PANDA FUNDING CORP
S-1, 1996-10-18
Previous: FIDELITY REVERE STREET TRUST, N-1A, 1996-10-18
Next: CANDLEWOOD HOTEL CO INC, 8-A12G, 1996-10-18



     As Filed with the Securities and Exchange Commission on October 18, 1996
                                                       Registration No. 333-
                                      
                     SECURITIES AND EXCHANGE COMMISSION
                           Washington, D.C. 20549
                                      
                                  FORM S-1
           REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933
                                      
                          Panda Funding Corporation
           (Exact name of registrant as specified in its charter)

       Delaware                                                    75-2660911
(State or other                                                (I.R.S. Employer
jurisdiction of     (Primary Standard Industrial            Identification No.)
incorporation or     Classification Code Number)
organization)

                                      
                       Panda Interfunding Corporation
           (Exact name of registrant as specified in its charter)

       Delaware                                                    75-2660915
(State or other                                                 (I.R.S Employer
jurisdiction of         (Primary Standard Industrial        Identification No.)
incorporation or         Classification Code Number)
organization)
                                      

William C. Nordlund                     William C. Nordlund
Senior Vice President and               Senior Vice President and
General Counsel                         General Counsel
Panda Funding Corporation               Panda Interfunding Corporation
4100 Spring Valley Road, Suite 1001     4100 Spring Valley Road, Suite 1001
Dallas, Texas  75244                    Dallas, Texas  75244
(972) 980-7159                          (972) 980-7159

(Name, address, including zip code,     (Name, address, including zip code,
and telephone number including area     and telephone number, including area
code, of registrant's principal         code, of guarantor's principal
executive offices and agent for         executive offices and agent for service)
service)
                                      
      Approximate date of commencement of proposed sale to the public:
As soon as practicable after the effective date of this Registration Statement
                                      
                               
If any of the securities being registered on this Form are to be offered on
a delayed or continuous basis pursuant to Rule 415 under the Securities Act
of 1933, check the following box.
If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following
box and list the Securities Act registration statement number of the earlier
effective registration statement for the same offering.
If this Form is a post-effective amendment filed pursuant to Rule 462(c)
under the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering.
If delivery of the prospectus is expected to be made pursuant to Rule 434,
please check the following box.
                                      
                                      
                       CALCULATION OF REGISTRATION FEE

                                       Proposed      Proposed         
Title of Each Class of   Amount to     Maximum       Maximum     Amount of
   Securities to be         be         Offering     Aggregate   Registration
      Registered        Registered      Price        Offering       Fee
                                      Per Share       Price
   11-5/8 % Pooled                                                    
    Project Bonds,     $105,525,000      100%      $105,525,000   $36,388
 Series A-1 due 2012

   The  Registrant  and  the  Co-Registrant hereby  amend  this  Registration
Statement  on  such date or dates as may be necessary to delay its  effective
date  until  the  Registrant  and  the Co-Registrant  shall  file  a  further
amendment  which  specifically states that this Registration Statement  shall
thereafter become effective in accordance with Section 8(a) of the Securities
Act  of  1933  or until the Registration Statement shall become effective  on
such  date  as  the  Commission, acting pursuant to said  Section  8(a),  may
determine.

                                      
                                      
                      PANDA FUNDING CORPORATION
                   PANDA INTERFUNDING CORPORATION
                                  
                        Cross Reference Sheet
                                  
              Pursuant to Item 501(b) of Regulation S-K
                                  
  1.  Forepart of the Registration
      Statement and Outside
      Front Cover Page of Prospectus    Outside Front Cover Page of
                                        Prospectus; Facing Pages

  2.  Inside Front and Outside Back
      Cover Pages of Prospectus         Inside Front and Outside Back
                                        Cover Pages of Prospectus

  3.  Summary Information, Risk
      Factors and Ratio of Earnings
      to Fixed Charges                  Prospectus Summary; Risk
                                        Factors; Unaudited Pro Forma
                                        Financial Data; Selected
                                        Combined Financial Data

  4.  Use of Proceeds                   Use of Proceeds

  5.  Determination of Offering Price   *

  6.  Dilution                          *

  7.  Selling Security Holders          *

  8.  Plan of Distribution              Outside Front Cover Page of
                                        Prospectus; Prospectus
                                        Summary; The Exchange Offer;
                                        Plan of Distribution

  9.  Description of Securities to
      be Registered                     Prospectus Summary;
                                        Description of the Exchange
                                        Bonds

10.  Interests of Named Experts
     and Counsel                        Legal Matters; Experts

11.  Information with Respect to
     the Registrant                     Outside Front Cover Page of
                                        Prospectus; Available Information;
                                        Prospectus Summary; Risk Factors;
                                        The Company, the Issuer and Panda
                                        International; Use of Proceeds;
                                        Capitalization; Unaudited Pro Forma
                                        Financial Data; Selected Combined
                                        Financial  Data; Management's
                                        Discussion and Analysis of
                                        Financial Condition and Results of
                                        Operations; The Exchange Offer;
                                        Certain  U.S. Federal Income Tax
                                        Considerations of the Exchange Offer;
                                        Business; Description of the  Projects;
                                        Legal Proceedings; Regulation;
                                        Management; Description of the Project
                                        Debt; Description of the Exchange 
                                        Bonds; Old Bonds Registration Rights;
                                        Plan of Distribution; Legal Matters;
                                        Experts;  Combined  Financial
                                        Statements;  Defined Terms;
                                        Consolidated Pro Forma Report;
                                        Rosemary Engineering Report; Rosemary
                                        Fuel Consultant's Report; Brandywine
                                        Pro Forma Report; Brandywine Engineering
                                        Report; Brandywine Fuel Consultant's
                                        Report
12.  Disclosure of Commission Position
     on Indemnification for Securities
     Act Liabilities                    *

* Not applicable




******************************************************************************
Information contained herein is subject to completion or amendment. A
registration statement relating to these securities has been filed with the
Securities and Exchange Commission.  These securities may not be sold nor may
offers to buy be accepted prior to the time the registration statement 
becomes effective.  This prospectus shall not constitute an offer to sell or 
the solicitation of an offer to buy nor shall there be any sale of these 
securities in any State in which such offer, solicitation or sale would be 
unlawful prior to registration or qualification under the securities laws of
any such State.
******************************************************************************

                  SUBJECT TO COMPLETION, OCTOBER 18, 1996
PROSPECTUS
                             OFFER TO EXCHANGE
             11-5/8% Pooled Project Bonds, Series A-1 due 2012
            which have been registered under the Securities Act
                        for any and all outstanding
              11-5/8% Pooled Project Bonds, Series A due 2012          [LOGO]
                                    of
                         PANDA FUNDING CORPORATION
                       Unconditionally Guaranteed By
                      PANDA INTERFUNDING CORPORATION
     THE EXCHANGE OFFER WILL EXPIRE AT 5:00 P.M., NEW YORK CITY TIME,
                 ON _____________, 1996, UNLESS EXTENDED.

      Panda Funding Corporation, a Delaware corporation (the "Issuer"),  a
special  purpose finance subsidiary of Panda Interfunding  Corporation,  a
Delaware  corporation (the "Company"), hereby offers, upon the  terms  and
subject  to  the  conditions  set forth in  this  Prospectus  and  in  the
accompanying  Letter  of Transmittal (the "Letter of  Transmittal",  which
together  with  this  Prospectus  constitute  the  "Exchange  Offer"),  to
exchange  up to $105,525,000 in aggregate principal amount of its  11-5/8%
Pooled  Project Bonds, Series A-1 due 2012 (the "Exchange  Bonds")  for  a
like principal amount of its issued and outstanding 11-5/8% Pooled Project
Bonds, Series A due 2012 (the "Old Bonds") that were issued and sold in  a
transaction exempt from registration under the Securities Act of 1933,  as
amended  (the  "Securities Act").  The terms of  the  Exchange  Bonds  are
substantially  identical to the terms of the Old Bonds,  except  that  the
Exchange Bonds (i) will have been registered under the Securities Act, and
(ii)  holders of the Exchange Bonds will not be entitled to certain rights
of  holders  of the Old Bonds under the Registration Rights Agreement  (as
defined herein), which rights will terminate upon the consummation of  the
Exchange  Offer.   Such rights will also terminate as to  holders  of  Old
Bonds  who  are  eligible to tender their Old Bonds for  exchange  in  the
Exchange  Offer and fail to do so.  See "The Exchange Offer -- Termination
of Certain Rights."  The Exchange Bonds will evidence the same debt as the
Old Bonds which they replace and will be issued under, and be entitled  to
the benefits of, the indenture governing the Old Bonds dated July 31, 1996
(the  "Indenture").   As  of  the  date of this  Prospectus,  $105,525,000
principal  amount  of  Old Bonds is outstanding. The  Old  Bonds  and  the
Exchange  Bonds  are  sometimes referred to  herein  collectively  as  the
"Existing Bonds."

      The Exchange Bonds will bear interest from the date of issuance,  at
the  rate  per  annum  set forth above, payable semiannually  in  cash  in
arrears on February 20 and August 20 of each year, commencing February 20,
1997.  Interest on the Old Bonds accepted for exchange will accrue thereon
to, but not including, the date of issuance of the Exchange Bonds and will
be  paid  together with the first interest payment on the  Exchange  Bonds
issued  in  exchange  therefor.  The principal of the  Exchange  Bonds  is
payable  semiannually  in  installments  as  described  herein  commencing
February 20, 1997. The Exchange Bonds will mature on August 20, 2012,  and
will  be redeemable at the option of the Issuer, in whole or in part, from
time  to  time on or after August 20, 2001, at the redemption  prices  set
forth herein, plus accrued and unpaid interest to the redemption date.  In
addition, the Issuer is required to redeem the Exchange Bonds, in whole or
in  part,  upon  the  occurrence of certain events as  set  forth  herein.
Payment of principal of, and premium, if any, and interest on the Exchange
Bonds   is   unconditionally  guaranteed  by  the  Company  (the  "Company
Guaranty").  The Exchange Bonds are payable from amounts received  by  the
Issuer  from the repayment of the note issued by the Company (the "Initial
Company Note") to the Issuer in connection with the loan to the Company of
the proceeds from the issuance of the Old Bonds and from payments, if any,
under  the Company Guaranty. The payments on the Initial Company Note  are
identical  to payments of principal of, and premium, if any, and  interest
on the Existing Bonds.  See "Description of the Exchange Bonds."

     Subject to the terms and conditions of the Exchange Offer, the Issuer
will  accept for exchange any and all Old Bonds validly tendered  and  not
withdrawn prior to 5:00 p.m., New York City time, on _____________,  1996,
unless  extended  by  the Issuer in its sole discretion  (the  "Expiration
Date").  Tenders of Old Bonds may be withdrawn at any time  prior  to  the
Expiration  Date.  The Exchange Offer is not conditioned upon any  minimum
aggregate  principal amount of Old Bonds being tendered  or  accepted  for
exchange.   However,  the Exchange Offer is subject to  certain  customary
conditions.  See "The Exchange Offer -- Conditions of the Exchange Offer."
The Old Bonds may be tendered only in integral multiples of $1,000.

     Prior  to the consummation of  the Exchange Offer, there has been  no
public  market  for  the Exchange Bonds.  The Issuer does  not  intend  to
apply for the listing of the Exchange Bonds on any securities exchange  or
to  seek  approval  for quotation through any automated quotation  system,
and   no  active  public  market  for  the  Exchange  Bonds  is  currently
anticipated.  There can be no assurance that an active public  market  for
the Exchange Bonds will develop.
                                          (continued on next page)

    See "Risk Factors" beginning on page 26 for a discussion of certain
  matters that should be considered in connection with the Exchange Offer
          and an investment in the Exchange Bonds offered hereby.
 THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES
     AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR
       HAS THE COMMISSION OR ANY STATE SECURITIES COMMISSION PASSED
           UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY
           REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.
                                     
           The date of this Prospectus is _______________, 1996.
      
      (cover page continued)

           The Issuer and the Company were recently formed by Panda Energy
      International,  Inc., a Texas corporation and  the  ultimate  parent
      entity  of  the  Company ("Panda International"),  as  vehicles  for
      financing  future power project development through the transfer  of
      projects  to  the  Company and the issuance  of  Bonds  (as  defined
      herein) by the Issuer. Panda International has initially transferred
      to a subsidiary of the Company its 100% indirect equity interests in
      two  electric  power generation projects in the United  States,  one
      operating  and  one  expected to commence commercial  operations  in
      November  1996.  The  Exchange Bonds are  secured  by,  among  other
      collateral, pledges of, or grants of security interests in, (i)  all
      distributions  the Company receives from its subsidiaries  that  own
      interests  in U.S. projects, (ii) all capital stock of the  Company,
      the  Issuer  and  such subsidiaries, (iii) certain Company  accounts
      established to capture distributions from such subsidiaries and (iv)
      the  Initial Company Note. The Exchange Bonds are not secured by any
      direct  equity interests in, or assets of, any projects  or  by  any
      interest in distributions from subsidiaries of the Company that  may
      own  interests  in  future non-U.S. projects,  if  any,  or  by  any
      accounts   established   in  respect  of   such   non-U.S.   project
      distributions;  however,  such non-U.S. accounts  and  distributions
      will  be pledged to the Company to secure loans from the Company  to
      such  subsidiaries  of the proceeds of any future  series  of  Bonds
      issued to finance non-U.S. projects.

            The Old Bonds were originally issued and sold on July 31, 1996
      in a transaction not registered under the Securities Act in reliance
      upon  the exemptions provided in Section 4(2) of the Securities  Act
      and  Rule  144A promulgated under the Securities Act ("Rule  144A").
      Accordingly,  the  Old  Bonds may not be  offered  or  sold,  except
      pursuant  to an exemption from, or in a transaction not subject  to,
      the  registration requirements of the Securities Act. Based upon its
      view  of  interpretations provided to third parties by the staff  of
      the  Securities  and  Exchange Commission  (the  "Commission"),  the
      Company  believes  that the Exchange Bonds issued  pursuant  to  the
      Exchange  Offer  may  be offered for resale,  resold  and  otherwise
      transferred by holders thereof (other than any holder which  is  (i)
      an  "affiliate" of the Company or the Issuer within the  meaning  of
      Rule 405 promulgated under the Securities Act (an "Affiliate"), (ii)
      a  broker-dealer who acquired Old Bonds directly from the Issuer  or
      (iii)  a broker-dealer who acquired Old Bonds as a result of  market
      making  or other trading activities) without registration under  the
      Securities  Act, provided that such Exchange Bonds are  acquired  in
      the  ordinary course of such holders' business and such holders  are
      not  engaged  in,  and  do  not intend to engage  in,  and  have  no
      arrangement  or understanding with any person to participate  in,  a
      distribution  of  such  Exchange  Bonds.   Each  broker-dealer  that
      receives Exchange Bonds for its own account pursuant to the Exchange
      Offer  must  acknowledge  that  it  will  deliver  a  prospectus  in
      connection  with any resale of such Exchange Bonds.  The  Letter  of
      Transmittal  states  that by so acknowledging and  by  delivering  a
      prospectus, a broker-dealer will not be deemed to admit that  it  is
      an  "underwriter"  within the meaning of the Securities  Act.   This
      Prospectus, as it may be amended or supplemented from time to  time,
      may  be  used  by  a  broker-dealer in connection  with  resales  of
      Exchange  Bonds  received in exchange for Old Bonds where  such  Old
      Bonds  were  acquired by such broker-dealer as a  result  of  market
      making  activities or other trading activities. The Company and  the
      Issuer  have agreed, for a period of 180 days after the consummation
      of  the  Exchange Offer, to make available a prospectus meeting  the
      requirements of the Securities Act to any such broker-dealer for use
      in  connection with any such resale.  A broker-dealer that  delivers
      such  a  prospectus to a purchaser in connection with  such  resales
      will  be subject to certain of the civil liability provisions  under
      the  Securities  Act  and will be bound by  the  provisions  of  the
      Registration  Rights  Agreement (including  certain  indemnification
      provisions).  Any holder who tenders in the Exchange Offer  for  the
      purpose  of  participating in a distribution of the Exchange  Bonds,
      and  any  other  holder that cannot rely upon such  interpretations,
      must   comply   with   the  registration  and  prospectus   delivery
      requirements  of the Securities Act in connection with  a  secondary
      resale transaction. In addition, to comply with the securities  laws
      of  certain jurisdictions, if applicable, the Exchange Bonds may not
      be offered or sold unless they have been registered or qualified for
      sale  in  such  jurisdictions or an exemption from  registration  or
      qualification is available and the conditions thereto have been met.

            The Issuer expects that the Exchange Bonds issued pursuant  to
      the  Exchange Offer to Qualified Institutional Buyers (as such  term
      is  defined  in  Rule 144A) will be issued in the form  of  a  fully
      registered  global bond which will be deposited with, or  on  behalf
      of,  The Depository Trust Company ("DTC") and registered in the name
      of its nominee.  Beneficial interest in the global bond representing
      the  Exchange Bonds will be shown on, and transfers thereof will  be
      effected   only  through,  records  maintained  by   DTC   and   its
      participants.   After  the initial issuance  of  such  global  bond,
      Exchange  Bonds in certificated form will be issued in exchange  for
      the  global bond as set forth in the Indenture.  Any Exchange  Bonds
      issued pursuant to the Exchange Offer to non-Qualified Institutional
      Buyers  will  be  issued  in  registered  certificated  form.    See
      "Description of Exchange Bonds -- Book Entry; Delivery and Form."

            NO PERSON HAS BEEN AUTHORIZED TO MAKE ANY RECOMMENDATION AS TO
      WHETHER ANY HOLDER OF OLD BONDS SHOULD TENDER OLD BONDS PURSUANT  TO
      THE  EXCHANGE  OFFER.   NO PERSON HAS BEEN AUTHORIZED  TO  GIVE  ANY
      INFORMATION  OR  TO  MAKE  ANY  REPRESENTATIONS,  OTHER  THAN  THOSE
      CONTAINED  IN  THIS PROSPECTUS OR IN THE LETTER OF TRANSMITTAL.   IF
      GIVEN  OR MADE, SUCH RECOMMENDATIONS, INFORMATION OR REPRESENTATIONS
      MUST  NOT BE RELIED UPON AS HAVING BEEN AUTHORIZED BY THE ISSUER  OR
      THE  COMPANY.   NEITHER  THE DELIVERY OF  THIS  PROSPECTUS  NOR  ANY
      DISTRIBUTION  OF SECURITIES HEREUNDER SHALL UNDER ANY  CIRCUMSTANCES
      CREATE  ANY  IMPLICATION THAT THE INFORMATION  CONTAINED  HEREIN  IS
      CORRECT  AS OF ANY TIME SUBSEQUENT TO THE DATE HEREOF OR THAT  THERE
      HAS  BEEN  NO CHANGE IN THE INFORMATION SET FORTH HEREIN OR  IN  THE
      AFFAIRS  OF  THE ISSUER OR THE COMPANY SINCE THE DATE HEREOF.   THIS
      PROSPECTUS DOES NOT CONSTITUTE AN OFFER TO SELL OR A SOLICITATION OF
      AN  OFFER TO BUY ANY SECURITIES OTHER THAN THE SECURITIES COVERED BY
      THIS  PROSPECTUS,  NOR DOES IT CONSTITUTE AN  OFFER  TO  SELL  OR  A
      SOLICITATION OF AN OFFER TO BUY ANY SUCH SECURITIES BY ANY PERSON IN
      ANY  JURISDICTION  IN  WHICH SUCH OFFER  OR  SOLICITATION  WOULD  BE
      UNLAWFUL.
      
      
      
                               DEFINED TERMS

           All capitalized terms used in this Prospectus and not otherwise
      defined  herein have the meanings assigned in Part I of  Appendix  A
      hereto.  See  also  "Certain Technical Terms Commonly  Used  in  the
      Utility Industry" set forth in Part II of Appendix A hereto.

                   PRESENTATION OF FINANCIAL INFORMATION
                                     
            Included  in  this  Prospectus are historical  and  pro  forma
      combined financial statements which have been prepared on a  "carved
      out"  basis and reflect the financial data of the entities that held
      interests in the Panda-Brandywine Partnership and the Panda-Rosemary
      Partnership,  or  their predecessors, during the periods  presented.
      The  Company  was not in existence during these historical  periods;
      however,  the entities that currently own such partnership interests
      are  wholly-owned subsidiaries of the Company. Thus,  references  in
      this  Prospectus to the historical and pro forma combined  financial
      data  of  the  "Company" are for convenience of  reference,  and  it
      should  be understood that all such references are to the historical
      and  pro  forma combined financial information of the entities  that
      held such interests during the periods presented.

                           AVAILABLE INFORMATION
                                     
            The  Company  and the Issuer have filed with the Commission  a
      Registration  Statement  on Form S-1 (the "Registration  Statement")
      under  the Securities Act with respect to the Exchange Bonds offered
      hereby and the Company Guaranty.  This Prospectus constitutes a part
      of  the  Registration  Statement and does not  contain  all  of  the
      information set forth in the Registration Statement or the  exhibits
      thereto, certain parts of which have been omitted in accordance with
      the   rules   and  regulations  of  the  Commission.   For   further
      information  pertaining  to the Company, the  Issuer,  the  Exchange
      Bonds   and  the  Company  Guaranty,  reference  is  made   to   the
      Registration Statement, including the exhibits thereto.   Statements
      made  in  this Prospectus concerning the provisions of any documents
      to  which reference is made are not necessarily complete and, in the
      case  of  documents filed as exhibits to the Registration Statement,
      reference is made to the copy of the documents so filed for  a  more
      complete description of the matter involved, and each such statement
      shall be deemed qualified in its entirety by such reference.

            As  a result of this offering, the Company and the Issuer will
      be   subject   to   periodic  reporting  and   other   informational
      requirements of the Securities Exchange Act of 1934, as amended (the
      "Exchange  Act").   The  Registration  Statement  and  the  exhibits
      thereto, as well as the periodic reports and other information filed
      by  the Company and the Issuer with the Commission, may be inspected
      and  copied  at  the  public reference facility  maintained  by  the
      Commission  at  Room 1024, Judiciary Plaza, 450 Fifth Street,  N.W.,
      Washington,  D.C.  20549,  and  at  the  regional  offices  of   the
      Commission  located  at Seven World Trade Center,  Suite  1300,  New
      York,  New York 10048 and Citicorp Center, 500 West Madison  Street,
      Suite  1400,  Chicago, Illinois 60661.  Copies of such material  may
      also  be  obtained  at  prescribed rates from the  Public  Reference
      Section  of  the  Commission at 450 Fifth Street, N.W.,  Washington,
      D.C. 20549.

            The  Company's  and the Issuer's obligation to  file  periodic
      reports  with  the Commission pursuant to the Exchange  Act  may  be
      suspended if the Exchange Bonds are held of record by fewer than 300
      holders  at the beginning of any fiscal year of the Company and  the
      Issuer,  other  than  the  fiscal year  in  which  the  Registration
      Statement becomes effective.  Pursuant to the Indenture, the Company
      and  the  Issuer  have agreed that, so long as the  Company  is  not
      subject to the reporting requirements of either Section 13 or  15(d)
      of  the  Exchange  Act, they will furnish to the Trustee  copies  of
      annual,  quarterly  and current reports that the  Company  would  be
      required to file under the Exchange Act if it were subject  to  such
      reporting requirements.  In addition, subject to the limitations set
      forth  in  the Indenture, upon the written request of  a  holder  of
      Bonds, the Issuer or the Company will provide without charge to such
      holder  or  prospective investor, a copy of such information  as  is
      required  by  Rule  144A to enable resales  of   Bonds  to  be  made
      pursuant  to  Rule  144A, unless at the time  of  such  request  the
      Company  or  the Issuer is subject to the reporting requirements  of
      Section  13 or 15(d) of the Exchange Act.  Any such request will  be
      subject  to the confidentiality provisions set forth below.  Written
      requests  for such information should be addressed to Panda  Funding
      Corporation,   c/o   Panda Energy International, Inc.,  4100  Spring
      Valley  Road,  Suite  1001, Dallas, Texas  75244,  Attention:  Chief
      Financial Officer.

            By  requesting additional information relating to the offering
      of  Bonds,  each  holder  and prospective investor  agrees  to  keep
      confidential the various documents and all written information which
      from  time  to time have been or will be disclosed to it  concerning
      the  Issuer,  the Company or any of their affiliates  which  is  not
      publicly  available, and agrees not to disclose any portion  of  the
      same to any person other than to its own consultants, except as  may
      be required by applicable law or in a legal proceeding involving the
      Company or the Issuer.
      
      Neither  the  Issuer,  the Company nor any of their  representatives
      makes any recommendation to any holder of Old Bonds as to whether to
      tender  or refrain from tendering Old Bonds pursuant to the Exchange
      Offer.    Neither  the  Issuer,  the  Company  nor  any   of   their
      representatives  makes  any representation to  any  offeree  of  the
      Exchange  Bonds  offered  hereby  regarding  the  legality  of   any
      investment  by  such  offeree or purchaser  under  applicable  legal
      investment or similar laws.  Each holder of Old Bonds should consult
      with  his  or her own advisors as to legal, tax, business, financial
      and  related aspects of participation in the Exchange Offer and must
      make his or her own decision with respect to the Exchange Offer.

                         PROSPECTUS SUMMARY

      The  following  summary is qualified in its  entirety  by,  and
should be read in conjunction with, the more detailed information and
the  Company's  combined financial statements,  including  the  notes
thereto,  appearing  elsewhere in this Prospectus.  Investors  should
carefully  consider  the information set forth under  "Risk  Factors"
prior  to  making any decision to invest in the Exchange  Bonds.  For
definitions  of certain terms used herein, see the glossary  included
as Appendix A to this Prospectus.

     This Prospectus contains forward-looking statements that involve
risks and uncertainties. Actual results may differ materially from
those discussed in the forward-looking statements.  Factors that
might cause such a difference include, but are not limited to, those
discussed in "Risk Factors."

        The Company, the Issuer and Panda International

General

      Panda  Interfunding Corporation (the "Company") is an  indirect
wholly-owned Delaware subsidiary of Panda Energy International, Inc.,
a   Texas   corporation   ("Panda  International").   Panda   Funding
Corporation  (the "Issuer") is a wholly-owned Delaware subsidiary  of
the  Company  organized for the sole purpose of issuing the  Existing
Bonds  and  additional series of Pooled Project Bonds  (the  Existing
Bonds and all additional series, if any, are collectively referred to
herein  as the "Bonds"). Panda International is an independent (i.e.,
non-utility)  power  company  that  is  engaged  principally  in  the
development,  acquisition, ownership and operation of electric  power
generation facilities, both in the United States and internationally.
The   Company   and  the  Issuer  were  recently  formed   by   Panda
International  as vehicles for financing future project  development,
including the making of equity and debt investments in electric power
generation  projects  ("Projects"). Panda  International  intends  to
transfer to subsidiaries of the Company a portfolio of Projects  (the
"Project   Portfolio")  developed  and  to  be  developed  by   Panda
International, at the point in time when such Projects  have  reached
Financial Closing or achieved Commercial Operations, thereby reducing
development  risk  to  the  Company. Distributions  received  by  the
Company from its subsidiaries that own interests in Projects  in  the
Project  Portfolio ("Project Entities") will be used to make payments
on the Existing Bonds and on any additional series of Bonds issued in
connection  with the inclusion of additional Projects in the  Project
Portfolio.

      As  of  the  date  of  this Prospectus, the  Project  Portfolio
consists  of indirect 100% equity interests in Project Entities  that
own  (i)  a  180  megawatt  ("MW") natural gas-fired,  combined-cycle
cogeneration facility located in Roanoke Rapids, North Carolina  (the
"Panda-Rosemary  Facility"),  which began  commercial  operations  in
December  1990,  and (ii) a 230 MW natural gas-fired,  combined-cycle
cogeneration  facility located in Brandywine, Maryland  (the  "Panda-
Brandywine  Facility"), which the Company expects to begin commercial
operations  in November 1996. These initial Projects were transferred
to  the Project Portfolio at no cost to the Company. The transfer  of
any  additional  Projects will be made pursuant to an agreement  (the
"Additional  Projects  Contract")  among  Panda  International,   its
principal  development  subsidiary and the Company.  See  "Additional
Projects Contract" below.

Initial Project Portfolio

      Panda-Rosemary

      The Panda-Rosemary Facility is owned by Panda-Rosemary, L.P., a
Delaware limited partnership (the "Panda-Rosemary Partnership").  The
only  partners of the Panda-Rosemary Partnership are indirect wholly-
owned  subsidiaries of the Company. The Panda-Rosemary Facility  uses
natural  gas  as its primary fuel to produce electricity and  thermal
energy  in  the form of steam. The electric capacity of and  electric
energy  produced by the Panda-Rosemary Facility is sold  to  Virginia
Electric  and  Power  Company  ("VEPCO").  Steam  and  chilled  water
produced by the Panda-Rosemary Facility are sold to The Bibb  Company
("Bibb"),  which  operates  a textile mill  adjacent  to  the  Panda-
Rosemary  Facility. The Panda-Rosemary Partnership has  entered  into
agreements  with  Natural Gas Clearinghouse ("NGC") for  natural  gas
supply  and fuel management services, with Transcontinental Gas  Pipe
Line  Corporation  ("Transco"), Texas  Gas  Transmission  Corporation
("Texas  Gas")  and  CNG Transmission Corporation  ("CNG")  for  firm
transportation  of  natural gas and with  certain  other  parties  to
provide   pipeline   operation,  gas  balancing   and   interruptible
transportation  services. University Technical  Services,  Inc.  ("U-
Tech"),  a  subsidiary of EMCOR Group, Inc., provides  operation  and
maintenance services to the Panda-Rosemary Facility.

      Concurrently  with the offering of the Old  Bonds  (the  "Prior
Offering"),   Panda-Rosemary  Funding  Corporation,  a   wholly-owned
subsidiary   of  the  Panda-Rosemary  Partnership,  consummated   the
offering and sale of $111.4 million in aggregate principal amount  of
its  8-5/8% First Mortgage Bonds due 2016 (the "Rosemary Bonds"). The
Rosemary Bonds were issued pursuant to an indenture among the  Panda-
Rosemary  Partnership, Panda-Rosemary Funding Corporation  and  Fleet
National Bank, as trustee thereunder (the "Rosemary Indenture").  The
Rosemary   Indenture  contains  various  affirmative   and   negative
covenants, including limitations on the ability of the Panda-Rosemary
Partnership to make distributions to its partners. Subject to certain
other   conditions,   the   Panda-Rosemary   Partnership   may   make
distributions  to  its  partners only if: (i)  amounts  deposited  in
certain  funds  established pursuant to the  Rosemary  Indenture  are
equal  to  or  greater  than  the amounts required  to  be  deposited
therein, including debt service and debt service reserve funds;  (ii)
no  event has occurred and is continuing and no condition exists that
constitutes  an event of default under the Rosemary Indenture;  (iii)
certain  gas  supply  and  transportation contracts  that  expire  in
November  2005 and October 2006 have been extended or replaced  prior
to  November  30,  2005; and (iv) the Panda-Rosemary  Facility  meets
certain  historical and projected debt service coverage requirements.
If  the Panda-Rosemary Partnership is unable to make distributions to
its  partners,  the  ability of the Issuer to make  payments  on  the
Exchange Bonds would be materially and adversely affected. See  "Risk
Factors  --  Financial Risks" and "-- Project Risks." An unaffiliated
third party holds a cash flow participation in distributions from the
Panda-Rosemary Partnership (which the Company believes is 0.433%  and
would increase to 1.732% after 2008 based on projected distributions,
but  which  percentages are the subject of a dispute). All references
in  this  Prospectus to distributions from U.S. Projects  shall  mean
distributions  after  giving effect to such cash flow  participation.
See  "Description of the Projects -- The Panda-Rosemary  Facility  --
Cash   Flow  Participation"  and  "Legal  Proceedings  --  NNW,  Inc.
Proceeding."

      For  more  detailed  information regarding  the  Panda-Rosemary
Facility,  including the various contracts and financing arrangements
referred to above and regulatory matters affecting the Panda-Rosemary
Facility,  see  "Description of the Projects  --  The  Panda-Rosemary
Facility," "Regulation" and "Description of the Project Debt  --  The
Panda-Rosemary Financing."

  Panda-Brandywine

      The  Panda-Brandywine  Facility is owned  by  Panda-Brandywine,
L.P.,   a   Delaware   limited  partnership  (the   "Panda-Brandywine
Partnership").  The Panda-Brandywine Partnership  has  two  partners,
each  of which is an indirect wholly-owned subsidiary of the Company.
The Panda-Brandywine Facility will utilize natural gas as its primary
fuel.  The electric capacity of and electric energy produced  by  the
Panda-Brandywine  Facility  will be sold to  Potomac  Electric  Power
Company  ("PEPCO").  The  thermal  energy  produced  by  the   Panda-
Brandywine  Facility  will  be sold to a distilled  water  production
facility which is owned by an indirect wholly-owned subsidiary of the
Company.  The  Panda-Brandywine Partnership will  purchase  firm  and
interruptible  natural gas supplies from Cogen  Development  Company,
which  will be transported to the Panda-Brandywine Facility on either
a  firm  or  interruptible  basis  through  the  interstate  pipeline
facilities  of Columbia Gas Transmission Corporation and  Cove  Point
LNG Limited Partnership and the local gas distribution facilities  of
Washington  Gas  Light Company. The Panda-Brandywine Partnership  has
contracted   with   Ogden   Brandywine   Operations,   Inc.   ("Ogden
Brandywine"), a subsidiary of Ogden Power Corporation, to operate and
maintain the Panda-Brandywine Facility.

       Raytheon   Engineers  and  Constructors,   Inc.   ("Raytheon")
constructed  the Panda-Brandywine Facility pursuant to a fixed-price,
turnkey engineering, procurement and construction agreement with  the
Panda-Brandywine Partnership. Raytheon completed the construction
and  start-up  of  the Panda-Brandywine Facility  and  has  met  the
requirements  for  commercial operations and  substantial  completion
under  the construction agreement.  A subcontractor of Raytheon has
agreed to  make  certain modifications to the combustion liners of the
facility  in  order  to enhance operating performance, which are expected
to be completed  in early  November  1996.   The  Company  expects  the
Panda-Brandywine Facility to commence commercial operations under the
power purchase agreement with PEPCO in November 1996. Raytheon has agreed
to pay liquidated damages to the Panda-Brandywine Partnership in an
amount up to 25% of the construction price for  any failure to meet
specified performance specifications after start-up.

     General Electric Capital Corporation ("GE Capital") has provided
a $215 million construction loan to finance construction of the Panda-
Brandywine  Facility.  The  construction loan  bears  interest  at  a
Eurodollar  base rate plus 250 basis points.  It is anticipated  that
the construction loan will be converted to permanent financing in the
form of a single investor lease (together with the construction loan,
the "Panda-Brandywine Financing") by November 1996. The fixed payment
terms  under  the single investor lease will be based on "Basic  Rent
Factors" established in the lease using a series of fixed assumptions
about  factors  such  as  the  final  cost  of  the  Panda-Brandywine
Facility,  the federal income tax rate then applicable to GE  Capital
and  an  interest factor based on a Treasury Bill Rate Index. To  the
extent  that actual conditions at the time of lease conversion differ
from  such assumptions, the Basic Rent Factors will be adjusted.  The
documents (the "Brandywine Financing Documents") governing the Panda-
Brandywine   Financing  contain  various  affirmative  and   negative
covenants,  including  limitations  on  the  ability  of  the  Panda-
Brandywine Partnership to make distributions to its partners. Subject
to  certain  other conditions, the Panda-Brandywine  Partnership  may
make  distributions  to its partners only if: (i)  all  amounts  then
required  to  be  deposited in certain reserve  accounts  established
pursuant  to the Brandywine Financing Documents have been  deposited,
including   rent  reserve  and  operation  and  maintenance   reserve
accounts;  (ii)  all rent payments then due to GE Capital  under  the
lease  have been paid; (iii) the Panda-Brandywine Facility  meets  an
operating cash flow to debt service ratio of 1.2:1; and (iv)  at  the
time  of  such  distribution, and after  giving  effect  thereto,  no
default or event of default has occurred and is continuing under  the
Brandywine  Financing Documents. If the Panda-Brandywine  Partnership
is  unable to make distributions to its partners, the ability of  the
Issuer to make payments on the Exchange Bonds would be materially and
adversely  affected. See "Risk Factors -- Financial  Risks"  and  "--
Project Risks."

      For  more  detailed information regarding the  Panda-Brandywine
Facility,  including the various contracts and financing arrangements
referred  to  above  and  regulatory  matters  affecting  the  Panda-
Brandywine  Facility, see "Description of the Projects -- The  Panda-
Brandywine  Facility," "Regulation" and "Description of  the  Project
Debt -- The Panda-Brandywine Financing."

Additional Projects Contract

      Subject to certain conditions, including those set forth below,
the Additional Projects Contract will require Panda International and
its affiliates to transfer to the Company, or to certain wholly-owned
direct  subsidiaries thereof (the "PIC Entities"),  its  interest  in
each  Project  for which a power purchase agreement is  entered  into
prior to July 31, 2001, the fifth anniversary of the date of issuance
of  the Old Bonds (the "Issue Date"), and which has reached Financial
Closing   or  achieved  Commercial  Operations  prior  to  the   10th
anniversary of the Issue Date. Panda International and its affiliates
will be required to transfer its interest in a Project to the Project
Portfolio only if the principal amount of additional series of  Bonds
that  can  be  issued  after giving effect to the  inclusion  of  the
Project  in  the Project Portfolio equals or exceeds  the  amount  of
Anticipated Additional Debt. For a description of how the  amount  of
Anticipated  Additional Debt is calculated,  see  "The  Company,  the
Issuer  and Panda International -- The Additional Projects Contract."
Interests  in a Project will not be transferred if: (i)  the  Project
has  not reached Financial Closing or achieved Commercial Operations;
(ii)  Panda International does not own a controlling interest in  the
Project;  (iii) the transfer would be prohibited under  any  Project-
level  financing, power purchase or related agreement; or (iv)  after
giving  effect to the issuance of the additional series of  Bonds  in
connection with the inclusion of the Project in the Project Portfolio
(a)  the rating of the Bonds is not Reaffirmed by at least one rating
agency at a rating equal to or higher than that in effect immediately
prior  to the issuance of such additional series or (b) the projected
Company  Debt  Service  Coverage Ratio or the projected  Consolidated
Debt  Service Coverage Ratio (if then applicable) would be less  than
1.7:1 or 1.25:1, respectively, for (1) the period beginning with  the
date of determination through December 31 of that calendar year,  (2)
each  period  consisting  of a calendar year thereafter  through  the
calendar  year immediately prior to the calendar year  in  which  the
Final  Stated Maturity occurs and (3) the period thereafter beginning
with  January 1 and ending with the Final Stated Maturity (each  such
period,  a  "Future  Ratio  Determination  Period").  The  Additional
Projects  Contract requires Panda International to  use  commercially
reasonable  efforts to cause each Project to meet the conditions  for
transfer  to  the Project Portfolio as of the date a Project  reaches
Financial Closing or achieves Commercial Operations, whichever occurs
first,  or  within  a  90-day  period thereafter.  If,  however,  the
conditions for such a transfer cannot be satisfied using commercially
reasonable   efforts,  Panda  International  will  have  no   further
obligation  to the Company in respect of such Project and may  retain
its interest in such Project or sell it to third parties.

      The Company believes that Panda International will continue  to
actively  develop Projects; however, Panda International is under  no
obligation  to do so, or to use any proceeds from the Prior  Offering
or future distributions from the Company to fund such development. In
addition, there can be no assurance that the Projects currently under
development  by  Panda  International will reach  Financial  Closing,
achieve  Commercial  Operations or satisfy the other  conditions  for
transfer to the Project Portfolio pursuant to the Additional Projects
Contract.  See "Risk Factors -- Financial Risks," "-- Project  Risks"
and "-- Risks Relating to Future Non-U.S. Projects" and "The Company,
the  Issuer  and  Panda  International  --  The  Additional  Projects
Contract."

Panda International

      Panda  International is an independent power  company  that  is
engaged  principally in the development, acquisition,  ownership  and
operation of electric power generation facilities, both in the United
States and internationally. It also owns a subsidiary engaged in  oil
and  gas exploration and development. Panda International's principal
business   strategy   is  to  use  its  experience   in   developing,
constructing,  financing  and  managing  electric  power   generation
facilities  to  provide low cost electricity and electric  generating
capacity.   Panda International is seeking to expand its presence  in
the  electric  power industry by implementing this  strategy  in  the
United  States  and  certain other countries.  Upon  commencement  of
commercial   operations  of  the  Panda-Brandywine  Facility,   Panda
International will have placed into commercial operations  facilities
with electric generating capacity of approximately 410 MW. In addition,
Panda International has executed power purchase agreements or entered
into other development arrangements relating to four potential Projects
with a combined electric generating capacity of approximately 750 MW.
Panda  International  is continually engaged  in  the  evaluation  of
various   opportunities  for  the  development  and  acquisition   of
additional  electric power generation facilities, both in the  United
States  and internationally. The Company believes that there  is  and
will  continue  to be significant demand for new generating  capacity
worldwide  and  that much of this new capacity will  be  provided  by
independent power developers such as Panda International.  See  "Risk
Factors  --  Project  Risks," "-- Risks Relating to  Future  Non-U.S.
Projects,"  "The  Company,  the Issuer and Panda  International"  and
"Business -- The Independent Power Industry."

       Panda   International  was  formed  as  part  of  a  corporate
reorganization that took place in October 1995 in which  all  of  the
issued  and outstanding capital stock of Panda Energy Corporation,  a
Texas  corporation ("PEC"), was exchanged for shares of capital stock
of  Panda  International, with the result that PEC became  a  wholly-
owned subsidiary of Panda International. PEC was organized in 1982 by
Robert  and  Janice  Carter,  who are  the  Chairman  of  the  Board,
President  and  Chief  Executive  Officer,  and  the  Executive  Vice
President,   Treasurer   and  Secretary,   respectively,   of   Panda
International,  PEC,  the Company and the Issuer.  See  "Management."
Robert  and  Janice  Carter and members of their  family  and  family
trusts together own approximately 39.2% of the outstanding shares  of
capital stock of Panda International. See "Risk Factors -- Control by
Principal Stockholders."

      The  principal  executive offices of the Issuer,  the  Company,
Panda Energy Corporation and Panda International are located at  4100
Spring  Valley  Road, Suite 1001, Dallas, Texas 75244. The  telephone
number at such offices is (972) 980-7159.

Projects under Development by Panda International

      The  following  are Projects that Panda International  and  its
affiliates  are  developing. There are substantial  risks  associated
with the development of Projects, and increased risks associated with
the  development of Projects outside the United States. There can  be
no  assurance that any Project under development will reach Financial
Closing,   achieve  Commercial  Operations  or  satisfy   the   other
conditions  for  transfer to the Project Portfolio  pursuant  to  the
Additional Projects Contract. See "Risk Factors -- Project Risks" and
"-- Risks Relating to Future Non-U.S. Projects."

  Panda-Luannan (China)

     The Company expects that, during the fourth quarter of 1996, a 2
x   50   MW  coal-fired  cogeneration  facility  (the  "Panda-Luannan
Facility")  to  be located in Luannan County, Tangshan  Municipality,
Hebei  Province, People's Republic of China ("PRC" or  "China")  will
reach  Financial  Closing and will be eligible for  transfer  to  the
Project  Portfolio if the other conditions to such transfer contained
in  the  Additional  Projects Contract can be satisfied.  Subject  to
output limitations during certain periods, all of the electric output
of the Panda-Luannan Facility will be sold to North China Power Group
Company, the business arm of North China Power Group ("NCPG"),  which
is  one  of the five interprovincial power groups in China under  the
supervision of the Ministry of Electric Power of the PRC. The  Panda-
Luannan Facility is to be connected to one of the largest power grids
in  China,  which  is operated by NCPG and serves  the  region  which
includes  the  Beijing-Tianjin-Tangshan area. It is anticipated  that
the  steam  generated  will  be sold to industrial  and  possibly  to
governmental purchasers.

  Panda of Nepal

      Panda  International has formed a joint venture  with  a  major
international hydroelectric engineering company and a local  Nepalese
party  to  build  a 36 MW hydroelectric facility on the  upper  Bhote
Koshi  River  in  Nepal. A power purchase agreement  with  the  Nepal
Electricity  Authority  ("NEA"), and a  project  agreement  with  the
Government  of Nepal obligating the Government of Nepal to  guarantee
NEA's   obligations  and  to  provide  certain  other   support   and
incentives,  were signed in July 1996. Approval of the joint  venture
was  received  from  the  Government of Nepal  in  June  1996.  Panda
International  has received commitment letters from two  multilateral
agencies to provide debt financing for this Project.

  Panda-La Panga (India)

      In  August  1994,  Panda International  acquired  from  another
independent power developer a 90% interest in a Project company  that
has  executed  a  power  purchase agreement  with  the  Orissa  State
Electricity   Board  for  a  proposed  500  MW  coal-fired   electric
generating  facility  to be located in the State  of  Orissa,  India.
Certain of the central government approvals for the Project have been
obtained.  Although Panda International believes its  power  purchase
agreement is valid and enforceable, the  State of Orissa has given  a
notice  of cancellation of such agreement to Panda International,  as
well as to several other third parties with respect to their projects
being developed.  Panda International has objected to such notice and
is  presently conducting discussions with the government of the State
of   Orissa.  Development  efforts  have  been  delayed  pending  the
resolution of this dispute.

  Panda-Kathleen (United States)

      Panda  International owns an indirect 100% equity  interest  in
Panda-Kathleen,  L.P.,  a Delaware limited partnership  (the  "Panda-
Kathleen  Partnership"), which in 1991 entered into a power  purchase
agreement  with Florida Power Corporation ("Florida Power")  for  the
sale  of  capacity and all energy made available from a natural  gas-
fired,  combined-cycle  cogeneration  facility  (the  "Panda-Kathleen
Facility").   Construction   of  the  Panda-Kathleen   Facility   was
originally  scheduled to begin in 1995, but has been delayed  because
of  litigation  with  Florida  Power  and  may  never  commence.  The
Brandywine Financing Documents require the Panda-Kathleen Project  to
be  transferred  to  the Project Portfolio if  it  reaches  Financial
Closing, whether or not the other conditions to transfer contained in
the Additional Projects Contract are satisfied.

Guaranty and Collateral; Effective Subordination

      The Existing Bonds are, and all additional series of Bonds will
be  issued  pursuant  to  an indenture (the  "Indenture")  among  the
Issuer,  the  Company  and  Bankers Trust Company,  as  trustee  (the
"Trustee").  The Bonds will be paid from payments by the  Company  to
the  Issuer on promissory notes (including the Initial Company  Note,
the  "Company Notes"), evidencing loans by the Issuer to the Company.
The  aggregate outstanding principal amount of the Company Notes will
at  all times equal the aggregate outstanding principal amount of the
Bonds.

      The Existing Bonds are, and all additional series of Bonds will
be unconditionally guaranteed (such guaranty, the "Company Guaranty")
by  the  Company.  In  addition, the  Existing  Bonds  are,  and  all
additional series of Bonds will be secured by pledges, or  grants  of
security interests, to the Trustee for the benefit of the holders  of
the  Bonds:  (i)  by PEC of and in all of the capital  stock  of  the
Company;  (ii) by the Company, of and in all of the capital stock  of
the  Issuer  and  the  PIC Entities (the "PIC  U.S.  Entities")  that
indirectly  own  Projects located in the United  States  and  certain
international Projects for which no U.S. tax deferral will be  sought
(the  "U.S.  Projects")  and 60% of the  capital  stock  of  the  PIC
Entities  (the  "PIC  International Entities")  that  indirectly  own
Projects  not  located in the United States and for  which  U.S.  tax
deferral  will  be  sought (the "Non-U.S. Projects");  (iii)  by  the
Issuer, of and in the Company Notes; (iv) by the Company, of  and  in
its  interest  in the Additional Projects Contract; and  (v)  by  the
Company,  of  and in its interest in all distributions from  the  PIC
U.S.  Entities  and  its  interest in accounts,  established  in  the
Company's  name  with the Trustee, into which such distributions  are
deposited   (all  of  the  foregoing  collateral  so   pledged,   the
"Collateral").  The Bonds will not be secured by  any  direct  equity
interest  in,  or  assets of, any Project or by any interest  in  any
distributions to PIC International Entities, if any, or any  accounts
into  which  such distributions are deposited. Each PIC International
Entity,  however,  will be required to pledge, as  security  for  the
repayment of certain loans (the "PIC International Entity Loans")  by
the  Company  to such PIC International Entity, its interest  in  all
distributions received by it in respect of Non-U.S. Projects, if any,
and  all  accounts, established in the name of such PIC International
Entity  with  the Trustee acting in its capacity as the International
Collateral  Agent for the benefit of the Company (the  "International
Collateral Agent"), into which such distributions are deposited.  See
"Description  of  the Exchange Bonds -- Collateral for  the  Exchange
Bonds."

      The  Exchange Bonds will be exclusively the obligations of  the
Issuer  and, to the extent of the Company Guaranty, the Company,  and
not of any of their affiliates. Because the operations of the Company
are  conducted by Project Entities, the Company's cash flow  and  its
ability  to service its debt, including its ability to make  payments
on  the Company Notes, and consequently the Issuer's ability to  make
payments  on  the  Bonds (including the Exchange Bonds),  are  almost
entirely dependent upon the earnings of the Project Entities and  the
distribution  of  those  earnings to the Company.  The  Project-level
financing  arrangements  for  the  Projects  generally  restrict  the
ability  of the Project Entities to pay dividends, make distributions
or  otherwise  transfer  funds to equity  owners  of  such  Projects,
including  the  PIC  Entities and, indirectly,  the  Company.   These
restrictions  generally  require  that,  prior  to  the  payment   of
dividends or distributions or the making of other transfers of funds,
the  Project  Entity proposing to make the dividend, distribution  or
transfer  must  provide for the payment of other obligations  of  the
Project, including operating expenses and debt service, fund  a  debt
service  reserve  and  other reserves and meet certain  debt  service
coverage  ratios  and  other tests. See "Risk  Factors  --  Financial
Risks" and "Description of the Project Debt."


                           PRIOR OFFERING
                                  
      On  July  31,  1996,  the Issuer issued $105,525,000  aggregate
principal  amount of its 11-5/8% Pooled Project Bonds, Series  A  due
2012 in a private placement under Section 4(2) of the Securities  Act
and  Rule 144A.  The Old Bonds were sold to Jefferies & Company, Inc.
(the "Initial Purchaser") pursuant to the Purchase Agreement and were
placed  by the Initial Purchaser with Qualified Institutional  Buyers
and  Institutional Accredited Investors (as defined in Section 501(a)
(1),  (2),  (3)  or (7) under the Securities Act).  Pursuant  to  the
Registration  Rights Agreement entered into between the Company,  the
Issuer  and  the  Initial  Purchaser in  connection  with  the  Prior
Offering,  the  Issuer  and  the  Company  agreed  to  file  a  shelf
registration  statement covering the Old Bonds (a "Shelf Registration
Statement")  or  to effect a registered exchange offer  for  the  Old
Bonds pursuant to which the holders of the Old Bonds would be offered
the  opportunity to exchange their Old Bonds for registered  Exchange
Bonds.   The Registration Rights Agreement provides that if  such  an
exchange   offer   registration   statement   (an   "Exchange   Offer
Registration  Statement") or a Shelf Registration  Statement  is  not
declared effective within 180 days after the Issue Date, the interest
rate  on the Old Bonds will increase by 50 basis points effective  on
the  181st  day  following the Issue Date until such  a  registration
statement is declared effective. If such a registration statement  is
not  declared  effective within two years following the  Issue  Date,
such   increase  in  interest  rate  would  become  permanent.    The
Registration  Statement  with  respect  to  the  Exchange  Offer  was
declared  effective  by the Commission on __________,  1996,  thereby
avoiding the aforementioned interest rate increase.

                         THE EXCHANGE OFFER

      The Issuer is making the following Exchange Offer to holders of
all Old Bonds presently outstanding:

The Exchange Offer            For  each  $1,000 principal  amount  of
                          Old  Bonds  tendered,  a  holder  will   be
                          entitled   to   receive  $1,000   principal
                          amount  of Exchange Bonds. As of  the  date
                          of  this Prospectus, $105,525,000 principal
                          amount  of  Old Bonds is outstanding.   The
                          terms    of   the   Exchange   Bonds    are
                          substantially  identical to  the  terms  of
                          the  Old  Bonds, except that  the  Exchange
                          Bonds  (i) will have been registered  under
                          the  Securities  Act, and (ii)  holders  of
                          the Exchange Bonds will not be entitled  to
                          certain rights of holders of the Old  Bonds
                          under  the  Registration Rights  Agreement,
                          which   rights  will  terminate  upon   the
                          consummation of the Exchange  Offer.   Such
                          rights  will also terminate as  to  holders
                          of  Old  Bonds who are eligible  to  tender
                          their   Old  Bonds  for  exchange  in   the
                          Exchange  Offer and fail  to  do  so.   See
                          "The  Exchange  Offer  --  Termination   of
                          Certain    Rights"    and    "Old     Bonds
                          Registration Rights."

Expiration Date                 The  Exchange  Offer will  expire  at
                          5:00   p.m.,   New  York  City   time,   on
                          ____________, 1996, unless extended in  the
                          Issuer's   sole   discretion.    See   "The
                          Exchange   Offer   --   Expiration    Date;
                          Extensions; Termination; Amendments."

Withdrawal of Tenders           Tenders of Old Bonds may be withdrawn
                          at  any time prior to the Expiration  Date.
                          Thereafter,  such tenders are  irrevocable.
                          See  "The  Exchange Offer -- Withdrawal  of
                          Tenders."

Interest on the Exchange
Bonds and Accrued
Interest on the Old Bonds         The Exchange Bonds will bear interest
                          from the date of their issuance. Interest on
                          the Old Bonds accepted for exchange will accrue
                          thereon to,  but not including,  the date of
                          issuance of the Exchange Bonds and will  be
                          paid   together  with  the  first  interest
                          payment  on  the Exchange Bonds  issued  in
                          exchange therefor.

Conditions of the Exchange
Offer                         The  Exchange  Offer   is  subject  to
                          certain customary conditions. The  Exchange
                          Offer is not conditioned upon any  minimum
                          aggregate principal amount  of Old  Bonds 
                          being tendered or accepted  for exchange. 
                          Old  Bonds may be tendered  only in  integral
                          multiples of $1,000.  See "The Exchange  Offer
                          -- Conditions of the Exchange Offer."

Procedures for Tendering
Old  Bonds                      Each holder of Old Bonds  wishing to
                          accept the Exchange Offer  must, prior  to
                          the Expiration Date, either  (i) complete 
                          and sign the Letter of Transmittal,   in  
                          accordance with  the instructions contained
                          herein and  therein, and  deliver  such Letter
                          of  Transmittal, together with any signature
                          guarantees  and any  other documents required
                          by the Letter of  Transmittal, to the Exchange
                          Agent  at its  address  set forth on the  back
                          cover page  of  this Prospectus and the  tendered
                          Old  Bonds  must  either be (a)  physically
                          delivered  to  the Exchange  Agent  or  (b)
                          transferred pursuant to the procedures  for
                          book-entry transfer described herein and  a
                          confirmation  of  such book-entry  transfer
                          must  be  received  by the  Exchange  Agent
                          prior  to  the  Expiration  Date,  or  (ii)
                          comply   with   the   guaranteed   delivery
                          procedures set forth herein.  By  executing
                          the  Letter  of  Transmittal,  each  holder
                          will  represent that, among  other  things,
                          the  Exchange  Bonds acquired  pursuant  to
                          the  Exchange Offer are being  acquired  in
                          the  ordinary  course of  business  of  the
                          person   receiving  such   Exchange   Bonds
                          (whether   or  not  such  person   is   the
                          registered holder of such Exchange  Bonds),
                          that  neither  the holder of such  Exchange
                          Bonds  nor  any  such other person  has  an
                          arrangement  with any person to participate
                          in  the distribution (within the meaning of
                          the  Exchange  Act) of such Exchange  Bonds
                          and   that  neither  the  holder  of   such
                          Exchange Bonds or any such other person  is
                          an  Affiliate of the Issuer or the Company,
                          or  if  it is an Affiliate, it will  comply
                          with   the   registration  and   prospectus
                          delivery  requirements  of  the  Securities
                          Act  to  the extent applicable.   See  "The
                          Exchange    Offer    --   Procedures    for
                          Tendering."

Special Procedures for
Beneficial  Owners              Any beneficial owner whose Old Bonds are
                          registered in the  name of a broker, dealer,
                          commercial bank, trust company or other nominee
                          and who wishes to tender Old Bonds in the Exchange
                          Offer   should   contact  such   registered
                          holder    promptly   and   instruct    such
                          registered   holder  to  tender   on   such
                          beneficial   owner's  behalf.    See   "The
                          Exchange    Offer    --   Procedures    for
                          Tendering."

Guaranteed Delivery
Procedures                     Holders of Old Bonds who wish  to
                          tender their Old Bonds and whose Old  Bonds
                          are   not  immediately  available  or   who
                          cannot  deliver their Old Bonds, the Letter
                          of   Transmittal  or  any  other  documents
                          required  by  the Letter of Transmittal  to
                          the  Exchange Agent prior to the Expiration
                          Date,  may tender their Old Bonds according
                          to  the guaranteed delivery procedures  set
                          forth  in "The Exchange Offer -- Guaranteed
                          Delivery Procedures."

Acceptance of  the Old
Bonds and Delivery of
the Exchange Bonds             Upon  satisfaction or waiver  of
                          the  conditions of the Exchange Offer,  the
                          Issuer  will  accept for exchange  any  and
                          all  Old  Bonds which are properly tendered
                          and  not  withdrawn prior to the Expiration
                          Date.   The Exchange Bonds issued  pursuant
                          to  the Exchange Offer will be delivered on
                          the  earliest  practicable  date  following
                          the  Expiration  Date.  See  "The  Exchange
                          Offer  --  Acceptance  of  Old  Bonds   for
                          Exchange; Delivery of Exchange Bonds."

Certain Federal Income Tax
Considerations                  For  a  discussion of certain  United
                          States  federal income tax consequences  of
                          the  exchange  of  Old Bonds  for  Exchange
                          Bonds  in  the Exchange Offer, see "Certain
                          U.S.  Federal Income Tax Considerations  of
                          the Exchange Offer."

Effect on Holders of
Old Bonds                      Holders of the Old Bonds who  do
                          not  tender their Old Bonds in the Exchange
                          Offer  will continue to hold such Old Bonds
                          and  will be entitled to all the rights and
                          benefits,  and  will  be  subject  to   all
                          limitations applicable thereto,  under  the
                          Indenture.  All Old Bonds not exchanged  in
                          the  Exchange  Offer will  continue  to  be
                          subject  to  the restrictions  on  transfer
                          provided  for  in  the Old  Bonds  and  the
                          Indenture.   To the extent that  Old  Bonds
                          are  tendered and accepted in the  Exchange
                          Offer, the trading market, if any, for  the
                          Old   Bonds  not  so  tendered   could   be
                          adversely  affected.  See "Risk Factors  --
                          Consequences  of  Failure to  Exchange  Old
                          Bonds."

Rights of Dissenting
Holders                         Holders of Old Bonds do not have
                          any  appraisal or dissenters' rights  under
                          the  Delaware  General Corporation  Law  or
                          the   Indenture  in  connection  with   the
                          Exchange Offer.

Exchange Agent                   Bankers  Trust  Company.   See  "The
                          Exchange Offer -- The Exchange Agent."



                     TERMS OF THE EXCHANGE BONDS

      The  Exchange Offer applies to $105,525,000 aggregate principal
amount  of  Old Bonds. The form and terms of the Exchange  Bonds  are
substantially  identical to the terms of the Old Bonds,  except  that
the Exchange Bonds (i) will have been registered under the Securities
Act,  and therefore, will not bear legends restricting their transfer
pursuant  to  the  Securities Act, and (ii) holders of  the  Exchange
Bonds  will not be entitled to certain rights of holders of  the  Old
Bonds  under  the  Registration Rights Agreement, which  rights  will
terminate  upon the consummation of the Exchange Offer.  Such  rights
will  also  terminate as to holders of Old Bonds who are eligible  to
tender their Old Bonds for exchange in the Exchange Offer and fail to
do  so.   See "The Exchange Offer -- Termination of Certain  Rights."
The Exchange Bonds will evidence the same debt as the Old Bonds which
they  replace  and  will  be issued under, and  be  entitled  to  the
benefits of, the Indenture.

Securities Offered             $105,525,000 11-5/8% Pooled Project
                               Bonds, Series A-1 due 2012.

Final Maturity Date            August 20, 2012.

Interest Payment Dates         February 20 and August 20, commencing
                               February 20, 1997.

Ratings                        The  Exchange Bonds have been rated
                               Ba3  by  Moody's Investors Service,  Inc.
                               and BB- by Duff & Phelps Credit Rating Co.

Initial Average Life           The  initial average life to maturity of
                               the Exchange Bonds is 11.7 years.

Scheduled Principal Payments   Semiannually commencing February 20, 1997,
                               as follows:

                                                     Percentage of
                            Payment Date          Original Principal
                                                    Amount Payable
                                                           
                            February 20, 1997          0.2045%
                            August 20, 1997            0.0000%
                            February 20, 1998          0.0000%
                            August 20, 1998            0.0000%
                            February 20, 1999          0.0000%
                            August 20, 1999            0.5933%
                            February 20, 2000          0.6129%
                            August 20, 2000            0.0000%
                            February 20, 2001          0.0000%
                            August 20, 2001            1.3753%
                            February 20, 2002          1.4691%
                            August 20, 2002            2.2184%
                            February 20, 2003          2.3565%
                            August 20, 2003            2.9328%
                            February 20, 2004          3.1031%
                            August 20, 2004            3.2796%
                            February 20, 2005          3.4687%
                            August 20, 2005            3.5977%
                            February 20, 2006          3.7820%
                            August 20, 2006            2.8098%
                            February 20, 2007          3.0076%
                            August 20, 2007            4.8415%
                            February 20, 2008          5.1145%
                            August 20, 2008            5.0057%
                            February 20, 2009          5.2945%
                            August 20, 2009            5.5185%
                            February 20, 2010          5.8300%
                            August 20, 2010            5.7248%
                            February 20, 2011          6.0590%
                            August 20, 2011            6.4800%
                            February 20, 2012          6.8808%
                            August 20, 2012            8.4390%

Denominations and Form            The Exchange Bonds will be issuable
                           in  denominations of any integral multiple
                           of   $1,000   in  exchange  for   a   like
                           principal   amount  of  Old   Bonds.   The
                           Exchange  Bonds will be issuable in  book-
                           entry  form through the facilities of  The
                           Depository  Trust Company  ("DTC"),  which
                           will  act  as depositary for the  Exchange
                           Bonds.  One  fully-registered  certificate
                           will  be issued and will be deposited with
                           DTC,  and interests therein will be  shown
                           on,   and   transfers  will  be   effected
                           through,  records maintained  by  DTC  and
                           its  participants. Exchange  Bonds  issued
                           to   Institutional  Accredited  Investors,
                           and   Exchange  Bonds  issued   in   other
                           limited  circumstances  described  herein,
                           will  be issued in registered certificated
                           form.  See  "Description of  the  Exchange
                           Bonds -- Book Entry; Delivery and Form."

Mandatory Redemption               The   Existing   Bonds   and   all
                           additional series of Bonds, if  any,  then
                           outstanding  will be subject to  mandatory
                           redemption,  in whole or in part,  to  the
                           extent  that,  at any time  (after  giving
                           effect  to transfers required to  be  made
                           to   other  Accounts  and  Funds  on  such
                           date),  the aggregate amount of monies  on
                           deposit  in  the  U.S.  and  International
                           Mandatory   Redemption  Accounts   is   in
                           excess of $2.0 million. In the event of  a
                           sale   or   other   disposition   of   any
                           Collateral  or any interest in  a  Project
                           or   any   event  of  casualty,  loss   or
                           condemnation  with respect  to  a  Project
                           (each,  a  "Mandatory Redemption  Event"),
                           all    proceeds   of   any   distributions
                           resulting  from such Mandatory  Redemption
                           Event  in  excess of $2.0 million  in  the
                           aggregate  in any calendar year  that  may
                           be  legally  distributed or  paid  to  the
                           Company   or   any   PIC  Entity   without
                           contravention   of   any   Project    debt
                           agreement  shall  be  deposited  into  the
                           appropriate Mandatory Redemption  Account,
                           unless   (i)   the  Company   provides   a
                           certificate  to the Trustee (supported  by
                           a  certificate  to  the Trustee  from  the
                           Consolidating Engineer) stating that  such
                           Mandatory   Redemption  Event  would   not
                           result  in  either  the projected  Company
                           Debt  Service  Coverage Ratio  being  less
                           than  1.7:1  or the projected Consolidated
                           Debt   Service  Coverage  Ratio  (if  then
                           applicable)  being less than  1.25:1,  for
                           each  Future  Ratio Determination  Period;
                           and  (ii)  the  rating  of  the  Bonds  is
                           Reaffirmed  by at least one rating  agency
                           at  a  rating equal to or higher than that
                           in   effect  immediately  prior  to   such
                           Mandatory   Redemption  Event.   Mandatory
                           redemptions  will be made at a  redemption
                           price  equal  to  100%  of  the  principal
                           amount  of  the Bonds to be redeemed  plus
                           interest  thereon accrued to the  date  of
                           such  redemption, plus a premium, if  any,
                           provided  in  the  supplemental  indenture
                           for  each  series of Bonds to be redeemed.
                           For  the  Exchange Bonds, such premium  is
                           equal  to  that payable were the  Exchange
                           Bonds  to  be  redeemed  at  the  Issuer's
                           option  on  such date to the  extent  that
                           the  mandatory redemption results  from  a
                           sale  or  other  voluntary disposition  of
                           any  Collateral  or  any  interest  in   a
                           Project  (or if no optional redemption  is
                           then  available, a premium  determined  as
                           the  excess,  if  any,  of  the  remaining
                           payments   due  on  the  Exchange   Bonds,
                           discounted  at a rate which  is  equal  to
                           the  Applicable  Treasury Rate  plus  one-
                           half of one percent over the par value  of
                           such Exchange Bonds). Notwithstanding  the
                           foregoing,  the  amount of Bonds  required
                           to   be  redeemed  shall  not  exceed  the
                           amount  necessary to cause  (after  giving
                           effect  to  such redemption) the  coverage
                           ratio  requirements set forth above to  be
                           met  and to achieve a Reaffirmation of the
                           rating  on  the  Bonds  by  at  least  one
                           rating  agency.  See "Description  of  the
                           Exchange  Bonds -- Redemption -- Mandatory
                           Redemption."

                           The applicable Consolidated Debt Coverage
                           Ratio,   for   purposes   of   determining
                           whether  amounts  are to be  deposited  in
                           the  Mandatory Redemption Accounts or  for
                           any  other  purposes under the  Indenture,
                           need  not  be satisfied on and  after  the
                           time  that  more than four  Projects  have
                           been    transferred   to    the    Project
                           Portfolio.

Optional Redemption               The  Exchange Bonds will be subject
                           to  redemption, in whole or  in  part,  at
                           the  option of the Issuer at any  time  on
                           or   after   August  20,  2001,   at   the
                           following redemption prices (expressed  as
                           a  percentage  of principal  amount)  plus
                           interest   accrued   to   the   date    of
                           redemption,  if  redeemed during  the  12-
                           month   period  commencing  on  or   after
                           August 20 of the year set forth below:

                                                    Redemption
                                 Year                  Price

                                 2001                105.8125%
                                 2002                104.3594%
                                 2003                102.9063%
                                 2004                101.4532%
                                 2005                
                                 and thereafter      100.0000%

                           The  Exchange  Bonds are also  subject  to
                           redemption,  in whole or in part,  at  the
                           option  of  the  Issuer  at  a  redemption
                           price  equal  to  100%  of  the  principal
                           amount  of  the Bonds to be redeemed  plus
                           interest  thereon accrued to the  date  of
                           such   redemption   if  an   Extraordinary
                           Financial Distribution in excess  of  $2.0
                           million  is applied to prepay the  Company
                           Notes.       "Extraordinary      Financial
                           Distributions"   are   distributions   and
                           other  amounts received by the Company  or
                           any  PIC  Entity without contravention  of
                           any  Project debt agreement in respect  of
                           settlements, judgments and other  payments
                           received  in  respect  of  a  Project   in
                           connection with legal proceedings,  monies
                           released from certain escrows relating  to
                           Projects,   buy-outs  or  settlements   of
                           Project  contracts and other  transactions
                           resulting in the receipt of cash or  other
                           property upon the sale, transfer or  other
                           disposition    of    contractual    rights
                           relating  to  a  Project  (in  each  case,
                           other  than  in  respect  of  a  Mandatory
                           Redemption  Event).  See  "Description  of
                           the   Exchange  Bonds  --  Redemption   --
                           Optional Redemption."

Change of Control                 Upon the occurrence of a Change  of
                           Control,  each  holder of  Existing  Bonds
                           and  all  additional series of  Bonds,  if
                           any,  will  have the right to require  the
                           Issuer  to  purchase all or a  portion  of
                           such  holder's Bonds at a price  equal  to
                           101%  of  the  aggregate principal  amount
                           thereof, together with accrued and  unpaid
                           interest  to  the  date of  purchase.  See
                           "Description  of  the  Exchange  Bonds  --
                           Certain Covenants -- Change of Control."

Certain Covenants                 The  Indenture contains affirmative
                           and  negative covenants that restrict  the
                           activities of the Issuer, the Company  and
                           the  PIC  Entities, including  limitations
                           on:  (i) distributions to the Company  and
                           the  PIC International Entities out of the
                           Accounts  and Funds described below  under
                           "Flow  of  Funds";  (ii)  the  ability  of
                           Project  Entities  to incur  new  debt  or
                           amend  Project agreements if such  actions
                           could  reasonably  be expected  to  reduce
                           Cash  Available  for Distribution  by  10%
                           for   any   Future   Ratio   Determination
                           Period;  (iii)  how the  proceeds  of  the
                           Prior  Offering  may  be  used;  (iv)  the
                           incurrence   of  indebtedness   or   lease
                           obligations,    or   the   provision    of
                           guaranties (see "Additional Debt"  below);
                           (v)   the  payment  of  dividends  on  and
                           redemptions  of  capital stock;  (vi)  the
                           use  of  proceeds from the sale of  assets
                           and    certain    other   events;    (vii)
                           transactions  with affiliates  and  (viii)
                           the  creation of liens. The Indenture will
                           also  (a)  require the Company to maintain
                           at   least  a  50%  (direct  or  indirect)
                           ownership interest in each Project,  or  a
                           25%   (direct   or   indirect)   ownership
                           interest  in  each Project and controlling
                           influence   over   the   management    and
                           policies  with  respect to  such  Project,
                           provided that no other entity has  greater
                           control   than  the  Company   over   such
                           management   and   policies   (except   in
                           certain circumstances, including the  sale
                           by  the Company of its entire interest  in
                           a  Project), (b) restrict the  ability  of
                           the   Company,  the  Issuer  and  the  PIC
                           Entities to consolidate or merge  with  or
                           into,  or to transfer all or substantially
                           all   of   their  respective  assets   to,
                           another person, (c) require the Issuer  to
                           pledge additional collateral in certain
                           instances and (d) require the Issuer
                           to  offer  to  redeem the Bonds  upon  the
                           occurrence  of  a Change of  Control.  See
                           "Description  of  the  Exchange  Bonds  --
                           Certain Covenants."

Additional Debt                  The Indenture will permit the Issuer
                           to  incur additional debt only in the form
                           of  additional  series of  Bonds  for  the
                           purpose  of  loaning the proceeds  thereof
                           to  the Company, which the Company may use
                           either to make investments in Projects  in
                           connection  with  their  transfer  to  the
                           Project  Portfolio or for distribution  or
                           loan   to  Panda  International  and   its
                           affiliates.  Panda International  and  its
                           affiliates   may,   but   are   under   no
                           obligation  to, use such funds for  future
                           project development. Additional series  of
                           Bonds  may be issued only if, at the  time
                           of   such   issuance,  (i)   the   Company
                           provides  a  certificate  to  the  Trustee
                           (supported   by  a  certificate   to   the
                           Trustee  from the Consolidating  Engineer)
                           stating that, after giving effect  to  the
                           issuance  of  such additional  series  and
                           the    application   of    the    proceeds
                           therefrom,  the  projected  Company   Debt
                           Service  Coverage Ratio and the  projected
                           Consolidated  Debt Service Coverage  Ratio
                           (if   then  applicable)  equal  or  exceed
                           1.7:1  and 1.25:1, respectively, for  each
                           Future  Ratio  Determination  Period   and
                           (ii)   the   rating  of   the   Bonds   is
                           Reaffirmed  by at least one rating  agency
                           at  a  rating equal to or higher than that
                           in   effect  immediately  prior   to   the
                           issuance   of   such  additional   series;
                           provided,      however,     that      such
                           Reaffirmation of the rating shall  not  be
                           required  if  (a) neither the Company  nor
                           any  PIC  Entity has, since the last  date
                           upon  which  the  Bonds were  rated  or  a
                           Reaffirmation  of  rating  was  given   in
                           respect   thereof,   acquired    (or    is
                           acquiring in connection with the  issuance
                           of   such  additional  series),  sold   or
                           otherwise  disposed of direct or  indirect
                           interests  in one or more Projects  in  an
                           aggregate  amount in excess of the  lesser
                           of  the  amounts set forth  in  subclauses
                           (1)  and  (2) of clause (b) below and  (b)
                           the  principal  amount of such  additional
                           series  to  be  issued is  less  than  the
                           lesser  of (1) $50 million and (2) 25%  of
                           the  aggregate  principal  amount  of  all
                           series  of  Bonds  then  outstanding.  The
                           Company  and  the  PIC  Entities  will  be
                           prohibited from incurring any debt,  other
                           than  (i) in the case of the Company,  the
                           Company  Guaranty and the  Company  Notes,
                           (ii)  in the case of the PIC International
                           Entities,  the  PIC  International  Entity
                           Notes,    certain    subordinated     debt
                           (including   Other  International   Notes)
                           payable  to the Company or any PIC Entity,
                           (iii)   in  the  case  of  the  PIC   U.S.
                           Entities,  the  PIC Entity Guaranties  and
                           certain subordinated debt payable  to  the
                           Company or any PIC Entity and (iv) in  the
                           case  of  Project Entities,  Project  debt
                           and  certain  guaranties. See "Description
                           of   the   Exchange   Bonds   --   Certain
                           Covenants."

Guaranty and Ranking             All series of Bonds will be unconditionally
                           guaranteed  by  the Company Guaranty.  The
                           Bonds will be secured indebtedness of  the
                           Issuer;  however, payments  on  the  Bonds
                           will  be effectively subordinated  to  all
                           liabilities   of   the  Project   Entities
                           incurred   in  respect  of  the  Projects,
                           including   Project-level  debt  financing
                           and  trade payables. See "Risk Factors  --
                           Financial  Risks -- Substantial  Leverage;
                           Effective   Subordination   of    Exchange
                           Bonds," "Description of the Project  Debt"
                           and "Description of the Exchange Bonds  --
                           Ranking."

Flow of Funds                   All distributions in respect of U.S.
                           Projects received  by  or on behalf of the
                           Company or any PIC U.S. Entity (other than
                           Extraordinary Financial Distributions  and
                           distributions  received  as  a  result  of
                           Mandatory  Redemption  Events   that   are
                           required  to  be  deposited  in  the  U.S.
                           Mandatory    Redemption   Account),    all
                           regularly    scheduled    interest     and
                           principal    payments    on    the     PIC
                           International   Entity   Notes   and   any
                           payments resulting from the redemption  or
                           partial    redemption   of    any    Other
                           International  Notes  shall  be  deposited
                           directly  into  the U.S. Project  Account.
                           All  distributions in respect of  Non-U.S.
                           Projects received by or on behalf  of  any
                           PIC International Entity (other than Extraordinary
                           Financial Distributions  and distributions
                           received as a result of Mandatory Redemption
                           Events  that are required to be  deposited
                           in  the International Mandatory Redemption
                           Account) shall be deposited directly  into
                           the International Project Account.
 
                           The  Trustee shall, on the first  Business
                           Day    of    each   month   (a    "Monthly
                           Distribution Date"), transfer  amounts  on
                           deposit  in  the U.S. Project Accounts  in
                           the following order of priority:

                             (i) to  the  Debt  Service  Fund   (for
                                 application  to  payments   on   the
                                 Bonds),  an  amount  equal  to   the
                                 excess,   if   any,   of   (a)   the
                                 aggregate  amount of interest  (less
                                 any   amount  on  deposit   in   the
                                 Capitalized   Interest    Fund    in
                                 respect  of  such payment)  and,  if
                                 applicable, principal, in each  case
                                 due   and  payable  on  the  Company
                                 Notes   (including  any   past   due
                                 amounts)  on  the Payment  Date  for
                                 each    series   of    Bonds    then
                                 outstanding next following  the  day
                                 immediately  preceding such  Monthly
                                 Distribution  Date  (other  than  in
                                 connection   with   a    call    for
                                 redemption)  over  (b)  the   amount
                                 then  on deposit in the Debt Service
                                 Fund;

                            (ii) to  the  Capitalized  Interest Fund,
                                 an amount equal to the excess, if any,
                                 of the Capitalized Interest Requirement
                                 over the amount then on deposit in the
                                 Capitalized Interest Fund;

                           (iii) to the Debt Service Reserve Fund, an
                                 amount equal to the excess, if any, of
                                 the Debt Service Reserve Requirement 
                                 over the sum of (a) the amount then on
                                 deposit in the Debt Service Reserve Fund
                                 plus (b) the aggregate amount available
                                 to be drawn under a Letter of Credit;

                            (iv) to  the Company Expense  Fund,
                                 an  amount  equal to the excess,  if
                                 any,  of  (a)  the sum  of  (1)  the
                                 Company  Expenses  Amount  for   the
                                 applicable  calendar year  plus  (2)
                                 the  Annual  Letter  of  Credit  Fee
                                 over   (b)   the  aggregate   amount
                                 deposited  to  the  Company  Expense
                                 Fund  since  the beginning  of  such
                                 calendar year; and

                             (v) to  the  U.S. Distribution  Suspense
                                 Fund,  the  remaining  balance,   if
                                 any,  on deposit in the U.S. Project
                                 Account.

                           On  each  Monthly Distribution  Date,  the
                           International   Collateral   Agent   shall
                           transfer  monies  from  the  International
                           Project  Account (i) first to the  payment
                           of   interest   then  due   on   any   PIC
                           International  Entity Note and  (ii)  then
                           to    the    International    Distribution
                           Suspense  Fund, the remaining balance,  if
                           any,   on  deposit  in  the  International
                           Project  Account. Extraordinary  Financial
                           Distributions will be initially  deposited
                           in     the    appropriate    Extraordinary
                           Distribution     Account     (U.S.      or
                           International)  and, if required  pursuant
                           to  the  Indenture, proceeds  received  by
                           the  Company or any PIC Entity as a result
                           of  Mandatory  Redemption Events  will  be
                           initially  deposited  in  the  appropriate
                           Mandatory  Redemption  Account  (U.S.   or
                           International). All amounts  held  in  the
                           foregoing  Accounts and Funds (other  than
                           the   International  Accounts  and  Funds)
                           will  be  in  the  sole  control  of   the
                           Trustee,  acting in its capacity as  agent
                           for  the  Collateral Agent,  and  will  be
                           pledged to secure the obligations  of  the
                           Issuer  under the Bonds. The International
                           Accounts  and Funds will be  in  the  sole
                           control  of  the International  Collateral
                           Agent,  acting  in its capacity  as  agent
                           for  the  PIC International Entities,  and
                           will  be pledged to the Company to  secure
                           the  PIC  International Entity  Notes  and
                           the   Other   International   Notes.    In
                           addition  to  the foregoing  Accounts  and
                           Funds,  a  U.S. Distribution Fund  and  an
                           International Distribution  Fund  will  be
                           established  in the name  and  be  in  the
                           control   of  the  Company  and  the   PIC
                           International Entities, respectively.  See
                           "Description of the Exchange Bonds --  The
                           Accounts and Funds."

Debt Service Fund                 Amounts  on  deposit  in  the  Debt
                           Service   Fund  shall  be  used   to   pay
                           interest  and  principal,  if  applicable,
                           due  and payable on the Company Notes,  as
                           and  when  provided in the Company  Notes.
                           Payments  on  the Company Notes  shall  be
                           applied  by the Trustee to the payment  of
                           interest  and principal on the Bonds.  If,
                           on   any  Payment  Date  the  amounts   on
                           deposit  in  the Debt Service Fund,  after
                           giving  effect  to  all transfers  to  the
                           Debt  Service  Fund  on  such  date,   are
                           insufficient for the payment  in  full  of
                           the    interest   and,   if    applicable,
                           principal  on the Company Notes  then  due
                           and   payable,  including  any  past   due
                           amounts   (such   deficiency   hereinafter
                           referred    to   as   a   "Debt    Service
                           Deficiency"),  an  amount  equal  to  such
                           Debt    Service   Deficiency   shall    be
                           withdrawn  and  transferred  to  the  Debt
                           Service   Fund,   first  from   the   U.S.
                           Distribution Suspense Fund, then from  the
                           U.S.  Extraordinary  Distribution  Account
                           (using Available Amounts only), then  from
                           the  Company Expense Fund, then  from  the
                           Debt  Service Reserve Fund, then from  the
                           Capitalized  Interest Fund and  then  from
                           the   U.S.  Mandatory  Redemption  Account
                           (using  Available Amounts only); provided,
                           however,  that if there are not sufficient
                           funds  in  the U.S. Accounts and Funds  to
                           eliminate   a   Debt  Service  Deficiency,
                           monies   will  be  transferred  from   the
                           International Accounts and  Funds  by  the
                           International Collateral Agent  to  effect
                           a  redemption or partial redemption of the
                           Other  International Notes  in  an  amount
                           equal to the lesser of (i) the amounts  on
                           deposit in the International Accounts  and
                           Funds,   (ii)  the  outstanding  principal
                           amount  of  the Other International  Notes
                           and  (iii) the amount of such Debt Service
                           Deficiency. The amounts realized from  the
                           redemption  or partial redemption  of  any
                           Other International Notes for purposes  of
                           eliminating  a  Debt  Service   Deficiency
                           will  be  transferred to the U.S.  Project
                           Account  and  then from the  U.S.  Project
                           Account to the Debt Service Reserve  Fund.
                           PEC  has agreed to cause the Company (and,
                           if     necessary,    to    make    capital
                           contributions  to  the  Company)  to  loan
                           $6.4   million   to  a  PIC  International
                           Entity     evidenced    by    an     Other
                           International  Note, on or  prior  to  the
                           earlier  of  (i) the first date  on  which
                           Commercial  Operations have been  achieved
                           by  any  Non-U.S. Project in  the  Project
                           Portfolio  and (ii) the date  of  transfer
                           to  the  Project Portfolio of any Non-U.S.
                           Project    that   has   already   achieved
                           Commercial  Operations. The  Company  may,
                           but   is  under  no  obligation  to,  lend
                           additional    amounts    to    the     PIC
                           International    Entities    to     create
                           additional Other International Notes.

Capitalized Interest Fund         Upon the issuance of the Old Bonds,
                           the    Company   deposited   approximately
                           $9,834,000  into the Capitalized  Interest
                           Fund out of the loan by the Issuer to  the
                           Company  of the proceeds from the issuance
                           of  the  Old Bonds. Monies held on deposit
                           in  the Capitalized Interest Fund shall be
                           transferred  to the Debt Service  Fund  on
                           the  Interest  Payment Dates  on  February
                           20,  1997,  August 20, 1997, February  20,
                           1998,  August 20, 1998, February 20, 1999,
                           August 20, 2000, and February 20, 2001  in
                           the  amounts  of  approximately  $618,000,
                           $1,188,000,     $1,233,000,    $3,385,000,
                           $3,304,000,     $71,000    and     $35,000
                           respectively.  See  "Description  of   the
                           Exchange  Bonds -- The Accounts and  Funds
                           -- Capitalized Interest Fund."

Debt Service Reserve Fund         Upon the issuance of the Old Bonds,
                           the   Company  deposited  into  the   Debt
                           Service  Reserve Fund $6.4 million,  which
                           is  equal to the amount of interest due on
                           the  Existing  Bonds on the first  Payment
                           Date  less the amount deposited  upon  the
                           issuance   of   the  Old  Bonds   in   the
                           Capitalized  Interest Fund in  respect  of
                           such  interest payment. The Company funded
                           this  deposit with a portion of  the  loan
                           by  the  Issuer  to  the  Company  of  the
                           proceeds  from  the issuance  of  the  Old
                           Bonds. Until the amount on deposit in  the
                           Debt  Service Reserve Fund on any  Monthly
                           Distribution  Date equals  the  amount  of
                           principal  and  interest payments  on  all
                           series  of the Bonds outstanding  due  for
                           the   immediately  succeeding  12   months
                           (less   the  amount  on  deposit  in   the
                           Capitalized  Interest Fund in  respect  of
                           interest   payments   scheduled   to    be
                           made during such 12-month period), all funds
                           deposited in the U.S. Project  Account  not
                           required to be transferred into the Debt Service
                           Fund or the  Capitalized Interest Fund shall
                           be deposited into the Debt Service Reserve
                           Fund.  Thereafter, so long as  any  series
                           of   the  Bonds  remain  outstanding,  the
                           Company  will be required to  maintain  in
                           the  Debt  Service Reserve Fund an  amount
                           equal  to  the amount of debt service  due
                           in  respect  of all series  of  the  Bonds
                           then  outstanding  for the  next  12-month
                           period,  except  that,  if  less  than  12
                           months  remain  before  the  Final  Stated
                           Maturity,  then  an amount  equal  to  the
                           debt  service  for  such  period  will  be
                           maintained. The Debt Service Reserve  Fund
                           may  be  drawn  upon to pay the  principal
                           of,  and premium, if any, and interest  on
                           all series of the Bonds, to the extent  of
                           funds  allocated within the  Debt  Service
                           Reserve  Fund  to  such  obligations,   if
                           funds  otherwise available to the  Trustee
                           for  such  payments are  insufficient.  At
                           any  time  when  the Capitalized  Interest
                           Requirement  for any series of  the  Bonds
                           equals  zero, Panda International  or  PEC
                           may  arrange for a Letter of Credit to  be
                           provided  in  lieu of cash for  all  or  a
                           part  of  the  amount in respect  of  such
                           series  required to be maintained  in  the
                           Debt    Service    Reserve    Fund.    See
                           "Description of the Exchange Bonds --  The
                           Accounts   and   Funds  --  Debt   Service
                           Reserve Fund."

Distributions                       Subject   to   certain    limited
                           exceptions, distributions may be  made  to
                           the  Company  and  the  PIC  International
                           Entities only from, and to the extent  of,
                           monies   then  on  deposit  in  the   U.S.
                           Distribution  Fund  and the  International
                           Distribution      Fund,      respectively.
                           Transfers into the Distribution Funds  may
                           be  made on any Monthly Distribution  Date
                           subject to the prior satisfaction  of  the
                           following  conditions: (i) the  amount  on
                           deposit in the Debt Service Fund is  equal
                           to  or greater than the amount of interest
                           (less   amounts   on   deposit   in    the
                           Capitalized  Interest Fund in  respect  of
                           such    interest    payment)    and,    if
                           applicable,  principal due on  all  series
                           of  the  Bonds  (including  all  past  due
                           amounts)  on  the Payment  Date  for  each
                           series    of   Bonds   outstanding    next
                           following  the  day immediately  preceding
                           such   Monthly  Distribution  Date  (other
                           than   in  connection  with  a  call   for
                           redemption);  (ii) the amount  on  deposit
                           in  each of the Capitalized Interest Fund,
                           the  Debt  Service Reserve Fund  (together
                           with  the aggregate amount of any  Letters
                           of  Credit provided in respect of the Debt
                           Service  Reserve Requirement), the Company
                           Expense  Fund,  the  Mandatory  Redemption
                           Accounts     and     the     Extraordinary
                           Distribution  Accounts  is  equal  to   or
                           greater  than the amount then required  to
                           be  deposited therein under the Indenture;
                           (iii)  no  Default  or  Event  of  Default
                           under  the  Indenture shall have  occurred
                           and  be  continuing; and (iv) with certain
                           exceptions,  the Company can certify  that
                           (a)  the  historical Company Debt  Service
                           Coverage  Ratio  is equal  to  or  greater
                           than  1.4:1  for the 12 months immediately
                           preceding the month in which such  Monthly
                           Distribution  Date is  to  occur  (or  for
                           such  shorter  period as Bonds  have  been
                           outstanding)   and   (b)   the   projected
                           Company  Debt  Service Coverage  Ratio  is
                           equal to or greater than 1.4:1 for the  12
                           months  immediately succeeding  the  month
                           in  which  such Monthly Distribution  Date
                           is  to  occur (or for such shorter  period
                           as  series of Bonds with the latest  Final
                           Stated   Maturity  is  scheduled   to   be
                           outstanding).  See  "Description  of   the
                           Exchange  Bonds  -- Certain  Covenants  --
                           Limitations on Distributions."

Registration Rights              This  Exchange Offer is intended  to
                           satisfy    certain   rights   under    the
                           Registration   Rights   Agreement,   which
                           rights  terminate  upon the  consumma-tion
                           of  the  Exchange Offer.   Therefore,  the
                           holders   of   Exchange  Bonds   are   not
                           entitled  to  any exchange or registration
                           rights   with  respect  to  the   Exchange
                           Bonds.   In  addition, such  exchange  and
                           registration rights will terminate  as  to
                           holders  of Old Bonds who are eligible  to
                           tender  their  Old Bonds for  exchange  in
                           the  Exchange  Offer and fail  to  do  so.
                           See "The Exchange Offer -- Termination  of
                           Certain    Rights"    and    "Old    Bonds
                           Registration Rights."

Transfer of Exchange Bonds      Based upon its view of interpretations
                           provided to third  parties by the staff of
                           the Commission, the Company  believes that
                           the Exchange Bonds issued pursuant to the
                           Exchange Offer may be offered for resale,
                           resold and otherwise  transferred by holders
                           thereof (other  than any holder which is (i)
                           an Affiliate  of the Company or  the  Issuer,
                           (ii)  a  broker-dealer  who  acquired  Old
                           Bonds directly from the Issuer or (iii)  a
                           broker-dealer who acquired Old Bonds as  a
                           result  of market making or other  trading
                           activities)  without  registration   under
                           the  Securities  Act, provided  that  such
                           Exchange   Bonds  are  acquired   in   the
                           ordinary  course of such holders' business
                           and  such holders are not engaged in,  and
                           do  not  intend to engage in, and have  no
                           arrangement  or  understanding  with   any
                           person  to  participate in, a distribution
                           (within  the  meaning  of  the  Securities
                           Act) of such Exchange Bonds.  Each broker-
                           dealer  that receives Exchange  Bonds  for
                           its  own  account pursuant to the Exchange
                           Offer   must  acknowledge  that  it   will
                           deliver  a  prospectus in connection  with
                           any  resale  of such Exchange Bonds.   The
                           Letter  of Transmittal states that  by  so
                           acknowledging   and   by   delivering    a
                           prospectus,  a broker-dealer will  not  be
                           deemed   to   admit   that   it   is    an
                           "underwriter"  within the meaning  of  the
                           Securities  Act.  This Prospectus,  as  it
                           may  be amended or supplemented from  time
                           to  time,  may  be used by a broker-dealer
                           in  connection  with resales  of  Exchange
                           Bonds  received in exchange for Old  Bonds
                           where  such  Old  Bonds were  acquired  by
                           such  broker-dealer as a result of  market
                           making   activities   or   other   trading
                           activities.  The Company  and  the  Issuer
                           have  agreed,  for a period  of  180  days
                           after  the  consummation of  the  Exchange
                           Offer,  to  make  available  a  prospectus
                           meeting    the   requirements    of    the
                           Securities  Act to any such  broker-dealer
                           for   use  in  connection  with  any  such
                           resale.   A  broker-dealer  that  delivers
                           such  a  prospectus  to  a  purchaser   in
                           connection  with  such  resales  will   be
                           subject  to certain of the civil liability
                           provisions  under the Securities  Act  and
                           will  be  bound by the provisions  of  the
                           Registration  Rights Agreement  (including
                           certain indemnification provisions).   Any
                           holder  who tenders in the Exchange  Offer
                           for  the  purpose  of participating  in  a
                           distribution  of  the Exchange  Bonds  and
                           any  other  holder that cannot  rely  upon
                           such interpretations must comply with  the
                           registration   and   prospectus   delivery
                           requirements  of  the  Securities  Act  in
                           connection   with   a   secondary   resale
                           transaction. In addition, to  comply  with
                           the    securities    laws    of    certain
                           jurisdictions,    if    applicable,    the
                           Exchange Bonds may not be offered or  sold
                           unless   they  have  been  registered   or
                           qualified  for  sale in such jurisdictions
                           or   an  exemption  from  registration  or
                           qualification   is   available   and   the
                           conditions  thereto have  been  met.   See
                           "The   Exchange  Offer  --   Purpose   and
                           Effects  of the Exchange Offer" and  "Plan
                           of Distribution."

Use of Proceeds                   There  will be no cash proceeds  to
                           the   Issuer  or  the  Company  from   the
                           exchange  of Exchange Bonds for Old  Bonds
                           pursuant to the Exchange Offer.



                            Risk Factors

      Investment  in the Exchange Bonds involves certain  risks.  See
"Risk  Factors" for a further discussion of the risks involved in  an
investment in the Exchange Bonds.



      Summary Combined Historical and Pro Forma Financial Data

      Presented  below is summary combined historical financial  data
for  the  Company as of and for each of the years in  the  three-year
period ended December 31, 1995 and as of and for the six months ended
June  30,  1995 and 1996, which have been derived from the  Company's
combined  financial statements and pro forma combined financial  data
as  of  and  for the year ended December 31, 1995 and the six  months
ended June 30, 1996. The pro forma financial data give effect to  (i)
the  issuance of $111.4 million in the aggregate principal amount  of
Rosemary  Bonds  and the application of the net proceeds  thereof  to
refinance  Panda-Rosemary project debt and to fund a portion  of  the
redemption  of Ford Credit's limited partner interest in  the  Panda-
Rosemary Partnership, (ii) the release of certain reserves and escrow
deposits  related to Panda-Rosemary project debt, (iii) the  issuance
of the Existing Bonds and the application of the net proceeds thereof
(a)  to  fund the Capitalized Interest Fund, the Debt Service Reserve
Fund  and the Company Expense Fund, (b) to fund the remaining portion
of  the  redemption of Ford Credit's limited partner interest in  the
Panda-Rosemary  Partnership and (c) to make  a  distribution  to  the
Company's  parent  and  (iv) the write-off of debt  issue  costs  and
losses  from  the early extinguishment of debt and the  recording  of
estimated  transaction costs relating to the Prior Offering  and  the
Rosemary  Offering.  The pro forma balance sheet  data  reflect  such
adjustments as if the transactions had occurred as of the end of  the
relevant  period  and  the  pro forma statement  of  operations  data
reflect  such adjustments as if the transactions had occurred  as  of
the  beginning  of  the  relevant period.  The  unaudited  pro  forma
financial  data  do  not purport to be indicative  of  the  financial
position  or results of operations which would actually have occurred
if  the  transactions  described had occurred as  presented  in  such
statements or which may be obtained in the future.  Results  for  the
six  months ended June 30, 1996 are not necessarily indicative of the
results  that  may  be  expected  for  the  full  fiscal  year.   The
information  in  this  table should be read in conjunction  with  the
information contained under the captions "Capitalization," "Unaudited
Pro  Forma Financial Data" and "Management's Discussion and  Analysis
of  Financial  Condition  and Results of  Operations"  and  with  the
combined  financial  statements of the Company, including  the  notes
thereto, included elsewhere herein.

<TABLE>
<CAPTION>

                                           ------Year Ended December 31,-------   --Six Months Ended June 30,--
                                                                        Pro forma                    Pro forma
                                            1993      1994     1995       1995      1995      1996      1996
                                        (in thousands, except ratios)
<S>                                     <C>       <C>       <C>       <C>       <C>       <C>       <C>
STATEMENT OF OPERATIONS DATA:
Electric capacity and energy sales        $29,856   $30,664   $29,859   $29,859   $15,434   $14,559   $14,559
Steam and chilled water sales                 618       650       473       473       257       263       263
Interest income                               365       603       895       895       435       387       387
                                         --------  --------  --------  --------  --------  --------  --------
   Total revenue                           30,839    31,917    31,227    31,227    16,126    15,209    15,209

Operating expenses                          7,676     8,940     9,348     9,348     4,578     5,061     5,061
Development and administrative expenses     2,278     1,376     1,821     1,821       891     1,193     1,193
Interest expense                           11,066    11,018    11,716    21,875     5,669     6,370    10,942
Depreciation                                4,282     4,208     4,210     4,033     2,104     2,106     2,018
Amortization - Debt issue costs               502       600       554       312       273       282                170
Amortization - Partnership formation
    costs                                     533       533       533       533       266       267       267
                                         --------  --------  --------  --------  --------  --------  --------
   Total expenses                          26,337    26,675    28,182    37,922    13,781    15,279    19,651

Income (loss) before minority interest      4,502     5,242     3,045    (6,695)    2,345       (70)   (4,442)
Minority  interest                         (5,474)   (5,700)   (5,048)       --    (2,995)   (1,906)       --
                                         --------  --------  --------  --------  --------  --------  --------
Net income (loss)                        $   (972) $   (458) $ (2,003) $ (6,695) $   (650) $ (1,976) $ (4,442)
                                         ========  ========  ========  ========  ========  ========  ======== 
                                                                
OTHER DATA:
Ratio of earnings to fixed charges           1.39      1.36       (1)        (1)     1.13       (1)        (1)

                                         -------December 31,---------             -----------June 30,----------
                                                                                                      Pro forma
                                           1993       1994      1995                 1995      1996     1996
                                                 (in thousands)                            (in thousands)
BALANCE SHEET DATA:
Cash and other current assets            $ 14,084  $ 15,538  $ 11,333            $ 17,039  $ 16,240  $ 10,151
Power plant and equipment (net)            93,815    94,893   216,794             158,169   253,067   250,153
Reserves and escrow deposits, and
   other assets                            23,687    31,247    46,988              34,740    45,530   100,524
                                         --------  --------  --------            --------  --------  -------- 
   Total assets                           131,586   141,678   275,115             209,948   314,837   360,828

Current liabilities                        11,252    12,530    18,457              11,864    19,641    14,250
Long-term debt, less current portion       98,454   106,343   234,608             175,195   274,344   387,008
Minority interest                          34,479    35,588    36,836              36,322    37,614       --
Shareholders' deficit                     (12,599)  (12,783)  (14,786)            (13,433)  (16,762)  (40,430)
                                         --------  --------  --------            --------  --------  --------                
   Total liabilities and
    shareholders' deficit                $131,586  $141,678  $275,115            $209,948  $314,837  $360,828

</TABLE>
______________________

Note (in thousands):

(1)For  purposes of computing the ratio of earnings to fixed charges,
 earnings  represent  net income (loss) plus  fixed  charges.   Fixed
 charges  consist  of  interest  expense,  capitalized  interest  and
 amortization of debt issuance costs.  Earnings were insufficient  to
 cover  fixed  charges  in  1995 by $2,748,  in  pro  forma  1995  by
 $12,488, in the six months ended June 30, 1996 by $6,295 and in  the
 pro  forma six months ended June 30, 1996 by $10,667. In 1994,  1995
 and  for  the six months ended June 30, 1996, fixed charges included
 capitalized  interest  of  $803, $5,793, and  $6,225,  respectively,
 related  to the Panda-Brandywine Project. This capitalized  interest
 is  funded  by  additional borrowings under the  construction  loan.
 The  ratio  of  earnings to fixed charges excluding the  capitalized
 interest would be 1.45 and 1.25 in 1994 and 1995, respectively,  and
 earnings   were  insufficient  to  cover  fixed  charges,  excluding
 capitalized  interest, by $70 and $4,442 for the  six  months  ended
 June  30,  1996,  and for the pro forma six months  ended  June  30,
 1996, respectively.

           Independent Engineers' and Consultants' Reports

      The  Independent Engineers' and Consultants' Reports,  and  the
following  summary  thereof,  contained in  this  Prospectus  contain
forward-looking statements, including projections, that involve risks
and  uncertainties.  Actual results may differ materially from  those
discussed  in  the  forward-looking statements.  Factors  that  might
cause  such  a  difference include, but are  not  limited  to,  those
discussed in "Risk Factors" and actual conditions differing from  the
assumptions  made  in  the  Independent Engineers'  and  Consultants'
Reports.

Consolidating Engineer's Pro Forma Report

      ICF Resources, Incorporated ("ICF") has prepared a report dated
July  26, 1996 (the "Consolidated Pro Forma Report") that contains  a
summary  consolidation  of the pro forma financial  projections  (the
"Consolidated Pro Forma") for the Panda-Brandywine Facility  and  the
Panda-Rosemary Facility contained in the Rosemary Engineering  Report
and the Panda-Brandywine Pro Forma Report, both summarized below. The
Consolidated   Pro   Forma  Report  summarizes  and   describes   the
Consolidated Pro Forma and explains how it was derived, and discusses
the  methodology  and assumptions used in its preparation.   ICF  has
also  prepared  an  Officer's  Certificate  dated  October  11,  1996
identifying certain events which have occurred since the date of  the
Consolidated  Pro  Forma Report which ICF is currently  assessing  to
evaluate  the impact, if any, such events may have on the report  and
the information contained therein.  The Consolidated Pro Forma Report
and such certificate are attached hereto as Appendix B and should  be
read in its entirety by all prospective investors.

      In  preparing the Consolidated Pro Forma, ICF relied on the pro
forma  financial projections (the "Rosemary Pro Forma")  prepared  by
Burns  &  McDonnell, which are contained in the Rosemary  Engineering
Report, and the pro forma financial projections (the "Brandywine  Pro
Forma")  that  ICF prepared for the Panda Brandywine Facility,  which
are  contained  in  the  Brandywine Pro Forma  Report.  The  Rosemary
Engineering  Report and the Brandywine Pro Forma Report  contain  the
primary  assumptions underlying, and the conclusions drawn from,  the
Rosemary Pro Forma and the Brandywine Pro Forma, respectively. In its
capacity   as  Consolidating  Engineer,  ICF  reviewed  the  Rosemary
Engineering  Report and the Brandywine Pro Forma Report only  to  the
extent necessary to incorporate the results of the Rosemary Pro Forma
and  the Brandywine Pro Forma in the Consolidated Pro Forma and  made
no  independent  investigation  of the  Rosemary  Pro  Forma  or  the
Brandywine Pro Forma, their accuracy, or the assumptions made in  the
preparation  thereof.  The  Rosemary  Engineering  Report   and   the
Brandywine  Pro  Forma Report are attached hereto as Appendix  C  and
Appendix E, respectively, and should be read in their entirety by all
prospective investors.

      The Consolidated Pro Forma Report presents two measures of debt
service  coverage  for the Company. The first, the "Company  Coverage
Ratio,"  reflects  the  relationship  between  the  total  cash  flow
available for Company debt service (i.e.,  cash flow from the  Panda-
Rosemary  Facility  and  the Panda-Brandywine Facility  after  paying
Project-level   debt  service,  making  additions  to   Project-level
reserves  and providing for certain Company-level items) and  Company
debt  service  (i.e.,  the debt service on the Existing  Bonds).  The
second,  the "Consolidated Coverage Ratio," reflects the relationship
between  the total combined operating cash flow of the Panda-Rosemary
Facility and the Panda-Brandywine Facility (i.e.,  cash flow from the
Panda-Rosemary  Facility  and  the Panda-Brandywine  Facility  before
paying Project-level debt service and Company-level debt service  and
after  making  additions to Project-level reserves and providing  for
certain Company-level items) and the sum of the combined debt service
for such facilities plus the debt service on the Existing Bonds. Over
the 16-year term of the Existing Bonds, the Company Coverage Ratio is
at  least  1.7:1, and on average is 1.9:1. The Consolidated  Coverage
Ratio does not fall below 1.24:1, and on average is 1.25:1.

Independent Engineer's Report -- Rosemary

      Burns  & McDonnell ("Burns & McDonnell") has prepared a  report
dated  July 26, 1996 concerning certain technical, environmental  and
economic  aspects  of  the  Panda-Rosemary  Facility  (the  "Rosemary
Engineering  Report").  Burns  &  McDonnell  has  also  prepared   an
Officer's   Certificate  dated  October  11,  1996   confirming   the
information contained in the Rosemary Engineering Report  as  of  the
date  of  such certificate, but noting the hurricane damage sustained
by  the  Panda-Rosemary Facility and disclosing that it is  currently
assessing the event and not presently able to evaluate the impact, if
any,  such event may have on the Rosemary Engineering Report and  the
information  contained therein. The Rosemary Engineering  Report  and
such certificate are attached hereto as Appendix C and should be read
in  its  entirety  by all prospective investors.  Burns  &  McDonnell
provides  a  variety of professional and technical  services  in  the
fields   of   engineering,  architecture,  planning,  economics   and
environmental  sciences. Burns & McDonnell's  project  work  includes
studies,  design, planning and construction management  for  electric
power  generation and transmission facilities, as well as  for  waste
management,   water  treatment,  airport  and  other   transportation
infrastructure facilities. Burns & McDonnell has been  involved  with
the Panda-Rosemary Facility since 1989. The Rosemary Engineering Report
includes, among other things, a review and assessment of the Panda-Rosemary
Facility's equipment  and operating  condition, a review of its operating
history, a review  of the  significant  Project  agreements and  projections
of  revenues, expenses and debt service coverage for the facility during
the period that  the  Rosemary  Bonds  are scheduled to  be  outstanding
(i.e., through 2016).

      Burns  &  McDonnell has relied upon projections of  the  Panda-
Rosemary Facility's dispatch profile and fuel costs over the term  of
the Rosemary Power Purchase Agreement prepared by ICF. Based on ICF's
experience  in  undertaking  similar  analyses,  Burns  &   McDonnell
believes  that  the  use  of ICF's dispatch  profile  and  fuel  cost
projections   is  reasonable  for  the  purposes  of   the   Rosemary
Engineering  Report. Burns & McDonnell also has relied  upon  certain
other  information  provided  to it by  sources  it  believes  to  be
reliable. Burns & McDonnell believes that the use of such information
is reasonable for the purposes of the Rosemary Engineering Report.

       The  principal  assumptions  made  by  Burns  &  McDonnell  in
developing  the  pro  forma operating projections  contained  in  the
Rosemary Engineering Report are as follows:

    (i) Burns  &  McDonnell made no determination as to the  validity
        and  enforceability  of  any  contract,  agreement,  rule  or
        regulation applicable to the Panda-Rosemary Facility and  its
        operations,  and assumed that all such contracts, agreements,
        rules  and  regulations are fully enforceable  in  accordance
        with  their terms and that all parties will comply  with  the
        provisions of their respective agreements.
     
   (ii) U-Tech, or a successor operator, will operate the Panda-
        Rosemary  Facility as currently required in the Rosemary  O&M
        Agreement, will employ qualified and competent personnel  who
        will  properly operate the equipment in accordance  with  the
        manufacturers' recommendations and good engineering  practice
        and  will generally operate the Panda-Rosemary Facility in  a
        sound and business-like manner.
     
  (iii) U-Tech,  or  a  successor operator, will  maintain  the
        Panda-Rosemary  Facility in accordance with good  engineering
        practice,  and will make all required equipment renewals  and
        replacements  in  a  timely manner.  Inspections,  overhauls,
        repairs and modifications have been and will continue  to  be
        planned  for  and conducted in accordance with manufacturers'
        recommendations  and  with special regard  for  the  need  to
        monitor certain operating parameters to identify early  signs
        of potential problems.
     
   (iv) All  permits  and approvals necessary  to  operate  the
        Panda-Rosemary  Facility  will  remain  in  full  force   and
        effect.
     
    (v) Fuel  costs  will  be as projected by ICF (which  projections
        have  been determined by Benjamin Schlesinger and Associates,
        Inc.,  the independent fuel consultant for the Panda-Rosemary
        Facility, to employ reasonably conservative assumptions).
     
   (vi) The  Panda-Rosemary  Facility  will  be  dispatched  as
        projected  by  ICF,  except that ICF's  dispatch  projections
        have  been increased by 400 hours per year in 1996 and  1997,
        500  hours  per year in 1998 through 2002 and 600  hours  per
        year  in  2003 through 2015 to reflect hours that the  Panda-
        Rosemary  Facility will be dispatched using gas  supplied  by
        VEPCO,  which increases ICF has determined to be  reasonable.
        Under  these  assumptions, dispatch is projected to  increase
        from  1,144  equivalent  full load hours  in  1997  to  4,216
        equivalent  full load hours in 2005. After 2005, dispatch  is
        projected to decrease steadily to 3,201 equivalent full  load
        hours  in  2010,  and thereafter to stay relatively  constant
        through 2015.
     
  (vii) Thermal  energy in the form of steam and chilled  water
        will  be exported from the Panda-Rosemary Facility, operating
        in  the  cogeneration mode, to Bibb's facility such that  the
        production  and  sale of useful thermal  energy,  as  defined
        under the Public Utility Regulatory Policies Act of 1978,  as
        amended    ("PURPA"),   and   the   regulations   promulgated
        thereunder,  will  be  sufficient  to  maintain  the   Panda-
        Rosemary    Facility's   QF   status.   The    Panda-Rosemary
        Partnership will continue to absorb an annual operating  loss
        on  the sale of steam and chilled water over the life of  the
        Panda-Rosemary Facility.
     
 (viii) Steam  and  chilled water sales  to  Bibb  will  remain
        constant  at 50,000 pounds per hour for 7,800 hours per  year
        and   1,010   tons  per  hour  for  4,000  hours  per   year,
        respectively.
     
   (ix) Operating   costs,   including  fuel   transportation,
        operating  and  maintenance and other  administrative  costs,
        will  equal those estimated by the Partnership, most of which
        are assumed to increase at a rate of 3% per year.
     
    (x) By  August  1996,  the  Partnership  will  convert  its  firm
        transportation  service on Transco to  a  new  transportation
        service  that will allow the Partnership to realize a  return
        of a portion of its firm transportation costs.
     
   (xi) The  original  principal amount of the  Rosemary  Bonds
        will  be  $111.4  million, the annual interest  rate  on  the
        Rosemary  Bonds will be 8-5/8% and the amortization  schedule
        of  the  Rosemary  Bonds will be as provided  by  the  Panda-
        Rosemary Partnership.
     
  (xii) On  the  Issue  Date,  the debt  service  reserve  fund
        maintained pursuant to the Rosemary Indenture will be  funded
        at   approximately  $8.1  million  and  thereafter  will   be
        maintained at adequate levels throughout the Rosemary  Bonds'
        repayment period, and such fund will earn interest at a  rate
        of 5.0% per year.
     
      Although  Burns  & McDonnell believes that  the  use  of  these
assumptions   in  the  Rosemary  Engineering  Report  is  reasonable,
assumptions are inherently subject to significant uncertainties  and,
if  actual conditions differ from those assumed, actual results  will
differ  from  those projected, perhaps materially.  Accordingly,  the
projections contained in the Rosemary Engineering Report may  not  be
indicative  of future performance and none of Burns & McDonnell,  the
Company,  the  Issuer or any other person assumes any  responsibility
for  their  accuracy.  Therefore,  no  representations  are  made  or
intended,  nor  should any be inferred, with respect  to  the  likely
existence of any particular future set of facts or circumstances.  If
actual  results  are  less  favorable than  those  projected  in  the
Rosemary Engineering Report or if the assumptions used in formulating
such   projections   prove  to  be  incorrect,   the   Panda-Rosemary
Partnership's ability to make distributions to its partners and  thus
ultimately to the Company, the Company's ability to make payments  on
the  Company  Notes  and consequently the Issuer's  ability  to  make
payments  on  the  Exchange  Bonds may be  materially  and  adversely
affected.  See  "Risk  Factors  --  Reliance  upon  Projections   and
Underlying   Assumptions   Contained  in   Independent   Consultants'
Reports."

     Subject to the studies, analyses and investigations of the Panda-
Rosemary  Facility  they performed and the assumptions  made  in  the
Rosemary  Engineering Report, Burns & McDonnell offered the following
conclusions:

    (i) The  technology  incorporated in the Panda-Rosemary  Facility
        is  a sound, proven method of generating electric and thermal
        energy  and incorporates commercially proven technology.  The
        design,  operation  and  maintenance  of  the  Panda-Rosemary
        Facility implemented by the Panda-Rosemary Partnership and U-
        Tech  were  developed and have been implemented in accordance
        with   good  engineering  practices  and  generally  accepted
        industry   practices   and  have  taken  into   consideration
        existing  and  proposed environmental and permit requirements
        applicable to the Panda-Rosemary Facility. Burns &  McDonnell
        knows  of no significant technical problems relating  to  the
        Panda-Rosemary  Facility  that  should  be  of   concern   to
        potential investors.
     
   (ii) The  Panda-Rosemary Facility is in good  condition  and
        its  long-term  maintenance program is  consistent  with  the
        manufacturers'   recommendations   and   generally   accepted
        practices within the electric power generation industry.
     
  (iii) The  Panda-Rosemary  Facility  will  have  an  expected
        operating  service life well beyond the term of the  Rosemary
        Power  Purchase Agreement if properly operated and maintained
        consistent with current practices.
     
   (iv) The   Panda-Rosemary  Partnership  has  obtained   and
        maintained  in  full force and effect the  key  environmental
        permits  and  approvals required from  the  various  federal,
        state  and  local  agencies that are currently  necessary  to
        operate the Panda-Rosemary Facility.
     
    (v) The  basis for the Panda-Rosemary Partnership's estimates  of
        the  cost  of  operating and maintaining  the  Panda-Rosemary
        Facility  is reasonable. The expense projections prepared  by
        the  Panda-Rosemary Partnership and based on projected levels
        of  dispatch  appear  adequate to account  for  the  variable
        operation  and  maintenance expenses  of  the  Panda-Rosemary
        Facility.
     
   (vi) Projected revenues from the sale of electric generating
        capacity,  electricity and thermal energy  and  other  income
        are   adequate  to  pay  annual  operation  and   maintenance
        expenses  (including provisions for major maintenance),  fuel
        costs  and  other  operating expenses and provide  a  minimum
        annual  debt  service  coverage  on  the  Rosemary  Bonds  of
        1.37:1,  as  shown  on Table I-1 in the Rosemary  Engineering
        Report.

Fuel Consultant's Report -- Rosemary

      Benjamin  Schlesinger and Associates, Inc. ("Schlesinger")  has
prepared a report dated September 20, 1996 concerning the sufficiency
of  the  fuel supply and transportation arrangements entered into  by
the  Panda-Rosemary  Partnership with respect to  the  Panda-Rosemary
Facility  (the "Rosemary Fuel Consultant's Report"). Schlesinger  has
also  prepared  an  Officer's  Certificate  dated  October  11,  1996
confirming   the   information  contained  in   the   Rosemary   Fuel
Consultant's Report as of the date of such certificate. The  Rosemary
Fuel Consultant's Report and such certificate are attached hereto  as
Appendix  D  and  should be read in its entirety by  all  prospective
investors.  Schlesinger  is  a  Bethesda,  Maryland-based  management
consulting  firm  that  specializes  in  the  natural  gas  industry,
including  economic and regulatory analysis, market research,  energy
supply  and  demand  forecasting, gas rate  development  and  related
economic,  technical and environmental analyses.  The  Rosemary  Fuel
Consultant's  Report  includes  among  other  things  a  review   and
assessment of the fuel supply and delivery arrangements for the Panda-
Rosemary  Facility, with respect to both natural gas  and  fuel  oil,
focusing on the appropriateness of the existing fuel arrangements and
the  historic  reliability  of fuel supplies  to  the  Panda-Rosemary
Facility.  Schlesinger has used and relied upon  certain  information
provided  to  it  by sources it believes to be reliable.  Schlesinger
believes  that  the  use of such information is  reasonable  for  the
purposes of the Rosemary Fuel Consultant's Report.

      In  providing  its conclusions set forth in the  Rosemary  Fuel
Consultant's  Report, Schlesinger made certain assumptions.  Although
Schlesinger  believes  that  the use  of  these  assumptions  in  the
Rosemary  Fuel  Consultant's  Report is reasonable,  assumptions  are
inherently  subject  to  significant  uncertainties  and,  if  actual
conditions differ from those assumed, actual results will differ from
those  projected,  perhaps materially. Accordingly,  the  conclusions
contained  in  the  Rosemary  Fuel Consultant's  Report  may  not  be
indicative of future events and none of Schlesinger, the Company, the
Issuer  or  any  other  person assumes any responsibility  for  their
accuracy. Therefore, no representations are made, nor should  any  be
inferred,  with  respect to the likely existence  of  any  particular
future  set  of  facts or circumstances. If actual results  are  less
favorable  than  the  conclusions  presented  in  the  Rosemary  Fuel
Consultant's  Report or if the assumptions used  in  formulating  the
conclusions  presented  prove  to be  incorrect,  the  Panda-Rosemary
Partnership's ability to make distributions to its partners and  thus
ultimately to the Company, the Company's ability to make payments  on
the  Company  Notes  and consequently the Issuer's  ability  to  make
payments  on  the  Exchange  Bonds may be  materially  and  adversely
affected.  See  "Risk  Factors  --  Reliance  upon  Projections   and
Underlying   Assumptions   Contained  in   Independent   Consultants'
Reports."

     Subject to the information contained and the assumptions made in
the  Rosemary  Fuel  Consultant's  Report,  Schlesinger  offered  the
following conclusions:

    (i) The  Panda-Rosemary Partnership's existing arrangements  with
        NGC  for  firm  natural  gas supply and management  services,
        with  Transco,  Texas  Gas  and  GNC  for  firm  natural  gas
        transportation services and with North Carolina  Natural  Gas
        Company  for  pipeline  operating and certain  gas  balancing
        services  provide  the  Panda-Rosemary  Partnership  with  an
        appropriate  degree of gas reliability for a  summer  peaking
        facility.

   (ii) The Panda-Rosemary Facility's on-site fuel oil storage,
        ready access to oil terminals at four locations and fuel  oil
        resupply  procedures with NGC provide an  appropriate  degree
        of back-up fuel oil supply for the Panda-Rosemary Facility.

  (iii) While  the energy price in the Rosemary Power  Purchase
        Agreement  closely parallels the actual seasonal availability
        to  the  Panda-Rosemary Facility of gas  and  fuel  oil,  the
        calculation  of  the energy price is not directly  linked  to
        the  Panda-Rosemary Facility's actual fuel costs.  Therefore,
        the  Panda-Rosemary Facility is subject to the risk that  the
        fuel  compensation component of the energy  price  under  the
        Rosemary  Power Purchase Agreement will not match the  Panda-
        Rosemary  Facility's fuel costs to produce  the  electricity.
        This  risk  is  greatest in the months of November,  December
        and  March,  when the energy price under the  Rosemary  Power
        Purchase Agreement is based upon an index of spot gas  prices
        but  when the Panda-Rosemary Facility may be required to burn
        more  expensive  fuel  oil  upon dispatch  due  to  potential
        curtailment  in gas supply and transportation  during  winter
        months. This risk, however, is largely mitigated by a  start-
        up  fee  VEPCO pays the Panda-Rosemary Partnership  for  each
        start-up  in such months. See "Risk Factors -- Project  Risks
        --   Fuel-Related   Pricing"  and  "--   Project   Risks   --
        Interruptible Gas Supply and Transportation Risks."

   (iv) The  Panda-Rosemary Partnership's overall  fuel  supply
        plan,  both  with  respect to fuel supply  and  delivery,  is
        reasonable   and   appropriate   given   the   Panda-Rosemary
        Facility's  operating history and energy  payment  structure.
        Thus,  so  long  as  VEPCO continues to dispatch  the  Panda-
        Rosemary  Facility principally as a summer peaking  facility,
        the   additional   fixed   costs  that   the   Panda-Rosemary
        Partnership  would  be  required to  incur  to  increase  gas
        supply  or  delivery  reliability, and further  mitigate  the
        risk  discussed in clause (iii) above, are not warranted from
        an economic or fuel reliability standpoint.

    (v) The  projections  developed  by  Burns  &  McDonnell  in  the
        Rosemary  Engineering  Report employ reasonably  conservative
        assumptions  with respect to the Panda-Rosemary Partnership's
        fixed  gas transportation costs and the relationship  of  the
        Panda-Rosemary  Partnership's  variable  fuel  costs  to  the
        energy  price  under  the Rosemary Power Purchase  Agreement,
        and  contains reasonable assumptions concerning  the  revenue
        that  the Panda-Rosemary Partnership may receive by reselling
        transportation  capacity that is excess to the Panda-Rosemary
        Facility's   average   daily  capacity   utilization   and/or
        reselling gas using its excess transportation capacity.
     
   (vi) The  Panda-Rosemary Partnership recently converted  its
        firm  gas transportation service to a more flexible  type  of
        transportation  service  that provides  at  least  equivalent
        service   reliability  and  pricing  to  the  previous   firm
        services,   but   enhances   the  Panda-Rosemary   Facility's
        operational  flexibility by permitting it to  switch  receipt
        and  delivery  points for the gas and to resell its  capacity
        to third parties when it is not needed.
     
  (vii) The  Panda-Rosemary  Partnership  should  have  little
        difficulty   extending   its   existing   fuel   supply   and
        transportation  contracts  or, if  necessary,  replacing  the
        current    fuel   arrangements   with   alternative   service
        agreements  that  offer comparable price, credit  supply  and
        reliability  provisions as necessary to match the contractual
        duration  of  its fuel supply arrangements with the  maturity
        date of the Rosemary Bonds.
     
Independent Pro Forma Analysis -- Brandywine

      ICF  has prepared a report (the "Brandywine Pro Forma Report"),
dated  July 26, 1996, presenting its independent pro forma  operating
projections  (the  "Brandywine Pro Forma") for  the  Panda-Brandywine
Facility.  ICF  has  also  prepared an  Officer's  Certificate  dated
October 11, 1996 identifying certain events which have occurred since
the  date  of the Brandywine Pro Forma Report which ICF is  currently
assessing to evaluate the impact, if any, such events may have on the
report  and  the  information contained therein. The  Brandywine  Pro
Forma  Report and such certificate are attached hereto as Appendix  E
and  should be read in its entirety by all prospective investors.  In
developing   its   projections,  ICF  reviewed  the  Panda-Brandywine
Facility's   fuel  supply  and  transportation  contracts   and   the
Brandywine  Power  Purchase  Agreement, as  well  as  the  Brandywine
Engineering Report and the Brandywine Fuel Consultant's Report. Based
on  the  experience of Pacific Energy Systems, Inc. ("PES") and  C.C.
Pace  Resources, Inc. ("C.C. Pace") in undertaking similar  analyses,
ICF  believes that the use of the Brandywine Engineering  Report  and
the  Brandywine  Fuel  Consultant's  Report  is  reasonable  for  the
purposes of the Brandywine Pro Forma. In preparing the Brandywine Pro
Forma,  ICF used and relied on certain other information provided  to
it  by sources it believes to be reliable, including a report by  ICF
providing its dispatch projections for the Panda-Brandywine Facility.
ICF  believes that the use of such information is reasonable for  the
purposes of the Brandywine Pro Forma.

      In  preparing  the  Brandywine Pro Forma  and  the  conclusions
contained  therein, ICF made assumptions with respect  to  conditions
that  may exist or events that may occur in the future. The principal
assumptions  made  by  ICF  in developing the  Brandywine  Pro  Forma
include:

    (i) ICF   made   no   determination  as  to  the   validity   and
        enforceability   of   any  contract,   agreement,   rule   or
        regulation  applicable to the Panda-Brandywine Facility,  and
        ICF  assumed that all such contracts, agreements,  rules  and
        regulations  will  be fully enforceable  in  accordance  with
        their  terms  and  that  all parties  will  comply  with  the
        provisions thereof.
     
   (ii) Raytheon  and  Ogden  Brandywine  will  construct  and
        operate  the  Panda-Brandywine  Facility  as  required  under
        their   respective   contracts  with   the   Panda-Brandywine
        Partnership, which contracts have been reviewed by  PES.  ICF
        further   assumes  that  PES's  conclusions   as   to   those
        agreements are accurate.
     
  (iii) Construction of the Panda-Brandywine Facility  will  be
        completed  by  the  end  of  September  1996,  in  time   for
        commercial  operations  to  commence  in  October  1996,  and
        construction  costs  will  not  exceed  the  initial  capital
        budget  of  $215  million, all as projected  by  PES  in  the
        Brandywine Engineering Report.
     
   (iv) All  permits  and approvals necessary to construct  and
        operate  the facility will be obtained on a timely basis  and
        will  be maintained in full force and effect, and any changes
        in  required  permits and approvals will not require  changes
        in  design which result in a material delay in completion  of
        construction as scheduled or in significant increases in  the
        cost of constructing the Panda-Brandywine Facility.
     
    (v) The  Panda-Brandywine Facility's design  will  enable  it  to
        perform  at a level consistent with that anticipated  in  the
        Brandywine Pro Forma.

   (vi) Ogden  Brandywine  and  its  successors  will   employ
        qualified  and competent personnel who will properly  operate
        and   maintain   the   equipment  in  accordance   with   the
        manufacturers'    recommendations   and   good    engineering
        practice,  will  make all required renewals and  replacements
        and  will  generally  operate the facility  in  a  sound  and
        business-like manner.
     
  (vii) The fuel supply arrangements entered into by the Panda-
        Brandywine  Partnership fulfill the contractual  requirements
        of  the  Brandywine  Power Purchase Agreement,  and  variable
        fuel-related costs will be less than the energy  payments  to
        be  received  from PEPCO, as confirmed by C.C.  Pace  in  the
        Brandywine Fuel Consultant's Report.
     
 (viii) Thermal  energy in the form of steam will  be  exported
        from   the  Panda-Brandywine  Facility,  operating   in   the
        cogeneration  mode,  to Brandywine Water Company's  distilled
        water  plant  such  that the production and  sale  of  useful
        thermal  energy,  as  defined in PURPA  and  the  regulations
        promulgated  thereunder, will be sufficient to  maintain  the
        Panda-Brandywine Facility's QF status.
     
  (ix)  Upon  conversion  of the Brandywine  Construction  Loan
        Facility  to  a  long term lease pursuant to  the  Brandywine
        Loan  Agreement,  the  final  cost  of  the  Panda-Brandywine
        Facility  will be $215 million, the federal income  tax  rate
        then  applicable to GE Capital will be 35% and  the  interest
        factor is based on a Treasury Bill rate index of 6.83%.
     
     Although ICF believes that the use of these assumptions, and the
others  contained in the Brandywine Pro Forma Report,  in  developing
the  Brandywine  Pro Forma is reasonable, assumptions are  inherently
subject to significant uncertainties and, if actual conditions differ
from  those assumed, actual results will differ from those projected,
perhaps  materially. Accordingly, the projections  contained  in  the
Brandywine Pro Forma may not be indicative of future performance  and
none of ICF, the Company, the Issuer or any other person assumes  any
responsibility for their accuracy. Therefore, no representations  are
made  or  intended, nor should any be inferred, with respect  to  the
likely existence of any particular set of facts or circumstances.  If
actual  results  are  less  favorable than  those  projected  in  the
Brandywine Pro Forma Report or if the assumptions used in formulating
such   projections   prove  to  be  incorrect,  the  Panda-Brandywine
Partnership's ability to make distributions to its partners and  thus
ultimately to the Company, the Company's ability to make payments  on
the  Company  Notes  and consequently the Issuer's  ability  to  make
payments  on  the  Exchange  Bonds may be  materially  and  adversely
affected.  See  "Risk  Factors  --  Reliance  upon  Projections   and
Underlying   Assumptions   Contained  in   Independent   Consultants'
Reports."

     Subject to the studies, analyses and investigations of the Panda-
Brandywine Facility performed by ICF, and the assumptions made in the
Brandywine Pro Forma, ICF offered the following conclusions:

    (i) The   financial  projections  in  the  Brandywine  Pro  Forma
        provide  a  reasonable  reflection  of  the  Panda-Brandywine
        Facility's expected costs, revenues and cash flows.
     
  (ii)  The  energy and capacity revenue calculations contained
        in  the  Brandywine Pro Forma are appropriate and  consistent
        with  the  Brandywine Power Purchase Agreement.  Expectations
        for  capacity payment adjustments under the Brandywine  Power
        Purchase  Agreement  are reasonable  given  recent  peak  day
        demand on PEPCO's system.
     
  (iii) The  Panda-Brandywine Facility's  net  cash  flow  will
        average  approximately $23.2 million per year  through  2016,
        ranging from $6.4 million in 1998 to $34.6 million in 2016.
     
   (iv) During  the  20-year  term of the  Brandywine  Facility
        Lease,  the Panda-Brandywine Facility's lease coverage (i.e.,
        the  ratio of earnings before income taxes to lease payments)
        will  range  from 3.05:1 in 1997 to 1.61:1 in 2016,  and  the
        Panda-Brandywine  Facility's average lease  coverage  through
        2016 will be 1.84:1.

Independent Engineer's Report -- Brandywine

      PES has prepared a report, dated July 22, 1996, evaluating  the
design,  construction and expected operation of the  Panda-Brandywine
Facility (the "Brandywine Engineering Report"). PES has also prepared
an  Officer's  Certificate  dated October  11,  1996  confirming  the
information contained in the Brandywine Engineering Report as of  the
date  of such certificate. The Brandywine Engineering Report and such
certificate are attached hereto as Appendix G and should be  read  in
its   entirety  by  all  prospective  investors.  PES  has   provided
engineering services to approximately 50 power plants within the last
seven years. Such  services  include  technical review,  construction
monitoring, performance  testing and certification, and operation and
maintenance audits.  Approximately  half of these plants  utilize 
combined-cycle combustion  turbine technology with cogeneration as does 
the  Panda-Brandywine  Facility. PES has been involved with the Panda-
Brandywine Facility since it performed a due diligence review for GE
Capital in connection with the Panda-Brandywine Facility's financial
closing in March 1995, and PES has monitored construction of the Panda-
Brandywine Facility since that date.

     PES's review and assessment is based, among other things, on due
diligence work previously completed, construction monitoring  of  the
Panda-Brandywine  Facility  and  a  review  of  significant   project
agreements. In providing its conclusions set forth in the  Brandywine
Engineering  Report,  PES  made  certain  assumptions.  Although  PES
believes   these  assumptions  to  be  reasonable,  assumptions   are
inherently  subject  to  significant  uncertainties  and,  if  actual
conditions differ from those assumed, actual results will differ from
those  projected,  perhaps materially. Accordingly,  the  conclusions
contained  in the Brandywine Engineering Report may not be indicative
of  future  events and none of PES, the Company, the  Issuer  or  any
other   person   assumes  any  responsibility  for  their   accuracy.
Therefore,  no representations are made, nor should any be  inferred,
with respect to the likely existence of any particular future set  of
facts or circumstances. If actual results are less favorable than the
conclusions presented in the Brandywine Engineering Report or if  the
assumptions  used  in  formulating  such  conclusions  prove  to   be
incorrect,  the  Panda-Brandywine  Partnership's  ability   to   make
distributions to its partners and thus ultimately to the Company, the
Company's  ability  to  make  payments  on  the  Company  Notes   and
consequently  the Issuer's ability to make payments on  the  Exchange
Bonds may be materially and adversely affected. See "Risk Factors  --
Reliance  upon  Projections and Underlying Assumptions  Contained  in
Independent Consultants' Reports."

      PES  has independently reviewed the project engineering,  cost,
construction    schedule,   permits,   contracts,   operations    and
maintenance,  and  performance  estimates  for  completeness,   risk,
variation from practices typical in the industry, and the ability  of
the  Panda-Brandywine Facility to perform as intended. Its  principal
conclusions include the following:

    (i) The  Panda-Brandywine  Facility is technically  feasible  and
        its  design  is  similar  to  that  of  several  successfully
        operated  combined-cycle turbine plants. The  design  appears
        to  be adequate to meet the contractual commitments specified
        in  the  Brandywine Power Purchase Agreement  (including  net
        power   output  and  heat  rate)  and  the  Brandywine  Steam
        Agreement,   environmental   permit   conditions    and    QF
        requirements.
     
   (ii) Based on the guaranteed completion date of October  31,
        1996 in the construction agreement, construction is ahead  of
        schedule.   As   of   July   15,   1996,   construction   was
        approximately  90% complete, and it is reasonable  to  expect
        commercial  operation  by  the end  of  September  1996.  PES
        expects final acceptance, as scheduled, in April 1997.
     
  (iii) If  constructed, operated and maintained  according  to
        the  design criteria and manufacturer's recommendations,  and
        if  critical  parts  are  renewed and  replaced,  the  Panda-
        Brandywine  Facility  will perform as  anticipated  and  will
        have an expected operating service life that exceeds the  25-
        year   primary   term  of  the  Brandywine   Power   Purchase
        Agreement.
     
   (iv) All  required  permits and licenses  either  have  been
        obtained  or are reasonably expected to be obtained within  a
        time  frame that will not delay the planned operation of  the
        Panda-Brandywine Facility.
     
    (v) The  Panda-Brandywine Partnership's $215 million  budget  for
        the  cost  of  constructing the Panda-Brandywine Facility  is
        reasonable.  There  have been cost overruns  in  some  budget
        items  while  other items have been completed at  lower  than
        budgeted  cost.  Overall,  construction  is  expected  to  be
        completed  at  approximately $200,000 to $300,000  below  the
        original  Project  budget  which included  $8.7  million  for
        contingencies.  The $5.8 million budget for  expenses  during
        commissioning   is  consistent  with  experience   at   other
        projects.
     
   (vi) The  Panda-Brandywine Facility's guaranteed  heat  rate
        limit  of  7,124  Btu/kWh (LHV) equates to an  efficiency  of
        48%.  The  efficiency  standard  for  QF  status  (45%)   is,
        therefore,  satisfied  regardless of the  thermal  load.  PES
        believes  the  Brandywine Steam Agreement  is  sufficient  to
        ensure  the  continued  QF  status  of  the  Panda-Brandywine
        Facility.
     
  (vii) The Panda-Brandywine Facility, if constructed as designed,
        is capable of meeting the air emission standards of the Environmental
        Protection Agency and the Maryland Public Service Commission. Other
        projects that PES has worked on that use similar GE turbines have
        complied with air emission standards such as those required of the
        Panda-Brandywine Facility.

 (viii) The Panda-Brandywine Facility should be able to perform
        at  a  level  consistent with that anticipated in  ICF's  pro
        forma projections.
     
Independent Fuel Consultant's Report -- Brandywine

     C.C. Pace has prepared a report dated July 2, 1996 reviewing the
sufficiency  of  the fuel supply and transportation arrangements  for
the  Panda-Brandywine  Facility  (the "Brandywine  Fuel  Consultant's
Report"). C.C. Pace has also prepared an Officer's Certificate  dated
October  11,  1996  confirming  the  information  contained  in   the
Brandywine  Fuel  Consultant's  Report  as  of  the  date   of   such
certificate,  with  an  exception  pertaining  to  a  delay  in   the
construction of a pipeline which is a condition to certain rights  of
the  Panda-Brandywine Partnership for firm natural gas transportation
service, as more fully described therein and in "Description  of  the
Projects -- The Panda-Brandywine Facility -- Gas Transportation." The
Brandywine Fuel Consultant's Report and such certificate are attached
hereto  as  Appendix  H and should be read in  its  entirety  by  all
prospective investors. C.C. Pace is an energy consulting  firm  based
in  Fairfax, Virginia that specializes in analyzing fuel  supply  and
transportation arrangements for independent power projects.

      The  Brandywine  Fuel Consultant's Report reviews  whether  the
Panda-Brandywine Partnership has contracted for adequate fuel  supply
and  transportation  services  to  meet  its  obligations  under  the
Brandywine Power Purchase Agreement and the relationship between  the
energy payments under the Brandywine Power Purchase Agreement and the
fuel  and  transportation costs the Panda-Brandywine  Partnership  is
likely to incur.

      The  Brandywine Fuel Consultant's Report is based upon  certain
assumptions  regarding the availability and future pricing  of  fuel.
Although  C.C.  Pace  believes that the use of  such  assumptions  is
reasonable,   assumptions  are  inherently  subject  to   significant
uncertainties  and, if actual conditions differ from  those  assumed,
actual  results will differ from those projected, perhaps materially.
Accordingly,  the  conclusions  contained  in  the  Brandywine   Fuel
Consultant's  Report may not be indicative of future performance  and
none  of  C.C.  Pace,  the Company, the Issuer or  any  other  person
assumes   any  responsibility  for  their  accuracy.  Therefore,   no
representations are made, nor should any be inferred, with respect to
the  likely  existence  of any particular  future  set  of  facts  or
circumstances.  If  actual  results  are  less  favorable  than   the
conclusions presented in the Brandywine Fuel Consultant's  Report  or
if  the assumptions used in formulating such conclusions prove to  be
incorrect,  the  Panda-Brandywine  Partnership's  ability   to   make
distributions to its partners and thus ultimately to the Company, the
Company's  ability  to  make  payments  on  the  Company  Notes  and,
consequently, the Issuer's ability to make payments on  the  Exchange
Bonds may be materially and adversely affected. See "Risk Factors  --
Reliance  upon  Projections and Underlying Assumptions  Contained  in
Independent Consultants' Reports."

     Subject to the information contained and the assumptions made in
the  Brandywine  Fuel  Consultant's  Report,  C.C.  Pace  offers  the
following   key  characteristics  concerning  the  fuel  supply   and
transportation arrangements for the Panda-Brandywine Facility:

    (i) Cogen  Development Company ("CDC"), the natural gas  supplier
        for  the  Panda-Brandywine Facility, has  sufficient  natural
        gas  reserves  and gas marketing operations  to  support  its
        obligations  under  the  Brandywine  Gas  Agreement.  CDC  is
        required  annually  to  ensure its reserves  continue  to  be
        adequate  to meet its fixed price obligations to  the  Panda-
        Brandywine Facility, and CDC's parent has substantial  assets
        backing   its   corporate  warranty  of  CDC's   gas   supply
        obligations.
     
   (ii) The  market-based pricing provided under the Brandywine
        Power  Purchase Agreement corresponds to the pricing at which
        gas  supplies are generally available, and is similar to  the
        pricing at which gas supplies are available from CDC.
     
  (iii) The  Panda-Brandywine Partnership  has  contracted  for
        adequate  firm  transportation arrangements for  its  natural
        gas   supplies.  Regulatory  approvals  are  in   place   and
        construction of necessary pipeline facilities is on  schedule
        for   these   arrangements  to  be  available   as   of   the
        commencement   of  commercial  operations   at   the   Panda-
        Brandywine Facility. (1)
     
   (iv) There  is a strong match between changes in the  Panda-
        Brandywine   Facility's  expected  fuel-related   costs   and
        changes  in the revenues it will receive from energy payments
        under the Brandywine Power Purchase Agreement. The risk of  a
        mismatch  between  changes  in  fuel  costs  and  changes  in
        project   revenues  are  mitigated  by  significant   initial
        positive margins in energy payment components.
     
    (v) PEPCO  has  found  that  the fuel supply  and  transportation
        arrangements  for the Panda-Brandywine Facility fulfill,  and
        should   continue   to  fulfill,  the  requirement   in   the
        Brandywine   Power  Purchase  Agreement   that   the   Panda-
        Brandywine  Partnership maintain a reliable supply  of  fuel,
        and  can  reasonably be expected to result in variable  fuel-
        related  costs  that are less than the energy payments  under
        the  Brandywine  Power Purchase Agreement.  Under  reasonable
        assumptions, the fuel supply arrangements should continue  to
        fulfill the contractual requirements of the Brandywine  Power
        Purchase Agreement.
     
   (vi) The fuel supply and transportation arrangements for the
        Panda-Brandywine  Facility are flexible enough  to  meet  the
        dispatch  requirements  under the Brandywine  Power  Purchase
        Agreement. CDC, which also provides fuel management  services
        for  the  Panda-Brandywine Partnership,  has  the  experience
        necessary  to  manage  these  arrangements  and  CDC's   fuel
        management  performance is backed by a corporate warranty  of
        its parent.
     
  (vii) The  fuel  oil  supply  plan for  the  Panda-Brandywine
        Facility  provides the Panda-Brandywine Partnership with  the
        capability   to   meet   dispatch  requirements   under   the
        Brandywine  Power  Purchase  Agreement,  assuming  fuel   oil
        supply  and  transportation contracts  with  local  fuel  oil
        suppliers  and  trucking companies are in place  before  each
        heating  season.  Under normal conditions a  sufficient  fuel
        oil  supply  should  be  available  to  the  Panda-Brandywine
        Facility.
     
 (viii) The   pro  forma   modeling  of  the  Panda-Brandywine
        Facility  contained in the Brandywine Pro Forma reflects  the
        Panda-Brandywine  Facility's fuel supply  arrangements  using
        the  gas  and  oil  price  projections  of  ICF.  ICF  is   a
        recognized   forecaster  of  gas  and  oil   prices.   As   a
        consequence  of the expected dispatch of the Panda-Brandywine
        Facility  also  projected by ICF, such  pro  forma   modeling
        reflects  significant benefits of certain pipeline  balancing
        provisions  under the assumption that these  provisions  will
        continue  over  the  term  of the Brandywine  Power  Purchase
        Agreement. Although C.C. Pace has found these assumptions  to
        be  reasonable  as  modeled, there can be  no  guaranty  that
        these  provisions  will continue over the  entire  pro  forma
        modeling term.

________________

(1)C.C.  Pace's Officer's Certificate notes that construction of  the
   necessary  pipeline facilities has been delayed  and  may  not  be
   completed  prior to commencement of commercial operations  of  the
   Panada-Brandywine  Facility.   The  Panda-Brandywine's  rights  to
   firm  gas  transportation  service  under  the  Columbia  Gas   FT
   Agreement  is  dependent upon completion of  the  construction  of
   such  pipeline.   Construction of the pipeline was  delayed  as  a
   result  of  a  dispute  with  a land owner  that  has  since  been
   resolved.   Columbia  Gas  has obtained  all  required  regulatory
   approvals  and environmental permits and has resumed construction.
   The  Panda-Brandywine  Partnership has  informed  C.C.  Pace  that
   Columbia  Gas  has provided a guaranty for firm gas transportation
   service  to  the Panda-Brandywine Partnership commencing  November
   1, 1996.



                            RISK FACTORS

       In  addition  to  the  other  information  contained  in  this
Prospectus, before tendering Old Bonds for the Exchange Bonds offered
hereby,  holders of Old Bonds should consider carefully the following
factors.  The terms of the Exchange Bonds are substantially identical
to  the  terms  of  the Exchange Bonds, and the Exchange  Bonds  will
evidence  the  same  debt  as  the  Old  Bonds  which  they  replace.
Accordingly, the following factors may be generally applicable to the
Old Bonds as well as to the Exchange Bonds.

Consequences of Failure to Exchange Old Bonds

      Holders  of Old Bonds who do not exchange their Old  Bonds  for
Exchange  Bonds  pursuant to the Exchange Offer will continue  to  be
subject  to  the  restrictions on transfer  of  such  Old  Bonds,  as
described in the legend thereon, as a consequence of the issuance  of
the  Old  Bonds  pursuant to exemptions from, or in transactions  not
subject  to, the registration requirements of the Securities Act  and
applicable state securities laws.  In general, the Old Bonds may  not
be  offered  or sold unless registered under the Securities  Act  and
applicable  state  securities  laws,  or  pursuant  to  an  exemption
therefrom.   Except under certain limited circumstances contained  in
the  Registration  Rights Agreement, the Issuer does  not  intend  to
register  the  Old Bonds under the Securities Act.  Upon consummation
of the Exchange Offer, certain rights of holders of Old Bonds who are
eligible to tender their Old Bonds for exchange in the Exchange Offer
and  fail  to  do  so will terminate.  To the extent  Old  Bonds  are
tendered  and accepted in the Exchange Offer, the trading market,  if
any,  for  the Old Bonds not so tendered could be adversely affected.
See  "The  Exchange Offer -- Termination of Certain Rights" and  "Old
Bonds Registration Rights."

Dependence on Distributions from Project Entities

      The  ability  of the Company to make payments on  the  Exchange
Bonds  will depend almost entirely upon the financial performance  of
the  Projects in the Project Portfolio and the ability of the Project
Entities that own such Projects to make distributions through the PIC
Entities  to  the Company. The failure of a Project  in  the  Project
Portfolio to perform as expected or the inability of one or  more  of
the  Project Entities to make distributions through the PIC  Entities
to  the  Company  could  have a material and adverse  effect  on  the
ability  of  the Company to make payments on the Company  Notes  and,
consequently,  on the ability of the Issuer to make payments  on  the
Exchange Bonds. The Projects in the Project Portfolio are subject  to
a  number  of  financial, operating and regulatory risks  that  could
materially and adversely affect their performance, and the ability of
the Project Entities to make distributions is subject to a number  of
contractual and legal restrictions. Prospective investors should read
the  remaining  risk  factors set forth below  for  a  more  complete
discussion  of  certain factors that could materially  and  adversely
affect  the performance of the Projects in the Project Portfolio  and
the ability of the Project Entities to make distributions.

Dependence  on  Commencement of Commercial Operations of  the  Panda-
Brandywine Facility

     Initially, the Project Portfolio will contain only one facility,
the  Panda-Rosemary Facility, that is operational. The  distributions
the  Company  expects  to receive in respect  of  the  Panda-Rosemary
Facility  are  insufficient  to enable the  Company  to  satisfy  its
payment  obligations under the Company Notes and in turn  enable  the
Issuer  to satisfy its payment obligations under the Existing  Bonds.
Therefore,  the  ability  of  the  Issuer  to  satisfy  its   payment
obligations under the Existing  Bonds will depend upon the timely and
successful commencement of Commercial Operations of the other initial
Project  in  the  Project  Portfolio, the Panda-Brandywine  Facility,
which is currently expected to occur in November 1996. The Brandywine
Power  Purchase Agreement requires that the Panda-Brandywine Facility
commence  Commercial Operations no later than June 1, 1997;  however,
any  significant  delay beyond November 1996 in the  commencement  of
Commercial  Operations of the Panda-Brandywine Facility or conversion
of  the  Panda-Brandywine Financing to a single investor lease  could
materially  and adversely affect the ability of the Project  Entities
that  own  the Panda-Brandywine Partnership to make the distributions
that  will  be  required  for  the Company  to  satisfy  its  payment
obligations under the Company Notes and, consequently, for the Issuer
to  satisfy  its payment obligations under the Existing  Bonds.   See
"Project Risks -- Start-Up Risks" below.

Financial Risks

  Substantial Leverage; Effective Subordination of Exchange Bonds

     The Company and its Project Entities are and will continue to be
highly  leveraged, primarily as a result of the non-recourse Project-
level   indebtedness   incurred  to  finance  the   development   and
construction  of  the  Projects. As of June 30, 1996,  the  Company's
total  combined  indebtedness was $283.4 million, its total  combined
assets were $314.8 million and its combined shareholders' deficit was
$16.8  million. As of such date, on a pro forma combined basis, after
giving  effect to the completion of this offering, the Prior Offering
and  the  Rosemary  Offering  and the  application  of  the  proceeds
therefrom, the Company's total combined indebtedness would have  been
$391.3  million,  its total combined assets would  have  been  $360.8
million and its combined shareholders' deficit would have been  $40.4
million.  The  Company's Project-level indebtedness is collateralized
by the assets of the underlying Project. If a lender forecloses on  a
Project's assets, there can be no assurance that the related  Project
Entities  will  maintain any ownership interest  in  the  Project  or
receive any compensation upon a sale of the foreclosed assets by such
lender.  In addition to the foreclosure risk, high leverage  and  the
lack of unencumbered collateral could adversely affect the ability of
a  Project Entity, and the Company, to obtain additional financing in
the  future  for  working  capital,  capital  expenditures  or  other
purposes.  Such adverse consequences could materially  and  adversely
affect  the  financial performance of the Company and its ability  to
make payments on the Company Notes and, consequently, on the Issuer's
ability to make payments on the Exchange Bonds. See "Capitalization,"
"Unaudited Pro Forma Financial Data" and "Description of the  Project
Debt."

      The  Exchange  Bonds  and  the Company  Guaranty  will  be  the
exclusive  obligations  of the Issuer and the Company,  respectively,
and  not of any of the Project Entities or any other affiliate of the
Company.  The  Project Entities are highly leveraged and  their  debt
agreements   restrict   their  ability   to   pay   dividends,   make
distributions  or  otherwise  transfer  funds  to  the  Company.  The
restrictions in such agreements generally require that, prior to  the
payment  of dividends, distributions or other transfers, the  Project
Entity  provide  for  the  payment of  other  obligations,  including
operating  expenses, debt service and the funding  of  reserves.  The
Project Entities are separate and distinct legal entities and have no
obligation to pay any amounts due pursuant to the Exchange  Bonds  or
to  make any funds available therefor, whether by dividends, loans or
other  payments,  and do not guarantee the payment  of  the  Exchange
Bonds.   Thus,  payments  on  the  Exchange  Bonds  are   effectively
subordinated to all obligations of the Project Entities. In addition,
the  Company's  right to receive any assets of the  Project  Entities
upon   their   liquidation  or  reorganization  will  be  effectively
subordinated  to  the  claims  of such  Project  Entities'  creditors
(including trade creditors and holders of other debt issued  by  such
Project  Entity).  After  giving pro forma  effect  to  the  Rosemary
Offering, as of June 30, 1996, the Project Entities had approximately
$295.8  million  of  indebtedness and other  liabilities,  which  are
effectively  senior  to the Exchange Bonds. See "Description  of  the
Project Debt."

      While  the Indenture imposes limitations on the ability of  the
Company,  the  Issuer  and any other PIC Entity to  incur  additional
indebtedness, the Indenture does not limit the amount  of  debt  that
the  Project Entities may incur, except that such Project-level  debt
cannot  be incurred (other than such debt created or in existence  on
the  date  a Project is transferred to the Project Portfolio  or  the
date  PIC  or a PIC Entity makes its initial investment in a Project)
or   refinanced   if,  as  a  result  thereof,  Cash  Available   for
Distribution from all Projects combined would be reduced  by  10%  in
the  aggregate for all Future Ratio Determination Periods,  in  which
event the Company would have to meet certain debt coverage ratios and
the  rating of the Bonds would have to be reaffirmed by at least  one
rating agency prior to the incurrence or refinancing of such Project-
level  debt.  See  "Description  of the  Exchange  Bonds  --  Certain
Covenants -- Limitations on Debt."

    Default   on  Project-level  Debt;  Enforcement  of  Rights   and
Realization of Collateral

      If a Project Entity fails to generate cash flows sufficient  to
service  its debt, such Project Entity could be forced to default  on
its indebtedness. If a Project Entity were to default under the terms
of  any such indebtedness, subject to the terms of such indebtedness,
the obligees thereunder would be permitted to accelerate the maturity
of  such  indebtedness, which could terminate  distributions  to  the
Company  and  cause  a  default under the  Exchange  Bonds.  In  such
circumstances,  holders  of  the Exchange  Bonds  may  be  forced  to
accelerate  the  maturity  of the Exchange  Bonds  to  protect  their
interests  at a time when it would not otherwise have been  in  their
interests  to  do  so.  Furthermore, such  defaults  could  delay  or
preclude payments on the Exchange Bonds or result in the loss of  the
Company's  entire  indirect  ownership interest  in  a  Project.  See
"Financial Risks -- Substantial Leverage; Effective Subordination  of
Exchange  Bonds" above and "Management's Discussion and  Analysis  of
Financial Condition and Results of Operations."

     All series of the Bonds will be secured by pledges of, or grants
of  security  interests in, the Collateral to  the  Trustee  for  the
benefit  of  the  holders of the Bonds. If a  Project  Entity  is  in
default  on  an  obligation with respect to Project-level  debt,  the
acceleration and foreclosure of such debt will not enable the Trustee
to  take  action to foreclose upon the Collateral unless such default
resulted  in a default with respect to the Exchange Bonds. Therefore,
a  portion of the Collateral could be lost to foreclosure without the
Trustee having any foreclosure rights of its own with respect to such
Collateral. Furthermore, because the Trustee will not have a security
interest  in  accounts  established under the  Indenture  into  which
distributions from the PIC International Entities will be  deposited,
in  order to realize upon those accounts, the Trustee would  have  to
foreclose  first  against the capital stock of the Company  and  then
realize  on  the Company's security interest in those  accounts.  See
"Description  of  the Exchange Bonds -- Collateral for  the  Exchange
Bonds."

   Addition of Projects to Project Portfolio

       Pursuant  to  the  Additional  Projects  Contract,  additional
Projects   developed  by  Panda  International,  if  any,   will   be
transferred  to  the  Project Portfolio  if  certain  conditions  are
satisfied, and additional series of Bonds are likely to be issued  to
finance debt or equity investments in such Projects, which additional
series  will  rank   pari  passu  with the Exchange  Bonds.  If  such
additional  Projects  do  not  perform  up  to  expectations,   their
inclusion   in  the  Project  Portfolio  could  weaken  the   overall
performance  of the Project Portfolio and impair the ability  of  the
Company to make payments on the Company Notes and, consequently,  the
ability of the Issuer to make payments on the Bonds. While it is  the
Company's  belief that diversification of the Project Portfolio  will
reduce  the risks associated with poor performance by any one Project
or  a  small  portion  of  the Project Portfolio,  there  can  be  no
assurance that this will be the case.

Repurchase of Bonds Upon a Change of Control

      Upon  the  occurrence of a Change of Control, the  Issuer  must
offer  to  purchase all Existing Bonds and all additional  series  of
Bonds, if any, then outstanding at a purchase price equal to 101%  of
the  principal amount thereof plus accrued and unpaid interest to the
date  of  purchase. See "Description of the Exchange Bonds -- Certain
Covenants -- Change of Control."

      There  can be no assurance that the Issuer will have  available
funds  sufficient to fund the purchase of the Bonds upon a Change  of
Control.  In the event a Change of Control occurs at a time when  the
Issuer does not have available funds sufficient to pay for all of the
Bonds  delivered by holders seeking to accept the Issuer's repurchase
offer, an Event of Default would occur under the Indenture.

Reliance upon Projections and Underlying Assumptions
Contained in Independent Consultants' Reports

      Included  as  Appendices  C, D, E,  F  and  G  are  reports  of
independent  engineers and consultants concerning the  Panda-Rosemary
Facility and the Panda-Brandywine Facility. Included as Appendix B is
a  summary consolidation of the projections contained in the Rosemary
Engineering Report and the Brandywine Pro Forma Report. The terms  of
the  Exchange  Bonds  have  been  structured  on  the  basis  of  the
projections  contained in such reports. For the purpose of  preparing
the  projections  contained in such reports,  of  necessity,  certain
assumptions  have  been  made  with  respect  to  general   business,
financial and economic conditions, the prices that will be  paid  for
electric generating capacity of and electric energy produced  by  the
Panda-Rosemary Facility and the Panda-Brandywine Facility, the  costs
of  obtaining fuel for such facilities, the number of hours that such
facilities  will be dispatched, the cost to complete, and anticipated
completion date of, the Panda-Brandywine Facility, the interest rate,
the  federal income tax rate applicable to GE Capital and  the  final
construction  cost  upon  which lease payments  will  be  based  upon
conversion  of the Brandywine Construction Loan Facility to  a  long-
term  lease  and other matters and contingencies that are not  within
the control of the Company or its affiliates and the outcome of which
are difficult to predict. The independent engineers' and consultants'
reports contain discussions of the assumptions used in preparing  the
projections  and  potential  investors should  review  these  reports
carefully.

      Projections  are inherently inaccurate and actual  results  are
likely   to   vary  from  such  projections,  sometimes   materially.
Accordingly,  the  assumptions made and the projections  prepared  by
such  engineering and consulting firms are not necessarily indicative
of future performance and none of the Company, the Issuer, such firms
or any other person assumes any responsibility for their accuracy. No
representation is made or intended, nor should any be inferred,  with
respect  to  the likely existence of any particular set of  facts  or
circumstances.  If  actual  results are  less  favorable  than  those
projected,  or if the assumptions used in formulating the projections
contained  in  such  reports  prove to be  incorrect,  the  Company's
ability to make payments on the Company Notes and, consequently,  the
ability  of the Issuer to make payments on the Exchange Bonds,  could
be materially and adversely affected.

      All  projections of future operations and the economic  results
thereof  included  in  the  independent engineers'  and  consultants'
reports have been reviewed and accepted by the Issuer and the Company
on the basis of present knowledge and assumptions that the Issuer and
the Company believe to be reasonable. These projections have not been
prepared  in  accordance with published guidelines of the Commission,
the   American   Institute  of  Certified  Public  Accountants,   any
regulatory  or  professional  agency or body  or  generally  accepted
accounting   principles.   Price  Waterhouse   LLP,   the   Company's
independent  accountants,  has  neither  examined  nor  compiled  the
projections  and,  accordingly, does not express an  opinion  or  any
other  form of assurance with respect thereto. After the issuance  of
the  Exchange Bonds, no independent engineer or other consultant will
provide  the holders of the Bonds with revised projections or  report
any  difference  between  the projections and  the  actual  operating
results achieved by the Projects.
Project Risks

  Operating Risks

      The  operation  of  power generation facilities  involves  many
risks,  including  the  breakdown  or  failure  of  power  generation
equipment,  transmission  lines,  pipelines  or  other  equipment  or
processes,  the  inability  to  obtain  adequate  fuel  supplies  and
performance  below expected levels of output or efficiency.  Although
the Panda-Rosemary Facility and the Panda-Brandywine Facility contain
or  will  contain certain redundancies and back-up mechanisms,  there
can  be  no  assurance that any such breakdown or failure  would  not
prevent the affected facility from performing under applicable  power
and  steam  purchase agreements. In addition, although  insurance  is
maintained  to protect against certain of these operating risks,  the
proceeds of such insurance may not be adequate to cover lost revenues
or  increased expenses, and, as a result, the Project Entities owning
such  Project  might be unable to service the Project-level  debt.  A
default  under  such Project-level debt could result in  the  Company
losing   its  indirect  ownership  interest  in  such  Project.   See
"Financial  Risks  -- Default on Project-level Debt;  Enforcement  of
Rights  and  Realization of Collateral" above.  Furthermore,  in  the
event  of  a  major  casualty or loss involving a  Project  facility,
casualty insurance proceeds, to the extent not applied to repair such
facility,  would  be  applied first to satisfy  redemption  or  other
obligations under Project-level debt, and it is unlikely (until  such
Project-level  debt  is  less  than the  maximum  insurance  proceeds
payable)  that  any such insurance proceeds would  be  available  for
mandatory redemption of the Bonds.

     Dispatchability Risk

      The  power  purchase  agreements for the Projects  may  provide
substantial leeway to the power purchaser in determining when, and to
what  extent,  a  facility is dispatched. For example,  the  Rosemary
Power  Purchase  Agreement provides VEPCO the  contractual  right  to
schedule the Panda-Rosemary Facility for dispatch on a daily basis at
full  capacity,  partial  capacity or  off-line.  The  Panda-Rosemary
Facility has been used by VEPCO primarily as a peaking plant and,  as
a  result,  the  number  of hours for which  the  facility  has  been
dispatched  and the quantity of electricity produced by the  facility
have   fluctuated   throughout  the  facility's  operating   history.
Similarly, the Brandywine Power Purchase Agreement will permit  PEPCO
to dispatch at its sole discretion a substantial portion of the Panda-
Brandywine  Facility's  capacity. While  availability-based  capacity
payments and other fixed payments under the power purchase agreements
are  unaffected  by levels of dispatch, revenues would  be  adversely
affected (due to a reduction in energy payments thereunder) if  these
facilities  were  dispatched at levels materially  below  the  recent
operating experience, in the case of the Panda-Rosemary Facility,  or
the  anticipated level, in the case of the Panda-Brandywine Facility.
See  "Description of the Projects -- The Panda-Rosemary  Facility  --
Sale  of  Capacity  and  Electricity," and "--  The  Panda-Brandywine
Facility -- Sale of Capacity, Electricity and Steam."

     Adjustments to Fixed Payments

       The  Panda-Rosemary  Facility  is,  and  the  Panda-Brandywine
Facility   will  be,  dependent  on  capacity  payments   due   from,
respectively,  VEPCO and PEPCO under their respective power  purchase
agreements to meet their fixed obligations. In the case of the Panda-
Rosemary Facility, capacity payments are payable by VEPCO whether  or
not  the facility is dispatched, provided that the facility satisfies
certain seasonal capacity tests which may be required by VEPCO in its
sole discretion and meets certain minimum availability standards.  If
these  minimum  availability standards are  not  met,  then  capacity
payments otherwise due to the Panda-Rosemary Partnership are  subject
to  rebate  or  reduction and, in certain circumstances,  the  Panda-
Rosemary  Partnership  may be required to pay liquidated  damages  to
VEPCO.  See  "Description  of  the  Projects  --  The  Panda-Rosemary
Facility  --  Sale of Capacity and Electricity." In the case  of  the
Panda-Brandywine  Facility, capacity payments are  payable  by  PEPCO
whether or not the facility is dispatched, provided that the capacity
payments  will  be  reduced  if  the  facility  cannot  maintain  88%
equivalent availability and may be reduced in 1999 depending on  when
and  whether PEPCO's system peak load exceeds 5,697 MW prior to  such
year.  See  "Description  of  the Projects  --  The  Panda-Brandywine
Facility -- Sale of Capacity, Electricity and Steam."

  Fuel Related Pricing

     Payments related to electric energy purchases by VEPCO and PEPCO
under  their  respective power purchase agreements  generally  adjust
upon  the  same or substantially equivalent fuel indices  or  pricing
mechanisms that govern adjustments to the base commodity charges  for
natural  gas under, respectively, the Rosemary Gas Agreement and  the
Brandywine  Gas Agreement. Nevertheless, the Panda-Rosemary  Facility
and  the  Panda-Brandywine Facility are subject to the risk that  the
fuel  compensation  components of electric energy prices  paid  under
their  respective  power  purchase agreements  and  their  respective
actual  fuel costs may differ. Accordingly, increases in fuel  supply
costs  which  are not matched by increases in electric energy  prices
could have an adverse effect on the performance of the Projects.  See
"Description of the Projects -- The Panda-Rosemary Facility  --  Sale
of  Capacity and Electricity" and "-- Gas Supply and Fuel Management"
and   "--   The  Panda-Brandywine  Facility  --  Sale  of   Capacity,
Electricity  and  Steam"  and "-- Gas Supply  and  Fuel  Management,"
Appendix  D,  Rosemary  Fuel  Consultant's  Report  and  Appendix  G,
Brandywine Fuel Consultant's Report.

  Regulatory Disallowance

     The Rosemary Power Purchase Agreement contains a clause known as
a  "regulatory  disallowance" provision, which  requires  the  Panda-
Rosemary Facility to repay to VEPCO or reduce any capacity charges in
excess  of  $5.62 per kilowatt per month (as adjusted  by  the  Gross
National  Product  Implicit  Price  Deflator  ("GNPIPD")  from   1987
dollars)  that  are  disallowed  by  any  regulatory  authority  from
recovery by VEPCO in its rate base (except where such disallowance is
due  to  VEPCO's  failure to seek recovery or comply with  procedural
requirements governing recovery of such costs). VEPCO cannot initiate
such  a  disallowance  and  must  appeal  such  a  disallowance,   if
practicable.  If a disallowance occurs, the cash flow of  the  Panda-
Rosemary  Partnership could be materially and adversely affected  and
the  Company's  ability to make payments on the  Company  Notes  and,
consequently, the Issuer's ability to make payments on  the  Exchange
Bonds,  could  be materially and adversely affected. See "Description
of  the  Projects -- The Panda-Rosemary Facility -- Sale of  Capacity
and Electricity" and "Regulation."

     Interruptible Gas Supply and Transportation Risks

      The  Panda-Rosemary Partnership has contracted for most of  its
natural  gas supplies and transportation services on an interruptible
basis  because  the Panda-Rosemary Partnership has assumed  that  the
Panda-Rosemary  Facility will be dispatched by  VEPCO  as  a  peaking
plant,  with  the  bulk  of the facility's dispatch  hours  occurring
during  the  summer months when operational experience suggests  that
gas  typically  will be available for purchase. The  Panda-Brandywine
Partnership  has similarly contracted for approximately  one-half  of
its  natural gas supply and transportation on an interruptible basis.
Interruptible gas supply and transportation arrangements are  subject
to interruption or curtailment during periods of peak demand for gas.
Although  independent  consultants have found  the  fuel  supply  and
delivery arrangements for the Panda-Rosemary Facility and the  Panda-
Brandywine  Facility to be reasonable, if a power purchaser  were  to
significantly  increase  its dispatch of  a  facility,  the  risk  of
potential  curtailment in natural gas supply and transportation,  and
thus  that  a  facility would be unavailable for dispatch,  would  be
increased.  See  "Dispatchability Risk" above,  "Description  of  the
Projects  --  The  Panda-Rosemary Facility --  Gas  Supply  and  Fuel
Management"  and  "--  Gas Transportation," "-- The  Panda-Brandywine
Facility   --   Gas  Supply  and  Fuel  Management"   and   "--   Gas
Transportation," Appendix D, Rosemary Fuel Consultant's  Report,  and
Appendix G, Brandywine Fuel Consultant's Report.

     Fuel Oil Supply

      If natural gas supply or transportation is not available to the
Panda-Rosemary Facility or the Panda-Brandywine Facility,  each  such
facility  can  operate utilizing No. 2 fuel oil.  The  Panda-Rosemary
Facility has the capacity to store two million gallons of fuel oil on
site,  which is enough fuel oil to operate the facility at full  load
for   approximately  168  hours.  As  a  result  of  current   market
conditions,  the Panda-Rosemary Partnership purchases  its  fuel  oil
supply on a spot market basis. The Panda-Brandywine Facility is being
constructed  with similar fuel oil storage capacity  and  the  Panda-
Brandywine Partnership will likely take the same approach to fuel oil
purchases.  Future  changes  in  market  conditions  or  governmental
policy, however, could adversely affect the ability of a facility  to
obtain  economical  fuel  oil supply when needed  and,  consequently,
adversely  affect the availability of the facility for dispatch.  See
"Dispatchability  Risk" above, "Description of the  Projects  --  The
Panda-Rosemary  Facility  -- Fuel Oil" and "--  The  Panda-Brandywine
Facility -- Fuel Oil."

     Dependence on Third Parties and Concentration of Customers

      The nature of the Company's Projects is such that each facility
generally  relies  on  one  power purchase agreement  with  a  single
electric utility customer for substantially all, if not all, of  such
facility's  revenues over the life of the Project. Furthermore,  each
power generation facility may depend on a single or limited number of
entities  to purchase thermal energy, to supply or transport  natural
gas  to  such  facility or to supply other goods and  services  which
constitute  the  principal inputs to such facility's operations.  Any
material breach by any of these parties of its obligations under  its
respective  agreement  with  a facility could  adversely  affect  the
Company's  ability  to  make  payments  on  the  Company  Notes  and,
consequently, the Issuer's ability to make payments on  the  Exchange
Bonds. The other parties to each project agreement have the right  to
terminate  or  withhold payments or performance under such  agreement
upon  the  occurrence of certain events of default specified therein,
which  include the failure of any Project Entity that is a  party  to
such  agreement  to  materially perform its  obligations  thereunder.
Additionally,  if  a  party to a project agreement  were  to  undergo
bankruptcy, the trustee in the bankruptcy proceeding could  disaffirm
such  agreement.  If  a  project agreement  were  terminated  due  to
nonperformance  by a Project Entity, disaffirmation in  a  bankruptcy
proceeding  or for any other reason, there is no assurance  that  the
Project  Entity  would  be able to enter into a substitute  agreement
having  terms  and  conditions  substantially  equivalent  to   those
contained in such terminated agreement.

      On  July 3, 1996, Bibb, the steam host and lessor of the Panda-
Rosemary  Facility site, filed a voluntary petition under Chapter  11
of  the  Bankruptcy Code with the United States Bankruptcy  Court  in
Delaware.  In  connection  therewith, a reorganization  was  effected
September  27,  1996, which did not affect the Panda  Rosemary  Steam
Agreement  and Panda Rosemary Site Lease.  However, there can  be  no
assurance that Bibb will be able to meet its needs for capital on  an
ongoing basis or meet its future obligations under the Rosemary Steam
Agreement.  If  Bibb  were to fail to purchase and  use  the  minimum
quantity  of  steam  necessary  for the  Panda-Rosemary  Facility  to
satisfy the Qualifying Facility criteria, the Panda-Rosemary Facility
could  continue  to  satisfy the Qualifying Facility  criteria  if  a
distilled water facility or other thermal operation were installed at
the  Panda-Rosemary  Facility.  The Rosemary  Indenture  permits  the
borrowing of funds to make such enhancements or improvements  to  the
facility  which  are necessary to maintain the facility's  Qualifying
Facility status. There can be no assurance, however, that the  Panda-
Rosemary  Partnership  would have or be  able  to  obtain  the  funds
necessary   to  install  such  a  facility.  See  "Risk  Factors   --
Maintaining Qualifying Facility Status."

      The  Rosemary  Gas  Supply  Agreement  and  the  Rosemary  Fuel
Management   Agreement  with  NGC  expire  on  November   30,   2005,
approximately  six years prior to the maturity date of  the  Exchange
Bonds. The Transco 284 Agreement expires at 8:00 a.m. on November  1,
2006.   The   firm   transportation  contracts   the   Panda-Rosemary
Partnership  entered into with Texas Gas and CNG also  to  expire  on
November  1, 2006 at 8:00 a.m. Certain other contracts providing  for
interruptible  transmission services for the Panda-Rosemary  Facility
are  on  a  month-to-month basis. There can be no assurance that  the
terms  of  any of such contracts can be extended or, if they  expire,
that  the  Panda-Rosemary Partnership will  be  able  to  enter  into
replacement contracts or fuel transportation plans on terms  no  less
favorable  to the Panda-Rosemary Partnership than those contained  in
the  current agreements. The failure to extend such terms or to enter
into  replacement contracts or fuel transportation  plans is an event
of  default  under  the Rosemary Indenture. See "Description  of  the
Projects  --  The  Panda-Rosemary Facility --  Gas  Supply  and  Fuel
Management,"  "-- The Panda-Rosemary Facility -- Gas  Transportation"
and   "Description   of  the  Project  Debt  --  The   Panda-Rosemary
Financing."

       Dependence   on   Panda  International;   Ability   of   Panda
International to Develop Additional Projects

      All  development  activities in respect  of  Projects  will  be
undertaken by Panda International and certain of its affiliates.  The
Company,  the PIC Entities and the Project Entities have no employees
of  their own (other than officers) and, in any event, do not  engage
in  development efforts. Thus, the Company is entirely  dependent  on
Panda International for the development of future Projects which  may
be  transferred  to  the Project Portfolio. See "No  Restrictions  on
Panda International's Business" below.

      The  development  of  electric power generation  facilities  is
subject  to  substantial  risks.  In developing  a  power  generation
facility  that  may  become  eligible for  transfer  to  the  Project
Portfolio,  Panda  International  must  generally  obtain  power  and
thermal   energy  purchase  agreements,  governmental   permits   and
approvals,  fuel  supply  and transportation agreements,  electricity
transmission agreements, site agreements and construction  contracts,
as  well  as long-term non-recourse debt financing. There can  be  no
assurance that Panda International will be successful in doing so. In
addition,   Project   development  is   subject   to   environmental,
engineering and construction risks relating to cost-overruns,  delays
and  performance. In developing Projects in emerging markets such  as
China,  Nepal, India and Bangladesh, these risks may be increased  by
political  and regulatory uncertainties, the nature and evolution  of
legal  systems,  the  lack  of  developed  infrastructure  and  other
factors. Although Panda International and its subsidiaries attempt to
minimize  the  financial  risk in the development  of  a  Project  by
securing  a  favorable long-term power purchase agreement,  obtaining
all   required  governmental  permits  and  approvals  and  arranging
adequate  financing  prior to the commencement of  construction,  the
development  of  a  Project may require Panda  International  or  its
subsidiaries  to expend significant sums for preliminary engineering,
permitting  and legal and other expenses before it can be  determined
that  a  Project is feasible, economically attractive or  capable  of
being  financed.  If Panda International were unable  to  complete  a
Project, it would generally not be able to recover its investment  in
such a Project, thus impairing its ability to develop future Projects
that  could  become  eligible for transfer to the  Project  Portfolio
pursuant  to  the Additional Projects Contract. No assurance  can  be
given  that  Panda International or its affiliates will  successfully
develop  and  arrange financing for any additional Projects  or  that
Projects currently under development or to be developed in the future
will  become eligible for transfer to the Project Portfolio  pursuant
to  the  Additional  Projects Contract. In addition,  although  Panda
International  has  indicated  that  it  intends  to   continue   the
development of electric generation projects as its primary  business,
it  is  under no obligation to do so and may use the proceeds of  the
Bonds distributable to it or distributions from the Company available
to  it  for  other purposes. See "The Company, the Issuer  and  Panda
International -- The Additional Projects Contract."

  Construction Risk

      Additional Projects may be transferred to the Company prior  to
the  commencement of, or during, their construction. The construction
of  a  Project involves many risks, including shortages of equipment,
material   and   labor,  work  stoppages,  labor  disputes,   weather
interferences,  unforeseen engineering, environmental and  geological
problems  and unanticipated cost increases, any of which  could  give
rise  to  delays  or  cost overruns. Difficulties  in  obtaining  any
requisite  licenses or permits could adversely affect the  design  or
increase the cost of a Project, or delay or prevent the completion of
construction  or  the  commencement of  commercial  operations  of  a
Project.  Construction-related risks can be mitigated through  fixed-
price  "turnkey"  construction contracts; however, there  can  be  no
assurance  that a contractor will honor its commitments or  have  the
financial  resources to satisfy its obligations under any  liquidated
damages  provisions, or that any affected Project would  continue  to
operate  at  its  design specifications after the expiration  of  the
contractors'  and equipment suppliers' warranties. There  is  also  a
risk  that  construction delays will be caused  by  events,  such  as
events  of  force  majeure,  not covered  by  liquidated  damages  or
insurance.   See   "Dependence   on   Distributions   from    Project
Subsidiaries" and "Financial Risks -- Default on Project-level  Debt;
Enforcement of Rights and Realization of Collateral" above.

     Start-up Risks

     The commencement of commercial operations of a newly constructed
Project  involves  many  risks,  including  start-up  problems,   the
breakdown or failure of equipment or processes and performance  below
expected  levels  of  output or efficiency. Generally,  insurance  is
maintained to protect against certain of these risks, warranties  are
obtained  relating to the construction of a Project and the equipment
associated  therewith,  and  construction contractors  and  equipment
suppliers  are  obligated  to meet certain performance  levels.  Such
insurance, warranties or performance guaranties, however, may not  be
adequate to cover lost revenues or increased expenses. As a result, a
Project  may be unable to fund principal and interest payments  under
its   financing  obligations.  A  default  under  such  a   financing
obligation could result in the Company losing its ownership  interest
in  a Project. See "Financial Risks -- Default on Project-level Debt;
Enforcement  of  Rights  and Realization  of  Collateral"  above.  In
addition, power purchase agreements, which are typically entered into
with  a  utility  early in the development phase of a Project,  often
enable the utility to terminate such agreement, or to retain security
posted  by the developer as liquidated damages if a Project fails  to
commence  commercial  operations  or  certain  operating  levels   by
specified dates or fails to make certain specified payments. If  such
a termination right is exercised, a Project may not produce revenues,
the  default  provisions  in a financing agreement  would  likely  be
triggered  (rendering  the  Project-level debt  immediately  due  and
payable)  and  the Project would likely be rendered  insolvent  as  a
result.

     Competition

      The  electric  power  generation industry is  characterized  by
intense competition and, in the United States, the Company encounters
competition   from   utilities,  industrial   companies   and   other
independent  power  producers.  In  recent  years,  there  has   been
increasing  competition for new power purchase  agreements  and  this
competition  has  often  contributed to a  reduction  in  electricity
tariffs  in power purchase agreements. In this regard, many utilities
often  engage in competitive bid solicitations to satisfy demand  for
additional  capacity. This competition adversely affects the  ability
of  the  Company to obtain power purchase agreements and reduces  the
price   paid   for  electricity.  Internationally,  the   competitive
characteristics  of Project development are less developed,  although
there   is  a  growing  trend  toward  competitive  bidding  in   the
privatization of government-owned electric utility systems.

Industry Conditions; Restructuring Initiatives; Utility Responses

      The  Federal Energy Regulatory Commission (the "FERC") and many
state  utility commissions, including the Virginia State  Corporation
Commission (the "SCC"), are currently studying a number of  proposals
to  restructure the electric utility industry in the United States to
permit  utility customers to choose their supplier in  a  competitive
electric energy market. The FERC has recently issued a rule requiring
utilities  to offer wholesale customers and suppliers open access  on
their  transmission  lines  on a basis which  is  comparable  to  the
utilities'  own  use  of the lines. In addition,  the  United  States
Congress has introduced a number of bills to promote electric utility
restructuring and deregulation of electric rates.

      Many  utilities fear that current captive customers  may  leave
their  system  to  procure  electricity  from  other  electric  power
suppliers and that the utilities may thereafter be unable to  recover
their  fixed  costs from their remaining customers.  These  potential
"stranded"  or  "transition" costs include the  cost  of  maintaining
electric   generating   capacity  under  many   QF   contracts.   The
restructuring proposals being considered by regulatory  agencies  and
Congress  differ as to how, and to what extent, utilities' "stranded"
or  "transition"  costs  would  be  recoverable  if  current  captive
customers  leave the utilities' systems. To minimize  the  risk  that
"stranded" or "transition" costs may not be recovered by utilities if
such   restructuring  proposals  are  enacted,  many  utilities  have
implemented certain cost control strategies. Such strategies  include
attempts to renegotiate, buy out or terminate existing power purchase
agreements  containing  prices that utilities  believe  will  not  be
competitive in a short-term marginal cost electric energy market.  In
addition, some utilities have sought to rigorously enforce the  terms
of  such  agreements  and  to exercise their contractual  termination
rights if the agreements' provisions are not strictly observed.  Some
utilities have engaged in litigation against Qualifying Facilities to
achieve these ends.

      VEPCO  has filed comments with the SCC indicating that it  will
aggressively   pursue  initiatives  to  restructure  contracts   with
Qualifying Facilities to minimize its costs. VEPCO has recently filed
a  request  with  the  SCC for permission to institute  a  formal  QF
monitoring  program  under  which certain facilities  (including  the
Panda-Rosemary  Facility)  would  be  required  to  furnish   certain
operational  data  to VEPCO on an annual basis.  Under  the  proposed
monitoring  program, if VEPCO believed, based on data provided  by  a
facility  and any additional information, that a facility  no  longer
satisfied the QF criteria, VEPCO could institute proceedings with the
FERC to revoke such facility's QF status. See "Maintaining Qualifying
Facility Status" below.

      VEPCO is currently involved in several proceedings with parties
with  whom  it has entered into power purchase agreements,  including
several  in which the interpretation of the power purchase agreements
is being disputed. Although there is currently no dispute between the
Panda-Rosemary Partnership and VEPCO, the Panda-Rosemary  Partnership
anticipates  that  VEPCO  will  closely  monitor  the  Panda-Rosemary
Partnership's  compliance with the Rosemary Power Purchase  Agreement
and  vigorously enforce its rights thereunder. Because the  Company's
present  primary  sources  of revenue are  the  capacity  and  energy
payments  that  the  Panda-Rosemary Partnership receives  from  VEPCO
under  the  Rosemary Power Purchase Agreement, a termination  of  the
Rosemary  Power Purchase Agreement would, in the absence  of  another
source  of funds, terminate the Panda-Rosemary Partnership's  ability
to  service its Project-level debt and to make distributions  to  the
Company. In this event, the Company would not be able to perform  its
obligations  under  the Company Notes and, consequently,  the  Issuer
would  not  be  able  to  make payments on the  Exchange  Bonds.  See
"Regulation --  Federal Energy Regulation."

Maintaining Qualifying Facility Status

       PURPA  and  the  regulations  promulgated  thereunder  provide
Qualifying  Facilities such as the Panda-Rosemary  Facility  and  the
Panda-Brandywine  Facility with certain exemptions from  federal  and
state  legislation and regulation, including regulation of  rates  at
which  electricity  can  be  sold. For  a  cogeneration  facility  to
maintain QF status, no more than 50% of the facility may be owned  by
an  electric utility, electric utility holding company or combination
thereof  and the facility must produce both electricity and a related
quantity of useful thermal energy and satisfy certain operational and
efficiency  criteria. If for any reason a Project failed to  maintain
its status as a Qualifying Facility, or if there were a change in law
or  regulation that eliminated the Project's status as  a  Qualifying
Facility   (or  exemption  from  regulation  granted  to   Qualifying
Facilities),  the  Project would be subject to additional  regulation
and  the  revenues of the Panda-Rosemary Partnership and  the  Panda-
Brandywine  Partnership could be materially and  adversely  affected.
For discussions of the steam sales arrangements that permit the Panda-
Rosemary Facility and the Panda-Brandywine Facility to maintain their
QF  status,  see  "Description of the Projects -- The  Panda-Rosemary
Facility  --   Steam  and Chilled Water Sales"  and  "--  The  Panda-
Brandywine Facility -- Sale of Capacity, Electricity and Steam."

Other Regulatory Risks Relating to U.S. Projects

  Regulatory Approvals

      The Company's U.S. Projects are subject to stringent energy and
environmental  regulation by federal, state  and  local  authorities.
Power  plants  in  the  United States are  required  to  comply  with
numerous   federal,   state  and  local  statutory   and   regulatory
requirements and the Projects are required to obtain and maintain  in
effect numerous approvals relating to energy and environmental  laws.
There  can  be  no assurance that existing regulations  will  not  be
revised, that new laws and regulations will not be adopted or  become
applicable  to  the  Projects  or that  the  Company's  business  and
financial condition will not be materially and adversely affected  by
such  future changes in laws and regulations (including the  possible
loss of exemptions from regulations). See "Regulation."

  Gas Transportation Regulation

      The various gas transportation agreements for the U.S. Projects
contemplate the use of interstate natural gas pipelines and services.
These  gas transportation arrangements, including pipeline facilities
and the rates charged for transportation services, are subject to the
jurisdiction of the FERC. In exercising such jurisdiction,  the  FERC
maintains  or may maintain authority to modify aspects of the  rates,
terms  and  conditions  that govern the gas  transportation  services
provided.  It  is possible that such a modification could  materially
increase  the  gas  transportation costs of  each  U.S.  Project.  In
addition, certain provisions of the gas transportation agreements and
the  approved  tariffs  allow the transporter to  terminate,  suspend
performance  under or reduce the amount of gas transported  upon  the
occurrence  of certain conditions, such as the taking of  an  adverse
action  by  a  regulatory  authority,  if  the  transporter,  in  its
judgment, deems it necessary to make modifications or repairs to  its
pipeline  facilities  or upon the occurrence of  an  event  of  force
majeure.  Any  failure by a transporter to provide gas transportation
services  could  have  a  material  adverse  effect  on  a  Project's
operations.  See  "Description of the Projects -- The  Panda-Rosemary
Facility -- Gas Transportation," "-- The Panda-Brandywine Facility --
Gas Transportation" and "Regulation -- Natural Gas Regulation."

   Environmental and Other Matters

      In  operating any Project, the owner is generally  required  to
comply  with  a  number of statutes and regulations relating  to  the
safety  and  health  of  personnel  and  the  public,  including  the
identification,   generation,  storage,   handling,   transportation,
disposal,   recordkeeping,  labeling,  reporting  of  and   emergency
response  in  connection  with  hazardous  and  toxic  materials   or
substances  associated with the facility, limits on  noise  emissions
from  the  facility,  safety  and  health  standards,  practices  and
procedures  applicable to construction and operation of the  facility
and  environmental  protection requirements including  standards  and
limitations relating to the discharge of air and water pollutants and
disposal  of solid waste. Failure to comply with any of such statutes
and  regulations  could have adverse effects on a Project,  including
the  imposition of criminal or civil liability by regulatory agencies
or as a result of litigation by private parties, imposition of clean-
up fines or liens and the mandatory expenditure of funds to bring the
Project  into  compliance. Pursuant to the various financing,  lease,
construction, easement and encroachment agreements, and as is  common
practice  in  the  independent  power  industry,  the  Panda-Rosemary
Partnership  and  the Panda-Brandywine Partnership  have  indemnified
third  parties against the consequences of each Project's storage  or
emission of hazardous and toxic materials. While the Company believes
that   the   Panda-Rosemary  Facility's  and   the   Panda-Brandywine
Facility's  use  of natural gas as the primary fuel  source  provides
comparative  environmental advantages over  other  fossil  fuel-fired
power  production  technologies,  there  can  be  no  assurance  that
environmental laws and regulations, whether now existing  or  adopted
in  the future, will not impose significant constraints and increased
costs  on  such  Facilities' operations. The 1990 Amendments  to  the
Federal Clean Air Act require the State of North Carolina, the  State
of  Maryland  and the federal government, at various times,  to  take
regulatory actions that may affect the U.S. Projects. There can be no
assurance that each U.S. Project will or can satisfy all requirements
that  may  result from actions in response to the 1990 Amendments  to
the   Federal   Clean  Air  Act.  See  "Regulation  --  Environmental
Regulations."

     Permitting Risk

     Each Project Entity is responsible for obtaining various permits
and  other  regulatory approvals required for the  operation  of  its
facility.  Some of the permits and other approvals that are  obtained
for  a particular facility may contain certain continuing conditions,
including the obligation to renew or extend the permit or approval by
a  certain date. Failure to satisfy any such condition could  prevent
the  operation of the Project or result in fines or other  additional
costs.  The  Company  believes that all Projects developed  by  Panda
International have been or will be designed and constructed in  order
to  substantially  comply, insofar as can be  reasonably  controlled,
with  their  respective permit and approval conditions. All  material
permits  and other regulatory approvals currently required to operate
the  Panda-Rosemary Facility and to construct and operate the  Panda-
Brandywine Facility have been obtained. If future levels of  dispatch
of  the  Panda-Rosemary Facility exceed the levels allowed under  the
facility's existing operating permits (which is projected to  be  the
case;  see  Appendix  D,  Rosemary  Engineering  Report),  additional
equipment  designed  to  control  air  emissions  would  have  to  be
installed  in  order  for  the facility  to  continue  to  remain  in
compliance  with  such permits. While the Panda-Rosemary  Partnership
has  set  aside certain reserves which it believes are sufficient  to
fund  the cost of such equipment, there can be no assurance that such
reserves  will be sufficient to pay the actual cost of such equipment
if  and when required to be installed. There can be no assurance that
in the future the Projects will operate within the limits established
by  current  or  future  permits or other approvals.  Any  particular
Project  could  be adversely affected if regulatory  changes  or  new
permit conditions were implemented which impose more comprehensive or
stringent  requirements resulting in increased  compliance  costs  or
which reduce certain benefits expected by the Company.

Risks Relating to Future Non-U.S. Projects

      The  Company does not hold an interest in any Non-U.S. Project.
The  Company  anticipates that one or more of the  Non-U.S.  Projects
under  development by Panda International may reach Financial Closing
or  commence Commercial Operations and thus be eligible for  transfer
to   the  Project  Portfolio  pursuant  to  the  Additional  Projects
Contract, provided that the conditions contained therein for  such  a
transfer  can  be satisfied. See "The Company, the Issuer  and  Panda
International  -- The Additional Projects Contract" and  "Description
of  the  Projects  --  Other  Projects  under  Development  by  Panda
International." For any Non-U.S. Project transferred to  the  Project
Portfolio upon Financial Closing, there will remain significant risks
relating  to  the  completion  of construction  and  commencement  of
commercial  operations.  Such risks include  political  and  economic
uncertainties,   expropriation,  nationalization,  renegotiation   or
nullification of existing contracts and changes in rates and  methods
of  taxation. Once operational, Non-U.S. Projects involve risks  such
as  political  and economic uncertainties, including  risks  of  war,
expropriation,  nationalization, renegotiation  or  nullification  of
existing  contracts,  changes in rates and methods  of  taxation  and
international exchange controls or governmental restrictions  on  the
repatriation  of currency. The Company expects that Non-U.S.  Project
entities  may  receive  a  substantial  part  of  their  revenues  in
international currencies, which will need to be converted into  other
currencies  to  meet  international currency obligations  or  to  pay
dividends  or  make  distributions,  thus  exposing  the  Company  to
convertibility, remittance and exchange risks. Certain  countries  in
which  Projects  may  be developed may not have well-developed  legal
systems  with  a well-developed, consolidated body of laws  governing
international investment enterprises. The uncertainty  of  the  legal
environment  in  these  countries could make  it  difficult  for  the
Company  to  enforce its rights, or those of Project Entities,  under
Project agreements.

No Restrictions on Panda International's Business

      Panda  International has informed the Company that it presently
intends  to  continue  to focus on the development,  acquisition  and
ownership  of  electric power generation projects  as  its  principal
business;  however, the Indenture contains no restrictions  on  Panda
International's  business or on its ability to use proceeds from  the
issuance  of Bonds or distributions from the Company to pursue  other
businesses.

Control by Principal Stockholders

      Robert  and Janice Carter, members of their family  and  Carter
family trusts collectively own approximately 38.7% of the outstanding
shares  of  capital stock of Panda International. In  addition,  W.M.
Huffman  (who is related to Mr. Carter by marriage), members  of  Mr.
Huffman's family and family trusts and partnerships own approximately
18.7%  of such capital stock. See "The Company, the Issuer and  Panda
International  -- General." By virtue of their ownership  share,  the
Carters  are in a position to influence the management and  direction
of   Panda  International  and,  through  Panda  International,   its
subsidiaries,  including the Issuer and the  Company.  Moreover,  the
Carters  and  the Huffmans, if they were to agree to act together  in
voting  their  shares,  could  control  the  vote  for  election   of
directors,  and consequently the management and direction,  of  Panda
International  and  its subsidiaries, including the  Issuer  and  the
Company.

Absence of Market for the Exchange Bonds

      The Exchange Bonds are being offered to the holders of the  Old
Bonds.   The Old Bonds were offered and sold in July 1996 to a  small
number  of  investors  and are eligible for trading  in  the  Private
Offerings,  Resale and Trading through Automatic Linkages  ("PORTAL")
Market,  although an active trading market for the Old Bonds has  not
developed to date.

     There is currently no established market for the Exchange Bonds,
and  the Issuer does not intend to list the Exchange Bonds or the Old
Bonds on a securities exchange or seek approval for quotation through
any  automated dealer quotation system.  The Company and  the  Issuer
have  been advised by the Initial Purchaser that it currently intends
to  make  a  market in the Exchange Bonds as permitted by  applicable
laws and regulations; however, the Initial Purchaser is not obligated
to  do  so  and  may discontinue making a market at any time  without
notice.   There  can be no assurance that a market for  the  Exchange
Bonds  will  develop or as to the ability of holders of the  Exchange
Bonds to sell their Exchange Bonds or the price at which such holders
would  be  able  to sell their Exchange Bonds.  If a market  for  the
Exchange  Bonds does not develop, purchasers may be unable to  resell
the  Exchange  Bonds  for an extended period  of  time,  if  at  all.
Consequently, a purchaser may not be able to liquidate the investment
readily,  and  the  Exchange Bonds may not  be  readily  accepted  as
collateral  for loans.  If a market for the Exchange  Bonds  were  to
develop,  the Exchange Bonds could trade at prices that may be  lower
than  the  initial  market values or at a discount  from  their  face
amount  depending  on  many  factors, including  prevailing  interest
rates,   the  markets  for  similar  securities,  and  the  financial
performance  of the Company and its subsidiaries.  The liquidity  of,
and  trading  market for, the Exchange Bonds also  may  be  adversely
affected by general declines in the market for similar securities and
other  factors that are independent of the financial performance  of,
and prospects for, the Company.
                                  
           THE COMPANY, THE ISSUER AND PANDA INTERNATIONAL

General

      The Company is an indirect wholly-owned Delaware subsidiary  of
Panda  International, an independent power company  that  is  engaged
principally in the development, acquisition, ownership and  operation
of  electric  power generation facilities, both in the United  States
and  internationally.  Panda International  also  owns  a  subsidiary
engaged in oil and gas exploration and development. The Issuer  is  a
wholly-owned  Delaware subsidiary of the Company  organized  for  the
sole  purpose of issuing the Existing Bonds and any additional series
of  Bonds. The Issuer and the Company were recently formed  by  Panda
International  as vehicles for financing future project  development,
including the making of equity and debt investments in electric power
generation projects. Subject to the terms of the Additional  Projects
Contract,  Panda International intends to transfer,  to  the  Project
Portfolio,   Projects  developed  and  to  be  developed   by   Panda
International, at the point in time when such Projects  have  reached
Financial Closing or achieved Commercial Operations, thereby reducing
development  risk to the Company. See "Additional Projects  Contract"
below.

      Panda International's principal business strategy is to use its
experience  in  developing,  constructing,  financing  and   managing
electric  power generation facilities to provide low cost electricity
and  electric generating capacity. Panda International will  seek  to
expand  its  presence in the electric power industry by  implementing
this strategy in the United States and certain other countries.  Upon
commencement   of   commercial  operations  of  the  Panda-Brandywine
Facility,  Panda  International  will  have  placed  into  commercial
operations   facilities   with  electric   generating   capacity   of
approximately 410 MW. In addition, Panda International  has  executed
power   purchase   agreements  or  entered  into  other   development
arrangements  relating  to four potential Projects  with  a  combined
electric   generating   capacity  of  approximately   750   MW.   See
"Description of the Projects --  Other Projects under Development  by
Panda  International." Panda International is continually engaged  in
the  evaluation  of  various opportunities for  the  development  and
acquisition of additional electric power generation facilities,  both
in  the  United  States  and internationally. See  "Risk  Factors  --
Project  Risks," "-- Risks Relating to Future Non-U.S. Projects"  and
"Business -- General."

     With 43 full time employees, Panda International has assembled a
team   of  professionals  with  expertise  in  business  development,
marketing, engineering, design, construction management, fuel supply,
transportation   and  exploration,  equipment  procurement,   utility
practices,  contract  management, regulatory policy  and  procedures,
environmental   matters,  law  and  finance  and  accounting.   Panda
International  believes that this team's scope  of  expertise  allows
Panda  International  to  compete effectively  for  cogeneration  and
private power development opportunities.

       Panda   International  was  formed  as  part  of  a  corporate
reorganization that took place in October 1995 in which  all  of  the
capital stock of PEC was exchanged for shares of Panda International,
with  the  result that PEC became a wholly-owned subsidiary of  Panda
International. PEC was organized in 1982 by Robert and Janice Carter,
who  are  the  Chairman of the Board, President and  Chief  Executive
Officer,  and the Executive Vice President, Treasurer and  Secretary,
respectively,  of  Panda  International, PEC,  the  Company  and  the
Issuer. See "Management."

Company Structure

     Panda International is the parent company of PEC and through PEC
and its subsidiaries holds controlling interests in U.S. and non-U.S.
entities  that  hold  interests in Projects under development.  Panda
International  generally holds its interests  in  Projects  that  are
being  developed  outside  of  the  United  States  through  entities
organized  in  tax  favorable  jurisdictions  (such  as  the   Cayman
Islands), which in turn hold interests in entities organized  in  the
country  where Panda International's Projects will be located  (e.g.,
China  and  Nepal). Panda International's U.S. Projects are generally
held  in  limited  partnerships, with general  and  limited  partners
organized as Delaware subsidiaries of PEC.

     There are currently two PIC Entities, one organized as a wholly-
owned Delaware subsidiary of the Company (a PIC U.S. Entity) and  the
other  as a wholly-owned Cayman Islands subsidiary of the Company  (a
PIC  International  Entity). Under the terms of  the  Indenture,  PIC
Entities,  with certain exceptions, cannot incur debt, become  liable
in  connection with guaranties or enter into Project Agreements,  and
are  subject  to certain other restrictions, all for the  purpose  of
assuring  that the PIC Entities' primary purpose is to  hold  Project
Entities  and  receive, and distribute to the Company,  distributions
from  Project Entities. Other PIC Entities may be established in  the
future,  and  each  will  be directly wholly owned  by  the  Company.
Project  Entities,  on the other hand, are those  entities  that  are
owned by PIC Entities and directly or indirectly own Projects or  are
obligated  under Project Agreements. Under the term of the Indenture,
Project  Entities are permitted to incur Project Debt, become  liable
in   connection  with  guaranties  created,  required  or   expressly
permitted to exist under Project Agreements and enter into and  amend
Project Agreements, in each case subject to certain restrictions.

     The PIC U.S. Entity, which is organized as described above, owns
the Project Entities that are the general and limited partners of the
Panda-Rosemary Partnership and the Panda-Brandywine Partnership and a
related  distilled water subsidiary (which acts as the QF steam  host
for  the Panda-Brandywine Facility). The Company expects that Project
Entities  owning  future  U.S. Projects, if any,  will  generally  be
transferred to and held by a PIC U.S. Entity in a manner  similar  to
the  ownership structure of the Panda-Rosemary Project and the Panda-
Brandywine  Project  described  above.  In  the  future,  if  Project
Entities  owning  a  Non-U.S. Project are to be  transferred  to  the
Project Portfolio pursuant to the Additional Projects Contract, Panda
International, PEC or their affiliates will transfer them to the  PIC
International  Entity organized as stated above  or  to  another  PIC
International Entity (unless U.S. tax deferral arrangements  are  not
being sought). Such transfers will generally be made by a transfer to
a  PIC  International Entity of the capital stock  of  the  off-shore
Project  Entities that hold the in-country Project Entities.  Methods
of   transfer   may,  however,  vary  depending  upon,  among   other
considerations,  U.S.  and  foreign tax treatment  and  Project-level
restrictions.

      The  following diagram shows the ownership structure  of  Panda
International and certain of its subsidiaries as of the date of  this
Prospectus.









           [diagram of ownership structure of Panda International]























(1)  Pursuant  to the Additional Projects Contract,  interests  in
     Projects  developed by Panda International and its affiliates  will
     be  available  for  transfer  to  the  Project  Portfolio  only  if
     Financial  Closing is reached or Commercial Operations is  achieved
     and  if  certain  other  conditions  contained  in  the  Additional
     Projects  Contract  are  satisfied. See "Risk  Factors  --  Project
     Risks,"   "--  Risks  Relating  to  Non-U.S.  Projects"  and   "The
     Additional Projects Contract" below.

(2)  In  the  case  of  other U.S. Project Entities  and  non-U.S.
     Project  Entities,  the  percentage  ownership  interest  of  Panda
     International  is  expected to vary depending  on  the  Project  in
     question.

(3)  NNW,   Inc.   holds  a  cash  flow  participation   in   the
     distributions  from  the  Panda-Rosemary  Partnership,  (which  the
     Company believes is 0.433% and would increase to 1.732% after  2008
     based  on  projected distributions, but which percentages  are  the
     subject of dispute). See "Description of the Projects -- The Panda-
     Rosemary   Facility   --  Cash  Flow  Participation"   and   "Legal
     Proceedings -- NNW, Inc. Proceeding."

       There  were  11,397,879  shares  of  Common  Stock  of   Panda
International  outstanding at September 30,  1996.  Of  this  amount,
4,418,957   shares (38.8%) are owned by Robert and Janice Carter  and
members  of  their  family and family trusts. See "Management."  W.M.
Huffman  and  members of his family and family trusts  and  a  family
partnership  own 2,134,443 of the outstanding shares  (18.7%).  Other
directors,  officers  and employees of Panda International  own  less
than  1% of the outstanding shares of Common Stock. At September  30,
1996:  (i) there were outstanding options to acquire 1,219,000 shares
of  Common Stock of Panda International (options for 1,043,000 shares
being  fully  vested and for 176,000 shares vesting over  a  six-year
period)   held  by  directors,  officers  and  employees   of   Panda
International, and of this amount options for 250,000 shares are held
by  Robert  Carter  and options for 25,000 shares are  held  by  W.M.
Huffman;  (ii)  Trust Company of the West held warrants  to  purchase
1,004,000  shares of Common Stock of Panda International;  and  (iii)
NNW,  Inc. held rights to acquire up to approximately 163,500  shares
of  Common  Stock  of  Panda International. See "Description  of  the
Projects --  The Panda-Rosemary Facility -- Cash Flow Participation."

Executive Offices

      The principal executive offices of the Issuer, the Company, PEC
and Panda International are located at 4100 Spring Valley Road, Suite
1001,  Dallas, Texas 75244. The telephone number at such  offices  is
(972) 980-7159.

The Additional Projects Contract

      Subject to certain conditions, including those set forth below,
the Additional Projects Contract will require Panda International and
its  affiliates  to transfer to the Company, or to one  or  more  PIC
Entities,  each  additional  Project  for  which  a  power   purchase
agreement is entered into prior to the fifth anniversary of the Issue
Date  and  which has reached Financial Closing or achieved Commercial
Operations  prior  to the 10th anniversary of the Issue  Date.  Panda
International  and  its  affiliates will be required  to  transfer  a
Project  to  the  Project Portfolio only if the principal  amount  of
additional series of Bonds that can be issued after giving effect  to
the  inclusion  of  the Project in the Project  Portfolio  equals  or
exceeds  the amount of "Anticipated Additional Debt." A Project  will
not  be  transferred  if: (i) the Project has not  reached  Financial
Closing  or  achieved Commercial Operations; (ii) Panda International
does  not  own  a  controlling interest in  the  Project;  (iii)  the
transfer would be prohibited under any Project-level financing, power
purchase  or  related agreement; or (iv) after giving effect  to  the
issuance  of  the additional series of Bonds in connection  with  the
inclusion  of the Project in the Project Portfolio (a) the rating  of
the Bonds is not Reaffirmed by at least one rating agency at a rating
equal  to  or  higher than that in effect immediately  prior  to  the
issuance of such additional series or (b) the projected Company  Debt
Service  Coverage  Ratio or the projected Consolidated  Debt  Service
Coverage  Ratio  (if  then applicable) would be less  than  1.7:1  or
1.25:1, respectively, for any Future Ratio Determination Period.  The
Additional  Projects  Contract requires Panda  International  to  use
commercially  reasonable efforts to cause each Project  to  meet  the
conditions  for transfer to the Project Portfolio as of  the  date  a
Project  reaches Financial Closing or achieves Commercial Operations,
whichever  occurs  first, or within a 90-day period  thereafter.  If,
however, the conditions for such a transfer cannot be satisfied using
commercially  reasonable efforts, Panda International  will  have  no
further obligation to the Company in respect of such Project and  may
retain such Project or sell it to third parties.

      The Additional Projects Contract provides that in the case of a
Project  being developed in phases, Panda International will use  all
commercially  reasonable efforts to separate  the  ownership  of  the
phases  so that each phase will be owned and developed by a different
project  entity.  In  that  case, when each phase  reaches  Financial
Closing or achieves Commercial Operations, it will be required to  be
transferred  to  a  PIC Entity if it meets the other  conditions  for
transfer described above. If the ownership of a Project that is being
developed  in  phases  cannot be separated into  different  ownership
arrangements for each phase, then the Project will not be required to
be  transferred  to  a  PIC  Entity until  all  phases  have  reached
Financial Closing or achieved Commercial Operations if the conditions
for  transfer  are  satisfied at that time.  If  Panda  International
determines  to  discontinue development of a subsequent  phase  of  a
Project,  the  earlier  phase or phases  of  such  Project  shall  be
required  to  be transferred to a PIC Entity once they  have  reached
Financial  Closing  or achieved Commercial Operations  if  the  other
conditions for transfer are satisfied.

      "Anticipated  Additional  Debt,"  as  used  in  the  Additional
Projects  Contract,  means  the  original  principal  amount  of   an
additional series of Bonds proposed to be issued by the Issuer  which
is  equal  to the largest principal amount of such series  that  will
provide  a  projected  Company  Debt Service  Coverage  Ratio  and  a
projected   Consolidated  Debt  Service  Coverage  Ratio   (if   then
applicable)  of  at  least 1.7:1 and 1.25:1, respectively,  for  each
Future  Ratio Determination Period, as confirmed by the Consolidating
Engineer,  assuming,  in respect of the additional  series  of  Bonds
proposed  to  be  issued:  (i) a maximum maturity  and  average  life
generally  available in the marketplace for debt of a similar  nature
and  (ii) a coupon rate then prevailing in the market for debt  of  a
similar  nature,  and taking into account (a)  in  the  case  of  the
Company  Debt Service Coverage Ratio, Cash Available for Distribution
from  the  Project Portfolio and (b) in the case of the  Consolidated
Debt  Service Coverage Ratio, Cash Available from Operations (net  of
any  reserve  requirements at both the Project debt and  the  Company
debt levels) from the Project Portfolio (giving effect, in each case,
to  transfer  to the Project Portfolio of any Project in  respect  of
which  such additional series of Bonds is proposed to be issued);  in
making  this analysis, the Consolidating Engineer is required to  use
generally  accepted financial analysis methods and  generally  follow
the  methods used to calculate the amount of the offering of the  Old
Bonds,  including  the  methods used in the  Consolidated  Pro  Forma
Report.

      The Company believes that Panda International will continue  to
actively  develop Projects; however, Panda International is under  no
obligation  to do so, or to use any proceeds from the Prior  Offering
or future distributions from the Company to fund such development. In
addition, there can be no assurance that the Projects currently under
development  by Panda International will reach Financial  Closing  or
achieve  Commercial Operations or will meet the other conditions  for
transfer to the Project Portfolio pursuant to the Additional Projects
Contract. See "Risk Factors -- Financial Risks," "-- Project  Risks,"
"--   Risks  Relating  to  Future  Non-U.S.  Projects"  and  "--   No
Restrictions on Panda International's Business."

                           USE OF PROCEEDS

      There  will  be no cash proceeds to the Issuer or  the  Company
resulting from the Exchange Offer.

      The  proceeds from the sale of the Old Bonds was loaned to  the
Company  and  is  evidenced  by the Initial  Company  Note.  The  net
proceeds  of  such  loan  of  approximately  $103.4  million   (after
deducting underwriter discounts and commissions) was and will be used
by   the  Company  for  the  following  purposes:  (i)  to  fund  the
Capitalized Interest Fund in the amount of $9.8 million; (ii) to fund
the  Debt  Service  Reserve Fund in the amount of approximately  $6.4
million;  (iii)  to fund the Company Expense Fund in  the  amount  of
approximately $300,000; (iv) to pay transaction expenses incurred  in
connection  with  the  Prior  Offering,  estimated  at  approximately
$900,000; (v) to fund in the amount of approximately $25.1 million  a
portion  of the redemption by the Panda-Rosemary Partnership  of  the
limited  partner  interest therein held by Ford Credit  and  (vi)  to
distribute  approximately $60.9 million to  Panda  International,  of
which   approximately  $26.4  million  was  used  to  prepay   senior
indebtedness  held by Trust Company of the West, and the  balance  of
which  Panda  International intends to use  for  the  development  of
Projects and for general corporate purposes.

                           CAPITALIZATION

     The following table sets forth the capitalization of the Company
as  of June 30, 1996, and as adjusted to give pro forma effect to (i)
the  issuance  of  the  Existing Bonds (ii) the  issuance  of  $111.4
million  in aggregate principal amount of the Rosemary Bonds  offered
and  sold  concurrently with the Old Bonds, (iii) the application  of
the estimated net proceeds (after deducting underwriter discounts and
commissions)  from  the  Prior  Offering  as  described  in  "Use  of
Proceeds" and (iv) the application of the estimated net proceeds from
the  Rosemary  Offering to refinance outstanding debt of  the  Panda-
Rosemary Partnership.
<TABLE>
<CAPTION>
                                                      June 30, 1996
                                                   Actual As adjusted
                                                     (in thousands)
<S>                                               <C>         <C>
Short-term debt
     Bonds due 2012                               $    --     $   216
     Current portion of term loan                      900         --
     Current portion of long-term
       non-recourse project financing                8,200      4,049
                                                  --------    -------
          Total short-term debt                      9,100      4,265
                                                  --------    -------
Long-term debt
     Bonds due 2012                                    --    105,309
     Term loan, less current portion               18,197         --
     Long-term non-recourse project financing,
        less current portion                      256,147     281,699
                                                 --------    -------- 
          Total long-term debt                    274,344     387,008
                                                 --------    --------

Minority Interest                                  37,614         ---  (1)
Shareholders' deficit
     Combined equity                                    2           2
     Accumulated deficit                          (16,764)    (40,432) (2)
                                                  --------    --------
          Total shareholders' deficit             (16,762)    (40,430)
                                                  --------    --------
          Total Capitalization                    $304,296    $350,843
                                                  ========    ========
                                                       
</TABLE>

Notes (in thousands):

(1)  The  adjustment  to  minority interest reflects  the  use  of
     proceeds of the Prior Offering and the Rosemary Offering to  redeem
     Ford  Credit's  limited partnership interest in the  Panda-Rosemary
     Partnership.

(2)  The adjustment to accumulated deficit reflects (i) the write-
     off  of  debt  issue costs of $3,709, (ii) the loss of $6,749  from
     the  early  extinguishment of existing TCW indebtedness  and  (iii)
     the  loss  of $13,210 from the early extinguishment of  the  Panda-
     Rosemary Partnership's project indebtedness.

             UNAUDITED PRO FORMA COMBINED FINANCIAL DATA

      The  following unaudited pro forma combined financial data  are
derived  from  the  historical combined financial statements  of  the
Company  set forth elsewhere herein. The unaudited pro forma combined
financial  data give effect to (i) the issuance of $111.4 million  in
aggregate  principal amount of the Rosemary Bonds and the application
of   the   net  proceeds  thereof  to  refinance  the  Panda-Rosemary
Partnership's Project debt, (ii) the release of certain reserves  and
escrow  deposits related to the Panda-Rosemary Partnership's  Project
debt, (iii) the recording of the estimated transaction costs and (iv)
the  write-off  of  debt  issue costs and the  loss  from  the  early
extinguishment  of  such debt. In addition, the unaudited  pro  forma
combined financial data give effect to (i) the Prior Offering and the
application  of  the  net  proceeds   (after  deducting  underwriting
discounts  and  commissions) thereof to (a)  fund  the  Debt  Service
Reserve  Fund, the Capitalized Interest Fund and the Company  Expense
Fund, (b) the redemption of Ford Credit's limited partner interest in
the  Panda-Rosemary Partnership and (c) to make a distribution to the
Company's  parent, (ii) the recording of estimated transaction  costs
relating to the Prior Offering and (iii) the write-off of debt  issue
costs and the loss from the early extinguishment of debt. As a result
of  the  redemption  of Ford Credit's limited partner  interest,  the
Company  owns 100% of the Panda-Rosemary Partnership and accordingly,
the  redemption  was  accounted  for using  the  purchase  method  of
accounting. The excess of minority interest over the amount  paid  to
Ford Credit was allocated to plant and equipment.

      The  unaudited  pro forma combined balance sheet  reflects  the
above  adjustments as if such transactions had occurred at  June  30,
1996  and  the  unaudited pro forma combined statement of  operations
reflect such adjustments as if such transactions had occurred  as  of
the  beginning  of  the  period.  The unaudited  pro  forma  combined
financial  data should be read in conjunction with the notes  thereto
and  the historical combined financial statements of the Company, and
the notes thereto, included elsewhere herein.

      The  unaudited pro forma combined financial data do not purport
to  be  indicative of the financial position or results of operations
which would actually have occurred if the transactions described  had
occurred as presented in such statements or which may be obtained  in
the future.
<TABLE>
<CAPTION>
                          PANDA INTERFUNDING
        UNAUDITED PRO FORMA COMBINED STATEMENT OF OPERATIONS
                For the Six Months Ended June 30, 1996
                            (in thousands)
                                  
                                                   Rosemary     Prior       Pro
                                      Historical   Offering    Offering     Forma
Revenue:
<S>                                      <C>       <C>        <C>         <C>
Electric capacity and energy sales       $14,559   $     --   $    --     $14,559
Steam and chilled water sales                263         --        --         263
Interest income                              387         --        --         387
                                         -------   --------   -------     -------
    Total  revenue                        15,209         --        --      15,209

Expenses:
Operating expenses                         5,061        --         --       5,061
Development and administrative expenses    1,193        --         --       1,193
Interest expense                           6,370       (12)(A)  4,584(H)   10,942
Depreciation                               2,106        --        (88)(J)   2,018
Amortization - Debt issue costs              282      (164)(B)     52(I)      170
Amortization - Partnership formation
   costs                                     267        --         --         267
                                         -------   -------     ------     -------
     Total expenses                       15,279      (176)     4,548      19,651

Income (loss) before minority interest       (70)      176     (4,548)     (4,442)
Minority interest                         (1,906)       --      1,906(J)      --
                                        ---------  -------    -------    --------
Net loss from continuing operations     $ (1,976)  $   176    $(2,642)    $(4,442)
                                        ========   =======    =======     =======
</TABLE>

<TABLE>
<CAPTION>
                          
                         PANDA INTERFUNDING
        UNAUDITED PRO FORMA COMBINED STATEMENT OF OPERATIONS
                For the Year Ended December 31, 1995
                           (in thousands)

                                                  Rosemary      Prior        Pro
                                      Historical  Offering     Offering     Forma
<S>                                    <C>        <C>        <C>         <C>
Revenue:
Electric capacity and energy sales     $ 29,859   $    --          --     $29,859
Steam and chilled water sales               473        --          --         473
Interest income                             895        --          --         895
                                       --------   -------     -------     ------- 
     Total  revenue                      31,227        --          --      31,227
                                       --------   -------     -------     -------
Expenses:
Operating expenses                        9,348        --          --       9,348
Development and administrative
  expenses                                1,821        --          --       1,821
Interest expense                         11,716      (611)(A)  10,770(H)   21,875
Depreciation                              4,210        --        (177)(J)   4,033
Amortization - Debt issue costs             554      (346)(B)     104(I)      312
Amortization - Partnership formation
  costs                                     533        --          --         533
                                       --------   -------     -------     ------- 
     Total expenses                      28,182      (957)     10,697      37,922

Income (loss) before minority interest    3,045       957     (10,697)     (6,695)
Minority  interest                       (5,048)       --       5,048(J)       --
                                       --------   -------    --------    --------
Net loss from continuing operations    $ (2,003)  $   957    $ (5,649)   $ (6,695)
                                       ========   =======    ========    ====== 
</TABLE>

   See accompanying notes to unaudited pro forma combined financial statements

<TABLE>
<CAPTION>
                                                 PANDA INTERFUNDING
                                   UNAUDITED PRO FORMA COMBINED BALANCE SHEET
                                                    June 30, 1996
                                                   (in thousands)

                                                       ASSETS
  
                                                Rosemary    Prior         Pro
                                    Historical  Offering   Offering      Forma

<S>                                 <C>       <C>         <C>           <C>
Cash and cash equivalents           $  1,904  $     --    $    --       $  1,904
Restricted cash -- current             6,389   (6,389)(C)     300(K)         300
Accounts receivable                    4,825        --          --         4,825
Fuel oil, spare parts and supplies     3,078        --          --         3,078
Other current assets                      44        --          --            44
                                    --------    ------     -------       --------
     Total current assets             16,240    (6,389)       300         10,151

Electric generating facility         276,152        --      (2,914)(J)   273,238
Furniture, fixtures and equipment         29        --          --            29
Less: accumulated depreciation       (23,114)       --          --       (23,114)
                                    --------    ------     -------       -------
     Total plant and equipment, net  253,067        --      (2,914)      250,153

Receivable from parent                30,568        --      32,441(O)     63,009
Reserves and escrow deposits          10,265     4,014(D)   16,248(K)     30,527
Debt issue costs                       4,431        22(E)    2,269(L)      6,722
Partnership formation costs              266        --          --           266
                                    --------   -------    --------      --------
    Total assets                    $314,837  $ (2,353)   $ 48,344      $360,828
                                    ========  ========    ========      ========
                                                   

                       LIABILITIES AND DEFICIT

Accounts payable -- construction    $ 4,977   $     --    $     --      $  4,977
Accounts payable -- trade             2,600         --          --         2,600
Accrued interest                      2,964         --        (556)(M)     2,408
Current portion of long-term debt     9,100     (4,151)(F)    (684)(M)     4,265
                                    -------   --------     -------      --------
     Total current liabilities       19,641     (4,151)     (1,240)       14,250

Long-term debt, less current
   portion                          274,344     25,551 (F)  87,113 (M)   387,008
Minority interest                    37,614     (7,565)(J) (30,049)(J)        --
                                   --------    -------    --------      --------
    Total liabilities               331,599     13,835      55,824       401,258

Combined equity                           2         --          --             2
Accumulated deficit                 (16,764)   (16,188)(G)  (7,480)(N)   (40,432)
                                   --------    -------     -------      --------
    Total deficit                   (16,762)   (16,188)     (7,480)      (40,430)
                                   --------    -------     -------      --------
    Total liabilities and deficit  $314,837    $(2,353)    $48,344      $360,828
                                   ========    =======     =======      ========
</TABLE>
                                                   








  See accompanying notes to unaudited pro forma combined financial statements.




                         PANDA INTERFUNDING
                                  
     NOTES TO UNAUDITED PRO FORMA COMBINED FINANCIAL STATEMENTS
                           (in thousands)

(A)   The  adjustment  represents the change  in  interest  expense
      associated  with  (i)  the  inclusion of interest  related  to  the
      Rosemary  Bonds  at  an  interest  rate  of  8-5/8%  and  (ii)  the
      elimination of the Panda-Rosemary Partnership's project debt  which
      was refinanced with the Rosemary Bonds.

(B)   The adjustment represents the change in amortization of  debt
      issue  costs  associated  with  (i)  the  inclusion  of  $3,000  in
      estimated amortization of debt issue costs related to the  Rosemary
      Offering,  at  an  amortization period of 20  years  and  (ii)  the
      elimination  of  amortization of debt issue costs  related  to  the
      project   debt   of  the  Panda-Rosemary  Partnership   which   was
      refinanced with the Rosemary Bonds.

(C)   The  adjustment represents the release of the revenue account
      previously  restricted by the Panda-Rosemary Partnership's  project
      debt  which  was  refinanced  with  the  Rosemary  Bonds  and   the
      distribution  to  the  partners  from  proceeds  of  the   Rosemary
      Offering.

(D)   The adjustment represents the change in certain reserves  and
      escrow   deposits  required  by  the  Panda-Rosemary  Partnership's
      project   debt,   as  compared  to  those  certain  reserve   funds
      established under the Rosemary Indenture.
 
(E)   The  adjustment represents the increase in debt  issue  costs
      estimated at $3,000 related to the Rosemary Offering and the write-
      off   of   $2,978  of  debt  issue  costs  related  to  the   early
      extinguishment of the Panda-Rosemary Partnership's project debt.

(F)   These  adjustments  represent  the  net  proceeds  from  the
      issuance  of the Rosemary Bonds less the refinancing of the  Panda-
      Rosemary  Partnership's project debt, including the change  to  the
      current portion of long-term debt.

(G)   The  adjustment represents the write-off of debt issue  costs
      of  $2,978  and losses of $13,210 from the early extinguishment  of
      the Panda-Rosemary Partnership's project debt.

(H)   The  adjustment  represents the change  in  interest  expense
      associated with (i) the inclusion of interest related to the  Prior
      Offering  at  an interest rate of 11-5/8% and (ii) the  elimination
      of interest resulting from the repayment of the TCW indebtedness.

(I)   The adjustment represents the change in amortization of  debt
      issue  costs  associated with (i) the inclusion  of  the  estimated
      amortization  of debt issue costs of $3,000 related  to  the  Prior
      Offering  at  an  amortization period of  16  years  and  (ii)  the
      elimination of amortization of debt issue costs resulting from  the
      repayment of the TCW indebtedness.

(J)   These  adjustments represent the removal of minority interest
      resulting  from  the  redemption of Ford Credit's  limited  partner
      interest  in the Panda-Rosemary Partnership using $30,049 from  the
      proceeds of the Prior Offering and $7,565 from the proceeds of  the
      Rosemary  Offering.  The  redemption was accounted  for  using  the
      purchase  method  of  accounting and the total purchase  price  was
      $34,700.  The  excess of minority interest over the purchase  price
      was   allocated   to  electric  generating  facility,   plant   and
      equipment.  Depreciation is recorded on a straight line  basis  and
      assumes a remaining useful life of 20 years.

(K)   The adjustment represents the cash escrowed to fund the  Debt
      Service  Reserve Fund of $6,414, the Capitalized Interest  Fund  of
      $9,834 and the Company Expense Fund of $300.

(L)   The  adjustment represents the increase in debt  issue  costs
      estimated  at $3,000 related to the Prior Offering and  the  write-
      off   of   $731   of  debt  issue  costs  related  to   the   early
      extinguishment of the TCW indebtedness.

(M)   These  adjustments represent the repayment of  the  TCW  term
      loan  of  $19,097  (including the current  portion  of  $900),  the
      accrued  interest thereon of $556 and the issuance of the  Existing
      Bonds.

(N)   The  adjustment represents the write-off of debt issue  costs
      of  $731  and  the loss of $6,749 from the early extinguishment  of
      the TCW indebtedness.

(O)   The   adjustment   represents  a   distribution   to   Panda
      International which it may (but is under no obligation to) use  for
      general corporate purposes, including for development of projects.

                  SELECTED COMBINED FINANCIAL DATA
                    (in thousands, except ratios)

      Presented  below is selected combined financial  data  for  the
Company as of and for each of the years in the five-year period ended
December  31,  1995 and as of and for the six months ended  June  30,
1995  and  1996, which have been derived from the Company's  combined
financial statements.  The selected combined financial data should be
read in conjunction with the information contained under the captions
"Capitalization," "Management's Discussion and Analysis of  Financial
Condition  and  Results  of Operations" and  the  combined  financial
statements  of  the  Company, including the notes  thereto,  included
elsewhere herein.

<TABLE>
<CAPTION>                                                                                         Six Months Ended
                                              Year Ended December 31,                       June 30,
                                         1991     1992      1993      1994      1995     1995      1996
<S>                                  <C>       <C>       <C>       <C>       <C>       <C>       <C>
Revenue:
Electric capacity and energy sales    $31,396   $29,537   $29,856   $30,664   $29,859   $15,434   $14,559
Steam and chilled water sales             409       624       618       650       473       257       263
Interest income                           797       562       365       603       895       435       387
                                      -------   -------   -------   -------   -------   -------   -------
    Total revenue                      32,602    30,723    30,839    31,917    31,227    16,126    15,209

Expenses:
Operating expenses                      7,795     7,534     7,676     8,940     9,348     4,578     5,061
Development and administrative
   expenses                             1,196     1,608     2,278     1,376     1,821       891     1,193
Interest expense                       15,414    11,478    11,066    11,018    11,716     5,669     6,370
Depreciation                            4,131     4,177     4,282     4,208     4,210     2,104     2,106
Amortization -- Debt issue costs          493       436       502       600       554       273       282
Amortization -- Partnership
   formation costs                         --       533       533       533       533       266       267
                                      -------   -------   -------   -------   -------   -------   ------- 
    Total expenses                     29,029    25,766    26,337    26,675    28,182    13,781    15,279
                                      -------   -------   -------   -------   -------   -------   -------
Income before taxes and
   minority interest                    3,573     4,957     4,502     5,242     3,045     2,345       (70)
Minority interest                         --     (5,249)   (5,474)   (5,700)   (5,048)   (2,995)   (1,906)
Provision for income taxes              1,930        --        --        --        --        --        --
                                      -------   -------   -------   -------   -------   -------   -------   
Income (loss) before extraordinary
   items                                1,643      (292)     (972)     (458)   (2,003)     (650)   (1,976)
Extraordinary loss, net(1)             (6,640)       --        --        --        --        --        --
                                     --------   -------   -------   -------   --------  -------  -------- 
Net loss                             $ (4,997)  $  (292)  $  (972)  $  (458)  $ (2,003) $  (650) $ (1,976)
                                     ========   =======   =======   =======   ========  =======  ========
Other Data:
Ratio of earnings to fixed
 charges(2)                             1.22       1.42     1.39      1.36         (2)    1.13      (2)

                                    -------------------- December 31,-----------------  ---- June 30,-----
                                        1991      1992      1993      1994       1995      1995      1996
Balance Sheet Data:
Cash and other current  assets       $  5,642  $ 15,167   $ 14,084  $ 15,538  $ 11,333  $ 17,039  $ 16,240
Power plant and equipment (net)        99,125    96,529     93,815    94,893   216,794   158,169   253,067
Reserves and escrow deposits
     and other assets                  24,397    23,122     23,687    31,247    46,988    34,740    45,530
                                     --------  --------   --------  --------  --------  --------   -------
     Total assets                     129,164   134,818    131,586   141,678   275,115   209,948   314,837

Current liabilities                    32,625     9,735     11,252    12,530    18,457    11,864    19,641
Long-term debt                        107,600   103,200     98,454   106,343   234,608   175,195   274,344
Minority Interest                          --    33,346     34,479    35,588    36,836    36,322    37,614
Shareholders' deficit                 (11,061)  (11,463)   (12,599)  (12,783)  (14,786)  (13,433)  (16,762)

     Total liabilities and
       shareholders' deficit         $129,164  $134,818   $131,586  $141,678  $275,115  $209,948  $314,837


</TABLE>
              See accompanying notes to combined financial data.

                  NOTES TO COMBINED FINANCIAL DATA
                    (in thousands, except ratios)
                                  
(1)  In   1991,  there  was  an  extraordinary  loss  from  early
     extinguishment  of debt of $8,435, and an extraordinary  gain  from
     utilization of net operating loss carry forwards of $1,795.

(2)  For  purposes  of  computing the ratio of earnings  to  fixed
     charges,  earnings represent income before taxes and  extraordinary
     items  plus  fixed  charges.  Fixed  charges  consist  of  interest
     expense,  capitalized interest and amortization  of  debt  issuance
     costs.  Earnings were insufficient to cover fixed charges  in  1995
     by  $2,748  and for the six months ended June 30, 1996  by  $6,295.
     In  1994  and  1995, and for the six months ended  June  30,  1996,
     fixed  charges  included capitalized interest of $803,  $5,793  and
     $6,225,  respectively, related to the Panda-Brandywine  Agreements.
     This  capitalized interest is funded by additional borrowings under
     the  Panda-Brandywine  Construction Loan  Facility.  The  ratio  of
     earnings  to  fixed  charges  excluding this  capitalized  interest
     would  be  1.45  and  1.25  in  1994 and  1995,  respectively,  and
     earnings  were  insufficient  to  cover  fixed  charges,  excluding
     capitalized  interest,  by $70 for the six months  ended  June  30,
     1996.








               MANAGEMENT'S DISCUSSION AND ANALYSIS OF
            FINANCIAL CONDITION AND RESULTS OF OPERATIONS

General

      The  historical  and  pro forma combined  financial  statements
included  in  this  Prospectus have been prepared on  a  "carved-out"
basis  and  reflect  the  financial data of the  entities  that  held
interests  in the Panda-Rosemary Partnership and the Panda-Brandywine
Partnership, or their predecessors, during the periods presented. The
Company  was  not  in  existence  during  these  historical  periods;
however,  the entities that currently own such partnership  interests
are wholly-owned subsidiaries of the Company. Thus, references herein
to  historical and pro forma combined financial data of  the  Company
are  for  convenience of reference, and it should be understood  that
all  such  references are to the historical and  pro  forma  combined
information  of  the  entities that held such  interests  during  the
periods presented.

     The Company owns indirect equity interests in two electric power
generation  facilities  in  the  United  States,  the  Panda-Rosemary
Facility, which began commercial operations in December 1990, and the
Panda-Brandywine  Facility  which is  expected  to  begin  commercial
operations in November 1996. The historical operating results of  the
Company  primarily represent the revenue and expenses of  the  Panda-
Rosemary  Facility.  Certain  development  expenses  for  the  Panda-
Rosemary  Facility  and  the  Panda-Brandywine  Facility  have   been
included  in  the operating results of the Company and are  discussed
below  as  having arisen from development activities of the  Company.
However,  development expenses in respect of Projects  which  may  be
transferred  to  the  Project Portfolio in the  future  will  not  be
included  in the results of operations of the Company because  future
development activities will be undertaken by Panda International  and
its  affiliates.  Such Projects, if any, will be transferred  to  the
Project  Portfolio only upon reaching Financial Closing or  achieving
Commercial  Operations and meeting the other conditions for  transfer
to   the  Project  Portfolio  pursuant  to  the  Additional  Projects
Contract.

     See "Description of the Projects," "Regulation" and "Description
of the Project Debt" for a description of the Panda-Rosemary Facility
and  the  Panda-Brandywine  Facility,  including  various  contracts,
regulatory matters and financing arrangements relating thereto.

Results of Operations

  First Half 1996 compared to 1995

      The  Company  recorded  a net loss before  taxes  and  minority
interest  of  $70,000  in  the first half  of  1996  on  revenues  of
$15,209,000 compared to net income before taxes and minority interest
of  $2,345,000 on revenues of $16,126,000 during the same  period  in
1995.  This  6%  decrease in revenues was primarily a result  of  the
decrease in dispatch hours at the Panda-Rosemary Facility. During the
first  half  of 1996, the Panda-Rosemary Facility was dispatched  231
hours  as  compared to 741 hours in 1995, resulting in a decrease  in
recorded  energy  revenues  of $875,000.  Operating  expenses,  which
included fuel cost, operation and maintenance expense, insurance  and
property taxes related to the Panda-Rosemary Facility, increased from
$4,578,000  in the first half of 1995 to $5,061,000 during  the  same
period  in  1996,  primarily due to additional scheduled  maintenance
costs  incurred at the end of March 1996 and the fuel cost  increases
relating  to  the operation of the auxiliary boiler as  a  result  of
higher  winter  gas  prices.  In  addition,  recorded  administrative
expenses  increased  from  $891,000 in the  first  half  of  1995  to
$1,193,000  in  the  first half of 1996 as  a  result  of  additional
consulting   projects  performed  on  behalf  of  the  Panda-Rosemary
Partnership.

      Interest expense increased from $5,669,000 in the first half of
1995  to  $6,370,000 in the first half of 1996 as  a  result  of  the
increase in outstanding indebtedness under the Trust Company  of  the
West  loan  which was partially offset by the scheduled reduction  in
outstanding indebtedness of the Rosemary Bonds.

      In  September  1996, a transformer in one unit  of  the  Panda-
Rosemary  Facility  sustained  damage  caused  by  a  hurricane.    A
temporary  transformer  has  been installed  pending  repair  of  the
damaged  transformer which is expected to occur  within  six  months.
The Company believes that such event will not have a material adverse
effect  on  the  financial condition or results of operation  of  the
Panda-Rosemary Partnership.

  1995 compared to 1994

      The  Company recorded income before taxes and minority interest
of  $3,045,000  on  revenues  of  $31,227,000  in  1995  compared  to
$5,242,000  on  revenues  of $31,917,000 in  1994.  The  decrease  in
revenues was primarily the result of a scheduled contractual decrease
in  capacity  payments of $1,529,000, which was partially  offset  by
additional income generated due to an increase in the number of hours
the  Panda-Rosemary Facility was dispatched by VEPCO and an  increase
in  interest income. The Panda-Rosemary Facility was dispatched 2,224
hours  in  1995  versus 764 hours in 1994, due  primarily  to  forced
outages  at  two VEPCO generating plants that are not  likely  to  be
repeated. For approximately 1,200 of the dispatch hours in 1995,  the
Panda-Rosemary Facility used natural gas provided directly  by  VEPCO
under  a  special  fueling arrangement provided for in  the  Rosemary
Power  Purchase  Agreement. The Panda-Rosemary Facility's  margin  on
energy  sales is lower when VEPCO supplies natural gas for the Panda-
Rosemary Facility than when the Panda-Rosemary Facility is dispatched
under  normal energy pricing terms. However, overall margins  at  the
Panda-Rosemary Facility are increased in such circumstances (relative
to  not operating at all) by the ability to provide steam and chilled
water  to  Bibb  from the steam turbine offtake,  which  reduces  the
operating costs of the auxiliary boilers.

      Operating  expenses, which included fuel cost,  operations  and
maintenance  expense,  insurance and property taxes  related  to  the
Panda-Rosemary  Facility, were $9,348,000  in  1995  as  compared  to
$8,940,000 in 1994, primarily due to additional maintenance  expenses
and fuel related costs incurred due to the increase in the number  of
hours  the  Panda-Rosemary Facility was dispatched by VEPCO.  Project
development  and administrative expense increased from $1,376,000  in
1994 to $1,821,000 in 1995 primarily due to additional administrative
expenses relating to construction of the Panda-Brandywine Facility.

      In  1995,  the  Company recorded a net loss  of  $2,003,000  as
compared  to  a  net  loss  of $458,000 in  1994.  An  allocation  of
$5,048,000  was  made in 1995 for minority interest,  a  decrease  of
$652,000 from 1994 as a result of the overall decrease in net  income
of the Panda-Rosemary Partnership.

  1994 compared to 1993

     The Company's 1994 income before taxes and minority interest was
$5,242,000  on  revenues of $31,917,000, compared  to  $4,502,000  on
revenues  of  $30,839,000  in  1993. The  increase  in  revenues  was
primarily due to increased energy sales in 1994, as compared to 1993,
as   a   result  of  the  Panda-Rosemary  Facility  being  dispatched
approximately  764 hours in 1994 compared to 324 hours  in  1993.  In
addition,  interest income increased slightly in 1994  as  short-term
interest rates were higher than 1993 levels.

      Operating  expenses, which included fuel  cost,  operation  and
maintenance  expense,  insurance and property taxes  related  to  the
Panda-Rosemary  Facility,  increased  to  $8,940,000  in  1994   from
$7,676,000 in 1993. The increase was primarily a result of  increased
fuel  and maintenance costs related to the increase in the number  of
hours  the  Panda-Rosemary Facility was dispatched  by  VEPCO  and  a
$257,000  increase  in  tariff rates for firm transportation  on  the
Transco  pipeline  through  which gas is transported  to  the  Panda-
Rosemary  Facility.  The dispatch hours for 1994  were  substantially
greater  than  in 1993 due primarily to the second amendment  to  the
Rosemary  Power Purchase Agreement entered into in 1993, under  which
the  formula used to calculate the energy purchase price was  amended
to more closely match the fuel and variable operation and maintenance
costs  of  the Panda-Rosemary Facility. The amendment to the  formula
resulted  in  lower  energy margins in the spring,  summer  and  fall
periods,  when the Panda-Rosemary Facility primarily runs on  natural
gas,  and better cost recovery during the winter period when it  runs
primarily on fuel oil. The reduction in the energy margin during  the
summer  months, when most of the dispatch hours were incurred, caused
the  increase  in  run  hours to have little overall  impact  on  net
income.

      The Company recorded a net loss of $458,000 in 1994 as compared
to  a  net  loss  of  $972,000 in 1993. The allocation  for  minority
interest  was $5,700,000, an increase of $226,000 from  1993  as  the
Panda-Rosemary Partnership's net income increased slightly.

Liquidity and Capital Resources

      To  date, the Company has obtained cash from operations of  the
Panda-Rosemary Facility, borrowings under non-recourse  project  debt
of   the   Panda-Rosemary   Partnership  and   the   Panda-Brandywine
Partnership, an equity contribution by Ford Credit (a former minority
interest  partner  in  the  Panda-Rosemary  Partnership)  and  senior
indebtedness  issued  to  Trust Company  of  the  West.  The  Company
utilized this cash to fund operations of the Panda-Rosemary Facility,
fund  development and construction of the Panda-Brandywine  Facility,
service  its  debt obligations, make distributions to its  parent  to
fund  project  development efforts, provide equity  distributions  to
Ford Credit and for general and administrative expenses.

      The  principal future cash requirements of the Company will  be
the payment of its obligations under the Company Notes, thus enabling
the Issuer to satisfy its obligations under the Existing Bonds. Semi-
annual  principal  and  interest payments on the  Company  Notes  are
expected to total $7.0 million on February 20, 1997 and $6.1  million
on each of August 20 and February 20 through February 20, 1999, after
which  time  scheduled  payments will increase  as  more  significant
principal amortization begins.

      Because  substantially  all  of the  Company's  operations  are
conducted  through its Project subsidiaries, the Company should  have
no  operating or administrative expenses other than those to be  paid
out  of  the  Company Expense Fund established under  the  Indenture,
which  the  Company  will be required to fund annually.  The  Company
Expense Fund has initially been established to be $300,000 per annum.

      The  Company will rely almost exclusively on distributions from
its  Project subsidiaries to meet its cash requirements. The  Project
subsidiaries' ability to make such distributions will depend upon the
financial  performance of the Projects in the Project  Portfolio  and
will be subject to a number of limitations on distributions contained
in the Project-level debt agreements. See "Risk Factors -- Dependence
on  Distributions  from  Project Subsidiaries"  and  "Description  of
Project  Debt."  The  Company believes that it will  have  sufficient
liquidity  from  the cash flows available for distribution  from  the
Panda-Rosemary  Partnership  and  the  Panda-Brandywine  Partnership,
together  with the amounts held in the Capitalized Interest Fund,  to
satisfy  all  obligations under the Company Notes, thus enabling  the
Issuer meet its obligations under the Existing Bonds. However,  there
can be no assurance that any one or more of the following factors, or
those  described under "Risk Factors," will not adversely affect  the
cash flows available for distribution.

      The  Panda-Rosemary  Partnership is, and  the  Panda-Brandywine
Partnership  will  be,  dependent on capacity  payments  under  their
respective power purchase agreements to meet their fixed obligations,
including the payment of Project-level debt service and distributions
to  their  partners,  including the Company's  Project  subsidiaries.
Capacity  payments  can be adversely affected by  a  major  equipment
failure,  resulting in a facility being unavailable for dispatch  for
an  extended period of time. Capacity payments can also be subject to
reduction  pursuant to regulatory disallowance and, under contractual
provisions, as a result of events outside the Company's control.  See
"Risk  Factors -- Project Risks -- Operating Risks" and  "--  Project
Risks --  Adjustments to Fixed Payments."

      Each of the electric energy purchasers under the power purchase
agreements  for  the Panda-Rosemary Facility and the Panda-Brandywine
Facility  has  a  contractual  right to schedule  such  facility  for
dispatch largely at such purchaser's discretion. Thus, revenues  from
energy payments will vary depending on the hours these facilities are
dispatched by such purchasers. See "Risk Factors -- Project Risks  --
Dispatchability Risk." In addition, the sustained failure of  a  fuel
supplier to deliver natural gas at the specified contract price could
have  a  material  adverse  effect on the operating  results  of  the
affected   facility.  See  "Risk  Factors  --    Project   Risks   --
Interruptible Gas Supply and Transportation Risks."

New Accounting Pronouncements

      In  March 1995, the Financial Accounting Standards Board issued
Statement of Financial Accounting Standards No. 121, "Accounting  for
the  Impairment of Long-Lived Assets and for Long-Lived Assets to  be
Disposed  of"  (SFAS  121).  SFAS  121  is  effective  for  financial
statements  for fiscal years beginning after December  15,  1995  and
requires the write-down to market value of certain long-lived assets.
The Company adopted SFAS 121 in 1996 and such adoption did not have a
material impact on its financial position or results of operations.

Impact of Inflation

     Inflationary increases in the Company's costs, primarily project
development costs, energy costs, and capital costs, may be offset  by
increases  in  revenue  as  provided in the  various  power  purchase
agreements, although competition may limit the Company's  ability  to
fully  recover  all  such  increases.  The  Company  attempts,  where
possible,  to  obtain  provisions in its  power  purchase  agreements
whereby certain revenue components, such as energy and operations and
maintenance,   may  be  adjusted  with  inflationary  increases.   In
management's view, inflation will not have a material effect  on  the
Company's financial position over the long-term.

                         THE EXCHANGE OFFER

Purpose and Effects of the Exchange Offer

      The  Old  Bonds were issued and sold by the Issuer on July  31,
1996  to  the  Initial Purchaser pursuant to the Purchase  Agreement.
The   Initial  Purchaser  subsequently  placed  the  Old  Bonds  with
Qualified  Institution Buyers and Institutional Accredited  Investors
in  transactions  exempt from the registration  requirements  of  the
Securities  Act.   As  a  condition of the  Purchase  Agreement,  the
Company,  the  Issuer  and  the Initial Purchaser  entered  into  the
Registration Rights Agreement, pursuant to which the Company and  the
Issuer  agreed  (i)  to  file  with  the  Commission  a  registration
statement  under  the Securities Act relating to the  Exchange  Offer
within  90 days after the Issue Date, (ii) to use their best  efforts
to  cause  such registration statement to become effective  no  later
than  180  days after the Issue Date and (iii) upon effectiveness  of
such  registration statement to commence the Exchange Offer and offer
to  the  holders of Old Bonds the opportunity to exchange  their  Old
Bonds   for  a  like  principal  amount  of  Exchange  Bonds.    This
Registration   Statement  is  intended  to  satisfy   the   foregoing
obligations  of  the  Company and the Issuer under  the  Registration
Rights Agreement.  See "Old Bonds Registration Rights."

      Upon  the  effectiveness  of  the  Registration  Statement  and
consummation of the Exchange Offer within the aforementioned  periods
of time, payment of additional interest on the Old Bonds provided for
in  the  Series  A  Supplemental  Indenture  will  not  be  required.
Following the consummation of the Exchange Offer, any holder  of  Old
Bonds  (other  than  one not permitted by law or any  policy  of  the
Commission  to  participate  in the Exchange  Offer)  which  has  not
exchanged its Old Bonds pursuant to the Exchange Offer will not  have
any   further  registration  rights  under  the  Registration  Rights
Agreement  and its Old Bonds will continue to be subject  to  certain
restrictions  on transfer.  See "Termination of Certain  Rights"  and
"Transfer  Restrictions  on Old Bonds" below  and  "Risk  Factors  --
Consequences  of  Failure to Exchange Old Bonds."   Accordingly,  the
liquidity  of  the  market, if any, for any Old  Bonds  which  remain
outstanding could be materially adversely affected.

      Based  on an interpretation by the staff of the Commission  set
forth  in  no-action  letters issued to third  parties,  the  Company
believes  that  Exchange  Bonds issued  in  exchange  for  Old  Bonds
pursuant to the Exchange Offer may be offered for resale, resold  and
otherwise  transferred by any holders thereof (other  than  any  such
holder  which  is an Affiliate of the Company or the Issuer)  without
compliance  with the registration and prospectus delivery  provisions
of the Securities Act, provided that such Exchange Bonds are acquired
in  the  ordinary course of such holders' business and  such  holders
have   no  arrangements  with  any  person  to  participate  in   the
distribution  of such Exchange Bonds. To comply with  the  securities
laws of certain jurisdictions, if applicable, the Exchange Bonds  may
not  be offered or sold unless they have been registered or qualified
for  sale in such jurisdictions or an exemption from registration  or
qualification is available and the conditions thereto have been  met.
In  addition, each broker-dealer that received Exchange Bonds for its
own  account  in  exchange for Old Bonds, where such Old  Bonds  were
acquired  by  such  broker-dealer  as  a  result  of  market   making
activities or other trading activities, must acknowledge that it will
deliver  a prospectus in connection with any resale of such  Exchange
Bonds.  See "Plan of Distribution."

Terms of the Exchange Offer

      The  Issuer  hereby offers, upon the terms and subject  to  the
conditions  set  forth  herein  and in  the  accompanying  Letter  of
Transmittal,  to exchange $1,000 principal amount of  Exchange  Bonds
for each $1,000 principal amount of outstanding Old Bonds.  As of the
date  of  this Prospectus, $105,525,000 principal amount of  the  Old
Bonds is outstanding. The Exchange Bonds will bear interest from  the
date  of  their  issuance.  Interest on the Old  Bonds  accepted  for
exchange  will  accrue  thereon to, but not including,  the  date  of
issuance  of  the Exchange Bonds and will be paid together  with  the
first  interest  payment  on the Exchange Bonds  issued  in  exchange
therefor.

      The  form and terms of the Exchange Bonds will be identical  to
the  form  and  terms of the Old Bonds, except that (i) the  Exchange
Bonds  will  have  been  registered under  the  Securities  Act,  and
therefore, will not bear legends restricting their transfer  pursuant
to  the  Securities Act, and (ii) the holders of the  Exchange  Bonds
will  not  be entitled to certain rights of the holders of Old  Bonds
under  the Registration Rights Agreement, which will terminate as  to
Old   Bonds  tendered  pursuant  to  the  Exchange  Offer  upon   the
consummation of the Exchange Offer.  Such rights will also  terminate
as to holders of Old Bonds who are eligible to tender their Old Bonds
for  exchange  in  the  Exchange  Offer  but  fail  to  do  so.   See
"Termination  of  Certain Rights" below and "Old  Bonds  Registration
Rights."  The Exchange Bonds will evidence the same debt as  the  Old
Bonds which they replace and will be issued under, and be entitled to
the  same benefits as the Old Bonds pursuant to, the Indenture.   See
"Description of the Exchange Bonds."

      The Exchange Offer will expire at 5:00 p.m. New York City time,
on  _____________, unless extended in the Issuer's  sole  discretion.
Tendered  Old  Bonds  may  be withdrawn at  any  time  prior  to  the
Expiration Date.  For a description of the Issuer's right  to  extend
the  period of time during which the Exchange Offer is open,  and  to
delay,  terminate  or  amend the Exchange  Offer,  and  of  tendering
holders'   withdrawal  rights,  see  "Expiration  Date;   Extensions;
Termination; Amendments" and "Withdrawal of Tenders" below.

     The Issuer shall be deemed to have accepted validly tendered Old
Bonds in the Exchange Offer when, as and if the Issuer has given oral
or  written notice thereof to the Exchange Agent.  The Exchange Agent
will  act  as  agent for the tendering holders of Old Bonds  for  the
purposes  of  receiving  the Exchange Bonds  from  the  Issuer.   The
Exchange  Bonds  will  be  delivered as  soon  as  practicable  after
acceptance  of  the  Old Bonds, which is expected  to  occur  on  the
Expiration Date.

      This  Prospectus, together with the Letter of  Transmittal  and
other  relevant  materials, will be mailed by the  Issuer  to  record
holders  of  Old  Bonds and will be furnished to brokers,  banks  and
similar  persons whose names, or the names of whose nominees,  appear
on  the  lists  of holders for subsequent transmittal  to  beneficial
owners of Old Bonds.  Holders of Old Bonds who tender in the Exchange
Offer  will not be required to pay brokerage commissions or fees  or,
subject  to  the instructions in the Letter of Transmittal,  transfer
taxes  with  respect  to the exchange of Old Bonds  pursuant  to  the
Exchange Offer.  The Company and the Issuer will pay all charges  and
expenses, other than certain applicable taxes, in connection with the
Exchange Offer.

      Although  the  Issuer has no plan or intention  to  do  so,  it
reserves the right in its sole discretion to purchase or make  offers
for   any  Old  Bonds  that  remain  outstanding  subsequent  to  the
Expiration  Date,  and  to the extent permitted  by  applicable  law,
purchase  Old  Bonds  in  the open market,  in  privately  negotiated
transactions or otherwise.  The terms of any such purchases or offers
could differ from the terms of the Exchange Offer.

      Holders  of  Old Bonds do not have any appraisal or dissenters'
rights under the Delaware General Corporation Law or the Indenture in
connection with the Exchange Offer.

Expiration Date; Extensions; Termination; Amendments

      The  Exchange Offer expires on the Expiration Date.   The  term
"Expiration   Date"  means  5:00  p.m.,  New  York  City   time,   on
_______________,  1996,  unless the Issuer  in  its  sole  discretion
extends the period during which the Exchange Offer is open, in  which
event  the term "Expiration Date" means the latest time and  date  on
which the Exchange Offer, as so extended by the Issuer, expires.  The
Issuer  reserves the right to extend the Exchange Offer at  any  time
and from time to time prior to the Expiration Date.  The Issuer shall
notify  the Exchange Agent of any extension by oral or written notice
and  shall make a public announcement thereof prior to 5:00 p.m., New
York  City  time,  on  the  next Business Day  after  the  previously
scheduled  Expiration Date.  Such announcement  may  state  that  the
Issuer is extending the Exchange Offer for a specified period or on a
daily  basis.   Without limiting the manner by which the  Issuer  may
choose to make such public announcement thereof, the Issuer currently
intends  to make such announcements, if any, by issuing a release  to
the  Dow  Jones  News Service. During any extension of  the  Exchange
Offer,  all  Old Bonds previously tendered pursuant to  the  Exchange
Offer will remain subject to the Exchange Offer.

      The Issuer reserves the right (i) to extend the Exchange Offer,
(ii)  to delay accepting any tendered Old Bonds, (iii) if any of  the
events set forth below under "Conditions of the Exchange Offer" shall
have occurred and shall not have been waived by the Issuer, terminate
the  Exchange Offer and not accept any Old Bonds, by giving  oral  or
written  notice  of  such  delay, extension  or  termination  to  the
Exchange Agent, and (iv) to amend at any time, or from time to  time,
the  terms  of  the Exchange Offer in any manner, whether  before  or
after  any tender of the Old Bonds. Any amendment applicable  to  the
Exchange  Offer will apply to all Old Bonds tendered in the  Exchange
Offer,  regardless  of  when or in what  order  the  Old  Bonds  were
tendered.   Any  delay  in  acceptance,  extension,  termination   or
amendment  will  be  followed as promptly as  practicable  by  public
announcement  thereof in a manner set forth above.  If  the  Exchange
Offer  is amended (including by waiver of a condition to the Exchange
Offer)  in a manner determined by the Issuer to constitute a material
change, the Issuer will promptly disclose such amendment in a  manner
reasonably  calculated to inform the holders of  Old  Bonds  of  such
amendment,  and if the Exchange Offer would otherwise  expire  during
such  period, the Issuer will extend the Exchange Offer for a  period
which the Issuer in its discretion deems appropriate, depending  upon
the significance of the amendment and the manner of disclosure to the
holders of Old Bonds. All of the conditions to the Exchange Offer set
forth below under the caption "Conditions of the Exchange Offer" must
be  satisfied  or  waived prior to the consummation of  the  Exchange
Offer.   The rights reserved by the Issuer in this paragraph  are  in
addition  to  the Issuer's rights set forth below under  the  caption
"Conditions of the Exchange Offer."

Conditions of the Exchange Offer

     Notwithstanding any other term of the Exchange Offer, the Issuer
shall  not  be  required  to  accept for exchange,  or  exchange  the
Exchange  Bonds  for, any Old Bonds, and may terminate  the  Exchange
Offer as provided herein before the acceptance of such Old Bonds, if:

    (a) any  action or proceeding is instituted or threatened in  any
        court  or  by or before any governmental agency with  respect
        to  the  Exchange  Offer which, in the sole judgment  of  the
        Issuer,  may materially impair the ability of the  Issuer  to
        proceed with the Exchange Offer in accordance with the  terms
        contained  herein  and  in  the  Letter  of  Transmittal   or
        materially  impair the contemplated benefits of the  Exchange
        Offer to the Issuer, or any material adverse development  has
        occurred  in  any existing action or proceeding with  respect
        to the Company or any of its subsidiaries or affiliates;
     
    (b) any  change,  or  any  development  involving  a  prospective
        change,  in the business or financial affairs of the  Company
        or  any  of its subsidiaries has occurred which, in the  sole
        judgment of the Issuer, may materially impair the ability  of
        the  Issuer  to proceed with the Exchange Offer or materially
        impair  the  contemplated benefits of the Exchange  Offer  to
        the Issuer;
     
    (c) any law, statute, rule or regulation is proposed, adopted  or
        enacted,  which,  in  the sole judgment of  the  Issuer,  may
        materially  impair the ability of the Issuer to proceed  with
        the  Exchange  Offer  or materially impair  the  contemplated
        benefits of the Exchange Offer to the Issuer;
     
    (d) any  governmental  approval  has  not  been  obtained,  which
        approval  the  Issuer  shall, in its  sole  discretion,  deem
        necessary  for  the  consummation of the  Exchange  Offer  as
        contemplated hereby;
     
    (e) any  stop order shall be threatened or in effect with respect
        to  the  Registration  Statement  of  which  this  Prospectus
        constitutes  a  part or qualification of the Indenture  under
        the Trust Indenture Act of 1939, as amended; or

    (f) the  Trustee shall have objected in any respect to, or  taken
        any  action  that could, in the sole judgment of the  Issuer,
        adversely  affect the consummation of the Exchange Offer,  or
        shall  have taken any action that challenges the validity  or
        effectiveness of the procedures used by the Issuer in  making
        the  Exchange  Offer  or  the  acceptance  of  Old  Bonds  in
        exchange for Exchange Bonds.

      The foregoing conditions to the Exchange Offer are for the sole
benefit  of the Issuer and may be asserted by the Issuer in its  sole
discretion  regardless of the circumstances giving rise to  any  such
condition  (including any action or inaction by the  Company  or  the
Issuer) and may be waived by the Issuer, in whole or in part, at  any
time  and  from  time  to  time in its sole discretion.  All  of  the
foregoing  conditions  must  be satisfied  or  waived  prior  to  the
consummation of the Exchange Offer.  The failure by the Issuer at any
time  to  exercise any of the foregoing rights shall not be deemed  a
waiver  of  any  such right and each such right shall  be  deemed  an
ongoing  right  which may be asserted at any time and  from  time  to
time.    Any  determination  by  the  Issuer  concerning  the  events
described in this section or the fulfillment or nonfulfillment of any
conditions shall be final and binding upon all persons.

     The Exchange Offer is not conditioned upon any minimum principal
amount of Old Bonds being tendered.

Procedures for Tendering

      Only  a registered holder of the Old Bonds may tender such  Old
Bonds  in  the  Exchange Offer.  To tender in the Exchange  Offer,  a
holder  must,  prior to the Expiration Date, either (i) complete  and
sign  the  Letter  of  Transmittal  (or  a  facsimile  thereof),   in
accordance  with the instructions contained herein and  therein,  and
deliver  such  Letter  of Transmittal, together  with  any  signature
guarantees  and  any  other  documents  required  by  the  Letter  of
Transmittal,  to the Exchange Agent at its address set forth  on  the
back  cover  page of this Prospectus and the tendered Old Bonds  must
either  be  (a)  physically delivered to the Exchange  Agent  or  (b)
transferred  pursuant  to  the  procedures  for  book-entry  transfer
described herein and a confirmation of such book-entry transfer  must
be  received by the Exchange Agent prior to the Expiration  Date,  or
(ii) comply with the guaranteed delivery procedures set forth herein.
To  be  validly  tendered, the Old Bonds, together  with  a  properly
completed  Letter of Transmittal (or facsimile thereof), executed  by
the holder of record thereof, and any other documents required by the
Letter of Transmittal, must be received by the Exchange Agent at  the
address set forth on the back cover page of this Prospectus prior  to
5:00  p.m.,  New  York City time, on the Expiration Date,  except  as
otherwise  provided  below  under the  caption  "Guaranteed  Delivery
Procedures."

     The tender by a holder will constitute an agreement between such
holder and the Issuer in accordance with the terms and subject to the
conditions set forth herein and in the Letter of Transmittal.

      THE  METHOD  OF  DELIVERY OF THE OLD BONDS AND  THE  LETTER  OF
TRANSMITTAL AND ALL OTHER REQUIRED DOCUMENTS TO THE EXCHANGE AGENT IS
AT THE ELECTION AND RISK OF THE HOLDER.  INSTEAD OF DELIVERY BY MAIL,
IT  IS  RECOMMENDED THAT HOLDERS USE AN OVERNIGHT  OR  HAND  DELIVERY
SERVICE.  IF DELIVERY IS TO BE MADE BY MAIL, IT IS SUGGESTED THAT THE
HOLDER  USE  PROPERLY  INSURED, REGISTERED MAIL WITH  RETURN  RECEIPT
REQUESTED,  AND THAT THE MAILING BE MADE SUFFICIENTLY IN  ADVANCE  OF
THE  EXPIRATION  DATE.  NO LETTER OF TRANSMITTAL  OR  THE  OLD  BONDS
SHOULD BE SENT TO THE ISSUER OR THE COMPANY.

      Any beneficial owner whose Old Bonds are registered in the name
of  a broker, dealer, commercial bank, trust company or other nominee
and  who  wishes  to  tender  should contact  the  registered  holder
promptly  and  instruct  such registered holder  to  tender  on  such
beneficial owner's behalf.   See "Instructions from Beneficial Owner"
included with the Letter of Transmittal.

      Signatures on a Letter of Transmittal must be guaranteed unless
the  Old  Bonds  tendered pursuant thereto  are  (i)  tendered  by  a
registered  holder  of the Old Bonds who has not  completed  the  box
entitled "Special Delivery Instructions" on the Letter of Transmittal
or  (ii)  tendered  for  the account of an Eligible  Institution  (as
defined  below).   In  the  event that  signatures  on  a  Letter  of
Transmittal are required to be guaranteed, such guarantee must be  by
a  firm that is a member of a registered national securities exchange
or  a  member of the National Association of Securities Dealers, Inc.
or  by  a  commercial  bank  or trust company  having  an  office  or
correspondent in the United States (an "Eligible Institution").

      If  the Letter of Transmittal is signed by a person other  than
the registered holder of any Old Bonds listed therein, such Old Bonds
must  be  endorsed  by  the registered holder  or  accompanied  by  a
properly completed bond power or other written instrument of transfer
in  form satisfactory to the Issuer in its sole discretion, signed by
such  registered holder as such registered holder's name  appears  on
such Old Bonds.

     If the Letter of Transmittal or any Old Bonds or bond powers are
signed  by trustees, executors, administrators, guardians, attorneys-
in-fact, officers of corporations or others acting in a fiduciary  or
representative  capacity,  such  persons  should  so  indicate   when
signing,  and  proper evidence satisfactory to the  Issuer  of  their
authority to so act must be submitted.

      The Exchange Agent will establish accounts with respect to  the
Old  Bonds  at  DTC for the purpose of the Exchange  Offer,  and  any
financial  institution that is a participant in DTC  may  make  book-
entry  transfer of the Old Bonds by causing DTC to transfer such  Old
Bonds into the Exchange Agent's account at DTC. Although delivery  of
Old Bonds may be effected through book-entry transfer in the Exchange
Agent's  account  at  DTC,  the Letter of Transmittal  (or  facsimile
thereof),  with  any  required signature  guarantees  and  any  other
required documents, must, in any case, be transmitted to and received
by  the Exchange Agent at its address set forth on the back cover  of
this  Prospectus  prior  to 5:00 p.m., New York  City  time,  on  the
Expiration  Date,  except  as otherwise provided  under  the  caption
"Guaranteed Delivery Procedures" below. DELIVERY OF DOCUMENTS TO  DTC
IN ACCORDANCE WITH ITS PROCEDURES DOES NOT CONSTITUTE DELIVERY TO THE
EXCHANGE  AGENT.   NOTWITHSTANDING COMPLIANCE WITH BOOK-ENTRY  TENDER
DELIVERY  PROCEDURES,  FAILURE TO DELIVER TO THE  EXCHANGE  AGENT  AN
EXECUTED LETTER OF TRANSMITTAL AND ANY OTHER REQUIRED DOCUMENTS PRIOR
TO  5:00 P.M., NEW YORK CITY TIME, ON THE EXPIRATION DATE MAY  RESULT
IN THE TENDERED OLD BONDS NOT BEING ACCEPTED FOR EXCHANGE.

      All  questions as to the validity, form, eligibility (including
time  of  receipt) and acceptance of Old Bonds tendered for  exchange
will  be  determined  by  the Issuer in its  sole  discretion,  whose
determination  will  be final and binding.  The Issuer  reserves  the
absolute  right to reject any or all tenders that are not  in  proper
form  or the acceptance of which would, in the opinion of the  Issuer
or counsel for the Issuer, be unlawful.  The Issuer also reserves the
right to waive certain of the conditions to the Exchange Offer or any
irregularities or defects in the tender of Old Bonds.   The  Issuer's
interpretation  of  the terms and conditions of  the  Exchange  Offer
(including  the  instructions in the Letter of Transmittal)  will  be
final  and binding on all persons.  Unless waived, any irregularities
in  connection  with tenders of Old Bonds must be cured  within  such
time as the Issuer shall determine.  Neither the Company, the Issuer,
the  Exchange Agent nor any other person shall be under any  duty  to
give  notifications of defects or irregularities in such  tenders  or
shall  incur  any  liability for failure to give  such  notification.
Tenders  of Old Bonds will not be deemed to have been made until  any
defects with respect to such tenders have been cured or waived.

     By tendering, each registered holder of Old Bonds will represent
to  the Issuer that, among other things, (i) the Exchange Bonds to be
acquired by the holder and any beneficial owner(s) of such Old  Bonds
("Beneficial  Owner(s)") in connection with the  Exchange  Offer  are
being  acquired  by the holder and such Beneficial  Owner(s)  in  the
ordinary  course  of  business  of  the  holder  and  any  Beneficial
Owner(s), (ii) the holder (other than a broker-dealer referred to  in
the  last  sentence of this paragraph) and each Beneficial Owner  are
not   participating  and  do  not  intend  to  participate   in   the
distribution  (within  the  meaning of the  Securities  Act)  of  the
Exchange  Bonds, (iii) the holder and each Beneficial Owner  have  no
arrangement  or understanding with any person to participate  in  the
distribution  (within  the  meaning of the  Securities  Act)  of  the
Exchange Bonds, (iv) the holder and each Beneficial Owner acknowledge
and agree that any person participating in the Exchange Offer for the
purpose  of  distributing the Exchange Bonds  must  comply  with  the
registration  and prospectus delivery requirements of the  Securities
Act in connection with a secondary resale transaction of the Exchange
Bonds acquired by such person and cannot rely on the position of  the
staff  of  the  Commission set forth in no-action  letters  that  are
discussed  herein under "Resale of Exchange Bonds,"  below,  (v)  the
holder  and each Beneficial Owner understand that a secondary  resale
transaction  described in clause (iv) above should be covered  by  an
effective  registration  statement containing  the  selling  security
holder  information  required by Item 507 of Regulation  S-K  of  the
Commission and (vi) neither the holder nor any Beneficial Owner is an
Affiliate of the Company or the Issuer, or if it is an Affiliate,  it
will   comply   with   the  registration  and   prospectus   delivery
requirements  of  the  Securities Act to the extent  applicable.   In
addition, each broker-dealer that receives Exchange Bonds for its own
account in exchange for Old Bonds, where such Old Bonds were acquired
by  such  broker-dealer as a result of market  making  activities  or
other  trading  activities, must acknowledge that it will  deliver  a
Prospectus in connection with any resale of such Exchange Bonds.  See
"Plan of Distribution."

      Unless  an  exemption  applies under  the  applicable  law  and
regulations concerning "backup withholding" of United States  federal
income tax, the Exchange Agent will be required to withhold, and will
withhold,  31% of the gross proceeds otherwise payable  to  a  holder
pursuant  to  the Exchange Offer if the holder does not  provide  its
taxpayer  identification number (social security number  or  employer
identification number, as applicable) and certify that such number is
correct.   Each  tendering holder should complete and sign  the  main
signature  form and the Substitute Form W-9 included as part  of  the
Letter  of  Transmittal,  so  as  to  provide  the  information   and
certification  necessary  to  avoid  backup  withholding,  unless  an
applicable exemption exists and is proved in a manner satisfactory to
the Issuer and the Exchange Agent.

Guaranteed Delivery Procedures

     If a holder of Old Bonds desires to tender such Old Bonds and if
the  Old Bonds are not immediately available, or time will not permit
such holder's Old Bonds or any other required documents to reach  the
Exchange  Agent  before  5:00  p.m.,  New  York  City  time,  on  the
Expiration Date, a tender for exchange may be effected if:

    (a) the  tender  for exchange is made by or through  an  Eligible
        Institution;

    (b) prior  to  5:00  p.m., New York City time, on the  Expiration
        Date,  the  Exchange  Agent has received from  such  Eligible
        Institution a properly completed and duly executed Notice  of
        Guaranteed Delivery (by facsimile transmission, mail or  hand
        delivery)  setting forth the name and address of  the  holder
        of  the  Old  Bonds  and the principal amount  of  Old  Bonds
        tendered  for  exchange, stating that tender  is  being  made
        thereby  and  guaranteeing that, within  five  Business  Days
        after  the  Expiration  Date, the  duly  executed  Letter  of
        Transmittal  (or facsimile thereof), properly  completed  and
        validly executed, together with the Old Bonds in proper  form
        for  transfer (or confirmation of book-entry transfer of such
        Old  Bonds  into the Exchange Agent's account with DTC),  and
        any  other  documents required by the Letter  of  Transmittal
        and  the  instructions  thereto, will  be  deposited  by  the
        Eligible Institution with the Exchange Agent; and

    (c) such  properly  completed and executed Letter of  Transmittal
        (or   facsimile  thereof),  as  well  as  the  certificate(s)
        representing  all  tendered Old  Bonds  in  proper  form  for
        transfer (or confirmation of book-entry transfer of such  Old
        Bonds  into  the Exchange Agent's account with DTC)  and  all
        other  documents  required by the Letter of Transmittal,  are
        received  by  the  Exchange Agent within five  Business  Days
        after the Expiration Date.

      Upon  request  to  the Exchange Agent, a Notice  of  Guaranteed
Delivery  will be sent to holders who wish to tender their Old  Bonds
according to the guaranteed delivery procedures set forth above.

Acceptance of Old Bonds for Exchange; Delivery of Exchange Bonds

      Upon  the  terms and subject to the conditions of the  Exchange
Offer,  the Issuer will accept on the Expiration Date all  Old  Bonds
properly  tendered in the Exchange Offer and not withdrawn  and  will
issue the Exchange Bonds as soon as practicable  after  the acceptance
of the Old Bonds. The  Exchange Bonds will be issued in fully registered
form only.  For purposes of the Exchange Offer, the Issuer shall be
deemed to have accepted properly tendered Old Bonds when, as and if the
Issuer has given oral or  written notice thereof to the Exchange Agent.
The Exchange Agent will  act  as  agent for the tendering holders of Old
Bonds for the purposes of receiving the Exchange Bonds from the Issuer and
transmitting the Exchange Bonds to each holder exchanging Old Bonds.

      If any tendered Old Bonds are not accepted for exchange because
of  an  invalid  tender, the occurrence of certain other  events  set
forth   herein,   the  withdrawal  of  tendered   Old   Bonds   under
circumstances  permitting  such withdrawal  as  described  herein  or
otherwise,  or  if  Old Bonds are submitted for a  greater  principal
amount  than  the  holder  thereof  desires  to  exchange,  any  such
unaccepted  or  non-exchanged Old Bonds  will  be  returned,  without
expense, to the tendering holder thereof (or, in the case of the  Old
Bonds  tendered by book-entry transfer, to an account  maintained  at
DTC),  as soon as practicable after the expiration or termination  of
the Exchange Offer.

Withdrawal of Tenders

      Tenders of Old Bonds may be withdrawn at any time prior to  the
Expiration  Date.  Thereafter,  such  tenders  are  irrevocable.   To
withdraw  a  tender  of Old Bonds in the Exchange  Offer,  a  written
notice   of   withdrawal,  delivered  by  hand,  mail  or   facsimile
transmission,  must (i) be received by the Exchange  Agent  prior  to
5:00  p.m., New York City time, on the Expiration Date at the address
set  forth on the back cover hereof, (ii) specify the name of and  be
signed  by the registered holder of such Old Bonds in the same manner
as  the  applicable  Letter of Transmittal  (including  any  required
signature  guarantees)  as  set forth  above  under  "Procedures  for
Tendering,"  (iii) specify the name of the person identified  in  the
Letter  of  Transmittal  as  having tendered  the  Old  Bonds  to  be
withdrawn and (iv) specify the aggregate principal amount represented
by  such  withdrawn  Old  Bonds.  If Old  Bonds  have  been  tendered
pursuant  to  the  procedures for book-entry transfer  as  set  forth
herein,  any  notice  of withdrawal must also specify  the  name  and
number  of  the account at DTC to be credited with the withdrawn  Old
Bonds.  Withdrawals of tenders of Old Bonds may not be rescinded, and
any  Old  Bonds  withdrawn  will thereafter  be  deemed  not  validly
tendered for purposes of the Exchange Offer; provided, however,  that
withdrawn  Old Bonds may be re-tendered by again complying  with  the
procedures for tendering Old Bonds described herein at any time prior
to 5:00 p.m., New York City time, on the Expiration Date.

       All  questions  as  to  the  validity,  form  and  eligibility
(including  time  of  receipt)  of  notices  of  withdrawal  will  be
determined by the Issuer, such determination to be final and binding.
None  of  the  Company, the Issuer, the Exchange Agent or  any  other
person will be under any duty to give notification of any defects  or
irregularities in any notice of withdrawal of Old Bonds or incur  any
liability for failure to give any such notification.

Lost or Missing Certificates

     If a holder of Old Bonds desires to tender Old Bonds pursuant to
the  Exchange  Offer, but such Old Bonds have been  mutilated,  lost,
stolen  or  destroyed, such holder should write to or  telephone  the
Trustee,  at the address listed below, concerning the procedures  for
obtaining replacement certificates for such Old Bonds, arranging  for
indemnification  or any other matter that requires  handling  by  the
Trustee:

                        Bankers Trust Company
                           4 Albany Street
                      New York, New York  10006
                     Attention: Mr. Scott Thiel
                      Telephone: (212) 250-8327
                      Facsimile: (212) 250-6392
                                  
Termination of Certain Rights

      Holders of Old Bonds have certain rights under the Registration
Rights  Agreement that will terminate as a result of the consummation
of  the  Exchange  Offer. The Exchange Offer shall be  deemed  to  be
"consummated"  upon the issuance and delivery of  Exchange  Bonds  in
exchange  for  Old  Bonds validly tendered and not withdrawn  in  the
Exchange  Offer  in  accordance with the terms  of  the  Registration
Rights   Agreement.  Such  rights  will  terminate  for  all  holders
exchanging  Old Bonds in the Exchange Offer and all holders  who  are
eligible to participate in the Exchange Offer and fail to do so.  The
rights  of  holders  of Old Bonds provided for  in  the  Registration
Rights  Agreement which will terminate upon the consummation  of  the
Exchange  Offer  are  discussed in "Old  Bonds  Registration  Rights"
below.

The Exchange Agent

      The  Exchange  Agent for the Exchange Offer  is  Bankers  Trust
Company.   All  deliveries,  correspondence  and  questions  sent  or
presented to the Exchange Agent relating to the Exchange Offer should
be  directed to the following address or telephone number (which  are
also set forth on the back cover of this Prospectus):

By Registered or Certified Mail, Hand Delivery or Overnight Courier:
                                  
                        Bankers Trust Company
                           4 Albany Street
                      New York, New York 10006
                    Attention: Mr. Matthew Seeley
                  Telephone Number: (212) 250-6657
                                  
                                 or
                                  
                            By Facsimile:
                                  
                        Bankers Trust Company
                    Attention: Mr. Matthew Seeley
                  Facsimile Number: (212) 250-6392
                                  
      Delivery  to  an  address other than as set  forth  herein,  or
transmissions of instructions via a facsimile number other  than  the
one set forth herein, will not constitute a valid delivery.

Fees and Expenses

      The expenses of soliciting tenders will be borne by the Company
and  the  Issuer.  The principal solicitation is being made by  mail;
however,  additional solicitation may be made by facsimile, telephone
or  in  person by officers and representatives of the Issuer and  its
affiliates.  The  Issuer  has  not  retained  any  dealer-manager  in
connection with the Exchange Offer and will not make any payments  to
brokers,  dealers  or others soliciting acceptance  of  the  Exchange
Offer.  The  Issuer, however, will pay the Exchange Agent  reasonable
and  customary  fees  for  its services and  will  reimburse  it  for
reasonable  out-of-pocket expenses incurred in connection  therewith.
The  expenses  to be incurred in connection with the  Exchange  Offer
will  be paid by the Issuer and the Company and are estimated in  the
aggregate  to be approximately $130,000.  Such expenses include  fees
and  expenses of the Exchange Agent and Trustee, accounting and legal
fees and independent engineers' and fuel consultants' fees.

      The  Issuer will pay all transfer taxes, if any applicable,  to
the  exchange of the Old Bonds pursuant to the Exchange  Offer.   If,
however,  a  transfer tax is imposed for any reason  other  than  the
exchange  of the Old Bonds pursuant to the Exchange Offer,  then  the
amount  of any such transfer taxes (whether imposed on the registered
holder  or any other person) will be payable by the tendering holder.
If  satisfactory  evidence  of payment of  such  taxes  or  exemption
therefrom is not submitted with the Letter of Transmittal, the amount
of  such  transfer  taxes  will be billed directly  to  such  tending
holder.

Accounting Treatment

     The Exchange Bonds will be recorded at the carrying value of the
Old  Bonds,  as reflected in the Issuer's accounting records  on  the
date  of  the exchange.  Accordingly, no gain or loss for  accounting
purposes will be recognized.

Transfer Restrictions on Old Bonds

     The Old Bonds that are not exchanged for Exchange Bonds pursuant
to the Exchange Offer will remain "restricted securities" (within the
meaning of the Securities Act).  Accordingly, prior to the date  that
is three years after the later of the Issue Date and the last date on
which  the  Issuer  or  any Affiliate of the  Issuer  was  the  owner
thereof,  such Old Bonds may be resold only (i) to the  Issuer  (upon
redemption thereof or otherwise), (ii) so long as the Old  Bonds  are
eligible  for  resale pursuant to Rule 144A, to  a  person  whom  the
seller  reasonably  believes  is  a  Qualified  Institutional  Buyer,
purchasing  for  its own account or for the account  of  a  Qualified
Institutional  Buyer to whom notice is given that the resale,  pledge
or other transfer is being made in reliance on Rule 144A, (iii) to an
Institutional  Accredited Investor that is  purchasing  for  its  own
account or the account of an Institutional Accredited Investor,  (iv)
in  an offshore transaction in accordance with Regulation S under the
Securities  Act,  (v)  pursuant to another available  exemption  from
registration  under  the  Securities Act,  or  (vi)  pursuant  to  an
effective registration statement under the Securities Act, subject in
each  of  the  foregoing  cases to compliance with  applicable  state
securities laws.

Resales of New Bonds

      With  respect  to resales of the Exchange Bonds,  based  on  an
interpretation by the staff of the Commission set forth in  no-action
letters  issued to third parties, the Company believes that a  holder
(other  than  a  person that is an Affiliate of the  Company  or  the
Issuer) who exchanges Old Bonds for Exchange Bonds will be allowed to
resell  the  Exchange  Bonds acquired in the Exchange  Offer  to  the
public  without  further registration under the  Securities  Act  and
without  delivering  to  the  purchasers  of  the  Exchange  Bonds  a
prospectus  that  satisfies the requirements of Section  10  thereof;
provided  that  (i) the Exchange Bonds are acquired in  the  ordinary
course of the holder's business, (ii) the holder (other than a broker-
dealer  referred  to in the next sentence) is not  participating  and
does  not  intend  to  participate in the  distribution  (within  the
meaning  of the Securities Act) of the Exchange Bonds and  (iii)  the
holder  has  no  arrangement  or understanding  with  any  person  to
participate in the distribution (within the meaning of the Securities
Act)  of  the  Exchange Bonds.  In addition, each broker-dealer  that
receives  Exchange  Bonds for its own account  in  exchange  for  Old
Bonds, where such Old Bonds were acquired by such broker-dealer as  a
result of market making activities or other trading activities,  must
acknowledge that it will deliver a prospectus in connection with  any
resale  of  such  Exchange Bonds. However,  if  any  holder  acquires
Exchange  Bonds in the Exchange Offer for the purpose of distributing
or participating in a distribution of the Exchange Bonds, such holder
cannot rely on the position of the staff of the Commission enunciated
in  such no-action letters and must comply with the registration  and
prospectus  delivery requirements of the Securities Act in connection
with  a  secondary  resale  transaction,  unless  an  exemption  from
registration is otherwise available. In addition, to comply with  the
securities laws of certain jurisdictions, if applicable, the Exchange
Bonds may not be offered or sold unless they have been registered  or
qualified  for  sale  in  such jurisdictions  or  an  exemption  from
registration or qualification is available and the conditions thereto
have been met.  See "Plan of Distribution."

CERTAIN U.S. FEDERAL INCOME TAX CONSIDERATIONS OF THE EXCHANGE OFFER

     The following discussion is based upon current provisions of the
Internal  Revenue  Code  of  1986, as  amended,  applicable  Treasury
regulations,  judicial  authority  and  administrative  rulings   and
practice.   There  can  be  no assurance that  the  Internal  Revenue
Service  will  not  take  a contrary view, and  no  ruling  from  the
Internal  Revenue  Service has been or will be sought.   Legislative,
judicial  or  administrative  changes  or  interpretations   may   be
forthcoming that could alter or modify the statements and conclusions
set forth herein.  Any such changes or interpretations may or may not
be  retroactive and could affect the tax consequences to  holders  of
the  Old Bonds.  Certain holders (including insurance companies, tax-
exempt organizations, financial institutions, broker-dealers, foreign
corporation  and  persons who are not citizens or  residents  of  the
United States) may be subject to special rules not discussed below.

     The exchange of the Exchange Bonds for the Old Bonds pursuant to
the  Exchange Offer should not be treated as an "exchange" for United
States  federal income tax purposes because the Exchange Bonds should
not be considered to differ materially in kind or extent from the Old
Bonds. The Exchange Bonds received by a holder should be treated as a
continuation  of  the Old Bonds in the hands of such  holder.   As  a
result, there should be no federal income tax consequences to holders
as  a  result of the exchange of the Old Bonds for the Exchange Bonds
pursuant to the Exchange Offer.  If, however, the exchange of the Old
Bonds  for  the  Exchange Bonds were treated  as  an  "exchange"  for
federal  income  tax  purposes,  such exchange  should  constitute  a
recapitalization for federal income tax purposes.  Holders exchanging
the  Old Bonds pursuant to such recapitalization should not recognize
any gain or loss upon the exchange.

       THE  FOREGOING  DISCUSSION  OF  CERTAIN  FEDERAL  INCOME   TAX
CONSEQUENCES IS FOR GENERAL INFORMATION ONLY AND IS NOT  TAX  ADVICE.
EACH  HOLDER  OF OLD BONDS SHOULD CONSULT ITS OWN TAX ADVISOR  AS  TO
PARTICULAR TAX CONSEQUENCES OF HOLDING, EXCHANGING OR SELLING THE OLD
BONDS,  INCLUDING THE APPLICATION AND EFFECT OF ANY  FEDERAL,  STATE,
LOCAL OR FOREIGN TAX LAWS, AND OF ANY CHANGES IN APPLICABLE TAX LAWS.

                              BUSINESS

General

      The  Company  is an indirect wholly-owned subsidiary  of  Panda
International, an independent (i.e.,  non-utility) power company that
is  engaged primarily in the development, acquisition, ownership  and
operation of electric power generation facilities. As of the date  of
this  Prospectus, the Company's assets include one natural  gas-fired
electric  power generation facility located in Roanoke Rapids,  North
Carolina  that has been operational since December 1990 and a  second
natural  gas-fired  electric  power generation  facility  located  in
Brandywine, Maryland that is expected to begin commercial  operations
in November 1996.

     As of the date of this Prospectus, the Company owns interests in
and  operates electric power generation facilities with an  aggregate
electric  generating capacity of approximately 410 MW.  Each  of  the
facilities  produces  or  will produce  electricity  for  sale  to  a
utility. Thermal energy produced by the facilities is sold or will be
sold  to  an  industrial  user (which, in  the  case  of  the  Panda-
Brandywine Facility, is a subsidiary of the Company).

      Panda International is continually engaged in the evaluation of
various   opportunities  for  the  development  and  acquisition   of
additional electric power generation facilities. The Company has been
informed by Panda International that it intends to focus primarily on
development  and  acquisition  opportunities  where  it  is  able  to
capitalize on its management and technical expertise to implement  an
innovative  and  fully integrated approach to project development  in
which  Panda  International controls the entire development  process,
including  design, engineering, procurement, construction management,
fuel  and  resource acquisition and finance. Panda International  has
informed the Company that it believes that it is able to minimize the
financial  risks  associated with project  development  primarily  by
utilizing  this  fully integrated approach, by carefully  controlling
development  expenses  and by securing project  financing  and  power
purchase  agreements prior to making significant capital investments.
Pursuant  to  the Additional Projects Contract, if a  power  purchase
agreement for a Project is executed within five years from the  Issue
Date and the Project reaches Financial Closing or achieves Commercial
Operations within 10 years after the Issue Date, such Project will be
eligible  for transfer to the Company or to a PIC Entity  if  certain
other  conditions contained in the Additional Project's Contract  are
satisfied.  See  "The Company, the Issuer and Panda International  --
The Additional Projects Contract."

The Independent Power Industry

     The United States independent power industry expanded rapidly in
the  1980s following the enactment of PURPA in 1978. Prior to  PURPA,
the  demand for power in the United States had traditionally been met
by  utilities  constructing  large-scale electric  generating  plants
under cost-of-service based regulation. PURPA removed most regulatory
constraints on the production and sale of electric energy by  certain
non-utility generators known as "Qualifying Facilities" or "QFs"  and
required  electric  utilities  to buy electricity  from  QFs  at  the
utilities'  avoided costs, thereby encouraging companies  other  than
electric  utilities  to enter the electric power  production  market.
Concurrently,  due in part to regulatory disallowance of  many  large
utility  construction project costs, there was a general  decline  in
the  construction of generating plants by electric  utilities.  As  a
result,   a  significant  market  for  electric  power  produced   by
independent power producers has developed in the United States  since
the enactment of PURPA.

     The future market for independently produced power in the United
States  will  be  determined primarily by the need for  new  electric
generation  capacity.  According to the  North  American  Electricity
Reliability Council's 1995-2004 Electricity Supply and Demand Report,
electric utilities forecast that they will need approximately  78,000
MW  of new generating capacity from 1995 through 2004. Many published
forecasts   reflect   expectations  for  the  continued   growth   of
independent power producers. According to RCG/Hagler Bailly, based on
a  review of the capacity of the top 125 U.S. electric utilities,  it
is probable that, from 1994 to 2003, independent power producers will
supply  from 45-50% of total electric generating capacity  additions.
In  February 1993, the Utility Data Institute projected that, of  the
total amount of generating capacity projected to be added through the
year  2000, the amount of new independent power capacity expected  to
become  operational will be approximately 45,000 MW. For a discussion
of  the  movement to restructure the electric utility  industry,  see
"Regulation -- Federal Energy Regulation."

      The  Company  believes that there is and will  continue  to  be
significant  demand  for new generating capacity worldwide  and  that
much  of  this  new  capacity will be provided by  independent  power
developers such as Panda International.

      Natural  gas-fired power generation has become the  predominant
power  generation  technology utilized by new  power  plants  in  the
United  States, accounting for 60% or more of the annual increase  in
independent power generation capacity during each of the  last  three
years. Industry analysts predict that natural gas will continue to be
the  dominant fuel for new power generation facilities in the  United
States  for  the foreseeable future. Natural gas-fired  power  plants
offer    significant   advantages   over   other   power   generation
technologies,  such  as  coal,  oil  or  nuclear  energy,   including
favorable  resource prices, significant environmental  benefits,  the
availability  of  high  efficiency turbines and shorter  construction
periods.  Internationally, Panda International believes that  private
power projects will continue to rely on indigenous fuel supplies that
are  the least expensive and most abundant for the region needing the
electric  power.  Those  fuels  and  technologies  will  most  likely
emphasize coal, hydroelectric and natural gas.

Competition

       The   Company   competes  both  in  the  United   States   and
internationally  with  other independent power  producers,  including
affiliates  of  utilities, in obtaining long-term contracts  to  sell
electric  power  to utilities. In addition, utilities  may  elect  to
expand  or  create  generating  capacity  through  their  own  direct
investments  in new plants. Over the past decade, obtaining  a  power
purchase  agreement  with a utility has become a  progressively  more
difficult,  expensive and competitive process. In recent years,  more
contracts  have  been awarded through competitive bidding.  Increased
competition also has lowered profit margins of successful projects.

     The demand for power in the United States traditionally has been
met  by utilities constructing large-scale electric generating plants
under  rate-based regulation. The enactment of PURPA in 1978  spawned
the  growth of the independent power industry, which expanded rapidly
in   the   1980s.  The  initial  independent  power  producers   were
cogenerators  and small power producers who recognized the  potential
business  opportunities  offered by PURPA.  This  initial  group  was
joined  by larger, better capitalized companies, such as subsidiaries
of   fuel   supply   companies,  engineering   companies,   equipment
manufacturers  and  affiliates  of  other  industrial  companies.  In
addition,  a  number of regulated utilities have created subsidiaries
(known  as "utility affiliates") that compete with independent  power
producers. Some independent power producers operate in market  niches
by  utilizing a specific technology or fuel (for example, geothermal,
gas-fired cogeneration, hydroelectric, refuse-to-energy, wind, solar,
coal  or  wood)  or by operating in a specific region of  the  United
States where they believe they have a market advantage.

      Recent amendments to the Public Utility Holding Company Act  of
1935  ("PUHCA") made by the Energy Policy Act are likely to  increase
the  number of competitors in the independent power industry  in  the
United  States by reducing certain restrictions currently  applicable
to  certain  facilities that are not QFs under PURPA. However,  these
amendments also should make it simpler for the Company to develop new
Projects,   by  enabling  the  Company  to  develop  large  gas-fired
electrical generation Projects without the necessity of locating them
in  the  vicinity of a steam purchaser or otherwise finding  a  steam
purchaser  to  accept  the  useful  thermal  output  required  of   a
cogeneration QF under PURPA.

      The  FERC  is  currently  studying a  number  of  proposals  to
restructure the electric utility industry to permit utility customers
to  choose  their  utility supplier in a competitive electric  energy
market.  The  FERC has recently issued a rule (Order  888)  requiring
utilities  to offer wholesale customers and suppliers open access  on
their  transmission  lines, on a basis which  is  comparable  to  the
utilities'  own use of the lines. In addition, the U.S. Congress  has
introduced   a   number   of  bills  to  promote   electric   utility
restructuring and deregulation of electric rates. See "Regulation."

Typical Project Structure

      Typically,  a Project's economic structure will have  long-term
contracts under which customers pay the Project:

    (i) a fixed  capacity  payment  based  upon  a  specified  power
        generating  capacity  of the Project; capacity  payments  are
        designed to cover fixed costs (including debt service,  local
        taxes  and insurance) and to provide an acceptable return  on
        equity; and
     
   (ii) a  variable  energy  payment  based  on  actual  energy
        output; energy payments are designed to cover variable  costs
        including   fuel   costs  and  variable  operating   expenses
        incurred in connection with energy output.

      Typically, the capacity payments are the predominant source  of
revenue  for a Project. Thus, the resulting earnings stream  is  more
predictable   than   that  of  a  business  that  encounters   market
fluctuations  in  supply  or demand for its  product.  As  a  result,
Project lenders are often more willing to make long-term loans  to  a
Project  that has been structured to cover debt service from capacity
payments.  Because Panda International usually seeks long-term  loans
with limited recourse to the Project owners, the lenders generally must
rely on the more predictable Project revenues  to ensure loan repayment.
Moreover, Project lenders expect Project  cash flow, after operating
costs and local taxes, to cover debt  service  by  an  acceptable margin,
and these lenders review Project contracts, equipment specifications,
operator qualifications, permits, warranties, performance testing
procedures and sensitivities carefully  before providing limited
recourse funds.  Thus, each new Project is evaluated not only by Panda
International but also by the Project lenders,  Panda International's
financial partners in that Project  and  the Project's vendors including
independent engineers, construction service providers and other
contractors, such as fuel suppliers.

Project Development

      The  development  of electric power generation  projects  is  a
complex   endeavor,  which  requires  expertise  in  several   areas,
including evaluation of development opportunities, project design and
engineering,  negotiation  of  power  and  steam  sales   agreements,
acquisition  of  necessary land rights, permits and  fuel  resources,
finance and construction management. Panda International has informed
the  Company  that  it  intends to continue  to  focus  primarily  on
development  opportunities  where it is able  to  capitalize  on  its
expertise   in  implementing  an  integrated  approach   to   Project
development  in  which  it controls the entire  development  process.
Utilizing   this   approach,   the  Company   believes   that   Panda
International  is  able to enhance the value of its Projects  through
each  stage of development, and that Panda International is  able  to
minimize  the financial risks associated with Project development  by
implementing  this  integrated  approach  and  by  securing   project
financing  and power purchase agreements prior to making  significant
capital investments.

      Panda  International initially evaluates and selects  potential
development  Projects  based  on  a  variety  of  factors,  including
location,  the  likelihood  of obtaining a power  purchase  agreement
containing acceptable pricing terms, the availability of rights to  a
favorable  geographic  site,  in  emerging  markets  the  ability  to
denominate  tariffs and re-patriate profits in U.S. Dollars  and  the
probability of obtaining required licenses and permits. For coal  and
gas-fired  power  Projects, Panda International  also  evaluates  the
access   to   and  likely  cost  of  potential  fuel   supplies   and
transportation and, in the case of cogeneration plants, considers the
proximity  to  industrial or commercial users of the plant's  thermal
energy.  Following  the  initial selection of an  opportunity,  Panda
International  analyzes the technical and commercial requirements  of
the  Project  and formulates a conceptual design. The design  becomes
the  foundation  for  selecting the equipment configuration  for  the
Project,  developing the Project structure and developing a financial
plan. Panda International also prepares financial feasibility studies
and analyzes various structural alternatives to determine a financial
plan for the Project.

       As  part  of  the  development  process,  Panda  International
identifies  and  obtains  the land rights necessary  to  install  and
operate the proposed Project. A particular site may also require  the
installation of a new electrical transmission line to deliver  energy
to the existing grid.

      Beginning early in the development process, Panda International
also  seeks  to  obtain  all permits, licenses  and  other  approvals
required for the construction and operation of the Project, including
siting,  construction  and environmental permits,  rights-of-way  and
planning approvals.

Power Purchase Agreements

      The  power generated by Panda International's Projects is  sold
pursuant  to power purchase agreements at pricing formulas  generally
consisting  of  separate  payments for  energy  and  capacity.  Panda
International's  objective is to negotiate or obtain  power  purchase
agreements  that result in adequate cash flow to fund  the  Project's
non-recourse  debt  and provide income to Panda International.  Panda
International  also  seeks opportunities to  achieve  revenue  growth
through  a  schedule of increasing prices for electrical  energy  and
capacity  sold  in  future  years. As part of  Panda  International's
effort  to  minimize  the financial risks in the development  of  new
Projects,  Panda  International does not  incur  significant  capital
expenditures until a power purchase agreement has been executed.

      A  portion  of  the  thermal energy  produced  by  cogeneration
Projects may be sold to industrial or other users pursuant to a steam
sales  agreement. Steam sales agreements may require a  purchaser  to
take  at  least the minimum amount of steam necessary for the Project
to  retain  its  QF  status under PURPA if  the  Project  is  a  U.S.
facility.  For  natural  gas-fired  or  coal-fired  Projects,   Panda
International seeks to acquire gas or coal reserves and/or enter into
long-term gas or coal supply and transportation agreements.

Project Financing

      Panda  International has informed the Company that its electric
power  generation projects are and will continue to be financed using
a  variety of leveraged financing structures, primarily consisting of
limited recourse debt and lease obligations. Each such obligation  is
structured to be fully paid out of cash flow provided by the Project,
the assets of which (together with the stock or partnership interests
in  the  Project Entities owning the Project) are pledged  to  secure
such obligations, without recourse to the general corporate assets of
Panda  International  or  its subsidiaries (other  than  the  Project
Entities) or the other Projects in which Panda International  has  an
interest. Panda International's existing Projects are financed  using
a  high proportion of debt to equity, and Panda International intends
to continue using such high leverage.

Construction

      Panda  International manages the construction of  its  Projects
usually  by  entering  into a turnkey contract  with  a  construction
company.  Under a turnkey contract, the contractor generally  assumes
the  risks  of  cost overruns, other than costs for  changes  to  the
Project  requested  by  the owners and specified  events  beyond  the
control   of   the   contractor.  The  turnkey   contractor   manages
construction  through  various subcontractors  and  retains  ultimate
responsibility  for  the timely completion of  the  Project  and  for
achieving specified performance levels.

Operating and Maintenance Contracts

      Panda International currently contracts with third parties  for
operation  and  maintenance  ("O&M") services  for  power  generation
facilities  in  which  Panda International  has  an  interest.  These
services   are  performed  under  the  terms  of  an  operation   and
maintenance agreement pursuant to which Panda International generally
reimburses  the  O&M  provider  for certain  costs,  pays  an  annual
operating  fee and pays an incentive fee based on the performance  of
the facility.

Fuel Supply

      Panda  International acquires fuel reserves  (usually  coal  or
natural  gas)  from  third  parties  under  supply  agreements,   and
transportation  services for those supplies are  also  acquired  from
third parties. Panda International endeavors to structure a Project's
fuel  supply  agreement so that the payments received for electricity
generated exceed fuel costs.

                     DESCRIPTION OF THE PROJECTS

     The following summary table presents certain summary information
concerning  the  two power generation Projects, one of  which  is  in
operation and one of which is expected to begin commercial operations
in November 1996, that constitute the initial Projects in the Project
Portfolio.  In  addition, information is provided  regarding  certain
other Projects which are under development by Panda International and
could  become eligible for transfer to the Project Portfolio  if  the
conditions for transfer set forth in the Additional Projects Contract
are satisfied. Following the table are more detailed descriptions  of
the   Panda-Rosemary  Facility,  the  Panda-Brandywine  Facility  and
certain  other  Projects being developed by Panda International.  The
Company  believes  the  information presented  with  respect  to  the
Projects  under  development  in the  table  below  to  be  accurate;
however,  because  these  Projects remain in the  development  stage,
there  can  be no assurance as to how long the information  presented
will remain accurate. In addition, there can be no assurance that any
of  these Projects under development will reach Financial Closing  or
achieve  Commercial  Operations or meet the other  conditions  making
them  eligible  for  inclusion in the Project  Portfolio.  See  "Risk
Factors  --  Financial Risks," "-- Project Risks -- Operating  Risks"
and  "The  Company,  the  Issuer  and  Panda  International  --   The
Additional Projects Contract."


<TABLE>
<CAPTION>
                       Facilities in Operation


                                   Construction   Commercial
                         PPA       Commencement   Operations    Fuel      Electric     Contract
   Facility             Signed        Date          Date     Technology    Output        Term
<S>                    <C>        <C>            <C>        <C>          <C>         <C>  
Panda-Rosemary           1Q 1989    3Q 1989       4Q 1990    Gas-fired    180 MW      Through
                                                             Combined                 December
                                                               Cycle                  2015

Panda-Brandywine         3Q 1991    2Q 1995       4Q 1996    Gas-fired    230 MW      25 yrs from date
Brandywine, MD                                               Combined                 of Commercial
                                                              Cycle                   Operations
                                                                         -------
    Total                                                                 410 MW
                                                                         =======
</TABLE>
<TABLE>
<CAPTION>

                                       Facilities    Under Contract
                                        Projected      Projected                             Contract
                                      Construction    Commercial               Expected      Term from
                       PPA Signed     Commencement    Operations     Fuel      Electric      Commercial
     Facility          or Acquired        Date           Date     Technology    Output       Operations
<S>                   <C>            <C>             <C>         <C>          <C>           <C>  
Panda-Luannan            3Q 1995        4Q 1996        4Q 1998      Coal        100 MW       20 yrs
Luannan County
Tangshan Municipality   
Hebei Province, China

Panda of Nepal           3Q 1996        1Q 1997        4Q 1999       Hydro-       36 MW       25 yrs
Nepal                                                               electric

Panda-La Panga           3Q 1994        3Q 1997        3Q 2000       Coal        500 MW       25 yrs
State of Orissa,
India

Panda-Kathleen(3)        3Q 1992          (3)            (3)       Gas-fired     115 MW       30 yrs
Lakeland, FL                                                        Combined
                                                                     Cycle
                                                                                 ------        
Total                                                                            751 MW
                                                                                 ======

</TABLE>

(1)   Estimated.

(2)   A  merger  of  PEPCO  and Baltimore Gas  &  Electric  Company
     ("BG&E")  has been publicly announced and is anticipated  to  close
     in 1997. BG&E's bond credit rating is A--.

(3)  The  future  of  this  Project is uncertain  due  to  pending
     litigation. See "Legal Proceedings -- Florida Power Proceedings."

(4)  This percentage may be reduced to 78% if a second stockholder
     in an intermediate holding company is successful in developing Non-
     U.S.  Projects.  The  cash flow interest  of  a  PIC  International
     Entity  in  this Project may be larger than the stated  percentage,
     however, because it is intended that such PIC International  Entity
     would  satisfy its obligations to fund the Project Entity's  equity
     investment  requirements through a loan to, or  a  preferred  stock
     equity investment in, the Project Entity.
 
(5)  Final  equity  interest  may  vary  depending  on  financing
     arrangements for these Projects.
 


<TABLE>
<CAPTION>

                       Facilities in Operation


   Customer/                                                                        Panda
Credit Rating            Fuel Supplier         Project Cost     Financing       Ownership     Status
<S>             <C>                           <C>              <C>             <C>           <C>        
VEPCO/A2         Natural Gas Clearinghouse       $125 M           Funded            100%      Operational


PEPCO/A1  (2)    Cogen Development               $215 M(1)        Funded            100%      Commercial operations
                 Company                         ______                                       expected 4Q 1996.

                                                 $340 M(1)
                                                 ======



                      Facilities Under Contract

Customer/                                          Estimated                       Panda
Credit Rating             Fuel Supplier           Project Cost     Financing      Ownership           Status

North China Power    Kailuan Coal Administration    $118 M        To be funded     85%(4)(5)    Government approvals
Group Company/N.A.   and certain other coal mines                                               pending

Nepal Electricity.   N.A.                           $100 M        To be funded     75%(5)       Multilateral lenders have
Authority/N.A.                                                                                  provided commitment
                                                                                                letters for providing debt
                                                                                                requirements.

Orissa State
Electricity          Dedicated coal mine owned      $600 M        To be funded     90%(5)       Certain required clearances
Board/N.A.           by Project                                                                 received. Delayed pending
                                                                                                resolution of dispute
                                                                                                regarding notice of
                                                                                                cancellation of power
                                                                                                purchase agreement given by
                                                                                                the State of Orissa.

Florida Power/AA     N.A.                           $100 M        To be funded    100%          Litigation with Florida Power
                                                    ------
                                                    $918 M
                                                    ======



</TABLE>







The Panda-Rosemary Facility

      The  Panda-Rosemary  Facility is a combined-cycle  cogeneration
facility  located  in Roanoke Rapids, North Carolina,  with  a  total
electric  generating capacity of approximately 180 MW. A cogeneration
facility produces electric energy and forms of useful thermal  energy
(such as heat or steam), used for industrial, commercial, heating  or
cooling  purposes through the sequential use of one  or  more  energy
inputs. A properly designed and constructed cogeneration facility  is
able  to  convert the energy contained in the input  fuel  source  to
useful  energy  outputs more efficiently than plants  employing  what
was,   historically,   conventional  utility  electrical   generation
technology.  The  Panda-Rosemary Facility uses  natural  gas  as  its
primary  fuel input to produce electric energy for sale to VEPCO  and
to  produce  useful thermal energy in the form of steam for  sale  to
Bibb. The Panda-Rosemary Facility uses No. 2 fuel oil as an alternate
fuel  in the event gas supplies or transportation are curtailed.  The
Panda-Rosemary  Facility  was  designed  and  constructed  by  Hawker
Siddeley.

      The  Panda-Rosemary  Facility began  commercial  operations  in
December  1990.  The  Panda-Rosemary  Facility  is  certified  as   a
Qualifying  Facility  under  PURPA  and  thus  is  exempt  from  rate
regulation  as  an  electric utility under  federal  and  state  law,
provided  that  it continues to meet the applicable  requirements  of
PURPA. See "Regulation -- Federal Energy Regulation -- PURPA."

      The  Panda-Rosemary Facility is designed to be  operated  in  a
combined-cycle  mode. It uses natural gas or fuel oil  to  power  two
General Electric combustion turbine generators, a GE Frame 6 and a GE
Frame  7,  each fitted with a heat recovery steam generator ("HRSG").
The HRSGs use the reject heat from the combustion turbines that might
otherwise  dissipate to produce steam which drives  a  steam  turbine
generator. The combustion and steam turbines generate electric energy
for  sale  to  VEPCO.  When  the  Panda-Rosemary  Facility  is  being
dispatched, some of the steam produced by the HRSGs is sold  to  Bibb
and  some is used in two absorption chillers to supply chilled  water
for  Bibb.  The combustion turbines use natural gas as their  primary
fuel  and  can  use  No. 2 fuel oil as an alternate  fuel.  When  the
facility is not being dispatched, two auxiliary boilers are available
to  be  used  to produce steam for Bibb and to direct  steam  to  the
absorption chillers to supply chilled water for Bibb. The  design  of
the Panda-Rosemary Facility permits flexible operation, including the
production  of both electricity and a sufficient amount of  steam  to
meet  QF  requirements, using either one or both  of  the  combustion
turbine generators.

  Recent Hurricane Damage Sustained

      On  September  6,  1996, a transformer  at  the  Panda-Rosemary
Facility  sustained damage from a hurricane. A substitute transformer
has   been  temporarily  installed  pending  repair  of  the  damaged
transformer,  which  is expected to be completed within  six  months.
The Company believes that this event will not have a material adverse
effect  on the financial condition or operating results of the Panda-
Rosemary  Partnership  or its ability to make  distributions  to  the
Company through the PIC Entities.

  Sale of Capacity and Electricity

      The  Panda-Rosemary  Partnership sells  electric  capacity  and
energy  to VEPCO pursuant to a Power Purchase and Operating Agreement
(the   "Rosemary  Power  Purchase  Agreement").  The  Rosemary  Power
Purchase Agreement has an initial term ending December 26, 2015,  and
may  be  extended for periods of up to five years if the  parties  so
agree.

      VEPCO  has  the  right to dispatch the Panda-Rosemary  Facility
(i.e.,   require the Panda-Rosemary Facility to deliver  electricity)
on  a  daily  basis within certain guidelines and the  design  limits
(which  specify load levels, start-up and shutdown times and  minimum
run  times  consistent  with prudent utility  practice).  VEPCO  must
dispatch  all  facilities obligated to deliver electricity  to  VEPCO
based  upon  economic factors and without regard to  the  facilities'
ownership.

      The Rosemary Power Purchase Agreement provides for two types of
payments:  a  capacity  payment and an energy payment.  The  capacity
payment  is a fixed charge required to be paid regardless of  whether
the  Panda-Rosemary  Facility is dispatched,  subject  to  reductions
under  certain  circumstances as described  below.  Monthly  capacity
payments throughout the term of the Rosemary Power Purchase Agreement
are   calculated   by   multiplying  the  Panda-Rosemary   Facility's
"Dependable  Capacity" by the following rates: $12.488  per  kilowatt
per  month  through  December 1996; $11.654 per  kilowatt  per  month
through  December  1998;  $10.821  per  kilowatt  per  month  through
December  2005;  and $8.321 per kilowatt per month  through  December
2015.  The Panda-Rosemary Facility's Dependable Capacity is currently
165  MW for the summer period and 198 MW for the winter period, which
are  the  maximum  Dependable  Capacity  levels  for  which  capacity
payments  must  be made under the Rosemary Power Purchase  Agreement.
Dependable Capacity is determined by semi-annual tests which  may  be
requested by VEPCO.

      Capacity payments may be reduced if any of the following events
or circumstances occur:

    (i) if   the  Panda-Rosemary  Facility  fails  to  meet  required
        dispatch  levels  within a tolerance  of  5%,  the  operating
        level  (as adjusted for ambient weather conditions) does  not
        exceed  Dependable  Capacity and  such  failure  is  not  the
        result  of  a  forced outage, then VEPCO  has  the  right  to
        decrease  the capacity payment in respect of the then-current
        billing month by 10% per occurrence;
     
   (ii) if,  as  a  result of a performance  test,  the  Panda-
        Rosemary  Facility's Dependable Capacity is set at less  than
        90%  of  the initial Dependable Capacity as set forth in  the
        Rosemary  Power  Purchase Agreement (150  MW  for  the  first
        summer  period and 180 MW for the first winter period),  then
        the  Panda-Rosemary  Partnership is obligated  to  pay  VEPCO
        liquidated damages for the deficiency in an amount  equal  to
        the  product  of  $21.60 per kilowatt,  in  1987  dollars  as
        escalated   annually  by  the  GNPIPD,  multiplied   by   the
        Dependable Capacity shortfall;
     
  (iii) if  a forced outage is designated by the Panda-Rosemary
        Partnership  as  having  resulted  from  an  event  of  force
        majeure,  then  beginning  the day after  the  Panda-Rosemary
        Partnership  makes  such designation, capacity  payments  are
        suspended   and   prorated  daily  until  the  Panda-Rosemary
        Partnership  notifies  VEPCO  that  the  condition  of  force
        majeure has ended; and
     
   (iv) if the number of forced outage days in a given capacity
        test  period  exceeds the number of permitted  forced  outage
        days, then within 60 days after the end of the capacity  test
        period,  the  Panda-Rosemary  Partnership  is  obligated   to
        reimburse  VEPCO  an  amount equal  to  4%  of  the  capacity
        payments  paid  during  the capacity  test  period  for  each
        forced  outage  day  in excess of the permitted  number;  the
        Panda-Rosemary Partnership is entitled to the greater  of  25
        forced outage days per capacity test period (the period  from
        December  1  through November 30) and 10% of  the  number  of
        days  that  the Panda-Rosemary Facility is dispatched  during
        such  period, without any loss of capacity payments for  such
        period.

      Energy  payments are calculated based on the actual  electrical
output transmitted to VEPCO and are designed to compensate the Panda-
Rosemary Partnership for its cost of fuel and its variable operations
and maintenance expense.

     The Panda-Rosemary Partnership is required to maintain the Panda-
Rosemary  Facility  as a QF. VEPCO may terminate the  Rosemary  Power
Purchase Agreement within one year after the loss of QF certification
if  the  Panda-Rosemary  Partnership has not obtained  all  necessary
governmental or regulatory approvals for the Rosemary Power  Purchase
Agreement to remain in effect and for electricity to continue  to  be
sold to VEPCO.

      The Rosemary Power Purchase Agreement also contains a provision
known  as  a "regulatory disallowance" provision, which requires  the
Panda-Rosemary Partnership to repay or reduce any capacity charges in
excess  of  $5.62 per kilowatt per month, as adjusted by  the  GNPIPD
from  1987  dollars, that are disallowed by any regulatory  authority
from   recovery  by  VEPCO  in  its  rate  base  (except  where  such
disallowance  is  due  to  VEPCO's  failure  to  properly  seek  such
recovery). VEPCO cannot initiate such a disallowance, and must appeal
such  a disallowance, if practicable. If such a disallowance were  to
occur prior to December 27, 2006, beginning on such date up to 75% of
the  capacity payments could be withheld by VEPCO to make up for  any
disallowance, plus interest, until the sooner of December 27, 2007 or
the  date on which such disallowance, plus interest, was recouped  by
VEPCO.  If such disallowance, plus interest, were not fully  recouped
by  December 27, 2007, the Partnership would be obligated to pay  the
remaining  balance,  plus  interest, by  January  24,  2008.  If  any
disallowance  were to occur for capacity payments after December  27,
2006, future capacity payments would be reduced to the amount of  the
capacity  payment  unaffected by the disallowance. In  addition,  the
Panda-Rosemary Partnership would be required to repay the  amount  of
previously  received  capacity payments which  are  affected  by  the
disallowance, plus interest, by the later of one year from  the  date
of  the  disallowance or December 27, 2007. The amount upon  which  a
possible reduction in, or repayment of, capacity charges by the Panda-
Rosemary  Partnership would be calculated if a disallowance  occurred
was  $7.24  per  kilowatt per month as of December 1995.  Assuming  a
GNPIPD  of 3.0% per year throughout the initial term of the  Rosemary
Power  Purchase Agreement, this amount would increase to  $10.02  per
kilowatt per month in 2006 and $13.07 per kilowatt per month upon the
expiration  of  the initial term. The monthly capacity  payments  due
from VEPCO under the Rosemary Power Purchase Agreement are calculated
based  on  Dependable Capacity at the following  rates:  $12.488  per
kilowatt  per  month through December 1996; $11.654 per kilowatt  per
month  through December 1998; $10.821 per kilowatt per month  through
December  2005;  and $8.321 per kilowatt per month  through  December
2015.  Thus,  assuming a GNPIPD of 3.0% per year  from  1996  through
2015, the risk that the Panda-Rosemary Partnership may be required to
reduce  or repay capacity charges under the "regulatory disallowance"
provision would exist through 2005. See "Regulation -- Federal Energy
Regulation -- PURPA."

  Steam and Chilled Water Sales

      The Panda-Rosemary Partnership sells steam and chilled water to
Bibb  for use in its textile manufacturing facility, located adjacent
to  the  Panda-Rosemary Facility, pursuant to a  Cogeneration  Energy
Supply Agreement (the "Rosemary Steam Agreement"). The Rosemary Steam
Agreement has an initial term that expires on December 26, 2015. Upon
expiration of the initial term, Bibb has the option to (i)  negotiate
a  10-year  extension of the Rosemary Steam Agreement, (ii)  purchase
the  Panda-Rosemary Facility with VEPCO's consent or (iii)  terminate
the Rosemary Steam Agreement.

     Bibb is obligated to pay $1.00 per 1,000 pounds of steam for the
first 45,000 pounds of steam delivered in an hour and $2.50 per 1,000
pounds  of steam for any additional quantities of steam delivered  in
an  hour.  Bibb  is obligated to pay the following fixed  prices  for
chilled   water:   $0.035/ton/hour   through   December   27,   2000;
$0.04/ton/hour  thereafter through December 27, 2005; $0.045/ton/hour
thereafter  through December 27, 2010; and $0.05/ton/hour  thereafter
through December 27, 2015.

      Although Bibb is not required to purchase a minimum quantity of
steam  or  chilled  water,  Bibb  has an  irrevocable  obligation  to
purchase  all  of its steam and chilled water requirements  from  the
Panda-Rosemary   Facility  to  the  extent  that  the  Panda-Rosemary
Facility  is  able  to supply such requirements. The  Rosemary  Steam
Agreement requires that the Panda-Rosemary Facility have the capacity
to  produce an annual average of 65,000 pounds of steam per  hour  at
150  psi and 2,000 tons of 45 degrees F chilled water for up to 8,000  hours
per  year.  This requirement is not currently met because the  Panda-
Rosemary Facility's actual capacity to produce chilled water does not
exceed  1,600 tons per year of chilled water. However, because Bibb's
chilled  water requirements have never exceeded 1,500 tons  per  year
and, in most cases, have been approximately 1,200 tons per year,  the
Panda-Rosemary  Facility has never failed to satisfy  Bibb's  chilled
water  requirements. Furthermore, the Rosemary Steam Agreement allows
the  Panda-Rosemary Partnership to utilize, at its own expense, back-
up electric chillers located at Bibb's textile mill to supply chilled
water  to meet Bibb's demands.  Finally, if Bibb's requirements  were
to  exceed the facility's current capacity to produce chilled  water,
the  Panda-Rosemary  Partnership could expand  the  capacity  of  its
absorption chillers to reach the required level by purchasing  a  new
chiller at a cost currently estimated at approximately $770,000.  For
these reasons, the Company does not believe that the current capacity
limitations  of  the  absorption chillers will adversely  affect  the
Panda-Rosemary   Partnership's  rights  under  the   Rosemary   Steam
Agreement.

  Site Lease

      The  4.83  acre  site on which the Panda-Rosemary  Facility  is
located  is leased to the Panda-Rosemary Partnership by Bibb pursuant
to  a  Real Property Lease and Easement Agreement (the "Rosemary Site
Lease")  in exchange for a nominal yearly rental payment. The initial
term  of the Rosemary Site Lease expires on December 31, 2015 and  is
automatically extended on the same terms and conditions for 10  years
if the Rosemary Steam Agreement is extended for an additional 10-year
period. At the Panda-Rosemary Partnership's option, the initial  term
of the Rosemary Site Lease may also be extended on the same terms and
conditions for a 10-year term if the Panda-Rosemary Partnership gives
Bibb  two  years'  notice  prior to December  31,  2015  and  for  an
additional 10-year term if the Panda-Rosemary Partnership gives  Bibb
two  years' notice prior to December 31, 2025, regardless of  whether
the Rosemary Steam Agreement is extended or terminated.

      The  public  records of the City of Roanoke Rapids and  Halifax
County,  North Carolina indicate that Bibb failed to pay all  of  its
1994 and 1995 property taxes relating to its parcel of real property,
which  includes  the  site  on which the Panda-Rosemary  Facility  is
located  (the "Rosemary Facility Site"). The local taxing authorities
have  a lien against Bibb's property, including the Rosemary Facility
Site,  to secure the payment by Bibb of its delinquent property taxes
in the amount of approximately $376,000, plus interest and penalties.
If  such  taxes  remain  unpaid  and  the  local  taxing  authorities
foreclose  their  lien against Bibb's property,  the  title  to  such
property  (including the Rosemary Facility Site) would  pass  to  the
taxing  authorities,  or to a purchaser at a  foreclosure  sale,  and
would  not  be  subject  to the leasehold interest  in  the  Rosemary
Facility  Site  held  by  the Panda-Rosemary  Partnership  under  the
Rosemary Site Lease. Therefore, unless the Panda-Rosemary Partnership
or  another  person paid Bibb's past due taxes upon such foreclosure,
the  taxing authorities, or a purchaser at a foreclosure sale,  could
terminate  the  Rosemary Site Lease and (i) cause the  Panda-Rosemary
Partnership  to remove the Panda-Rosemary Facility from the  Rosemary
Facility Site or (ii) negotiate a new lease for the Rosemary Facility
Site  which  could  be on terms that are much less favorable  to  the
Panda-Rosemary Partnership than the terms contained in  the  Rosemary
Site Lease.

      Concurrently  with  the Prior Offering, Panda-Rosemary  Funding
Corporation (the "Rosemary Issuer"), a wholly-owned subsidiary of the
Panda-Rosemary  Partnership,  issued  $111.4  million  in   aggregate
principal  amount of the Rosemary Bonds. The payment of the  Rosemary
Bonds  are  secured  by, among other things, a  lien  on  the  Panda-
Rosemary  Partnership's leasehold interest in the  Rosemary  Facility
Site.  See "Financing" below and "Description of the Project Debt  --
The Panda-Rosemary Financing."  A title insurance policy exists for the
benefit of the holders  of  the Rosemary Bonds which insures such holders'
security interest  in  the Panda-Rosemary Partnership's leasehold interest
in the Rosemary Facility Site against losses which may be sustained as a
result of the tax lien on the Rosemary Facility Site.

  Gas Supply and Fuel Management

      The Panda-Rosemary Partnership purchases certain quantities  of
natural  gas  on a firm basis from Natural Gas Clearinghouse  ("NGC")
pursuant  to  a  Gas  Purchase Contract  (the  "Rosemary  Gas  Supply
Agreement").  The Rosemary Gas Supply Agreement is effective  through
November   30,   2005,  and  thereafter  from  month-to-month   until
terminated  by  either  NGC  or the Panda-Rosemary  Partnership.  The
Rosemary  Indenture  (as defined below) provides  that  with  certain
limited  exceptions  the  Panda-Rosemary  Partnership  will  not   be
permitted  to make distributions to its partners if the Rosemary  Gas
Supply Agreement is not extended or replaced on or before the end  of
its  term. See "Description of the Project Debt -- The Panda-Rosemary
Financing  -- Partnership Distributions." NGC has agreed  to  deliver
natural  gas  on  a firm basis to the Panda-Rosemary Partnership,  at
pipeline  points  near the Gulf of Mexico or (at  the  Panda-Rosemary
Partnership's request and using the Panda-Rosemary Partnership's firm
transportation  arrangements) to the Panda-Rosemary Pipeline,  up  to
the  total  contract  quantity  under  the  Firm  Gas  Transportation
Agreements  (as  defined  below), which is  currently  3,075  Mcf  of
natural gas per day. The firm natural gas supplied under the Rosemary
Gas  Supply Agreement enables the Panda-Rosemary Partnership to  have
adequate  natural  gas  supplies available to meet  its  estimate  of
Bibb's requirements for steam and chilled water.

      The  price  paid  by  the Panda-Rosemary  Partnership  for  gas
delivered  by NGC is generally equal to an indexed price (based  upon
monthly  market-price indices determined by reference to the  receipt
points where NGC delivers gas to the Panda-Rosemary Partnership) plus
$0.04 per MMBtu. If gas is required in daily volumes that are greater
than  those included in monthly estimates delivered to NGC, the price
for the excess volume required is equal to NGC's actual cost incurred
in  acquiring such excess plus $0.04 per MMBtu. If the Panda-Rosemary
Partnership  fails  to  purchase  the  amount  included  in   monthly
estimates delivered to NGC, and such failure is not excused by  force
majeure,  the Panda-Rosemary Partnership must pay NGC, as  liquidated
damages  for such failure, $0.14 for each MMBtu of gas not  purchased
below the monthly estimates delivered.

      The  Panda-Rosemary  Partnership receives certain  fuel  supply
management  services  from NGC pursuant to a Fuel  Supply  Management
Agreement,  (the "Rosemary Fuel Management Agreement"). The  Rosemary
Fuel Management Agreement is effective through the expiration date of
the Rosemary Gas Supply Agreement, which is November 30, 2005, unless
extended.

       NGC's   responsibilities  under  the  Fuel  Supply  Management
Agreement  include  advising  the  Panda-Rosemary  Partnership   with
respect  to the negotiation of natural gas and fuel oil purchase  and
transportation arrangements, arranging for the delivery to the Panda-
Rosemary  Facility  of natural gas or fuel oil, endeavoring  to  make
such arrangements on a "best cost" basis, managing the communications
among    the   Panda-Rosemary   Facility   and   the   Panda-Rosemary
Partnership's  pipeline transporters and natural  gas  and  fuel  oil
suppliers  and advising and assisting the Panda-Rosemary  Partnership
with respect to fuel oil inventory hedging arrangements.

      The  Panda-Rosemary Partnership pays NGC a management fee based
on  fuel  supply arranged by NGC. The management fee is  composed  as
follows: (i) $0.04 per MMBtu of natural gas purchased and transported
to  the Panda-Rosemary Facility pursuant to arrangements made by NGC;
(ii)  $0.03  per MMBtu of natural gas reserves owned  by  the  Panda-
Rosemary  Partnership and transported to the Panda-Rosemary  Facility
pursuant  to  arrangements  made by NGC; (iii)  $0.01  per  MMBtu  of
natural  gas  purchased from North Carolina Natural  Gas  Corporation
("NCNG")  and transported to the Panda-Rosemary Facility pursuant  to
arrangements  made  by  NGC;  (iv) $0.002  per  gallon  of  fuel  oil
purchased  and delivered to the Panda-Rosemary Facility  pursuant  to
arrangements made by NGC; and (v) $0.005 per MMBtu of natural gas and
$0.05  per  barrel of No. 2 fuel oil as a transaction  fee  for  fuel
hedging  transactions  executed by NGC  as  approved  by  the  Panda-
Rosemary  Partnership.  The  Panda-Rosemary  Partnership  must   also
reimburse  NGC for the cost of any letter of credit NGC must  provide
to  purchase gas pursuant to the Rosemary Fuel Management  Agreement.
If  in  a  given  month NGC arranges for natural gas  supplies  at  a
delivered  price  less than the benchmark delivered  price  for  such
month,  the Panda-Rosemary Partnership pays NGC an additional  amount
equal to 60% of the difference in such prices.

  Gas Transportation

      The  Rosemary Indenture (as defined below) provides  that  with
certain limited exceptions the Panda-Rosemary Partnership will not be
permitted  to  make  distributions to its  partners  if  the  Transco
Service Agreement or its replacements are not extended or replaced on
or before the end of its term. See "Description of the Project Debt -
- - The Panda-Rosemary Financing -- Partnership Distributions."

      The Partnership receives firm transportation service for up  to
the  thermal  equivalent of 3,075 Mcf of natural  gas  per  day.  The
Partnership  has recently converted this firm transportation  service
from service provided pursuant to an individual certificate of public
convenience and necessity issued by FERC pursuant to section 7 of the
Natural Gas Act ("NGA") to service provided pursuant Part 284 of  the
FERC's  rules  and  regulations. To effectuate this  conversion,  the
Partnership  and  Transco executed the Transco 284  Agreement  (which
replaces the Transco Service Agreement), and the Partnership executed
similar  firm transportation agreements with Texas Gas and  CNG.  The
Transco   284   Agreement,  together  with  the  firm  transportation
agreements  the  Partnership entered into  with  Texas  Gas  and  CNG
(collectively,  the "Firm Gas Transportation Agreements"),  replicate
the  firm transportation service previously provided by Transco under
the Transco Service Agreement through October 31, 2006.

      The  Panda-Rosemary Partnership also has the right  to  receive
interruptible   gas   transportation  service   from   Columbia   Gas
Transmission Company and Columbia Gulf Transmission Company under the
Columbia  Gas  IT  Agreement  and the  Columbia  Gulf  IT  Agreement,
respectively. Under the Columbia Gas IT Agreement, the Panda-Rosemary
Partnership  may  request up to 36,000 Dth per day  of  interruptible
transportation service from an interconnection between the facilities
of  Columbia  Gas  and  Columbia Gulf  near  Leach,  Kentucky  to  an
interconnection  between  Columbia Gas's facilities  and  the  Panda-
Rosemary  Pipeline. Under the Columbia Gulf IT Agreement, the  Panda-
Rosemary  Partnership  may  request up  to  39,000  Dth  per  day  of
interruptible  transportation service from various available  receipt
points  on  Columbia Gulf's system to an interconnection between  the
facilities  of  Columbia Gas and Columbia Gulf near Leach,  Kentucky.
The terms of both the Columbia Gas IT Agreement and the Columbia Gulf
IT  Agreement are month-to-month until terminated by either party  to
the respective agreements.

      The  rates and most of the significant terms and conditions  of
service  under the Firm Gas Transportation Agreements,  the  Columbia
Gas IT Agreement and the Columbia Gulf IT Agreement are set forth  in
the  respective  pipeline's effective FERC gas tariff.  These  rates,
terms and conditions are subject to review, approval and modification
by FERC.

  Panda-Rosemary Pipeline

      The  Panda-Rosemary  Partnership owns, and  NCNG  operates  and
maintains  for  the  Panda-Rosemary Partnership,  the  Panda-Rosemary
Pipeline, which runs for 10.26 miles through portions of Halifax  and
Northampton Counties, North Carolina. The Panda-Rosemary Pipeline  is
located  under, over and upon properties owned, in certain instances,
by  private landowners and, in others, by the State of North Carolina
or  the  City  of Roanoke Rapids, pursuant to easement agreements  or
encroachment agreements. The Panda-Rosemary Pipeline terminates on  a
1.26-acre parcel in Pleasant Hill Township, Northampton County, North
Carolina, which is owned by the Panda-Rosemary Partnership. The meter
stations and certain appurtenant facilities interconnecting the Panda-
Rosemary  Pipeline and the interstate pipeline facilities of Columbia
Gas and Transco are located on this parcel.

      The Partnership has entered into a Pipeline Operating Agreement
with  NCNG  (the "Pipeline Operating Agreement"), pursuant  to  which
NCNG  has  agreed to operate the Panda-Rosemary Pipeline and  provide
certain   natural  gas  balancing  services  for  the  Panda-Rosemary
Partnership's  gas  supplies.  The term  of  the  Pipeline  Operating
Agreement continues until December 27, 2005, and may be extended  for
two  additional periods of five years each upon the agreement of  the
parties.

      NCNG  is obligated to manage the day-to-day operations  of  the
Panda-Rosemary  Pipeline,  including the  interconnection  facilities
between  the  Panda-Rosemary Pipeline and the pipeline facilities  of
Columbia Gas and Transco, using the same degree of care and diligence
with  which  it  operates  its  own gas distribution  system.  NCNG's
management  activities include the right to suggest and make  repairs
to the Panda-Rosemary Pipeline under certain circumstances. The Panda-
Rosemary Partnership is responsible for all costs of such repairs.

     The Pipeline Operating Agreement provides NCNG with an option to
purchase  the  Panda-Rosemary Pipeline at its fair  market  value  if
certain specified events occur. NCNG's purchase option is subject  to
a  right  of first refusal of VEPCO to purchase the pipeline and  the
Panda-Rosemary Facility. NCNG's option to purchase the Panda-Rosemary
Pipeline  survives VEPCO's exercise of its right of first refusal  or
the  sale  of  the pipeline to a third party, and parties  taking  an
interest  in the Panda-Rosemary Pipeline take such rights subject  to
NCNG's option.

      The  Panda-Rosemary  Partnership is required  to  pay  NCNG  an
operator  fee  equal  to $20,000 per month until December  27,  1999.
Thereafter,  the  operator fee will be at least  $240,000  per  year,
adjusted  by the percentage increase, if any, in the U.S.  Bureau  of
Labor  Statistics  Consumer Price Index from  December  27,  1990  to
December 27, 1999, which yearly sums will be payable in equal monthly
installments.

      Several  of the easements and encroachment agreements, pursuant
to  which  the  Panda-Rosemary Partnership is granted  the  right  to
locate  the Panda-Rosemary Pipeline, contain provisions allowing  the
underlying interest owner to cause the Panda-Rosemary Pipeline to  be
removed  from  its  current  location. Most  of  such  easements  and
encroachment  agreements  require the underlying  interest  owner  to
provide an alternate location for the pipeline, and in some cases the
underlying  interest  owner must share the  cost  of  relocating  the
pipeline.  However, two such easements allow the underlying  interest
owner to cause the Panda-Rosemary Pipeline to be removed, but do  not
require such owner to provide an alternate location or share the cost
of  relocating  the pipeline. The Company does not  expect  that  the
Panda-Rosemary  Pipeline will be required to be removed  pursuant  to
these  easements  or,  if  it  were  required  to  be  removed,  that
relocating the Panda-Rosemary Pipeline from these two easement tracts
would  significantly interfere with the supply of natural gas to  the
Panda-Rosemary Facility for an extended period of time or, given  the
ability of the Panda-Rosemary Facility to operate utilizing fuel oil,
significantly  limit the availability of the Panda-Rosemary  Facility
for  dispatch by VEPCO. However, there can be no assurance  that  the
Panda-Rosemary   Partnership   could  relocate   the   Panda-Rosemary
Pipeline,  if  required  to  do  so,  without  incurring  significant
expenses or, if the pipeline could not be relocated, that the  Panda-
Rosemary  Partnership  could  make  alternate  arrangements  for  the
delivery  of a supply of fuel which would be adequate to  assure  the
availability of the Panda-Rosemary Facility for dispatch by VEPCO.

      In  addition, the Panda-Rosemary Partnership has  entered  into
agreements with Transco and Columbia Gas, pursuant to which the Panda-
Rosemary Partnership has agreed to pay for the maintenance and repair
expenses relating to the interconnection facilities between the Panda-
Rosemary  Pipeline  and the facilities of Transco and  Columbia  Gas,
respectively.

  Fuel Oil

      The Panda-Rosemary Facility was constructed with the capability
to  operate on No. 2 fuel oil and is designed to change fuel  sources
from  natural  gas  to  fuel  oil and back without  interrupting  the
generation of electricity. The Panda-Rosemary Facility currently  has
on-site storage for approximately 2.0 million gallons of fuel oil,  a
supply sufficient to operate the Panda-Rosemary Facility at full load
for approximately 168 hours. The Panda-Rosemary Partnership purchases
fuel  oil on a spot-market basis. Since the fuel oil suppliers either
own  trucks or have contracts with local trucking firms for  regional
truck delivery and the purchase price includes delivery to the Panda-
Rosemary   Facility,   the  Panda-Rosemary   Partnership   does   not
independently  arrange trucking service from  the  terminals  to  the
Panda-Rosemary Facility.

  Operation and Maintenance

       The   Panda-Rosemary  Partnership  purchases  operations   and
maintenance  services  for the Panda-Rosemary  Facility  from  U-Tech
pursuant to an Operation and Maintenance Agreement (the "Rosemary O&M
Agreement") which expires on December 26, 1996. At or prior  to  that
time,  the  Panda-Rosemary Partnership expects to either  extend  the
Rosemary  O&M Agreement or to enter into a comparable agreement  with
another operator. Under the Rosemary O&M Agreement, U-Tech is paid  a
fixed  monthly  fee  that  will equal  $128,625  per  month  for  the
remainder  of  1996,  with  bonus and  penalty  provisions  based  on
maintenance of dependable capacity levels, availability of the Panda-
Rosemary Facility for dispatch and the achievement of certain  safety
and training goals established by the Panda-Rosemary Partnership.

     U-Tech and Ogden Power Corporation are discussing an arrangement
whereby  U-Tech  would  assign  to Ogden  Rosemary  Operations,  Inc.
("Ogden  Rosemary"),  a  subsidiary of Ogden Power  Corporation,  and
Ogden  Rosemary  would  assume, all of U-Tech's responsibilities  for
operation  and maintenance services under the Rosemary O&M Agreement.
The  Company is not aware of any reason why such an arrangement would
not be acceptable to the Panda-Rosemary Partnership.

  Operating History

      The  following  table contains a summary of certain  levels  of
operating  performance achieved by the Panda-Rosemary Facility  since
the beginning of 1991:

                                     1991   1992   1993   1994   1995

[S]                                 [C]    [C]    [C]    [C]   [C]
Summer Dependable Capacity (MW)       161    161    165    165    165
Winter Dependable Capacity (MW)       192    198    198    198    198
Hours Under VEPCO Dispatch          1,174    377    324    764  2,224
Electric Energy Production (GWH)    129.0   44.8   31.9   76.7  234.9
Steam Production (MM Lbs)           330.8  377.9  429.9  364.8  291.2
Chilled Water Production
 (MM Ton-hours)                       N/A    4.0    3.7    4.1    4.1
Forced Outage Days                     12      1     16     12     18

      The  Panda-Rosemary Facility was dispatched for 1,174 hours  in
1991. Dispatch was reduced to 377 hours in 1992 and 324 hours in 1993
due to several new coal-fired, non-utility generation plants becoming
available for dispatch by VEPCO. The increases in dispatch  hours  to
764 in 1994 and 2,224 in 1995 were partially due to the effect of the
second  amendment  to the Rosemary Power Purchase  Agreement  entered
into  in  1993, under which the formula used to calculate the  energy
payment  was  amended  to more closely match the  fuel  and  variable
operation  and  maintenance  costs  incurred  by  the  Panda-Rosemary
Partnership.

      During  1995,  the Panda-Rosemary Facility was  dispatched  for
2,224 hours. The significant increase in dispatch hours from 1994  to
1995  was  primarily due to the fact that, during much  of  the  1995
summer  months,  two  of  VEPCO's gas-fired  plants  suffered  forced
outages  that are not likely to be repeated and, under the  terms  of
the  Rosemary Power Purchase Agreement, VEPCO was allowed to redirect
to the Panda-Rosemary Facility the gas that would otherwise have been
transported to these unavailable plants. For approximately  1,200  of
the  2,224  hours,  the  Panda-Rosemary  Facility  used  natural  gas
provided directly by VEPCO under this fueling arrangement. The Panda-
Rosemary Partnership's profit margin on the energy payment from VEPCO
is  lower  for  this type of dispatch compared to its energy  margins
under  normal  dispatch  conditions under  which  the  Panda-Rosemary
Partnership provides the fuel.

  Cash Flow Participation

      NNW,  Inc., formerly known as Nova Northwest, Inc., an   Oregon
corporation  ("NNW"), has a cash flow participation  (the  "NNW  Cash
Flow Participation") in the Panda-Rosemary Partnership arising out of
a  Credit,  Term Loan and Security Agreement (the "Credit Agreement")
entered  into  by PEC, PR Corp., PRC II (collectively, the  "Rosemary
Borrowers") and NNW in August 1993, under which NNW made  a  loan  to
the  Rosemary  Borrowers  which has since  been  repaid.  The  Credit
Agreement provides that NNW, in addition to repayment of debt, is  to
receive   a  cash  flow  participation  equal  to  4.33%  of  certain
distributions  from the Panda-Rosemary Partnership  to  the  Rosemary
Borrowers.  At  the time the Credit Agreement was  entered  into  the
aggregate equity interest in the Panda-Rosemary Partnership  held  by
PR  Corp.  and PRC II was 10%. After the redemption of Ford  Credit's
90% limited partner interest in the Panda-Rosemary Partnership from a
portion  of the proceeds of the Prior Offering, PR Corp. and PRC  II,
collectively,  own 100% of the equity interest in the  Panda-Rosemary
Partnership.

      The  Credit Agreement states that the parties intend  that  any
financial  restructuring  of the Panda-Rosemary  Facility  shall  not
materially  affect  the  NNW Cash Flow Participation,  positively  or
negatively. The Credit Agreement also provides that, in the  case  of
any  such  financial restructuring, the calculation of the amount  of
distributions  to be paid to NNW shall continue to be  based  on  the
scheduled  principal  and  interest  amounts  of  the  then  existing
indebtedness  of  the  Panda-Rosemary Partnership  under  the  Second
Amended  and  Restated  Letter of Credit and Reimbursement  Agreement
dated as of January 6, 1992 among the Panda-Rosemary Partnership, The
Fuji  Bank,  Limited,  and  certain other banks  party  thereto  (the
"Reimbursement Agreement"). Accordingly, it is the position of  Panda
International  and  the Company that the NNW Cash Flow  Participation
remained the same following the closing of the Prior Offering (as  if
the Reimbursement Agreement had remained in place with the letter  of
credit  and bonds relating thereto and as if the redemption  of  Ford
Credit's  90%  limited  partner interest  and  the  issuance  of  the
Rosemary  Bonds had never occurred). Based on the position  of  Panda
International  and  the Company, the NNW Cash Flow  Participation  is
equal  to 0.433% of distributions to the Rosemary Borrowers and would
increase  to 1.732% after 2008 based on projected distributions.  NNW
has disputed the position of Panda International and the Company with
respect  to  the  redemption  of Ford Credit's  90%  limited  partner
interest.  NNW  claims  that  it  is entitled  to  receive  4.33%  of
distributions to the Rosemary Borrowers following redemption of  Ford
Credit's interest. PEC has, as a result, filed a petition against NNW
to  have the amount of the NNW Cash Flow Partnership determined.  See
"Legal  Proceedings  --  NNW,  Inc.  Proceeding."  Because  the  debt
structure existing prior to the closing date of the restructuring  of
the  Panda-Rosemary  Partnership would have  resulted  in  cash  flow
distributions during the early years after such date that  are  lower
than  the cash flow distribution under the new debt structure, a  NNW
Cash Flow Participation at the percentage claimed by NNW, if NNW were
to  prevail in this dispute, would not have a material adverse impact
on  the  Company or its financial condition. If NNW prevails in  this
dispute  and  the NNW Cash Flow Participation is not  converted  into
Panda  International common stock or cash (as described  below),  the
reduction  in total cash flows to be received by the Company  through
2012 would be approximately $1.9 million on a net present value basis
and  the reduction in annual cash flows to be received by the Company
would  be  (i) approximately $81,000 during the balance of  1996  and
increase  to  approximately $255,000 in 2004; (ii) in  the  range  of
approximately $525,000 to $550,000 per year during the years 2005  to
2008; and (iii) approximately $333,000 in 2009 and decline thereafter
to  approximately $310,000 in 2012. See Appendix B, Consolidated  Pro
Forma Report.

      The  Credit Agreement gives NNW a right to convert the NNW Cash
Flow  Participation  into common stock of Panda  International  under
certain circumstances. It also gives Panda International the right to
convert  the  NNW  Cash Flow Participation into  Panda  International
common stock or cash under certain circumstances. Panda International
does not have any  current  intention  of exercising such right,  and
accordingly, holders of the Exchange Bonds should assume that the NNW
Cash Flow Participation will continue indefinitely.

The Panda-Brandywine Facility

      The  Panda-Brandywine Facility is a combined-cycle cogeneration
facility  located  in Brandywine, Maryland (near  Washington,  D.C.),
with  a  total electric generating capacity of approximately 230  MW.
The  Panda-Brandywine Facility uses natural gas as its  primary  fuel
input and No. 2 fuel oil as an alternative fuel in the event that gas
supplies   or  transportation  are  curtailed.  The  Panda-Brandywine
Facility was constructed by Raytheon Engineers and Constructors, Inc.
("Raytheon")   pursuant   to  the  Amended   and   Restated   Turnkey
Cogeneration   Facility   Agreement  between   the   Panda-Brandywine
Partnership  and Raytheon (the "Brandywine EPC Agreement").  Raytheon
met the requirements for commercial operations and substantial
completion under the Brandywine EPC Agreement,  and the Company expects
the Panda-Brandywine  Facility to commence commercial operations 
under the power purchase agreement with PEPCO in November 1996. The
Panda-Brandywine Partnership  has agreed to sell the capacity of, and
energy produced by, the Panda-Brandywine Facility to Potomac Electric
and Power Company ("PEPCO"), a utility that serves the District of
Columbia and parts  of  Maryland,  for  an  initial term of 25  years
from the commencement of commercial  operations.  A  merger of  PEPCO
and Baltimore  Gas  &  Electric, a utility that  serves  other  parts
of Maryland, has been publicly announced and is anticipated to close  in
1997.

      The  Panda-Brandywine  Facility is certified  as  a  Qualifying
Facility  under PURPA and thus is exempt from rate regulation  as  an
electric utility under federal and state law, provided that, upon and
during  commercial  operations, it continues to meet  the  applicable
requirements of PURPA. See "Regulation --  Federal Energy  Regulation
- -- PURPA."

  Construction Contract

      Pursuant  to the Brandywine EPC Agreement, Raytheon  agreed  to
construct  the  Panda-Brandywine Facility  (including  the  distilled
water   plant)  for  approximately  $122  million  (including  change
orders).   Because  Raytheon provided a letter of  credit,  initially
equal  to  10%  of the contract price, no retainage is withheld.  The
amount of this letter of credit will be reduced as of the commencement
of  commercial operations to 5% of the aggregate amount paid  by  the
Panda-Brandywine  Partnership  to Raytheon  through  that  date,  and
thereafter must be maintained at a level which is twice the  cost  of
completing  punch  list items remaining at final  acceptance  of  the
Panda-Brandywine  Facility. Raytheon Company, a Delaware  corporation
and  the  parent  corporation of Raytheon, has  provided  a  guaranty
covering  all  obligations  of  Raytheon  under  the  Brandywine  EPC
Agreement.

     Raytheon warrants and guarantees in the Brandywine EPC Agreement
(i)  that  the  Panda-Brandywine Facility  will  commence  commercial
operations on or before October 31, 1996 and (ii) that it  will  meet
certain performance criteria, including (a) that the net power output
of  the  Panda-Brandywine Facility will be 230,000 kW  at  commercial
operations  and  (b)  that  the net plant heat  rate  of  the  Panda-
Brandywine Facility will not exceed 7,124 Btu/kWh LHV, plus 2%. Under
the  Brandywine EPC Agreement, Raytheon will be liable to the  Panda-
Brandywine Partnership for liquidated damages for a failure  to  meet
these  guarantees  in  the following amounts: (i)  $80,000  per  day,
capped at $14.4 million, for each day that Raytheon fails to meet the
guaranteed  completion date; (ii) $1,000 for each  kW  that  the  net
power  output  is  less than the guaranteed net power  output  amount
(Raytheon,  however, may not declare that the facility  has  achieved
commercial  operations if the net power output is below 210,000  kW);
and  (iii)  $45,000 for each Btu/kWh in excess of the net plant  heat
rate  guarantee  plus 2%. In any event, the total liquidated  damages
payable  under the Brandywine EPC Agreement shall not exceed  25%  of
the  contract  price. Conversely, Raytheon will be  paid  bonuses  by
exceeding the timing and/or performance guarantees contained  in  the
Brandywine EPC Agreement, including (i) $16,600 per day for each  day
that  commercial operations occur after September 30, 1996 but on  or
before  October  31,  1996, and $40,000 per day  for  each  day  that
commercial  operations occur on or after August 1,  1996  but  on  or
before  September 30, 1996; (ii) $300 per kW by which the  net  power
output is greater than 230,000 kW up to 233,000 kW; and (iii) $22,500
per  Btu/kWh by which the plant heat rate is less than the net  plant
heat rate guarantee, less 2%. Raytheon also guarantees that the Panda-
Brandywine Facility will not exceed certain air contaminant  emission
and noise level limitations.

      Raytheon conducted initial acceptance testing of the Panda-
Brandywine Facility and has met the requirements  for commercial
operations and substantial completion under the Brandywine EPC
Agreement.  A  subcontractor of Raytheon has agreed to  make  certain
modifications to the combustion liners of the facility  in  order  to
enhance operating performance, which modifications are expected to be
completed in early November 1996. Accordingly, the Company expects the
Panda-Brandywine Facility to commence commercial operations under the 
power purchase agreement with PEPCO in November 1996.

  Operations and Maintenance

      The  Panda-Brandywine Partnership will purchase operations  and
maintenance  services from Ogden Brandywine Operations, Inc.  ("Ogden
Brandywine") pursuant to an Operation and Maintenance Agreement, (the
"Brandywine   O&M  Agreement").  The  Brandywine  O&M  Agreement   is
effective  until  the third anniversary of the commercial  operations
date, and may be extended thereafter by agreement of the parties.  In
exchange for such services, Ogden Brandywine is currently being  paid
a  fixed  fee  of $10,000 per month, plus reimbursement  for  certain
expenses.   After  the commercial operations date,  Ogden  Brandywine
will  be  paid  a  fixed fee of $117,750 per month,  with  bonus  and
penalty provisions based on maintenance of dependable capacity levels
and availability of the Panda-Brandywine Facility for dispatch.

  Sale of Capacity, Electricity and Steam

      The  Panda-Brandywine Partnership has agreed to  sell  electric
capacity  and energy to PEPCO pursuant to a Power Purchase  Agreement
(as  amended  by a first amendment ("First Amendment")  thereto,  the
"Brandywine Power Purchase Agreement"). The Brandywine Power Purchase
Agreement  has  an  initial  term of 25  years  from  the  commercial
operations date and may be extended by agreement of the parties.  The
Maryland Public Service Commission has approved the Brandywine  Power
Purchase  Agreement and the First Amendment. The District of Columbia
Public  Service Commission has issued orders indicating its  approval
of  the Brandywine Power Purchase Agreement as in the public interest
and  the  First Amendment as a reasonable modification  thereof.  The
District of Columbia Public Service Commission also has made  certain
findings  of  fact  and  conclusions  of  law  that  were  conditions
precedent  to  the effectiveness of the First Amendment according  to
its terms.

      PEPCO  will  have  the  right to dispatch the  Panda-Brandywine
Facility  on  a  daily  basis within certain  guidelines  and  design
limits.  The design limits specify load levels, start-up and shutdown
times and minimum run times, specifically adhering to Prudent Utility
Practices.  The  guidelines  will  require  PEPCO  to  dispatch   all
facilities  obligated  to  deliver  electricity  to  PEPCO  based  on
economic  factors and without regard to the ownership of  the  Panda-
Brandywine Facility. PEPCO is required to dispatch 90 MW of the Panda
Brandywine Facility's dependable capacity for no fewer than 60  hours
per week (Monday through Friday). The remaining portion of the Panda-
Brandywine  Facility can be dispatched by PEPCO under the  guidelines
described above.

      The  Brandywine  Power  Purchase  Agreement  provides  for  two
payments:  a  capacity  payment and an energy payment.  The  capacity
payment is a fixed charge to be paid regardless of whether the Panda-
Brandywine  Facility is dispatched, subject to reduction  in  certain
circumstances  described below. Monthly capacity payments  throughout
the  term of the Brandywine Power Purchase Agreement are based on the
Panda-Brandywine  Facility's dependable capacity, the  capacity  rate
and  other  factors.  Upon  commencement  of  operations  the  Panda-
Brandywine  Facility  will  be required  to  establish  a  dependable
capacity of 230 MW in summer ambient conditions (defined as 92 degrees F and
50%  humidity). The dependable capacity will be determined  by  semi-
annual  tests and PEPCO has the right to require the Panda-Brandywine
Partnership to revalidate the dependable capacity. The capacity rate,
stated in $/kW/month, is a fixed schedule of payments for each of the
25  years  of  the  initial  term of the  Brandywine  Power  Purchase
Agreement, ranging from $13.74 in 1997 to $23.63 in the 18th contract
year.   The  capacity  payment  is  subject  to  specified   downward
adjustments  in  contract  years one, two,  four  and  five,  and  to
specified  upward adjustments in the 11th through the  25th  contract
years.  Capacity  payments will be reduced  if  the  Panda-Brandywine
Facility  cannot maintain 88% equivalent availability,  and  will  be
increased  if  it  exceeds  92%  equivalent  availability.   Capacity
payments may also be decreased in 1999 depending on when and  whether
PEPCO's system peak load exceeds 5,697 MW prior to that year.

      The energy payment is determined in accordance with a series of
formulas  that reflect specified heat rates, hours of synchronization
and  operation  and  a  combination of fixed and  market  prices  for
natural  gas.  The Brandywine Power Purchase Agreement provides  that
the energy price will be increased to compensate the Panda-Brandywine
Partnership for its variable costs of fuel oil if the gas  supply  is
interrupted.  In such event, the Brandywine Power Purchase  Agreement
specifies  a base cost of oil, which is escalated at the annual  rate
of change according to an oil index described therein.

      PEPCO  has the right under certain circumstances to cancel  the
Brandywine  Power  Purchase  Agreement before  commercial  operations
commence  by  paying  all expenses incurred by  the  Panda-Brandywine
Partnership   in  connection  with  the  Panda-Brandywine   Facility,
including construction and capital costs incurred through the date of
termination,  plus $5.0 million. This termination right is  triggered
by  a  material change in circumstances that is recognized in PEPCO's
least  cost planning process. Such material changes include, but  are
not  limited  to, changes in load growth, technology or  legislation.
The  Company  has  been  informed by Panda International  that  Panda
International  believes termination pursuant  to  this  provision  is
highly unlikely, particularly since the Panda-Brandywine Facility was
included  in  PEPCO's most recent least-cost plan  submitted  to  the
Maryland and District of Columbia Public Service Commissions  and  in
view   of   the  amount  of  construction  funds  expended  to   date
(approximately  $174 million as of June 30, 1996), which  would  make
termination extremely expensive for PEPCO. Moreover, the District  of
Columbia Public Service Commission, which conducts formal least  cost
plan  reviews,  is not scheduled to review PEPCO's  least  cost  plan
again  until  March  1998,  which is after  the  expected  commercial
operations  date.  The Maryland Public Service  Commission  does  not
conduct  formal  least cost plan hearings, and no  challenge  to  the
Panda-Brandywine  Facility's status in PEPCO's least  cost  plan  has
been  raised in either jurisdiction. In addition, PEPCO may terminate
the  Brandywine Power Purchase Agreement under certain  circumstances
if the Panda-Brandywine Facility ceases to be a QF, unless the Panda-
Brandywine  Partnership  receives  all  governmental  and  regulatory
approvals   necessary  to  continue  operating  the  Panda-Brandywine
Facility without QF certification. PEPCO may terminate the Brandywine
Power   Purchase  Agreement  immediately  if  the  actual  commercial
operations  date  does not occur, for any reason other  than  PEPCO's
default,  by  June  1,  1997 (which can be  extended  for  up  to  an
additional  366  days upon the occurrence of an event  or  events  of
force majeure).

      The  Panda-Brandywine Partnership has constructed a  seven-mile
long  electric  transmission  line to  connect  the  Panda-Brandywine
Facility and the transmission facilities of PEPCO. Consolidated  Rail
Corporation  has  entered into an agreement with the Panda-Brandywine
Partnership to provide transmission line easements for a  portion  of
the transmission line.

       The  Panda-Brandywine  Partnership  will  sell  steam  to  the
Brandywine  Water Company, pursuant to a Steam Sales Agreement  dated
March  30, 1995 (the "Brandywine Steam Agreement"). Brandywine  Water
Company, which is an indirect wholly owned subsidiary of the Company,
will use the steam to generate distilled water which is sold locally.
This  planned  production and sale of thermal energy will  allow  the
Panda-Brandywine  Facility to achieve and  maintain  QF  status.  The
Brandywine Steam Agreement has an initial term of 25 years  from  the
commercial operations date of the Panda-Brandywine Facility  and  may
be  extended by agreement of the parties for additional terms of five
years.  Brandywine Water Company unconditionally agrees  to  purchase
all  of  the thermal energy produced by the Panda-Brandywine Facility
and  will  use  the  steam to generate distilled  water  to  be  sold
locally.  Brandywine Water Company has entered into a  contract  with
the  United  States Navy to sell its distilled water for heating  and
other industrial uses in a naval facility. The contract is for a one-
year term commencing October 1, 1996. Prior to the expiration of  the
term  of  the  Navy contract, Brandywine Water Company will  have  to
extend  the contract or find one or more other customers to  purchase
the distilled water. The Brandywine Power Purchase Agreement provides
that PEPCO may, under certain circumstances, terminate the Brandywine
Power  Purchase Agreement if the Panda-Brandywine Facility ceases  to
be  a  QF,  unless  the  Panda-Brandywine  Partnership  receives  all
governmental and regulatory approvals necessary to continue operating
the Panda-Brandywine Facility without QF certification. Additionally,
it is a condition to the conversion of the construction loan into the
long-term  lease financing that the facility be a QF.  If  Brandywine
Water  Company  is  unable to extend its contract to  sell  distilled
water  to  the United States Navy or to find one or more  replacement
contracts for the sale of such water, there is no assurance that  the
Panda-Brandywine  Facility  will  be  able  to  remain  a  Qualifying
Facility.  See  "Risk  Factors  --  Maintaining  Qualifying  Facility
Status."

  Gas Supply and Fuel Management

      The  Panda-Brandywine Partnership will purchase both  firm  and
interruptible  natural  gas  supply from  Cogen  Development  Company
("CDC")  pursuant to the Gas Sales Agreement, dated March  30,  1995,
between the Panda-Brandywine Partnership and CDC (the "Brandywine Gas
Agreement").  MCN  Corporation, the parent corporation  of  CDC,  has
unconditionally guaranteed the payment and performance obligations of
CDC  under the Brandywine Gas Agreement. The Brandywine Gas Agreement
is effective for an initial term of 15 years from the date the Panda-
Brandywine  Facility commenced commercial operations, and  thereafter
for  an  additional two-year term unless terminated by  either  party
upon nine months' written notice.

      CDC  is  obligated to sell and deliver to the  Panda-Brandywine
Partnership, at receipt points along the pipeline system of  Columbia
Gas,  up  to 24,240 MMBtu of gas per day on a firm basis  and  up  to
24,240  MMBtu of gas per day on an interruptible basis. Gas delivered
by  CDC  within the firm basis limit falls within one  of  the  three
following  categories:  "Limited Dispatch Gas,"  "Scheduled  Dispatch
Gas"  or  "Dispatchable Gas" (each as defined in the  Brandywine  Gas
Agreement).

      The  price for the gas delivered by CDC is dependent  upon  the
category  of  the gas delivered. The price for Limited  Dispatch  Gas
consists of a monthly demand charge, a commodity charge and a  charge
relating  to  costs  incurred  by CDC for  gas  storage  service  CDC
receives  from  ANR Pipeline Company. The commodity charge  escalates
annually while the demand charge and the ANR-related charge increases
after  the  fifth  year  of the initial term of  the  Brandywine  Gas
Agreement.  The  price  for  Scheduled Dispatch  Gas  consists  of  a
commodity  charge  based on the monthly NYMEX  settlement  price  for
natural  gas  futures contracts plus a margin which  increases  after
year  five  of the Brandywine Gas Agreement. The price for  Scheduled
Dispatch  Gas  is  capped based on three monthly  natural  gas  price
indices.  The  price  for  Dispatchable Gas  is  a  negotiated  price
or,  if  a  negotiated price cannot be reached, is based on  a  daily
natural   gas   price   index.  In  addition,  the   Panda-Brandywine
Partnership  receives a price credit from CDC for each MMBtu  of  gas
delivered  by CDC during a month not to exceed the demand charge  for
Limited Dispatch Gas.

      The Panda-Brandywine Partnership must annually take or pay  for
no  less than 2,299,500 MMBtu (or 2,305,800 MMBtu during a leap year)
of  Limited Dispatch Gas, which amount is reduced by 7,000 MMBtu  for
each  day  of  regularly  scheduled outage  at  the  Panda-Brandywine
Facility. In addition, the Panda-Brandywine Partnership must take  or
pay  for a quantity of Scheduled Dispatch Gas each month that  is  no
less  than  80% of the Scheduled Dispatch Gas that was scheduled  for
delivery during such month. If the Panda-Brandywine Partnership  pays
for  but fails to take the minimum quantities of Limited Dispatch Gas
or  Scheduled Dispatch Gas, the Panda-Brandywine Partnership has  the
opportunity later to receive the quantities of gas paid for  but  not
taken.

      Each  year,  CDC  must deliver a report to the Panda-Brandywine
Partnership  demonstrating  that the  expected  production  from  the
proven gas reserves owned by CDC or an affiliate will be greater than
CDC's total firm gas supply commitments over the next five years.  If
the  total  firm commitments exceed the gas reserves, CDC  must  take
necessary action to ensure that its gas reserves will equal or exceed
the  total  firm commitments within six months, or CDC must  dedicate
adequate  reserves to meet its obligation to provide Limited Dispatch
Gas  to the Panda-Brandywine Partnership through the end of the  term
of  the  Brandywine Gas Agreement. The dedicated gas reserves can  be
released from dedication if CDC submits reports for three consecutive
years  demonstrating  that  CDC's  gas  reserves  exceed  total  firm
commitments  or  CDC submits a report demonstrating  that  CDC's  gas
reserves are greater than or equal to 125% of total firm commitments.

       The  Panda-Brandywine  Partnership  will  also  purchase  fuel
management  services from CDC pursuant to the Fuel Supply  Management
Agreement  between  CDC  and  the Panda-Brandywine  Partnership  (the
"Brandywine  Fuel Management Agreement"). MCN Investment  Corporation
has   unconditionally  guaranteed  CDC's  payment   and   performance
obligations  under  the  Brandywine Fuel  Management  Agreement.  The
Brandywine Fuel Management Agreement is effective for an initial term
that  is  the  greater of 15 years from the date the Panda-Brandywine
Facility commenced commercial operations and the initial term of  the
Brandywine Gas Agreement, and will be extended for an additional two-
year term unless terminated by either party upon nine months' written
notice.  The  Brandywine Fuel Management Agreement  will  immediately
terminate  at  either  party's  option  if  (i)  the  Brandywine  Gas
Agreement  terminates; (ii) the Panda-Brandywine  Facility  does  not
achieve  commercial  operations  by  June  1,  1998;  (iii)  the  MCN
Investment Corporation guaranty is terminated; or (iv) subsequent  to
the  commencement  of  commercial  operations,  the  Panda-Brandywine
Facility ceases operations for twelve consecutive months.

     CDC's fuel management responsibilities under the Brandywine Fuel
Management    Agreement   include   advising   the   Panda-Brandywine
Partnership with respect to the negotiation of natural gas  and  fuel
oil   supply  and  transportation  arrangements,  arranging  for  the
delivery to the Panda-Brandywine Facility of natural gas or fuel oil,
endeavoring to make such arrangements on the basis of "best  efforts"
and   "best   competitive  offer"  and  advising  the  Panda-Rosemary
Partnership with respect to fuel hedging arrangements.

  Gas Transportation

      The  Panda-Brandywine Partnership and Columbia Gas have entered
into  a  Precedent  Agreement (the "Columbia  Precedent  Agreement"),
whereby  Columbia Gas has agreed to construct new pipeline facilities
to  expand  its existing interstate pipeline and provide  the  Panda-
Brandywine  Partnership  with firm transportation  service  upon  the
fulfillment   of   certain   conditions  and   the   Panda-Brandywine
Partnership  has  agreed  to contribute up to  $6,772,590,  plus  any
applicable  tax  gross-up, toward the construction of  Columbia  Gas'
pipeline facilities.

     The Panda-Brandywine Partnership will purchase from Columbia Gas
firm  gas  transportation service pursuant to an Amended and Restated
FTS  Service  Agreement  (the "Columbia Gas FT  Agreement").  Service
under  the  Columbia  Gas FT Agreement commences  on  the  date  that
Columbia Gas completes construction of its required facilities, which
will  be  no  earlier  than November 1, 1996, and  continues  for  an
initial  term of 25 years from the date the Panda-Brandywine Facility
commences  commercial operations, and year-to-year thereafter  unless
terminated by either party upon six months' notice. Columbia Gas  has
agreed  to  provide the Panda-Brandywine Partnership  with  firm  gas
transportation service from November 1, 1996 until the completion  of
construction  of  its required facilities on substantially  the  same
terms and conditions as provided in the Columbia Gas FT Agreement.

      Columbia  Gas  is  obligated  to provide  the  Panda-Brandywine
Partnership  with up to 24,240 Dth per day of firm gas transportation
service   from   a   receipt  point  near  Monclova,   Ohio   to   an
interconnection between the facilities of Columbia Gas and Cove Point
LNG  Limited Partnership ("Cove Point") in Loudoun County,  Virginia.
Columbia Gas provides the firm transportation service pursuant to the
terms of the Columbia Gas FT Agreement,  a rate schedule and the general
terms and conditions of Columbia Gas's effective FERC gas tariff.

      The Panda-Brandywine Partnership purchases from Cove Point firm
gas transportation service to transport gas delivered by Columbia Gas
to  the  facilities of Cove Point pursuant to a FTS Service Agreement
(the  "Cove  Point  FT  Agreement").  The  Cove  Point  FT  Agreement
continues for a term of 25 years from the earlier of the commencement
of commercial operations of the Panda-Brandywine Facility and June 1,
1997.

       Cove  Point  is  obligated  to  provide  the  Panda-Brandywine
Partnership  with up to 24,000 Dth per day of firm gas transportation
service from an interconnection between the facilities of Cove  Point
and  Columbia Gas in Loudoun, Virginia to an interconnection  between
the facilities of Cove Point and Washington Gas Light Company ("WGL")
in   Charles   County,  Maryland.  Cove  Point  provides   the   firm
transportation  service pursuant to the Cove Point FT Agreement,  the
Rate  Schedule  FTS  and  the general terms  and  conditions  of  its
effective FERC gas tariff.

      The  Panda-Brandywine  Partnership and  Cove  Point  have  also
entered  into  the Service Agreement Under Rate Schedule  ITS,  dated
June  20,  1996, whereby Cove Point will provide the Panda-Brandywine
Partnership  with 30,000 Dth per day of interruptible  transportation
service  on a month-to-month basis over the same pipeline  path  Cove
Point  will  utilize to provide firm transportation  service  to  the
Panda-Brandywine Partnership.

      The  Panda-Brandywine Partnership will purchase  from  WGL  gas
transportation, gas sales and gas balancing service pursuant to a Gas
Transportation  and Supply Agreement (the "WGL Agreement").  The  WGL
Agreement  continues for an initial term of 25 years from  the  first
day  of  the  calendar month following the date the  Panda-Brandywine
Facility  commences commercial operations, and will continue year-to-
year  after  the expiration of the initial term unless terminated  by
either party upon six months' written notice.

      WGL  is  obligated to provide the Panda-Brandywine  Partnership
with firm transportation service, up to the quantity of gas nominated
for  such service on a given day, from an interconnection between the
facilities of Cove Point and WGL in Charles County, Maryland  to  the
interconnection  between the WGL facilities and the  Panda-Brandywine
Facility, provided that WGL only must use its best efforts to deliver
transportation gas to the Panda-Brandywine Facility when the pressure
on  the  Cove Point pipeline is less than 500 psig. During the months
of  January,  February and December of any calendar  year,  WGL  may,
under   certain  circumstances,  request  that  the  Panda-Brandywine
Partnership  release  to WGL for its system use  a  quantity  of  gas
purchased  by  the Panda-Brandywine Partnership under the  Brandywine
Gas Agreement and transported to the WGL system.

      Additionally,  WGL  will sell and deliver  gas  to  the  Panda-
Brandywine  Facility on an as-available basis from  November  through
March  and on a best efforts basis from April through October,  at  a
price  to be agreed by the parties. WGL will also provide the  Panda-
Brandywine  Partnership  with  both a  daily  and  monthly  balancing
service with respect to gas that it transports on behalf of the Panda-
Brandywine Partnership.

      WGL  constructed,  at its expense, the necessary  pipeline  and
appurtenant facilities necessary to deliver gas from the  Cove  Point
pipeline to the Panda-Brandywine Facility.

  Fuel Oil

       The   Panda-Brandywine  Facility  was  constructed  with   the
capability to operate on No. 2 fuel oil and has the ability to change
fuel   sources  from  natural  gas  to  fuel  oil  and  back  without
interrupting  the  generation  of electricity.  The  Panda-Brandywine
Facility has on-site storage for approximately 2.0 million gallons of
fuel  oil,  a  supply  sufficient  to  operate  the  Panda-Brandywine
Facility  at  full  load  for  approximately  six  days.  The  Panda-
Brandywine  Partnership will purchase fuel oil on a spot  basis.  The
price  that  the Panda-Brandywine Partnership will pay for  fuel  oil
will  include  delivery to the Panda-Brandywine Facility,  since  the
fuel  oil suppliers deliver or arrange for the delivery of such  fuel
oil.

  Water

      The  Panda-Brandywine Partnership has entered  into  a  25-year
Treated  Effluent Water Purchase Agreement ("Water Supply Agreement")
with the County Commissioners of Charles County, Maryland to purchase
up  to  2.7 million gallons per day of treated effluent from a  local
sewage treatment plant. Treated effluent is a byproduct of the sewage
treatment  process  and  will be used as the  primary  cooling  water
source  for  the  Panda-Brandywine  Facility's  cooling  towers.  The
treated effluent will be transported from the sewage treatment  plant
to  the  Panda-Brandywine Facility by a buried transmission  pipeline
that  has  the capacity to supply up to 3.0 million gallons per  day.
The  Panda-Brandywine Partnership has been approved to use well water
for boiler and potable water.

Other Projects under Development by Panda International

      The  following are additional Projects that Panda International
and  its  affiliates  are  developing. There  are  substantial  risks
associated  with  the  development of Projects, and  increased  risks
associated  with  the  development of  Projects  outside  the  United
States.  There can be no assurance that any Project under development
will  reach  Financial Closing or achieve Commercial  Operations,  or
will  satisfy  the  other  conditions for  transfer  to  the  Project
Portfolio  pursuant  to the Additional Projects Contract.  See  "Risk
Factors  -- Project Risks" and "-- Risks Relating to Future  Non-U.S.
Projects."

  The Panda-Luannan Project

      The Panda-Luannan Facility will be comprised of two 50 MW coal-
fired   electric  generating  units  and  a  steam  and   hot   water
distribution  system  and  will be located  in  Luannan  County  near
Tangshan City in Tangshan Municipality, Hebei Province, PRC.  Luannan
County is located in northeastern Hebei Province in the area that  is
frequently  referred to as the Beijing-Tianjin-Tangshan Triangle,  an
important economic and political center in the PRC.

      PEC  has  formed four equity joint ventures with PRC registered
companies for purposes of developing, constructing and operating  the
Panda-Luannan Facility (collectively, the "Joint Venture Companies").

      The Panda Luannan Facility will sell power to North China Power
Group  Company ("NCPGC") pursuant to an Electric Energy Purchase  and
Sales    Agreement   and   a   General   Interconnection    Agreement
(collectively, the "Luannan Power Purchase Agreement"),  among  NCPGC
and two of the Joint Venture Companies. Gross generation amounts vary
among three eight-hour periods per day, designated as peak hours, non-
peak  hours  and trough hours, as determined under the Luannan  Power
Purchase  Agreement. The Company understands that, subject to  output
limitations during non-peak hours and trough hours, NCPGC has  agreed
to  purchase and take all electric energy delivered to NCPGC from the
Panda-Luannan Facility, as dispatched by the grid. The Joint  Venture
Companies may not sell any electric energy directly to third  parties
without  the  consent of NCPGC. Steam generated by the  Panda-Luannan
Facility  will  be  sold to industrial purchasers,  and  possibly  to
governmental purchasers, located in Luannan County under various heat
and supply agreements.

     Panda International, through two of the Joint Venture Companies,
has   selected  Harbin  Power  Engineering  Company  Limited  as  the
engineering,  procurement  and  construction  contractor  ("Harbin").
Harbin   has  extensive  engineering,  procurement  and  construction
experience  in  the  power industry in the PRC. A  bank  guaranty  is
expected to be provided by The Export-Import Bank of China in respect
of  Harbin's obligations under the construction contract in a maximum
amount  of 35% of the original construction contract price.  The  two
Joint  Venture  Companies also will reserve 10% of  the  construction
costs as retainage, and a guaranty of all of Harbin's liabilities and
obligations  under  the construction contract  will  be  provided  by
Harbin's parent company, Harbin Power Equipment Group Company.

      Two  of  the Joint Venture Companies and NCPGC entered  into  a
transmission line construction agreement on February 10, 1996 for the
construction  of  transmission  lines and  associated  facilities  to
connect  the  Panda-Luannan Facility to the  grid.  These  two  Joint
Venture  Companies subsequently transferred their  interests  in  the
transmission  line  construction agreement to another  Joint  Venture
Company.  NCPGC  will  own the transmission  lines  and  perform  all
operation,  maintenance and repair of the transmission  lines  during
the  term of the Luannan Power Purchase Agreement. The Joint  Venture
Company  which was transferred the interest in the transmission  line
construction  agreement will make available the funds  to  cover  the
cost   of   constructing  the  transmission  lines   and   associated
facilities.

      The Panda-Luannan Facility's largest coal supplier will be  the
Kailuan  Coal Mining Administration ("Kailuan"), a central government
coal  mining  bureau.  Kailuan has committed by  contract  to  supply
300,000  metric  tons of coal per year to the Panda-Luannan  Facility
for  10 years. Additional coal supplies totaling 310,000 metric  tons
per  year  are available under contracts with five other coal  mines.
All  coal  will be delivered to the Panda-Luannan Facility by  truck.
The commitments under these six coal supply agreements are equivalent
to   150%   of   the   Panda-Luannan  Facility's   projected   annual
requirements,  but the Joint Venture Companies are  not  required  to
purchase  that  entire  amount.  A  contract  for  the  provision  of
operation  and  maintenance services has been signed with  Duke/Fluor
Daniel International Services, Inc.

      The formation of a Sino-foreign equity joint venture, including
both  the  joint  venture contract and the articles  of  association,
requires  the approval of the Ministry of Foreign Trade and  Economic
Cooperation (MOFTEC) or, if the amount of the total investment in the
joint  venture  falls  below the applicable approval  threshold,  the
applicable provincial or, in some cases, local commission of  foreign
trade  and  economic  cooperation (COFTEC). All businesses  in  China
require  business licenses issued by the local branch  of  the  State
Administration  of  Industry and Commerce (SAIC).  The  Panda-Luannan
Facility also requires certain other approvals with respect  to  such
items   as  grid  interconnection,  legal  and  financial  structure,
transmission   systems,  land  use,  zoning,  pricing,  international
exchange,  water usage, environmental protection, ash  transportation
and ash disposal. These various approvals have been obtained.

  The Panda of Nepal Project

      Panda  International has formed a joint venture  with  a  major
hydroelectric engineering company and a local Nepalese party to build
a  36  MW  hydroelectric facility on the upper Bhote Koshi  River  in
Nepal.   A  power  purchase  agreement  with  the  Nepal  Electricity
Authority  ("NEA")  and a project agreement with  the  Government  of
Nepal  obligating the Government of Nepal to guarantee NEA's  payment
obligations  and  provide certain other support and  incentives  were
signed in July 1996. Approval of the joint venture was received  from
the  Government  of  Nepal  in  June 1996.  Panda  International  has
received commitment letters from two multilateral agencies to provide
debt financing for this Project.

  The Panda-La Panga Project

      In  August  1994,  Panda International  acquired  from  another
independent power developer a 90% interest in a Project company  that
had  entered  into a power purchase agreement with the  Orissa  State
Electricity Board for a proposed 500 MW coal-fired power  project  to
be  located  in  the State of Orissa, India. Certain of  the  central
governmental  approvals for the Project have been obtained.  Although
Panda  International believes its power purchase agreement  is  valid
and  enforceable,  the  State  of  Orissa  has  given  a  notice   of
cancellation of such agreement to Panda International, as well as  to
several  other  third  parties with respect to their  projects  being
developed.   Panda International has objected to such notice  and  is
presently conducting discussions with the government of the State  of
Orissa.  Development efforts have been delayed pending resolution  of
this dispute.

  The Panda-Kathleen Project

      The  Panda-Kathleen Facility is planned to be a combined  cycle
natural  gas-fired, intermediate-load, cogeneration  facility  to  be
located on a 7.5-acre site owned by the Panda-Kathleen Partnership in
an   industrial  park  near  Lakeland,  Florida.  The  Panda-Kathleen
Partnership  entered  into a power purchase  agreement  with  Florida
Power Corporation ("Florida Power") in 1991.

      The Panda-Kathleen Partnership and Florida Power are engaged in
litigation  before various state and federal forums in  Florida  over
the  interpretation  of the Panda-Kathleen power purchase  agreement.
See "Legal Proceedings -- Florida Power Proceedings." The outcome  of
this  litigation will determine whether construction  of  the  Panda-
Kathleen   Facility   is   initiated  and  completed.   Pursuant   to
arrangements   with   GE  Capital  under  the  Brandywine   Financing
Documents,  the  entities which are partners  of  the  Panda-Kathleen
Partnership  will be required to be transferred to  the  Company  and
become  part of its Project Portfolio if, and within 180 days  after,
the  Panda-Kathleen Facility reaches the earlier of Financial Closing
or Commercial Operations.

                          LEGAL PROCEEDINGS
                                  
      Neither  the  Company nor the Issuer is a party  to  any  legal
proceedings. Affiliates of the Company are claimants or defendants in
various legal proceedings which have arisen in the ordinary course of
business.  The  Company  believes  such  claims  and  legal  actions,
individually or in aggregate, will not have a material adverse effect
on the business or financial condition of the Company.

NNW, Inc. Proceeding

      On  July  12,  1996, PEC filed an action against NNW  captioned
Panda Energy Corporation v. NNW, Inc. f/k/a Nova Northwest Inc.  (No.
96-07151-C),  in  the  District Court of Dallas County,  Texas  (68th
Judicial District). PEC's petition seeks a declaratory judgment  that
the   NNW  Cash  Flow  Participation  remains  at  0.433%  after  the
restructuring of the Panda-Rosemary Partnership interest pursuant  to
the terms of the Credit Agreement. See "Description of the Projects -
- -  The  Panda-Rosemary Facility -- Cash Flow Participation." Pursuant
to  the  Credit  Agreement, NNW received a  cash  flow  participation
interest in distributions from the Panda-Rosemary Partnership in  the
amount of 4.33% of PEC's own participation interest. At the time  the
Credit  Agreement was entered into, the aggregate equity interest  in
the    Panda-Rosemary   Partnership   held   by    PEC    was    10%,
making  the NNW Cash Flow Participation equal to 0.433%. As a  result
of  the  redemption of Ford Credit's 90% limited partnership interest
in  the Panda-Rosemary Partnership, PEC (through the Company) owns an
indirect 100% interest in the Panda-Rosemary Partnership.

       Pursuant   to  the  Credit  Agreement,  the  NNW   Cash   Flow
Participation  interest is not to be affected  either  positively  or
negatively  by  "any financial restructuring." It is the  opinion  of
Panda  International  and the Company that  the  redemption  of  Ford
Credit's  limited partnership interest is a "financial restructuring"
within the meaning of that term in the Credit Agreement and that,  as
a  result, the NNW Cash Flow Participation remains equal to 0.433% of
total  cash  flow  distributions  by the  Panda-Rosemary  Partnership
(based on the current debt structure). NNW is disputing this position
and  asserts that after the restructuring it is entitled to 4.33%  of
PEC's   distributions  from  the  Panda-Rosemary   Partnership.   The
declaratory judgment petition seeks a determination that the NNW Cash
Flow  Participation is equal to 0.433%. A resolution of this  dispute
and  the  declaratory  judgment proceeding adverse  to  PEC  and  the
Company would not have a material adverse effect on the Company.  See
"'Description of the Projects --  The Panda-Rosemary Facility -- Cash
Flow Participation."

      In  the  view  of PEC's counsel in this matter, Lynn  Stodghill
Melsheimer  &  Tillotson,  L.L.P. (Dallas, Texas),  and  taking  into
account that no discovery has been conducted, PEC's interpretation of
the  Credit Agreement is fully supported by the unambiguous terms  of
the Credit Agreement. Under such circumstances, PEC would be entitled
to  judgment  as a matter of law that its interpretation is  correct.
Even if a court were to conclude that a factual dispute exists as  to
the meaning of the Credit Agreement, it is the view of Lynn Stodghill
Melsheimer  &  Tillotson,  L.L.P.  that  parol  and  other  extrinsic
evidence supports PEC's interpretation of the Credit Agreement.  Lynn
Stodghill  Melsheimer & Tillotson, L.L.P., however, also state  that,
as  in any litigation matter, there can be no assurance that PEC will
prevail in this case, and its position could be rejected in whole  or
in  part  by  a  judge or jury. However, based on its review  of  the
information PEC has provided them, such counsel believes  that  PEC's
interpretation  of the Credit Agreement is more likely  than  not  to
prevail in court.

Heard Proceedings

      PEC is a party to a lawsuit captioned Panda Energy Corporation,
Plaintiff  v.  Heard Energy Corporation, CLF Energia Y  Electricidad,
S.A.,  Robert  A. Wolf, Armin Alexander Budzinsky, Edward  R.  Gwynn,
Donald  L.  Kinney,  Morgan Stanley & Co., Inc.,  Allstate  Insurance
Company,   Allstate  Life  Insurance  Company,  Entergy  Corporation,
Entergy  Enterprises,  Inc.,  Entergy  Power,  Inc.,  Entergy   Power
Development Corporation, Anil Desai, Drs. IR. Poerwanto  P.,  and  PT
Panca  Serodja Pradhana, Defendants,  (No. 94-0672-J), District Court
of Dallas County, Texas (191st Judicial District). PEC initiated this
litigation in April 1994 and alleges that defendants Wolf, Gwynn  and
Kinney,  former  PEC  employees, formed a  competing  company  (Heard
Energy   Corporation)   and   misappropriated   certain   of    PEC's
international power project opportunities. PEC alleges that the other
defendants  knowingly participated, collaborated and/or conspired  in
the    misappropriation.   PEC   alleges   causes   of   action   for
misappropriation,  conspiracy, fraud, breach of contract,  breach  of
fiduciary  duty  and legal malpractice against one  or  more  of  the
defendants and alleges damages in an unspecified amount.

      Defendant Morgan Stanley filed a counterclaim on September  14,
1995  against  PEC, alleging that it had performed services  for  PEC
pursuant  to an engagement agreement relating to the Panda-Brandywine
Project.  PEC  terminated the engagement agreement on  May  4,  1993.
Morgan  Stanley alleges that the services it performed prior to  such
termination  included assisting PEC in obtaining  certain  regulatory
approvals,  preparing  a draft solicitation booklet  and  identifying
potential  project  financing sources, including GE  Capital.  Morgan
Stanley  further alleges that PEC obtained financing from GE  Capital
after  Morgan  Stanley  was terminated, and that  Morgan  Stanley  is
entitled  to  a "transaction fee," either pursuant to the  engagement
agreement  or  based  on  the  value of  the  services  it  allegedly
performed,  in  an  amount  of  not  less  than  $4.3  million,  plus
attorneys' fees and interest.

      Defendants  Heard Energy Corporation, Wolf, Gwynn,  Kinney  and
Budzinsky  (the "Heard Defendants") also filed a counterclaim  during
November  1994  against PEC and a third-party  claim  against  Robert
Carter and Janice Carter, alleging that PEC, Robert Carter and Janice
Carter  negligently  made  misrepresentations  of  PEC's  lack  of  a
continued  interest in developing international power  projects.  The
Heard Defendants allege that they would not have engaged in allegedly
competing  international  power project transactions  but  for  these
misrepresentations and that they incurred damages in  the  amount  of
approximately  $5.0  million as a result of these misrepresentations,
such  damages  allegedly  consisting of expenses  incurred  by  Heard
Energy   Corporation,  certain  portions  of  which   allegedly   are
guaranteed   by  the  individual  Heard  Defendants.  In   both   the
counterclaim and the third-party claim, the Heard Defendants  further
allege  that  PEC,  Robert  Carter  and  Janice  Carter  violated   a
confidentiality order relating to certain documents produced  by  the
Heard  Defendants  during  the discovery  phase  of  this  action  by
misappropriating confidential information in these documents for  the
purpose  of  gaining  a  competitive  advantage  over  Heard   Energy
Corporation.  The Heard Defendants seek $5.0 million  in  damages  as
well  as  unspecified  "exemplary"  damages  based  on  this  alleged
violation.  PEC  believes that the Heard Defendants' discovery  order
claim is not actionable as a claim for damages.

      On  March  15,  1996, all of the defendants filed  motions  for
summary  judgment,  and PEC filed motions for summary  judgment  with
respect  to  Morgan Stanley's counterclaim and the Heard  Defendants'
counterclaim and third-party claim. By letter dated April  30,  1996,
the  court  advised  all  counsel  that  it  intended  to  grant  the
defendants' motions for summary judgment, indicating that  PEC  could
not  show  legally  sufficient evidence of  damages  to  sustain  its
claims. This order was entered on June 19, 1996.

      PEC  has filed an appeal bond and intends to appeal the court's
ruling. In light of the court's ruling and pending the appeal, Morgan
Stanley  and  the  Heard Defendants have dismissed without  prejudice
their  counterclaims and third-party claims, and PEC has agreed  that
any  applicable statutes of limitations or other time-based  defenses
will be tolled during the pendency of the appeal.

      The  Company has been informed by PEC that PEC does not believe
that  either the Morgan Stanley counterclaim or the Heard Defendants'
counterclaims and third-party claims will be refiled unless and until
the  judgment  dismissing  PEC's  claims  against  those  parties  is
reversed  and remanded to the trial court by the appellate court.  In
any  event, PEC does not believe that these counterclaims  or  third-
party  claims,  if reasserted, have any merit, nor does  PEC  believe
that these claims, if eventually decided adversely to PEC, would have
a material effect on the business of PEC.

Brandywine Proceedings

      On  June  26,  1996, certain plaintiffs commenced a  proceeding
against  the  Panda-Brandywine Partnership and one of its contractors
captioned  Jeannine  McConnell,  McConnell  Pool  Service,  Inc.  and
McConnell  Fuel  Oil,  Inc.  v.  Panda-Brandywine,  L.P.  and  Flippo
Construction  (Case No. CV 96-1344) in the Circuit Court for  Charles
County,  Maryland.  In  this proceeding, plaintiffs  allege  that  in
connection  with the construction of a water line/pipe, a  contractor
for  the Panda-Brandywine Partnership, Flippo Construction ("Flippo")
and   the  Panda-Brandywine  Partnership  left  their  easement   and
inadvertently  trespassed  on  to  plaintiffs'  property.  While   on
plaintiffs'  property,  Flippo  and the Panda-Brandywine  Partnership
allegedly  dug  a deep and wide hole and laid pipe in it.  Plaintiffs
allege  that this trespass damaged the property, decreased  its  fair
market  value and resulted in loss of use thereof. Plaintiffs'  claim
damages  in  numerous counts that aggregate to $3,250,000  in  actual
damages  against  each  defendant plus punitive  damages  aggregating
$3,000,000 against each defendant.

      The  Panda-Brandywine Partnership intends to vigorously contest
this  proceeding. Panda International and the Company do not  believe
that  the  outcome of this proceeding will have any material  adverse
effect  on  the  financial condition of the  Company  or  the  Panda-
Brandywine Partnership. Immediately following the inadvertent digging
of  the hole on plaintiffs' property, Flippo went onto such property,
filled  in  and compacted the hole and moved the pipe  route  off  of
plaintiffs'  property. Panda International and  the  Company  believe
that  this  action should be sufficient to eliminate any  substantial
damage  to  this property. Flippo has offered to go on to plaintiffs'
property  and  fix  any  remaining damage  (if  any)  to  plaintiffs'
property but plaintiffs have refused this offer.

      In  the  opinion  of Panda International and the  Company,  the
contract between the Panda-Brandywine Partnership and Flippo requires
Flippo  to  hold  the Panda-Brandywine Partnership harmless  for  any
activities relating to the plaintiffs' property.

Florida Power Proceedings

     In January 1995, Florida Power commenced a proceeding before the
Florida PSC against the Panda-Kathleen Partnership captioned  In  re:
Petition for Declaratory Statement Regarding Eligibility for Standard
Offer  Contract and Payment Thereunder by Florida Power  Corporation,
Case  No.  950110-EI.  Florida Power's petition seeks  a  declaratory
statement  that  the  Kathleen  Power  Purchase  Agreement   is   not
"available"  to  the  Panda-Kathleen Partnership because  the  Panda-
Kathleen  Partnership's proposed cogeneration facility  allegedly  is
not  in  compliance with the Florida PSC's rules (because it  may  be
capable   of  exceeding  75  MW  in  electric  generating  capacity).
Additionally,  if  the contract is "available" to the  Panda-Kathleen
Partnership, Florida Power seeks a declaratory statement that  it  is
only  obligated  to  pay capacity payments under the  Kathleen  Power
Purchase Agreement for a term of 20 years rather than for the  entire
30-year  term  of the Kathleen Power Purchase Agreement.  The  Panda-
Kathleen  Partnership  filed a cross-petition seeking  a  declaratory
statement  that  the milestone dates in the Kathleen  Power  Purchase
Agreement  must  be extended due to Florida Power's improper  actions
and  as  a  result  of  the delays in developing  the  Panda-Kathleen
Facility   caused  by  Florida  Power's  petition  and  the   ensuing
proceeding  before  the  Florida PSC. The Panda-Kathleen  Partnership
filed   a  motion  to  dismiss  the  proceeding  based  on  lack   of
jurisdiction,  but  that motion was denied by  the  Florida  PSC.  In
February of 1996, the Florida PSC held a one-day hearing.

      On  May  20,  1996, the Florida PSC issued a decision  granting
Florida  Power's  petition,  and  holding  that  the  Kathleen  Power
Purchase Agreement is not available to the Panda-Kathleen Facility as
proposed because it has an electric generating capacity in excess  of
75  MW  and  that  Florida Power is only obligated to  make  capacity
payments  under  the Panda-Kathleen Power Purchase Agreement  for  20
years.  The  Florida  PSC's decision also grants  the  Panda-Kathleen
Partnership's  cross-petition insofar as it grants the Panda-Kathleen
Partnership   a   12-month  extension  to   meet   the   construction
commencement  milestone date and an 18-month extension  to  meet  the
commercial  operation milestone date. The Panda-Kathleen  Partnership
has appealed the Florida PSC's order to the Florida Supreme Court.

      There are two actions related to this matter pending before the
Florida  Supreme Court and the United States District Court  for  the
Middle District of Florida.

                             REGULATION

      Project subsidiaries of the Company are subject to complex  and
stringent  energy,  environmental and  other  governmental  laws  and
regulations at the federal, state and local levels in connection with
the   development,  ownership  and  operation  of   its   electricity
generation   facilities.   Federal  laws   and   regulations   govern
transactions by electric and gas utility companies, the types of fuel
that may be utilized by an electric generating facility, the type  of
energy  that may be produced by such a facility and the ownership  of
the  facility. State utility regulatory commissions must approve  the
rates  and  terms  and conditions under which public  utilities  sell
electric  power at retail and, under certain circumstances,  purchase
electric   power   from   independent   producers.   Under    certain
circumstances  where  specific exemptions are otherwise  unavailable,
state utility regulatory commissions may have broad jurisdiction over
non-utility  electric power generation facilities.  Energy  producing
projects  also  are  subject to federal, state  and  local  laws  and
administrative   regulations  governing  the  emissions   and   other
substances produced, discharged or disposed of by a facility and  the
geographical location, zoning, land use and operation of a  facility.
Applicable federal environmental laws typically have state and  local
enforcement  and implementation provisions. These environmental  laws
and regulations generally require that a variety of permits and other
approvals  be  obtained before the commencement  of  construction  or
operation of an energy-producing facility and that the facility  then
operate in compliance with those permits and approvals.

Federal Energy Regulation

  PURPA

     The Public Utility Regulatory Policies Act of 1978 ("PURPA") and
the  regulations  promulgated thereunder  provide  certain  rate  and
regulatory incentives to an electric generating facility  that  is  a
qualifying  cogeneration or small power production  facility  ("QF").
The  Panda-Rosemary  Facility and the Panda-Brandywine  Facility  are
QFs.  If  built, the Panda-Kathleen Facility also would be  a  QF.  A
cogeneration  facility is a QF if it (i) sequentially  produces  both
electricity  and  useful thermal energy that is used for  industrial,
commercial,  heating or cooling purposes, (ii) meets  certain  energy
efficiency and operating standards when oil or natural gas is used as
a  fuel  source and (iii) is not more than 50%-owned by  an  electric
utility,  electric  utility holding company or an  entity  or  person
owned by either or any combination thereof.

      Under  PURPA  and the regulations promulgated  thereunder,  QFs
receive  two  primary  benefits. First, a  QF  is  exempt  from  most
provisions  of  the Public Utility Holding Company Act  of  1935,  as
amended ("PUHCA"), from most provisions of the Federal Power Act,  as
amended  (the  "FPA"),  and  from  certain  state  laws  relating  to
organizational,  rate and financial regulation.  Second,  regulations
promulgated by the Federal Energy Regulatory Commission (the  "FERC")
under  PURPA require that (i) electric utilities purchase electricity
generated  by  QFs,  construction of  which  commenced  on  or  after
November  9, 1978, at a price based on the purchasing utility's  full
"avoided  costs" and (ii) the utilities sell supplementary,  back-up,
maintenance  and  interruptible power  to  the  QFs  on  a  just  and
reasonable and non-discriminatory basis. See "PUHCA" and "FPA" below.
PURPA  and  the  regulations promulgated thereunder  define  "avoided
costs"  as the "incremental costs to an electric utility of  electric
energy  or  capacity  or both which, but for the  purchase  from  the
qualifying  facility  or qualifying facilities,  such  utility  would
generate itself or purchase from another source." Utilities may  also
purchase power from QFs at prices other than "avoided costs" pursuant
to negotiations as provided by FERC regulations.

      The  FERC's regulations also provide that if energy or capacity
is  provided  pursuant  to a legally enforceable  obligation  over  a
specified term, avoided costs may be determined, at the option of the
QF,  either  at  the time the energy or capacity is delivered  or  as
calculated  at  the  time  the obligation  is  incurred.  The  FERC's
regulations  further  provide that, in the case  of  rates  based  on
estimates of avoided costs over the term of a contract, the rates  do
not  violate the FERC's rules if the rules for such purchases  differ
from avoided costs at the time of delivery.

       In  certain  instances,  payments  based  upon  avoided  costs
estimated  at the time a contract is entered into have proven  to  be
greater than a utility's avoided costs at the time of delivery.  Many
utilities  have  attempted to minimize the disparity by  implementing
strategies  designed  to  reduce avoided  cost  payments  under  such
contracts  to  levels  that  the  utilities  believe  will  be   more
competitive in a short-term marginal cost electric energy market. See
"Industry  Restructuring  Proposals" below. Such  strategies  include
attempts to renegotiate or buy out power purchase contracts with QFs.
Some  utilities have sought rigorously to enforce the terms  of  such
contracts and to exercise their contractual termination rights if the
contracts are not strictly observed. In addition, some utilities have
engaged  in  litigation and regulatory action against QFs to  achieve
these ends.

      The  FERC  has  refused  to disturb QF contract  rates  on  two
operating  projects  where  estimates of a utility's  avoided  costs,
calculated  at the time the contracts were signed, were  higher  than
the  actual  avoided costs at the time of delivery and  the  contract
rates  were not challenged at the time the contracts were signed  and
were  not the subject of an ongoing challenge to the state's  avoided
cost  determination. New York State Electric & Gas  Corporation,   71
FERC   61,027,  reconsideration denied, 72 FERC  61,067 (1995).  This
decision  is  currently the subject of a petition for review  in  the
United States Court of Appeals for the D.C. Circuit.

      Relying  in part on the FERC's regulations, a federal court  of
appeals has held that once a state commission has approved (by  final
and  nonappealable order) a QF contract rate as being consistent with
avoided costs, just, reasonable and prudently incurred, any action or
order by the state commission to reconsider its approval or deny  the
pass-through  of  the QF's charges to the utility's retail  customers
under  purported  state  authority is preempted  by  PURPA.  Freehold
Cogeneration Associates, L.P. v. Board of Regulatory Comm'rs  of  New
Jersey,   44  F.3d  1178 (3rd Cir.), cert. denied  sub  nom.,  Jersey
Central Power & Light Co. v. Freehold Cogeneration Associates,  L.P.,
116 S. Ct. 68 (1995).

      In  Independent  Energy Producers Assoc. v.  California  Public
Utilities  Comm'n,  36 F.3d 848 (9th Cir. 1994), the  U.S.  Court  of
Appeals  for the Ninth Circuit held that states are not preempted  by
PURPA  from  instituting  a  program  that  requires  QFs  to  submit
operating  data,  to  purchasing utilities for monitoring  compliance
with  QF  status requirements, as long as the monitoring requirements
do  not  impose an undue burden on the QFs. However, the  same  court
determined  that states and utilities are preempted  by  federal  law
from  taking action on their determination that a QF is no longer  in
compliance  with  QF status requirements, other than requesting  that
the  FERC revoke the facility's QF status, either by filing a request
for  revocation or by filing a petition for a declaratory order  that
the facility is no longer a QF.

      On  May  29,  1996,  VEPCO  filed with  the  State  Corporation
Commission  of  the Commonwealth of Virginia ("SCC")  a  request  for
authorization to institute a formal QF status monitoring program. The
request  states that the proposed monitoring program would  apply  to
all  QFs that have entered into power purchase agreements with VEPCO.
Under the proposed program, QFs would submit to VEPCO by March  1  of
each  year certain operational data from the previous year. If  VEPCO
believes,  on the basis of such data, that a QF does not comply  with
QF  requirements, the request indicates that VEPCO would first inform
the  QF  and, if the QF agreed with or failed to respond  to  VEPCO's
findings, VEPCO would file a petition seeking a declaration from  the
FERC that such a facility is not a QF.

      The North Carolina Utilities Commission ("NCUC") has disallowed
the  pass-through to VEPCO's North Carolina retail rates of a portion
of  capacity  payments VEPCO had been making to  several  non-utility
generation plants. The capacity payment rates for the plants had been
determined  by an arbitrator and approved by the SCC. The NCUC  found
that  bids  from  a 1988 solicitation (the "1988 VEPCO Solicitation")
were  available at the time the contract was approved and should have
been  used,  instead  of  arbitration, to determine  VEPCO's  avoided
costs. The NCUC ruled that rates in excess of the rates derived  from
bids   received  in  the  1988  VEPCO  Solicitation  were   therefore
disallowed in VEPCO's North Carolina retail rates. The North Carolina
Supreme  Court upheld the NCUC's decision, saying that the  NCUC  had
simply disallowed rates above avoided costs. North Carolina Utilities
Comm'n  v. North Carolina Power,  338 N.C 412, 450 S.E.2d 896 (1994).
The United States Supreme Court declined to review that decision.

      While the Rosemary Power Purchase Agreement with VEPCO was  not
specifically approved by the SCC, the SCC did approve the 1988  VEPCO
Solicitation that resulted in the Rosemary Power Purchase  Agreement.
Although  the NCUC used the 1988 VEPCO Solicitation to determine  the
avoided  costs in the North Carolina decision discussed above,  there
can  be  no assurance that it would not disallow the pass-through  of
the  Rosemary  Power Purchase Agreement rates, which arose  from  the
1988  VEPCO  Solicitation. If the NCUC were to  disallow  such  pass-
through,  and if the courts were to allow the decision to stand,  the
Company  believes that any such disallowance would affect  only  that
portion  of  VEPCO's  rates allocated to its  North  Carolina  retail
customers. The Brandywine Power Purchase Agreement has been  approved
by  both  the  Maryland  and  District  of  Columbia  Public  Service
Commissions.

       The   Company  endeavors  to  develop  its  Projects,  monitor
compliance by the Projects with applicable regulations and choose its
customers  in a manner which minimizes the risks of losing  their  QF
status. Certain factors necessary to maintain QF status are, however,
subject  to  the  risk of events outside the Company's  control.  For
example,  loss of a thermal energy customer or failure of  a  thermal
energy  customer to take required amounts of thermal  energy  from  a
cogeneration facility that is a QF could cause the facility  to  fail
to satisfy the criteria required for QF status regarding the level of
useful  thermal energy output. Upon the occurrence of such an  event,
the Company would seek to replace the thermal energy customer or find
another  use  for the thermal energy that meets PURPA's requirements,
but no assurance can be given that this would be possible.

      If  one  of  the Projects in which the Company has an  interest
should  lose  its  status as a QF, the Project  would  no  longer  be
entitled to the exemptions from PUHCA and the FPA. This could subject
the  Project to rate regulation as a public utility under the FPA and
state  law  and could result in the Company inadvertently becoming  a
public  utility holding company by owning more than 10% of the voting
securities  of, or controlling, a facility that would  no  longer  be
exempt  from  PUHCA. This could cause all of the Company's  remaining
Projects  to lose their QF status, because QFs may not be controlled,
or  more than 50% owned, by public utility holding companies. Loss of
QF  status  may also trigger defaults under covenants to maintain  QF
status  in  the  Projects'  power purchase  agreements,  steam  sales
agreements  and  financing  agreements  and  result  in  termination,
penalties  or  acceleration of indebtedness under such agreements.  A
facility  may  lose its QF status on a retroactive or  a  prospective
basis.

      If  a Project were to lose its QF status (because, for example,
it  lost  its  steam customer), the Company could  attempt  to  avoid
holding  company  status (and thereby protect the QF  status  of  its
other Projects) on a prospective basis by restructuring its interests
in  the  Project. For instance, the Company could change  its  voting
interest  in the entity owning the nonqualifying Project to nonvoting
or  limited partnership interests and sell the voting interest to  an
individual or company which could tolerate the lack of exemption from
PUHCA, or by otherwise restructuring ownership of the Project  so  as
not  to  become  a  holding  company. These actions,  however,  would
require  approval of the Commission or a no-action  letter  from  the
Commission,  and  would  result  in  a  loss  of  control  over   the
nonqualifying  Project, could result in a reduced financial  interest
therein and might result in a modification of the Company's operation
and  maintenance  agreement  relating  to  such  Project.  A  reduced
financial interest could result in a gain or loss on the sale of  the
interest in such Project, the removal of the affiliate through  which
the ownership interest is held from the consolidated income tax group
or  the consolidated financial statements of the Company, or a change
in  the results of operations of the Company. Loss of QF status on  a
retroactive  basis  could  lead to, among  other  things,  fines  and
penalties  being levied against the Company and its subsidiaries  and
claims by utilities for refund of payments previously made.

      Under  the Energy Policy Act of 1992 ("Energy Policy  Act"),  a
company  engaged  exclusively  in  the  business  of  owning   and/or
operating  a  facility  used for the generation  of  electric  energy
exclusively  for sale at wholesale may be exempted from PUHCA  as  an
"exempt  wholesale generator." An exempt wholesale generator may  not
make retail sales of electricity. If a Project can be qualified as an
exempt wholesale generator ("EWG") under Section 32 of PUHCA it  will
be  exempt from PUHCA even if it does not qualify as a QF. Therefore,
if  a  QF  in  the Company's Project Portfolio were to  lose  its  QF
status, the Company could apply to have the Project qualified  as  an
EWG. However, assuming this changed status would be permissible under
the  terms of the applicable power purchase agreement, rate  approval
from  FERC  would  be  required. See "FPA" below.  In  addition,  the
Project would be required to cease selling electricity to any  retail
customers  (such  as the thermal energy customer)  and  could  become
subject  to state regulation of sales of thermal energy. See  "PUHCA"
below.

  PUHCA

     PUHCA provides that any corporation, partnership or other entity
or  organized group that owns, controls or holds power to vote 10% or
more  of  the  outstanding voting securities  of  a  "public  utility
company" or a company that is a "holding company" of a public utility
company is subject to regulation under PUHCA, unless an exemption  is
established or a FERC order declaring it not to be a holding  company
is  granted. Registered holding companies under PUHCA are required to
limit  their utility operations to a single integrated utility system
and  to  divest any other operations not functionally related to  the
operation  of  the  utility  system. In addition,  a  public  utility
company  that  is a subsidiary of a registered holding company  under
PUHCA   is   subject  to  financial  and  organizational  regulation,
including  approval  by the Commission of certain  of  its  financing
transactions.

  FPA

      Under  the FPA, the FERC has exclusive rate-making jurisdiction
over  wholesale sales of electricity and transmission  in  interstate
commerce.  These  rates may be determined on either a cost-of-service
basis  or  a market-based approach. If a QF in the Company's  Project
Portfolio were to lose its Qualifying Facility status, the rates  set
forth in the applicable power purchase agreement would have to be
filed with the FERC and would be  subject to  initial and potentially
subsequent reviews by the  FERC under  the FPA, which could result in
reductions to the rates.

  Industry Restructuring Proposals

      The United States Congress is currently considering legislation
to  repeal  PURPA entirely, or at least to repeal the  obligation  of
utilities  to  purchase from Qualifying Facilities. There  is  strong
Congressional   support   for  grandfathering   existing   Qualifying
Facilities contracts if such legislation is passed, and also  support
for  requiring  utilities  to  conduct competitive  bidding  for  new
electric generation if the PURPA purchase obligation is eliminated.

      The  FERC  and  many  state utility commissions  are  currently
studying  a  number of proposals to restructure the electric  utility
industry  in the United States to permit utility customers to  choose
their  utility supplier in a competitive electric energy market.  The
FERC  has  recently issued a final rule requiring utilities to  offer
wholesale  customers and suppliers open access on their  transmission
lines,  on a basis comparable to the utilities' own use of the lines.
Although  the  rule (Order No. 888) may be appealed,  many  utilities
have  already filed "open access" tariffs. The utilities contend that
they  should recover from departing customers their fixed costs  that
will  be  "stranded" if their wholesale customers choose new electric
power  suppliers.  These stranded costs include  the  capacity  costs
utilities  are  required to pay under many QF  contracts,  which  the
utilities view as excessive when compared with current market  prices
for  capacity.  Many utilities are therefore seeking  ways  to  lower
these  contract prices or terminate the contracts altogether, out  of
fear  that their shareholders will have to bear all or part  of  such
"stranded"  costs. Some utilities have engaged in litigation  against
QFs  to achieve these ends. See "PURPA" above. The FERC's rule allows
full  recovery  of  "legitimate  and verifiable"  prudently  incurred
stranded  costs  at  the  wholesale  level.  However,  the  FERC  has
jurisdiction  over  only a small percentage of  electric  rates,  and
there  is  likely  to  be litigation over whether wholesale  stranded
costs are "legitimate and verifiable."

      In  addition  to  restructuring proposals being  considered  by
regulatory  agencies, a number of bills have been introduced  in  the
U.S.   Congress   to  promote  electric  utility  restructuring   and
deregulation of electric rates. These bills differ as to how  and  to
what  extent  a utility's "stranded" or "transition" costs  would  be
recoverable  if current captive customers left the utility's  system.
The  existence  of  this  legislation  may  increase  the  desire  of
utilities  to  renegotiate, buy out or attempt to terminate  existing
power  purchase  agreements  containing  prices  that  the  utilities
believe  will  not  be  competitive in  a  short-term  marginal  cost
electric  energy market. In addition, if electric energy  prices  are
deregulated,  electric energy producers will have  to  sell  electric
energy at competitive market prices.

State Regulations

      State  public utility commissions ("PUCs") have broad authority
to  regulate  both the rates charged by and financial  activities  of
electric utilities, and to promulgate regulations implementing PURPA.
Since  a  power purchase agreement will become a part of a  utility's
cost  structure (and therefore generally is reflected in  its  retail
rates),  power  purchase agreements from independent power  producers
are   potentially  subject  to  the  regulatory  purview   of   PUCs,
particularly  the process by which the utility has entered  into  the
power purchase agreements. If a PUC has approved the process by which
a  utility secures its power supply, a PUC generally will be inclined
to  allow a utility to "pass through" the expenses associated with an
independent  power  contract  to  the  utility's  retail   customers.
Moreover, a PUC may not disallow the full reimbursement to a  utility
for  the  purchase of electricity from a QF once the PUC has approved
the  rates as consistent with the requirements of PURPA. In addition,
retail sales of electricity or thermal energy by an independent power
producer may be subject to PUC regulation, depending on state law.

      Independent  power producers that are not QFs under  PURPA  are
considered  to be public utilities in many states and are subject  to
broad   regulation   by  PUCs  ranging  from  the  requirement   that
certificates  of  public  convenience and necessity  be  obtained  to
regulation  of  organizational,  accounting,  financial   and   other
corporate  matters. However, sales of electricity  at  wholesale  are
subject  to  the exclusive regulatory jurisdiction of  the  FERC.  In
addition,  states  may  assert  jurisdiction  over  the  siting   and
construction  of facilities, and over the issuance of securities  and
the sale or other transfer of assets by these facilities that are not
QFs.

      State  PUCs also have jurisdiction over the transportation  and
retail  sale  of  natural gas by local distribution  companies.  Each
state's   regulatory  laws  are  somewhat  different;  however,   all
generally  require  a local distribution company to  obtain  approval
from  the PUC to provide services and construct facilities. The rates
of  local  distribution companies are usually subject  to  continuing
oversight by the PUC.

      In  the case of the Panda-Rosemary Facility, the Panda-Rosemary
Partnership is subject to a number of conditions imposed by the  NCUC
pursuant  to  a  Certificate  of  Public  Convenience  and  Necessity
("CPCN"),  including that the Panda-Rosemary Facility and the  Panda-
Rosemary  Pipeline  both be owned by the Panda-Rosemary  Partnership,
that the Panda-Rosemary Partnership not transport gas for or sell  or
deliver  gas  to any other entity, that all electricity generated  at
the  Panda-Rosemary Facility be sold to an electric utility and  that
all  thermal energy produced at the Panda-Rosemary Facility  be  sold
only  to Bibb. If Bibb were no longer the steam purchaser, the Panda-
Rosemary Partnership would be obligated to notify the NCUC and  VEPCO
and  the  NCUC  could  order such further proceedings  as  it  deemed
appropriate, which proceedings could result in revocation of the CPCN
or   the  imposition  of  other  conditions.  See  "Risk  Factors  --
Maintaining Qualifying Facility Status."

Natural Gas Regulation

      The  Company  has  an ownership interest in  and  operates  two
natural  gas-fired  cogeneration projects in the United  States.  The
cost of natural gas is ordinarily (other than debt costs) the largest
expense  of  a  power  project  and  is  critical  to  the  project's
economics.  The risks associated with using natural gas  can  include
the need to arrange transportation of the gas across great distances,
including obtaining removal, export and import authority if  the  gas
is  transported from Canada, the possibility of interruption  of  the
gas  supply  or transportation (depending on the quality of  the  gas
reserves  purchased or dedicated to the Project,  the  financial  and
operating  strength of the gas supplier and whether firm or  non-firm
transportation  is  purchased), and obligations  to  take  a  minimum
quantity of gas or pay for it (take-or-pay obligations).

      Pursuant to the Natural Gas Act, the FERC has jurisdiction over
the transportation and storage of natural gas in interstate commerce.
With   respect  to  most  transactions  that  do  not   involve   the
construction of pipeline facilities, regulatory authorization can  be
obtained  on a self-implementing basis. However, pipeline  rates  for
such  services  are subject to continuing FERC oversight.  Order  No.
636, issued by the FERC in April 1992, mandated the restructuring  of
interstate  natural  gas pipeline sales and transportation  services.
The  restructuring required by the rule includes (i)  the  separation
("unbundling")  of  a  pipeline's sales and transportation  services,
(ii)  the  implementation  of a straight fixed-variable  rate  design
methodology under which all of a pipeline's fixed costs are recovered
through  its  reservation  charge,  (iii)  the  implementation  of  a
capacity release mechanism under which holders of firm transportation
capacity  on  pipelines can release that capacity for resale  by  the
pipeline, and (iv) the opportunity for pipelines to recover  100%  of
their  prudently incurred costs ("transition costs") associated  with
implementing  the  restructuring mandated by the rule.  On  July  16,
1996, the United States Court of Appeals for the District of Columbia
Circuit issued an order following appeals of Order No. 636 by various
interested  parties  (United Distribution Companies  v.  FERC,    No.
92-1485).  The  court approved most of Order No.  636.  However,  the
court remanded some issues to the FERC for further consideration. The
remanded  issues include: (i) the FERC's requirement that an existing
firm  transportation customer bid up to a 20-year term to retain  its
rights  to  firm transportation capacity at the end of  its  contract
term;  (ii)  certain aspects of the FERC's efforts  to  mitigate  the
economic  effect  of  Straight Fixed-Variable ("SFV")  transportation
rates   on   certain  transportation  customers;  (iii)  the   FERC's
limitation  on the obligation of the pipelines to provide "no-notice"
transportation  service;  and  (iv)  the  FERC's  determination  that
pipelines  can  recover 100% of their prudently-incurred  Gas  Supply
Realignment ("GSR") costs from their transportation customers and can
recover  10%  of  these costs from their interruptible transportation
customers. The FERC's order on remand of these issues should not have
an   adverse   effect   on  the  Partnership's   gas   transportation
arrangements.

Environmental Regulations

     The development, construction and operation of power projects is
subject  to  extensive federal, state and local laws and  regulations
adopted  for  the protection of the environment and to regulate  land
use.  The  laws  and regulations applicable to the  Company  and  its
subsidiaries  primarily involve the discharge of emissions  into  the
water  and  air  and the use of water, but can also include  wetlands
preservation,   endangered   species,  waste   disposal   and   noise
regulations.  These  laws and regulations in  many  cases  require  a
lengthy  and  complex  process  of obtaining  licenses,  permits  and
approvals from federal, state and local agencies.

     Noncompliance with environmental laws and regulations can result
in  the  imposition of civil or criminal fines or penalties. In  some
instances,  environmental  laws also may  impose  clean-up  or  other
remedial  obligations  in  the event of a release  of  pollutants  or
contaminants  into the environment. The following  federal  laws  are
among  the more significant environmental laws that may apply to  the
Company  and  its subsidiaries. In most cases, analogous  state  laws
also exist that may impose similar, and in some cases more stringent,
requirements on the Company and its subsidiaries.

  Clean Air Act

      The  Federal Clean Air Act, as amended (the "Clean  Air  Act"),
provides for the regulation, largely through state implementation  of
federal  requirements, of ambient air quality and  emissions  of  air
pollutants from certain facilities and operations.  As originally
enacted, the Clean Air Act set  guidelines for  emissions  standards
for major pollutants (e.g., sulfur dioxide and nitrogen oxide) from
new sources.  The 1990 Clean Air Act Amendments tightened regulations
on emissions from existing sources, particularly previously  exempted
older power  plants.  The  Company believes that  the  Panda-Rosemary
Facility is in compliance with federal performance standards mandated
for such plants under the Clean  Air  Act.  The Company also believes
that the Panda-Brandywine Facility, now under construction, will meet
standards applicable to the plant under the Clear Air Act.

  Clean Water Act

     The Federal Clean Water Act, as amended (the "Clean Water Act"),
also   provides   for   the   regulation,   largely   through   state
implementation  of  federal requirements, of the quality  of  surface
waters  and  imposes limitations on discharges to those  waters  from
point sources, including certain facilities and operations. The water
quality  standards established under the Clean Water Act are used  as
the  basis  for  developing specific pollutant discharge  limitations
from  point sources. The discharge limitations are incorporated  into
permits  called  National  Pollutant  Discharge  Elimination   System
("NPDES")  permits.  The  Company believes  that  the  Panda-Rosemary
Facility  is  in  compliance with the federal and state  requirements
applicable  through its NPDES wastewater discharge permit  under  the
Clean  Water Act. The Clean Water Act also imposes requirements  with
respect to the discharge of stormwater runoff from industrial  sites.
Those requirements are implemented through state stormwater discharge
permits,  one  of  which  has been obtained  for  the  Panda-Rosemary
Facility.  The  Company  believes that the operation  of  the  Panda-
Rosemary  Facility complies with the requirements of  its  stormwater
discharge  permit. The Clean Water Act also restricts  discharges  of
fill  materials  to  wetlands. The Panda-Rosemary  Facility  obtained
approval  for  discharges in connection with  its  construction.  The
Company  believes that the Panda-Brandywine Facility meets  standards
applicable to it under the Clean Water Act.

  Resource Conservation and Recovery Act

      The  Resource  Conservation and Recovery Act of  1976  ("RCRA")
regulates    the    generation,   treatment,    storage,    handling,
transportation and disposal of solid and hazardous waste. The Company
believes that it and its subsidiaries are in material compliance with
solid and hazardous waste requirements under RCRA.

   Comprehensive Environmental Response, Compensation, and Liability Act

      The  Comprehensive  Environmental Response,  Compensation,  and
Liability Act of 1980, as amended ("CERCLA" or "Superfund"), requires
the  remediation  of sites from which there has  been  a  release  or
threatened release of hazardous substances and authorizes the  United
States Environmental Protection Agency to take any necessary response
action at Superfund sites, including ordering potentially responsible
parties  liable  for  the release to take or pay  for  such  actions.
Potentially Responsible Parties are broadly defined under  CERCLA  to
include past and present owners and operators of such sites, as  well
as generators, arrangers and transporters of wastes sent to a site.
                                  
                                  
                             MANAGEMENT

Director, Independent Director and Officers of the Issuer and the Company

      The number of members of the Board of Directors of each of  the
Issuer  and the Company has been set initially at one, but the number
may  be  increased  or  decreased by the Board of  Directors  or  the
stockholders.  Directors of each of the Issuer and  the  Company  are
elected  annually  and  each elected director holds  office  until  a
successor  is  elected.  Robert  W. Carter  was  appointed  the  sole
director  of each of the Issuer and the Company at the time of  their
formation in July 1996.

      The Certificate of Incorporation of each of the Issuer and  the
Company  also  provides that the corporation  shall  always  have  an
individual  serving as an "Independent Director" who shall  have  the
right  to  vote  or  consent only on, and whose affirmative  vote  or
consent  shall  be  required with respect to,  any  decision  by  the
corporation  or  the  Board of Directors to  (i)  file  a  bankruptcy
petition, make an assignment for the benefit of creditors, apply  for
the   appointment  of  a  custodian,  receiver  or  trustee  for  the
corporation or its property, consent to the filing of such proceeding
or  admit in writing to the corporation's inability to pay its  debts
generally   as  they  become  due;  (ii)  commence  the  dissolution,
liquidation,  consolidation, merger or sale of all  or  substantially
all of the assets of the corporation; (iii) amend the Certificate  of
Incorporation to broaden the purposes of the corporation and in other
respects; or (iv) authorize the corporation to engage in any activity
other  than those set forth in the Certificate of Incorporation.  The
Certificate  of Incorporation of each of the Issuer and  the  Company
provides that the Independent Director shall be a person who  is  not
and  has not been, for the five years preceding his election,  (i)  a
direct  or  indirect legal or beneficial owner of the corporation  or
its  affiliates (or a member of the immediate family of such  owner),
(ii)  a creditor, supplier, officer, director, promoter, underwriter,
manager or contractor of the corporation or any of its affiliates (or
a  member of the immediate family of any such officer or director) or
(iii)  a  person (or a member of the immediate family  of  a  person)
employed  by  the  corporation or any of its  affiliates  or  by  any
creditor,   supplier,  employee,  stockholder,   officer,   director,
promoter, underwriter, manager or contractor thereof. The Independent
Director  may,  however,  serve in such capacity  for  other  special
purpose  subsidiaries of Panda International. In July 1996, Brian  G.
Trueblood  was  elected as the Independent Director of  each  of  the
Issuer  and the Company. Mr. Trueblood also serves as the Independent
Director  for Panda Interholding, PRC II, PR Corp. and Panda-Rosemary
Funding Corporation.

      The  following  table  sets forth the names  and  ages  of  the
director, the Independent Director and the executive officers of each
of the Issuer and the Company and their positions with the Issuer and
the  Company. Since the formation of the Issuer and the Company, each
executive  officer of the Issuer and the Company has  held  the  same
office(s)  with the Issuer and the Company that he or  she  has  held
with  Panda  International, PEC and each other  corporation  that  is
currently a direct or indirect subsidiary of the Company.

    Name                Age          Position with the Issuer and the Company

Robert W. Carter        58         Director, Chairman of the Board, President
                                   and Chief Executive Officer
Janice  Carter          55         Executive  Vice  President, Secretary and
                                   Treasurer
William C. Nordlund     42         Senior Vice President and General Counsel
Marjean  Henderson      45         Senior Vice President and Chief Financial
                                   Officer
James D. (Pete) Wright  42         Senior Vice President, Project Finance and
                                   Acquisitions
Brian G. Trueblood      35         Independent Director

      Robert  W. Carter has been the Chairman of the Board and  Chief
Executive  Officer  of Panda International since  January  1995.  Mr.
Carter  has held similar chief executive positions with PEC  and  its
subsidiaries  since  he  founded PEC in  1982.  Mr.  Carter  also  is
President  of  Robert  Carter  Oil  &  Gas,  Inc.  (an  oil  and  gas
exploration  company), which he founded in 1980. From 1978  to  1980,
Mr.  Carter was Vice President of oil and gas lease sales for Reserve
Energy Corporation (an oil and gas exploration company). From 1974 to
1978,  he served as a marketing consultant to Forward Products,  Inc.
(a petrochemical company). Mr. Carter was Executive Vice President of
Blasco Industries (a chemical and textile manufacturer) from 1970  to
1974. He served as a sales representative and sales manager for  Olin
Mathieson  Chemical  Corporation (a  petrochemical,  pulp  and  paper
company)  from  1965  to 1970. From 1960 to  1965,  he  was  a  sales
representative for Inland, Mead Paper Company in Atlanta. Mr.  Carter
attended the University of Georgia.

      Janice Carter has been the Executive Vice President, Secretary,
Treasurer  and a Director of Panda International since  January  1995
and has served as a Director of PEC from its organization in 1982  to
October 1995. Mrs. Carter has also served as an officer of PEC in the
capacities described above since its inception in 1982. From 1975  to
1980,  Mrs.  Carter was office manager of Reserve Energy Corporation.
From  1969 to 1972, Mrs. Carter worked for University Computing,  and
from  1962  to  1968 she directed administration for the  engineering
department   of   Otis   Engineering,  a  division   of   Halliburton
International.  Mrs.  Carter  also  serves  as  Vice  President   and
Secretary/Treasurer  of Robert Carter Oil &  Gas,  Inc.  Mrs.  Carter
attended  Texas Tech University. Mrs. Carter is married to Robert  W.
Carter.

      William  C.  Nordlund has served as Senior Vice  President  and
General  Counsel  of Panda International and PEC since  August  1996.
Prior  thereto,  he served as Vice President and General  Counsel  of
Panda International since January 1995 and of PEC since January 1994.
Mr.  Nordlund was General Counsel of PEC from April 1993  to  January
1994.  He  was Senior Vice President and General Counsel from  August
1992  to  April  1993  and Vice President and  General  Counsel  from
September  1991  to  August  1992 for The Oxford  Energy  Company  (a
developer  of  independent  power  facilities).  From  July  1990  to
September  1991,  Mr.  Nordlund was an  attorney  with  Constellation
Holdings,  Inc.,  an  affiliate of Baltimore Gas &  Electric  Company
which developed independent power facilities. Prior to July 1990,  he
was  a  partner in the law firm of Winston & Strawn in  Chicago.  Mr.
Nordlund earned a Bachelor of Arts degree from Vanderbilt University,
a Juris Doctor degree from Duke University and a Master of Management
degree  from  the  J.L.  Kellogg  Graduate  School  of  Business   at
Northwestern University.

      Marjean  Henderson   has been Senior Vice President  and  Chief
Financial  Officer  of Panda International since August  1996  and  a
Director  of  Panda International since January 1995.  Ms.  Henderson
served as a Director of PEC from January 1993 to October 1995.  Prior
to  joining  Panda International Ms. Henderson was  the  Senior  Vice
President, Chief Financial Officer, Treasurer and Secretary for  Nest
Entertainment,  the  producer and distributor of children's  animated
home videos and movies. From 1987 to 1993, Ms. Henderson was the Vice
President,  Chief Financial Officer, Treasurer and Secretary  at  RCL
Enterprises, the holding company for the Lyons Group/Lyrick  Studios,
the  creator,  producer and distributor of the home video  television
series,  "Barney, the Purple Dinosaur." Ms. Henderson was  previously
with  Arthur Andersen and Co. for twelve years, specializing  in  the
energy  and distribution industries, with significant initial  public
offering  responsibilities.  Ms.  Henderson  earned  a  BBA  with   a
concentration  in accounting from the University of Texas  at  Austin
and she is a Certified Public Accountant.

      James  D.  (Pete) Wright has served as Senior  Vice  President,
Project Finance and Acquisitions of Panda International and PEC since
August  1996.  Prior thereto, he served as Vice President  and  Chief
Financial  Officer of Panda International since January 1995  and  of
PEC  since January 1994. Mr. Wright served as Chief Financial Officer
of  PEC  from February 1993 to January 1994. Prior to joining PEC  in
February  1993,  he  served as Vice President  of  Banc  One  Capital
Corporation  (a  merchant banking group) from May  1986  to  December
1992. Mr. Wright previously held the position of Vice President  with
the investment banking firms of Schneider, Bernet & Hickman, Inc.  in
Dallas  and Wheat, First Securities, Inc. in Richmond, Virginia.  Mr.
Wright earned a Bachelor of Science degree from Vanderbilt University
and  a  Master  of  Business Administration degree from  the  Colgate
Darden  Graduate School of Business Administration of the  University
of Virginia.

     Brian G. Trueblood became the Independent Director of the Issuer
and  the Company in July 1996. He has served as Vice President of TNS
Partners, Inc. (a Dallas-based retained executive search firm)  since
August 1994. From September 1989 to August 1994, Mr. Trueblood served
as  a  senior  partner in the Dallas office of Lucas  Associates  (an
Atlanta-based  executive  search  firm).  Mr.  Trueblood  received  a
Bachelor  of  Science degree in general engineering from  the  United
States Military Academy.

Executive and Board Compensation and Benefits

      No cash or non-cash compensation was paid in any prior year  or
is  proposed to be paid in the current calendar year to  any  of  the
officers  and directors listed under "Management" for their  services
to  the Issuer or the Company. Mr.  Trueblood will be paid $1,000 per
year  by  each  of  the  Issuer and the Company  for  serving  as  an
Independent Director thereof.

                   DESCRIPTION OF THE PROJECT DEBT

The Panda-Rosemary Financing

      Concurrently  with  the Prior Offering, Panda-Rosemary  Funding
Corporation (the "Rosemary Issuer"), a wholly-owned subsidiary of the
Panda-Rosemary Partnership, consummated the offering  and  sale  (the
"Rosemary Offering") of $111.4 million in aggregate principal  amount
of  its  8-5/8% First Mortgage Bonds due 2016 (the "Rosemary Bonds").
The  Rosemary  Bonds were issued pursuant to an indenture  among  the
Panda-Rosemary  Partnership, the Rosemary Issuer and  Fleet  National
Bank,   as   trustee  (the  "Rosemary  Indenture").   The   following
description  of  the  Rosemary Bonds and certain  provisions  of  the
Rosemary Indenture does not purport to be complete and is subject to,
and  is  qualified  in  its entirety by reference  to,  the  Rosemary
Indenture,  a  copy  of  which  is attached  as  an  exhibit  to  the
Registration Statement of which this Prospectus constitutes a part.

  Interest and Principal Payments

      The Rosemary Bonds bear interest at the rate of 8-5/8% per year
from  July 31, 1996, the date of original issuance, or from the  most
recent  interest  payment date to which interest  has  been  paid  or
provided for, payable quarterly on February 15, May 15, August 15 and
November  15, commencing February 15, 1997. Principal of the Rosemary
Bonds is payable in semiannual installments as follows:
<TABLE>
<CAPTION>
                    Percentage                           Percentage
                    of Original                          of Original
                     Principal                            Principal
 Payment Date     Amount Payable     Payment Date       Amount Payable

<C>                  <C>            <C>                   <C>
November 15, 1996     1.2356%        August 15, 2006       0.9632%
February 15, 1997     1.2356%        November 15, 2006     0.9632%
May 15, 1997          1.2344%        February 15, 2007     0.9632%
August 15, 1997       1.2344%        May 15, 2007          1.0081%
November 15, 1997     1.2344%        August 15, 2007       1.0081%
February 15, 1998     1.2344%        November 15, 2007     1.0081%
May 15, 1998          1.3291%        February 15, 2008     1.0081%
August 15, 1998       1.3291%        May 15, 2008          1.0558%
November 15, 1998     1.3291%        August 15, 2008       1.0558%
February 15, 1999     1.3291%        November 15, 2008     1.0558%
May 15, 1999          1.1429%        February 15, 2009     1.0558%
August 15, 1999       1.1429%        May 15, 2009          1.1039%
November 15, 1999     1.1429%        August 15, 2009       1.1039%
February 15, 2000     1.1429%        November 15, 2009     1.1039%
May 15, 2000          1.2282%        February 15, 2010     1.1039%
August 15, 2000       1.2282%        May 15, 2010          1.1541%
November 15, 2000     1.2282%        August 15, 2010       1.1541%
February 15, 2001     1.2282%        November 15, 2010     1.1541%
May 15, 2001          1.3196%        February 15, 2011     1.1541%
August 15, 2001       1.3196%        May 15, 2011          1.2168%
November 15, 2001     1.3196%        August 15, 2011       1.2168%
February 15, 2002     1.3196%        November 15, 2011     1.2168%
May 15, 2002          1.4124%        February 15, 2012     1.2168%
August 15, 2002       1.4124%        May 15, 2012          1.2772%
November 15, 2002     1.4124%        August 15, 2012       1.2772%
February 15, 2003     1.4124%        November 15, 2012     1.2772%
May 15, 2003          1.5119%        February 15, 2013     1.2772%
August 15, 2003       1.5119%        May 15, 2013          1.3359%
November 15, 2003     1.5119%        August 15, 2013       1.3359%
February 15, 2004     1.5119%        November 15, 2013     1.3359%
May 15, 2004          1.6192%        February 15, 2014     1.3359%
August 15, 2004       1.6192%        May 15, 2014          1.3888%
November 15, 2004     1.6192%        August 15, 2014       1.3888%
February 15, 2005     1.6192%        November 15, 2014     1.3888%
May 15, 2005          1.7273%        February 15, 2015     1.3888%
August 15, 2005       1.7273%        May 15, 2015          1.3534%
November 15, 2005     1.7273%        August 15, 2015       1.3534%
February 15, 2006     1.7273%        November 15, 2015     1.3534%
May 15, 2006          0.9632%        February 15, 2016     1.3534%

</TABLE>

  Collateral

      All  obligations  of the Rosemary Issuer with  respect  to  the
Rosemary  Bonds  are unconditionally guaranteed by the Panda-Rosemary
Partnership. The obligations of the Panda-Rosemary Partnership  under
the  guaranty, as well as certain other obligations, are  secured  by
(i)  liens  on, and security interests in, substantially all  of  the
assets  of  the  Panda-Rosemary  Partnership,  including  the  Panda-
Rosemary Facility, (ii) pledges by each of PR Corp. and PRC II, which
are  wholly-owned  indirect subsidiaries of  the  Company,  of  their
respective  interests  in the Panda-Rosemary  Partnership  and  (iii)
pledges  of all of the capital stock of the Rosemary Issuer and  each
of PR Corp. and PRC II.

  Partnership Distributions

     Subject to certain limited exceptions, distributions may be made
by  the Panda-Rosemary Partnership to its partners only from, and  to
the  extent  of,  amounts  then  on  deposit  in  the  Panda-Rosemary
Partnership  distribution fund established pursuant to  the  Rosemary
Indenture.  Such distributions may only be made upon the satisfaction
of  the following conditions: (i) amounts deposited in certain  funds
established pursuant to the Rosemary Indenture shall be equal  to  or
greater  than  the  amount  then required to  be  deposited  therein,
including  the debt service and debt service reserve funds;  (ii)  no
event or condition has occurred and is continuing that constitutes  a
default  or  an  event of default under the Rosemary  Indenture;  and
(iii)  if  there  has  been a loss of QF status,  the  Panda-Rosemary
Facility  has  achieved a permitted alternative  utility  status.  In
addition,  except for certain limited exceptions, the  Panda-Rosemary
Partnership may not make distributions unless (i) the average of  the
debt  service coverage ratios for the two semi-annual payment periods
on  the Rosemary Bonds immediately preceding the distribution date is
at  least  1.2:1  and (ii) after giving effect to such distributions,
the  average  of the projected debt service coverage ratios  for  the
current  semi-annual  payment period and the  next  succeeding  semi-
annual  payment  period  on the Rosemary Bonds  is  at  least  1.2:1.
Notwithstanding   the  requirements  of  the  immediately   preceding
sentence,  the  Panda-Rosemary Partnership may make distributions  to
its  partners solely for the purpose of enabling the partners to  pay
their  income tax liabilities if a lower debt service coverage  ratio
(1.1:1) and projected debt service coverage ratio (1.1:1) for certain
periods exist. Except for certain limited exceptions set forth in the
Rosemary  Indenture,  the  Panda-Rosemary  Partnership  will  not  be
permitted  to  make any distributions to its partners after  November
30,  2005  unless (i) the Rosemary Gas Supply Agreement and the  Firm
Gas Transportation Agreements have been extended on substantially the
same  terms  to have a termination date no earlier than  the  longest
stated  maturity of the Rosemary Bonds, (ii) the Rosemary Gas  Supply
Agreement  and  the  Firm Gas Transportation Agreements,  if  not  so
extended  on  substantially  the  same  terms,  have  been  otherwise
extended  to  have  a termination date no earlier  than  the  longest
stated maturity of the Rosemary Bonds and the rating agencies confirm
that  the  then  current rating of the Rosemary  Bonds  will  not  be
reduced  as  a  result of such extension or (iii)  the  Rosemary  Gas
Supply  Agreement and the Firm Gas Transportation Agreements, if  not
extended as described in clause (i) or (ii), are replaced with a  new
gas supply agreement or gas transportation agreement (or with respect
to  a  transportation agreement, a gas transportation plan), provided
that the effect of the replacement agreement or plan would not reduce
the  average of the annual projected debt service coverage ratios for
the  remaining term of the Rosemary Bonds below 1.2:1 and the  rating
agencies confirm that the then current ratings of the Rosemary  Bonds
will not be reduced as a result of such replacement.

  Certain Other Covenants

      The Rosemary Indenture contains numerous other affirmative  and
negative  covenants  which restrict the activities  of  the  Rosemary
Issuer and the Panda-Rosemary Partnership, including, but not limited
to, the following:

    (i) prohibition  against incurring debt (including guaranties  of
        debt)  except  as described below, and a prohibition  against
        other guaranties except certain permitted guaranties;
     
   (ii) a  prohibition against creating or suffering  to  exist
        liens  on  any  of  their  respective properties  other  than
        certain permitted liens;
     
  (iii) a  prohibition  against selling, leasing  or  otherwise
        disposing   of   any  property  or  assets  except   worn-out
        equipment  and certain property with a fair market value  not
        in  excess of $3.0 million in the aggregate in any  one  year
        and,  with  respect to any single item of  property,  a  fair
        market  value  in excess of $1.0 million, and  certain  other
        exceptions;
     
   (iv) a   limitation  on  the  Panda-Rosemary  Partnership's
        ability   to  enter  into  new  project  agreements   or   to
        terminate, amend or modify certain project agreements  unless
        certain tests are satisfied;
     
    (v) a  limitation  on  the  ability of  the  Panda-Rosemary
        Partnership  and the Rosemary Issuer to merge or  consolidate
        with  or  into any person, or acquire all or any  substantial
        part  of  the  assets  or business of  any  person,  or  form
        subsidiaries; and
     
   (vi) covenants   regarding   compliance   with   laws   and
        governmental    regulations,   maintenance   of    government
        approvals,  employee  benefit plans, affiliate  transactions,
        payment  of  taxes,  the preparation of various  budgets  and
        reports,  the  maintenance of specified  insurance  coverages
        and other matters.
     
      The  debt  that the Rosemary Issuer is permitted  to  incur  is
limited to the Rosemary Bonds, other series of bonds permitted to  be
issued  under  the Rosemary Indenture and certain other  indebtedness
ranking  pari  passu or subordinate to the Rosemary  Bonds  and  such
other series of bonds, the proceeds of which are loaned to the Panda-
Rosemary Partnership. The debt permitted by the Rosemary Indenture to
be  incurred by the Rosemary Issuer or the Panda-Rosemary Partnership
includes:  (i)  purchase money or capitalized lease  obligations  not
exceeding $1.0 million in the aggregate outstanding at any time; (ii)
trade  accounts  payable; (iii) working capital loans  or  letter  of
credit reimbursement obligations if the minimum annual projected debt
service coverage ratios for the remaining term of the Rosemary  Bonds
and  the average of the annual projected debt service coverage ratios
for  the  remaining term of the Rosemary Bonds equal or exceed  1.5:1
and  1.75:1, respectively; (iv) debt incurred to finance enhancements
to  or  modifications of the Panda-Rosemary Facility if, after giving
effect  to  such debt, the same minimum and average annual  projected
debt service coverage ratios are satisfied (or, if the enhancement is
required  to  maintain QF status, each of such debt service  coverage
ratios described above is at least 1.2:1); (v) certain interest  rate
protection agreements; (vi) guaranties arising in the ordinary course
of  business not exceeding $1.0 million in the aggregate;  and  (vii)
various  indemnities  with  respect to  mechanics  and  other  liens,
obligations to governmental authorities, surety bonds and guaranties,
indemnities  or similar obligations provided under or required  by  a
Panda-Rosemary Project agreement.

  Events of Default

      Events of default under the Rosemary Indenture include:  (i)  a
default  in  the payment of principal of, interest on or premium,  if
any,  on any Rosemary Bonds; (ii) any misrepresentation made  by  the
Panda-Rosemary Partnership or the Rosemary Issuer under the  Rosemary
Indenture which has resulted in a material adverse change; (iii)  the
breach  by  the Panda-Rosemary Partnership or the Rosemary Issuer  of
any  covenant  under  the Rosemary Indenture  or  related  collateral
documents;  (iv)  the bankruptcy or insolvency of the  Panda-Rosemary
Partnership or the Rosemary Issuer; (v) a final judgment or judgments
for  the  payment of money in excess of $1.0 million rendered against
either  of  the  Panda-Rosemary Partnership or  the  Rosemary  Issuer
unless  covered by indemnity or insurance; (vi) a default on  certain
other  debt of the Panda-Rosemary Partnership or the Rosemary Issuer;
(vii) the termination or expiration of certain Project agreements  to
which  the  Panda-Rosemary Partnership is a party (some of which  are
currently  scheduled  to expire prior to the  maturity  date  of  the
Rosemary  Bonds; see "Partnership Distributions" above);  (viii)  the
cessation  of  liens or certain collateral; (ix)  a  modification  of
certain  Project  agreements  which results  in  a  material  adverse
change;  (x)  Panda  International shall cease  to  own  directly  or
indirectly 51% of the capital stock of PR Corp. or PRC II;  and  (xi)
PR Corp. shall withdraw or be removed as general partner of the Panda-
Rosemary Partnership. Upon the occurrence of an event of default  and
after the lapse of certain applicable cure periods, the trustee under
the  Rosemary  Indenture  has  the  right,  among  other  things,  to
accelerate  the  maturity  of the Rosemary  Bonds  and  to  direct  a
collateral  agent  to  foreclose the mortgage on  the  Panda-Rosemary
Facility  and  otherwise  realize upon the  collateral  securing  the
repayment  of  the  Rosemary  Bonds and  other  secured  obligations,
including the capital stock of PR Corp. and PRC II (through which the
Company  holds  an  indirect equity interest  in  the  Panda-Rosemary
Partnership).

  Debt Service Reserve Fund

       Upon  issuance  of  the  Rosemary  Bonds,  the  Panda-Rosemary
Partnership  deposited  approximately  $8.1  million  into  the  debt
service  reserve fund established under the Rosemary  Indenture.  The
balances  that  must be maintained in the debt service  reserve  fund
generally  decline over the life of the Rosemary Bonds. In  addition,
the  Panda-Rosemary Partnership is required to maintain in  the  debt
service  reserve fund an amount equal to the maximum amount  of  debt
service  due  in  respect of certain other debt permitted  under  the
Rosemary  Indenture  for any six-month period during  the  succeeding
three-year period. The debt service reserve fund may be drawn upon to
pay  principal  of,  premium, if any, and interest  on  the  Rosemary
Bonds,  any  additional  series of bonds issued  under  the  Rosemary
Indenture and certain debt permitted under the Rosemary Indenture, to
the extent of funds allocated within the debt service reserve fund to
such obligations, if funds otherwise available for such payments  are
insufficient.

  Rating

      The  Rosemary  Bonds have been rated Baa3 by Moody's  Investors
Service, Inc. and BBB- by Duff & Phelps Rating Co. Inc.

The Panda-Brandywine Financing

      The  Panda-Brandywine Partnership, PBC and GE  Capital  entered
into  the  Construction  Loan Agreement  and  Lease  Commitment  (the
"Brandywine Loan Agreement") dated as of March 30, 1995, pursuant  to
which GE Capital has agreed, either directly or indirectly through an
owner  trustee, to (i) provide construction financing for the  Panda-
Brandywine  Facility, (ii) issue letters of credit  as  security  for
certain  obligations  of the Panda-Brandywine Partnership  under  the
Brandywine Power Purchase Agreement, (iii) lease the Panda-Brandywine
Facility site from, and immediately thereafter sublease the site  to,
the   Panda-Brandywine  Partnership,  (iv)  upon  completion  of  the
construction  of the Panda-Brandywine Facility, purchase  the  Panda-
Brandywine Facility from the Panda-Brandywine Partnership  and  lease
the   Panda-Brandywine   Facility  back   to   the   Panda-Brandywine
Partnership and (v) upon completion of the construction of the Panda-
Brandywine  Facility,  make  certain  equity  loans  to  the   Panda-
Brandywine Partnership or its partners. The following description  of
the Brandywine Loan Agreement does not purport to be complete and  is
subject  to,  and is qualified in its entirety by reference  to,  the
Brandywine   Loan  Agreement,  including  definitions   therein   not
contained  in  this  Prospectus, a copy of which is  attached  as  an
exhibit  to  the  Registration Statement  of  which  this  Prospectus
constitutes a part.

  Construction Loans

      Pursuant  to  the  Brandywine Loan Agreement,  GE  Capital  has
committed   to   make  construction  loans  to  the  Panda-Brandywine
Partnership in the maximum aggregate principal amount of $215 million
(the  "Brandywine Construction Loan Facility"), the proceeds of which
must   be   used  to  pay  costs  incurred  by  the  Panda-Brandywine
Partnership  in  connection with the development and construction  of
the  Panda-Brandywine  Facility. As of  June  30,  1996,  the  Panda-
Brandywine  Partnership  had borrowed an aggregate  of  approximately
$174.0  million  under  the  Brandywine Construction  Loan  Facility.
Construction  of  the  Panda-Brandywine  Facility  was  complete   in
September  1996. All construction loans reach maturity, and  are  due
and payable on, the earlier of (i) the date that the Panda-Brandywine
Facility  is  sold  to  GE  Capital and leased  back  to  the  Panda-
Brandywine  Partnership  and  (ii)  December  1,  1996.  The  Company
anticipates  that  the sale/lease-back closing  date  will  occur  in
November  1996. If the sale/lease-back closing date occurs  prior  to
December  1,  1996,  the Panda-Brandywine Partnership  may  draw  the
remaining  funds  available  under the Brandywine  Construction  Loan
Facility to establish balances which are required to be maintained in
certain funds pursuant to the Panda-Brandywine Facility lease and, if
all project costs have then been paid, the remainder can be drawn for
working  capital  purposes.  Interest  is  payable,  at  the   Panda-
Brandywine   Partnership's  option,  in  one-,  two-  or  three-month
intervals. Interest accrues on the aggregate unpaid principal  amount
of all outstanding construction loans at a rate equal to the sum of a
Eurodollar  base rate corresponding to the interest period  for  such
loan  and  250 basis points and, upon the occurrence and  during  the
continuance  of an event of default, an additional 200 basis  points.
The  Panda-Brandywine Partnership pays to GE Capital a fee  equal  to
0.5%  per annum of the average daily unused balance of the Brandywine
Construction  Loan  Facility.  If  certain  events  of   loss   occur
(including the destruction, condemnation, confiscation or seizure of,
or  requisition of title to, the Panda-Brandywine Facility)  and,  in
the  case  of physical damage, the Panda-Brandywine Facility  is  not
repaired,  then  the construction loans become subject  to  mandatory
prepayment.

  Letters of Credit

      GE Capital has agreed to issue and deliver stand-by letters  of
credit  for the account of the Panda-Brandywine Partnership in  favor
of  PEPCO  to  secure  certain obligations  of  the  Panda-Brandywine
Partnership  under  the  Brandywine  Power  Purchase  Agreement.  The
"Development  Security Letter of Credit," in  the  stated  amount  of
$3.45  million,  is  currently outstanding and  will  expire  on  the
earlier to occur of 40 days after the commercial operations date  and
June 30, 1998. The Development Security Letter of Credit secures  the
Panda-Brandywine Partnership's obligation to ensure that  the  Panda-
Brandywine Facility reaches commercial operations not later than June
1,  1997. The "Performance Letter of Credit," in the stated amount of
$2.0  million, will be issued on the commercial operations  date  and
will  expire  on  the  next  succeeding December  31  unless  earlier
terminated,  and  thereafter  may  be  renewed  for  each  succeeding
calendar  year during the term of the Panda-Brandywine Loan Agreement
and  the  Panda-Brandywine Facility lease.  PEPCO  may  draw  on  the
Performance Letter of Credit to pay any monetary damages  awarded  to
it  as  a  result of the termination of the Brandywine Power Purchase
Agreement  after  the commercial operations date to the  extent  that
such  damages  are  not  the result of events covered  by  liquidated
damages.  The  "O&M Letter of Credit" will be issued  in  the  stated
amount  of  $1.0 million on the later of December 31,  1998  and  the
second anniversary of the commercial operations date, will expire  on
the     next     succeeding    December     31     unless     earlier
terminated, and thereafter is increased and may be renewed  for  each
succeeding  calendar  year  up to a maximum  stated  amount  of  $5.0
million.  PEPCO may draw on the O&M Letter of Credit to  pay  certain
maintenance expenses relating to the Panda-Brandywine Facility.

     The aggregate stated amount of all letters of credit outstanding
at  any one time under the Brandywine Loan Agreement cannot exceed  a
specified  aggregate  amount, currently $10.45  million.  The  Panda-
Brandywine Partnership is obligated to reimburse GE Capital  for  any
disbursement  under any letter of credit on the day that  GE  Capital
makes  any  payment to a beneficiary thereof. If the Panda-Brandywine
Partnership  does not reimburse GE Capital on such day, it  must  pay
interest  on the amount not reimbursed at a rate per annum  equal  to
the  base  rate  applicable to the loans made  under  the  Brandywine
Construction  Loan  Facility  plus  265  basis  points.  The   Panda-
Brandywine Partnership is obligated to pay to GE Capital an  issuance
fee  of 1.75% of the stated amount of each letter of credit, a letter
of  credit  fee of 1.5% per annum on the aggregate stated amounts  of
all  outstanding letters of credit and a commitment fee of 1.25%  per
annum on the unused balance of the letter of credit commitment.

  Collateral

      The  loans made under the Brandywine Construction Loan Facility
are  secured  by  (i)  a  pledge  of, and  a  security  interest  in,
substantially all of the assets of the Panda-Brandywine  Partnership,
(ii)  pledges  by PBC and Panda Energy Delaware, which  are  indirect
wholly-owned  subsidiaries  of  the  Company,  of  their   respective
interests  in the Panda-Brandywine Partnership and (iii)  pledges  of
all  the  capital stock of PBC, Panda Energy Delaware, and Brandywine
Water  Company, which is an indirect wholly-owned subsidiary  of  the
Company  that  operates the distilled water facility serving  as  the
steam host for the Panda-Brandywine Facility.

  Brandywine Facility Lease

       After   construction  of  the  Panda-Brandywine  Facility   is
substantially complete, the Panda-Brandywine Partnership  has  agreed
to  sell  the  Panda-Brandywine Facility to an owner trustee  at  the
Panda-Brandywine Partnership's cost, payable by GE Capital on  behalf
of  the owner trustee, at which time the Panda-Brandywine Partnership
has  agreed  to  lease (the "Brandywine Facility Lease")  the  Panda-
Brandywine Facility from the owner trustee.

      The  initial term of the Brandywine Facility Lease is 20 years.
Basic  rent is payable quarterly, beginning on the last business  day
of  the calendar month that is three months after the sale/lease-back
closing  date,  at  the percentages of the Brandywine  Lessor's  cost
listed below:

                                    Basic Rent Factors
           Basic Rent Payment    (Percentage of Lessor's Cost)
               1                        0.00000
               2                        1.02334
               3-4                      1.26434
               5                        1.25312
               6-8                      1.24765
               9-12                     2.21498
               13-16                    2.38930
               17-20                    3.21281
               21-24                    3.32682
               25-28                    3.37790
               29-32                    3.40402
               33-36                    3.44410
               37-40                    3.44095
               41-44                    3.54688
               45-48                    3.68489
               49-52                    3.79178
               53-56                    4.06738
               57-60                    4.26030
               61-64                    4.98855
               65-68                    5.21087
               69-72                    5.40858
               73-76                    5.38827
               77-80                    4.92324

      These percentages are based on a series of assumptions expected
to  prevail  at  the  time of lease conversion  and  are  subject  to
adjustment based on differences between those assumptions and  actual
conditions at the time of lease conversion. These assumptions include
certain U.S. tax treatment in connection with the Brandywine Facility
Lease,  the date of the lease conversion, a treasury bill rate index,
the  federal income tax rate to which GE Capital is subject  and  the
final construction cost of the Panda-Brandywine Facility.

      In  addition, and from time to time, GE Capital may require the
Panda-Brandywine  Partnership  to  pay,  as  supplemental  rent,  (i)
amounts  to GE Capital in reimbursement of certain letters of  credit
issued  by  GE  Capital, (ii) amounts due to  GE  Capital  under  any
outstanding equity loans, (iii) certain tax liabilities of GE Capital
and  (iv) interest payable to GE Capital with respect to overdue rent
payments.  Base  rent amounts may be adjusted to negate  any  adverse
affect  on  GE Capital's net economic return arising from changes  in
tax  laws  and  other factors that occur prior to the sale/lease-back
closing  date. At the end of the initial lease term, so  long  as  no
default  or  event of default shall have occurred and  be  continuing
under the Brandywine Facility Lease, the Panda-Brandywine Partnership
may renew the Brandywine Facility Lease for two consecutive five-year
terms.  Alternatively, the Panda-Brandywine Partnership may  purchase
the  Panda-Brandywine Facility in exchange for its fair market  sales
value  at  the end of the initial lease term or any renewal term.  If
the  Panda-Brandywine  Partnership  does  not  renew  the  Brandywine
Facility  Lease  or purchase the Panda-Brandywine Facility,  it  must
surrender possession of the Panda-Brandywine Facility.

  Lease Reserve Accounts

       The  Panda-Brandywine  Partnership  is  required  to  fund  an
"Operation  and  Maintenance Reserve Account" on the  sale/lease-back
closing  date  in the amount of $1.0 million. Thereafter,  until  the
balance  of  such  reserve account reaches $5.0 million,  the  Panda-
Brandywine  Partnership  must make quarterly  contributions  to  this
reserve  account  of  $125,000 in each of the  first  eight  calendar
quarters  and $375,000 for each of the next eight calendar  quarters.
After  any  withdrawal  from the Operation  and  Maintenance  Reserve
Account, the Panda-Brandywine Partnership must contribute one-half of
its  cash  flow  remaining after payment of project  expenses,  rent,
letter  of  credit fees and debt service ("Brandywine Available  Cash
Flow")   to  such  reserve  account,  in  addition  to  any  required
contribution, until the amount of the withdrawal has been  deposited.
The  Panda-Brandywine Partnership is required to fund a "Rent Reserve
Account"  on the sale/lease-back closing date in the amount  of  $2.4
million.  If  at any time the sum of the next two payments  of  basic
rent  exceeds  the  balance in the Rent Reserve Account,  the  Panda-
Brandywine   Partnership  must  contribute  one-half  of   Brandywine
Available  Cash Flow (less any required deposits into  the  Operation
and  Maintenance  Reserve  Account) ("Brandywine  Distributable  Cash
Flow") to such reserve account until the balance is restored to  $2.4
million.  After  any  withdrawal from the Rent Reserve  Account,  the
Panda-Brandywine  Partnership  must  contribute  100%  of  Brandywine
Distributable Cash Flow to such reserve account, in addition  to  any
required contribution, until the balance is restored to $2.4 million.
The  Panda-Brandywine Partnership is required  to  fund  a  "Warranty
Maintenance Reserve Account" on the sale/lease-back closing  date  in
the  amount of $750,000, which account will be terminated on the  day
that the turbine warranty expires and in any event not later than the
second  anniversary  of  the  final  completion  date.  The  required
balances of all other reserve accounts must be maintained for so long
as  the  Brandywine  Facility  Lease is  in  effect.  If  the  Panda-
Brandywine  Partnership receives a notice from PEPCO that  PEPCO  has
determined that the Panda-Brandywine Partnership has failed to comply
with its obligation under the Brandywine Power Purchase Agreement  to
have  a  reliable  supply of fuel for the Panda-Brandywine  Facility,
then  the  Panda-Brandywine Partnership is required to establish  and
fund  a  "Special  Account"  with 100% of  the  excess,  if  any,  of
Brandywine Distributable Cash Flow over required contributions to the
Rent  Reserve  Account, required prepayments of any equity  loan  and
debt  service  on all equity loans until such notice is rescinded  or
the fuel default is cured. Any funds remaining in the Special Account
after  the cure of the fuel default will be transferred to a  blocked
account.

  Equity Loans

      On  the  date  of  final  completion  of  the  Panda-Brandywine
Facility,  subject to the same conditions precedent as are applicable
to the sale/lease-back closing, GE Capital will make available to the
Panda-Brandywine  Partnership, or to PBC and Panda  Energy  Delaware,
jointly   and  severally,  a  multiple  draw  credit  facility   (the
"Brandywine  Equity  Loan  Facility")  of  up  to  $20  million.  The
Brandywine  Equity Loan Facility may be drawn against for four  years
and  will permit not more than four draws of a minimum amount of $4.0
million  per draw. Interest will be payable on amounts drawn  against
the  Brandywine Equity Loan Facility at a rate per annum equal to 515
basis points over the applicable treasury rate in effect at the  time
of  each draw. The loans borrowed under the Equity Loan Facility will
mature  15  years  after the sale/lease-back  closing  date.  If  the
Brandywine  Equity  Loan  Facility is made available  to  the  Panda-
Brandywine  Partnership,  then  the loans  made  thereunder  will  be
secured with the same collateral that secures the construction  loans
and  other  obligations of the Panda-Brandywine Partnership.  If  the
Brandywine  Equity Loan Facility is made available to PBC  and  Panda
Energy Delaware, then the loans made thereunder shall be non-recourse
to  the  Panda-Brandywine Partnership and will be secured by a pledge
of  the  stock of PBC and Panda Energy Delaware and their  respective
partnership  interests  in  the  Panda-Brandywine  Partnership.   The
documentation  relating to the Brandywine Equity Loan  Facility  will
include   substantially   the   same   representations,   warranties,
conditions precedent, covenants and defaults as are contained in  the
Brandywine Loan Agreement.

  Partnership Distributions

      The Brandywine Loan Agreement and the Brandywine Facility Lease
and   certain   agreements   relating  thereto   (collectively,   the
"Brandywine Financing Documents") place limitations on the ability of
the   Panda-Brandywine  Partnership  to  make  distributions  to  its
partners.  Subject to certain other conditions, the  Panda-Brandywine
Partnership may make distributions to its partners only if:  (i)  all
amounts  then  required to be deposited in certain  reserve  accounts
established pursuant to the Brandywine Financing Documents have  been
deposited,  including  rent  reserve and  operation  and  maintenance
reserve accounts; (ii) all rent payments then due to GE Capital under
the  lease have been paid; (iii) the Panda-Brandywine Facility  meets
an  operating cash flow to debt service ratio of 1.2:1; and  (iv)  at
the  time  of such distribution, and after giving effect thereto,  no
default or event of default has occurred and is continuing under  the
Brandywine Financing Documents.

  Certain Other Covenants

       The   Brandywine  Financing  Documents  also  contain  certain
affirmative and negative covenants which restrict the ability of  the
Panda-Brandywine  Partnership  and  PBC  to  take   certain   actions
including, but not limited to, the following:
     
   (i)  a  requirement  that the Panda-Brandywine  Facility  be
        constructed  in  compliance with the terms of the  Brandywine
        Power Purchase Agreement;
     
   (ii) a requirement that the Panda-Brandywine Partnership pay
        all  of its indebtedness and obligations under the Brandywine
        Financing  Documents  and perform its obligations  under  the
        related project documents;
     
  (iii) a requirement that the Panda-Brandywine Partnership and
        PBC  maintain  their current respective form of organization,
        that  PBC  remain the general partner of the Panda-Brandywine
        Partnership   and  that  the  Panda-Brandywine  Facility   be
        maintained as a QF;
     
   (iv) a  prohibition against mergers, sales of  assets  other
        than electric power and steam, and certain acquisitions;
     
    (v) a prohibition against indebtedness other than under the
        Brandywine  Loan  Agreement  and ordinary  course  legal  and
        consulting  fees incurred in connection with the  development
        of the Panda-Brandywine Facility;
     
   (vi) a   prohibition  against  amending  certain  contracts
        without the consent of GE Capital;
     
  (vii) a  prohibition against entering into leases other  than
        those  specifically  contemplated  by  the  Brandywine   Loan
        Agreement;

 (viii) a  prohibition against the Panda-Brandywine Partnership
        accepting  the  Panda-Brandywine  Facility  as  substantially
        complete without the prior approval of GE Capital;

  (ix)  a  prohibition against the Panda-Brandywine Partnership
        paying  any project costs, making or committing to  make  any
        capital    expenditures,   approving    additional    project
        documents,  altering the Panda-Brandywine  Facility  site  or
        changing  the approved budget related to the Panda-Brandywine
        Facility, without the prior approval of GE Capital; and
     
    (x) a  requirement (set forth in a stock pledge agreement entered
        into  by  Panda Interholding) that all subsidiaries of  Panda
        Interholding  (either  existing or subsequently  acquired  or
        formed)  which  are  engaged in the  financing,  development,
        construction  or operation of independent power  projects  or
        energy  transmission projects located in  the  United  States
        (other  than the Panda-Kathleen Partnership and the  partners
        of   that  partnership)  remain  as  subsidiaries  of   Panda
        Interholding;  provided, that the Panda-Kathleen  Partnership
        and  the  partners thereof shall continue to be  subsidiaries
        of  PEC and shall be transferred to Panda Interholding within
        180  days after the earlier of Financial Closing or the  date
        of  Commercial Operations with respect to such  Project,  and
        provided,  further, that Panda Interholding may sell  all  or
        any  of  the stock of any subsidiary that is subject to  this
        requirement  to any person who is not an affiliate  of  Panda
        Interholding.

  Events of Default

      The Brandywine Loan Agreement and the Brandywine Facility Lease
contain  substantially similar events of default, including  but  not
limited  to:  (i) default in the payment of principal or interest  on
any  indebtedness  or any other amount payable under  the  Brandywine
Loan  Agreement; (ii) a misrepresentation contained in  any  document
furnished  to  GE  Capital  by or on behalf of  the  Panda-Brandywine
Partnership;  (iii) a failure of the Panda-Brandywine Partnership  or
any  affiliate  to  perform or observe any covenants  or  obligations
contained  in  the Brandywine Financing Documents to which  it  is  a
party;  (iv)  bankruptcy or insolvency of any party to or participant
under  any  of  the Brandywine Financing Documents or  other  project
agreements related to the construction and operation of the facility;
(v)  a  judgment  or judgments in excess of $150,000  being  rendered
against the Panda-Brandywine Partnership, Brandywine Water Company or
PBC  and remaining in effect and unstayed for more than 30 days; (vi)
if Panda Interholding shall cease to own, directly or indirectly, 51%
of PBC, Panda Energy Delaware and Brandywine Water Company; and (vii)
a  failure to make the rent payments and to observe certain covenants
in  the  Brandywine  Facility  Lease, including  the  maintenance  of
certain  reserve  accounts.  Upon  an  event  of  default  under  the
Brandywine Financing Documents, GE Capital may, in addition to  other
remedies, foreclose upon or terminate the Brandywine Facility Lease.

                  DESCRIPTION OF THE EXCHANGE BONDS

     The Exchange Bonds will be issued under the Indenture, including
the  Series  A Supplemental Indenture which forms a part thereof.  In
issuing  the Exchange Bonds and performing its obligations under  the
Indenture,  the Issuer is acting both as principal and as  agent  for
the  Company.  The following summaries of certain provisions  of  the
Exchange  Bonds, the Company Guaranty, the Indenture and the Security
Documents  do  not  purport  to be complete  or  definitive  and  are
qualified  in  their entirety by reference to the full terms  of  the
Exchange  Bonds, the Company Guaranty, the Indenture and the Security
Documents,  including the definitions therein of certain  terms  that
are  not  otherwise defined in this Prospectus, copies of  which  are
attached  as  exhibits to the Registration Statement  of  which  this
Prospectus constitutes a part.

General

      The Exchange Bonds constitute one series of the Bonds that  may
be issued under the Indenture. The title of the Exchange Bonds is "11-
5/8%  Pooled  Project  Bonds, Series A-1 due  2012."  The  source  of
payment for the Exchange Bonds and all additional series of Bonds, if
any,  will be the payments by the Company to the Issuer of principal,
premium,  if  any,  and  interest due under  the  Company  Notes  and
payments,  if  any,  by the Company under the Company  Guaranty.  The
principal source of payments under the Company Notes is distributions
to  the  Company and the PIC Entities from the Project Entities  that
own  Projects that are part of the Project Portfolio. Thus, while the
Exchange  Bondholders have recourse against the Issuer  and,  through
the  Company  Guaranty,  the Company and the Collateral  for  payment
should  the Issuer be unable to make payments on the Exchange  Bonds,
the  ability  of  the Issuer to make such payments depends  primarily
upon  the performance of the Projects and the ability of the  Project
Entities to make distributions to the PIC Entities and ultimately  to
the  Company.  See  "Collateral for the Exchange  Bonds  --  General"
below.

Ranking

      The  indebtedness  evidenced by  the  Existing  Bonds  and  all
additional  series of Bonds, if any, will constitute  senior  secured
indebtedness  of  the  Issuer. In order for the  Company  to  receive
distributions or payments on a PIC International Entity Note and  for
the  Issuer then to receive payments from the Company on the  Company
Notes,  Projects must generate sufficient operating cash flow to  pay
all  operating  expenses, all debt service, debt  service  and  other
reserve  requirements and other payment obligations  to  lenders  and
other  Project  creditors. Therefore, although  the  Issuer  and  the
Company  have no other secured indebtedness, the Existing  Bonds  and
the  Company Guaranty are effectively subordinated to all liabilities
of  the  Project  Entities incurred in respect of the  Projects.  See
"Risk  Factors -- Financial Risks -- Substantial Leverage;  Effective
Subordination  of  Exchange Bonds" and "Description  of  the  Project
Debt."

Company Guaranty

      The obligations of the Issuer under the Existing Bonds and  all
additional  series of Bonds, if any, will be guaranteed on  a  senior
secured basis by the Company. Rights of subrogation under the Company
Guaranty  will be subordinated to the prior right of the  holders  of
the Bonds to be paid in full.

Transfer, Exchange and Replacement

       The  Exchange  Bonds  will  have  been  registered  under  the
Securities  Act.  Based upon its view of interpretations provided  to
third  parties by the staff of the Commission, the Company   believes
that the Exchange Bonds issued pursuant to the Exchange Offer may  be
offered  for  resale,  resold and otherwise  transferred  by  holders
thereof  (other  than  any holder which is (i) an  Affiliate  of  the
Company  or the Issuer, (ii) a broker-dealer who acquired  Old  Bonds
directly  from the Issuer or (iii) a broker-dealer who  acquired  Old
Bonds  as  a  result  of market making or other  trading  activities)
without  registration  under the Securities Act  provided  that  such
Exchange  Bonds are acquired in the ordinary course of such  holders'
business  and such holders are not engaged in, and do not  intend  to
engage  in, and have no arrangement or understanding with any  person
to  participate  in,  a  distribution  (within  the  meaning  of  the
Securities  Act)  of  such  Exchange Bonds. Each  broker-dealer  that
receives  Exchange Bonds for its own account pursuant to the Exchange
Offer  must  acknowledge  that  it  will  deliver  a  prospectus   in
connection  with any resale of such Exchange Bonds.   The  Letter  of
Transmittal  states  that by so acknowledging  and  by  delivering  a
prospectus, a broker-dealer will not be deemed to admit that it is an
"underwriter"  within  the  meaning  of  the  Securities  Act.   This
Prospectus, as it may be amended or supplemented from time  to  time,
may be used by a broker-dealer in connection with resales of Exchange
Bonds  received in exchange for Old Bonds where such Old  Bonds  were
acquired  by  such  broker-dealer  as  a  result  of  market   making
activities  or other trading activities. The Company and  the  Issuer
have  agreed, for a period of 180 days after the consummation of  the
Exchange   Offer,  to  make  available  a  prospectus   meeting   the
requirements of the Securities Act to any such broker-dealer for  use
in  connection  with any such resale.  A broker-dealer that  delivers
such a prospectus to a purchaser in connection with such resales will
be  subject  to certain of the civil liability provisions  under  the
Securities  Act  and  will  be  bound  by  the  provisions   of   the
Registration  Rights  Agreement  (including  certain  indemnification
rights and obligations). Any holder who tenders in the Exchange Offer
for  the  purpose of participating in a distribution of the  Exchange
Bonds and any other holder that cannot rely upon such interpretations
must   comply   with   the  registration  and   prospectus   delivery
requirements  of  the Securities Act in connection with  a  secondary
resale  transaction. In addition, to comply with the securities  laws
of  certain jurisdictions, if applicable, the Exchange Bonds may  not
be  offered or sold unless they have been registered or qualified for
sale  in  such  jurisdictions or an exemption  from  registration  or
qualification is available and the conditions thereto have been met.

      Subject to any restrictions under applicable federal and  state
securities  laws, upon registration of transfer of an  Exchange  Bond
and  surrender of the old Exchange Bond, a new Exchange Bond will  be
executed and delivered in the name of the new beneficial owner or the
record holder for the new beneficial owner. The security registrar is
not  required (i) to issue, register the transfer of or exchange  any
physical Exchange Bonds during a period (a) beginning at the  opening
of  business  15  days  before the day of the mailing  of  notice  of
redemption  of Exchange Bonds and ending at the close of business  on
the  day of such mailing and (b) beginning on the regular record date
for the payment of any installment of principal of or interest on the
Exchange  Bonds and ending on the date of payment of such installment
of  principal or interest or (ii) to issue, register the transfer  of
or  exchange  any physical Exchange Bonds selected for redemption  in
whole  or  in part except the unredeemed portion of any such Exchange
Bonds  selected for redemption in part. Subject to the terms  of  the
Indenture, the Exchange Bonds will be exchangeable at any  time  into
an  equal  aggregate amount of Exchange Bonds of different authorized
denominations. The Issuer will maintain an office or  agency  of  the
Security  Registrar  where  Exchange  Bonds  may  be  presented   for
registration  of transfer or exchange, which shall initially  be  the
corporate  trust  office of the Trustee in New  York,  New  York.  No
service  charge shall be made for any transfer or exchange,  but  the
Issuer  or  the  Trustee may require payment of a sum  sufficient  to
cover  any  tax or other governmental charge that may be  imposed  in
relation thereto.

      Exchange Bonds that become mutilated, destroyed, stolen or lost
will  be  replaced upon delivery to the Trustee, or delivery  to  the
Issuer  and the Trustee of evidence of the loss, theft or destruction
thereof  satisfactory  to the Issuer and the  Trustee.  An  indemnity
satisfactory  to  the Trustee and the Issuer may be required  at  the
expense  of  the  holder of such Exchange Bond before  a  replacement
Exchange Bond will, at the Bondholder's cost, be issued.

Payment of Principal and Interest

     Interest on the Exchange Bonds will be paid semiannually on each
February  20  and August 20, commencing February 20, 1997  (each,  an
"Interest  Payment Date"), at the Issuer's option, at  the  corporate
office  of  the  Trustee or by check mailed on such Interest  Payment
Date to the registered owners thereof at the close of business on the
February  6  or  August 6, as the case may be, immediately  preceding
such Interest Payment Date or, if a Bondholder owning $2.0 million or
more  in aggregate principal amount (or such lesser principal  amount
as  results from all payments of principal and redemptions in respect
of  Existing Bonds or any additional series of Bonds in the  original
principal  amount  of  $2.0 million) requests  in  writing,  by  wire
transfer. Interest shall be calculated on the basis of a 360-day year
consisting of twelve 30-day months.

      Principal  of  the  Exchange Bonds is payable  semiannually  in
installments  on  each  February 20  and  August  20,  commencing  on
February 20, 1997 (each, a "Principal Payment Date"), in the  amounts
set  forth below, at the Issuer's option, at the corporate office  of
the  Trustee or by check mailed on such Principal Payment Date to the
registered owners thereof on the close of business on the February  6
or August 6, as the case may be, immediately preceding such Principal
Payment  Date  or,  if a Bondholder owning $2.0 million  or  more  in
aggregate  principal  amount  (or such  lesser  principal  amount  as
results from all payments of principal and redemptions in respect  of
Existing  Bonds  or any additional series of Bonds  in  the  original
principal  amount  of  $2.0 million) requests  in  writing,  by  wire
transfer.

                                  Percentage of
                               Original Principal
          Payment Date           Amount Payable

          February 20, 1997         0.2045%
          August 20, 1997           0.0000%
          February 20, 1998         0.0000%
          August 20, 1998           0.0000%
          February 20, 1999         0.0000%
          August 20, 1999           0.5933%
          February 20, 2000         0.6129%
          August 20, 2000           0.0000%
          February 20, 2001         0.0000%
          August 20, 2001           1.3753%
          February 20, 2002         1.4691%
          August 20, 2002           2.2184%
          February 20, 2003         2.3565%
          August 20, 2003           2.9328%
          February 20, 2004         3.1031%
          August 20, 2004           3.2796%
          February 20, 2005         3.4687%
          August 20, 2005           3.5977%
          February 20, 2006         3.7820%
          August 20, 2006           2.8098%
          February 20, 2007         3.0076%
          August 20, 2007           4.8415%
          February 20, 2008         5.1145%
          August 20, 2008           5.0057%
          February 20, 2009         5.2949%
          August 20, 2009           5.5185%
          February 20, 2010         5.8300%
          August 20, 2010           5.7248%
          February 20, 2011         6.0590%
          August 20, 2011           6.4800%
          February 20, 2012         6.8808%
          August 20, 2012           8.4390%

Redemption

  Mandatory Redemption

      In  the  event  of (i) the sale or disposition of  any  of  the
Collateral, any Project or portion thereof or any direct or  indirect
interest of the Company, any PIC Entity or any Project Entity in  any
Project  or  (ii)  an  event of casualty, loss or  condemnation  with
respect  to  any Project (each, a "Mandatory Redemption Event")  then
there shall be deposited in the U.S. Mandatory Redemption Account  if
such  Mandatory Redemption Event relates to a U.S. Project or in  the
International   Mandatory  Redemption  Account  if   such   Mandatory
Redemption Event relates to a Non-U.S. Project, all proceeds  of  any
distributions  resulting  from  or  arising  out  of  such  Mandatory
Redemption  Event  received by the Company, any PIC  Entity,  or  any
person  on behalf of the Company or any PIC Entity in excess of  $2.0
million  in  the  aggregate (net of related  unreimbursed  reasonable
costs  and  expenses)  in  any calendar  year  that  may  be  legally
distributed  or  paid to the Company or any PIC  Entity,  or  to  any
person  or entity on behalf of the Company or any PIC Entity, without
contravention  of  any  Project agreement,  unless  (a)  the  Company
provides a certificate to the Trustee (supported by a certificate  to
the  Trustee  from  the  Consolidating Engineer)  stating  that  such
Mandatory  Redemption Event (without giving effect  to  any  required
redemption that would otherwise be required in respect thereof) would
not  result  in  either the projected Company Debt  Service  Coverage
Ratio  being  less  than  1.7:1  or the projected  Consolidated  Debt
Service  Coverage Ratio (if then applicable) being less than  1.25:1,
in  each case for each Future Ratio Determination Period and (b)  the
rating  of  the  Bonds in effect immediately prior to  the  Mandatory
Redemption  Event is Reaffirmed. Notwithstanding the  foregoing,  the
applicable Consolidated Debt Service Coverage Ratio, for purposes  of
determining  whether  amounts are to be deposited  in  the  Mandatory
Redemption  Accounts or for any other purposes under  the  Indenture,
need  not  be  satisfied on and after the time that  more  than  four
Projects have been transferred to the Project Portfolio.

      The Existing Bonds, and all additional series of Bonds, if any,
shall be subject to mandatory redemption, in whole or in part, to the
extent that at any time (after giving effect to transfers required to
be  made to the other Accounts and Funds on such date pursuant to the
Indenture), the aggregate amount of monies on deposit in the U.S. and
International  Mandatory Redemption Accounts is  in  excess  of  $2.0
million.  The amount of Bonds required to be so redeemed pursuant  to
the mandatory redemption provisions of the Indenture shall not exceed
the   amount  necessary  (after  giving  effect  to  such   mandatory
redemption)  to  satisfy  the coverage ratio  requirements  described
above as are then applicable to be met and the rating on the Bonds in
effect  immediately  prior to the Mandatory Redemption  Event  to  be
Reaffirmed.

      Mandatory redemptions shall be made at a redemption price equal
to  100%  of  the principal amount of the Bonds to be  redeemed  plus
interest  thereon  accrued to the date of  such  redemption,  plus  a
premium, if any, provided for in the supplemental indenture for  each
series  of Bonds to be redeemed. For the Exchange Bonds, such premium
is  equal  to that payable were the Exchange Bonds to be redeemed  at
the  Issuer's  option on such date to the extent that  the  mandatory
redemption results from a sale or other voluntary disposition of  any
Collateral or any interest in a Project (or if no optional redemption
is  available,  a premium determined as the excess, if  any,  of  the
present  value  of the remaining payments due on the Exchange  Bonds,
discounted at a rate which is equal to the then current treasury rate
(the "Applicable Treasury Rate") on the most actively traded security
having  a maturity approximately equal to the remaining average  life
of  the  Exchange Bonds, plus one-half of one percent  over  the  par
value of such Exchange Bonds).

      Interest earned on amounts (i) on deposit in the U.S. Mandatory
Redemption  Account will be transferred to the U.S.  Project  Account
and (ii) on deposit in the International Mandatory Redemption Account
will  be  transferred to the International Project  Account  on  each
Monthly  Distribution Date. Any determination of mandatory redemption
shall  be made within 60 days following the applicable Payment  Date.
The Trustee will select the Bonds to be redeemed pro rata as provided
in  the  Indenture. The Bonds may be redeemed in multiples of  $1,000
only.  Notice of redemption will be mailed not less than 30 nor  more
than  60  days before the redemption date to each holder whose  Bonds
are  to be redeemed at such holder's address of record. On and  after
the redemption date, interest shall cease to accrue on the portion of
the Bonds called for redemption.

     If, on any Monthly Distribution Date, after giving effect to any
transfers  required to be made to the other Accounts  and  Funds  and
after deducting any amounts required to effect a mandatory redemption
on  such  Monthly  Distribution Date, the aggregate  balance  in  the
Mandatory  Redemption Accounts is equal to or less than $2.0  million
(or  exceeds  $2.0 million due only to funds on deposit  therein  not
needed  to  effect  a mandatory redemption because the  debt  service
coverage ratio requirements described above are otherwise met and the
rating  of  the Bonds has been Reaffirmed) and (i) transfers  to  the
Distribution  Funds  would  be permitted under  the  Indenture,  such
monies  on deposit in the U.S. and International Mandatory Redemption
Accounts   may   be   transferred  to  the  U.S.  and   International
Distribution Suspense Funds, respectively, or (ii) transfers  to  the
Distribution  Funds would not be permitted under the Indenture,  such
monies  on deposit in the U.S. and International Mandatory Redemption
Accounts  shall  be  held  in such accounts until  the  next  Monthly
Distribution Date on which transfers to the Distribution Funds  would
be  permitted under the Indenture, at which time such amounts may  be
transferred to the applicable Distribution Suspense Funds.

  Optional Redemption.
     The Exchange Bonds will be redeemable, at the Issuer's option in
whole  or in part, at any time on or after August 20, 2001, and prior
to maturity, upon not less than 30 nor more than 60 days prior notice
at  the  following redemption prices (expressed as  a  percentage  of
principal  amount), plus accrued interest to the date of  redemption,
if  redeemed during the 12-month period commencing on or after August
20 of the years set forth below:

                                             Redemption
          Year                                  Price

          2001                               105.8125%
          2002                               104.3594%
          2003                               102.9063%
          2004                               101.4532%
          2005 and thereafter                100.0000%

     In addition, all distributions and other amounts received by the
Company, any PIC Entity, or any other person on behalf of the Company
or  any  PIC Entity (net of related unreimbursed costs and expenses),
that  may  be legally distributed or paid to the Company or  any  PIC
Entity without contravention of any Project agreement, resulting from
or  arising  out  of  (i) settlements, judgments  or  other  payments
received  in  respect of a Project in connection with any litigation,
arbitration  or  similar  proceeding at  law  or  in  equity  or  any
administrative  proceeding,  except  to  the  extent  that  any  such
proceeding  is in connection with a Mandatory Redemption Event,  (ii)
any monies released from an escrow or similar account established  by
or  on  behalf  of  a  Project in connection with  the  financing  or
contractual arrangements of such Project (other than (a) monies  held
in  an  escrow  or  similar account established under  the  Project's
financing  arrangements for the purpose of governing the disbursement
of  such  Project's revenue, either before or subsequent to a default
by a Project under any of such Project's contractual obligations, (b)
moneys held in operating or similar reserve accounts established  for
Project  operating  contingencies and funded  out  of  the  Project's
operating  cash  flow  and (c) monies held in an  escrow  or  similar
account  as  a  construction  contingency  or  for  the  payment   of
development  or similar fees), (iii) any buy-out or settlement  of  a
contract to which a Project is a party or (iv) any transaction  which
results  in  the  receipt of cash or other property  upon  the  sale,
transfer  or  other disposition (other than as set  forth  in  clause
(iii)  hereof) of any contractual rights of a Project except  to  the
extent  that  such  transaction is in  connection  with  a  Mandatory
Redemption  Event  (each  of  clauses  (i)  through  (iv)  being   an
"Extraordinary Financial Distribution") will be deposited in the U.S.
Extraordinary Distribution Account if such Extraordinary Distribution
relates  to  a  U.S.  Project and in the International  Extraordinary
Distribution Account if it relates to a Non-U.S. Project.

     If, on any Monthly Distribution Date, after giving effect to any
transfers required to be made to the other Accounts and Funds on such
Monthly  Distribution Date, any amounts remain on deposit  in  either
Extraordinary Distribution Account and transfers to the  Distribution
Funds would be permitted under the Indenture, the Company may request
the  Trustee to transfer 100% of the monies in the U.S. Extraordinary
Distributions Account to the U.S. Distribution Suspense Fund and  the
Company,  on behalf of any PIC International Entity, may request  the
International Collateral Agent to transfer 100% of the monies in  the
International Extraordinary Distribution Account to the International
Distribution  Suspense  Fund, provided that the  Company  provides  a
certificate   (with   supporting  calculations   attached   to   such
certificate) to the Trustee or the International Collateral Agent, as
the  case  may be, stating that as of such Monthly Distribution  Date
after  giving effect to such proposed transfer the following is true:
(i)  the  conditions  for  transfers to the  Distribution  Funds,  as
described  under "Certain Covenants -- Limitations or Distributions,"
have  been  satisfied;  and (ii) the projected Company  Debt  Service
Coverage  Ratio and the projected Consolidated Debt Service  Coverage
Ratio  (if  then  applicable)  equal  or  exceed  1.7:1  and  1.25:1,
respectively,  for  each  Future  Ratio  Determination   Period.   In
addition,   if   the  amount  on  deposit  in  either   Extraordinary
Distribution Account is equal to or greater than $5.0 million on  any
Monthly  Distribution  Date,  after giving  effect  to  any  transfer
required  to be made to the other Accounts and Funds on such  Monthly
Distribution  Date,  in  order  for  transfers  to  the   appropriate
Distribution  Suspense  Fund  to  be  made  from  such  Extraordinary
Distribution  Account,  the Consolidating  Engineer  must  provide  a
certificate to the Trustee or the International Collateral Agent,  as
the  case may be, stating that (i) it has reviewed and confirmed  the
reasonableness of (in accordance with the guidelines set forth in the
Indenture) the projections prepared by the Company of Cash  Available
for Distribution and Cash Available from Operations (if the projected
Consolidated  Debt  Service Coverage Ratio is then applicable)  after
giving  effect to the event or events which caused such Extraordinary
Financial Distribution and (ii) based on such review it confirms  the
reasonableness   of   the  calculations  supporting   the   Company's
certification described above.

      If any balance in excess of $2.0 million remains on deposit  in
either Extraordinary Distribution Account for more than 35 days, then
prior to the next Monthly Distribution Date the Company shall deliver
to the Trustee a certificate setting forth its election either (i)(a)
in  the  case  of  a  balance in the U.S. Extraordinary  Distribution
Account,  to apply any such amount to redeem or partially redeem  the
Existing  Bonds  and  additional  series  of  Bonds,  if  any,  which
redemption shall be deemed a prepayment or partial prepayment of  the
Company  Notes; and (b) in the case of a balance in the International
Extraordinary  Distribution Account, to  instruct  one  or  more  PIC
International  Entities  to  apply  any  such  amount  to  redeem  or
partially  redeem any PIC International Entity Notes,  which  amounts
will  then  be used by the Company to redeem or partially redeem  the
Bonds  (which  redemption  shall be deemed a  prepayment  or  partial
prepayment  of the Company Notes) or (ii) to have the amount  of  any
such  balance  segregated  and  held in  the  U.S.  or  International
Extraordinary  Distribution Account, as the case may  be,  until  the
next  Monthly  Distribution Date, if any, with respect to  which  the
certificates  described in the immediately preceding  paragraph,  are
delivered,  whereupon on such Monthly Distribution Date such  balance
shall be transferred to the appropriate Distribution Suspense Fund.

     If, on any Monthly Distribution Date, after giving effect to any
transfers  required  to  be made to other  Accounts  and  Funds,  the
balance in either Extraordinary Distribution Account is equal  to  or
less  than $2.0 million and transfers to the Distribution Funds would
not  be permitted under the Indenture, such balance shall be held  in
such  Extraordinary  Distribution  Account  until  the  next  Monthly
Distribution  Date, if any, with respect to which  transfers  to  the
Distribution Funds would be permitted under the Indenture,  whereupon
such  balance  shall  be transferred to the appropriate  Distribution
Suspense Fund.

      If  the  Company elects to redeem the Bonds, the  Trustee  will
select  the  Bonds  to  be  redeemed pro  rata  as  provided  in  the
Indenture.  The  Bonds may be redeemed in multiples of  $1,000  only.
Notice  of redemption will be mailed to holders not less than 30  nor
more  than  60  days before the redemption date to each holder  whose
Bonds  are to be redeemed at such holder's address of record. On  any
date after the redemption date, interest shall cease to accrue on the
portion of the Bonds called for redemption.

  Offer to Purchase

      As described below, upon the occurrence of a Change of Control,
the  Issuer  will  be  obligated to make an  offer  to  purchase  all
Existing  Bonds  and  all additional series of Bonds,  if  any,  then
outstanding at a purchase price equal to 101% of the principal amount
thereof,  together with accrued and unpaid interest, if any,  to  the
date of purchase. See "Certain Covenants -- Change of Control."

Ratings

     Moody's Investors Service, Inc., and Duff & Phelps Credit Rating
Co.  have  assigned  the  Exchange Bonds  ratings  of  Ba3  and  BB-,
respectively.  Each  such  rating  reflects  only  the  view  of  the
applicable  Rating Agency at the time the rating is issued,  and  any
explanation  of the significance of such rating may only be  obtained
from  such Rating Agency. There is no assurance that any such  credit
rating  will  remain in effect for any given period of time  or  that
such  rating will not be lowered, suspended or withdrawn entirely  by
the  applicable  Rating Agency if, in such Rating Agency's  judgment,
circumstances so warrant. Any such lowering, suspension or withdrawal
of  any  rating  may have an adverse effect on the  market  price  or
marketability of the Exchange Bonds.

Collateral for the Exchange Bonds

  General

      To  secure the payment of the Existing Bonds and all additional
series of Bonds, if any, PEC, the Company and the Issuer have granted
the  security  interests described below pursuant to  the  PEC  Stock
Pledge Agreement, the Issuer Security Agreement, the Company Security
Agreement  and  the Company Stock Pledge Agreement (each  as  defined
below) (collectively, the "Security Documents"). Pursuant to the  PEC
Stock Pledge Agreement, PEC has pledged to Bankers Trust Company,  as
collateral  agent  (the "Collateral Agent") for the  benefit  of  the
Secured Parties (as defined below), all of the issued and outstanding
capital  stock  of  the  Company. Pursuant  to  the  Issuer  Security
Agreement,  the  Issuer has collaterally assigned to  the  Collateral
Agent  for the benefit of the Secured Parties (i) the Company  Notes,
including,  without limitation, the Initial Company Note representing
the  loan of the proceeds of the issuance of the Old Bonds, (ii)  its
interest  under  the Company Loan Agreement and (iii) other  personal
property  of the Issuer. Pursuant to the Company Security  Agreement,
to  secure  the  Company Guaranty and the payment of the  Bonds,  the
Company  has pledged to the Collateral Agent for the benefit  of  the
Secured  Parties (i) all of its rights with respect to  each  Account
and  Fund  (excluding the International Accounts and  Funds  and  the
Distribution   Funds),  including  all  funds  and   investments   in
securities  and other instruments from time to time therein  and  all
letters of credit or other instruments substituting for funds in  any
such  Accounts  or  Funds (collectively, the "U.S. Account  Rights"),
(ii)  all  of the Company's interest in distributions from  PIC  U.S.
Entities  and  (iii) all of the Company's interest in and  under  the
Additional  Projects Contract. Pursuant to the Company  Stock  Pledge
Agreement,  to  secure the Company Guaranty and the  payment  of  the
Bonds, the Company pledged to the Collateral Agent for the benefit of
the  Secured  Parties  (i) all of the issued and outstanding  capital
stock  of the Issuer, (ii) all of the issued and outstanding  capital
stock  of  each  PIC  U.S. Entity and (iii) 60%  of  the  issued  and
outstanding  capital  stock  of each PIC  International  Entity.  The
aforesaid  interests  and rights so pledged are referred  to  herein,
collectively,  as  the  "Collateral." Although the  Bondholders  have
recourse against the Issuer (whose sole assets are the Company  Notes
and  the  Company Loan Agreement) and, through the Company  Guaranty,
against  the Company, and against the Collateral for payment  of  the
Bonds,  the ability of the Company to make payments under the Company
Notes, and consequently the ability of the Issuer to make payments on
the  Bonds, depends entirely upon the performance of the Projects and
their ability to make distributions through the PIC U.S. Entities  to
the  Company. See "Risk Factors -- Financial Risks." Each of PEC, the
Company  and  the  Issuer may have available to it  certain  defenses
against enforcement of the Security Documents if the Collateral Agent
proceeds   against  the  Collateral  under  the  applicable  Security
Documents.  See  "Risk  Factors  -- Default  on  Project-Level  Debt;
Enforcement of Rights and Realization of Collateral."

      All  of the Collateral is held by the Collateral Agent for  the
benefit  of  the Secured Parties as collateral and security  for  the
Bonds,  the  Company  Guaranty  and, on  a  subordinated  basis,  the
obligations of Panda International or any affiliate thereof under any
Letter of Credit reimbursement agreement.

  PEC Stock Pledge Agreement

      PEC has executed and delivered a Stock Pledge Agreement to  the
Collateral  Agent (the "PEC Stock Pledge Agreement") for the  benefit
of  the  Secured  Parties pledging all of the issued and  outstanding
capital stock of the Company.

  Issuer Security Agreement

      The  Issuer  has  entered into a Security  Agreement  with  the
Collateral Agent (the "Issuer Security Agreement") for the benefit of
the Secured Parties providing for the collateral assignment of all of
the  Issuer's  personal property, including, without limitation,  (i)
the  Company Notes, (ii) the Issuer's rights under the Company Notes,
(iii)  all  of  the Issuer's other contract rights,  receivables  and
insurance  proceeds, (iv) all of the Issuer's interest in  and  under
the  Company Loan Agreement, (v) all of the Issuer's other assets and
(vi) all proceeds of the foregoing.

  Company Security Agreement

      The  Company  has  entered into a Security Agreement  with  the
Collateral  Agent (the "Company Security Agreement") for the  benefit
of the Secured Parties providing for the collateral assignment of (i)
all of the Company's interests in and rights to receive distributions
from  PIC Entities in respect of U.S. Projects, (ii) the U.S. Account
Rights,  (iii) all of the Company's interest in and rights under  the
Additional Projects Contract and (iv) all proceeds of the foregoing.

  Company Stock Pledge Agreement

      The Company has entered into a Stock Pledge Agreement with  the
Collateral  Agent  (the  "Company Stock Pledge  Agreement")  for  the
benefit  of the Secured Parties providing for the pledge of  (i)  all
the  issued and outstanding capital stock of the Issuer and each  PIC
U.S.  Entity and (ii) 60% of the issued and outstanding capital stock
of each PIC International Entity.

  Sharing of Collateral

      The  Bondholders (represented by the Trustee),  the  Letter  of
Credit  Provider  (when  and if a Letter of  Credit  is  provided  as
permitted by the Indenture), the Trustee (collectively, the  "Secured
Parties")  and  the Collateral Agent have entered into  a  Collateral
Agency  Agreement with the Issuer and the Company, pursuant to  which
the  Collateral  Agent has been appointed as agent  for  the  Secured
Parties  and  acts as such under the Security Documents. Accordingly,
the  rights of the Secured Parties with respect to the Collateral are
shared among the Secured Parties in accordance with the terms of  the
Collateral Agency Agreement as described in more detail below.

  Collateral Agency Agreement

      The Collateral Agency Agreement provides that, upon an Event of
Default, the Bondholders may direct the exercise of remedies  by  the
Collateral Agent under the Security Documents.

      The  proceeds  of  any  sale  or  other  realization  upon  the
Collateral  pursuant to the Collateral Agent's exercise  of  remedies
under the Security Documents are to be distributed as follows:

      First, to the Collateral Agent and the Trustee, ratably, in  an
amount equal to any fees, costs, expenses and other amounts then  due
to them;

      Second, to the Trustee for distribution in accordance with  the
Indenture, an amount equal to the principal of and premium,  if  any,
and  interest  on  the  Existing Bonds and all additional  series  of
Bonds, if any, and all other amounts owed to the Bondholders pursuant
to the Indenture;

      Third, to the Letter of Credit Provider, in an amount equal  to
the  unpaid  amount  of all reimbursement obligations,  interest  and
other obligations owed to the Letter of Credit Provider; and

       Fourth,  to  the  applicable  grantors  and  pledgors  of  the
Collateral under the Security Documents.

  Remedies Under the Security Documents

     If an Event of Default shall have occurred and be continuing and
the  conditions  contained in the Indenture have been satisfied,  the
Trustee may take any or all of the following actions: (i) declare all
or  any  portion of the Issuer's obligations under the Indenture  (or
the  Company's obligations under the Company Notes) to be immediately
due  and  payable; (ii) to the extent not already in its  possession,
direct  the Collateral Agent to take possession of all or any portion
of  the  Collateral; (iii) to the extent it has not already done  so,
instruct  all  obligors  on  any of the Collateral  to  make  payment
directly to the Collateral Agent; (iv) direct the Collateral Agent to
take  all  cash  or cash proceeds in respect of the  Collateral;  (v)
direct the Collateral Agent to take actions necessary to protect  the
first  priority  perfected security interest in the Collateral;  (vi)
direct  the  Collateral Agent to foreclose or otherwise  realize  (as
permitted  by  law) upon the Collateral; (vii) direct the  Collateral
Agent  to  exercise all voting and other rights associated  with  the
capital   stock  included  in  the  Collateral;  (viii)  direct   the
Collateral  Agent  to  receive all distributions  made  by  the  U.S.
Projects  with  respect  to  the  Collateral;  and  (ix)  direct  the
Collateral Agent to exercise any additional rights afforded a secured
party under the Uniform Commercial Code.

      Nonetheless, there is no assurance that a foreclosure or  other
realization  upon the Collateral will produce proceeds in  an  amount
that  would  be  sufficient to pay the principal of and  accrued  and
unpaid  interest  on  the  Secured Obligations  (as  defined  in  the
Collateral  Agency  Agreement), including,  without  limitation,  the
Existing Bonds. Furthermore, the ability of the Collateral Agent  (on
behalf  of  the  Secured  Parties,  including  the  Bondholders)   to
foreclose  or  otherwise  realize upon the Collateral  following  the
occurrence  of an Event of Default under the Security Documents  will
be subject in certain instances to perfection and priority issues and
to  practical  problems associated with the realization  of  security
interests  in collateral of a type such as the Collateral. There  can
be no assurance that procedural impediments or delays will not affect
the  prompt  execution of foreclosure or other realization  upon  the
Collateral.

  Certain Bankruptcy Limitations

      The  right of the Collateral Agent to repossess and dispose  of
the  Collateral upon the occurrence of an Event of Default is  likely
to  be  significantly impaired by applicable law,  if  a  bankruptcy,
insolvency  or similar proceeding were to be commenced by or  against
the  Issuer, the Company or PEC or if a receiver were appointed  with
respect  to  PEC, the Company or the Issuer, prior to the  Collateral
Agent  having  repossessed the Collateral. Under  bankruptcy  law,  a
secured  creditor  such as the Collateral Agent  is  prohibited  from
repossessing its security from a debtor in a bankruptcy case, or from
disposing   of   security  repossessed  from  such  debtor,   without
bankruptcy  court approval. Moreover, the bankruptcy law permits  the
debtor  to  continue  to retain and use collateral  even  though  the
debtor is in default under applicable debt instruments, provided that
the  secured creditor is given "adequate protection." The meaning  of
the   term   "adequate  protection"  may  vary   according   to   the
circumstances, but it is intended in general to protect the value  of
the  secured  creditor's interest in the collateral and  may  include
cash  payments or the granting of additional security, if and at such
times  as  the court in its discretion determines, for any diminution
in  the  value  of  the  collateral  as  a  result  of  the  stay  of
repossession  or  disposition or any use of  the  collateral  by  the
debtor  during  the  pendency  of  the  bankruptcy  case.  Generally,
adequate  protection payments, in the form of interest or  otherwise,
are  not  required  to be paid by the debtor to  a  secured  creditor
unless  the bankruptcy court determines that the value of the secured
creditor's  interest  in  the  collateral  is  declining  during  the
pendency  of  the bankruptcy case. In view of the lack of  a  precise
definition   of  the  term  "adequate  protection"  and   the   broad
discretionary  powers  of a bankruptcy court,  it  is  impossible  to
predict how long payments on the Bonds, including the Exchange Bonds,
could be delayed following commencement of a bankruptcy case, whether
or  when  the  Collateral Agent could repossess  or  dispose  of  the
Collateral  or  whether  or  to what extent  holders  of  the  Bonds,
including the Exchange Bonds, would be compensated for any  delay  in
payment or loss of value of the Collateral through the requirement of
"adequate protection."

The Accounts and Funds

      The  Company has established and maintains with and in the name
of  the  Trustee, acting as agent for the Collateral  Agent  for  the
benefit  of the Secured Parties, the U.S. Project Account,  the  Debt
Service  Fund,  the  Debt Service Reserve Fund, the  Company  Expense
Fund,  the  Capitalized Interest Fund, the U.S. Mandatory  Redemption
Account,  the U.S. Extraordinary Distribution Account, and  the  U.S.
Distribution  Suspense Fund (collectively, the "U.S. Accounts").  The
Company, on behalf of the PIC International Entities, has established
and maintains with and in the name of the Trustee acting as agent for
the  PIC  International  Entities for  the  benefit  of  the  Company
(referred  to  in  this  capacity  as the  "International  Collateral
Agent")   the   International  Project  Account,  the   International
Mandatory   Redemption   Account,  the  International   Extraordinary
Distribution  Account,  and the International  Distribution  Suspense
Fund.

      In  addition,  the Company has established a U.S.  Distribution
Fund,   and   on  behalf  of  the  PIC  International  Entities,   an
International Distribution Fund. The U.S. Distribution Fund is in the
name   and  sole  control  of  the  Company,  and  the  International
Distribution  Fund  is  in  the name and  sole  control  of  the  PIC
International Entities.

  Project Accounts

     All (i) distributions and other amounts received by the Company,
any PIC U.S. Entity or any person on behalf of the Company or any PIC
U.S. Entity, from, or in connection with, the U.S. Projects that  may
be  legally distributed or paid to the Company or any PIC U.S. Entity
without  contravention of any Project agreement (other than  in  each
case Extraordinary Financial Distributions (which shall be applied as
set   forth  in  "Redemption  --  Optional  Redemption"  above)   and
distributions  received  that are required to  be  deposited  in  the
Mandatory Redemption Account (which shall be applied as set forth  in
"Redemption -- Mandatory Redemption" above), (ii) interest earned and
received on amounts on deposit in the U.S. Accounts and Funds,  (iii)
payments   of   regularly  scheduled  interest  and,  if  applicable,
principal  on  the  PIC  International Entity Notes  (other  than  in
connection  with  any redemption or partial redemption  thereof)  and
(iv) payments resulting from the redemption or partial redemption  of
the  outstanding Other International Notes upon the occurrence of  an
International Redemption Event, are required to be deposited  in  the
U.S.  Project  Account.  All  (i)  distributions  and  other  amounts
received  by any PIC International Entity or any person on behalf  of
any  PIC  International Entity, from or in connection with, the  Non-
U.S.  Projects  that may be legally distributed or paid  to  any  PIC
International  Entity without contravention of any Project  Agreement
and  (ii) interest earned and received on amounts on deposit  in  the
International Accounts and Funds are required to be deposited in  the
International Project Account.

      The  Trustee shall, on the first Business Day of each  calendar
month (each a "Monthly Distribution Date"), transfer monies from  the
U.S.  Project  Account  (to the extent then available  therein  after
giving effect to any transfers to be made to the U.S. Project Account
on  such  Monthly Distribution Date and after withdrawing  an  amount
equal  to the agreed-upon fees and reasonable expenses of the Trustee
and  its  agents  and  counsel  due  under  the  Indenture),  in  the
respective amounts and in the order of priority as follows:

    (i) to the Debt Service Fund (the "Debt Service Fund"), for
        application to the payment of principal and interest  on  the
        Bonds,  an  amount equal to the excess, if any,  of  (a)  the
        aggregate  amount of interest (less any amount on deposit  in
        the  Capitalized  Interest Fund in respect of  such  payment)
        and,  if applicable, principal due and payable on the Company
        Notes  (including any past due amounts) on the  Payment  Date
        for  each series of Bonds then outstanding next following the
        day  immediately  preceding  such Monthly  Distribution  Date
        (other  than  in connection with a call for redemption)  over
        (b) the amount then on deposit in the Debt Service Fund.
     
   (ii) to  the  Capitalized  Interest Fund  (the  "Capitalized
        Interest  Fund"), an amount equal to the excess, if  any,  of
        (a)  the Capitalized Interest Requirement then in effect over
        (b)  the  amount then on deposit in the Capitalized  Interest
        Fund,  after giving effect to any withdrawals from such  Fund
        on such date;
     
  (iii) to  the  Debt Service Reserve Fund (the  "Debt  Service
        Reserve  Fund"), an amount equal to the excess,  if  any,  of
        (a)  the Debt Service Reserve Requirement then in effect over
        (b)  the  sum of (1) the amount then on deposit in  the  Debt
        Service  Reserve Fund, after giving effect to any withdrawals
        from such Fund on such date, and (2) the amount available  to
        be  drawn under any Letter of Credit, after giving effect  to
        any drawings under any Letter of Credit on such date;
     
   (iv) to  the  Company  Expense Fund  (the  "Company  Expense
        Fund"),  an  amount equal to the excess, if any, of  (a)  the
        sum  of  (1)  the Company Expenses Amount for the  applicable
        calendar  year plus (2) the Annual Letter of Credit  Fee,  if
        any,  for  such  calendar year over (b) the aggregate  amount
        deposited in the Company Expense Fund since the beginning  of
        such calendar year; and
     
    (v) to  the  U.S.  Distribution Suspense  Fund  (the  "U.S.
        Distribution Suspense Fund"), the remaining balance, if  any,
        on deposit in the U.S. Project Account.

      On each Monthly Distribution Date, the International Collateral
Agent  shall  transfer monies from the International Project  Account
(to  the  extent then available therein after giving  effect  to  any
transfers  to  be made to the International Project Account  on  such
Monthly  Distribution Date and after withdrawing an amount  equal  to
the  agreed  upon  fees and reasonable expenses of the  International
Collateral  Agent and its agents and counsel due under the Indenture)
(i)  first  to  the  payment  of any  amount  then  due  on  any  PIC
International   Entity  Note  and  (ii)  then  to  the  International
Distribution Suspense Fund, the remaining balance, if any on  deposit
in the International Project Account.

  Debt Service Fund

      Amounts on deposit in the Debt Service Fund shall be applied by
the  Trustee solely to pay interest and principal (whether at  stated
maturity  or  by acceleration or otherwise, other than in  connection
with a call for redemption), due and payable on the Company Notes, as
and  when  provided under the Company Notes (for application  by  the
Trustee  to the payment of interest and principal on the Bonds).  If,
on  any Payment Date the amounts on deposit in the Debt Service  Fund
(after  giving  effect to all transfers to the Debt Service  Fund  on
such  date) are insufficient for the payment in full of the  interest
and,  if applicable, principal on the Company Notes scheduled  to  be
paid  on  such date, including any past due amounts (such  deficiency
hereinafter  referred to as a "Debt Service Deficiency"),  an  amount
equal  to  such  Debt  Service  Deficiency  shall  be  withdrawn  and
transferred   to  the  Debt  Service  Fund  first,  from   the   U.S.
Distribution   Suspense  Fund,  then,  from  the  U.S.  Extraordinary
Distribution Account (using Available Amounts only), then,  from  the
Company  Expense Fund, then, from the Debt Service Reserve Fund,  the
monies on deposit therein, then, from the Debt Service Reserve  Fund,
the  proceeds received by the Trustee after making a drawing  on  the
Letter  of  Credit, if any, then, from the Capitalized Interest  Fund
and then, from the U.S. Mandatory Redemption Account (using Available
Amounts  only);  provided, however, that if there are not  sufficient
funds  in  the  U.S. Accounts and Funds to eliminate a  Debt  Service
Deficiency,   monies  will  be  transferred  from  the  International
Accounts and Funds by the International Collateral Agent to effect  a
redemption or partial redemption of the Other International Notes  in
an amount equal to the lesser of (i) the amount necessary to cure the
remaining  Debt  Service  Deficiency,  (ii)  the  entire  outstanding
principal  amount  of  the Other International Notes  and  (iii)  the
amount  then on deposit in the International Accounts and Funds.  The
amount  of any Other International Note that is redeemed or partially
redeemed  for purposes of eliminating a Debt Service Deficiency  will
be  transferred to the U.S. Project Account and then  from  the  U.S.
Project  Account to the Debt Service Fund.  PEC has agreed  to  cause
the Company (and, if necessary, to make contributions to the Company)
to  loan $6.4 million to a PIC International Entity evidenced  by  an
Other International Note, on or prior to the earlier of (i) the first
date  on  which Commercial Operations have been achieved by any  Non-
U.S.  Project in the Project Portfolio and (ii) the date of  transfer
to  the  Project Portfolio of any Non-U.S. Project that  has  already
achieved  Commercial Operations. The Company may,  but  is  under  no
obligation  to,  lend  additional amounts to  the  PIC  International
Entities to create additional Other International Notes.

  Capitalized Interest Fund

      Upon  issuance of the Old Bonds, the Company delivered  to  the
Trustee  for  deposit in the Capitalized Interest Fund  approximately
$9.8  million  out of the loan by the Issuer to the  Company  of  the
proceeds from the issuance of the Old Bonds. Monies from time to time
held on deposit in the Capitalized Interest Fund shall be transferred
to  the  Debt Service Fund on the Interest Payment Dates and  in  the
amounts  set  forth  in each Series Supplemental  Indenture.  On  any
Monthly Distribution Date on which the Company provides a certificate
to  the  Trustee (supported by a certificate to the Trustee from  the
Consolidating  Engineer) stating that (i) the  Company  Debt  Service
Coverage  Ratio and the Consolidated Debt Service Coverage Ratio  (if
then applicable) for the 12 months immediately preceding the month in
which such Monthly Distribution Date occurs equal or exceed 1.7:1 and
1.25:1,  respectively, and (ii) the projected  Company  Debt  Service
Coverage  Ratio and the projected Consolidated Debt Service  Coverage
Ratio  (if  then  applicable)  will  (after  giving  effect  to   any
distribution  from  the  Capitalized  Interest  Fund  to   the   U.S.
Distribution  Suspense  Fund proposed to  be  made  on  such  Monthly
Distribution  Date), equal or exceed 1.7:1 and 1.25:1,  respectively,
for  each Future Ratio Determination Period, then all amounts in  the
Capitalized Interest Fund may be transferred to the U.S. Distribution
Suspense  Fund.  Upon  any  such transfer, the  Capitalized  Interest
Requirement shall be zero unless and until a new Capitalized Interest
Requirement  is  established  by  a  subsequent  Series  Supplemental
Indenture.  If,  on  any Monthly Distribution  Date,  the  amount  on
deposit in the Capitalized Interest Fund (after giving effect to  all
transfers to the Capitalized Interest Fund to be made on such Monthly
Distribution Date) is less than the Capitalized Interest  Requirement
in effect on such date (each such deficiency, a "Capitalized Interest
Deficiency"), an amount equal to such Capitalized Interest Deficiency
shall  be withdrawn and transferred to the Capitalized Interest  Fund
first,  from the U.S. Distribution Suspense Fund, then from the  U.S.
Extraordinary  Distribution Account (using Available  Amounts  only),
then  from  the  Company  Expense Fund, then from  the  Debt  Service
Reserve  Fund,  the  monies on deposit therein, then  from  the  Debt
Service  Reserve  Fund, the proceeds received by  the  Trustee  after
making  a drawing on the Letter of Credit, if any, and then from  the
U.S.  Mandatory  Redemption Account (using Available  Amounts  only);
provided, however, that if there are not sufficient funds in the U.S.
Accounts  and  Funds to eliminate a Capitalized Interest  Deficiency,
monies will be transferred from the International Accounts and  Funds
(after giving effect to any transfers therefrom in respect of a  Debt
Service Deficiency) by the International Collateral Agent to effect a
redemption or partial redemption of the Other International Notes  in
an  amount equal to the lesser of (i) the amounts on deposit  in  the
International  Accounts  and Funds, (ii)  the  outstanding  principal
amount of the Other International Notes and (iii) the amount of  such
Capitalized  Interest  Deficiency.  The  amounts  realized  from  the
redemption or partial redemption of any Other International Notes for
purposes  of  eliminating a Capitalized Interest Deficiency  will  be
transferred  to  the  U.S. Project Account and  then  from  the  U.S.
Project  Account to the Capitalized Interest Fund. PEC has agreed  to
cause  the Company (and, if necessary, to make contributions  to  the
Company) to loan $6.4 million to a PIC International Entity evidenced
by an Other International Note, on or prior to the earlier of (i) the
first  date on which Commercial Operations have been achieved by  any
Non-U.S.  Project  in  the Project Portfolio and  (ii)  the  date  of
transfer  to the Project Portfolio of any Non-U.S. Project  that  has
already achieved Commercial Operations. The Company may, but is under
no  obligation  to, lend additional amounts to the PIC  International
Entities to create additional Other International Notes.

  Debt Service Reserve Fund

     Upon the issuance of the Old Bonds, the Company delivered to the
Trustee for deposit in the Debt Service Reserve Fund $6.4 million out
of  the  loan by the Issuer to the Company of the proceeds  from  the
issuance  of the Old Bonds. The Trustee shall apply amounts  held  in
the  Debt  Service Reserve Fund solely to eliminate any Debt  Service
Deficiency or Capitalized Interest Deficiency.

      At  any time when the Capitalized Interest Requirement for  any
series  of Bonds is zero, in lieu of maintaining monies in  the  Debt
Service  Reserve  Fund, all or a portion of the Debt Service  Reserve
Requirement  in  respect  of such series  may  be  satisfied  by  the
delivery to the Trustee of one or more Letters of Credit.

      On  any Payment Date on which a Debt Service Deficiency exists,
an  amount equal to any Debt Service Deficiency, subject to the order
of  priority  established under "Debt Service Fund"  above,  will  be
withdrawn  from  the Debt Service Reserve Fund, with  any  Letter  of
Credit being drawn upon only after all monies on deposit in the  Debt
Service Reserve Fund have been exhausted.

      If  thirty days prior to the expiration of any Letter of Credit
delivered  in  respect of the Debt Service Reserve Requirement,  such
Letter  of  Credit  has not been renewed, extended or  replaced,  the
Trustee  shall make a drawing thereunder in an amount  equal  to  the
lesser  of  (i)  the excess, if any, of (a) the Debt Service  Reserve
Requirement  then  in  effect over (b) the sum of  the  undrawn  face
amount  of  all  other Letters of Credit, if any, and the  amount  of
monies  held  in the Debt Service Reserve Fund and (ii)  the  maximum
amount  available  to  be  drawn under such  Letter  of  Credit.  The
proceeds  of any such drawing shall be deposited in the Debt  Service
Reserve Fund to be applied in accordance with the Indenture.  If,  on
any  Monthly  Distribution Date, the amount on deposit  in  the  Debt
Service  Reserve  Fund (after giving effect to all transfers  to  the
Debt  Service  Reserve  Fund to be made on such Monthly  Distribution
Date) is less than the Debt Service Reserve Requirement in effect  on
such   date   (each   such  deficiency,  a  "Debt   Service   Reserve
Deficiency"), an amount equal to such Debt Service Reserve Deficiency
shall  be withdrawn and transferred to the Debt Service Reserve  Fund
first,  from the U.S. Distribution Suspense Fund, then from the  U.S.
Extraordinary  Distribution Account (using Available  Amounts  only),
then  from  the Company Expense Fund and then from the U.S. Mandatory
Redemption Account (using Available Amounts only); provided, however,
that if there are not sufficient funds in the U.S. Accounts and Funds
to  eliminate  a  Debt  Service Reserve Deficiency,  monies  will  be
transferred  from the International Accounts and Funds (after  giving
effect  to  any  transfers therefrom in respect  of  a  Debt  Service
Deficiency or a Capitalized Interest Deficiency) by the International
Collateral Agent to effect a redemption or partial redemption of  the
Other International Notes in an amount equal to the lesser of (i) the
amounts on deposit in the International Accounts and Funds, (ii)  the
outstanding  principal  amount of the Other International  Notes  and
(iii) the amount of such Debt Service Reserve Deficiency. The amounts
realized  from  the  redemption or partial redemption  of  any  Other
International  Notes  for  purposes of  eliminating  a  Debt  Service
Reserve  Deficiency will be transferred to the U.S.  Project  Account
and  then  from the U.S. Project Account to the Debt Service  Reserve
Fund. PEC has agreed to cause the Company (and, if necessary, to make
capital contributions to the Company) to loan $6.4 million to  a  PIC
International Entity evidenced by an Other International Note, on  or
prior  to  the  earlier  of (i) the first date  on  which  Commercial
Operations have been achieved by any Non-U.S. Project in the  Project
Portfolio  and (ii) the date of transfer to the Project Portfolio  of
any Non-U.S. Project that has already achieved Commercial Operations.
The  Company  may,  but is under no obligation  to,  lend  additional
amounts to the PIC International Entities to create additional  Other
International Notes.

  Company Expense Fund

      Except  as otherwise provided in the Indenture, on each Monthly
Distribution  Date all monies held on deposit in the Company  Expense
Fund shall be applied solely to pay all reasonable accrued and unpaid
costs  and  expenses  incurred by or on behalf  of  the  Issuer,  the
Company  or any PIC Entity in connection with the management  of  the
Issuer,  the  Company  or  the  PIC  Entities  through  such  Monthly
Distribution Date plus any portion of the Annual Letter of Credit Fee
that  is  due  and  payable or past due on such Monthly  Distribution
Date.  Upon  the issuance of the Old Bonds, the Company delivered  to
the  Trustee for deposit in the Company Expense Fund $300,000,  which
amount  constitutes  the estimated Company Expenses  Amount  for  the
remainder of calendar year 1996.

  Distribution Suspense Funds and Distribution Funds

       On  each  Monthly  Distribution  Date,  upon  receipt  of  the
appropriate  required Distribution Certificate from the Company,  the
Trustee  shall transfer from the U.S. Distribution Suspense  Fund  to
the  U.S.  Distribution Fund and the International  Collateral  Agent
shall  transfer from the International Distribution Suspense Fund  to
the  International Distribution Fund monies then on deposit  in  such
Distribution  Suspense  Funds,  in  the  amount  set  forth  in  such
Distribution Certificate as being available for distribution to  such
Distribution   Fund  (see  "Certain  Covenants  --   Limitations   on
Distributions" below). The U.S. Distribution Fund is in the name  and
sole  control of the Company, the International Distribution Fund  is
in  the name and sole control of the PIC International Entities,  and
none  of the Issuer, the Trustee, the International Collateral  Agent
or the Bondholders has any interest in the Distribution Funds.

  Mandatory Redemption Accounts

      Promptly after receipt by the Company or any PIC Entity, monies
received  in  respect  of  Mandatory Redemption  Events  (subject  to
certain  exceptions described in "Redemption -- Mandatory Redemption"
above),  shall be deposited in the U.S. Mandatory Redemption  Account
if  such Mandatory Redemption Event relates to a U.S. Project and  in
the  International  Mandatory Redemption Account  if  such  Mandatory
Redemption  Event relates to Non-U.S. Project, and all  such  amounts
deposited  in the Mandatory Redemption Accounts shall remain  therein
until they are used in the manner described in the Indenture for  the
mandatory  redemption of the Bonds or otherwise  are  transferred  or
distributed  as  provided  in  the  Indenture.  See  "Redemption   --
Mandatory Redemption" above.

  Extraordinary Distribution Accounts

      Promptly  after receipt by the Company or any PIC  Entity,  all
Extraordinary Financial Distributions shall be deposited in the  U.S.
Extraordinary  Distribution Account if such  Extraordinary  Financial
Distribution  relates  to  a U.S. Project and  in  the  International
Extraordinary  Distribution  Account if  it  relates  to  a  Non-U.S.
Project,   and  all  such  amounts  deposited  in  the  Extraordinary
Distribution Accounts shall remain therein until they are used in the
manner  described  in  the Indenture for the optional  redemption  of
Bonds or otherwise are transferred or distributed as provided in  the
Indenture. See "Redemption -- Optional Redemption" above.

Investment of Accounts and Funds

      If directed by the Company or any PIC International Entity, the
Trustee  and the International Collateral Agent, as the case may  be,
shall  invest  the  monies on deposit in the Accounts  and  Funds  in
Permitted  Investments, provided  that if an  Event  of  Default  has
occurred   and  is  continuing,  the  Trustee  or  the  International
Collateral Agent, as the case may be, may only invest monies  in  the
Accounts and Funds in Permitted Investments of a maturity of 30  days
or  less. Neither the Trustee nor the International Collateral  Agent
shall  be  liable  for any losses incurred on such  investments.  Any
earnings  received  from  and losses on Permitted  Investments  using
monies in the U.S. Accounts and Funds shall be deposited in the  U.S.
Project  Account,  and  any  earnings received  from  and  losses  on
Permitted Investments using monies in the International Accounts  and
Funds shall be deposited in the International Project Account.

Identity and Role of Consolidating Engineer

      ICF  will  serve  initially  as the Consolidating  Engineer  in
accordance  with  the  Indenture.  Pursuant  to  the  Indenture,  the
Consolidating  Engineer is responsible for providing certificates  to
the  Trustee with respect to the calculations made by the Company  in
certificates  delivered  to the Trustee in connection  with  (i)  any
issuance  of  additional series of Bonds, (ii)  Mandatory  Redemption
Events   and   (iii)  requests  for  distributions  in   respect   of
Extraordinary Financial Distributions in excess of $5.0  million.  In
providing  such certificates, the Consolidating Engineer is  entitled
to rely on reports or certificates of qualified Independent Engineers
or other independent consultants. See "Consolidating Engineer."

Certain Covenants

  Limitations on Distributions

       Transfers  from  the  Distribution  Suspense  Funds   to   the
corresponding  Distribution Funds are subject to the satisfaction  of
the  following conditions on the applicable Monthly Distribution Date
and  the  Trustee shall have received a certificate (with  supporting
calculations attached to such certificate) at least two Business Days
prior  to  such Monthly Distribution Date to the effect  that,  after
giving effect to such proposed transfer: (i) the amount on deposit in
the  Debt  Service  Fund is equal to or greater  than  the  aggregate
amount  of  interest  (less  amounts on deposit  in  the  Capitalized
Interest  Fund  in  respect  of  such  interest  payment)   and,   if
applicable,  principal due and payable on the  Bonds  (including  any
past  due amounts) on the Payment Date for each series of Bonds  then
outstanding next following the day immediately preceding such Monthly
Distribution  Date  (other  than  in  connection  with  a  call   for
redemption);  (ii) the amount on deposit in each of  the  Capitalized
Interest  Fund,  the Debt Service Reserve Fund, the  Company  Expense
Fund,   the  Mandatory  Redemption  Accounts  and  the  Extraordinary
Distribution  Accounts is equal to or greater than  the  amount  then
required  to be on deposit in each such Fund or Account  as  of  such
date;  (iii)  no  Default (to the knowledge of  any  officer  of  the
Company) or Event of Default under the Indenture has occurred and  is
continuing;  (iv) with certain exceptions, the Company  Debt  Service
Coverage  Ratio is equal to or greater than 1.4:1 for the  12  months
immediately  preceding the month in which such  Monthly  Distribution
Date  is  to occur (or for such shorter period as the Existing  Bonds
have  been  outstanding); and (v) the projected Company Debt  Service
Coverage  Ratio is equal to or greater than 1.4:1 for the  12  months
immediately  succeeding the month in which such Monthly  Distribution
Date  is to occur (or for such shorter period as the series of  Bonds
with   the   latest  Final  Stated  Maturity  is  scheduled   to   be
outstanding).   Notwithstanding  the  foregoing,   on   the   Monthly
Distribution Date immediately succeeding the delivery to the  Trustee
of  any  Letter of Credit, any amounts on deposit in the Debt Service
Reserve Fund in excess of the Debt Service Reserve Requirement  minus
the  undrawn  stated amount of all such Letters of  Credit  shall  be
transferred by the Trustee to the U.S. Distribution Suspense Fund.

      Neither  the Company nor any PIC Entity shall make payments  or
distributions  to  PEC  or  any other affiliate  of  the  Company  or
payments  to any subordinated lender with respect to any subordinated
loan and the Issuer shall not distribute any dividends to the Company
(such payments, distributions and dividends being herein referred  to
as  "Distributions") out of Project Distributions or  any  Collateral
except from, and to the extent of, in the case of the Company or  any
PIC U.S. Entity, monies on deposit in the U.S. Distribution Fund and,
in the case of any PIC International Entity, monies on deposit in the
International Distribution Fund.

  Limitations on Debt

      Neither the Issuer nor the Company shall, nor shall the Company
permit any PIC Entity or Project Entity to, create or incur or suffer
to exist any debt, except:

    (i) in  the case of the Issuer, (a) the Existing Bonds  and
        (b)  additional series of Bonds, if any, provided that at the
        time  of  the  creation of each additional  series  of  Bonds
        (other  than  any  series issued solely in  exchange  for  an
        equivalent  aggregate principal amount of  outstanding  Bonds
        of  another series) (1) the Company provides a certificate to
        the  Trustee (supported by a certificate to the Trustee  from
        the   Consolidating  Engineer)  stating  that,  after  giving
        effect  to  the issuance of such additional series  of  Bonds
        and  the application of the proceeds therefrom, the projected
        Company   Debt  Service  Coverage  Ratio  and  the  projected
        Consolidated   Debt   Service   Coverage   Ratio   (if   then
        applicable)  equal or exceed 1.7:1 and 1.25:1,  respectively,
        for  each  Future  Ratio Determination Period,  and  (2)  the
        rating  (in effect immediately prior to the issuance of  such
        additional  series) of the Bonds is Reaffirmed  after  giving
        effect  to  the issuance of such additional series, provided,
        further,   that such Reaffirmation shall not be  required  if
        (A)  neither the Company nor any PIC Entity has acquired  (or
        is   acquiring  in  connection  with  the  issuance  of  such
        additional  series of Bonds), sold or otherwise disposed  of,
        since  the  last date upon which the Bonds were  rated  or  a
        Reaffirmation  of  rating was given in respect  thereof,  any
        amount  of  direct  or  indirect interests  in  one  or  more
        Projects  with respect to which the sum of (w) the  aggregate
        purchase  prices  of  all  such  acquisitions  and  (x)   the
        aggregate  sales prices and proceeds received  in  connection
        with  any  such  disposition  of  all  such  sales  or  other
        disposition, exceeds the greater of (y) $50 million  and  (z)
        25%  of  the  aggregate principal amount of  the  Bonds  then
        outstanding  and (B) the aggregate principal  amount  of  the
        additional  series of Bonds to be issued  is  less  than  the
        lesser   of  (x)  $50  million  and  (y)  25%  of  the   then
        outstanding  aggregate principal amount  of  the  Bonds  then
        outstanding;
     
   (ii) in  the  case  of the Company, the Company  Notes,  the
        Company  Guaranty  and  allocations  among  the  Company  and
        affiliates of the Company of overhead expenses not in  excess
        at any one time of the Company Expenses Amount;

  (iii) in the case of the PIC International Entities, (a)  the
        PIC  International  Entity Notes and  (b)  subordinated  debt
        (including Other International Notes) payable to the  Company
        or  any PIC Entity which shall not have independent rights of
        acceleration or remedies without the occurrence of rights  of
        acceleration or remedies on the Company Notes;
     
   (iv) in  the case of the PIC U.S. Entities, (a) the PIC U.S.
        Entity  Guaranties and (b) subordinated debt payable  to  the
        Company  or  any PIC Entity which shall not have  independent
        rights of acceleration or remedies without the occurrence  of
        rights of acceleration or remedies on the Company Notes; and
     
    (v) in  the case of Project Entities, Project debt and debt
        arising   under   guaranties  permitted   pursuant   to   the
        Indenture.

  Limitations on Guaranties

      Neither the Issuer nor the Company shall, and the Company shall
not  permit  any  PIC  Entity or Project Entity to,  contingently  or
otherwise, be or become liable, directly or indirectly, in connection
with  any guaranty except (i) guaranties by endorsement of negotiable
instruments  for  deposit or collection in  the  ordinary  course  of
business;  (ii)  in  the case of the Company, the  Company  Guaranty;
(iii)  in  the  case  of any PIC U.S. Entity,  the  PIC  U.S.  Entity
guaranties; and (iv) in the case of any Project Entity, guaranties of
Project Debt permitted by the Indenture and guaranties of payment  or
performance  created, required or expressly permitted to exist  under
any Project agreement.

  Limitations on Liens

      The Issuer and the Company shall not, and the Company shall not
permit  any  PIC Entity to, create or suffer to exist or  permit  any
Lien upon or with respect to any of their respective property or  any
Project   Distributions,  except  (i)  Liens  created  or   otherwise
expressly  permitted  or required to exist by the  Indenture  or  any
Transaction  Document,  (ii) Liens for taxes,  assessments,  charges,
levies,  claims or obligations which are either not yet due, are  due
but  payable  without  penalty or are the subject  of  a  good  faith
contest  by the Issuer, the Company, or any PIC Entity, as  the  case
may  be,  (iii) legal or equitable encumbrances deemed  to  exist  by
reason  of  the existence of any litigation or other legal proceeding
if  the  same  are  the subject of a good faith  contest,  (iv)  with
respect  to property of, or Project Distributions to, any PIC Entity,
Liens  required  or permitted to exist by the Project  agreements  if
such  Liens  were required to exist or existed (a) on  the  date  the
Existing Bonds are issued or (b), with respect to Liens upon or  with
respect to property or Project Distributions relating to a particular
Project, at the time the Company or any PIC Entity makes its  initial
capital  contribution or purchase price payment with respect to  such
Project or receives interests in such Project acquired subsequent  to
such initial contribution or payment, or any replacement or successor
Lien  created  in  connection with the refinancing  of  any  Project,
provided  such  replacement or successor Lien shall  not  secure  any
monetary  obligation materially greater than the Lien it replaces  or
succeeds or encumber any Property not subject to the Lien it replaces
or  succeeds unless (and only to the extent that) the provisions  for
incurring or refinancing Project Debt (as provided in "Limitations on
Project Debt and Project Agreements" below) have been satisfied,  (v)
Liens   in   connection  with  worker's  compensation,   unemployment
insurance  or other social security or pension obligations  and  (vi)
with  respect to property of, or Project Distributions  to,  any  PIC
Entity, Liens other than to secure debt, provided such Lien could not
reasonably be expected to (A) result in a Material Adverse Change  or
(B)  in  the case of any Lien on the Collateral, materially  diminish
the  value  of, or the security offered by, the Property  subject  to
such Lien.

  Limitations on Activities of the Issuer and the Company

      The Company shall not engage in any business other than (i) the
direct  or  indirect ownership of PIC Entities, Project Entities  and
Projects, (ii) the making of loans to its controlling affiliates, PIC
Entities  and  Project Entities, (iii) the issuance  of  the  Company
Notes  and  the Company Guaranty, (iv) distributions and  investments
permitted  by the Indenture and (v) activities reasonably  necessary,
in  the judgment of the Company, to preserve, protect or enhance  the
value of the Company's investments in the Projects.

      The  Issuer shall not have any Subsidiaries. The Company  shall
not  create, acquire or purchase (i) any direct Subsidiary other than
the  PIC  Entities  or (ii) any indirect Subsidiary  other  than  the
Project Entities, in each case for the purposes contemplated above or
in  connection with the acquisition of interests in Project  Entities
permitted by the Indenture.

      The Issuer shall not engage in any business other than (i)  the
issuance of the Existing Bonds and the additional series of Bonds, if
any,  (ii)  the performance of its obligations under the  Transaction
Documents,  (iii)  enforcement  of  its  rights  under  the  Security
Documents  and  the  Company  Notes and  (iv)  activities  reasonably
related to the foregoing.

  Ownership of Projects

      The  Company  shall  maintain (i) at least  a  50%  (direct  or
indirect) ownership or equivalent interest in each Project or (ii)(a)
at  least a 25% (direct or indirect) ownership or equivalent interest
in  each Project not meeting the requirements of clause (i) above and
(b)  a  controlling influence over the management and  policies  with
respect to each Project, directly or indirectly, whether through  the
ownership  of  voting securities, by contract or otherwise,  provided
that  no  other entity has greater control than the Company over  the
management   and  policies  of  such  Project.  Notwithstanding   the
foregoing, this covenant shall not prohibit the sale, lease, transfer
or other disposition of all interests in a Project, or a reduction in
the  ownership or equivalent interest of, or control over, a  Project
occurring   pursuant   to   the  terms  of  a  build-operate-transfer
arrangement  at  least  ten years after the  entering  into  of  such
arrangement. See "Prohibition on Fundamental Changes and Dispositions
of Assets" below.

  Limitations on Project Debt and Project Agreements

      The  Company shall not, nor shall it permit any PIC Entity  to,
incur  or  refinance  any  Project Debt or  enter  into  any  Project
agreement  (other than in connection with Liens permitted  under  the
Indenture), and the Company shall not permit any Project  Entity  to,
(i) incur any Project Debt other than that existing or created on the
date  that  the  Project  to  which  such  Project  Debt  relates  is
transferred to the Project Portfolio or on the date that the  Company
or  any  PIC  Entity makes its initial investment in the  Project  to
which  such  Project Debt relates, (ii) refinance any  Project  Debt,
(iii)  enter  into  any  Project agreements other  than  any  Project
agreement existing or created on the date that the Project  to  which
such Project Debt relates is transferred to the Project Portfolio  or
on  the  date  that the Company or any PIC Entity makes  its  initial
contribution  with  respect  to the Project  to  which  such  Project
agreement  relates or (iv) amend or modify any Project agreement,  if
in  the  case  of clause (i), (ii), (iii) or (iv) such  action  could
reasonably  be  expected  to reduce Cash Available  for  Distribution
(including any such action that could (a) decrease the amount of,  or
postpone the receipt of, any revenues, distributions or other amounts
to  be received by or on behalf of the Company, a PIC Entity or  such
Project  Entity, (b) increase the amount of, or accelerate  the  date
for  payment  of, any fees, prepayments, costs, expenses, liabilities
or other amounts payable by or on behalf of the Company, a PIC Entity
or  such Project Entity or (c) create additional conditions precedent
to,  or modify existing conditions if such modification could impair,
the right of the Company or a PIC Entity to receive distributions  or
other  amounts directly or indirectly from any PIC Entity or  Project
Entity)  by  10%  or more in the aggregate during  any  Future  Ratio
Determination  Period  unless at the time  of  such  action  (1)  the
Company  provides  a  certificate to  the  Trustee  (supported  by  a
certificate  to the Trustee from the Consolidating Engineer)  stating
that, after giving effect to such action, the projected Company  Debt
Service  Coverage Ratio and the projected Consolidated  Debt  Service
Coverage Ratio (if then applicable) equal or exceed 1.7:1 and 1.25:1,
respectively, for each Future Ratio Determination Period and (2)  the
rating  of the outstanding Bonds, after giving effect to such action,
has been Reaffirmed.

  Distributions by Projects

      Subject  to  reasonable working capital and capital improvement
requirements  (taking into account reasonable currency  exchange  and
tax  planning  requirements), the Company shall  cause  each  Project
Entity to distribute to the PIC Entities all distributions and  other
amounts  received, directly or indirectly, by such Project Entity  or
by  any  other person on behalf of such Project Entity  from,  or  in
connection   with,  the  Project  Portfolio  that  may   be   legally
distributed  or paid to any PIC Entity without contravention  of  any
Project agreement.

  Prohibition on Fundamental Changes and Disposition of Assets

      None  of the Issuer, the Company and any PIC Entity shall enter
into  any transaction of merger, consolidation, sale, lease, transfer
or  other  disposition  of all or substantially  all  of  its  assets
(including the Project Portfolio), change its form of organization or
its  business,  or  liquidate  or  dissolve  itself  (or  suffer  any
liquidation or dissolution); provided, however, that the Issuer,  the
Company  or  any PIC Entity may merge or consolidate or sell,  lease,
transfer  or  otherwise dispose of all or substantially  all  of  its
assets,  if:  (i)  (a) in the case of the Issuer,  the  successor  or
transferee  entity is a wholly owned Subsidiary of  the  Company  and
such  successor  or  transferee  entity  expressly  assumes,  by   an
instrument  in  form  and substance reasonably  satisfactory  to  the
Trustee,  all  of the Issuer's obligations under the  Indenture,  the
Bonds  and the other Transaction Documents to which the Issuer  is  a
party;  (b)  in the case of the Company, the successor or  transferee
entity  shall be an entity organized and existing under the  laws  of
any  state of the United States or the District of Columbia and shall
expressly assume, by an instrument in form and substance satisfactory
to  the  Trustee,  all of the obligations of the  Company  under  the
Indenture,  the  Company Guaranty, the Company Notes  and  the  other
Transaction Documents to which the Company is a party; and (c) in the
case  of any PIC Entity, the successor or transferee entity shall  be
organized  under the laws of any state of the United  States  or  the
District of Columbia, or, in the case of a PIC International  Entity,
an  appropriate foreign tax jurisdiction, and shall expressly assume,
by  an  instrument in form and substance satisfactory to the  Trustee
all  of  the  obligations  of  such PIC Entity,  if  any,  under  the
Transaction  Documents  to which such PIC Entity  is  a  party;  (ii)
immediately  before  and  immediately after  giving  effect  to  such
transaction  on a pro forma  basis (and after giving  effect  to  any
modifications made to the terms of the Indenture in order to  reflect
the particular characteristics of the purchasing or surviving entity,
provided  that  the  rating  in  effect  immediately  prior  to  such
modification  of  the  Existing Bonds and any  additional  series  of
Bonds,  then  outstanding, is Reaffirmed), no Event of Default  shall
have  occurred  and  be  continuing; (iii)  the  Company  shall  have
delivered  an  Officer's Certificate and an Opinion  of  Counsel  (as
defined  in the Indenture) each stating that all conditions precedent
provided  in  the  Indenture relating to such transaction  have  been
complied  with  and (iv) the rating then in effect  on  the  Existing
Bonds  and  any  additional  series of Bonds,  then  outstanding,  is
Reaffirmed, after giving effect to such merger, consolidation,  sale,
lease, transfer or other transaction.  Notwithstanding the foregoing,
(i)  in  no  event  shall  the  Company  be  permitted  to  merge  or
consolidate  with  or  into, or sell, lease,  transfer  or  otherwise
dispose of all or substantially all of its assets to, the Issuer  and
(ii)  in  no  event  shall  the  Issuer  be  permitted  to  merge  or
consolidate  with  or  into, or sell, lease,  transfer  or  otherwise
dispose  of  all or substantially all of its assets to, the  Company.
Notwithstanding  anything  in this paragraph  to  the  contrary,  the
Company or a PIC Entity may sell its direct or indirect interests  in
a  Project  or Projects to the extent provided in "Sales of Projects"
below.  None  of  the  Issuer, the Company or any  PIC  Entity  shall
purchase or otherwise acquire all or substantially all of the  assets
of  any  person except that (i) the Company and the PIC Entities  may
acquire direct or indirect interests in Project Entities and Projects
to the extent permitted by the Indenture, (ii) in connection with any
merger,  consolidation or sale, lease, transfer or other  transaction
satisfying  the  applicable requirements of  this  paragraph  and  as
provided  in  "Sales of Projects" below, (iii) for  the  creation  or
acquisition  by PIC of a PIC Entity or by a PIC Entity of  a  Project
Entity or (iv) any purchase or other acquisition of interests  in  or
held  by  the  Company's or any PIC Entity's existing investments  if
after  giving effect to any such purchase or acquisition, no  Default
or  Event  of  Default  will  exist or result  therefrom.  Except  in
connection   with  any  merger,  consolidation  or  sale  transaction
satisfying  the  applicable requirements of  this  paragraph,  or  as
contemplated by the Security Documents, the Company may not  transfer
all or any portion of its ownership interest in the Issuer or any PIC
Entity.

  Change of Control

      Upon the occurrence of a Change of Control, the Issuer will  be
obligated  to  make an offer to purchase all of the then  outstanding
Existing  Bonds and additional series of Bonds, if any (a "Change  of
Control Offer"), and will purchase on a Business Day (the "Change  of
Control  Purchase  Date") not more than 60  nor  less  than  30  days
following  such Change of Control, all of the then outstanding  Bonds
validly  tendered pursuant to such Change of Control  Offer  and  not
withdrawn,  at  a  purchase price (the "Change  of  Control  Purchase
Price")  equal to 101% of the principal amount thereof  plus  accrued
and  unpaid interest, if any, to the Change of Control Purchase  Date
in  accordance with the terms of the Indenture. The Change of Control
Offer  is  required to remain open for at least 20 Business Days  and
until  the close of business on the fifth Business Day prior  to  the
Change of Control Purchase Date.

      In  order  to effect such Change of Control Offer,  the  Issuer
will,  not later than the 30th day after the Change of Control,  mail
to  the Trustee and each Bondholder a notice of the Change of Control
Offer,  which notice shall govern the terms of the Change of  Control
Offer  and  shall  state,  among other things,  the  procedures  that
Bondholders must follow to accept the Change of Control Offer.

      There  can be no assurance that the Issuer will have  available
funds  sufficient to fund the purchase of the Bonds upon a Change  of
Control.  In the event a Change of Control occurs at a time when  the
Issuer does not have available funds sufficient to pay the Change  of
Control  Purchase Price for all of the Bonds delivered by Bondholders
seeking  to  accept the Change of Control Offer, an Event of  Default
would  occur under the Indenture. The definition of Change of Control
includes  an  event  by which the Company sells, conveys,  transfers,
leases  or  otherwise  disposes of all or substantially  all  of  the
properties and assets of the Company and its Subsidiaries, taken as a
whole; the phrase "all or substantially all" is subject to applicable
legal  precedent  and,  as  a result, in  the  future  there  may  be
uncertainty as to whether a Change of Control has occurred.

      The  Issuer  will not be required to make a Change  of  Control
Offer upon a Change of Control if another person makes the Change  of
Control  Offer  at  the same purchase price, at  the  same  time  and
otherwise  in substantial compliance with the requirements applicable
to  a  Change of Control Offer to be made by the Issuer and purchases
all  Bonds  validly  tender and not withdrawn under  such  Change  of
Control Offer.

      The  Issuer will comply with Rule 14e-1 under the Exchange  Act
and  any  other  securities  laws  and  regulations  thereunder,   if
applicable, if a Change of Control occurs and the Issuer is  required
to   repurchase  Bonds  as  described  above.  The  existence  of   a
Bondholder's  right  to require, subject to certain  conditions,  the
Issuer  to repurchase its Bonds upon a Change of Control may deter  a
third  party  from  acquiring  the  Issuer  in  a  transaction   that
constitutes, or results in, a Change of Control.

     The Issuer shall, subject to certain exceptions described in the
Indenture,  be required to purchase all Existing Bonds and  Bonds  of
additional  series, if any, properly tendered pursuant to the  Change
of Control Offer and not withdrawn.

  Additional Collateral

      If  the U.S. federal income tax laws are amended to permit  the
International  Accounts and Funds or any shares of the capital  stock
of  or  other  ownership interests in the PIC International  Entities
that  have not been pledged to the Collateral Agent pursuant  to  the
Security  Documents to be included as part of the Collateral  without
adversely  affecting  Panda International's  ability  to  defer  U.S.
federal income taxes on earnings from Non-U.S. Projects, then (i) the
Issuer and the Company will enter into a supplemental indenture  with
the  Trustee  to  include  such  capital  stock  or  other  ownership
interests  and the International Accounts and Funds as  part  of  the
Collateral  and  (ii)  the Company shall, and  shall  cause  the  PIC
International  Entities  to, execute appropriate  security  documents
pledging  to  the  Collateral Agent as Collateral such  International
Accounts  and  Funds and such stock or other ownership interests,  as
the case may be.

  Transactions with Affiliates

      The Issuer and the Company shall not, and the Company shall not
permit  any  PIC  Entity  or Project Entity (collectively,  the  "PIC
Group")  to,  engage in transactions with affiliates of  the  Company
other than members of the PIC Group except for (i) transactions which
are  on  terms no less favorable to the PIC Group than the PIC  Group
could obtain in arms-length transactions from third parties which are
not   affiliates  of  the  Company,  (ii)  distributions,  loans  and
investments   permitted  by  the  Indenture  and  (iii)  transactions
required by the Indenture or the Transaction Documents.

  Use of Proceeds

      The  Issuer loaned all of the proceeds received by it from  the
issuance  of the Old Bonds to the Company which used the net proceeds
thereof  (i) to fund the Capitalized Interest Fund in the  amount  of
approximately  $9.8  million; (ii) to fund the Debt  Service  Reserve
Fund  in the amount of approximately $6.4 million; (iii) to fund  the
Company Expense Fund in the amount of approximately $300,000; (iv) to
pay transaction expenses, commissions and fees incurred in connection
with the Prior Offering, estimated at approximately $900,000; (v)  to
fund  in the amount of approximately $25.1 million a portion  of  the
redemption   by  the  Panda-Rosemary  Partnership  of   the   limited
partnership interest therein held by Ford Credit; (vi) to  distribute
approximately  $60.9  million  to  Panda  International,   of   which
approximately $26.4 million was used by Panda International to prepay
senior indebtedness held by Trust Company of the West.

  Sales of Projects

      The  Company will not, and the Company will not permit any  PIC
Entity or Project Entity to, sell any direct or indirect interests in
Projects for aggregate consideration in excess of $2,000,000  in  any
calendar year; provided, however, that any such sale may be made  (i)
if  after  giving effect to any such sale, the Company complies  with
the  requirements  set forth in "Certain Covenants  --  Ownership  of
Projects," (ii) the proceeds of any such sale are applied as provided
in  "Mandatory Redemption" above to effect a mandatory redemption  of
any  PIC  International Entity Notes or Bonds, as the  case  may  be,
(iii) the Company provides a certificate to the Trustee (supported by
a certificate to the Trustee from the Consolidating Engineer) stating
that,  after  giving effect to such sale and the application  of  the
proceeds  therefrom (including through a mandatory  redemption),  the
projected  Company  Debt  Service Coverage Ratio  and  the  projected
Consolidated  Debt Service Coverage Ratio (if then applicable)  equal
or  exceed  1.7 to 1.0 and 1.25 to 1.0, respectively for each  Future
Ratio  Determination Period and (iv) if the proceeds of such sale  to
be received by the Company or any PIC Entity exceed the lesser of (x)
$50  million  and (y) 25% of the aggregate principal  amount  of  the
Bonds then outstanding, the rating on the Bonds immediately prior  to
such  sale  is Reaffirmed (after giving effect to such sale  and  the
application of the proceeds therefrom). (Section 7.28)

  PIC International Entity Loan Agreements

      The  Company shall cause each PIC International Entity that  is
created,  acquired or purchased after the Issue Date to execute,  and
to  deliver a copy to the Trustee, a loan agreement, substantially in
the  form of the PIC International Entity Loan Agreement attached  to
the  Indenture,  at  the  time such PIC International  Entity  is  so
created,  acquired  or  purchased, and to  enter  into  the  security
documents   granting  the  Company  a  security   interest   in   the
International   Accounts  and  Funds  and  distributions   from   PIC
International Entities.

  PIC U.S. Entity Guaranties

      The  Company shall cause each PIC U.S. Entity that is  created,
acquired or purchased after the Issue Date to execute and deliver  to
the Trustee a PIC Entity Guaranty, substantially in the form attached
to  the  Indenture, at the time such PIC U.S. Entity is  so  created,
purchased or acquired.

Additional Covenants

     In addition to the covenants described above, the Indenture also
contains   covenants  of  the  Issuer  and  the   Company   regarding
maintenance  of existence, compliance with organizational  documents,
nonmodification and nonamendment of organizational documents  (except
in  the  manner provided therein and in a manner that does not modify
certain  provisions  relating  to the  existence  of  an  independent
director or the business purpose of such entity and that could not be
reasonably expected to result in a Material Adverse Change),  payment
of  taxes, pursuing rights to compensation upon the occurrence  of  a
casualty or condemnation, maintenance of books and records, the right
of  the  Trustee  to  inspect  the property,  compliance  with  laws,
opinions  of  counsel regarding the maintenance of  recordations  and
filings,   providing  further  assurances,  delivery   of   financial
statements,  compliance  certificates, reports,  notices  of  certain
material  subsequent events and certain information  required  to  be
delivered  pursuant to Rule 144A(d)(4) under the  Securities  Act  in
order  to  permit  compliance  by a  Bondholder  with  Rule  144A  in
connection with the resale of Existing Bonds and additional series of
Bonds,  if  any,  restrictions on termination  or  amendment  of  any
Transaction  Document  or entry into any new  agreement  which  could
reasonably  be  expected  to  result in a  Material  Adverse  Change,
limitations  on  investments, restrictions on  actions  that  require
registration as an "investment company" under the Investment  Company
Act,  pursuing rights to compensation with respect to certain  events
of  loss,  compliance  with the Public Utility Holding  Company  Act,
appointments  to fill vacancy in the office of Trustee, the  issuance
of  Other  International Notes and furnishing of lists of holders  of
the Existing Bonds and the additional series of Bonds, if any, to the
Trustee.

Defaults and Remedies

  Events of Default.

     Each of the following shall constitute an Event of Default:

    (i) the failure to pay or cause to be paid principal of, or
        premium,  if  any, or interest on any Existing  Bond  or  any
        Bond  of  an additional series when the same becomes due  and
        payable,   whether   by   scheduled  maturity   or   required
        redemption, upon repurchase pursuant to a Change  of  Control
        Offer,  or by acceleration or otherwise, and the continuation
        of such failure for 15 or more days;
     
   (ii) any  representation, warranty or statement made by  any
        of  Panda International, PEC, the Company, the Issuer or  any
        PIC  Entity in any certificate, financial statement or  other
        document  furnished to the Trustee by or on behalf  of  Panda
        International,  PEC,  the Company,  the  Issuer  or  any  PIC
        Entity  under  the Indenture, any Security  Document  or  any
        other  Transaction  Document proves to  have  been  false  or
        misleading  in  any  material respect as of  the  time  made,
        confirmed  or  furnished and the fact, event or  circumstance
        that  gave rise to such inaccuracy has resulted in a Material
        Adverse  Change,  and  the fact, event or  circumstance  that
        gave  rise  to  such Material Adverse Change, shall  continue
        uncured  for  30 or more days after the earlier to  occur  of
        (a)   any   officer  of  such  person  obtaining  actual   or
        constructive  knowledge  thereof  and   (b)  written   notice
        thereof  being given to such person; provided  that  if  such
        person commences and diligently pursues efforts to cure  such
        fact,  event or circumstance within such 30-day period,  such
        person  may  continue to effect such cure of the fact,  event
        or  circumstance  (and such misrepresentation  shall  not  be
        deemed  an "Event of Default") for an additional 60  days  so
        long as such person is diligently pursuing the cure;
     
  (iii) failure  by  the Company or the Issuer  to  perform  or
        observe  its respective covenants contained in the  Indenture
        relating   to   maintenance  of  existence,  prohibition   on
        fundamental  changes  and disposition of assets,  limitations
        on  Debt,  limitations on Liens, limitations  on  guaranties,
        limitations  on distributions, limitations of  activities  by
        the  Company or the Issuer, limitations on transactions  with
        affiliates,   limitation   on  formation   of   Subsidiaries,
        limitations   on   Project  Debt  and   Project   agreements,
        distributions    by    Projects,    additional    collateral,
        limitations  or  sales of Projects, PIC International  Entity
        Loan  Agreements, PIC U.S. Entity guaranties  and  not  being
        required  to  register under the Investment Company  Act  and
        such   failure  continues  uncured  for  30  or  more   days;
        
   (iv) failure  by  the Company or the Issuer  to  perform  or
        observe  any of the covenants contained in the Indenture  and
        not  listed  in clause (iii) or clause (xv) under "Events  of
        Default", and such failure continues uncured for 30  or  more
        days  after  the earlier to occur of (a) any officer  of  the
        Company  or the Issuer, as the case may be, obtaining  actual
        or  constructive  knowledge of such failure and  (b)  written
        notice  thereof being given to the Company or the  Issuer  by
        the  Trustee or to the Company, the Issuer or the Trustee  by
        holders of at least 10% in aggregate principal amount of  the
        Bonds  then outstanding; provided that if the Company or  the
        Issuer,  as the case may be, commences and diligently pursues
        efforts  to cure such default within such 30-day period,  the
        Company  or  the Issuer, as the case may be, may continue  to
        effect  such cure of the default (and such default shall  not
        be  deemed an "Event of Default") for an additional  60  days
        so  long as the Company or the Issuer, as the case may be, is
        diligently pursuing the cure;
     
    (v) failure  by Panda International, PEC, the Company,  the
        Issuer  or any PIC Entity to observe or perform any of  their
        respective   covenants  or  agreements   contained   in   any
        Transaction  Document  other than  the  Indenture,  and  such
        failure  continues  unremedied beyond the expiration  of  any
        applicable grace period which may be expressly allowed  under
        such Transaction Document;
     
   (vi) certain  events  involving the bankruptcy,  insolvency,
        dissolution,  receivership or reorganization of the  Company,
        the Issuer or any PIC Entity;
     
  (vii) the  entry  of  one  or more final  and  non-appealable
        judgments for the payment of money in excess of $2.0  million
        against  any  of  the Company, the Issuer or any  PIC  Entity
        which  remain unpaid or unstayed for a period of 60  or  more
        consecutive days;
     
  viii) failure by the Company, the Issuer or any PIC Entity  to
        make  any  payment when due (subject to any applicable  grace
        period)  in respect of any debt, which debt is in  an  amount
        exceeding   $2.0   million  (other   than   debt   which   is
        subordinated  debt  and other than any amount  due  under  or
        pursuant  to the Indenture), which failure continues unwaived
        beyond any applicable grace period;
     
   (ix) failure by any PIC Entity to make any payment when  due
        (subject  to any applicable grace period) in respect  of  any
        outstanding subordinated debt, which subordinated debt is  in
        an   amount   exceeding  $2.0  million  and  a  default   and
        acceleration is declared with respect to such debt;
     
    (x) any grant of a Lien contained in the Security Documents
        ceases  to  be  effective to grant a perfected  Lien  to  the
        Collateral  Agent on any of the Collateral described  therein
        with  the  priority  purported to be  created  thereby  which
        cessation  results  in a Material Adverse  Change;  provided,
        however,  that an Event of Default shall not result from  the
        creation of Permitted Liens;
     
   (xi) the Company Guaranty or any PIC Entity Guaranties shall
        for  any  reason cease to be, or be asserted by the  Company,
        any  PIC  U.S. Entity or the Issuer not to be, in full  force
        and effect and enforceable in accordance with its terms;
     
  (xii) the Issuer shall cease to have ownership of the Company
        Notes  free and clear of all Liens and other encumbrances  on
        title  thereto  or the Company shall cease to have  ownership
        of  the PIC International Entity Notes free and clear of  all
        Liens and other encumbrances on title thereto;
     
  xiii) (a) the Company shall cease to own and control 100%  of
        the  capital stock or ownership interest of the Issuer or any
        PIC   Entity  (excluding  any  director's  qualifying  shares
        required  to be held by third parties pursuant to  applicable
        law)  that  holds direct or indirect ownership  interests  in
        any Project or (b) PEC or Panda International shall cease  to
        own  and  control directly or indirectly 100% of the  capital
        stock  of the Company (except as permitted under "Prohibition
        on Fundamental Changes and Disposition of Assets" above);
     
  (xiv) any  Letter  of Credit ceases to be in full  force  and
        effect and valid, binding and enforceable in accordance  with
        its  terms  and  is not replaced within 10 days,  unless  the
        amount  on deposit in the Debt Service Reserve Fund  (without
        giving  effect to such Letter of Credit) at such time  equals
        or   exceeds  the  Debt  Service  Reserve  Requirement   then
        applicable; and

   (xv) the  failure to make or consummate a Change of  Control
        Offer  in  accordance with the provisions of the  "Change  of
        Control" covenant.

  Remedies

      If  an Event of Default described in clause (i) under "Defaults
and  Remedies  -- Events of Default," above occurs, the Trustee  may,
and upon request of the holders of not less than 33-1/3% in aggregate
principal  amount of all Existing Bonds and all additional series  of
Bonds,  if  any,  then outstanding (considered as one  class)  shall,
declare the principal of all Existing Bonds and all additional series
of Bonds, if any, then outstanding to be immediately due and payable.
If  an  Event of Default (other than one described in the immediately
preceding sentence) occurs, the Trustee may, and upon request of  the
holders  of  not less than 50% in aggregate principal amount  of  all
Existing  Bonds  and  all additional series of Bonds,  if  any,  then
outstanding (considered as one class) shall, declare the principal of
all  Existing Bonds and all additional series of Bonds, if any,  then
outstanding  to be immediately due and payable. Upon such declaration
said  principal, together with interest accrued thereon, shall become
due  and  payable  immediately. If an Event of  Default  due  to  the
bankruptcy, insolvency or reorganization of the Company,  the  Issuer
or  any PI Entity occurs, all unpaid principal, premium, if any,  and
interest  will  immediately  become due  and  payable.  For  remedies
available  under  the  Security Documents, see  "Collateral  for  the
Exchange Bonds -- Remedies under the Security Documents" above.

     If, after the principal of the Existing Bonds and the additional
series of Bonds, if any, has been declared or is deemed to be due and
payable,  the Issuer (i) pays all principal and interest  due  (other
than by a declaration of acceleration) on the Existing Bonds and  the
additional  series of Bonds, if any, including any Bonds required  to
have  been  purchased on a Change of Control Date, and the reasonable
fees, expenses and advances of the Trustee and its agents and counsel
and (ii) cures all other Events of Default under the Indenture (other
than  nonpayment of principal and interest on the Existing Bonds  and
any  additional series of Bonds that became due solely by  reason  of
such  acceleration), the holders of a majority in aggregate principal
amount  of the Existing Bonds and all additional series of Bonds,  if
any,  then  outstanding  (considered as one  class)  may  annul  such
declaration and its consequences.

      If  any  Event of Default occurs and is continuing, the Trustee
may, and upon the request of a majority in aggregate principal amount
of the Existing Bonds and all additional series of Bonds, if any then
outstanding (considered as one class), and the offering to it of  any
indemnity  required under the Indenture shall (unless the Trustee  in
good  faith  shall determine that such exercise would involve  it  in
personal liability or expense), enforce every right available  to  it
under the Indenture and under the Security Documents.

     Any monies received by the Trustee following an Event of Default
shall  be applied first to pay the compensation due to and reasonable
costs and expenses incurred by the Trustee and its agents and counsel
and  second to pay principal and interest then owing on the  Existing
Bonds  and  the additional series of Bonds, if any, (if  such  monies
shall be insufficient to pay the same in full, then to the payment of
principal  and interest ratably). The Trustee shall pay the  surplus,
if  any,  to  the  Collateral Agent to be  applied  pursuant  to  the
Collateral  Agency  Agreement  or the  person  lawfully  entitled  to
receive  the  same.  See  "Collateral  for  the  Exchange  Bonds   --
Collateral Agency Agreement" above.

Amendments and Supplements

      Without  the  consent of the holders of any Existing  Bonds  or
additional series of Bonds, if any, the Issuer, the Company  and  the
Trustee  may  enter into one or more supplemental indentures  thereto
for  any  of  the following purposes: (i) to establish the  form  and
terms of any additional series permitted under the Indenture; (ii) to
evidence  the  succession of another entity  to  the  Issuer  or  the
Company,  and  the assumption by any such successor of the  covenants
and  other obligations of such entity under the Existing Bonds or any
additional  series of Bonds or the Indenture; (iii) to  evidence  the
succession of a new Trustee pursuant to the Indenture; (iv) to add to
the covenants of the Issuer or the Company, or to surrender any right
or  power  therein conferred upon the Issuer or the Company;  (v)  to
convey,  transfer and assign to the Trustee properties or  assets  to
secure the Existing Bonds and the additional series of Bonds, if any,
and to correct or amplify the description of any property at any time
subject  to the Indenture or to assure, convey and confirm  unto  the
Trustee  or the Collateral Agent any property subject or required  to
be  subject  to  the  Indenture; (vi) to  permit  or  facilitate  the
issuance  of  Existing Bonds or any additional  series  of  Bonds  in
uncertificated  form; (vii) to change or eliminate any  provision  of
the  Indenture  that does not adversely affect the interests  of  the
holders of the Existing Bonds and the additional series of Bonds,  if
any;  (viii)  to  comply with any requirement of  the  Commission  in
connection  with  qualifying the Indenture under the Trust  Indenture
Act   of   1939,   as  amended,  or  maintaining  such  qualification
thereafter; (ix) to provide for the issuance of a new series of Bonds
registered under the Securities Act in exchange for a series of Bonds
if such exchange is contemplated by any registration rights agreement
entered into in connection with the issuance of a series of Bonds  or
any  other  exchange  securities pursuant to any other  agreement  to
register  any series of Bonds under the Securities Act, and  to  make
such  other changes in the Indenture or the Transaction Documents  as
the  board  of  directors of the Company determines are necessary  or
appropriate in connection therewith, provided such action  shall  not
adversely affect the interests of the holders of Bonds of any  series
in  any material respect; (x) to cure any ambiguity or to correct  or
supplement  any provision of the Indenture that may be  defective  or
inconsistent with any other provision therein; or (xi)  to  make  any
other  provisions with respect to matters or questions arising  under
the  Indenture, provided such action shall not adversely  affect  the
interests  of  the  holders of any Existing Bonds or  the  additional
series of Bonds, if any, in any material respect.

      With the consent of the holders of not less than a majority  in
aggregate  principal amount of the Existing Bonds and all  additional
series  of Bonds, if any, then outstanding (considered as one  class)
the Issuer and the Company may, and the Trustee shall, enter into  an
indenture  or  indentures supplemental thereto  for  the  purpose  of
adding any provisions to or changing in any manner or eliminating  or
waiving  any of the provisions of, the Indenture; provided,  that  no
such  supplemental indenture shall, without the consent of the holder
of  each  outstanding Bond directly affected thereby, (i) change  the
stated  maturity  of  any Bond (or the stated maturity  of  any  such
installment of principal of any Bond), or of any payment of  interest
thereon, or the dates or circumstances of payment of premium, if any,
on  any  Bond or change the principal amount thereof or the  interest
thereon or any premium payable upon the redemption thereof, or change
the  place  of payment where, or the coin or currency in  which,  any
Bond  or the premium, if any, or the interest thereon is payable,  or
impair  the right to institute suit for the enforcement of  any  such
payment  or interest on or after the stated maturity thereof (or,  in
the  case  of  redemption, on or after the redemption date)  or  such
payment  of  premium, if any, on or after the date  such  payment  of
premium becomes due and payable or change the dates or the amounts of
payments  to  be  made through the operation of  a  sinking  fund  in
respect of such Bonds, (ii) permit the creation of any lien prior  to
or  pari  passu  with the Lien of the Security Documents with respect
to  any  of  the  property pledged under the  Security  Documents  or
terminate the Lien of the Security Documents of any property  pledged
thereunder or deprive any holder of the security afforded by the Lien
of  the  Security Documents, except to the extent expressly permitted
by  the Indenture or any of the Security Documents, (iii) reduce  the
percentage in principal amount of the outstanding Bonds, if any,  the
consent  of  whose  holders  is required for  any  such  supplemental
indenture, or the consent of whose holders is required for any waiver
(of  compliance with certain provisions of the Indenture  or  certain
defaults  thereunder  and their consequences)  provided  for  in  the
Indenture,  or  reduce  the requirements with respect  to  quorum  or
voting,  (iv)  modify  certain  of the provisions  of  the  Indenture
relating to the waiver of defaults or the making of modifications  or
(v)  amend, change or modify the obligation of the Issuer to make and
consummate  a  Change of Control Offer in the event of  a  Change  of
Control,  or  to  modify any of the provisions  or  definitions  with
respect thereto.

Amendment of Security Documents or Collateral Agency Agreement

     The Issuer, the Company, the Trustee or the Collateral Agent, as
the  case  may  be,  may, without the consent of  or  notice  to  the
Bondholders, consent to any amendment or modification of any Security
Document or the Collateral Agency Agreement as may be required (i) by
the  provisions  of  such Security Document,  the  Collateral  Agency
Agreement  or  the  Indenture, (ii) to cure any ambiguity  or  formal
defect, (iii) to add additional rights in favor of the Issuer in  the
Company  Notes or Security Documents or (iv) in connection  with  any
other  change  in  the  Security Documents or the  Collateral  Agency
Agreement, including any change required by the rating agencies, with
respect  to  which  the  Trustee shall  have  received  an  officer's
certificate of the Company or the Issuer, as the case may be,  or  an
opinion  of  counsel reasonably satisfactory to the  Trustee  to  the
effect that such change is not to the prejudice of the Trustee or the
Bondholders and which, in the judgment of the Trustee, is not to  the
prejudice of the Trustee or the Bondholders provided that the Trustee
shall not be liable for any action it takes or omits to take in  good
faith  in  reliance on any such officer's certificate or  opinion  of
counsel.  Except  as  described above, neither  the  Issuer  nor  the
Trustee  shall  consent to any other amendment or modification  of  a
Security  Document  or  the Collateral Agency Agreement  without  the
consent  of  the  holders  of  not less  than  66-2/3%  in  aggregate
principal  amount of the Existing Bonds and the additional series  of
Bonds,  if  any,  then  outstanding (considered  as  one  class).  An
amendment  to a Security Document or the Collateral Agency  Agreement
which  changes the amounts of payments due thereunder, the person  to
whom  such payments are to be made or the date on which such payments
are to be made shall not be made without the unanimous consent of the
Bondholders.

Discharge of Indenture

      The  Issuer  may  terminate  the Indenture  by  delivering  all
outstanding  Existing Bonds and the additional series  of  Bonds,  if
any,  to  the  Trustee for cancellation, by paying all  sums  payable
under  the  Indenture and by delivering an officer's certificate  and
opinion  of  counsel  stating that all conditions  precedent  in  the
Indenture relating to its discharge have been complied with.

      In  addition  to  the  foregoing, the Existing  Bonds  and  any
additional  series  of  Bonds, shall, prior to  the  stated  maturity
thereof,  be  deemed to be paid, and the indebtedness of  the  Issuer
and,  to  the extent of the Company Guaranty, the Company in  respect
thereof shall be deemed to be satisfied and discharged, on the  123rd
day after the date of the deposit referred to in clause (i) below and
the other conditions set forth below have been satisfied:

    (i) the  Issuer has irrevocably deposited with the Trustee,
        in  trust, monies or U.S. government obligations in an amount
        which  shall  be sufficient to pay when due the principal  of
        and  premium, if any, and interest due and to become  due  on
        the  Existing  Bonds and any additional series of  Bonds,  on
        each  stated  maturity of such principal  or  installment  of
        principal   or   interest  (to  and   including   the   final
        installment of principal thereof);

   (ii) no  Event  of  Default or Default with respect  to  the
        Existing  Bonds or any additional series of Bonds shall  have
        occurred  and  be continuing on the date of such  deposit  or
        during the period ending on the 123rd day after such date;

  (iii) the  Issuer has delivered to the Trustee (a)  a  ruling
        from  the  Internal Revenue Service or an opinion of  counsel
        to  the  effect that such satisfaction and discharge  of  the
        indebtedness  of  the  Issuer with respect  to  the  Existing
        Bonds  or any additional series of Bonds shall not be  deemed
        to  be,  or  result in, a taxable event with respect  to  the
        holders  of Existing Bonds or additional series of Bonds,  if
        any,  for  purposes of United States Federal income  taxation
        and  (b)  an  Opinion  of  Counsel with  respect  to  certain
        Investment  Company Act and bankruptcy matters set  forth  in
        the Indenture;

   (iv) the   Issuer  shall  have  irrevocably  designated   a
        redemption date, if applicable; and

    (v) the  Issuer  shall  have delivered to  the  Trustee  an
        officer's  certificate and Opinion of  Counsel  stating  that
        all  conditions  precedent in the Indenture relating  to  the
        discharge of the Existing Bonds and any additional series  of
        Bonds, have been complied with.
     
Trustee

     There shall at all times be a Trustee under the Indenture, which
shall  be  a  corporation  having  a combined  capital,  surplus  and
undivided  profits of at least $50 million, authorized by federal  or
state or District of Columbia law to exercise corporate trust powers,
to  the  extent there is such an institution eligible and willing  to
serve.  The  Trustee may resign at any time by giving written  notice
thereof  to  the Issuer, the Company and the holders of the  Existing
Bonds and the additional series of Bonds, if any. The Trustee may  be
removed at any time by act of the holders of the Bonds, if any, of  a
majority  in principal amount of the outstanding Existing  Bonds  and
the  additional series of Bonds, if any, delivered to the Trustee and
to  the Issuer. The Issuer shall give notice of each resignation  and
removal of the Trustee and each appointment of a successor Trustee to
all Bondholders.

Governing Law

     The Indenture, the Company Guaranty and the Existing Bonds shall
be  governed  by, and construed in accordance with, the laws  of  the
State of New York.

Agency Relationship

      The  Company has designated the Issuer as its agent  under  the
Indenture for the sole purpose of (i) issuing the Existing Bonds  and
any  additional  series  of Bonds, to the  extent  of  the  Company's
obligations thereunder, and (ii) otherwise carrying out the Company's
obligations  and  duties  and exercising  the  Company's  rights  and
privileges  under the Indenture and under the Company  Guaranty.  The
Company  will  indemnify the Issuer against  all  claims  arising  in
connection with the Issuer's performance of its obligations.

Information Available to Bondholders

     The Company and the Issuer have filed the Registration Statement
with  the  Commission.  This Prospectus constitutes  a  part  of  the
Registration  Statement and does not contain all of  the  information
set  forth  in  the  Registration Statement or the exhibits  thereto,
certain parts of which have been omitted in accordance with the rules
and   regulations   of  the  Commission.   For  further   information
pertaining  to  the Issuer, the Company, the Exchange Bonds  and  the
Company  Guaranty,  reference is made to the Registration  Statement,
including  the exhibits thereto.  Statements made in this  Prospectus
concerning the provisions of any documents to which reference is made
are not necessarily complete and,  in  the case of documents filed as
exhibits to the Registration Statement, reference is made to the copy
of the documents so filed for a more complete description of the matter
involved, and each such statement shall be deemed  qualified  in  its
entirety by such reference.

     As a result of this offering, the Company and the Issuer will be
subject to periodic reporting and other informational requirements of
the  Exchange  Act.  The  Registration  Statement  and  the  exhibits
thereto, as well as the periodic reports and other information  filed
by  the  Company with the Commission, may be inspected and copied  at
the  public reference facility maintained by the Commission  at  Room
1024,  Judiciary  Plaza,  450 Fifth Street,  N.W.,  Washington,  D.C.
20549, and at the regional offices of the Commission located at Seven
World Trade Center, Suite 1300, New York, New York 10048 and Citicorp
Center, Suite 1400, 500 West Madison Street, Chicago, Illinois 60661.
Copies of such material may also be obtained at prescribed rates from
the  Public Reference Section of the Commission at 450 Fifth  Street,
N.W., Washington, D.C. 20549.

      The  Company's  and the Issuer's obligation  to  file  periodic
reports  with  the  Commission pursuant to the Exchange  Act  may  be
suspended if the Exchange Bonds are held of record by fewer than  300
holders  at  the beginning of any fiscal year of the Company  or  the
Issuer,  other  than  the  fiscal  year  in  which  the  Registration
Statement becomes effective.  Pursuant to the Indenture, the  Company
and  the  Issuer  have agreed that, so long as  the  Company  is  not
subject  to the reporting requirements of either Section 13 or  15(d)
of  the  Exchange  Act, they will furnish to the  Trustee  copies  of
annual,  quarterly  and current reports that  the  Company  would  be
required  to file under the Exchange Act if it were subject  to  such
reporting requirements.  In addition, subject to the limitations  set
forth  in  the  Indenture, upon the written request of  a  holder  of
Bonds, the Issuer or the Company will provide without charge to  such
holder  or  prospective investor, a copy of such  information  as  is
required by Rule 144A to enable resales of  Bonds to be made pursuant
to  Rule 144A, unless at the time of such request the Company or  the
Issuer  is  subject to the reporting requirements of  Section  13  or
15(d)  of the Exchange Act.  Any such request will be subject to  the
confidentiality provisions set forth below. Written requests for such
information  should be addressed to Panda Funding  Corporation,   c/o
Panda  Energy  International, Inc., 4100 Spring  Valley  Road,  Suite
1001, Dallas, Texas 75244, Attention: Chief Financial Officer.

     By requesting additional information relating to the offering of
Bonds,   each  holder  and  prospective  investor  agrees   to   keep
confidential the various documents and all written information  which
from time to time have been or will be disclosed to it concerning the
Issuer,  the Company or any of their affiliates which is not publicly
available, and agrees not to disclose any portion of the same to  any
person  other than to its own consultants, except as may be  required
by  applicable law or in a legal proceeding involving the Company  or
the Issuer.

Book Entry; Delivery and Form

      Except as described below, the Exchange Bonds initially will be
represented  by a single, permanent global certificate in definitive,
fully  registered form (the "Global Bond"). The Global Bond  will  be
deposited with, or on behalf of DTC and registered in the name  of  a
nominee  of DTC. Exchange Bonds (i) issued in the Exchange  Offer  to
Institutional  Accredited Investors or transferred  to  Institutional
Accredited  Investors or "foreign purchasers" who are  not  Qualified
Institutional Buyers or (ii) issued to Qualified Institutional Buyers
who elect to take physical delivery of their certificates instead  of
holding  their interest through the Global Bond (and which  are  thus
ineligible to trade through DTC) (collectively referred to herein  as
the   "Non-Global   Purchasers")  will  be   issued   in   registered
certificated form ("Certificated Securities"). Upon the transfer to a
Qualified  Institutional Buyer of any Certificated Security initially
issued  to  a Non-Global Purchaser, such Certificated Security  will,
unless  the  transferee requests otherwise or  the  Global  Bond  has
previously  been exchanged in whole for Certificated  Securities,  be
exchanged for an interest in the Global Bond.

  The Global Bond

      The  Company and the Issuer expect that pursuant to  procedures
established by DTC (i) upon the issuance of the Global Bond,  DTC  or
its  custodian  will  credit, on its internal system,  the  principal
amount of Bonds of the individual beneficial interests represented by
such  Global  Bond  to the respective accounts for persons  who  have
accounts with DTC and (ii) ownership of beneficial interests  in  the
Global Bond will be shown on, and the transfer of such ownership will
be  effected  only through, records maintained by DTC or its  nominee
(with  respect  to  interests of participants)  and  the  records  of
participants  (with  respect  to  interests  of  persons  other  than
participants). Ownership of beneficial interests in the  Global  Bond
will   be   limited   to   persons  who  have   accounts   with   DTC
("participants")   or   persons  who  invest  through   participants.
Qualified  Institutional  Buyers will hold  their  interests  in  the
Global  Bond directly through DTC, if they are participants  in  such
system, or indirectly through organizations which are participants in
such system.

      So long as DTC or its nominee is the registered owner or holder
of  the Exchange Bonds, DTC or such nominee, as the case may be, will
be  considered  the  sole  owner  or holder  of  the  Exchange  Bonds
represented by such Global Bond for all purposes under the Indenture.
No  beneficial owners of an interest in any Global Bond will be  able
to  transfer that interest except in accordance with DTC's procedures
in addition to those provided for under the Indenture.

      Payments of the principal of, premium, if any, and interest on,
the  Global Bond will be made to DTC or its nominee, as the case  may
be, as the registered owner thereof. None of the Company, the Issuer,
the  Trustee  or  any  paying  agent of the  Company  will  have  any
responsibility or liability for any aspect of the records relating to
or  payments made on account of beneficial ownership interests in the
Global  Bond or for maintaining, supervising or reviewing any records
relating to such beneficial ownership interests.

      The Company and the Issuer expect that DTC or its nominee, upon
receipt of any payment of principal, premium, if any, or interest  in
respect  of the Global Bond, will credit participants' accounts  with
payments  in  amounts  proportionate to their  respective  beneficial
interests in the principal amount of the Global Bond as shown on  the
records of DTC or its nominee. The Company and the Issuer also expect
that  payments by participants to owners of beneficial  interests  in
the  Global  Bond held through such participants will be governed  by
standing instructions and customary practice, as is now the case with
securities held for the accounts of customers registered in the names
of   nominees  for  such  customers.  Such  payments  will   be   the
responsibility of such participants.

      Transfers between participants in DTC will be effected  in  the
ordinary  way  in accordance with DTC rules and will  be  settled  in
clearinghouse  funds.  If a holder requires physical  delivery  of  a
Certificated  Security  for any reason, including  to  sell  Exchange
Bonds  to  persons in states which require physical delivery  of  the
Certificated  Securities, or to pledge such Securities,  such  holder
must transfer its interest in the Global Bond in accordance with  the
normal  procedures of DTC and with the procedures set  forth  in  the
Indenture.

     DTC has advised the Company and the Issuer that it will take any
action  permitted to be taken by a holder of Exchange Bonds  only  at
the  direction  of  one  or more participants to  whose  account  the
interests in the Global Bond are credited and only in respect of such
portion  of  the aggregate principal amount of Exchange Bonds  as  to
which  such  participant or participants have given  such  direction.
However,  if  there is an Event of Default under the  Indenture,  DTC
will  exchange the Global Bond for Certificated Securities, which  it
will distribute to its participants.

      DTC has advised the Company and the Issuer as follows: DTC is a
limited  purpose trust company organized under the laws of the  State
of  New  York,  a member of the Federal Reserve System,  a  "Clearing
corporation" within the meaning of the Uniform Commercial Code and  a
"clearing  agency" registered pursuant to the provisions  of  Section
17A  of the Exchange Act. DTC was created to hold securities for  its
participants   and  facilitate  the  clearance  and   settlement   of
securities transactions between participants through electronic  book
entry  changes  in accounts of its participants, thereby  eliminating
the  need for physical movement of certificates. Participants include
securities  brokers and dealers, banks, trust companies and  clearing
corporations and certain other organizations. Indirect access to  the
DTC system is available to others such as banks, brokers, dealers and
trust   companies  that  clear  through  or  maintain   a   custodial
relationship with a participant, either directly or indirectly.

      Although DTC has agreed to the foregoing procedures in order to
facilitate   transfers  of  interests  in  the  Global   Bond   among
participants  of  DTC,  it  is under no obligation  to  perform  such
procedures, and such procedures may be discontinued at any time. None
of   the   Company,  the  Issuer  or  the  Trustee  will   have   any
responsibility  for  the performance by DTC or  its  participants  or
indirect participants of their respective obligations under the rules
and procedures governing their operations.

  Certificated Securities

      If  DTC  is  at any time unwilling or unable to continue  as  a
depositary  for  the Global Bond and a successor  depositary  is  not
appointed by the Company within 90 days, or at the Company's election
at  any time, Certificated Securities will be issued in exchange  for
the Global Bond.


                    OLD BONDS REGISTRATION RIGHTS

      The  holders  of  the Old Bonds have certain rights  under  the
Registration  Rights  Agreement,  certain  provisions  of  which  are
discussed  below.   The  following summary does  not  purport  to  be
complete  or definitive and is qualified in its entirety by reference
to  the Registration Rights Agreement, a copy of which is attached as
an  exhibit  to  the Registration Statement of which this  Prospectus
constitutes a part.

      The Registration Rights Agreement provides that: (i) the Issuer
and  the  Company will file an Exchange Offer Registration  Statement
with the Commission on or prior to 90 days after the Issue Date; (ii)
the  Issuer and the Company will use their best efforts to  have  the
Exchange  Offer  Registration Statement  declared  effective  by  the
Commission  on or prior to 180 days after the Issue Date;  and  (iii)
unless the Exchange Offer would not be permitted by applicable law or
Commission  policy,  the  Issuer and the Company  will  commence  the
Exchange Offer and use their best efforts to issue, on or prior to 30
business days after the date on which the Exchange Offer Registration
Statement was declared effective by the Commission, Exchange Bonds in
exchange  for  all Old Bonds tendered prior thereto in  the  Exchange
Offer.  If (i) the Issuer and the Company are not permitted  to  file
the  Exchange  Offer  Registration Statement  or  to  consummate  the
Exchange  Offer  because  the Exchange  Offer  is  not  permitted  by
applicable law or Commission policy or (ii) any holder of  Old  Bonds
notifies the Issuer and the Company within the specified time  period
that  (a)  due  to  a change in law or policy it is not  entitled  to
participate  in  the Exchange Offer, (b) due to a change  in  law  or
policy  it  may not resell the Exchange Bonds acquired by it  in  the
Exchange Offer to the public without delivering a prospectus and  the
prospectus contained in the Exchange Offer Registration Statement  is
not  appropriate or available for such resales by such holder or  (c)
it  is a broker-dealer and owns Old Bonds acquired directly from  the
Issuer or an affiliate of the Issuer, the Issuer and the Company will
file  with the Commission the Shelf Registration Statement  to  cover
resales  of the Transfer Restricted Bonds (as defined below)  by  the
holders  thereof.  The Issuer and the Company  will  use  their  best
efforts to cause the applicable registration statement to be declared
effective  by  the  Commission  within  the  specified  periods.   If
obligated  to file the Shelf Registration Statement, the  Issuer  and
the  Company will file on or prior to the later of (a) 90 days  after
the Issue Date or (b) 30 days after such filing obligation arises and
use  their best efforts to cause the Shelf Registration Statement  to
be  declared effective by the Commission on or prior to 90 days after
such  obligation arises; provided that if the Issuer and the  Company
have  not  consummated the Exchange Offer within 180 days  after  the
Issue  Date,  then  the Issuer and the Company will  file  the  Shelf
Registration Statement with the Commission on or prior to  the  181st
day  after  the Issue Date and use their best efforts  to  cause  the
Shelf Registration Statement to be declared effective within 60  days
after such filing. The Issuer and the Company will be required to use
their   best  efforts  to  keep  such  Shelf  Registration  Statement
continuously  effective,  supplemented and amended  until  the  third
anniversary  of  the  Issue  Date or such shorter  period  that  will
terminate when all the Transfer Restricted Bonds covered by the Shelf
Registration Statement have been sold pursuant thereto.

      If  (i)  the  Issuer and the Company fail to file  any  of  the
registration statements required by the Registration Rights Agreement
on  or  before the date specified for such filing, (ii) any  of  such
registration statements are not declared effective by the  Commission
on  or  prior  to  the  date  specified for such  effectiveness  (the
"Effectiveness Target Date"), (iii) the Issuer and the  Company  fail
to  consummate the Exchange Offer within 30 business days  after  the
Effectiveness  Target  Date  with  respect  to  the  Exchange   Offer
Registration  Statement or (iv) the Shelf Registration  Statement  or
the  Exchange Offer Registration Statement is declared effective  but
thereafter, subject to certain exceptions, ceases to be effective  or
usable  in connection with the Exchange Offer or resales of  Transfer
Restricted Bonds, as the case may be, during the periods specified in
the  Registration Rights Agreement (each such event  referred  to  in
clauses  (i) through (iv) above, a "Registration Default"), then  the
interest rate on Transfer Restricted Bonds will increase ("Additional
Interest")  by  0.50% per annum effective on the 181st day  following
the  Issue  Date  and  Additional  Interest  will  accrue  until  all
Registration  Defaults have been cured. Following  the  cure  of  all
Registration Defaults, the accrual of Additional Interest will  cease
and  the  interest rate will revert to the original  rate;  provided,
however, if all Registration Defaults are not cured within two  years
following  the Issue Date, such increase in the interest  rate  shall
become permanent.

     For purposes of the foregoing, "Transfer Restricted Bonds" means
each  Old  Bond  until (i) the date on which such Old Bond  has  been
exchanged by a person other than a broker-dealer for an Exchange Bond
in the Exchange Offer, (ii) following the exchange by a broker-dealer
in  the Exchange Offer of an Old Bond for an Exchange Bond, the  date
on  which such Exchange Bond is sold to a purchaser who receives from
such broker-dealer on or prior to the date of such sale a copy of the
prospectus  contained  in the Exchange Offer Registration  Statement,
(iii) the date on which such Old Bond has been effectively registered
under the Securities Act and disposed of in accordance with the Shelf
Registration  Statement or (iv) the date on which such  Old  Bond  is
distributed  to the public pursuant to Rule 144 under the  Securities
Act.
                                  
                        PLAN OF DISTRIBUTION

      Each  broker-dealer that receives Exchange Bonds  for  its  own
account pursuant to the Exchange Offer must acknowledge that it  will
deliver  a prospectus in connection with any resale of such  Exchange
Bonds.   This  Prospectus, as it may be amended or supplemented  from
time  to  time,  may  be used by a broker-dealer in  connection  with
resales  of  Exchange Bonds received in exchange for Old Bonds  where
such Old Bonds were acquired as result of market making activities or
other trading actives.  The Company and the Issuer have agreed, for a
period  of 180 days after the consummation of the Exchange Offer,  to
make   available  a  prospectus  meeting  the  requirements  of   the
Securities  Act to any such broker-dealer for use in connection  with
any such resale.  A broker-dealer that delivers such a prospectus  to
a  purchaser  in  connection with such resales  will  be  subject  to
certain  of  the civil liability provisions under the Securities  Act
and  will  be  bound  by  the provisions of the  Registration  Rights
Agreement   (including   certain  indemnification   provisions).   In
addition, until _________ (90 days from the date of this Prospectus),
all  dealers  effecting  transactions in the Exchange  Bonds  may  be
required to deliver a prospectus.

      Each  holder of Old Bonds who wishes to exchange such Old Bonds
for  Exchange  Bonds in the Exchange Offer will be required  to  make
certain  representations,  including  representations  that  (i)  any
Exchange  Bonds to be received by it will be acquired in the ordinary
course of its business (whether or not it is the registered holder of
such  Exchange Bonds), (ii) it has no arrangement with any person  to
participate in the distribution (within the meaning of the Securities
Act)  of the Exchange Bonds and (iii) it is not an Affiliate  of  the
Issuer or the Company or, if it is an Affiliate, it will comply  with
the   registration  and  prospectus  delivery  requirements  of   the
Securities Act to the extent applicable.

      Neither  the  Issuer nor the Company will receive any  proceeds
from  any  sale of Exchange Bonds by broker-dealers.  Exchange  Bonds
received  by  broker-dealers for their own account  pursuant  to  the
Exchange  Offer  may  be  sold from time  to  time  in  one  or  more
transactions   in   the   over-the-counter  market,   in   negotiated
transactions, through the writing of options on the Exchange Bonds or
a  combination of such methods of resale, at market prices prevailing
at  the  time of resale, at prices related to such prevailing  market
prices  or at negotiated prices. Any such resale may be made directly
to  purchasers  or to or through brokers or dealers who  may  receive
compensation in the form of commissions or concessions from any  such
broker-dealer and/or the purchasers of any such Exchange Bonds.   Any
broker-dealer  that resells Exchange Bonds that were received  by  it
for its own account pursuant to the Exchange Offer and any broker  or
dealer that participates in a distribution of such Exchange Bonds may
be deemed to be an "underwriter" within the meaning of the Securities
Act  and  any  profit on any such resale of Exchange  Bonds  and  any
commissions or concessions received by any such persons may be deemed
to be underwriting compensation under the Securities Act.  The Letter
of  Transmittal states that by acknowledging that it will deliver and
by  delivering a prospectus, a broker-dealer will not  be  deemed  to
admit  that  it  is  an  "underwriter"  within  the  meaning  of  the
Securities Act.

      The  Company  and  the Issuer have agreed to pay  all  expenses
incidental   to  the  Exchange  Offer  other  than  commissions   and
concessions of any brokers or dealers and will indemnify  holders  of
the   Bonds  (including  any  brokers  or  dealers)  against  certain
liabilities, including liabilities under the Securities Act,  as  set
forth in the Registration Rights Agreement.

                            LEGAL MATTERS

      The  validity  of  the Exchange Bonds and certain  other  legal
matters  in connection with this offering are being passed  upon  for
the  Company and the Issuer by Chadbourne & Parke LLP, New York,  New
York, as special counsel to the Company and the Issuer.

                               EXPERTS

Independent Accountants

      The  combined financial statements of Panda Interfunding as  of
December  31,  1994 and 1995 and for each of the three years  in  the
period ended December 31, 1995 included in this Prospectus have  been
so  included  in  reliance  on the report of  Price  Waterhouse  LLP,
independent  accountants,  given on the authority  of  said  firm  as
experts  in auditing and accounting. Price Waterhouse LLP has neither
examined   nor   compiled  the  accompanying  prospective   financial
information appearing in the Appendices hereto and, accordingly, does
not  express  an opinion or any other form of assurance with  respect
thereto.

Independent Engineers And Consultants

  Consolidated Pro Forma

       ICF  Resources,  Incorporated,  a  subsidiary  of  ICF  Kaiser
International,  has  prepared  a  report  entitled  "Summary  of  the
Consolidated  Pro  Formas of the Panda-Rosemary and  Panda-Brandywine
Power  Projects,"  dated July 26, 1996, and an Officer's  Certificate
dated  October  11, 1996, included as Appendix B to this  Prospectus.
The Consolidated Pro Forma Report is included herein in reliance upon
such firm as experts in energy economics and financial analysis.  The
Consolidated Pro Forma Report should be read in its entirety  by  all
prospective investors for an understanding of the reliance placed  by
ICF on pro forma projections prepared by Burns & McDonnell and of the
methods of calculating the debt coverage ratios projected therein.

  Panda-Rosemary Project

     Burns & McDonnell has prepared a report entitled "Panda-Rosemary
Cogeneration  Project Condition Assessment Report,"  dated  July  26,
1996,  and an Officer's Certificate dated October 11, 1996,  included
as  Appendix C to this Prospectus. The Rosemary Engineering Report is
included  herein, in reliance upon such firm as experts in  preparing
independent  engineering reports for similar projects.  The  Rosemary
Engineering  Report should be read in its entirety by all prospective
investors for information with respect to the Panda-Rosemary Facility
and the related subjects discussed therein.

      Benjamin Schlesinger and Associates, Inc. has prepared a report
entitled "Assessment of Fuel Price, Supply and Delivery Risks for the
Panda-Rosemary Cogeneration Project," dated September 20,  1996,  and
an Officer's Certificate dated October 11, 1996, included as Appendix
D  to  this  Prospectus.  The Rosemary Fuel  Consultant's  Report  is
included  herein in reliance upon such firm as experts  in  preparing
fuel  consultant's  reports for similar projects. The  Rosemary  Fuel
Consultant's Report should be read in its entirety by all prospective
investors for information with respect to the Panda-Rosemary Facility
and related subjects discussed therein.

  Panda-Brandywine Project

       ICF  Resources,  Incorporated,  a  subsidiary  of  ICF  Kaiser
International,  has  prepared a report entitled  "Independent  Panda-
Brandywine  Pro  Forma  Projections," dated July  26,  1996,  and  an
Officer's Certificate dated October 11, 1996, included as Appendix  E
to  this  Prospectus.  The Brandywine Pro Forma  Report  is  included
herein  in  reliance on such firm as experts in energy economics  and
financial analysis. The Brandywine Pro Forma Report should be read in
its  entirety  by  all  prospective investors  for  information  with
respect   to  the  Panda-Brandywine  Facility  and  related  subjects
discussed therein.

      Pacific  Energy  Systems, Inc. has prepared a  report  entitled
"Independent    Engineer's   Report   Panda-Brandywine   Cogeneration
Project,"  dated  July 22, 1996, and an Officer's  Certificate  dated
October  11,  1996, included as Appendix G to this  Prospectus.   The
Brandywine  Engineering Report is included herein  in  reliance  upon
such firm as experts in preparing independent engineering reports for
similar projects. The Brandywine Engineering Report should be read in
its  entirety  by  all  prospective investors  for  information  with
respect  to  the  Panda-Brandywine Facility and the related  subjects
discussed therein.

     C.C. Pace Resources, Inc. has prepared a report entitled "Panda-
Brandywine, L.P. Generating Facility Fuel Consultant's Report," dated
July  2,  1996, and an Officer's Certificate dated October 11,  1996,
included  as  Appendix  H to this Prospectus.   The  Brandywine  Fuel
Consultant's Report is included herein in reliance upon such firm  as
experts  in preparing fuel consultant's reports for similar projects.
The  Brandywine  Fuel  Consultant's Report  should  be  read  in  its
entirety by all prospective investors for information with respect to
the Panda-Brandywine Facility and related subjects discussed therein.


                               F-1
             INDEX TO COMBINED FINANCIAL STATEMENTS

Panda Interfunding Combined Financial Statements:

  Report of Independent Accountants                                    F-2

  Combined Balance Sheets as of December 31, 1994 and 1995             F-3

  Combined Statements of Operations and Accumulated Deficit for
  the years ended December 31, 1993, 1994 and 1995                     F-4

   Combined Statements of Cash Flows for the years ended
   December 31, 1993, 1994 and 1995                                    F-5

   Notes to Combined Financial Statements for the  years ended
   December 31, 1993, 1994 and 1995                                    F-6

   Panda Interfunding Interim Combined Financial Statements:

   Interim  Combined Balance Sheets as of December 31, 1995 and
   June 30, 1996                                                      F-13

   Interim  Combined  Statements of  Operations  and  Accumulated
   Deficit for the six months ended June 30, 1995 and 1996            F-14

   Interim  Combined Statements of Cash Flows for the six months
   ended June 30, 1995 and 1996                                       F-15

   Notes to Interim Combined Financial Statements for the six
   months ended June 30, 1995 and 1996                                F-16




               REPORT OF INDEPENDENT ACCOUNTANTS



To the Board of Directors and Shareholders
of Panda Energy International, Inc.

     In our opinion, the accompanying combined balance sheets and
the  related  combined statements of operations  and  accumulated
deficit  and  of  cash  flows present  fairly,  in  all  material
respects,  the  financial  position  of  Panda  Interfunding   at
December  31, 1994 and 1995, and the results of their  operations
and  their  cash flows for each of the three years in the  period
ended  December  31, 1995, in conformity with generally  accepted
accounting  principles.  These  financial  statements   are   the
responsibility   of   Panda   Interfunding's   management;    our
responsibility  is  to  express an  opinion  on  these  financial
statements based on our audits. We conducted our audits of  these
statements   in  accordance  with  generally  accepted   auditing
standards  which require that we plan and perform  the  audit  to
obtain   reasonable   assurance  about  whether   the   financial
statements  are free of material misstatement. An audit  includes
examining,  on a test basis, evidence supporting the amounts  and
disclosures in the financial statements, assessing the accounting
principles used and significant estimates made by management, and
evaluating  the  overall  financial  statement  presentation.  We
believe  that  our  audits  provide a reasonable  basis  for  the
opinion expressed above.



/s/Price Waterhouse LLP

Dallas, Texas
May 20, 1996





<TABLE>
<CAPTION>

                       PANDA INTERFUNDING
                     COMBINED BALANCE SHEETS
                   December 31, 1994 and 1995
                                
                             ASSETS

                                           1994            1995
<S>                                     <C>           <C>
Current Assets:
  Cash and cash equivalent              $  3,921,093   $ 1,160,096
  Restricted cash -- current               2,571,826     1,876,142
  Accounts receivable                      5,660,318     5,199,999
  Fuel oil, spare parts and supplies       3,345,684     3,084,168
     Other current assets                     39,148        12,664
                                         -----------   -----------
     Total current assets                 15,538,069    11,333,069

Plant and equipment:
  Electric generating facility           111,662,232   237,772,588
  Furniture and fixtures                      29,080        29,080
   Less  accumulated  depreciation       (16,798,583)  (21,008,036)
                                         -----------   -----------
     Total plant and equipment, net       94,892,729   216,793,632

Receivable from parent                    16,519,536    32,265,771
Debt service reserves and escrow
deposits                                   9,451,293    10,198,948
Debt issuance costs, net of accumulated
  amortization of $2,614,974, and
  $3,169,285, respectively                 4,210,575     3,990,655
Partnership formation costs, net of
  accumulated amortization of 
  $1,599,324 and $2,132,440,
  respectively                             1,066,216       533,100
                                        ------------  ------------  
                                        $141,678,418  $275,115,175
                                        ============  ============

         LIABILITIES AND COMBINED SHAREHOLDERS' DEFICIT

Current liabilities:
  Accounts payable and accrued expenses:
     Construction  costs                 $ 1,489,412   $ 5,597,818
     Interest and letter of credit fees    2,623,715     2,540,347
     Operating expenses and other          1,217,421     1,219,061
   Current  portion of long-term debt      7,200,000     9,100,000
                                         -----------   -----------
     Total current liabilities            12,530,548    18,457,226

Long term debt, less current portion     106,342,894   234,608,361
Minority interest                         35,588,365    36,835,666
Commitments and contingencies                     --            --
Combined shareholders' deficit:
  Combined equity                              2,020         2,020
   Accumulated  deficit                  (12,785,409)  (14,788,098)
                                        ------------  ------------  
      Combined total shareholders'
      deficit                            (12,783,389)  (14,786,078)
                                        ------------  ------------ 
                                        $141,678,418  $275,115,175
                                        ============  ============ 
</TABLE>
       See accompanying notes to combined financial statements.

<TABLE>
<CAPTION>

                       PANDA INTERFUNDING
    COMBINED STATEMENTS OF OPERATIONS AND ACCUMULATED DEFICIT
      For the Years Ended December 31, 1993, 1994 and 1995


                                              1993         1994        1995
<S>                                     <C>          <C>           <C>
Revenue:
  Electric  capacity and energy sales    $29,856,269   $30,664,096  $29,858,475
  Steam and chilled water sales              617,598       650,575      473,040
  Interest income                            365,276       602,783      895,268
                                         -----------   -----------  -----------
                                          30,839,143    31,917,454   31,226,783
                                         ===========   ===========  ===========
Expenses:
  Operating expenses                       7,676,470     8,940,146    9,347,707
  Project development and administrative   2,277,786     1,376,349    1,821,376
  Interest expense and letter of credit 
    fees                                  11,065,648    11,017,418   11,715,929
  Depreciation                             4,281,673     4,208,314    4,209,453
  Amortization of debt issuance costs        502,613       600,382      554,311
  Amortization of partnership formation
    costs                                    533,104       533,116      533,116
                                         -----------   -----------  -----------
                                          26,337,294    26,675,725   28,181,892
                                         -----------   -----------  ----------- 
Income  before minority interest           4,501,849     5,241,729    3,044,891
Minority interest                         (5,474,483)   (5,699,994)  (5,047,580)
Net loss                                    (972,634)     (458,265)  (2,002,689)

Accumulated deficit, beginning of
  year                                   (11,354,510)  (12,327,144)  (12,785,409)
                                        ------------   -----------   -----------
Accumulated deficit, end of year        $(12,327,144) $(12,785,409) $(14,788,098)
                                        ============  ============  ============         
</TABLE>
    See accompanying notes to combined financial statements.



<TABLE>
<CAPTION>
                       PANDA INTERFUNDING
                COMBINED STATEMENTS OF CASH FLOWS
      For the Years Ended December 31, 1993, 1994 and 1995

                                             1993         1994        1995

<S>                                       <C>         <C>          <C>
Operating activities:
   Net loss                                $(972,634)  $(458,265)  $(2,002,689)
   Adjustments to reconcile net loss
   to net cash provided by operating
   activities:
     Minority interest                     5,474,483   5,699,994     5,047,580
     Depreciation                          4,281,673   4,208,314     4,209,453
     Amortization of debt issuance costs     502,613     600,382       554,311
     Amortization of partnership
       formation costs                       533,104     533,116       533,116
     Amortization of loan discount                --          --       124,176
  Changes in assets and liabilities:
     Accounts receivable                   2,727,654  (2,454,524)      460,319
     Fuel oil, spare parts and supplies      180,866     (33,698)      261,516
     Other current assets                    (34,430)      6,646        26,484
     Accounts payable and accrued
       expenses                               45,433    (114,382)      (81,728)
                                         -----------  ----------   ----------- 
        Net cash provided by operating
          activities                      12,738,762   7,987,583     9,132,538
                                         -----------  ----------   -----------
Investing activities:
  Additions to plant and equipment        (2,986,156) (3,801,777) (122,001,950)
  Increase in debt service reserves 
    and escrow deposits                     (808,526)   (457,538)     (747,655)
                                          -----------  ----------   -----------
        Net cash used in investing
          activities                      (3,794,682) (4,259,315) (122,749,605)
                                         -----------  ----------   -----------
Financing activities:
  Distributions to minority interest
    owner                                 (4,341,935) (4,590,354)   (3,800,279)
  Receivable from parent                    (855,933) (8,701,884)  (15,746,235)
  Proceeds  from long-term debt            2,550,000  16,534,706   147,541,291
  Repayment of long-term debt             (4,400,000) (7,500,000)  (17,500,000)
  Debt issuance costs                       (105,354)   (498,281)     (334,391)
                                          ----------  -----------   ----------
       Net cash provided by (used in)
         financing  activities            (7,153,222) (4,755,813)  110,160,386
                                          ----------  ----------   -----------
Increase (decrease) in cash, including
   restricted amounts                      1,790,858  (1,027,545)   (3,456,681)

Cash, including current restricted
   amounts, beginning of period            5,729,606   7,520,464     6,492,919

Cash, including current restricted
   amounts, end of period                 $7,520,464  $6,492,919    $3,036,238
                                          ==========  ==========    ==========
Supplemental cash flow information:
  Interest paid, net of amounts
      capitalized                         11,078,485   9,983,508     5,968,240
Non cash investing and financing
      activities: 
  Accrued construction costs                      --   1,489,412     5,597,818
  Interest Cost                                   --          --       153,861
  Debt Discount                                   --   1,241,812            --

</TABLE>
    See accompanying notes to combined financial statements.










                       PANDA INTERFUNDING
             NOTES TO COMBINED FINANCIAL STATEMENTS
      For the Years Ended December 31, 1993, 1994 and 1995


1. ORGANIZATION

      The  accompanying combined financial statements  have  been
prepared  on  a  "carved-out" basis  and  reflect  the  ownership
interests  of  two  independent power projects for  all  periods.
These ownership interests are held by certain entities which  are
wholly-owned  by  Panda Energy Corporation, a  Texas  corporation
(PEC), which in turn is a wholly-owned subsidiary of Panda Energy
International,  Inc. (PEII) and are collectively referred  to  as
"Panda  Interfunding"  or the "Company". The  entities  primarily
include Panda Rosemary Corporation (PRC), a 1% general partner in
Panda-Rosemary  L.P.  (Panda-Rosemary); PRC II  Corporation  (PRC
II),  a  9%  limited partner in Panda-Rosemary; Panda  Brandywine
Corporation,  a  50%  general partner in  Panda-Brandywine,  L.P.
(Panda-Brandywine);   Panda  Energy   Corporation,   a   Delaware
corporation  (PEC-Delaware),  a 50%  limited  partner  in  Panda-
Brandywine;  and  Brandywine  Water Company.  Management  of  PEC
anticipates   Panda   Funding  Corporation   and   Panda   Cayman
Interfunding   Corporation  will  be   formed   as   wholly-owned
subsidiaries  of  the  Company for purposes of  facilitating  the
financing  of  the development and the acquisition  of  debt  and
equity  interests of certain electric generation  facilities  and
currently  have  no independent operations. The  two  independent
power   projects   are  in  different  stages   of   development,
construction and operation and are located in the United  States.
Other  projects  currently  under  development  by  PEII  may  be
transferred  to  the Company. All material intercompany  accounts
and transactions have been eliminated.

2. SIGNIFICANT ACCOUNTING POLICIES

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

      Cash  --  Included in cash and cash equivalents are  highly
liquid  investments with original maturities of three  months  or
less. Restricted cash-current includes escrowed cash which may be
used to pay operating expenses.

      Debt  Service Reserves and Escrow Deposits --  Debt service
reserves and escrow deposits include cash held by the bank to pay
debt service and capital improvements related to Panda-Rosemary.

      Fuel  Oil, Spare Parts and Supplies --  These items include
fuel  oil  stored on-site, chemical inventory and  various  spare
parts and supplies necessary for plant maintenance. The items are
valued   at  cost  using  the  weighted  average  method,   which
approximates  the  fair  market  value,  and  are  expensed,   as
operating expenses, when used.

      Plant and Equipment --  Electric generating facility assets
are  recorded  at  cost and depreciated using  the  straight-line
method  over the estimated useful lives of the assets,  generally
twenty-five  years. Depreciation of office furniture,  equipment,
and  leasehold  improvements is provided using the  straight-line
method  over the estimated useful lives of the assets,  generally
three  to five years. Costs, including interest on funds borrowed
to finance the construction of facilities, related to projects in
advanced  stages of development and construction are  capitalized
as  electric generating facility assets. Capitalized interest was
$0,   $803,254,  and  $5,793,296  during  1993,  1994  and  1995,
respectively. Maintenance and repair costs are charged to expense
as incurred.

      Debt Issuance Costs -- The costs related to the issuance of
debt  are  capitalized and amortized using the effective interest
method over the lives of the related debt.

      Partnership  Formation Costs --  The costs related  to  the
formation  of  Panda-Rosemary are capitalized and amortized  over
five years.


      Environmental Matters --  The operations of the Company are
subject to federal, state and local laws and regulations relating
to  protection of the environment. Although the Company  believes
that  its  operations are in general compliance  with  applicable
environmental   regulation,  risks  of   additional   costs   and
liabilities  are inherent in cogeneration operations,  and  there
can  be no assurance that significant costs and liabilities  will
not be incurred by the Company.

      Environmental  expenditures are expensed or capitalized  as
appropriate.  Expenditures that relate to an  existing  condition
caused by past operations, and which do not contribute to current
or  future revenue generation, are expensed. Liabilities will  be
recorded  if  environmental assessments and/or  remedial  efforts
become  probable, and the costs reasonably estimable. The  timing
of these accruals would generally coincide with the completion of
a  feasibility study or the Company's commitment to a formal plan
of action.

      Revenue Recognition --  Revenue generated from the sale  of
electric  capacity  and energy for Panda-Rosemary  is  recognized
based  on  the  amount billed under the power purchase  agreement
entered  into  prior to May 21, 1992. The revenue generated  from
the  sale of electric capacity and energy for other projects will
be  recognized  based on the lesser of the amount billable  under
the  power  purchase  agreement or an amount  determined  by  the
annual  kilowatts  made  available multiplied  by  the  estimated
average  revenue per kilowatt over the term of the Power Purchase
Agreement.  Revenue from the sale of steam and chilled  water  is
recognized based on the output delivered at rates specified under
contract terms.

      Income Taxes --  The Company records income taxes according
to Statement of Financial Accounting Standards No. 109 (SFAS 109)
which   requires  deferred  tax  liabilities  or  assets  to   be
recognized  for the anticipated future tax effects  of  temporary
differences  that  arise as a result of the  differences  in  the
carrying  amounts  and the tax bases of assets  and  liabilities.
SFAS  109  also requires a valuation allowance for  deferred  tax
assets in certain circumstances.

      The  Company is included in the consolidated federal income
tax return of PEII. The accompanying financial statements reflect
income taxes as if the Company were a separate tax filing entity.

     Allocation of Administrative Costs --  PEII performs certain
accounting,   legal,   insurance,  consulting   and   advertising
services.  These general and administrative costs  are  generally
allocated to the Company using the percentage of time PEII  spent
performing these services. The expenses allocated were  $701,153,
$600,353  and $870,200 in 1993, 1994 and 1995, respectively,  and
are  included in project development and administrative  expenses
in  the  statement of operations. Management believes the  method
used to allocate these costs is reasonable.

      Loss Per Common Share --  Historical loss per share has not
been  presented  as the Company was not a separate  legal  entity
during  the periods presented. However, loss per share on  a  pro
forma  basis  for  1995, utilizing the anticipated  1,000  shares
outstanding upon formation of the Company, was $2,003.

      New  Accounting  Pronouncements  --   In  March  1995,  the
Financial   Accounting  Standards  Board  issued   Statement   of
Financial  Accounting  Standards  No.  121  "Accounting  for  the
Impairment of Long-Lived Assets and for Long-Lived Assets  to  be
Disposed  of"  (SFAS  121). SFAS 121 is effective  for  financial
statements for fiscal years beginning after December 15, 1995 and
requires  the  write-down to market value of  certain  long-lived
assets. The Company will adopt SFAS 121 in 1996 and such adoption
will  not  have  a material impact on its financial  position  or
results of operations.


3. FUEL OIL, SPARE PARTS AND SUPPLIES

      Fuel  oil,  spare parts and supplies are comprised  of  the
following amounts:
<TABLE>
<CAPTION>
                                      1994             1995
          <S>                    <C>                <C>
          Fuel Oil               $1,235,022         $1,182,310
          Spare parts             2,082,310          1,880,732
          Chemicals                  28,352             21,126
                    Total        $3,345,684         $3,084,168

</TABLE>
4. POWER PROJECTS

      Rosemary Project  -- Effective May 5, 1989, PEII  formed  a
wholly-owned  subsidiary, now a wholly-owned  subsidiary  of  the
Company,  to  develop, construct, and operate  the  180  megawatt
Rosemary  cogeneration facility in Roanoke Rapids, North Carolina
("Rosemary Project"). Construction on the Rosemary Project  began
in September 1989, and commercial operation of the facility began
on December 27, 1990.

      On  January  6,  1992,  PRC contributed  substantially  all
project  assets  and liabilities and $216,553 in cash  to  Panda-
Rosemary, in exchange for general partnership and certain limited
partnership  interests.  An institutional  investor  ("Investor")
contributed   cash   in  exchange  for  the   remaining   limited
partnership  interests. The Rosemary Project is managed  by  PRC,
the  general partner, and is operated by an unrelated third party
under a three-year agreement with Panda-Rosemary.

      The  Rosemary Project produces both electricity and  useful
thermal energy in the form of steam. Electric capacity and energy
sales  are  based  on  the terms of the power purchase  agreement
between  Panda-Rosemary and Virginia Electric and  Power  Company
("VEPCO")  dated January 24, 1989. The agreement requires  Panda-
Rosemary to provide VEPCO with all the available capacity of  the
Rosemary  Project on an as-needed basis with VEPCO  obligated  to
pay  for  the  power  delivered and dependable  capacity  of  the
facility  at  a  rate  per kilowatt which  decreases  in  certain
periods as defined by the agreement. The term of the agreement is
25  years  and it expires December 2015. Steam and chilled  water
sales are a result of an agreement with the Bibb Company.

       For  its  investment,  the  Investor  receives  percentage
allocations of income, expense, and cash flow which decline  over
time  if  certain  rate  of  return  hurdles  are  achieved.  The
allocations to the Investor begin at 90%, then decrease  to  60%,
30%,  and  finally  15%  based upon  designated  rate  of  return
requirements. The corresponding remainder of the cash flow  (10%,
40%, 70%, and finally 85%) is allocated to the Company.

      The Company controls Panda-Rosemary through its one percent
general partner interest and a 9% limited partner interest, which
increases  over  time  if  certain rate  of  return  hurdles  are
achieved by Panda-Rosemary. Accordingly, Panda-Rosemary's balance
sheet  as of December 31, 1994 and 1995, and statements of income
for  the years ended December 31, 1993, 1994, and 1995 have  been
combined in the accompanying financial statements. The capital of
the  Investor  and Panda-Rosemary's net income allocated  to  the
Investor  are  presented as minority interest in the accompanying
financial statements.

      Brandywine Project  -- On August 9, 1991, through a wholly-
owned  partnership,  Panda-Brandywine L.P.  ("Panda-Brandywine"),
PEII  entered  into  a  Power  Purchase  Agreement  with  Potomac
Electric  Power  Company ("PEPCO") to build a 230  megawatt  gas-
fired facility. The agreement requires Panda-Brandywine to supply
PEPCO  with all available capacity from the facility for the  25-
year term of the contract with a guaranteed dispatch level of  at
least  60  hours per week for the first 15 years. The  Brandywine
Project, currently being constructed in Brandywine, Maryland,  by
Raytheon Engineers and Constructors, Inc. under a fixed fee, turn-
key  contract is scheduled for commercial operations in  October,
1996.  A  construction loan in the amount  of  $215  million  was
provided  by  General  Electric Capital Corporation  ("GECC")  in
April,  1995.  Upon  completion of construction,  the  loan  will
convert  to a single-investor lease with GECC with a twenty  year
term  and two five year renewal options. The Company has incurred
total  costs of $140.1 million as of December 31, 1995, which  is
included   in  plant  and  equipment  under  electric  generating
facility in the accompanying balance sheets.

5. RECEIVABLE FROM PARENT

      PEII performs all treasury and administrative functions for
the Company. The receivable from parent reflects the net activity
for  the costs related to these functions including cash advances
to   the   parent  and  allocations  of  corporate  general   and
administrative expenses. The receivable from parent also includes
cash  remitted  to  the  parent for assets not  contributed  upon
formation of Panda-Rosemary (Note 4).

6. LONG-TERM DEBT

      Long-term debt of the Company as of December 31, 1994,  and
1995 is summarized as follows:
<TABLE>
<CAPTION>
                                                      1994             1995

<S>                                              <C>             <C>
   Taxable  Revenue Bonds for Rosemary project   $ 97,200,000    $ 90,000,000
   Development  Loan  for Brandywine project       10,084,706              --
   Construction  Loan for Brandywine  project              --     134,735,719
   Term  Loan  with TCW, net of discount            6,258,188      18,972,642
                                                 ------------    ------------
                                                  113,542,894     243,708,361
                                                   (7,200,000)     (9,100,000)
                                                 ------------    ------------  
                                                 $106,342,894    $234,608,361
                                                 ============    ============
</TABLE>
     Taxable Revenue Bonds  -- In October 1989, PRC obtained long-
term  financing  for the Rosemary Project in  the  form  of  $116
million  of taxable revenue bonds ("Bonds") issued by the Halifax
Regional Economic Development Corporation ("Issuer"), a nonprofit
corporation organized in North Carolina. The Bonds bear  interest
at   a  fixed  rate  of  9.25%  payable  semiannually.  Scheduled
principal payments are required annually and began on October  1,
1991  and will continue through maturity on October 1, 2005. Such
principal  and  interest payments paid by Panda-Rosemary  to  the
Issuer are used to make required payments on the Bonds. The Bonds
are  subject  to  mandatory redemption prior  to  maturity  under
certain conditions.

     The Bonds are fully guaranteed by an irrevocable, direct-pay
letter of credit issued by The Fuji Bank, Limited, Houston Agency
("Fuji").  The letter of credit has a term equal to the  term  of
the  Bonds  and  includes annual fees of .9375%  for  years  1-5,
1.3125%  for  years 6-10, and 1.6875% per annum  thereafter.  The
letter  of credit is secured by the Rosemary Project as  well  as
all of the outstanding capital stock of PRC. The letter of credit
contains  certain  covenants including  a  minimum  debt  service
coverage ratio.

      During  the Rosemary Project's operating period  and  while
amounts   are   outstanding   under   the   long-term   financing
arrangements,  all  revenues  of Panda-Rosemary  are  paid  to  a
collateral agent, acting on behalf of Fuji. On a quarterly basis,
the  collateral  agent remits to Panda-Rosemary  remaining  funds
available  after  payment  of all expenditures  relating  to  the
Rosemary  Project, including debt service, provided  that  Panda-
Rosemary  is  in compliance with the debt service coverage  ratio
and  other covenants under the letter of credit. Under the  long-
term financing arrangements, the collateral agent withholds funds
to  meet  future debt service, maintenance and pollution  control
requirements,  if  necessary.  These  amounts  are  reflected  as
restricted  cash-current  and debt service  reserves  and  escrow
deposits in the accompanying combined balance sheets.

      Fuji has also provided a letter of credit for approximately
$5  million guaranteeing Panda-Rosemary's performance  under  the
power purchase agreement.

     Term Loan  -- On October 27, 1995, PEII obtained a term loan
in  the  amount  of $20 million from Trust Company  of  the  West
("TCW"). This loan amended and restated the loan agreement  dated
November  8,  1994. The loan bears interest at a rate  of  13.5%,
payable at a rate of 11.0%, and matures on November 8, 2004.  The
loan  is  secured by the pledge of the common stock of PEC  which
currently  owns  the  interest  in all  PEII's  various  projects
(including  the projects held by the Company). In  addition,  the
Company is in the process of completing a debt offering in  which
a  portion  of the proceeds will be used to retire all  the  term
loan  debt.  Accordingly, the TCW loan and related  interest  and
debt  issuance  costs are reflected in the accompanying  combined
financial statements.

      Under  the  loan  agreement, TCW  also  received  1,004,000
warrants  to  purchase shares of PEII stock. A loan  discount  of
$1,241,812  was  created as a result of  the  allocation  to  the
warrants.  The warrants are exercisable at $8 per share,  subject
to  adjustment,  and  expire on November 8,  2004.  If  a  public
offering  of PEII's stock has not occurred, PEII is obligated  to
repurchase  the  warrants at the holder's option  for  $2.18  and
$2.91  at  November 8, 1999 and 2001, respectively. The  warrants
are  callable in total by PEII if a public offering of stock  has
occurred at $12 per warrant during a call period when the closing
price for PEII's common stock has equaled or exceeded 250% of the
exercise  price  of  the  warrants. The  carrying  value  of  the
warrants  is  adjusted  annually to the  redemption  price.  Such
adjustment  was  $153,861 in 1995 and was  recorded  as  interest
expense  in  the accompanying statement of operations.  The  term
loan contains certain restrictive covenants including limitations
on indebtedness, limitations on corporate investments and others.

      Proceeds from the November 8, 1994, TCW loan were  used  to
pay  unpaid  principal  and accrued interest  in  the  amount  of
$1,431,781  on  an  existing term loan with Nova  Northwest  Inc.
("Nova").  Under  the  agreement, Nova will continue  to  receive
4.33% of cash flow participation in the distributions received by
PEII from the Rosemary Project for the term of the Panda-Rosemary
L.P. partnership agreement. PEII and Nova each have the option to
convert  the present value of cash flow participation, as defined
by the agreement, to PEII common stock at $6 a share.

      Construction  Loan --  On April 10, 1995,  Panda-Brandywine
closed the funding of a $215 million construction loan with GECC.
The construction loan is considered non-recourse project debt and
should  provide  for  all  capital  costs  of  the  project.  The
construction  loan bears an interest rate of the Eurodollar  rate
plus  2.5%,  and upon completion of the Brandywine  facility  the
construction  loan  will be converted to a single-investor  lease
with  GECC which will have a 20-year initial term and two  5-year
renewal options. The lease payments anticipated under the single-
investor  lease are used to determine the future minimum payments
(Note  9).  The construction loan provides for commitments  under
letters  of  credit aggregating approximately  $12.4  million  of
which  approximately $5.4 million is outstanding as  of  December
31, 1995. The letters of credit have terms up to the terms of the
lease,  an  annual  fee of 1.50% on any amounts  outstanding  and
1.25%  on  the  unused  commitment  and  are  secured  by  Panda-
Brandywine.

      Long-term  Debt Maturities --  The maturities of  long-term
obligations, excluding the construction loan for each of the five
years  succeeding  December  31,  1995  and  thereafter,  are  as
follows:

               1996                $9,100,000
               1997                 9,178,000
               1998                 9,978,000
               1999                 9,278,000
               2000                11,178,000
               Thereafter          60,260,642
                                 ------------
                                 $108,972,642
                                 ============

7. FEDERAL INCOME TAXES

     A provision for income taxes for 1993, 1994 and 1995 has not
been recorded since operating losses were incurred for each year.

      PEII has approximately $16 million of NOL carryforwards  at
December  31,  1995 which are available to the Company  and  will
expire during the years 2007 to 2010. PEII may become subject  to
a limitation on the amount of NOL carryforwards which may be used
annually to offset income should certain changes in its ownership
occur in the future.

      Deferred  tax  assets of approximately $10 million  and  $8
million  as of December 31, 1995 and 1994, respectively,  consist
primarily  of  interest in partnerships and net operating  losses
and  are offset by a valuation allowance. The deferred tax  asset
for  interest  in partnerships relates to the difference  between
the  tax basis of the assets contributed to the partnership  upon
its  formation  and  the Company's financial reporting  basis  in
those assets.

     SFAS No. 109 requires that a valuation allowance be recorded
against   tax  assets  which  are  not  likely  to  be  realized.
Specifically,  the  Company's carryforwards  expire  at  specific
future  dates and utilization of certain carryforwards is limited
to  specific  amounts each year. However, due  to  the  uncertain
nature  of their ultimate realization based upon past performance
and   expiration  dates,  the  Company  has  established  a  full
valuation  allowance against these carryforward benefits  and  is
recognizing  the benefits only as reassessment demonstrates  they
are  realizable.  Realization is entirely dependent  upon  future
earnings  in specific tax jurisdictions. While the need for  this
valuation  allowance  is  subject  to  periodic  review,  if  the
allowance is reduced, the tax benefits of the carryforwards  will
be  recorded in future operations as a reduction of the Company's
income tax expense.

      The  provision for income taxes differs from the amount  of
income  tax determined by applying the applicable U.S.  statutory
federal  income tax rate to pre-tax income primarily due  to  the
change in the valuation allowance.

8. COMBINED EQUITY

      The combined equity consists of contributed capital related
to  PRC of $1,000, PRC II of $10, Panda-Brandywine Corporation of
$500,  PEC-Delaware of $500 and Brandywine Water Company of  $10.
Each  of  the above legal entities have common stock of $.01  par
value  and  1,000 shares issued and outstanding and the remaining
contributed capital represents additional paid-in capital.

9. COMMITMENTS AND CONTINGENCIES

      The  Company  leases the property for the Rosemary  Project
under  a  twenty-five  year  lease  for  a  nominal  amount.  The
Brandywine  Project,  upon completion of  construction,  will  be
leased under a capital lease with GECC.

     The future minimum lease commitments under the capital lease
for  each  of  the five years succeeding December  31,  1995  and
thereafter are as follows:
<TABLE>
<CAPTION>
                                              Capital Lease

          <S>                                  <C>
          1996                                 $         --
          1997                                    4,785,840
          1998                                    6,731,491
          1999                                   11,937,477
          2000                                   12,876,962
          Thereafter                            352,885,459
                                               ------------
          Total minimum lease payments         $389,217,229

          Amounts representing interest         254,481,510
                                               ------------
          Present value of net minimum
             payments                          $134,735,719
                                               ============
</TABLE>
      PEC  is  also  involved in other legal  and  administrative
proceedings  in  the  ordinary  course  of  business.  Management
believes, based on the advice of counsel, the amount of  ultimate
liability with respect to these matters will not have a  material
affect on the financial position of the Company.

10.  FAIR  VALUE  OF FINANCIAL INSTRUMENTS AND  CONCENTRATION  OF
CREDIT RISK

      The  estimated  fair  values  of  the  Company's  financial
instruments as of December 31, 1995 are as follows:

                                      Carrying Value   Fair Value

      Long-term debt                   $243,708,361   $257,877,561

     The carrying amounts of variable rate debt approximate their
fair values. The taxable revenue bonds have limited trading.  The
fair  value  of these bonds is estimated based on a  March  1996,
third  party quotation, adjusted to reflect changes in the  yield
of  government securities with similar maturities since  December
31,  1995. The fair market value of the other long-term  debt  is
established  using discounted cash flow analyses,  based  on  the
Company's  current incremental borrowing rates for similar  types
of borrowing arrangements.

       The  Company  is  also  a  party  to  letters  of  credit.
Historically,  no claims have been made against  these  financial
instruments and management does not expect any material losses to
result   from   these   off-balance-sheet   instruments   because
performance  is  not usually expected to be required.  Therefore,
management  is  of  the  opinion that the  fair  value  of  these
instruments is zero.

      The Company has various purchase commitments for gas supply
and delivery incident to the ordinary conduct of business. In the
aggregate,  such commitments are not at prices in excess  of  the
current market.

      The  Company's  electric  capacity  and  energy  sales  are
currently  under one power sales contract with a single customer.
The   failure   of  this  customer  to  fulfill  its  contractual
obligations  could  have  a substantial negative  impact  on  the
Company's revenue. However, the Company does not anticipate  non-
performance by the customer under this contract.

<TABLE>
<CAPTION>
                       PANDA INTERFUNDING
                                
                     COMBINED BALANCE SHEETS
                           (Unaudited)

                             ASSETS

                                               December 31         June 30
                                                  1995              1996
<S>                                          <C>                 <C>
Current assets:
  Cash and cash equivalents                  $  1,160,096        $  1,904,391
  Restricted cash -- current                    1,876,142           6,389,496
  Accounts receivable                           5,199,999           4,824,659
  Fuel oil, spare parts and supplies            3,084,168           3,077,790
     Other current assets                          12,664              43,502
                                             ------------        ------------  
     Total current assets                      11,333,069          16,239,838
Plant and equipment:
  Electric generating facilities              237,772,588         276,152,108
  Furniture and fixtures                           29,080              29,080
  Less:  accumulated depreciation             (21,008,036)        (23,114,476)
                                             ------------        ------------ 
     Total plant and equipment, net           216,793,632         253,066,712
Receivable from parent                         32,265,771          30,567,876
Debt service reserves and escrow deposits      10,198,948          10,264,560
Debt issuance costs, net of accumulated
  amortization of $3,169,285 and
  $3,451,100, respectively                      3,990,655           4,431,042
Partnership formation costs, net of
  accumulated amortization of $2,132,440
  and $2,398,990, respectively                    533,100             266,550
                                              -----------        ------------
                                             $275,115,175        $314,836,578
                                             ============        ============

         LIABILITIES AND COMBINED SHAREHOLDERS' DEFICIT

Current liabilities:
  Accounts payable and accrued expenses:
      Construction costs                     $  5,597,818        $  4,976,623
      Interest and letter of credit fees        2,540,347           2,964,145
      Operating expenses and other              1,219,061           2,600,037
  Current portion of long-term debt             9,100,000           9,100,000
                                             ------------        ------------ 
      Total current liabilities                18,457,226          19,640,805
Long-term debt, less current portion          234,608,361         274,343,682
Minority interest                              36,835,666          37,614,084
Commitments and contingencies                          --                  --
Combined shareholders' deficit:
  Combined equity                                   2,020               2,020
  Accumulated  deficit                        (14,788,098)        (16,764,013)
                                             ------------        ------------
     Combined total shareholders' deficit     (14,786,078)        (16,761,993)
                                             ------------        ------------
                                             $275,115,175        $314,836,578
                                                      
</TABLE>

       See accompanying notes to interim combined financial statements.










<TABLE>
<CAPTION>

                              PANDA INTERFUNDING
                                
        COMBINED STATEMENTS OF OPERATIONS AND ACCUMULATED DEFICIT
             For the Six Months Ended June 30, 1995 and 1996
                                 (Unaudited)

                                                      1995            1996
<S>                                              <C>             <C>
Revenue:
  Electric capacity and energy sales             $ 15,433,928    $ 14,558,903
  Steam and chilled water sales                       256,937         263,002
  Interest income                                     435,522         386,826
                                                   16,126,387      15,208,731
Expenses:
  Operating expenses                                4,578,037       5,061,346
  Project development and administrative              890,559       1,192,659
  Interest expense and letter of credit fees        5,669,089       6,369,754
  Depreciation                                      2,104,156       2,106,439
  Amortization of debt issuance costs                 272,636         281,815
  Amortization of partnership formation costs         266,558         266,550
                                                 ------------    ------------
                                                   13,781,035      15,278,563
                                                 ------------    ------------ 
Income  (loss)  before minority interest            2,345,352         (69,832)
Minority  interest                                 (2,994,945)     (1,906,083)
                                                 ------------    ------------
Net loss                                             (649,593)     (1,975,915)
Accumulated deficit, beginning of period          (12,785,409)    (14,788,098)
                                                 ------------    ------------
Accumulated deficit, end of period               $(13,435,002)   $(16,764,013)
                                                 ============    ============
</TABLE>
       See accompanying notes to interim combined financial statements.











<TABLE>
<CAPTION>


                       PANDA INTERFUNDING
                                
                COMBINED STATEMENTS OF CASH FLOWS
         For the Six Months Ended June 30, 1995 and 1996
                           (Unaudited)

                                                     1995           1996
<S>                                           <C>                 <C>
Operating activities:
  Net loss                                    $  (649,593)        $(1,975,915)
  Adjustments to reconcile net loss to net
    cash provided by operating activities:
      Minority interest                         2,994,945           1,906,083
      Depreciation                              2,104,156           2,106,439
      Amortization of debt issuance costs         272,636             281,815
      Amortization of partnership formation
        costs                                     266,558             266,550
      Amortization of loan discount                62,088              95,366
  Changes in assets and liabilities:
      Accounts receivable                        (146,662)            375,340
      Fuel oil, spare parts and supplies         (122,462)              6,378
      Other current assets                        (11,508)            (30,838)
      Accounts payable and accrued expenses       486,446           1,804,774
                                              -----------         -----------
      Net cash provided by operating
         activities                             5,256,604           4,835,992
                                              -----------         -----------
Investing activities:
   Additions  to property, plant and
      equipment                               (66,533,743)        (39,000,715)
   Increase in debt service reserves and
      escrow deposits                            (205,948)            (65,612)
                                              -----------        ------------
      Net cash used in investing activities   (66,739,691)        (39,066,327)
                                              -----------        ------------
Financing activities:
   Distributions to minority interest owner    (2,261,072)         (1,127,665)
   Receivable from parent                      (3,825,320)          1,697,895
   Proceeds from long-term debt                68,790,037          39,864,956
   Repayment of long-term debt                         --            (225,000)
    Debt issuance  costs                               --            (722,202)
                                              -----------         -----------
      Net cash provided by financing
       activities                              62,703,645          39,487,984
                                              -----------         ----------- 
Increase in cash, including restricted
 amounts                                        1,220,558           5,257,649
Cash, including current restricted amounts,
 beginning of  period                           6,492,919           3,036,238
                                              -----------         ----------- 
Cash, including current restricted amounts,
 end of period                                $ 7,713,477         $ 8,293,887
                                              ===========         ===========

</TABLE>
   See accompanying notes to interim combined financial statements.





                       PANDA INTERFUNDING
                                
         NOTES TO INTERIM COMBINED FINANCIAL STATEMENTS
         For the Six Months Ended June 30, 1995 and 1996

1. ORGANIZATION

      The  accompanying combined financial statements  have  been
prepared  on  a  "carved-out" basis  and  reflect  the  ownership
interests  of  two  independent power projects for  all  periods.
These ownership interests are held by certain entities which  are
wholly-owned  by  Panda Energy Corporation, a  Texas  corporation
(PEC), which in turn is a wholly-owned subsidiary of Panda Energy
International,  Inc. (PEII) and are collectively referred  to  as
"Panda  Interfunding"  or the "Company". The  entities  primarily
include Panda Rosemary Corporation (PRC), a 1% general partner in
Panda-Rosemary  L.P.  (Panda-Rosemary); PRC II  Corporation  (PRC
II),  a  9%  limited partner in Panda-Rosemary; Panda  Brandywine
Corporation,  a  50%  general partner in  Panda-Brandywine,  L.P.
(Panda-Brandywine);   Panda  Energy   Corporation,   a   Delaware
corporation,  (PEC-Delaware), a 50%  limited  partner  in  Panda-
Brandywine;   and   Brandywine  Water  Company.   Panda   Funding
Corporation and Panda Cayman Interfunding Corporation  have  been
formed  as wholly-owned subsidiaries of the Company for  purposes
of   facilitating  the  financing  of  the  development  and  the
acquisition  of  debt  and equity interests of  certain  electric
generation   facilities  and  currently   have   no   independent
operations.  The two independent power projects are in  different
stages of development, construction and operation and are located
in  the United States. Other projects currently under development
by   PEII  may  be  transferred  to  the  Company.  All  material
intercompany accounts and transactions have been eliminated.

2. SIGNIFICANT ACCOUNTING POLICIES

       The  accompanying  unaudited  interim  combined  financial
statements  have  been  prepared  in  accordance  with  generally
accepted  accounting principles and should be read in conjunction
with the audited financial statements for the year ended December
31,  1995.  The accompanying unaudited interim combined financial
statements  for  the  six months ended June  30,  1995  and  1996
include all adjustments, consisting of normal recurring accruals,
which  management considers necessary for a fair presentation  of
the  results  for the interim periods. The results of  operations
for  the  six  months  ended June 30, 1996  are  not  necessarily
indicative  of  the  results that may be expected  for  the  year
ending  December 31, 1996. The amounts presented in  the  balance
sheet  as  of  December 31, 1995 were derived from the  Company's
audited combined financial statements.

     Allocation of Administrative Costs  -- PEII performs certain
accounting,   legal,   insurance,  consulting   and   advertising
services.  These general and administrative costs  are  generally
allocated to the Company using the percentage of time PEII  spent
performing  these services. The expenses allocated were  $433,000
and  $554,000  for the six months ended June 30, 1995  and  1996,
respectively,  and  are  included  in  project  development   and
administrative   expenses   in  the  statement   of   operations.
Management  believes the method used to allocate these  costs  is
reasonable.

      Loss Per Common Share  -- Historical loss per share has not
been  presented  as the Company was not a separate  legal  entity
during  the periods presented. However, loss per share on  a  pro
forma basis for the six months ended June 30, 1996, utilizing the
anticipated  1,000  shares  outstanding  upon  formation  of  the
Company, was $1,976.

3. POWER PROJECTS AND LONG-TERM DEBT

      The  Company  has  incurred total costs on  the  Brandywine
Project  of $140.1 million and $179.1 million as of December  31,
1995  and June 30, 1996, respectively, which is included in plant
and   equipment  under  electric  generating  facility   in   the
accompanying  balance  sheets.  Long-term  debt  related  to  the
Brandywine  Project  was $134.7 million  and  $174.3  million  at
December 31, 1995 and June 30, 1996, respectively.



                                                       APPENDIX A

                    PART I -- DEFINED TERMS

     Unless the context requires otherwise, any reference in this
Prospectus  to  any  agreement  means  such  agreement  and   all
schedules,   exhibits   and  attachments  thereto   as   amended,
supplemented  or otherwise modified and in effect  from  time  to
time.  Unless otherwise stated, any reference in this  Prospectus
to  any person or entity shall include its successors and assigns
and,  in  the  case  of  any governmental authority,  any  entity
succeeding  to  its functions and capacities. All  terms  defined
herein  used  in the singular shall have the same  meanings  when
used in the plural and vice versa.

TERM                          DEFINITION

"Accounts and Funds"     means  Project Accounts, the  Debt
                         Service  Fund, the Capitalized  Interest
                         Fund, the Debt Service Reserve Fund, the
                         Company   Expense  Fund,  the  Mandatory
                         Redemption  Accounts, the  Extraordinary
                         Distribution    Accounts     and     the
                         Distribution Suspense Funds.

"Additional Interest"    means   the  additional  interest
                         payable on Transfer Restricted Bonds  as
                         a result of a Registration Default.

"Additional Projects
 Contract"               means the  Additional Projects
                         Contract, dated the Issue Date, among Panda
                         International, PEC and  the Company.

"Affiliate"              means  an  affiliate  within  the
                         meaning  of  Rule 405 promulgated  under
                         the Securities Act.

"Annual Letter of
 Credit Fee"             means the annual fee, or  the
                         cumulative fees charged over  one  year,
                         charged   by   the  Letter   of   Credit
                         Provider.

"Anticipated Additional
 Debt"                   means the original  principal amount of
                         an additional series of Bonds proposed
                         to be issued by the Issuer which is equal
                         to the largest principal amount  of such
                         series that will provide a   projected
                         Company Debt Service Coverage Ratio and
                         a projected Consolidated Debt Service
                         Coverage Ratio (if  then applicable) of
                         at least 1.7:1 and 1.25:1, respectively,
                         for each Future Ratio Determination Period,
                         as confirmed in each case by a Consolidating
                         Engineer Certificate, assuming, in respect of
                         the  additional series  of Bonds proposed to
                         be  issued:

                         (i)  a maximum maturity and average life
                         generally  available in the  marketplace
                         for debt of a similar nature and (ii)  a
                         coupon  rate  then  prevailing  in   the
                         market for debt of a similar nature, and
                         taking  into account (a) in the case  of
                         the Company Debt Service Coverage Ratio,
                         Cash Available for Distribution and  (b)
                         in  the  case  of the Consolidated  Debt
                         Service  Coverage Ratio, Cash  Available
                         from  Operations  (net  of  any  reserve
                         requirements  under  Project-level  debt
                         and Company-level debt) from the Project
                         Portfolio (giving effect, in each  case,
                         to the transfer to the Project Portfolio
                         of  any Project in respect of which such
                         additional  series of Bonds is  proposed
                         to  be issued); in making this analysis,
                         the  Consolidating Engineer is  required
                         to   use  generally  accepted  financial
                         analysis  methods  and generally  follow
                         the methods used to calculate the amount
                         of  the  offering of the Existing Bonds,
                         including  the  methods  used   in   the
                         Consolidated  Pro Forma Report  attached
                         to this Prospectus as Appendix B.

"Applicable Treasury
 Rate"                   means a rate which is equal to
                         the  then current treasury rate  on  the
                         most  actively traded security having  a
                         maturity  approximately  equal  to   the
                         remaining  average life of the  Existing
                         Bonds.

"Available Amounts"      means, as of any date of determination,
                         amounts held in the Extraordinary
                         Distribution Accounts and the  Mandatory
                         Redemption  Accounts, as the case may be,
                         that are not needed to effect a redemption
                         as specified in a written request or order
                         of the Issuer to the Trustee given prior
                         to such date.

"Beneficial Owners"      means the beneficial owners of the
                         Old Bonds.

"Bibb"                   means The Bibb Company, a Delaware
                         corporation.

"Bond" or "Bonds"        means, individually or collectively,
                         the Existing Bonds and any additional series
                         of bonds that may be issued under the Indenture.

"Bondholder" or
"Bondholders"            means a holder or holders of the Bonds.

"Brandywine Available
 Cash Flow"              means  Panda-Brandywine Partnership's
                         cash flow remaining after payment of Project
                         expenses, rent, letter of credit fees and debt
                         service.

"Brandywine Construction
 Loan Facility"          means   the   construction   loan
                         facility   in  the  aggregate  principal
                         amount   of   $215  million  under   the
                         Brandywine Loan Agreement.

"Brandywine Distributable
 Cash Flow"              means  Brandywine  Available  Cash
                         Flow less any required deposits into the
                         Operation   and   Maintenance    Reserve
                         Account established under the Brandywine
                         Facility Lease.

"Brandywine Engineering
 Report"                 means    the   report   entitled
                         "Independent  Engineer's  Report  Panda-
                         Brandywine     Cogeneration     Project"
                         prepared  by  PES dated July  22,  1996,
                         evaluating the design, construction  and
                         expected   operation   of   the   Panda-
                         Brandywine Facility.

"Brandywine EPC
 Agreement"              means the Amended and Restated
                         Turnkey Cogeneration Facility Agreement,
                         dated  March 30, 1995, between  Raytheon
                         and the Panda-Brandywine Partnership.

"Brandywine Equity Loan
 Facility"               means  the  $20  million multiple
                         draw credit facility under the Brandywine
                         Loan Agreement.

"Brandywine Facility
 Lease"                  means the lease by the Panda-Brandywine
                         Partnership of the  Panda-Brandywine
                         Facility from the owner trustee under
                         the Brandywine Loan Agreement.

"Brandywine Financing
 Documents"              means   the   Brandywine    Loan
                         Agreement, the Brandywine Facility Lease
                         and certain agreements relating thereto.

"Brandywine Fuel
 Consultant's Report"    means  the report entitled "Panda-
                         Brandywine,  L.P.  Generating   Facility
                         Fuel  Consultant's Report"  prepared  by
                         C.C. Pace, dated July 2, 1996, analyzing
                         the  sufficiency of the fuel supply  and
                         transportation  arrangements   for   the
                         Panda-Brandywine Facility.

"Brandywine Fuel Management
 Agreement"              means  the  Fuel Supply Management
                         Agreement, dated March 30, 1995, between
                         CDC and the Panda-Brandywine Partnership.

"Brandywine Gas
 Agreement"              means the Gas Sales Agreement,
                         dated March 30, 1995, between the Panda-
                         Brandywine Partnership and CDC.

"Brandywine Loan
 Agreement"              means  the Construction  Loan
                         Agreement  and  Lease Commitment,  dated
                         March  30,  1995, among GE Capital,  the
                         Panda-Brandywine Partnership and PBC.

"Brandywine O&M
 Agreement"              means the Operations & Maintenance
                         Agreement, dated November 21,  1994,  as
                         amended on  December 7, 1994, between the
                         Panda-Brandywine Partnership and Ogden
                         Brandywine.

"Brandywine Power Purchase
 Agreement"              means the Power Purchase Agreement,
                         dated   August  9,  1991,   as   amended
                         September  16, 1994, between the  Panda-
                         Brandywine Partnership and PEPCO.

"Brandywine Pro Forma"   means  the  pro  forma  financial
                         projections   prepared   by   Burns    &
                         McDonnell  which  are contained  in  the
                         Brandywine Pro Forma Report.

"Brandywine Pro Forma
 Report"                 means  the  report  entitled  "Independent
                         Panda-Brandywine Pro  Forma Projections"
                         prepared by ICF dated  July 26, 1996  presenting
                         an independent assessment of the pro forma
                         for the  Panda-Brandywine Facility.

"Brandywine Steam
 Agreement"              means the Steam Sales Agreement, dated
                         March 30, 1995, between Brandywine Water
                         Company and the  Panda-Brandywine Partnership.

"Brandywine Water
 Company"                means Brandywine Water Company, a
                         Delaware corporation.

"Burns & McDonnell"      means Burns & McDonnell.

"Business Day"           means  any day on which commercial
                         banks are not authorized or required  to
                         close   in  New  York  City,  New  York,
                         Dallas,  Texas,  the Cayman  Islands  or
                         Luxembourg.

"Capital Stock"          means, with respect to any person,
                         any    and    all   shares,   interests,
                         participations,    rights    or    other
                         equivalents  in  the  equity   interests
                         (however designated) in such person, and
                         any  rights  (other than debt securities
                         convertible  into  an equity  interest),
                         warrants  or  options  exercisable  for,
                         exchangeable  for  or  convertible  into
                         such an equity interest in such person.

"Capitalized Interest
 Deficiency"             means, with  respect  to any Monthly
                         Distribution  Date,  the amount by which
                         the amount on deposit in the Capitalized
                         Interest Fund as of such date (after giving
                         effect to all transfers to the Capitalized
                         Interest Fund to be made on such date) is
                         less than the  Capitalized Interest
                         Requirement in effect on such date.

"Capitalized Interest
 Fund"                   means the fund entitled "Capitalized Interest
                         Fund" described in and maintained by the Trustee
                         pursuant to Article IV of the Indenture.

"Capitalized Interest
 Requirement"            means for purposes of the Indenture   an
                         amount  equal to the  aggregate  amounts
                         required to be on deposit in the Capitalized
                         Interest Fund on any date as set forth in all
                         Series Supplemental Indentures, as the same may
                         be reduced pursuant to the Indenture.

"Cash Available for
 Distribution"           means  Total  Cash  Flow from all Project
                         Entities on  a consolidated  basis less
                         (i)  regularly scheduled  payments  of 
                         principal and interest on Project Debt, (ii)
                         additions to reserves required by Project
                         agreements, (iii) Trustee's  fees  under
                         the Indenture and (iv) the NNW Cash Flow
                         Participation, plus interest  earned  on
                         reserves required by Transaction Documents
                         entered into by the  Company, excluding,
                         however, Extraordinary Financial Distributions
                         and proceeds received   as  a  result  of
                         Mandatory Redemption Events, that at the  time  of
                         determination is available to be legally
                         distributed from the Project Entities to
                         the  PIC  Entities without contravention
                         of any Project agreement.

"Cash Available from
 Operations"             means, for  any  period, Total Cash Flow
                         from all Project Entities  on a consolidated
                         basis  prior to  all Consolidated Debt Service,
                         less (i)  additions to reserves  required  by
                         Project agreements, (ii) Trustee's  fees
                         under the Indenture plus interest earned
                         on   reserves  required  by  Transaction
                         Documents  entered into by the  Company,
                         and    (iii)    the   NNW   Cash    Flow
                         Participation,    excluding,    however,
                         Extraordinary   Financial  Distributions
                         and  proceeds received as  a  result  of
                         Mandatory Redemption Events.

"C.C. Pace"              means C.C. Pace Resources, Inc.

"CDC"                    means Cogen Development Company.

"Change of Control"      means the occurrence of any  event
                         or  series of events by which:  (a)  any
                         "person"  or "group" (as such terms  are
                         used in Sections 13(d) and 14(d) of  the
                         Exchange   Act)   is  or   becomes   the
                         "beneficial owner" (as defined  in  Rule
                         13d-3  under the Exchange Act), directly
                         or  indirectly, of more than 50% of  the
                         total  voting stock of the Company;  (b)
                         the  Company consolidates with or merges
                         into   another  person  or  any   person
                         consolidates with, or merges  into,  the
                         Company, in any such event pursuant to a
                         transaction  in  which  the  outstanding
                         voting  stock of the Company is  changed
                         into  or  exchanged for cash, securities
                         or  other property, other than any  such
                         transaction  where (i)  the  outstanding
                         voting  stock of the Company is  changed
                         into  or  exchanged for voting stock  of
                         the  surviving or resulting person  that
                         is  Qualified Capital Stock and (ii) the
                         holders  of  the  voting  stock  of  the
                         Company   immediately  prior   to   such
                         transaction own, directly or indirectly,
                         not  less than a majority of the  voting
                         stock  of  the  surviving  or  resulting
                         person     immediately    after     such
                         transaction;  (c)  the  Company,  either
                         individually or in conjunction with  one
                         or  more  of  its  Subsidiaries,  sells,
                         assigns,  conveys, transfers, leases  or
                         otherwise    disposes   of,    or    the
                         Subsidiaries   of  the   Company   sell,
                         assign,   convey,  transfer,  lease   or
                         otherwise    dispose    of,    all    or
                         substantially  all of the properties  of
                         the  Company and its Subsidiaries, taken
                         as a whole (either in one transaction or
                         a   series   of  related  transactions),
                         including   Capital   Stock   of    such
                         Subsidiaries, to any person (other  than
                         the Company or a wholly owned Subsidiary
                         of  the Company); or (d) the liquidation
                         or dissolution of the Company.

"Change of Control
 Offer"                  means  an offer by the Issuer to purchase
                         all then outstanding Bonds upon  the
                         occurrence  of  a  Change  of Control.

"Change of Control
 Purchase Date"          means a Business Day not more  than  60
                         nor less  than  30  days following a Change
                         of Control  on  which the  Issuer is obligated
                         to purchase Bonds  pursuant to a Change  of  Control
                         Offer.

"Change of Control
 Purchase Price"         means a purchase  price equal to 101% of the
                         principal amount of Bonds to be purchased by
                         the Issuer in connection  with  a Change  of
                         Control, plus  accrued and unpaid interest
                         thereon.

"China"                  means  the  People's  Republic  of China.

"CNG"                    means CNG Transmission Corporation.

"Collateral"             means  all  of  the  property  and
                         interests in property, real or personal,
                         now  owned or hereafter acquired  in  or
                         upon  which  a  Lien  has  been  or   is
                         purported  or  intended  to  have   been
                         granted to the Collateral Agent pursuant
                         to the Security Documents.

"Collateral Agency
 Agreement"              means  the Collateral  Agency Agreement,
                         dated the Issue Date,  among the Collateral
                         Agent, the  Issuer,  the Trustee,  PEC,
                         the  Letter of Credit Provider and the Company.

"Collateral Agent"       means Bankers Trust Company, a New
                         York banking corporation.

"Columbia Gas"           means  Columbia  Gas  Transmission
                         Corporation, a Delaware corporation.

"Columbia Gas FT
 Agreement"              means the Amended and Restated
                         FTS  Service Agreement, dated March  23,
                         1995,   between   the   Panda-Brandywine
                         Partnership and Columbia Gas.

"Columbia Gas IT
 Agreement"              means  the Service  Agreement for
                         Service  Under ITS  Rate  Schedule,
                         dated  as  of  April  4,  1991,  between
                         Columbia   Gas   and  PR  Corp.,   which
                         agreement  was assigned by PR Corp.  to,
                         and   assumed   by,  the  Panda-Rosemary
                         Partnership on January 6, 1992.

"Columbia Gulf"          means  Columbia Gulf  Transmission
                         Company, a Delaware corporation.

"Columbia Gulf IT
 Agreement"              means the ITS-1 Transportation
                         Service Agreement, dated as of June  13,
                         1996,  between  Columbia  Gulf  and  the
                         Panda-Rosemary Partnership.

"Columbia Precedent
 Agreement"              means the Precedent Agreement,  dated  as
                         of  February  25, 1994,   as   amended  by
                         the Amending Agreement, dated March 24, 1995,
                         between the Panda-Brandywine  Partnership  and
                         Columbia Gas.

"Commercial Operations"  means,  with respect to a Project,
                         (i)  the completion of construction  and
                         testing  and  the  functioning  of  such
                         Project  and  (ii) the satisfaction  and
                         discharge of all completion requirements
                         of, and commencement of regular capacity
                         or   reservation  payments  under,   the
                         purchase,  transportation or other  off-
                         take or use contracts for such Project.

"Commission"             means  the  U.S.  Securities  and
                         Exchange Commission.

"Company"                means Panda Interfunding Corporation, a
                         Delaware corporation.

"Company Debt Service"   means,  for any period,  scheduled
                         principal and interest payments  on  the
                         Bonds.

"Company Debt Service
 Coverage Ratio"         means for purposes of the Indenture, as of
                         any date of determination, the ratio of (i)
                         Cash Available  for Distribution  during  the
                         relevant  period  to (ii)  Company  Debt
                         Service for such period.

"Company Distribution
 Certificate"            means  the  officer's  certificate
                         from   the  Company  stating  that   the
                         conditions  precedent  for  transferring
                         monies from a Distribution Suspense Fund
                         to  the  appropriate  Distribution  Fund
                         have been satisfied.

"Company Expense Fund"   means  the fund entitled  "Company
                         Expense   Fund"   described    in    and
                         maintained  by the Trustee  pursuant  to
                         Article IV of the Indenture.

"Company Expenses
 Amount"                 means for each calendar  year commencing
                         with 1997, an amount equal to $300,000  
                         inflated  annually  commencing
                         January  1,  1997  and  adjusted  as  of
                         January  of each year ratably  for  each
                         partial  calendar year  in  which  Notes
                         shall be outstanding, and as such amount
                         may  otherwise be increased pursuant  to
                         the Indenture.

"Company Guaranty"       means  the unconditional guarantee
                         of the Existing Bonds by the Company.

"Company Loan Agreement" means the Loan Agreement, dated the
                         Issue Date, between the Company and  the
                         Issuer.

"Company Notes"          means the Initial Company Note and
                         each  promissory  note evidencing  loans
                         from  the Issuer to the Company  of  the
                         proceeds from the Prior Offering and any
                         future offerings of additional series of
                         Bonds.

"Company Security
 Agreement"              means the Security Agreement,
                         dated   the  Issue  Date,  between   the
                         Company and the Collateral Agent.

"Company Stock Pledge
 Agreement"              means the  Stock  Pledge Agreement, dated
                         the Issue Date, between the  Company and
                         the Collateral  Agent, pledging as Collateral
                         all of the issued and  outstanding capital
                         stock of the Issuer and each PIC U.S. Entity
                         and 60% of the issued and outstanding  capital
                         stock  or  other ownership interests  of
                         each PIC International Entity.

"Consolidated Debt
 Service"                means  for  purposes  of  the
                         Indenture, for any period, Company  Debt
                         Service  plus  scheduled  principal  and
                         interest payments on all Project Debt.

"Consolidated Debt Service
 Coverage Ratio"         means, as of any date of determination, the
                         ratio  of  (i)  Cash  Available  from  Operations
                         during  the relevant  period  to  (ii)  Consolidated
                         Debt  Service for such period; provided,
                         however,  that  at  any  time  that  the
                         Company holds Project Interests in  more
                         than    four    Projects,    then    the
                         Consolidated Debt Service Coverage Ratio
                         shall  not be applied in respect of  any
                         event or requirement.

"Consolidated Pro Forma" means  a summary consolidation  of
                         the  pro forma financial projections for
                         the  Panda-Brandywine Facility  and  the
                         Panda-Rosemary Facility.

"Consolidated Pro Forma
 Report"                 means the report entitled "Summary of the
                         Consolidated Pro  Formas of the Panda-Rosemary
                         and Panda-Brandywine  Power Projects" prepared  by
                         ICF  dated July 26, 1996 containing  the
                         Consolidated Pro Forma.

"Consolidating Engineer" means ICF, or its successor, which
                         shall  be  a firm of national reputation
                         with   expertise   in  engineering   and
                         financial  analysis and which may  rely,
                         to  the extent necessary for purposes of
                         performing   its   duties   under    the
                         Indenture,    on    other    Independent
                         Engineers.

"Cove Point"             means   Cove  Point  LNG  Limited
                         Partnership.

"Cove Point FT
 Agreement"              means that certain FTS Service
                         Agreement, dated March 30, 1995, between
                         the   Panda-Brandywine  Partnership  and
                         Cove Point.

"Credit Agreement"       means  the Credit, Term  Loan  and
                         Security  Agreement,  dated  August  31,
                         1993,  among PEC, PR Corp., PRC  II  and
                         NNW.

"Debt Service 
 Deficiency"             means,  with respect  to  any
                         Payment Date, the amount by which monies
                         on  deposit in the Debt Service Fund  as
                         of such date (after giving effect to all
                         transfers to the Debt Service Fund to be
                         made  on such date) is insufficient  for
                         the  payment of the amounts of  interest
                         and,  if  applicable, principal due  and
                         payable  on the Company Notes (including
                         any  past  due amounts) on  the  Payment
                         Date    for   each   series   of   Bonds
                         outstanding  next  following   the   day
                         immediately   preceding   such   Monthly
                         Distribution Date.

"Debt Service Fund"      means  the  fund  entitled  "Debt
                         Service   Fund"   described    in    and
                         maintained  by the Trustee  pursuant  to
                         Article IV of the Indenture.

"Debt Service Reserve
 Fund"                   means the fund entitled "Debt
                         Service Reserve Fund" described  in  and
                         maintained  by the Trustee  pursuant  to
                         Article IV of the Indenture.

"Debt Service Reserve
 Deficiency"             means the amount, with respect to any Monthly
                         Distribution Date, the amount by which the
                         amount on deposit in the Debt Service Reserve Fund
                         as  of such date (after giving effect to
                         all transfers  to  the  Debt   Service
                         Reserve Fund to be made on such date) is
                         less   than  the  Debt  Service  Reserve
                         Requirement in effect on such date.

"Debt Service Reserve
 Requirement"            means on the Issue Date, an amount equal to
                         $6.4 million,  and, except as may be otherwise
                         provided in any Series Supplemental Indenture,  at
                         any time thereafter, an amount equal  to
                         the  scheduled  principal  and  interest
                         payments  on the Bonds created  by  such
                         Series Supplemental Indenture due pursuant to
                         the Indenture during the 12- month  period
                         immediately following  the date  of determination,
                         except that, if less than 12 months remain before
                         the Final Stated Maturity of the Bonds, then
                         an amount equal to the scheduled principal and
                         interest payments  on  the Bonds due pursuant to
                         the Indenture  for such period shall be maintained;
                         provided  that the Debt Service  Reserve
                         Requirement, as determined at any  time,
                         shall  be reduced by the amount then  on
                         deposit in the Capitalized Interest Fund
                         in    respect   of   interest   payments
                         scheduled to be made during the 12-month
                         period immediately following the date of
                         determination.

"Disqualified Capital
 Stock"                  means any Capital Stock that, either by its
                         terms, by the terms of any security into which
                         it is convertible or exchangeable or by contract 
                         or otherwise, is, or upon the happening  of
                         an  event  or passage of time would  be,
                         required  to  be redeemed or repurchased
                         prior  to  the final stated maturity  of
                         the Bonds or is redeemable at the option
                         of  the holder thereof at any time prior
                         to  such  final stated maturity,  or  is
                         convertible  into  or  exchangeable  for
                         debt  securities at any  time  prior  to
                         such final stated maturity.

"Distribution Funds"     means  the U.S. Distribution  Fund
                         and the International Distribution Fund.

"Distribution Suspense
 Funds"                  means the U.S. Distribution
                         Suspense   Fund  and  the  International
                         Distribution Suspense Fund.

"DTC"                    means The Depository Trust Company,
                         a    limited   purpose   trust   company
                         organized under the laws of the State of
                         New  York  and a member of  the  Federal
                         Reserve System.

"Effectiveness Target
 Date"                   means  the respective  target date  for
                         effectiveness of the Exchange Offer 
                         Registration  Statement  or   the
                         Shelf    Registration    Statement    as
                         specified  in  the  Registration  Rights
                         Agreement.

"Eligible Institution"   means a firm that is a member of a
                         registered national securities  exchange
                         or  a member of the National Association
                         of  Securities Dealers,  Inc.  or  by  a
                         commercial bank or trust company  having
                         an office or correspondent in the United
                         States.

"Energy Policy Act"      means  the  Energy Policy  Act  of 1992.

"Event of Default"       means the events listed in Section
                         9.1 of the Indenture.

"EWG"                    means an Exempt Wholesale  Generator.

"Exchange Act"           means the Securities Exchange  Act of 1934,
                         as amended.

"Exchange Agent"         means Bankers Trust Company.

"Exchange Bonds"         means  the 11-5/8% Pooled  Project
                         Bonds,  Series  A-1 due 2012,  of  Panda
                         Funding Corporation.

"Exchange Offer"         means the offer of the Issuer, upon
                         the  terms and subject to the conditions
                         set  forth in the Prospectus and in  the
                         Letter of Transmittal, to exchange up to
                         $105,525,000   in  aggregate   principal
                         amount  of  its  11-5/8% Pooled  Project
                         Bonds,  Series A-1 due 2012 for  a  like
                         principal  amount of its 11-5/8%  Pooled
                         Project Bonds, Series A due 2012.

"Exchange Offer
 Registration Statement" means  a  registration  statement
                         covering  an  offer  by  the  Issuer  to
                         exchange Old Bonds for like bonds to  be
                         filed with the Commission by the Company
                         and   the   Issuer   pursuant   to   the
                         Registration Rights Agreement.

"Exempt Wholesale
 Generator"              means a company that the FERC
                         has  declared to be an exempt  wholesale
                         generator  pursuant  to  Section  32  of
                         PUHCA  and that, as a result, is  exempt
                         from PUHCA.

"Existing Bonds"         means collectively, the Old  Bonds
                         and the Exchange Bonds.

"Expiration Date"        means   the  expiration  of   the
                         Exchange  Offer at 5:00 p.m.,  New  York
                         City  time,  on _________, 1996,  unless
                         extended  by  the  Issuer  in  its  sole
                         discretion.

"Extraordinary
 Distribution Accounts"  means the U.S. Extraordinary Distribution
                         Account and the International Extraordinary
                         Distribution Account.

"Extraordinary Financial
 Distribution"           means all Project distributions received by
                         the Company or any  PIC Entity or any person
                         on behalf of the Company or any PIC Entity,
                         directly  or indirectly, in  respect  of
                         any   of  the  Projects  (including  all
                         distributions   from  Project   Entities
                         directly or indirectly to the Company or
                         any   PIC   Entity),  net   of   related
                         unreimbursed costs and expenses that are
                         attributable  to  or  incurred  by   the
                         Company  or any PIC Entity that  may  be
                         legally  distributed  or  paid  to   the
                         Company   or  any  PIC  Entity   without
                         contravention of any Project  agreement,
                         in respect of (i) settlements, judgments
                         or  other payments received by a Project
                         in   connection  with  any   litigation,
                         arbitration or similar proceeding at law
                         or   in  equity  or  any  administrative
                         proceeding,  except to the  extent  that
                         any  such  proceeding is  in  connection
                         with  a Mandatory Redemption Event, (ii)
                         any  monies released from an  escrow  or
                         similar  account established  by  or  on
                         behalf  of a Project in connection  with
                         the     financing     or     contractual
                         arrangements of such Project (other than
                         (a)  monies held in an escrow or similar
                         account  established under the Project's
                         financing  arrangements for the  purpose
                         of  governing the disbursement  of  such
                         Project's   revenue  either  before   or
                         subsequent  to a default  by  a  Project
                         under  any of such Project's contractual
                         obligations,   (b)   monies   held    in
                         operating  or  similar reserve  accounts
                         established   for   Project    operating
                         contingencies  and  funded  out  of  the
                         Project's  operating cash flow  and  (c)
                         monies  held  in  an escrow  or  similar
                         account as a construction contingency or
                         for   the  payment  of  development   or
                         similar  fees),  (iii)  any  buy-out  or
                         settlement  of  a contract  to  which  a
                         Project   is   a  party  or   (iv)   any
                         transaction that results in the  receipt
                         of cash or other property upon the sale,
                         transfer  or  other  disposition  (other
                         than   as  set  forth  in  clause  (iii)
                         hereof) of any contractual rights  of  a
                         Project  except to the extent that  such
                         transaction  is  in  connection  with  a
                         Mandatory Redemption Event.

"FERC"                   means the Federal Energy Regulatory
                         Commission.

"Final Stated Maturity"  means the last stated maturity date
                         of any series of Bonds outstanding under
                         the Indenture.

"Financial Closing"      means   closing  of  the  initial
                         construction   or   long-term    project
                         financing of a Project.

"Firm Gas
 Transportation
 Agreements"             means the Transco 284  Agreement and the
                         similar firm transportation  agreements 
                         the Panda-Rosemary  Partnership entered into
                         with Texas Gas and CNG.

"Flippo"                 means Flippo Construction.

"Florida Act"            means the Florida Securities Act.

"Florida Power"          means Florida Power Corporation, a Florida
                         corporation.

"Florida PSC"            means  the Florida Public  Service
                         Commission.

"Ford Credit"            means Ford Motor Credit Company, a
                         Delaware corporation.

"FPA"                    means the Federal Power  Act, as amended.

"Fuel Consultant"        means, with respect to the Panda-Rosemary
                         Facility, Schlesinger and, with respect to
                         the Panda-Brandywine Facility, C.C. Pace,
                         or their respective successors.

"Future Ratio
 Determination  Period"  means, as of the date of determination,
                         each of the following: (1) the period
                         beginning with the date of determination through
                         December  31 of that calendar year;  (2)
                         each  period  consisting of  a  calendar
                         year  thereafter  through  the  calendar
                         year  immediately prior to the  calendar
                         year  in which the Final Stated Maturity
                         occurs  and  (3)  the period  thereafter
                         beginning with January 1 and ending with
                         the Final Stated Maturity.

"GE Capital"             means  General  Electric  Capital
                         Corporation, a New York corporation.

"Global Bond"            means  the single permanent global
                         certificate    in   definitive,    fully
                         registered  form  that  represents   the
                         Exchange Bonds.

"GNPIPD"                 means  the Gross National  Product
                         Implicit Price Deflator.

"Harbin"                 means  Harbin  Power  Engineering
                         Company    Limited,   the   engineering,
                         procurement and construction  contractor
                         for the Panda-Luannan Facility.

"Heard Defendants"       means the Heard Energy Corporation,
                         collectively  with  certain   individual
                         former   PEC  officers,  employees   and
                         advisors  who are involved in litigation
                         with PEC.

"ICF"                    means ICF Resources, Incorporated,
                         a Florida corporation.

"Indenture"              means   collectively  the   Trust
                         Indenture,  dated the Issue Date,  among
                         the  Issuer, the Company and the Trustee
                         and all Series Supplemental Indentures.

"Independent Director"   means the "Independent Director" of
                         each of the Issuer and the Company, with
                         the   power  and  authority  and  duties
                         provided  in the respective Certificates
                         of Incorporation and By-laws thereof.

"Independent Engineer"   means, with respect to the  Panda-
                         Rosemary  Facility, Burns  &  McDonnell,
                         and,   with   respect  to   the   Panda-
                         Brandywine  Facility,  PES,   or   their
                         respective successors.

"Initial Company Note"   means the promissory note issued by
                         the  Company  to  the  Issuer  with   an
                         original principal amount equal  to  the
                         original  aggregate principal amount  of
                         the  Old  Bonds, representing a loan  to
                         the  Company  of  the  proceeds  of  the
                         issuance of the Old Bonds.

"Initial Purchaser"      means Jefferies & Company, Inc., a
                         Delaware corporation.

"Institutional
 Accredited  Investors"  means institutional "accredited investors"
                         as defined under Rule 501(a)(1), (2), (3) or
                         (7) under the Securities Act.

"Interest Payment Date"  means  each February 20 and August
                         20,  commencing February  20,  1997,  on
                         which interest on the Existing Bonds  is
                         paid,  and  the  dates  on  which   each
                         installment of interest is  due  on  any
                         other series of Bonds.

"International Accounts
 and Funds"              means the International Accounts and Funds 
                         described  in  and maintained by the International
                         Collateral Agent pursuant to Article  IV
                         of the Indenture.

"International
 Collateral Agent"       means the Trustee acting in its capacity as
                         agent for  the  PIC International Entities for
                         the benefit of the Company.

"International
 Distribution Fund"      means the fund entitled "International 
                         Distribution  Fund" described in and maintained
                         pursuant  to Article IV of the Indenture.

"International
 Distribution
 Suspense Fund"          means the fund entitled "International
                         Distribution Suspense Fund" described in and
                         maintained by the International Collateral
                         Agent pursuant to Article IV of the Indenture.

"International
 Extraordinary
 Distribution Account"   means the account entitled "International
                         Extraordinary Distribution Account" described
                         in and maintained by the International
                         Collateral Agent pursuant to Article  IV
                         of the Indenture.

"International Mandatory
 Redemption Account"     means the account entitled "International
                         Mandatory Redemption Account" described in and
                         maintained by the International Collateral Agent
                         pursuant to Article IV of the Indenture.

"International Project
 Account"                means the account entitled "International
                         Project Account" described in and maintained by 
                         the International Collateral Agent  pursuant
                         to Article IV of the Indenture.

"International Project
 Distributions"          means distributions and amounts received
                         by any PIC International Entity or any other person
                         on   behalf  of  any  PIC  International
                         Entity from, or in connection with, Non-
                         U.S.   Projects  that  may  be   legally
                         distributed   or   paid   to   any   PIC
                         International       Entity       without
                         contravention of any Project  agreement,
                         other   than   Extraordinary   Financial
                         Distributions  and  amounts   that   are
                         required   to   be  deposited   in   the
                         International    Mandatory    Redemption
                         Account  pursuant to the Indenture,  and
                         all  interest  earned  and  received  on
                         amounts  on deposit in the International
                         Accounts and Funds.

"Investment Company Act" means the Investment Company Act of
                         1940, as amended.

"Issue Date"             means  July 31, 1996, the date  of
                         issuance of the Old Bonds.

"Issuer"                 means Panda Funding Corporation, a
                         Delaware corporation.

"Issuer Security
 Agreement"              means that certain Security
                         Agreement, dated the Issue Date, between
                         the  Issuer  and  the  Collateral  Agent
                         which   provides   for  the   collateral
                         assignment   of  all  of  the   Issuer's
                         personal property.

"Joint Venture
 Companies"              means collectively the four
                         equity  joint ventures formed under  PRC
                         law    for   purposes   of   developing,
                         constructing  and operating  the  Panda-
                         Luannan Facility.

"Letter of Credit"       means for purposes of the Indenture
                         an  irrevocable standby letter of credit
                         which may be used to satisfy in whole or
                         in   part,  the  Debt  Service   Reserve
                         Requirement.

"Letter of Credit
 Provider"               means any commercial bank that issues  a
                         Letter  of  Credit  and  that  enters
                         into a reimbursement agreement as
                         required  pursuant to the Indenture  and
                         becomes a party to the Collateral Agency
                         Agreement.

"Letter of Transmittal"  means  the  Letter of  Transmittal
                         accompanying   the   Prospectus    which
                         holders  of  Old Bonds must execute  and
                         deliver  to the Exchange Agent in  order
                         to   tender  their  Old  Bonds  in   the
                         Exchange Offer.

"Lien"                   means for purposes of the Indenture
                         any   mortgage,  pledge,  hypothecation,
                         security       interest,      collateral
                         assignment, lien (statutory  or  other),
                         preference,  priority or other  security
                         agreement  or  payment  arrangement   or
                         encumbrance  of  any  kind   or   nature
                         whatsoever,      including,      without
                         limitation,  any  conditional  sale   or
                         other  title  retention  agreement,  any
                         financing lease having substantially the
                         same effect as any of the foregoing  and
                         the filing of any financing statement or
                         similar  instrument  under  the  Uniform
                         Commercial Code or comparable law of any
                         jurisdiction, domestic or international.

"Mandatory Redemption
 Accounts"               mean the U.S.  Mandatory Redemption Account
                         and the International Mandatory Redemption Account.

"Mandatory Redemption
 Event"                  means (i) the sale or disposition of any
                         Collateral, any Project or portion thereof or 
                         any direct or indirect interest of the Company  or
                         any  PIC  Entity in any Project or  (ii)
                         any   event   of   casualty,   loss   or
                         condemnation   with   respect   to   any
                         Project.

"Material Adverse
 Change"                 means  (i) a material adverse  change 
                         in  the  business,  results   of
                         operations,   condition  (financial   or
                         otherwise)  or  property  of   (a)   the
                         Company,  (b) the Issuer,  (c)  any  PIC
                         Entity  or  (d) any Project or  (e)  any
                         Project  Entity,  in each  case  to  the
                         extent   that  such  change   could   be
                         reasonably  expected to have a  material
                         adverse  effect  on the  Issuer  or  its
                         ability  to make payments on the  Bonds,
                         or on the Company or its ability to make
                         payments  on  the Company  Notes  or  to
                         perform   its  obligations   under   the
                         Company  Guaranty or (ii) any  event  or
                         occurrence of whatever nature, which  in
                         any  case has a material adverse  effect
                         on  (a) the ability of PEC, the Company,
                         the  Issuer or any PIC Entity to perform
                         its   obligations  under  any  agreement
                         governing the rights and obligations  of
                         such  entity, including any  Transaction
                         Document,   or   any  Project   Entity's
                         ability to perform its obligations under
                         any  agreement governing the rights  and
                         obligations of such entity, in each such
                         case,  to the extent that such event  or
                         occurrence could be reasonably  expected
                         to have a material adverse effect on the
                         Issuer  or its ability to make  payments
                         on  all  series  of  Bonds,  or  on  the
                         Company  or its ability to make payments
                         on  the Company Notes or its ability  to
                         perform   its  obligations   under   the
                         Company Guaranty or (b) the validity  or
                         priority  of the Trustee's or Collateral
                         Agent's Lien on the Collateral.

"Monthly Distribution
 Date"                   means a date prescribed  each
                         month  for  the distribution  of  monies
                         deposited   in   the  Project   Accounts
                         according to the priority set  forth  in
                         Article IV of the Indenture.

"NCNG"                   means  North Carolina Natural  Gas
                         Corporation, a Delaware corporation.

"NCPG"                   means North China Power Group, one
                         of  five interprovincial power groups in
                         China.

"NCPGC"                  means  North  China  Power  Group
                         Company, the business arm of NCPG.

"NCUC"                   means the North Carolina Utilities
                         Commission.

"NEA"                    means Nepal Electricity Authority.

"NGC"                    means Natural Gas Clearinghouse, a
                         Colorado general partnership.

"Non-U.S. Projects"      means  the Projects owned  by  PIC
                         International   Entities   and   located
                         outside  of the United States in respect
                         of which deferral of U.S. federal income
                         taxes is being sought.

"NNW"                    means NNW, Inc., formerly known as
                         Nova    Northwest,   Inc.,   an   Oregon
                         corporation.

"NNW Cash Flow
 Participation"          means NNW's cash flow participation in
                         distributions from the Panda-Rosemary Partnership.

"NPDES"                  means the National Pollutant Discharge
                         Elimination System.

"Ogden Brandywine"       means Ogden Brandywine Operations,
                         Inc.,   a  subsidiary  of  Ogden   Power
                         Corporation.

"Ogden Rosemary"         means  Ogden Rosemary  Operations,
                         Inc.,   a  subsidiary  of  Ogden   Power
                         Corporation.

"Old Bonds"              means  the 11-5/8% Pooled  Project
                         Bonds,  Series  A  due  2012,  of  Panda
                         Funding Corporation.

"Other International
 Note"                   means any loan to a PIC International Entity
                         from  the  Company which is not evidenced by
                         a PIC International Entity Note.

"Panda-Brandywine
 Facility"               means the 230 MW natural gas-fired, 
                         combined-cycle cogeneration
                         facility  located in Brandywine,  Prince
                         George's County, Maryland.

"Panda-Brandywine 
 Financing"              means, collectively, the single investor lease
                         and the construction loan provided by GE Capital
                         in respect of the Brandywine Facility.

"Panda-Brandywine 
 Partnership"            means  Panda-Brandywine, L.P., a Delaware limited
                         partnership.

"Panda Energy Delaware"  means Panda Energy Corporation,  a
                         Delaware corporation.

"Panda Interholding"     means Panda Interholding Corporation, a
                         Delaware corporation.

"Panda International"    means  Panda Energy International,
                         Inc., a Texas corporation.

"Panda-Kathleen
 Facility"               means  the natural gas-fired,
                         combined-cycle cogeneration facility  to
                         be  located near Lakeland, Florida  that
                         is     being    developed    by    Panda
                         International.

"Panda-Kathleen 
 Partnership"            means Panda-Kathleen, L.P.,  a Delaware limited
                         partnership.

"Panda-La Panga
 Facility"               means  the  500 MW coal-fired
                         power  generation facility to be located
                         in  the  State of Orissa, India that  is
                         being developed by Panda International.

"Panda-Luannan Facility" means  the  2  X 50 MW  coal-fired
                         cogeneration facility to be  located  in
                         Luannan  County, Tangshan  Municipality,
                         Hebei  Province,  China  that  is  being
                         developed by Panda International.

"Panda-Nepal Facility"   means  the  36  MW  hydroelectric
                         generation facility to be located on the
                         upper Bhote Koshi River in Nepal that is
                         being developed by Panda International.

"Panda-Rosemary 
 Facility"               means the 180 MW natural gas-fired, 
                         combined-cycle cogeneration
                         facility  located  in  Roanoke   Rapids,
                         North Carolina.

"Panda-Rosemary
 Partnership"            means Panda-Rosemary, L.P., a Delaware limited
                         partnership.

"Panda-Rosemary
 Partnership Loan"       means the loan by the Rosemary  Issuer  to
                         the  Panda-Rosemary Partnership  of funds from the
                         proceeds from the sale of the Rosemary Bonds.

"Panda-Rosemary
 Pipeline"               means the approximately 10.26 mile  natural gas
                         pipeline owned by  the Panda-Rosemary Partnership
                         commencing in Pleasant   Hill,  North   Carolina
                         and terminating    at   the   Panda-Rosemary
                         Facility,  together with all appurtenant
                         facilities.

"Payment Date"           means a Principal Payment Date  or
                         Interest Payment Date.

"PBC"                    means Panda Brandywine Corporation,
                         a Delaware corporation.

"PEC"                    means Panda Energy Corporation,  a
                         Texas corporation.

"PEC Stock Pledge
 Agreement"              means the Stock Pledge Agreement, dated the Issue
                         Date, between PEC  and  the Collateral Agent,
                         pursuant to which PEC pledges 100% of its capital
                         stock in the Company as Collateral.

"PEPCO"                  means   Potomac  Electric   Power
                         Corporation, a District of Columbia  and
                         Virginia corporation.

"Permitted Investments"  means those investments of balances
                         in Accounts and Funds that are permitted
                         under the Indenture.

"PES"                    means Pacific Energy Services, Inc.

"PIC Entity or Entities" means  one  or  more corporations, companies,
                         partnerships, limited liability  companies or
                         other entities (i)  that are not Project Entities,
                         (ii) 100%  of  the  voting capital  stock  or
                         other  voting equity interests of  which
                         is  owned directly by the Company, other
                         than    directors'   qualifying   shares
                         mandated  by  applicable law  and  (iii)
                         through  which the Company owns indirect
                         interests in Project Entities.

"PIC Entity Guaranties"  means the guaranty agreement dated
                         the  Issue  Date,  among  the  PIC  U.S.
                         Entities and the Collateral Agent.

"PIC International
 Entities"               means PIC Entities that  own, through Project
                         Entities, Non-U.S. Projects.

"PIC International 
 Entity  Loan"           means any loan  by  the Company to a PIC
                         International Entity of the proceeds of the 
                         issuance of a series of  Bonds (issued by the
                         Issuer  to  the Company  and  represented by
                         a Company Note), the payments on which are  to  be
                         made  from distributions from a Non-U.S.
                         Project   to   be  held  by   such   PIC
                         International  Entity  as  part  of  the
                         Project Portfolio.

"PIC International
 Entity Note"            means a note evidencing a PIC International
                         Entity Loan.

"PIC U.S. Entities"      means  PIC Entities that,  through
                         Project Entities, own U.S. Projects.

"Pipeline Operating
 Agreement"              means the Pipeline Operating Agreement, dated
                         as of February 14, 1990, among PEC, PR  Corp.,
                         and  NCNG,  as amended, which  agreement
                         was  assigned  by PEC  to  PR  Corp.  on
                         January  15,  1990 and as the  same  was
                         assigned by PR Corp. to, and assumed by,
                         the Panda-Rosemary Partnership.

"PORTAL"                 means the Private Offerings, Resale
                         and Trading through Automatic Linkages.

"PR Corp."               means Panda-Rosemary Corporation, a
                         Delaware corporation.

"PRC"                    means  the  People's  Republic  of China.

"PRC II"                 means   PRC  II  Corporation, a Delaware corporation.

"Principal Payment Date" means  each February 20 and August 20,
                         commencing on February 20, 1997,  on
                         which principal on the Existing Bonds is
                         paid,  and  the  dates  on  which   each
                         installment of principal is due  on  any
                         other series of Bonds.

"Prior Offering"         means  the  offering  of  the  Old Bonds.

"Project" or "Projects"  means  one or more electric  power 
                         generation      projects      (including
                         businesses     substantially     related
                         thereto, such as a steam host affiliated
                         therewith)  that  has been  or  will  be
                         transferred  to  the Company  or  a  PIC
                         Entity   pursuant  to   the   Additional
                         Projects Contract.

"Project Accounts"       means the U.S. Project Account and
                         the International Project Account.

"Project Debt"           means  any  indebtedness  created,
                         incurred or assumed by a Project  Entity
                         or secured by the assets of a Project.

"Project Distributions"  means  U.S.  Project Distributions
                         and International Project Distributions.

"Project Entity"         means  any  corporation,  company,
                         partnership,  limited liability  company
                         or  other entity that is (i) directly or
                         indirectly  owned by a  PIC  Entity  and
                         (ii)  (A) that is the direct or indirect
                         owner  of  a  Project  or  (B)  that  is
                         obligated   under  or  a  guarantor   of
                         Project  Debt  or  that  has  granted  a
                         security  interest in any of its  assets
                         (including  Project cash  flows),  other
                         than  the  capital stock of any  of  its
                         Subsidiaries (and any dividends or other
                         distributions on such capital stock  and
                         proceeds   therefrom),  to  secure   the
                         payment   of   Project   Debt   or   the
                         performance of any Project agreement.

"Project Interest"       means   an   equity  or   similar
                         ownership interest in a Project.

"Project Portfolio"      means  the  portfolio of  Projects
                         owned,  directly or indirectly,  by  the
                         Company.

"Project Distributions"  means  U.S.  Project Distributions
                         and International Project Distributions.

"Propectus"              means   this   Prospectus   dated ________ 
                         with respect to  the  Exchange Bonds.

"Prudent Utility
 Practices"              means the practices generally followed by 
                         the  electric  utility industry, as changed from
                         time to  time, which  generally include,  but  are
                         not limited  to,  engineering and  operating
                         considerations.

"PUCs"                   means state public utility commissions in the
                         United States.

"PUHCA"                  means  the Public Utility  Holding Company Act of
                         1935, as amended.

"Purchase Agreement"     means the Purchase Agreement dated July  26,
                         1996, between the Issuer  and the Initial Purchaser.

"PURPA"                  means the Public Utility Regulatory
                         Policies Act of 1978, as amended.

"QF"                     means Qualifying Facility.

"Qualified Capital 
 Stock"                  of any person means any  and all  Capital Stock 
                         of such person  other than Disqualified Capital
                         Stock. 

"Qualified Institutional
 Buyer"                  means a qualified institutional  buyer  as  such
                         term  is defined in Rule 144A.

"Qualifying Facility"    means   either  a   small   power
                         production  facility or  a  cogeneration
                         facility   that   has   satisfied    the
                         definition  of "qualifying facility"  as
                         set  forth  in  18 C.F.R.  292.101(b)(1)
                         of  the  regulations  promulgated  under
                         PURPA.

"Rating Agencies"        means  Moody's Investors  Service,
                         Inc. and Duff & Phelps Credit Rating Co.

"Raytheon"               means   Raytheon  Engineers   and
                         Constructors, Inc.

"Reaffirmation"          means, with respect to any event, a
                         confirmation  in writing from  at  least
                         one rating agency that the rating of the
                         Bonds  in  effect immediately  prior  to
                         such   event   will  be  maintained   or
                         improved  after  giving effect  to  such
                         event.    The   terms   "Reaffirm"    or
                         "Reaffirmed"  used  as  verbs   have   a
                         correlative meaning.

"Registration Default"   means the occurrence of any of the
                         following:   (a)  the  Issuer  and   the
                         Company   fail  to  file  any   of   the
                         registration statements required by  the
                         Registration  Rights  Agreement  on   or
                         before  the  date  specified  for   such
                         filing,  (ii)  any of such  registration
                         statements are not declared effective by
                         the   Commission  on  or  prior  to  the
                         Effectiveness  Target  Date,  (iii)  the
                         Issuer   and   the   Company   fail   to
                         consummate the Exchange Offer within  30
                         business  days  after the  Effectiveness
                         Target   Date   or   (iv)   the    Shelf
                         Registration  Statement or the  Exchange
                         Offer Registration Statement is declared
                         effective  but  thereafter,  subject  to
                         certain   exceptions,   ceases   to   be
                         effective  or usable in connection  with
                         the   Exchange  Offer  or   resales   of
                         Transfer  Restricted Bonds, as the  case
                         may be, during the periods specified  in
                         the Registration Rights Agreement.

"Registration Rights
 Agreement"              means the Registration Rights Agreement, dated
                         the Issue  Date, among  the Company, the Issuer
                         and the Initial Purchaser.

"Registration Statement" means  this Registration Statement
                         on  Form  S-1 filed with the  Commission
                         covering the Exchange Bonds.

"Reimbursement
 Agreement"              means the Second Amended  and
                         Restated    Letter   of    Credit    and
                         Reimbursement  Agreement, dated  January
                         6,   1992,   among   the  Panda-Rosemary
                         Partnership, The Fuji Bank, Limited, and
                         certain other banks party thereto.

"Rosemary Bonds"         means  the  8-5/8% First  Mortgage
                         Bonds due 2016 of Panda-Rosemary Funding
                         Corporation.

"Rosemary Borrowers"     means PEC, PR Corp. and PRC II.

"Rosemary Engineering
 Report"                 means the report entitled "Panda-Rosemary
                         Corporation Project Condition Assessment Report
                         for Potential  Investors at the  Request  of
                         Panda  Energy Corporation"  prepared  by
                         Burns  & McDonnell, dated July 26, 1996,
                         concerning       certain      technical,
                         environmental  and economic  aspects  of
                         the Panda-Rosemary Facility.

"Rosemary Facility Site" means the site on which the Panda-
                         Rosemary Facility is located.

"Rosemary Fuel
 Consultant"             means  Schlesinger  or   its successor.

"Rosemary Fuel 
Consultant's Report"     means  the  report entitled  "Assessment of 
                         Fuel Price, Supply and Delivery Risks for the
                         Panda-Rosemary  Cogeneration Project" prepared
                         by   Schlesinger,  dated  September  20,
                         1996,  analyzing the sufficiency of  the
                         fuel     supply    and    transportation
                         arrangements   for  the   Panda-Rosemary
                         Facility.

"Rosemary Fuel Management
 Agreement"              means  the  Fuel Supply Management
                         Agreement,  dated  October   10,   1990,
                         between  the  Panda-Rosemary Partnership
                         and NGC, as amended.

"Rosemary Gas Supply 
 Agreement"              means the Gas Purchase Contract, dated April 12,
                         1990,  between the  Panda-Rosemary Partnership
                         and NGC, as amended.

"Rosemary Indenture"     means the indenture, dated  as  of
                         the Issue Date, among the Panda-Rosemary
                         Partnership,   Panda-Rosemary    Funding
                         Corporation, and Fleet National Bank.

"Rosemary Issuer"        means   Panda-Rosemary   Funding
                         Corporation, a Delaware corporation.

"Rosemary O&M Agreement" means the Operations & Maintenance
                         Agreement, effective as of December  27,
                         1993,    between    the   Panda-Rosemary
                         Partnership and U-Tech, as amended.

"Rosemary Offering"      means the offering of the Rosemary Bonds.

"Rosemary Power 
 Purchase Agreement"     means  the  Power  Purchase   and
                         Operating  Agreement, dated January  24,
                         1989, as amended on October 24, 1989 and
                         July  30,  1993, between VEPCO  and  the
                         Panda-Rosemary Partnership.

"Rosemary Pro Forma"     means  the  pro  forma  financial
                         projections   prepared   by   Burns    &
                         McDonnell  that  are  contained  in  the
                         Rosemary Engineering Report.

"Rosemary Site Lease"    means the Real Property Lease  and
                         Easement Agreement, dated June 9,  1989,
                         as  amended  on October 1, 1989  and  as
                         further amended on January 31, 1990  and
                         March   15,  1996,  between  the  Panda-
                         Rosemary Partnership and Bibb.

"Rosemary Steam 
 Agreement"              means the Cogeneration Energy
                         Supply  Agreement,  dated  January   12,
                         1989, by and between PEC and Bibb, which
                         contract  was assigned by  PEC  to,  and
                         assumed  by, PR Corp., as such  contract
                         was  amended October 1, 1989, and as the
                         same  was  further assigned by PR  Corp.
                         to,  and  assumed by, the Panda-Rosemary
                         Partnership on January 3, 1990.

"Rule 144A"              means Rule 144A under the Securities Act.

"SCC"                    means the Virginia State Corporation Commission.

"Schlesinger"            means Benjamin Schlesinger and Associates, Inc.

"Secured Parties"        means  the Bondholders, the Letter
                         of Credit Provider and the Trustee.

"Securities Act"         means the Securities Act of 1933, as amended.

"Security Documents"     means,  collectively, (i) the Collateral Agency
                         Agreement, (ii) the Issuer Security Agreement,
                         (iii) the PEC Stock Pledge Agreement, (iv)
                         the Company Stock  Pledge Agreement, (v) the
                         Company Security  Agreement, and  all  financing
                         statements    executed   in   connection
                         therewith   and   any  and   all   other
                         agreements   or   instruments   now   or
                         hereafter  executed by the  Issuer,  the
                         Company,  any  PIC  Entity,  PEC,  Panda
                         International  or any  other  person  as
                         security  for the payment or performance
                         of the Bonds.

"Series A Supplemental
 Indenture"              means collectively,  the First Supplemental
                         Indenture, dated the Issue  Date, and the Second
                         Supplemental Indenture, dated   __________,   1996,
                         entered  into  in  accordance  with  the
                         Indenture among the Company, the  Issuer
                         and  the Trustee in connection with  the
                         Existing Bonds.

"Series Supplemental
 Indenture"              means  any  supplemental indenture  entered into
                         in  accordance with  the  Indenture among the
                         Company, the Issuers and the Trustee.

"Shelf Registration 
 Statement"              means a shelf registration statement covering
                         resales of the Old Bonds which the Company  and
                         the  Issuer may be required to file with
                         the    Commission   pursuant   to    the
                         Registration Rights Agreement.

"SPC"                    means the State Planning Commission
                         of the People's Republic of China.

"Subsidiary"             means, in respect of any person, a
                         corporation,    partnership,     limited
                         liability  company or other entity,  (i)
                         at  least  a  50% (direct  or  indirect)
                         ownership or equivalent interest of  the
                         outstanding   stock  or   other   equity
                         interests  of which are owned,  directly
                         or  indirectly, by such person  or  (ii)
                         (a)  at least a 25% (direct or indirect)
                         ownership or equivalent stock  or  other
                         equity interests are owned, directly  or
                         indirectly, by such person and (b)  such
                         person exercises a controlling influence
                         over  the  management and policies  with
                         respect     to     such     corporation,
                         partnership,  limited liability  company
                         or other entity, directly or indirectly,
                         whether through the ownership of  voting
                         securities,  by contract  or  otherwise,
                         provided   that  no  other  entity   has
                         greater  control than such  person  over
                         the  management  and  policies  of  such
                         corporation,    partnership,     limited
                         liability company or other entity.

"TCW"                    means Trust Company of the West.

"Texas Gas"              means   Texas   Gas  Transmission
                         Corporation.

"Total Cash Flow"        means, as to any person, the sum of
                         the  net  income of such person for  any
                         period plus, to the extent deducted from
                         net    income,   all   non-cash   items,
                         including,    but   not   limited    to,
                         depreciation, depletion and  impairment,
                         amortization of intangibles and deferred
                         taxes, in each case for such period  and
                         determined as to such person  minus   to
                         the  extent included in net income,  all
                         non-cash    income,    calculated     in
                         accordance   with   generally   accepted
                         accounting principles.

"Transaction Documents"  means the Security Documents,  the
                         Company  Notes, the Bonds,  the  Company
                         Guaranty,  the  Indenture,  the  Company
                         Loan  Agreement,  the  PIC  U.S.  Entity
                         Guarantees, the PIC International Entity
                         Pledge  Agreement, the PIC International
                         Entity    Loan   Agreement,   the    PIC
                         International  Entity Notes,  the  Other
                         International  Notes and the  Additional
                         Projects  Contract,  together  with  any
                         other document, instrument or agreement,
                         now   or   hereafter  entered  into   in
                         connection with the Indenture, the Bonds
                         or the Collateral.

"Transco"                means  Transcontinental Gas Pipe Line Corporation,
                         a Delaware corporation.

"Transco Service 
 Agreement"              means the Service Agreement, dated  October 22,
                         1991, between Transco and PEC, which agreement
                         was assigned by PEC   to,  and  assumed  by,  PR
                         Corp., thereafter assigned by PR Corp. to,  and
                         assumed by, the Panda-Rosemary Partnership.

"Transco 284 Agreement"  means the Service Agreement, dated
                         July  26, 1996, between Transco and  the
                         Panda-Rosemary Partnership.

"Transfer Restricted 
 Bonds"                  means each Old Bond until (i) the date on which
                         such Old Bond has been exchanged by a person other
                         than  a broker-dealer  for an Exchange  Bond  in
                         the  Exchange Offer, (ii) following  the
                         exchange  by  a  broker-dealer  in   the
                         Exchange  Offer of an Old  Bond  for  an
                         Exchange  Bond, the date on  which  such
                         Exchange Bond is sold to a purchaser who
                         receives from such broker-dealer  on  or
                         prior to the date of such sale a copy of
                         the prospectus contained in the Exchange
                         Offer Registration Statement, (iii)  the
                         date  on  which such Old Bond  has  been
                         effectively   registered    under    the
                         Securities  Act  and  disposed   of   in
                         accordance  with the Shelf  Registration
                         Statement or (iv) the date on which such
                         Old  Bond  is distributed to the  public
                         pursuant   to   Rule   144   under   the
                         Securities Act.

"Trustee"                means Bankers Trust Company, a New
                         York  banking  corporation,  as  trustee
                         under the Indenture.

"U.S. Accounts and 
 Funds"                  means U.S. Accounts and Funds
                         described  in  and  maintained  by   the
                         Trustee  pursuant to Article IV  of  the
                         Indenture.

"U.S. Account Rights"    means for purposes of the Indenture, collectively,
                         all of the rights with respect to each U.S. Account
                         and   Fund,  including  all  funds   and
                         investments  in  securities  and   other
                         instruments  from time to  time  therein
                         and  all  letters  of  credit  or  other
                         instruments  substituting for  funds  in
                         any such U.S. Accounts or Funds.

"U.S. Distribution
 Fund"                   means  the  fund  entitled  "U.S.
                         Distribution  Fund"  described  in   and
                         maintained  by the Trustee  pursuant  to
                         Article IV of the Indenture.

"U.S. Distribution 
 Suspense Fund"          means the fund entitled "U.S. Distribution
                         Suspense Fund" fescribed  in  and  maintained
                         by the Trustee  pursuant to Article IV  of  the
                         Indenture.

"U.S. Extraordinary
 Distribution Account"   means  the account entitled  "U.S.
                         Extraordinary   Distribution    Account"
                         described  in  and  maintained  by   the
                         Trustee  pursuant to Article IV  of  the
                         Indenture.

"U.S. Mandatory 
 Redemption Account"     means  the account entitled  "U.S.
                         Mandatory  Redemption Account" described
                         in   and   maintained  by  the   Trustee
                         pursuant to Article IV of the Indenture.

"U.S. Project Account"   means  the account entitled  "U.S.
                         Project   Account"  described   in   and
                         maintained  by the Trustee  pursuant  to
                         Article IV of the Indenture.

"U.S. Project 
 Distributions"          means distributions and amounts received by the
                         Company, any PIC U.S.  Entity  or  any  other
                         person  on behalf  of the Company or any PIC
                         U.S. Entity from, or in connection with, U.S.
                         Projects that may be legally distributed
                         or  paid to the Company or any PIC  U.S.
                         Entity  without  contravention  of   any
                         Project     agreement,    other     than
                         Extraordinary   Financial  Distributions
                         and  amounts  that are  required  to  be
                         deposited  in  the Mandatory  Redemption
                         Accounts pursuant to the Indenture,  and
                         all  interest  earned  and  received  on
                         amounts  on deposit in the U.S. Accounts
                         and Funds.

"U.S. Projects"          means  the Projects owned  by  PIC
                         U.S.  Entities and located in the United
                         States  and  certain other international
                         Projects in respect of which deferral of
                         U.S.  federal income taxes is not  being
                         sought.

"U-Tech"                 means University Technical Services, Inc.,
                         a California corporation,  doing  business
                         as UTECH Services, Inc.,  a wholly  owned
                         subsidiary of EMCOR Group, Inc.

"VEPCO"                  means Virginia Electric and  Power
                         Company,   a  Virginia  public   service
                         corporation  (including  North  Carolina
                         Power).

"WGL"                    means  the  Washington  Gas  Light
                         Company,    a   District   of   Columbia
                         Corporation and a Virginia Corporation.

"WGL Agreement"          means  the Gas Transportation  and
                         Supply  Agreement,  dated  November  10,
                         1994,   between   the   Panda-Brandywine
                         Partnership and WGL.

PART  II  -- CERTAIN TECHNICAL TERMS COMMONLY USED IN THE UTILITY
INDUSTRY

      Defined below are certain technical terms commonly used  in
the electric and gas utility industries.

TERM                          DEFINITION

"Available"              means the status of a major  piece
                         of   equipment  which  is   capable   of
                         service,  whether or not it is  actually
                         in service.

"Bcf"                    means  one billion standard  cubic feet.

"Btu"                    means  British Thermal  Unit,  the
                         amount  of  heat required to  raise  the
                         temperature of 1 pound of pure  water  1
                         degree F from 59 degrees F to 60 degrees
                         F at a constant pressure of 14.73 pounds
                         per square inch absolute.

"Capability"             means  the maximum load  which  an
                         electric generating unit can carry under
                         specific  conditions for a given  period
                         of   time,  without  exceeding  approved
                         limits of temperature and stress.

"Capacity"               means  the  load  for  which   an
                         electric generating unit is rated either
                         by the user or by the manufacturer.

"Capacity Factor"        means  the  ratio of  the  average
                         operating load of an electric generating
                         unit  for  a  period  of  time  to   the
                         capacity rating of the unit during  that
                         period.

"Cogeneration"           means the sequential production of
                         electric   energy  and  useful   thermal
                         energy   for   industrial,   commercial,
                         heating or cooling purposes.

"Cogeneration Facility"  means  a  facility  that  produces
                         electric   energy  and  useful   thermal
                         energy  used for industrial, commercial,
                         heating    or   cooling   purposes.    A
                         cogeneration facility must meet  certain
                         efficiency  and  useful  thermal  output
                         criteria   to   qualify   for    certain
                         regulatory benefits under PURPA.

"Dekatherm" or "Dth"     means  a  unit  of  heating  value
                         equivalent  to  10 therms  or  1,000,000
                         Btu's.

"Dispatch"               means the operating control of  an
                         integrated  electric  system  to  assign
                         generation    to   specific   generating
                         stations and other sources of supply  to
                         effect  the most reliable and economical
                         supply as demand rises or falls.

"Dispatch Factor"        means  the  amount  of  production
                         scheduled   by  an  electric  generating
                         unit's  power purchaser in a given  time
                         period (i.e., output level of that  unit
                         times the number of hours dispatched).

"Economic Dispatch"      means  the start-up, shutdown  and
                         allocation   of   load   to   individual
                         electric generating units to effect  the
                         most     economical    production     of
                         electricity for customers by a utility.

"Equivalent
 Availability Factor"    means the ratio  of the number  of megawatt
                         hours  a  facility could have produced in a
                         given period to the rated number of megawatt
                         hours  of the facility.

"GWh"                    means gigawatt hour or one million
                         kilowatt hours.

"Heat Rate"              means  a  measure  of  generating
                         station  thermal  efficiency,  generally
                         expressed  in Btu per net kilowatt-hour.
                         It is computed by dividing the total Btu
                         content  of  fuel  burned  for  electric
                         generation by the resulting net kilowatt-
                         hour generation.

"Heating Value"          means  the amount of heat produced
                         by  the  complete combustion of  a  unit
                         quantity  of fuel. The gross  or  higher
                         heating  value  (HHV) is that  which  is
                         obtained  when  all of the  products  of
                         combustion are cooled to the temperature
                         existing  before combustion,  the  water
                         vapor   formed   during  combustion   is
                         condensed    and   all   the   necessary
                         corrections have been made. The  net  or
                         lower heating value (LHV) is obtained by
                         subtracting   the   latent    heat    of
                         vaporization of the water vapor,  formed
                         by the combustion of the hydrogen in the
                         fuel,  from the gross or higher  heating
                         value.

"HRSGs"                  means Heat Recovery Steam  Generators.

"Kilowatt" or "kW"       means 1,000 watts.

"Kilowatt-hour" or "kWh" means  the basic unit of  electric
                         energy  equal to one kilowatt  of  power
                         supplied  to or taken from an electrical
                         circuit steadily for one hour.

"Load Factor"            means,  in the context of electric
                         generation,  the ratio  of  the  average
                         load  in  kilowatts  supplied  during  a
                         designated period to the peak or maximum
                         load  in  kilowatts  occurring  in  that
                         period.  Load  factor, in percent,  also
                         may   be  derived  by  multiplying   the
                         kilowatt-hours in the period by 100  and
                         dividing  by the product of the  maximum
                         demand  in  kilowatts and the number  of
                         hours  in the period. In the context  of
                         gas  transportation, "load factor" means
                         the   ratio   of   the  average   actual
                         requirement   for   gas   transportation
                         capacity to the maximum contractual  gas
                         transportation  capacity  for  the  same
                         time period.

"LHV"                    means lower heating value (see Heating Value).

"Mcf"                    means one thousand standard  cubic
                         feet of gas (cubic feet at 60 degrees  F
                         and  at  a pressure of 14.73 pounds  per
                         square inch absolute).

"MMBtu"                  means  one million British thermal units.

"MM Lbs"                 means one million pounds.

"MW" or "Megawatt"       means one million watts.

"No"                     means oxides of nitrogen.

"O&M"                    means operating and maintenance.

"Partial Outage"         means  the  outage of an  electric
                         generating   unit  or  plant   auxiliary
                         equipment  which reduces the  capability
                         of  the electric generating unit without
                         causing a complete shutdown.

"Watt"                   means  the electric unit  of  real
                         power or rate of doing work. The rate of
                         energy transfer equivalent to one ampere
                         flowing due to an electrical pressure of
                         one volt at unity power factor.

























                                                                   APPENDIX B

Summary of the
Consolidated Pro Formas of the
Panda Rosemary and
Panda Brandywine Power Projects




Prepared for:
Panda Energy International, Inc.


Prepared by:
ICF Resources Incorporated,
A Subsidiary of ICF Kaiser International


July 26, 1996
          
          
          
          
               This report was produced by ICF Resources Incorporated
           (ICF) in accordance with an agreement with Panda Energy 
           International, Inc., who paid for its services in producing
           the report and this report is subject to the terms of that
           agreement.  This report is meant to be read as a whole and 
           in conjunction with this disclaimer.  Any use of this report
           other than as a whole and in conjunction with this disclaimer
           is forbidden.  Any use of this report, other than as provided
           for in ICF's agreement with Panda Energy International, is
           forbidden.  This report may not be copied in whole or in part
           or distributed to anyone outside Panda Energy International 
           without ICF's prior express and specific written permission.
 
               This report and information and statements herein are based
           in whole or in part on information obtained from various sources.
           ICF makes no assurances as to the accuracy of any such information
           or any conclusions based thereon.  ICF bears no responsibility for
           the results of any actions taken on the basis of this Report.



                   CONSOLIDATED PRO FORMA
                              
                              
ICF Resources, Incorporated ("ICF"), a subsidiary of ICF Kaiser International,
was retained by Panda Energy International ("Panda") on behalf of its 
subsidiary, Panda Interfunding Corporation (the "Company"), to create a
consolidated summary of the pro forma financial projections (the "Consolidated
Pro Forma") for the Panda-Rosemary cogeneration project (the "Rosemary 
Project") and the Panda-Brandywine cogeneration project (the "Brandywine 
Project") (collectively, the "Projects").  In preparing the Consolidated Pro 
Forma,ICF has relied on the independent reports described below of Burns & 
McDonnell, the independent engineer for the Rosemary Project, and of ICF and 
Pacific Energy Systems ("PES"), the independent consultant and independent 
engineer, respectively, for the Brandywine Project.  This report describes the
Consolidated Pro Forma and explains how it was derived.

Background

The Rosemary Project

The Rosemary Project is a 180 MW gas- and oil-fired cogeneration project 
operating in Roanoke Rapids, North Carolina. The Rosemary Project sells 
electricity to Virginia Electric and Power Company pursuant to a Power 
Purchase Agreement that expires on December 27, 2015.

Burns & McDonnell, the independent engineer for the Rosemary Project since
1988, has prepared pro forma financial projections (the "Rosemary Pro Forma"),
which are presented in Panda-Rosemary Cogeneration Project Condition 
Assessment Report (the "Rosemary Engineering Report").  The Rosemary 
Engineering Report contains the primary assumptions underlying, and the 
conclusions drawn from, the Rosemary Pro Forma.  ICF has reviewed the Rosemary
Engineering Report only to the extent necessary to incorporate the results of 
the Rosemary Pro Forma in the Consolidated Pro Forma, and has made no 
independent investigation of the conclusions or the assumptions contained 
therein.

The Brandywine Project

The Brandywine Project is a 230 MW gas- and oil-fired cogeneration project 
under construction in Brandywine, Maryland.  According to PES, construction
was 85 percent complete as of June 15, 1996, and it is reasonable to expect
the commencement of commercial operations by the end of September 1996.  
Beginning on the commercial operations date, the Brandywine Project will sell
electricity to Potomac Electric Power Company pursuant to a 25-year Power
Purchase Agreement.

ICF has prepared financial projections for Brandywine's operations (the 
"Brandywine Pro Forma"), which are presented in Independent Panda-Brandywine
Pro Forma Projections (the "Brandywine Pro Forma Report").  As discussed more
fully in the Brandywine Pro Forma Report, in preparing the Brandywine Pro 
Forma, ICF relied, among other things, on PES's report, Independent 
Engineer's Report: Panda-Brandywine Cogeneration Project (the "Brandywine 
Engineering Report").  A more complete discussion of the assumptions underlying
the Brandywine Pro Forma and the conclusions drawn therefrom are contained in 
the Brandywine Pro Forma Report.

Results

The attached table presents the Consolidated Pro Forma.  The information set 
forth under Company Debt Service assumes the issuance of Pooled Project Bonds
(the "Bonds") in an aggregate principal amount of $105.525 million, an 
interest rate of 11.625 percent and amortization over 16 years.  Amounts for
Trustee Fees, the NNW Interest (as defined below), and Interest from Company
Reserves have been provided by the Company based on estimates of Trustee's 
fees provided by Bankers Trust Company, the requirements of the cash flow 
participation interest held by NNW, Inc. (the "NNW Interest"), and an assumed
interest factor on Company reserves of 5 percent.

The operating cash flows prior to Project-level debt, as taken from the 
Rosemary Pro Forma and the Brandywine Pro Forma, are presented as the 
Projects' "Total Operating Cash Flow."   In the first full calendar year after
issuance of the Bonds, the Projects have a Total Operating Cash Flow of 
approximately $41.3 million.  This figure increases to over $74.5 million by
2005.

Project Debt Service and Additions to Reserves for the Projects are then 
subtracted from Total Operating Cash Flow to arrive at "Net Cash Available 
from Projects."  After subtracting Trustee Fees and the NNW Interest and 
adding Interest from Company Reserves, the result is "Total Cash Flow 
Available for Company Debt Service."  This figure is divided by the total 
debt service on the Bonds to arrive at the Company Coverage ratio.  Company 
Coverage is at least 1.7 times Company Debt Service through the final 
maturity of the Bonds.  The average Company Coverage ratio over the life
of the Bonds is 1.9:1.

The Projects' consolidated debt service coverages are also provided in the 
Consolidated Pro Forma.  Consolidated Coverage divides the Total Operating 
Cash Flow, less Additions to Reserves, less Trustee Fees and the NNW 
Interest, plus Interest from Company Reserves, by the sum of the Company's and
the Projects' debt service.  Consolidated Coverage does not fall below 1.24 
times the combined debt service of the Company and the Projects through the 
final maturity of the Bonds.  The average Consolidated Coverage ratio over the
life of the Bonds is 1.25:1.

                              Respectfully Submitted,

                              /s/ ICF Resources Incorporated





<PAGE>
<TABLE>
<CAPTION> 
                                                                   Page 1 of 3
                        Consolidated Pro Forma for
                     Panda Brandywine and Panda Rosemary
                              ($ in thousands)
                              
                              
                                               Year Ended December 31

                                 1996   1997    1998    1999    2000     2001
                                 -----  -----   -----   -----   -----   -----
<S>                             <C>     <C>     <C>     <C>     <C>     <C>
Operating Cash Flow
 Rosemary                       $10,902 $20,175 $20,721 $19,480 $19,835 $20,062
 Brandywine                       8,359  21,160  21,619  38,948  40,604  51,360
                                ------- ------- ------- ------- ------- -------
 Total Operating Cash Flow       19,261  41,335  42,340  58,428  60,439  71,422

Project Debt Service
 Rosemary(1)                      7,928  14,694  14,627  13,314  13,242  13,164
 Brandywine                         -     6,935   9,799  18,214  19,609  26,705
                                 ------  ------  ------  ------  ------  ------
 Total Project Debt Service       7,928  21,629  24,426  31,528  32,851  39,869

Additions to Reserves
 Rosemary                         (515)     280   (218)     547     648     743
 Brandywine                       1,317   2,628   5,876   2,943   5,014   3,658
                                 ------   -----  ------   -----   -----   -----
 Total Additions to Reserves        802   2,908   5,658   3,490   5,662   4,401

Net Cash Available 
  from Projects                  10,531  16,798  12,256  23,410  21,925  27,151
 Less: Trustee Fees                (20)    (40)    (40)    (40)    (40)    (40)
 Less: NNW Interest                 (9)    (13)    (18)    (18)    (20)    (22)
 Plus: Interest from 
  Co. Reserves                      247     543     485     773     743     900
                                 ------  ------  ------  ------  ------  ------
 Cash Flow for Co. 
  Debt Service                   10,749  17,289  12,683  24,125  22,609  27,989

Company Debt Service (2)
 Principal Payments                 216     -       -     1,273     -     3,001
 Interest  Payments               6,815  12,242  12,242  12,206  12,094  12,010
                                  ------ ------  ------  ------  ------  ------
 Total Company Bonds 
  Debt Service                    7,031  12,242  12,242  13,479  12,094  15,011

Coverage Ratios (3) (4)
 Company Coverage                  1.7x    1.8x    2.3x    1.8x    1.9x    1.9x
 Consolidated Coverage            1.31x   1.24x   1.24x   1.24x   1.24x   1.24x
</TABLE>
- -------------------------------------------------------
(1) Represents debt service for the year ended February 15 in the year 
    immediately following the year presented.
(2) Represents debt service for the year ended February 20 in the year 
    immediately following the year presented.
(3) Ratios are calculated net of capitalized interest of $617,449,, 
    $2,421,348, $6,688,699, and $106,614 for 1996, 1997, 1998, and 2000 
    respectively.
(4) In the event NNW were to prevail in its dispute with Panda Energy 
    Corporation concerning the value of its Cash Flow Participation Interest 
    in Rosemary, the Company Coverage Ratio would be projected to be maintained
    at a level of at least 1.7x in all years (except 1996, where the level 
    would be 1.6x).  In such event, the Consolidated Coverage Ration would be 
    projected to be maintained at a level of 1.23x in all years (excluding, 
    (i) 1996, where the level would be projected to be 1.28, (ii) 2006 where 
    the level would be projected to be 1.22x; and (iii) 2012, where the level 
    would be projected to be 1.69x).

  
<PAGE>
<TABLE>
<CAPTION> 
                                                                   Page 2 of 3
                            Consolidated Pro Forma for
                       Panda Brandywine and Panda Rosemary
                               ($ in thousands)
                              
                                                 Year Ended December 31

                                 2002    2003     2004    2005    2006    2007
                                -----    -----    -----   -----   -----  -----
<S>                            <C>      <C>     <C>     <C>     <C>     <C>
Operating Cash Flow
 Rosemary                      $20,447  $20,976 $21,517 $22,079 $15,716 $14,859
 Brandywine                     51,899   52,462  52,327  52,453  53,382  56,718
                               -------  ------- ------- ------- ------- -------
 Total Operating Cash Flow      72,346   73,438  73,844  74,532  69,098  71,577

Project Debt Service
 Rosemary(1)                    13,058   12,943  12,825  12,669   8,710   8,534
 Brandywine                     27,590   28,140  28,343  28,672  28,630  29,534
                                ------   ------  ------  ------  ------  ------
 Total Project Debt Service     40,648   41,083  41,168  41,341  37,340  38,068

Additions to Reserves
 Rosemary                          855    1,021   1,165   (604)   1,301   1,260
 Brandywine                      1,817    1,083   1,244   3,633   4,303   1,718
                                 -----    -----   -----   -----   -----   -----
 Total Additions to Reserves     2,672    2,104   2,409   3,029   5,604   2,978

Net Cash Available 
  from Projects                 29,025   30,251  30,267  30,161  26,155  30,530
 Less: Trustee Fees               (40)     (40)    (40)    (40)    (40)    (40)
 Less: NNW Interest               (26)     (28)    (27)    (58)    (60)    (57)
 Plus: Interest from 
  Co. Reserves                     978    1,021   1,018     977     907   1,059
                                ------   ------  ------  ------  ------  ------
 Cash Flow for Co. 
  Debt Service                  29,937   31,204  31,217  31,041  26,961  31,492

Company Debt Service (2)
 Principal Payments              4,828    6,369   7,121   7,788   6,139  10,506
 Interest Payments              11,609   11,004  10,242   9,395   8,538   7,700
                                ------   ------  ------   -----   -----  ------
 Total Co. Bonds 
  Debt Service                  16,437   17,374  17,364  17,183  14,677  18,206


Coverage Ratios (3) (4)
 Company Coverage                 1.8x     1.8x    1.8x    1.8x    1.8x    1.7x
 Consolidated Coverage           1.24x    1.24x   1.24x   1.24x   1.24x   1.24x
</TABLE>


<PAGE>
<TABLE>
<CAPTION>
                                                                   Page 3 of 3
                             Consolidated Pro Forma for
                      Panda Brandywine and Panda Rosemary
                               ($ in thousands)
                               
                                             Year Ended December 31

                                 2008     2009    2010    2011    2012
                                 -----    -----   -----   -----   -----
<S>                             <C>      <C>     <C>     <C>      <C>
Operating Cash Flow
 Rosemary                       $14,772  $14,227 $13,683 $13,560  $13,371
 Brandywine                      57,607   58,993  62,363  66,845   74,412
                                -------  ------- ------- -------  -------
 Total Operating Cash Flow       72,379   73,220  76,046  80,405   87,783

Project Debt Service
 Rosemary(1)                      8,352    8,154   7,946   7,772    7,565
 Brandywine                      30,718   31,628  33,989  35,665   41,937
                                 ------   ------  ------  ------   ------
 Total Project Debt Service      39,070   39,782  41,935  43,437   49,502

Additions to Reserves
 Rosemary                         1,218    1,184   1,177   1,188    1,203
 Brandywine                       2,351    2,387   3,693   6,010    2,386
                                  -----    -----   -----   -----    -----
 Total Additions to Reserves      3,569    3,571   4,870   7,198    3,589

Net Cash Available 
  from Projects                  29,740   29,867  29,241  29,770   34,691
 Less: Trustee Fees                (40)     (40)    (40)    (40)     (40)
 Less: NNW Interest                (57)    (218)   (209)   (207)    (203)
 Plus: Interest from 
  Co. Reserves                    1,016      996     954     993      318
                                 ------   ------  ------  ------   ------
 Cash Flow for Co. 
  Debt Service                   30,660   30,604  29,946  30,517   34,766

Company Debt Service (2)
 Principal Payments              10,870   11,975  12,435  14,099    8,905
 Interest Payments                6,469    5,173   3,769   2,277      518
                                 ------   ------  ------  ------   ------
 Total Co. Bonds Debt Service    17,338   17,149  16,204  16,376    9,423

Coverage Ratios (3) (4)
 Company Coverage                  1.8x     1.8x    1.8x    1.9x     3.7x
 Consolidated Coverage            1.24x    1.25x   1.24x   1.24x    1.43x
</TABLE>


<PAGE>

                 ICF RESOURCES INCORPORATED

                    Officer's Certificate

                    

           I, B. S. Venkateshware, Vice President of ICF Resources, 
Incorporated, DO HEREBY CERTIFY that:

           Except as set forth below, since July 25, 1996, to our knowledge, 
no event affecting our reports entitled "Independent Panda-Brandywine Pro 
Forma Projections" and "Summary of the Consolidated Pro Formas of Panda 
Rosemary and Panda Brandywine Power Projects" (the "Pro Forma Reports") or 
the matters referred to therein has occurred which makes untrue or incorrect 
in any material respect, as of the date hereof, any information or statement 
contained in the Pro Forma Reports or in the Prospectus relating to the 
offering of Pooled Project Bonds, Series A-1 due 2012 by Panda Funding 
Corporation (the "Prospectus") under the captions "Consolidating Engineer's 
Pro Forma Report" and "Independent Pro Forma Analysis-Brandywine" in the 
Prospectus Summary.

     ICF notes that since July 25, 1996, the following events have occurred:

     (i)   More recent fuel price projections are available.

     (ii)  Virginia Power has announced in one case that it has reached an 
           agreement to terminate a Power Sales Agreement (PSA) with a 
           Qualifying Facility and replace that PSA with an agreement to 
           purchase at market-based prices.

      ICF is currently assessing these events in connection with the Pro Forma
Reports and is not presently able to determine the impact, if any, such events 
may have on the Pro Forma Reports and the information contained therein.


                     WITNESS my hand this 11th day of October, 1996.


                     By:  /s/  B. S. Venkateshwara
                     Name:  B. S. Venkateshwara
                     Title: Vice President





<PAGE>


                                                               APPENDIX C




                                         PANDA - ROSEMARY COGENERATION PROJECT
                                                   CONDITION ASSESSMENT REPORT



                                                                           for



                                                           POTENTIAL INVESTORS


                                                              at the Request of



                                                       PANDA ENERGY CORPORATION




                                                        (SYMBOL OF PANDA LOGO)









                                                                      Burns 
                                                                        &
                                                                    McDonnell



















                              [Burns & McDonnell Letterhead]


July 26, 1996



Mr. Bryan Urban
Panda Energy International, Inc.
4100 Spring Valley, Suite 1001
Dallas, TX  75244

                    Panda - Rosemary Cogeneration Project
                    Burns & McDonnell Project No. 94-443-4
                    --------------------------------------

Dear Bryan:

We are pleased to submit this Final Report for the Panda - Rosemary 
Cogeneration project.   This document summarizes efforts by Panda Energy 
Corporation and Burns & McDonnell to assess the conditions, operating history, 
and operating projections of the 180-MW Panda - Rosemary Cogeneration project 
on behalf of potential Project Investors.  

Please feel free to call if you have any comments or questions.

                                         Sincerely,

                                         BURNS & MCDONNELL


                                         Gregory L. Mack, P.E.
                                         Project Manager



                                         Jeffrey J. Greig
                                         Senior Economist



                                         Melissa A. Yancey
                                         Project Analyst

cc: Pete Wright






                            TABLE OF CONTENTS
                                                             Page No.
PART I - EXECUTIVE SUMMARY
   Assumptions. . . . . . . . .. . . . . . . . . . . . . . . .   C-1
   Conclusions. . . . . . . . . . . . . . . . . . . . . . . . .  C-3


PART II - INTRODUCTION


PART III - FACILITY DESCRIPTION
   Project Site . . . . . . . . . . . . . . . . . . . . . . . .  C-8
   Mechanical Equipment and Systems . . . . . . . . . . . . . .  C-8
   Environmental Control Equipment. . . . . . . . . . . . . . .  C-9
   Electrical Intertie. . . . . . . . . . . . . . . . . . . . . C-11
   Site Visit . . . . . . . . . . . . . . . . . . . . . . . . . C-11


PART IV - OPERATING HISTORY
   Electric Power Production. . . . . . . . . . . . . . . . . . C-14
   Steam Production . . . . . . . . . . . . . . . . . . . . . . C-14
   Availability . . . . . . . . . . . . . . . . . . . . . . . . C-15
   Heat Rate. . . . . . . . . . . . . . . . . . . . . . . . . . C-16
   Qualifying Facility Compliance . . . . . . . . . . . . . . . C-18
   Environmental Compliance . . . . . . . . . . . . . . . . . . C-19
          Air Permit. . . . . . . . . . . . . . . . . . . . . . C-20
          Clean Air Act Amendments. . . . . . . . . . . . . . . C-20
          NPDES Permit. . . . . . . . . . . . . . . . . . . . . C-20
          Spill Prevention. . . . . . . . . . . . . . . . . . . C-20
   Forced Outages . . . . . . . . . . . . . . . . . . . . . . . C-21
   Major Maintenance Activities . . . . . . . . . . . . . . . . C-21
   Equipment and System Design Changes. . . . . . . . . . . . . C-22
          Freeze Protection . . . . . . . . . . . . . . . . . . C-22
          Transformers. . . . . . . . . . . . . . . . . . . . . C-23
          Corrosion Protection. . . . . . . . . . . . . . . . . C-23
          Chiller #2. . . . . . . . . . . . . . . . . . . . . . C-24
          Fire Protection . . . . . . . . . . . . . . . . . . . C-24
          Oil Conditioning. . . . . . . . . . . . . . . . . . . C-25
          Ultraviolet Protection. . . . . . . . . . . . . . . . C-25
          Chemical Feed Lines . . . . . . . . . . . . . . . . . C-25



                            TABLE OF CONTENTS
                              (continued)
                          
                                                                Page No.

PART IV - OPERATING HISTORY (continued)
            Automatic Generation Control . . . . . . . . . . . . C-25
      O&M Contractor . . . . . . . . . . . . . . . . . . . . . . C-26
      Training Program . . . . . . . . . . . . . . . . . . . . . C-26


PART V - EQUIPMENT ASSESSMENT
      Operating Condition. . . . . . . . . . . . . . . . . . . . C-27
      Major Maintenance and Overall Programs . . . . . . . . . . C-28
      Equipment Replacement Program. . . . . . . . . . . . . . . C-28


PART VI - PROJECTED PLANT PERFORMANCE
      Capacity . . . . . . . . . . . . . . . . . . . . . . . . . C-30
             Capacity and Heat Rate Degradation. . . . . . . . . C-30
      Dispatch . . . . . . . . . . . . . . . . . . . . . . . . . C-32
      Availability . . . . . . . . . . . . . . . . . . . . . . . C-32
      Heat Rate. . . . . . . . . . . . . . . . . . . . . . . . . C-32
      Annual Operation and Maintenance Costs . . . . . . . . . . C-35
      Major Maintenance Programs and Costs . . . . . . . . . . . C-35
      Equipment Replacement Provisions . . . . . . . . . . . . . C-36
      Overall Economic Life. . . . . . . . . . . . . . . . . . . C-36
             Steam Turbine Rankine Cycle . . . . . . . . . . . . C-37
             Combustion Turbines Brayton Cycle . . . . . . . . . C-37


PART VII - FINANCIAL ASSESSMENT OF PROJECT
      Power Purchase Agreement . . . . . . . . . . . . . . . . . C-39
      Factors Affecting Project. . . . . . . . . . . . . . . . . C-39
             Effective Operating Service Life of the Project . . C-39
             Expected Rates for Capacity and Energy. . . . . . . C-39
             Expected Dispatch of the Project. . . . . . . . . . C-44
             Zero Dispatch Case. . . . . . . . . . . . . . . . . C-44
             Expected Operating Performance. . . . . . . . . . . C-44
                     Project Capacity. . . . . . . . . . . . . . C-47
                     Project Heat Rate . . . . . . . . . . . . . C-47  
                     Project Fixed Operating Costs . . . . . . . C-48     
                     Project Variable Operation and 
                        Maintenance Expenses . . . . . . . . . . C-49
                     Project Overhaul Requirements . . . . . . . C-49         
                     Project Steam/Chilled Water Sales and
                        Costs. . . . . . . . . . . . . . . . . . C-49
              Expected Fuel Costs. . . . . . . . . . . . . . . . C-49
      Conclusion . . . . . . . . . . . . . . . . . . . . . . . . C-52
      Statement of Limiting Conditions . . . . . . . . . . . . . C-52





                           TABLE OF CONTENTS
                              (continued)
                          
                                                                Page No.
PART VIII - CONCLUSIONS
      Project Condition . . . . . . . . . . . . . . . . . . . . . C-55 


EXHIBIT A - PROJECT PRO FORMA


EXHIBIT B - PROJECT PRO FORMA FOR ZERO DISPATCH



                         LIST OF TABLES
Table No.                                                        Page No.

        PART I - EXECUTIVE SUMMARY
  I-1   Summary of Project Debt Coverage Ratios. . . . . . . . . . C-5


        PART IV - OPERATING HISTORY
  IV-1  Panda-Rosemary Project Operating History . . . . . . . . . C-14
  IV-2  Project Availability History . . . . . . . . . . . . . . . C-16
  IV-3  Annual Average Heat Rate . . . . . . . . . . . . . . . . . C-16
  IV-4  Average Fired Hours Per Start. . . . . . . . . . . . . . . C-17
  IV-5  History of Qualifying Facility Status. . . . . . . . . . . C-19


        PART V - EQUIPMENT ASSESSMENT
  V-1   Comparison of Manufacturers' Recommendations with 10 Year
        Plan Maintenance Activities for Major Pieces of Rotating 
        Equipment. . . . . . . . . . . . . . . . . . . . . . . . . C-29


        PART VI - PROJECTED PLANT PERFORMANCE
  VI-1  Historical Capacity Test Results. . . . . . . . . . . . . . C-30
  VI-2  Results of Heat Rate Review . . . . . . . . . . . . . . . . C-33


        PART VII - FINANCIAL ASSESSMENT OF PROJECT
  VII-1 Contractual Capacity Charges . . . . . . . . . . . . . . . . C-40
  VII-2 Summer and Winter Gas Energy Charges . . . . . . . . . . . . C-42
  VII-3 Dispatch Assumptions . . . . . . . . . . . . . . . . . . . . C-45
  VII-4 Fuel Cost Assumptions. . . . . . . . . . . . . . . . . . . . C-50
  VII-5 Summary of Project Debt Coverage Ratios. . . . . . . . . . . C-53
  VII-6 Summary of Project Debt Coverage Ratios, Zero Dispatch 
           Option. . . . . . . . . . . . . . . . . . . . . . . . . . C-54




                          LIST OF FIGURES
                          
                          
Figure No.                                                          Page No.

         PART III - FACILITY DESCRIPTION
  III-1  Panda-Rosemary Simplified Process Diagram. . . . . . . . .  C-10
  III-2  Panda-Rosemary Electrical Interconnections- One 
           Line Diagram. . . . . . . . . . . . . . . . . . . . . . . C-12
  III-3  Panda-Rosemary Project Site Plan. . . . . . . . . . . . . . C-13


        PART VI - PROJECTED PLANT PERFORMANCE
  VI-1  Heavy-Duty Gas Turbine Degradation as a Function
            of Total Factored Hours. . . . . . . . . . . . . . . . . C-31 


        PART VII - FINANCIAL ASSESSMENT OF PROJECT
  VII-1 Contractural Capacity Charges . . . . . . . . . . . . . . . . C-41
  VII-2 Summer and Winter Gas Energy Charges. . . . . . . . . . . . . C-43
  VII-3 Dispatch Assumptions. . . . . . . . . . . . . . . . . . . . . C-46
  VII-4 Fuel Cost Assumptions . . . . . . . . . . . . . . . . . . . . C-51






                             PART I
                        EXECUTIVE SUMMARY
This Report includes, among other things, a review and assessment of the 180-MW
Panda-Rosemary cogeneration project (the "Project") and its facility (the 
"Facility"), the Facility's equipment and operating condition, its operating 
history, the significant Project agreements and projections of revenues, 
expenses and debt service coverage for the Facility for the period that the 
First Mortgage Bonds due 2016 (the "Bonds") proposed to be issued by a finance
subsidiary of the Panda-Rosemary Partnership (the "Partnership") are scheduled 
to be outstanding.  Burns & McDonnell provides a variety of professional and 
technical services in the fields of engineering, architecture, planning, 
economics and environmental sciences.  Our project work includes studies, 
design, planning, construction and construction management for electric power
generation and transmission facilities as well as for waste management, water
treatment, airport, and other transportation infrastructure facilities. Burns 
& McDonnell has been involved with the Facility since 1989.

In the preparation of this Report and the opinions contained herein, Burns & 
McDonnell made certain assumptions with respect to conditions that may exist
or events that may occur in the future.  Although Burns & McDonnell believes 
those assumptions to be reasonable for the purposes of this Report, they are
dependent upon future events, and actual conditions may differ from those 
assumed.  In addition, Burns & McDonnell used and relied upon certain 
information provided to us by sources that we believe to be reliable. Burns & 
McDonnell believes the use of such information and assumptions is reasonable 
for the purposes of this Report. However, some assumptions may prove to be 
inaccurate, perhaps materially, due to unanticipated events and circumstances.
To the extent that actual future conditions differ from those assumed in this 
Report or provided to us by others, the results will vary from those forecast.
This Report summarizes our work up to the date hereof.  Thus, changed 
conditions occurring or becoming known after this date could affect the 
material presented to the extent of these changes.

Burns & McDonnell has relied upon projections of the Facility's dispatch
profile and fuel costs over the term of the Power Purchase Agreement prepared 
by ICF Resources Incorporated ("ICF").  Based on ICF's experience in 
undertaking similar analyses, Burns & McDonnell believes that the use of ICF's
dispatch profile and fuel cost projections is reasonable for the purposes of 
this Report. 

ASSUMPTIONS

The principal assumptions made in developing the projected operating results 
are as follows:

     1.   We have made no determination as to the validity and enforceability 
          of any contract, agreement, rule or regulation applicable to the 
          Facility and its operations.  For purposes of this Report, we have 
          assumed that all such contracts, agreements, rules and regulations 
          will be fully enforceable in accordance with their terms and that 
          all parties will comply with the provisions of their respective 
          agreements.

     2.   The operator under the Operations and Maintenance Agreement (the 
          "Operator") will operate the Facility as currently required under 
          such agreement.

     3.   The Operator will maintain the Facility in accordance with good 
          engineering practice, and make all required equipment renewals and 
          replacements in a timely manner.

     4.   The Operator will employ qualified and competent personnel who will 
          properly operate the equipment in accordance with the manufacturers' 
          recommendations and good engineering practice and will generally 
          operate the Facility in a sound and businesslike manner.

     5.   Inspections, overhauls, repairs and modifications have been and will
          continue to be planned for and conducted in accordance with 
          manufacturers' recommendations and with special regard for the need 
          to monitor certain operating parameters to identify early signs of 
          potential problems.

     6.   All permits and approvals necessary to operate the Facility will 
          remain in full force and effect. 

     7.   Long-term fuel costs will equal the projections prepared by ICF.

     8.   The Facility will be dispatched as projected by ICF, except that
          ICF's dispatch projections have been increased by 400 hours annually 
          in 1996-1997, 500 hours annually in 1998-2002, and 600 hours annually
          in 2003-2015 to reflect hours that we project the Facility will be 
          dispatched using gas supplied by Virginia Electric Power Co.  Under 
          these assumptions, dispatch is projected to increase from 1,144 
          equivalent full load hours in 1997 to 4,216 equivalent full load 
          hours in 2005.  After 2005, dispatch is projected to decrease 
          steadily to 3,201 equivalent full load hours in 2010, and thereafter
          to stay relatively constant through 2015.

     9.   Thermal energy in the form of steam and chilled water will be 
          exported from the Facility, operating in the cogeneration mode, to 
          Bibb's facility such that the useful thermal energy, as defined under
          PURPA and the regulations promulgated thereunder, will be sufficient 
          to maintain the Facility's QF status.  The Partnership will continue 
          to absorb an annual operating loss on the sale of steam and chilled 
          water over the life of the Facility.

     10.  Steam and chilled water sales to Bibb will remain constant at 50,000 
          lbs/hr for 7,800 hours per year and 1,010 tons/hr for 4,000 hours 
          per year, respectively.

     11.  Operating costs, including fixed fuel transportation and operating 
          and maintenance and other administrative costs, will equal those 
          estimated by the Partnership. The fixed operating cost forecast 
          reflects an annual 3.0% escalation for most cost components.  The 
          exceptions include property taxes, Facility maintenance costs, and 
          firm gas transportation costs.  The property tax estimate is 
          decreased 3.0% annually to reflect a declining asset value.  The 
          general maintenance and repair costs are escalated at a rate of 8.0%
          per year due to an increase in anticipated maintenance and repair. 

          The additional maintenance allowance component of Facility 
          maintenance costs is held constant.

     12.  By August 1996, the Partnership expects to convert its existing fixed
          fuel transportation agreement with Transco to a new agreement that 
          will permit the release of pipeline transportation capacity when not
          required by the Facility.  The benefits of capacity released and 
          bundled sales of pipeline capacity and gas sales are estimated to 
          result in a 50% return of firm gas transportation costs for 1800 
          MMBtu/d of the Facility's contracted capacity of 3075 MMBtu/d.

     13.  The original principal amount of the bonds will be $111,400,000.

     14.  The projected annual interest rate on the Bonds outstanding upon 
          their initial date of issuance (the "Issue Date") will be 8.63.

     15.  On the Issue Date, the Debt Service Reserve Fund will be funded at 
          $8,090,714 and thereafter will be maintained at adequate levels 
          throughout the Bonds' repayment period. The Debt Service Reserve 
          fund will earn interest at a rate of 5% per year.

     16.  The Partnership will not be required to establish or maintain any 
          balance in the Property Tax Fund.

     17.  The actual amortization schedule of the Bonds will be as provided by
          the Partnership.

CONCLUSIONS

Set forth below are the principal conclusions that we have reached with respect
to the technical, economic and environmental aspects of the Facility.  For a
complete understanding of the estimates, assumptions and calculations upon 
which these conclusions are based, this Report should be read in its entirety.
On the basis of our review and analysis of the Facility and the assumptions 
set forth in this Report, we conclude that:

     1.   The technology incorporated in the Facility is a sound, proven 
          method of generating electric and thermal energy and incorporates 
          commercially proven technology.  The design, operation and 
          maintenance of the Facility implemented by the Partnership and the
          Operator were developed and have been implemented in accordance with
          good engineering practices and generally accepted industry practices 
          and have taken into consideration existing and proposed 
          environmental and permit requirements applicable to the Facility.  
          The Independent Engineer knows of no significant technical problems 
          relating to the Facility that should be of concern to potential 
          investors.

     2.   The Facility is in good condition and has a competent, conscientious
          operation and maintenance staff that has developed a long-term 
          Facility maintenance program that is consistent with the 
          manufacturers' recommendations and generally-accepted practices 
          within the electric power generation industry.

     3.   The Facility will have an expected operating service life well 
          beyond the term of the Power Purchase Agreement if properly operated 
          and maintained, consistent with current practices.
          
     4.   The Partnership has obtained and maintained in full force and effect 
          the key environmental permits and approvals required from the various 
          federal, state and local agencies that are currently necessary to 
          operate the Facility.

     5.   The basis for the Partnership's estimates of the cost of operating 
          and maintaining the Facility is reasonable. The expense projections 
          prepared by the Partnership and based on projected levels of dispatch
          appear adequate to account for the variable operation and maintenance
          expenses. The budgeted allowance for overhauls should be increased 
          from $220 to $260 per fired hour.

     6.   The Facility's heat rate will average 9,100 Btu/kWh (HHV) over the 
          remaining initial term of the Power Purchase Agreement.

     7.   Table I-1 on the following page summarizes the projected revenues and
          expenditures and debt coverage ratios of the Project based upon the
          issuance of the Bonds and the refinancing plan submitted to us by the
          Partnership. Projected revenues from the sale of thermal energy and
          electricity and other income are adequate to pay annual operations 
          and maintenance expenses (including provision for major maintenance), 
          fuel costs, and other operating expenses and provide a minimum annual
          debt service coverage on the Bonds of 1.37:1 and an average debt 
          service coverage over the outstanding term of the   Bonds of 1.66:1,
          as shown on Table I-1.


<PAGE>
<TABLE>
<CAPTION>
                                   Table I-1
                   SUMMARY OF PROJECT DEBT COVERAGE RATIONS 
                      Panda-Rosemary Cogeneration Project
               
                                              Pre-Tax     Total        Debt
                  Total          Total       Operating  Debt Service  Coverage
    Year         Revenues       Expenses      Cashflow     Costs       Ratio
   -----       -----------     ----------   ----------- ------------  --------
                                     
 <S>              <C>           <C>           <C>           <C>           <C>
 7/96-12/96[1]    $15,633,000   $ 4,731,000   $10,902,000   $ 7,928,000   1.38
    1997          $30,151,000   $ 9,976,000   $20,175,000   $14,694,000   1.37
    1998          $32,288,000   $11,567,000   $20,721,000   $14,627,000   1.42
    1999          $32,670,000   $13,190,000   $19,480,000   $13,314,000   1.46
    2000          $34,377,000   $14,542,000   $19,835,000   $13,242,000   1.50
    2001          $36,189,000   $16,127,000   $20,062,000   $13,164,000   1.52
    2002          $38,456,000   $18,009,000   $20,447,000   $13,058,000   1.57
    2003          $41,244,000   $20,268,000   $20,976,000   $12,943,000   1.62
    2004          $44,549,000   $23,032,000   $21,517,000   $12,825,000   1.68
    2005          $48,512,000   $26,433,000   $22,079,000   $12,669,000   1.74
    2006          $42,050,000   $26,334,000   $15,716,000   $ 8,710,000   1.80
    2007          $41,179,000   $26,320,000   $14,859,000   $ 8,534,000   1.74
    2008          $41,128,000   $26,356,000   $14,772,000   $ 8,352,000   1.77
    2009          $40,751,000   $26,524,000   $14,227,000   $ 8,154,000   1.74
    2010          $40,249,000   $26,746,000   $13,683,000   $ 7,946,000   1.72
    2011          $41,487,000   $27,927,000   $13,560,000   $ 7,772,000   1.74
    2012          $42,623,000   $29,252,000   $13,371,000   $ 7,565,000   1.77
    2013          $43,969,000   $30,732,000   $13,237,000   $ 7,328,000   1.81
    2014          $45,459,000   $32,403,000   $13,056,000   $ 7,042,000   1.85
    2015          $47,137,000   $34,288,000   $12,849,000   $ 6,356,000   2.02
</TABLE>
  Average coverage over the term of the Bonds is 1.66:1.

  [1] Reflects one-half year of operations following the planned debt 
      refinancing in July 1996.


                                   PART II

                                INTRODUCTION


The Panda-Rosemary Cogeneration Project (Project) is a 180-MW combined cycle 
cogeneration plant located in Roanoke Rapids, North Carolina.  Burns & 
McDonnell has been involved with the Project since the initial development of 
the Project in 1988. Burns & McDonnell's responsibility throughout the 
development, financing, construction, start-up, and operation of the Project 
has been to serve as independent engineer to Project investors. Burns & 
McDonnell was originally retained by Heller Financial as their independent 
engineer for a $6 million subordinated bridge loan.  This bridge loan was 
necessary to continue Project development efforts required to meet an 
aggressive construction loan closing schedule.  Based upon the Project 
economics and the technical input provided by Burns & McDonnell, Heller 
Financial provided the bridge loan despite the fact that key Project 
development activities, such as the air permit, were not yet complete.  As 
anticipated, development activities were eventually completed and long- term 
Project financing was placed through The Fuji Bank.

Since 1989, Burns & McDonnell has served as independent engineer for The Fuji
Bank.  Throughout Project design, construction, start-up, and six years of 
operation, Burns & McDonnell has continuously provided independent engineer 
services to the Project lenders.  These services have included:

     -    Monthly site visits and preparation of monthly progress
          reports during Project construction and start-up activities.

     -    Participation in Project performance test activities to
          confirm that actual Project performance met or exceeded 
          guarantees included in the turnkey construction contract.

     -    Review of Project spare parts inventories and planned 
          maintenance activities in comparison with generally-accepted 
          industry practices.
     
     -    Additional efforts following commercial operation of the
          Project have included:

          -    review of monthly operating reports

          -    annual site visits

          -    preparation of annual reports to assess the Project

Most recently, Burns & McDonnell has been retained to provide independent 
engineer services for potential investors in the Project refinancing.

During February 1996, Burns & McDonnell conducted a Project site visit.  The 
primary purpose of this site visit was to assess recent Project condition,
operations and maintenance activities, and to report any observed deficiencies
that could potentially have a detrimental impact upon existing or future 
Project investors.  The following report is based on Burns & McDonnell's long 
association with the Project, the February 1996 site visit, and recent 
telephone conversations with the Project participants, permitting agencies and
others.



                                 PART III

                          FACILITY DESCRIPTION
                           
PROJECT SITE

The Panda-Rosemary Project is a nominal 180-MW combined cycle, intermediate-
load cogeneration plant located in Roanoke Rapids, North Carolina.  It is 
located adjacent to the Bibb Company which is the Project's thermal host.  The
Project commenced commercial operation on December 27, 1990.  The Project is 
presently operated by University Technical Services under contract to Panda-
Rosemary.

MECHANICAL EQUIPMENT AND SYSTEMS

The Project consists of two combustion turbines, each with a heat recovery 
steam generator (HRSG).  The facility also has one steam turbine along with two
auxiliary boilers, two absorption chillers, and miscellaneous equipment.

Combustion turbine No. 1 is a General Electric (GE) PG7111(EA) ("Frame 7").  
Its nominal output is 83.5 megawatts.  The first Frame 7 combustion turbines 
were commercially available in 1984. Combustion turbine No. 2 is a General 
Electric (GE) PG6541(B) ("Frame 6").  Its nominal output is 38.3 megawatts.  
The first Frame 6 combustion turbines were introduced in 1978.  Both combustion
turbines use natural gas as a primary fuel and No. 2 distillate fuel as a 
backup.  Both combustion turbines are capable of on-line fuel changes such 
that potential fuel switch outages may be avoided.

HRSG No. 1 receives exhaust from the Frame 7 combustion turbine. It is a three-
pressure HRSG manufactured by Nooter Erikson.  The high-pressure section of 
the boiler operates at 1,455 psig and has a steam flow capacity of 265,540 
pounds per hour.  The intermediate-pressure section operates at 215 psig and 
the low pressure section operates at 25 psig.  The HRSG connected to the 
Frame 6 combustion turbine (Unit No. 2) is also a three-pressure HRSG 
manufactured by Nooter Erikson.  The three pressures of HRSG No. 2 are the 
same as those listed for Unit No. 1.  The highpressure steaming capacity of 
HRSG No. 2 is 130,470 pounds per hour.

The Project has one Asea Brown Boveri (ABB) "VAX" steam turbine. It has an 
output of 60 megawatts.  The high pressure and low pressure sections of the
turbine are split and operate at different speeds.  The high pressure steam 
turbine rotor and generator are coupled with a reducing gear while the low
pressure steam turbine rotor and generator are direct coupled.  The turbine 
has two controlled extractions at 200 and 40 psig and has a single 200 psig
controlled induction.

Two auxiliary boilers are on-site.  These boilers supply steam to the thermal 
host while the Project is not dispatched to Virginia Electric and Power Company
(VEPCO).  The auxiliary boilers were manufactured by ABCO Industries, Inc. 
They have the capacity to produce an annual average 65,000 pounds of steam 
per hour at 150 psi.

The Project has two 1,000-ton absorption chillers manufactured by York 
International.  These chillers supply chilled water to the thermal host.  Each
absorption chiller has a chilled water flow of 240 gpm at a cold water outlet 
temperature of 45 degrees F.

For the reader's convenience and enhanced understanding of Project operations, 
a simplified Process Flow diagram is shown in Figure III-1.  Natural gas is 
transported to the facility via three pipeline systems interconnected to a 10-
mile dedicated pipeline owned by the Project.  These redundant gas 
interconnections provide flexibility and added assurance of gas supply should 
problems evelop in any of the pipeline systems.

The Project is also capable of operating on fuel oil during times when natural 
gas is curtailed.  Fuel oil is transported to the Project by trucks.  The 
Project has two million gallons of onsite fuel oil storage capacity capable of
operating the Project at full load for 168 hours.  This fuel oil storage 
capacity was installed by Panda to conform to requirements included in the 
Power Purchase Agreement.

The condensate system consists of a 100,000-gallon demineralized water tank, a
100,000-gallon condensate storage tank, and an online conductivity meter for
determining condensate return quality.  The operator may close the condensate 
return valve when the conductivity meter indicates the return condensate
quality is unacceptable.

Bibb typically returns good-quality condensate.  However, Bibb returns only 
about 10 percent of the condensate from the steam it receives from Panda.
Panda uses on-site water treatment equipment to produce demineralized water 
required as make-up to the HRSG's.

ENVIRONMENTAL CONTROL EQUIPMENT

The Project has several environmental control features including the following:

      -   Combustion turbines equipped with water injection capability 
           for NOx control.

      -    A berm around each fuel oil tank for spill containment.

      -    Silencers installed in the relief valve stacks for noise
           attenuation.

      -    An oil-water separator for wastewater treatment.



                               FIGURE III-1

                              PANDA-ROSEMARY

                             SIMPLIED PROCESS

                                 DIAGRAM

                            

                            

        -    Sanitary water treatment for pH control in a neutralization
             tank before it is discharged.  No hazardous waste is
             produced on the site.
     
Panda and Burns & McDonnell know of no soil or groundwater contamination.

ELECTRICAL INTERTIE

The Project ties into the VEPCO grid system.  The Project intertie with VEPCO 
is rated 300 MVA at 230 kV.  The interconnection point is the 230 kV 
underground cable termination structure (205704) located inside the Project's 
substation.  See Figure III-2 for the electrical interconnection one-line.  
Note that North Carolina Power (NCP) is an operating utility in the VEPCO 
system and they are considered to be the same entity in this report.

SITE VISIT

Burns & McDonnell conducted a site visit on February 29, 1996. Figure III-3 is 
a site plan.  Photographs from the site visit are also included.



                             FIGURE III-2

                           PANDA-ROSEMARY

                     ELECTRICAL INTERCONNECTIONS

                           ONE-LINE DIAGRAM






                  HAWKER SIDDELEY POWER ENGINEERING INC.

                               PLOT PLAN

                       PANDA-ROSEMARY CORPORATION

                  BIBB ROSEMARY COGENERATION FACILITY
                          



                          
                                 PART IV

                            OPERATING HISTORY
                          
The operating history of the Project is summarized in Table IV-1.

<TABLE>
<CAPTION>

                                 TABLE IV-1
                     PANDA-ROSEMARY PROJECT OPERATING HISTORY


                                   1991      1992     1993     1994     1995 
                                 --------   ------   ------   ------  -------
<S>                               <C>      <C>      <C>      <C>     <C>
Total Hours Dispatched              1,174      377      324      764    2,224
Total Electricity Produced (MW)   129,042   44,759   31,938   76,652  234,866
Summer Dependable Capacity (MW)       161      161      165      165      165
Winter Dependable Capacity (MW)       192      198      198      198      198
Forced Outage Days                     12        1       16       12       18
Total Steam Produced (1,000 lbs)  330,832  377,940  429,915  364,786  291,170
Total Chilled Water Produced 
  (1,000 ton-hrs)                   N/A      4,028    3,694    4,123    4,069

</TABLE>


ELECTRIC POWER PRODUCTION

The dispatch hours for 1994 were greater than the previous two years due 
primarily to an amendment to the Power Purchase Agreement (PPA).  Panda 
negotiated this amendment to the PPA as a means of increasing dispatch hours 
which allows equipment exercising to be increasingly conducted while on-line.

During 1995, the Project was dispatched for 2,224 hours.  A fueling 
arrangement Included in a 1993 amendment to the PPA provided specific 
provisions for the Project to use natural gas provided directly from VEPCO.  
VEPCO had two extended forced outages at their other gas fired plants, which 
resulted in gas being redirected to the Project.  These two forced outages 
were caused by unusual problems with major components at VEPCO's facilities.  
For planning purposes, these extended outages by VEPCO are not anticipated in
the future.  Approximately 54 percent of the total dispatch hours in 1995 were
due to this fuel arrangement contained in the amendment.  Approximately 
1,0002,000 dispatched hours would have been normal for 1995 based on typical 
conditions.

STEAM PRODUCTION

The Bibb Company (Bibb) is the Project's thermal host.  Bibb is a major 
manufacturer of terry cloth towels.  Bibb's Rosemary mill currently produces
approximately thirty percent of the terry cloth towels produced in the United 
States.  Steam and chilled water required by Bibb are supplied by the Project.

Steam and chilled water sales to Bibb are required to satisfy the requirements
of the Public Utilities Regulatory Policy Act (PURPA) as described further
below under the heading "Qualifying Facility Compliance".  The amount of steam 
produced in the HRSGs considered for PURPA requirements during 1995 was 88,852 
klb.  The total exported steam summarized in Table IV-1 includes both 
extraction steam and steam produced by the auxiliary boilers. Bibb also 
purchases chilled water for its Rosemary Complex textile mill.  Chilled water 
is derived from steam through the use of absorption chillers.  While the steam
and chilled water sales contract between Panda and Bibb has no "minimum take" 
requirement, Bibb is obligated to purchase all of its steam and chilled water 
requirements from the Project.

In the event Bibb discontinued operations, Panda would need to either find a 
new steam host, install a self-performing steam host, or have the Project 
reclassified as an Exempt Wholesale Generator (EWG).  Since the Bibb plant is 
a major manufacturer of terry cloth towels, it is unlikely the plant will 
discontinue operations under its current ownership or with future ownership.

In the event the Project's steam host did discontinue operations, two other 
potential steam hosts in Roanoke Rapids include Champion Paper and Halifax
Paperboard.  Although it is technically feasible to deliver steam to these 
facilities, a relatively long steam pipeline directed through town would be
required.  This would present additional economic and sociologic challenges to
the Project.  As an alternative, Panda may build a distilled water plant or a 
similar facility to replace Bibb as the steam host.  This would allow the 
Project to continue operation as a Qualifying Facility under PURPA.

Panda currently has a water distillation plant as the thermal host at their 
Brandywine, MD facility.  Because Panda has complete control over the steam 
production and usage, PURPA requirements can be met without sacrificing heat 
rate on output performance.

The Brandywine distilled water plant process uses steam from the Project to 
evaporate effluent water into a vapor.  Vapor released from the liquid is 
condensed in a water-cooled condenser to produce distilled water.  A complete 
installed distilled water plant budget price for the Rosemary facility would 
be approximately $2,000,000.  This cost estimate appears reasonable for this
type of facility.

Burns & McDonnell believes Bibb will remain a viable steam host into the
foreseeable future.  However, if they discontinue operations of the facility, 
the Project has a sufficient back-up plan in the form of a distilled water 
facility that is viable and cost effective.

AVAILABILITY

The facility was dispatched to VEPCO for 137 days during 1995.  There were 18 
forced-outage days declared and 26 scheduled maintenance-outage days declared.

The following table summarizes the information reported by Panda to the 
National Electric Reliability Council - Generating Availability Data System 
(NERC-GADS):

<TABLE>
<CAPTION>
                                       TABLE IV-2
                            PROJECT AVAILABILITY HISTORY

                                   1991      1992      1993     1994     1995
                                 --------   -------   ------   ------  -------
<S>                               <C>       <C>      <C>      <C>      <C>
Dispatched MWh                    129,052    45,056   31,930   76,652  234,866
Period Hours                        8,760     8,760    8,760    8,760    8,760
Forced MWh                         23,908     3,857   60,357   44,193   23,890
Unavailable MWh                   148,534   122,844  164,828  133,619  141,719
Hours Unavailable                   906.1     776.2    949.4    768.4    818.9
Capacity Factor                     7.56%     2.88%    1.98%    6.60%   14.56%
Equivalent Forced Outage Rate       1.40%     0.25%    3.75%    3.80%    1.48%
Equivalent Availability            91.29%    92.14%   89.76%   88.50%   91.22%
Availability                       90.64%    91.16%   89.13%   88.36%   90.65%

</TABLE>



HEAT RATE

Hawker Siddely, the turnkey construction contractor, guaranteed the facility
would have a heat rate of 7,936 Btu/kWh (LHV) at full load, burning natural
gas, at an ambient temperature of 90 degrees F.  This equates to a higher 
heating value (HHV) heat rate of 8,809 Btu/kWh.  Hawker Siddeley achieved its
performance guarantees during initial performance tests of the Project.

The contract heat rate as determined by the PPA is 8,900 Btu/kWh (HHV).  The 
weighted average heat rate for the Project, including start-ups and shut-
downs, is summarized in Table IV-3.  The Project heat rates included in Table 
IV-3 do not include a credit for thermal production of steam.


                                TABLE IV-3
                          ANNUAL AVERAGE HEAT RATE


                      Year                 Btu/kWh (HHV)
                    -------              ----------------
                     1991                   9,024
                     1992                   9,290
                     1993                   9,550
                     1994                   9,459
                     1995                   9,652



The actual heat rate of the Project has historically been greater than the 
construction contract guaranteed heat rate.  There are several factors that 
contribute to this. First and foremost, the construction contract guaranteed 
heat rate should be viewed in the proper context.  The heat rate guarantee of 
8,809 Btu/kWh (HHV) represents an achievable Project heat rate for full load, 
steady state conditions with all equipment in "as new" condition. Second, 
normal day-to-day operation of the Project has varied substantially from these
conditions with the plant being operated as a peaking facility with numerous 
starts and stops and with the Frame 6 (highest heat rate) being dispatched 
on-line for nearly twice the number of hours as the Frame 7 (lowest heat 
rate), partially due to equipment availability and PURPA efficiency 
requirements.  The thermal efficiency of a combined cycle unit is lower 
during the start-up period than when operating at full load.  As a result, 
more hours of full load operation and longer run times between starts would 
improve annual heat rate.  Table IV-4 illustrates the average fired hours per
start over the history of the Project.


<TABLE>
<CAPTION>
                               TABLE IV-4
                      AVERAGE FIRED HOURS PER START

                        1992       1993        1994         1995
                      -------    -------     -------      --------
<S>                      <C>        <C>         <C>          <C>
Frame 6                  17         26          30           19
Frame 7                  27         11          10           11
Plant Average            22         17          18           15

</TABLE>


The pattern of dispatch by VEPCO has require numerous start-ups and shut-downs
during the past three years.  This has caused an increase in the heat rate 
during this time period.  All other variables constant, if the dispatch 
pattern by VEPCO is modified to schedule more hours per start, the heat rate 
of the Project would improve.  According to our estimate, a heat rate 
improvement of 1.6 percent may be realized if the hours per start are 
increased from 20 to 50.  It is unlikely the hours per start will be any less
than what has been experienced recently. 

The PPA allows VEPCO to dispatch the Project at full load with both combustion
turbines or to use the Frame 6 or Frame 7 separately.  The Frame 7 is more 
efficient than the Frame 6.  As a result the overall Project heat rate will 
improve as the Frame 7 is operated more often.  The more efficient Frame 7 
combustion turbine was unavailable at times during 1993 and 1994 due to 
problems with certain power transformers.  During this period, the Project 
operated its Frame 6 gas turbine which increased the average heat rate.  In 
addition, during 1994 and 1995, additional hours of only Frame 6 operation were
incurred in connection with Owner Requested Generation (ORG) runs necessary to 
meet certain PURPA requirements.  (See "Qualifying Facility Compliance" 
section).

During 1994 and 1995, the Frame 7 operated 38 percent of the total fired hours
of both units.  If the number of hours of operation had been equal between the 
two machines, Burns & McDonnell would expect the heat rate to improve.  
According to our estimate, if the Frame 7 would have been used for the same 
number of hours as the Frame 6, a 3 to 4 percent heat rate improvement would 
have been realized during the last two years.

Generation load also affects heat rate.  The design heat rate was calculated 
at full load output.  Unit efficiency decreases as the output from the unit 
decreases.  Therefore, to realize the best heat rate possible for the Project,
the optimum operation is both the Frame 6 and Frame 7 together at full load.

VEPCO implemented Automatic Generation Control (AGC) in 1995.  The purpose of 
AGC was to use the help of computers to enhance economic dispatch of the 
entire VEPCO system.  During 1995 under AGC, the facility was ramped from full 
load to minimum load and back to full load at the maximum ramp rate as often 
as seven times in one hour.  The PPA requires Panda to achieve a load ramp 
rate of 16 MW/min.  Panda has indicated most VEPCO power purchase agreements 
are much less stringent with load ramp rates typically in the range of 
5 MW/min.

Excessive load ramp rates are not consistent with prudent utility practices and
are detrimental to heat rate optimization.  Panda has discussed this issue 
with VEPCO and is optimistic less severe load ramp rates can be negotiated in
accordance with prudent utility practices.  As an electric utility, VEPCO 
should understand Panda's concerns regarding load ramp rates.  Panda is
optimistic VEPCO will therefore be willing to reach agreement on this issue.

QUALIFYING FACILITY COMPLIANCE

The Public Utilities Regulatory Policies Act (PURPA) of 1978 established 
certain criteria which must be met before facilities such as the Project may 
be deemed as a Qualifying Facility (QF) as defined under PURPA.  As a QF, the 
Project may generate and sell electric power under legal constraints that are
far less stringent than those for electric utilities such as VEPCO.  The 
Federal Energy Regulatory Commission has jurisdiction over all QFs.

To maintain status as a QF under PURPA regulations, the Project must meet 
minimum annual requirements for thermal output and efficiency.  For any QF, 
thermal output must be at least 5 percent of the total energy output of the 
facility.

PURPA defines thermal output as that useful cogenerated thermal energy 
delivered to the host facility while the Project is being dispatched.  For the
Project, we estimate thermal efficiency as follows:


                (Send-Out Steam, lbs)(1,094 Btu/lb) + (Send-Out Chilled
     Thermal              Water, Tons Hrs)(12,000 Btu/Ton Hr)
                    -----------------------------------------------
     Output =               Net Thermal and Electrical Output

PURPA also requires the Project to meet an efficiency standard ("FERC 
Efficiency") of at least 45 percent (Note: This standard is at least 42.5 
percent if the project produces more than 15 percent thermal output).  FERC 
Efficiency is defined under the regulations as the useful electric output 
plus half the useable thermal energy output divided by the lower heating 
value of fuel input for any calendar year.

 FERC          (Useful Net Electric Output) + (one-half)(Useful Thermal Output)
                 ---------------------------------------------------------
 Efficiency =                  Energy Input

Thermal Output and FERC Efficiency calculations are based upon operating 
results while the Project is being dispatched to provide electric power to the
utility.  The operation of the auxiliary boilers, therefore, has no impact upon
the calculations.  Also, thermal and electrical energy sold or purchased by the
Project while the Project is not being dispatched has no impact on the above
calculations.

Another important criteria is that the Project must meet PURPA requirements 
based only upon annual operating results.  If the Project is unable to meet
PURPA requirements for one or more months, the Project will still be in 
compliance so long as the annual operating results calculated at the end of
each calendar year meet PURPA requirements.

Panda reviews the PURPA requirements monthly.  The early October 1994 review 
revealed a shortage in the percentage of thermal heat exported to the host.  
For the first time since commercial operations, Panda requested an ORG run 
with VEPCO to raise the percentage of thermal energy exported to the host.  
After the October 1994 ORG, the Project's annual operating results satisfied 
all PURPA requirements.

Again in October 1995 an ORG was required to satisfy PURPA requirements.  For 
388 hours in October 1995, the plant ran below full capacity to ensure meeting
PURPA requirements.  This was unfortunate that the October 1995 ORG was needed 
because the project had been exceeding PURPA requirements until July when Bibb 
shut down during an extended Project dispatch period.  During this period, 
annual thermal efficiency fell below PURPA requirements because a substantial 
amount of electric power was produced without any steam sales (see "thermal 
output" equation above).  If Bibb would have taken steam during this period, 
the October 1995 ORG may not have been required.

The project has shown the ability to effectively schedule ORG runs as needed 
to facilitate meeting annual PURPA requirements or to test equipment after 
maintenance outages.

Results from prior years of Project operation are summarized in Table IV-5.

<TABLE>
<CAPTION>
                                TABLE IV-5
                      HISTORY OF QUALIFYING FACILITY STATUS

                        1992       1993       1994      1995
                      -------    -------    -------    -------
   <S>                 <C>        <C>        <C>        <C>
   Thermal Output      25.46%     16.30%     16.17%     15.18%
   FERC Efficiency     48.39%     44.35%     44.70%     43.38%
   Meet PURPA           Yes        Yes         Yes        Yes

</TABLE>



ENVIRONMENTAL COMPLIANCE

The Project records were reviewed to determine the status of compliance with 
existing permit conditions and reporting requirements.  Our review included
interviews with Panda representatives at the plant, and confirmation of the 
responses by representatives of the City of Roanoke Rapids and the North 
Carolina Department of Environmental Management (NCDEM). Based on our review, 
it appears the Project is currently operating in compliance with all permit 
conditions.

Air Permit

The existing air permit (No. 6586R2) required initial compliance stack testing
of nitrogen oxides, carbon monoxide, and particulate matter.  It also requires
submittal of quarterly reports.  Compliance tests, which were performed in 
March 1991, showed the facility to be operating in compliance with the limits 
set in the permit.  There is no continuous emission monitoring required.

The permit also restricts the hours of operation of the two combustion turbine
units.  Currently, the Project does not include SCR pollution control 
equipment.  If the fired hours exceed 2,000 for the Frame 7 combustion turbine
unit or the combined fired hours of both combustion turbines exceed 4,000, the 
permit requires an SCR to be installed.  In 1995, the Frame 6 unit had 2,220 
fired hours, while the Frame 7 had 1,473 fired hours.  Quarterly reports have 
been submitted to the NCDEM regional office in Raleigh indicating the hours of
operation, fuel use, etc. The NCDEM indicated that the reports have been 
satisfactory.

Clean Air Act Amendments

Title V of the Clean Air Act Amendments of 1990 requires that Panda obtain an 
operating permit for the Project.  In North Carolina, the mandated application 
submittal date is third quarter 1996. Panda has retained a consultant to 
review the operating permit requirements for the Project, to conduct an 
emissions inventory of all plant emission sources, and to prepare the actual 
permit application.  They indicate the work is scheduled to be completed ahead
of the mandatory submittal date.

NPDES Permit

The Project has a valid National Pollution Discharge Elimination System 
(NPDES) permit (NC0079014) which pertains to discharges related to the tank 
farm containment area.  The Project has submitted monthly reports as required 
by the NPDES permit.

Panda currently discharges to the wastewater treatment facility to the City of
Roanoke Rapid's sanitary sewer system under a separate permit (No. 007) with 
the Roanoke Rapids Sanitary District.  The city requires monthly reports which 
document the results of an effluent sampling program.  Eight separate sampling 
locations are included in the program.  The Sanitary District has indicated 
that there have been a few minor violations of the permit onditions since the 
facility became operational in 1991. These violations reportedly were related 
to plant start-up and appear to have been remedied to the point where future 
violations are not expected.

Spill Prevention

Panda has indicated a Spill Prevention and Countermeasure Control (SPCC) plan
is currently in place for the Project.  

No other unresolved permitting issues were identified during our investigation.

FORCED OUTAGES

In 1991, 12 Forced Outage Days, as defined under the PPA, were taken to 
correct the Project's typical first year problems including: HRSG drum level 
control problems, hot well level control problems, intermittent steam turbine 
trips, and boiler tube failures.  None of these problems have reoccurred.  
Only one forced outage day was declared in 1992.

In 1993, 16 Forced Outage Days were experienced primarily due to failure in 
the Frame 7 step-up power transformer bushings.  The bushings were replaced 
and minor modifications were made to the transformers to prevent reoccurrence.

In 1994, 12 Forced Outage Days were taken due to freeze problems during the 
record January cold snap (3-day outage) and failure of an auxiliary power
transformer (9-day outage).  Panda recognized improvements were needed in 
these two areas.  Actions taken to prevent future problems are described under 
"Equipment and System Design Changes."

In 1995, 18 Forced Outage Days were experienced due to equipment problems on 
the Combustion Turbines. The specific equipment causing the failures were the
hydraulic fluid lines to the gas control valve, generator breaker, electrical 
synchronization equipment, and a faulty cable.  A contributing factor to these
equipment failures was the unusually high ramp loading and unloading rates 
imposed on the Project by the VEPCO AGC.  These ramp load rates and the 
inconsistency with prudent utility practices are discussed above in more 
detail under the heading "Heat Rate".

Other events causing forced outages in 1995 were tube leaks in HRSG No. 1 and 
a steam turbine trip caused by a sharp increase in steam demand by Bibb.  High
axial vibration was a concern on the Frame 6 turbine, although it did not 
cause a forced outage and was corrected in the fall of 1995.

MAJOR MAINTENANCE ACTIVITIES

Maintenance activities performed recently include:

      -    Reviewing of the heat tracing system to prevent overloading
           feeder circuits.

      -    Repair of boiler feedwater heater tube leaks.

      -    Installation of new insulation and heat tracing on the Bibb
           steam pressure control valve.

      -    Installation of sidewalks throughout the facility to improve
           maintenance access.

      -    Installation of a skywalk for direct access across the top
           landings of the HRSGs.

      -    Modification of Frame 6 bearing pedestal to reduce vibration.

      -    Planned outage which included inspection and scheduled 
           maintenance of both combustion turbines, both HRSGs, 
           steam turbine, and transformers T-1 and T-2.
     
EQUIPMENT AND SYSTEM DESIGN CHANGES

Freeze Protection

Weaknesses in freeze protection were responsible for a forced outage 
experienced during January 1994. Actions taken by Panda to improve Project 
freeze protection since January 1994 include the following: 

       -    Heat tracing replacements - A portion of the Project's heat 
            tracing, a type of electric heating element used to prevent lines 
            from freezing, was and is being replaced by Panda with an improved 
            type of heat tracing.  The new heat tracing to be installed will be
            self-limiting such that it will not overheat and boil out the 
            fluid contained in the tubing.
     
       -    Transmitter relocations - A number of pressure transmitters were 
            originally installed at grade, requiring long tubing runs that 
            were susceptible to freezing in the event of cold weather and an 
            open circuit on the heat tracing or boiling in the event of 
            overheating by the heat tracing.  These transmitters were relocated
            closer to the equipment to minimize the length of tubing runs.  
            This should minimize freezing and boiling problems.
     
       -    Instrument air - Small diameter lines such as the tubing used to 
            convey compressed instrument air for Project instrumentation and 
            controls are typically susceptible to freezing in cold weather.  
            Moisture in the compressed air may freeze, causing the Project
            controls to become inoperable.  To minimize this problem, Panda 
            has modified their nitrogen blanketing system (see discussion 
            below regarding this new system) to allow the use of nitrogen in 
            the instrument air system.  If properly purged with nitrogen 
            before the onset of cold weather, freezing in the instrument air
            system should be avoided with the use of moisture-free nitrogen 
            which has a very low dew point of -70 degrees F.  A new vent valve 
            and filter were installed in the compressed air system to prevent 
            moisture in the lines.  This change should also minimize freezing 
            in the instrument air system.
     
       -    New deaerator level controls - Panda has added a new deaerator 
            level control column to replace the conventional transmitter and 
            tubing used previously.  This is in response to frozen deaerator 
            controls that were a significant problem during the recent cold 
            ambient temperatures.
     
       -    Steam heat under HRSGs - Panda has enclosed the area under the 
            HRSGs  and installed a bare steam line network under each HRSG.  
            This provides heat for the water and steam lines previously exposed
            to the elements.
     
       -    Cold weather operating procedures - Panda operates the combustion 
            turbines at zero load whenever temperatures inside the HRSG drop 
            below 33 degrees F.  Other systems found to be susceptible to 
            freezing are also operated during off-line conditions as a means of
            building up heat in these systems.
     
       -    Enclosures - Panda has built enclosures around the air compressors 
            and raw water pumps.  Provisions for heating these buildings have 
            been made to help prevent freezing in these systems.
     
Forced outages due to freezing will be minimized due to Panda's freeze 
protection improvement plan.  Burns & McDonnell feels Panda's freeze protection
improvements are prudent.

Transformers

A two-week forced outage was experienced in September 1993 due to a failure in
generator step-up transformer T-1.  This transformer is connected to the 
General Electric Frame 7 combustion turbine and is capable of being switched to
the steam turbine.  The failure was attributed to the failure of the low 
voltage bushing.

The bushing manufacturer has supplied new bushings with larger oil reservoirs.
These larger reservoirs are designed to allow for more expansion thereby 
reducing the operating pressures within the bushing to acceptable levels.  In
addition, ventilation ducts have been added to the transformer connection box 
to reduce the temperatures inside the bushing housing, further reducing
internal bushing pressure due to thermal expansion of the oil inside the 
bushing.

It appears the problems associated with these bushings have been eliminated 
and should not be a problem in the future.

Transformer T-3 failed to meet performance guarantees while still under 
warranty.  In early 1994, T-3 was sent to ABB for extensive repair and was 
re-installed at the Project site in April 1995. Panda has essentially a new 
transformer in this location now. 

Corrosion Protection

The Project currently operates as a peaking unit that typically goes on line 
only during peak demand periods.  This type of service requires equipment to
sit idle during extended periods between peak demands.  During these periods 
when the Project is not on line, internal heat transfer surfaces are 
susceptible to corrosion due to the presence of oxygen.  Panda has found 
corrosion pitting has occurred in the steam drum, evidence of oxygen-related 
corrosion.

In an effort to enhance the long term reliability of the Project, Panda 
installed a nitrogen blanketing system in 1994.  When the Project is taken off
line, equipment will return to ambient temperatures and pressures such that, 
if left unchecked, the infiltration of atmospheric oxygen is possible.  The
nitrogen blanketing system introduces compressed nitrogen to the waterside 
internal components of the Project and maintains a positive pressure on these
components to prevent the infiltration of atmospheric oxygen.  This reduces 
the amount of corrosion experienced by the Project during off-line periods.  
Similar systems have been used effectively to reduce corrosion at many other 
operating facilities.

In Burns & McDonnell's opinion, the installation of the nitrogen blanketing 
system should be viewed by the Project investors as a positive event.  Panda's
efforts to install this system serves as a good indication that Panda is 
concerned about the long term economic viability of the Project.

Chiller #2

Chilled water production was not initiated until March 1992.  The turnkey 
contractor for the chilled water system aborted attempts to make the system 
work properly.  An alternate contractor redesigned and modified the chilled 
water system.  Presently, the system operates satisfactorily.  However, there
were damages to Chiller #2 from the original installation which cause the 
system to not achieve full output. Operating data indicates Chiller #2 will 
only produce approximately 50 to 60 percent of nominal capacity in its 
current condition.  Panda has recently tried unsuccessfully to correct the 
problem by replacing damaged absorber tubes.

A pinhole leak in the original vacuum pump may have contributed to the 
problems experienced by Chiller #2.  The performance of the lithium bromide 
chillers is dependent on a good vacuum existing in the machine.  The 
performance of Chiller #2 was improved when a new high volume vacuum pump was
purchased and used during start-up to initially pull the required vacuum. 
However, this improvement is not perceived as a permanent solution.  Chiller 
#2 is budgeted to be replaced in 1996 at an estimated cost of $770,000.

Fire Protection

During 1993 Panda installed additions to the fire protection system including
installation of the following:

      -    New sprinklers around the steam turbine lube oil area to meet the 
           recommendation of Hartford Steam Boiler Insurance Co.

      -    Bearing protection system for the steam turbine.

      -    Wet suppression system on the subfloor under the steam turbine.

      -    Deluge system on the south side of both the administration building
           and power house.

      -    Additional fire water pump at the cooling tower basin to support 
           the capacity of above mentioned systems.

These fire protection system improvements were made to lower the insurance 
premium payments.

Oil Conditioning

During 1995, the Facility installed a permanent lube oil conditioning (filter
and coalescent) unit for the steam turbine. Conditioning the lube oil will 
extend the life of the turbine by preventing foreign particles and water from
entering the bearings.  This is increasingly important because of the high 
rotational speed of the ABB VAX turbine. 

Panda has plans in place to purchase a portable lube oil conditioner for the 
combustion turbines.  This portable unit will condition the combustion turbine
lube oil by a batch process. Consistent with the steam turbine, this 
commitment to improving lube oil quality will improve bearing life and reduce
overall long-term turbine maintenance costs.

Ultraviolet Protection

Panda has completed covering the cable trays previously exposed to the 
atmosphere.  If left to the elements, cable insulation degrades from UV 
exposure from direct sunlight.  The covered cable trays should improve cable 
life.  This project completion should be viewed as a step to reduce cable 
replacement costs in the future.

Chemical Feed Lines

Panda has added chemical feed lines from the bulk chemical storage to the 
water treatment building.  In the past, facility personnel were required to 
carry chemicals in buckets to the water treatment equipment.  This improvement
will cut down a chemical waste and, more importantly, improve safety at the 
Project.

Automatic Generation Control

In July 1995 Automatic Generation Control was introduced to the Project.  In 
this operating mode, North Carolina Power (NCP), a wholly-owned subsidiary of 
VEPCO and operating under VEPCO direction, uses computers to calculate the 
most economic load for the Project and sends this information directly to the
Project's Distributed Control System (DCS).  The DCS controls the plant 
generation to match the continuously updated set point signal sent by NCP's 
computer. Since the AGC was a new and complex control system, much tuning 
needed to be done on the system. During the first week of operation, a 
facility transducer caused an 11 MW error in its output set point 
determination.  The AGC is able to fluctuate load within a window between 80 
percent and 100 percent of full load.  Per the contract operating procedures, 
AGC often changes load at a ramp rate of 8 MW/min up and 16 MW/min down. 
These ramp rates are as much as four times the maximum ramp rate guidelines 
used at other combined cycle facilities.  The severe loading and shedding 
ramp rates cause higher stresses on the plant equipment and, as discussed, 
increased the number of forced outages incurred during 1995. Also, the 
overall plant heat rate suffers because of the part load operation that AGC
requires. 

O&M CONTRACTOR

University Technical Services (U-TECH) is responsible for managing the day-to-
day operations and administrative functions of the Project.  U-TECH is under 
contract to provide these services until December 1996.  Panda's alternatives 
after December 1996 include extending the term of the present agreement or 
requesting bids for a new O&M contract. The current O&M contract calls for a 
fixed monthly payment of approximately $130,000 and includes bonuses and 
penalties based on availability and other factors.  Panda should be able to 
replace this agreement when it expires in 1996 without a significant change in
the basic terms.  U-TECH has 19 employees on-site to operate and maintain the
facility.

It is the opinion of Burns & McDonnell that U-TECH's performance has been 
adequate during the term of the O&M contract in force and that U-TECH has not
suffered any operational deficiencies as a result of its ownership by EMCOR, 
the restructured entity established during the Chapter 11 bankruptcy of JWP 
Inc., the former owner.

TRAINING PROGRAM

Since many of the current site employees were also working at the Project in 
1990, they were able to take part in the Hawker Siddeley training program 
during the start-up of the plant.  Panda has frequent training sessions for the
U-TECH personnel.  In November 1994, Panda held a training session for the 
U-TECH employees on gas turbines.  All new employees are required to go through
a 3- to 6-month training period with day shift personnel. After this period of 
training, employees are allowed to work other shifts on their own without 
constant supervision.  Safety meetings are held monthly for all employees.




                                    PART V
                              EQUIPMENT ASSESSMENT
                          
OPERATING CONDITION

The current operating condition of the Project is very good with only a few 
exceptions.  The Unit No. 2 chiller is operating at reduced capacity, as
previously discussed.  Another exception may be the recent problems with the 
Frame 7 combustion turbine.  Although of some concern, steps have been taken 
to remedy this situation.

Hartford Steam Boiler and Chemtreat conducted the nnual package boiler 
inspection in July 1995.  The Operating Certificates for the two package 
boilers have been extended until July 1996.

Panda completed a scheduled maintenance outage during September 16-30, 1995.  
Activities that were successfully completed include:

      -    Hot gas path inspection on the Frame 6 combustion turbine.

      -    New first stage turbine buckets on the Frame 6.

      -    Frame 6 generator inspection.

      -    Borescopic inspection of the low pressure section of the
           steam turbine.

      -    Replacement of several boiler tubes in HRSG No. 1.

      -    Annual HRSG inspections.

Results of the outage indicate the equipment is generally in very good 
condition.  Panda chose to perform a hot gas path inspection of the Frame 6 
much earlier than scheduled because new first stage turbine buckets were 
provided by GE free of charge.  Panda's Frame 6 was a forecast unit (built 
before the order was placed).  GE improved the design of the first stage 
buckets shortly after the Project's Frame 6 was built, but before Panda 
placed the order with GE.  Therefore, GE was obligated to install the 
improved first stage buckets to upgrade the turbine to its design at the time 
of the order.  The casing was removed to replace the buckets, so a hot gas
path inspection was performed simultaneously.  Only minor wear was detected 
at various points along the hot gas path.  Rebuilt combustion liners and 
transition pieces were reinstalled during the inspection.

An exhaust temperature spread on the Frame 7 combustion turbine has been 
consistently noticed while the unit operated at full load.  In attempts to
solve this problem, Panda has replaced worn or inaccurate thermocouples, 
replaced fuel nozzles with rebuilds from GE, and improved the purge air check
valves. The spread in exhaust temperature has been constant and as much as 120
degrees F, however the machine is operable in this condition.  GE has stated
that the spread is acceptable and does not restrict the load capability of the
machine.

MAJOR MAINTENANCE AND OVERALL PROGRAMS

Burns & McDonnell feels adequate maintenance of major pieces of rotating 
equipment (i.e. the combustion turbines and the steam turbine) is crucial for
long term Project reliability.  For each of these pieces of equipment, 
manufacturers provide recommended maintenance activities.

Burns & McDonnell has compared the manufacturer's recommendations with Panda's
proposed maintenance schedule as summarized in Table V-1.  In addition to the 
items listed in Table V-1, U-TECH performs borescopic inspections of the three
turbines annually. By reviewing Table V-1, Burns & McDonnell concludes that 
planned maintenance activities meet or exceed manufacturer recommendations.  
It is apparent that Panda has established a maintenance schedule that will 
provide major equipment maintenance activities recommended by the equipment 
manufacturers.  Panda's 10-year maintenance plan is regarded by plant 
personnel as a living document that will be reviewed and updated periodically,
as the actual operations become known and future predications regarding 
turbine operating hours and starts become more accurate.  Burns & McDonnell 
views this as an indication that Panda's operation and maintenance philosophy 
is geared toward long term Project reliability.

Although Burns & McDonnell has not inventoried maintenance activities on every
piece of equipment for the Project, we have generally observed that U-TECH 
uses an organized computerized preventative maintenance program and noted that 
annual spare parts inventory counts are performed.  The computer schedules and 
prioritizes all preventive and corrective maintenance requests. Based upon this
program, Panda completes approximately 90 to 110 preventative maintenance
requests in one month's time and also completes 40 to 70 maintenance requests 
per month.  Currently, they have a backlog of around 70 maintenance requests.  
To respond to maintenance requests, Panda maintains a $2 million spare parts 
inventory on-site.

EQUIPMENT REPLACEMENT PROGRAM

Project operating hours are relatively low and there is currently little need 
for equipment replacement.  Equipment replacement is set up on an operating 
hours schedule.  Panda has established a ten-year program for predicting 
equipment replacement based on hours of equipment operation.

The No. 2 chiller replacement is a capital project that is required despite 
low operating hours.  This chiller was damaged during its installation and now
needs to be replaced.  The replacement of the No. 2 chiller is included in the
1996 capital expenditure budget.

<TABLE>
<CAPTION>

                                    TABLE V-1
                     COMPARISON OF MANUFACTURERS' RECOMMENDATIONS
WITH 10 YEAR PLAN MAINTENANCE ACTIVITIES FOR MAJOR PIECES OF ROTATING EQUIPMENT
                          Panda-Rosemary Cogeneration Project
                                (Factored Hours)

                      Combustion    Hot Gas Path      Major         Limited      Major
  Unit                Inspection    Inspection       Inspection     Overhaul     Overhaul
- --------              ------------  -------------    ----------     --------     --------

                      MFG   Panda    MFG    Panda    MFG    Panda  MFG    Panda     MFG      Panda
                      -----  ------  -----  ------   -----  -----  ----   -----     ----     -----
<S>                  <C>     <C>    <C>    <C>     <C>    <C>       <C>    <C>      <C>     <C>
Unit 1, 
Frame 7               8,000  8,000  24,000 24,000  48,000 40,000
 Combustion Turbine

Unit 2, 
Frame 6              12,000  8,000  24,000 24,000  48,000 48,000
 Combustion Turbine

Unit 3                                                              25,000  16,000  50,000  50,000
   Steam Turbine

</TABLE>


                                PART VI
                      PROJECTED PLANT PERFORMANCE

CAPACITY

Panda is required to perform capacity tests to satisfy the requirements of the
PPA.  The maximum contract capacity payments are available if the plant can
achieve 198 MW in the winter and 165 MW in the summer.  The winter period is 
defined as October through March.  The summer period starts in April and runs
through September.  If required by VEPCO, the output capacity shall be 
demonstrated for 12 hours in the summer and 6 hours in the winter.

Table VI-1 presents the historical capacity test results for the Project in 
summer and winter periods.  As indicated in Table VI-1, the Project was 
exceeded the maximum contract capacity output of 198 MW winter and 165 MW 
since 1993.  The Project has not been requested to demonstrate capacity limits
by VEPCO during the past two years.

<TABLE>
<CAPTION>
                              TABLE V1-1
                      HISTORICAL CAPACITY TEST RESULTS

       Test Date               Result                 Contract Maximum
     ------------            ---------              --------------------
     <S>                        <C>                        <C>
     Winter 1990                185                        198
     Winter 1991                192                        198
     Winter 1992                200                        198

     Summer 1991                161                        165
     Summer 1992                161                        165
     Summer 1993                168                        165
     Summer 1994                167                        165

</TABLE>

Capacity and Heat Rate Degradation

Figure VI-1 indicates General Electric's anticipated combustion turbine 
capacity and heat rate degradation as a function of factored hours.  At 
48,000 factored hours, a major combustion turbine overhaul is performed and 
capacity returns to near-new condition (typically within 0.5 percent of as-new
condition).  This cycle then is continue throughout the life of the Project.

Figure VI-1 indicates: (1) the anticipated capacity derate will vary from zero
to 5.5 percent and, (2) the anticipated heat rate derate will vary from zero 
to 3.0 percent between major overhauls.  Burns & McDonnell has used a 
straight-line capacity and heat rate derate estimation of 4 percent and 3 
percent, respectively, for the life of the Project.  In any given year, this 
estimation of capacity and heat rate derate will be higher or lower than 
actual equipment performance depending upon the number of total factored 
hours since the last major overhaul.



                              FIGURE VI-1
                         HEAVY-DUTY GAS TURBINE
                            DEGRADATION AS A
                            FUNCTION OF TOTAL
                            FACTORED HOURS

                             LINE CHART




Since the Project currently has about 8,000 factored hours, Project 
performance during 1995 was deemed as representative of the estimated 
straight-line derate performance throughout the life of the Project (refer 
to Figure VI-1).  Actual Project performance in 1995 was therefore used as 
the basis for projecting Project capacity and heat rate throughout the life 
of the Project.

Based upon actual performance in 1995, it was assumed the Project would, on 
average, continue to achieve those capacity levels included in the PPA.  A 
more detailed discussion of heat rate is included below.

DISPATCH

Panda amended the Power Purchase Agreement with VEPCO in 1993 to effect the 
results of an energy price redetermination.  The amended PPA closely matches 
energy payments with energy production costs.  This increased the Project 
dispatch hours and allowed Panda the opportunity to increase on-line exercise
of equipment more often.  Refer dispatch analysis discussion in Part IV.

The Project realized a sharp increase in dispatch hours in 1995.  VEPCO 
furnished the Project with natural gas from their Chesterfield 7 gas turbine
unit.  Under stipulations in the PPA, Panda was required to use this fuel
displaced from the Chesterfield unit experiencing an extended forced outage.  
This caused an unexpected increase in dispatch hours during 1995.  The total 
dispatch hours in 1995 were 2,224 compared to 760 in 1994.

Due to emission permit requirements, annual dispatch hours are of concern.  If
the fired hours exceed 2,000 hours for the Frame 7 or the total combined hours
of the combustion turbines exceed 4,000 hours, an SCR or alternate pollution
control system needs to be installed to reduce NOx emissions levels.  
According to forecast predictions, which we have reviewed for adequacy of the
reserve provided, this NOx reduction equipment installation will take place 
in 2003.

AVAILABILITY

Availability during 1994 was hampered largely due to transformer and freeze
protection problems.  Since Panda addressed these issues, the availability of
the Project in 1995 has increased to 90.65 percent from 88.36 percent.

HEAT RATE

As noted earlier, the contract heat rate determined by the PPA is 8,900 
Btu/kWh (HHV).  Recent operating data shows the Project has demonstrated a 
full continuous load plant heat rate of 8,678 Btu/kWh (HHV) during the 
spring of 1995.  This demonstrates the plant's ability of achieving the PPA 
heat rate when the plant is operated at continuous full load and providing 
steam to the thermal host.  This heat rate includes fuel that was used to 
cogenerate thermal energy for the steam host.  In order to fairly compare 
the Project's heat rate to the contract heat rate, credit must be given for 
the portion of fuel used for process steam generation. Following is a summary 
of the Project's 1995 heat rate review.  Specific days selected were days 
when no unusual operations events occurred and the plant was either running 
continuously or had a normal start-up/shut-down transition.

The dates selected were:

      -    May 18 - The plant was operating for the entire 24 hour period at 
           full load with only a short period of minimum load on all units.  
           The plant was not on AGC.
     
      -    July 5-6 - These days represent normal morning dispatch, start-up,
           continuous operation and shut-down with both CT's for short 
           operational periods.  This data represents a period of operation 
           without the thermal host. The plant operated as it would in a 
           "merchant plant" mode. The low pressure section of the steam 
           turbine was not designed to handle full throttle flow steam rate. 
           Therefore, large quantities of steam were being dumped to the 
           condenser during this period.

       -    October 17 - This day represents the plant under an ORG "PURPA" 
            run.  As was mentioned earlier, Panda was forced to run for 
            several days in October to meet PURPA requirements. The plant 
            operated the Frame 6 at part load while sending steam and chilled
            water to Bibb. Table VI-2 summarizes the results of the heat rate 
            review.
     
<TABLE>
<CAPTION>
                                 TABLE V1-2
                       RESULTS OF HEAT RATE REVIEW

                              Overall Project HR      Electrical Portion of HR
                                 (Btu/kWh)                     (Btu/kWh)
                             --------------------    --------------------------
      <S>                          <C>                           <C>
      PPA Contract                   --                          8,900
      May 18                        8,678                        8,238
      1995 Year End Results         9,652                        9,095
      July 5-6                      9,160                        9,160
      October 17                   11,899                        9,640

</TABLE>



The plant heat rate increases when the Facility is not able to provide steam 
to Bibb.  This is evidenced by the July 5th and 6th records in which Bibb was 
down for an outage.  The plant operated at a heat rate of approximately 9,160
Btu/kWh (HHV).  Since Bibb did not take steam, no credit can be given to this
heat rate figure. The design of the steam turbine does not allow more steam 
through the low pressure section when the steam is not exported to process. 
Therefore steam must be wasted directly to the condenser instead of using the
energy in the turbine or process.

The 1995 year end adjusted heat rate was higher than the contract heat rate 
due to several circumstances that occurred in 1995.  They include:

      -    The plant operated at full load in early July while Bibb was shut 
           down.  It was during this time when the Project lost good PURPA 
           standing for the year, causing the ORG run in October.
      
      -    1995 was the first year for AGC.  This system automatically ramps 
           the Project load from 80 percent to 100 percent based on economic
           dispatch factors.  The AGC system had several first year "bugs" 
           which contributed to lower dispatch power levels.
     
      -    The PURPA run in October was performed operating only the Frame 6 
           at part load.

As can be seen in Table VI-2, the Project has demonstrated excellent heat rate
for as-designed conditions of full load, cogeneration mode. Presently, two 
factors prevent the Project from demonstrating this excellent heat rate 
potential: (1) the reliability of the thermal host, and (2) the dispatch 
pattern of VEPCO.  With the normalization of these events, Burns & McDonnell 
feels that the contract heat rate of 8900 Btu/kWh can be consistently 
obtained.

For planning purposes during the PPA term, Burns & McDonnell believes 
estimating the Project's fuel costs on the contract heat rate of 8900 Btu/kWh
is achievable, but aggressive given the recent operating history of the 
Project.  Burns & McDonnell has estimated a more conservative net electrical
heat rate of 8900 Btu/kWh with a corresponding overall heat rate of 9100 
Btu/kWh excluding a thermal production credit. Burns & McDonnell believes 
the Project can achieve these heat rate performance levels if no ORG runs are 
required in the future.  If the Frame 7 unit dispatch can be increased and 
the operating hours per start increased while mitigating the substantial AGC 
fluctuations, Burns & McDonnell believes the Project can outperform the heat
rate estimates indicated.

Following the PPA term, Panda can pursue two capital improvement alternatives 
to reduce the waste of steam that would otherwise be exported to Bibb and 
impact the Project's heat rate.  First, the steam turbine could be modified 
to accept more steam in the LP section. A change in the LP design will 
decrease the heat rate to a point under the contract heat rate when operating 
without a steam host.  

The second alternative consists of constructing a separate condensing system 
for the steam extraction which would relieve a back pressure problem with 
the steam turbine when more steam is sent through the LP section.  This 
change would reduce the heat rate penalty of operating the Project without a 
steam host.  A capital cost estimate has not been developed for either of 
these alternatives.

ANNUAL OPERATION AND MAINTENANCE COSTS

Annual fixed and variable operation and maintenance (O&M) costs are 
characterized as follows:

     -    The 19 member operational staff is the primary component of fixed 
          O&M cost.

     -    The variable O&M costs consist primarily of water usage and 
          discharge chemicals, equipment repairs and maintenance, consumable 
          equipment parts, and other expenses bought through purchase orders
          and open Purchase orders.
     
Since an increase in staff size is unlikely, we do not anticipate a 
substantial increase in fixed O&M costs other than those increases due to the 
inflation rate. The maintenance budget should escalate at a slightly higher 
rate than inflation due to the increasing age of the facility. As the plant 
ages, an increasing amount of small consumables will be needed to repair and 
replace worn-out components.

As is the case with any power facility, unexpected repairs are needed.  Panda 
has experienced these "extraordinary" events during the past few years with 
the HRSG tube leaks and transformer bushing failures.  These past 
"extraordinary" events have been identified and an estimated dollar amount has 
been assumed.  This amount, it is assumed, would escalate with inflation.

Panda's actual expenditures have historically tracked budgeted expenditures 
very closely.  The 1996 budget was very similar to actual 1995 expenditures 
on a total cost basis.

MAJOR MAINTENANCE PROGRAMS AND COSTS

The maintenance staff at Panda is doing an excellent job of maintaining the 
major pieces of rotating equipment.  In many cases, the inspections are being
done at more frequent intervals than are required by the manufacturers, but 
in all cases the minimum manufacturers maintenance schedules are followed.  
Panda plans to continue the same inspection interval policies as evidenced
by their ten year maintenance plan.  The ten year plan charts the planned 
maintenance on all the major equipment until 2005.

The Project maintains a Major Maintenance Overhaul Reserve to fund equipment 
overhaul costs.  As indicated in Table V-1 presented previously in the 
report, Panda plans for combustion inspections of the combustion turbines at a 
8,000 factored hours interval, hot gas path inspections at a 24,000 factored 
hours interval, and major overhauls for the Frame 6 unit at 48,000 factored 
hours and 40,000 factored hours for the Frame 7 unit.  Panda also schedules 
periodic limited and major overhauls of the steam turbine.  As noted 
previously, Panda plans to meet or exceed the manufacturer's recommended 
maintenance overhauls for the major equipment. Burns & McDonnell has reviewed
the current ten year maintenance plan as well as a long-term forecast of 
overhaul schedules and costs.  Burns & McDonnell has concluded that Panda 
has appropriately planned for maintenance overhauls and the costs of the 
overhauls can be met with a hourly dispatch overhaul allowance of $260 per 
fired hour.  This is slightly higher than the current overhaul allowance of 
$220 per hour.

EQUIPMENT REPLACEMENT PROVISIONS

Since maintenance and repairs on the No. 2 chiller have been unable to restore
its capacity to the original design, plans are being made for its replacement.

Auxiliary boilers typically have a life of 25-30 years.  The auxiliary boiler
at the Project is operated a large number of hours but typically operates at 
less than full load.  The boilers also operate on gas fuel which is easier on
the equipment than heavier fuel oils.  The boilers should last 30 years, 
assuming similar modes of operation and proper water chemistry practices are 
followed.

Assuming the recommended maintenance activities are performed as scheduled, 
the combustion turbines and steam turbines are likely to last the entire 
40 year economic life of the Project. Hence, no provisions need to be made 
for their replacement.

OVERALL ECONOMIC LIFE

The financial projections included in this report assume the Project will 
remain in operation well beyond the term of the PPA. Burns & McDonnell has 
evaluated the Project and combined cycle/combustion turbine technology as a 
whole and concluded this is a reasonable assumption in the event the Project
is continuously upgraded and maintained throughout the operating life of the
Project.

Additional repairs and maintenance allowances have been included in the 
Project financial projections to account for future upgrades and maintenance 
that may be required to extend the economic life of the Project beyond the 
expiration date of the Power Purchase Agreement. Burns & McDonnell has 
concluded these allowances are reasonable. The repairs and maintenance 
allowances included in the financial projections include the following:

     -    General Maintenance and Repairs - This allowance in the annual 
          Project budget accounts for normal maintenance activities required 
          to keep the Project functioning on a dayto-day basis.  Normal parts
          replacement and repairs to equipment is included in this allowance.  
          The allowance was prepared using historic data escalated at an 
          accelerated rate of eight percent annually to account for the fact 
          that as the plant ages, additional repairs and maintenance will be 
          required.  The compounding effect of this accelerated escalation 
          rate is intended to address the potential need in the future to 
          perform any upgrades or maintenance activities that may be required 
          to extend the economic life of the Project.
     
     -    Planned Plant Maintenance Projects - These costs represent regularly-
          scheduled maintenance activities on the major pieces of equipment
          including both combustion turbines and the steam turbine.  The 
          overhaul allowance to fund these planned maintenance costs has been
          calculated using the projected Project dispatch hours to estimate 
          the frequency of regularly-scheduled maintenance activities based 
          upon the manufacturers' recommendations.  Key examples of 
          maintenance activities included in this allowance are combustion 
          turbine hot gas path inspections and major overhauls for the
          combustion turbines and steam turbine.
     
     -    Additional Maintenance Allowance - This allowance has been included
          to account for unplanned, medium-to large-scaled maintenance 
          activities that are required due to unforeseeable events. Typically,
          during the first five-year "shake-out" period of a project, a fairly
          high number of these maintenance activities are required. After the
          shakeout period, far fewer unplanned maintenance activities are 
          required until the equipment becomes old enough that components begin
          to show substantial signs of wear (after about twenty years).  This 
          allowance was calculated using historic costs during the first five 
          years escalated at the rate of inflation.
     
To assess the economic life of the Project, Burns & McDonnell has evaluated 
each of the major components of the Project as described below.

Steam Turbine Rankine Cycle

Based upon past operating experience within the electric power generation 
industry, it is Burns & McDonnell's professional opinion that if the Project 
continues to be appropriately maintained, the steam turbine and balance of
plant equipment should have an operating life well beyond the term of the PPA.
We base this conclusion primarily upon past experience with similar steam 
turbine cycles that have received proper maintenance.

Combustion Turbines Brayton Cycle

Combustion turbine technology has been commercially available for power 
generation for about thirty years.  As a result, we are unable to refer to a 
significant number of combustion turbines that, with good maintenance 
practices, have historically operated for forty years or more.  The 
combustion turbines should therefore be of primary concern in assessing the 
remaining life of the Project.

Panda plans to continue to maintain the Project in accordance with 
recommendations by the major equipment manufacturers.  The combustion turbine
manufacturer, General Electric,  has developed their recommended maintenance 
procedures based upon the operating experience of the entire General Electric 
combustion turbine fleet. Based upon past experience with this fleet, General 
Electric recommends periodic inspection and, as required, replacement of 
combustion turbine components.  Generally speaking, the components covered by
these recommended maintenance activities include those components that are in
direct contact with the gas path. This includes all blades for the compressor
and power turbine, combustion nozzles, combustor liners, transition pieces and
related parts.

The philosophy behind these periodic inspections is to identify and repair or
replace damaged components before they have the chance to break-off and 
potentially cause additional downstream damage to other internal components. 
However, due to the relatively recent commercialization of combustion turbine
technology, it is not possible to use historic information to determine if 
these and other components will eventually need to be replaced due to 
long-term metal fatigue. 

Regardless, combustion turbines are fabricated using numerous components, each
of which can be epaired or replaced.  Some components are more difficult and 
expensive than others to replace. For example, the "wheels" which are bolted
together to form the rotor shaft, are designed to remain in service for the 
life of the equipment.  While we know of very few cases where it has been 
necessary to actually replace the wheels of a combustion turbine, it can be 
done if required over time due to metal fatigue. 

But even a worst-case scenario resulting in the need in the future to replace
certain components originally designed for the life or the equipment would not
result in the combustion turbine reaching the end of it's operating life. 
Notwithstanding a catastrophic failure requiring replacement of the casing, 
each combustion turbine component, including the rotor shaft, is replaceable.



                              PART VII
                   FINANCIAL ASSESSMENT OF PROJECT
                        
                        
POWER PURCHASE AGREEMENT

Panda's existing Power Purchase Agreement (PPA) with VEPCO has a remaining 
term of 20 years, until December 27, 2015. The PPA can be extended for 
additional periods if both parties agree. The existing PPA provides for fixed 
capacity payments subject to capacity and availability requirements, and energy
payments based on fuel prices, variable operation and maintenance expenses, 
and the Project's dispatch.  VEPCO retains the right to dispatch the Project
based on relative economic dispatch criteria, subject to specified operating 
limitations.

FACTORS AFFECTING PROJECT

The primary factors influencing the value of the Project include the following
and are discussed below:

      -    Effective Operating Service Life of the Project

      -    Expected Rates for Capacity and Energy

      -    Expected Dispatch of the Project

      -    Expected Operating Performance of the Project

      -    Expected Fuel Costs

Effective Operating Service Life of the Project

Burns & McDonnell has concluded the Project will ave an expected operating 
service life well beyond the term of the PPA if properly operated and 
maintained, consistent with current practices.

Expected Rates for Capacity and Energy

The Project's capacity payments are fixed by the existing PPA and are only 
adjusted if the Project's demonstrated capacity changes.  The contract 
capacity payments for the remainder of the PPA term are presented in Table 
VII-1 and illustrated graphically in Figure VII-1.

Energy charges under the existing PPA are based on the delivered cost of fuel
and the Project's variable operation and maintenance expenses. The forecasted
value of energy sales under the current PPA as estimated by ICF are presented
in Table VII-2 and illustrated graphically in Figure VII-2.  The forecasted 
value of energy sales under the current PPA are based on a fuel cost forecast
prepared by ICF.
                

                              TABLE VII-1
                       
                       CONTRACTUAL CAPACITY CHARGES
                    Panda-Rosemary Cogeneration Project



                       Year           Capacity Charge
                     -------         -----------------
                                     ($/kW-month) 

                     1996 [1]            12.49
                     1997                11.65
                     1998                11.65
                     2000                10.82
                     2001                10.82
                     2002                10.82
                     2003                10.82
                     2004                10.82
                     2005                10.82
                     2006                 8.32
                     2007                 8.32
                     2008                 8.32
                     2009                 8.32
                     2010                 8.32
                     2011                 8.32
                     2012                 8.32
                     2013                 8.32
                     2014                 8.32
                     2015                 8.32

               [1]  Capacity payments through 2015 are contractually
                    established by the PPA.
    


                             FIGURE VII-1
                        
                      CONTRACTUAL CAPACITY CHARGES
                   Panda-Rosemary Cogeneration Project
             
                               LINE CHART

<TABLE>
<CAPTION>

                             TABLE VII-2

                  SUMMER AND WINTER GAS ENERGY CHARGES 
                  Panda-Rosemary Cogeneration Project
             
                                  Summer                  Winter
                  Year          Energy Charge        Energy Charge
                 -------       --------------       --------------
                                  ($/kWh)                ($/kWh)

                 <S>               <C>                    <C>
                 1996 [1]          0.0231                 0.0288
                 1997              0.0233                 0.0293
                 1998              0.0237                 0.0297
                 1999              0.0240                 0.0300
                 2000              0.0245                 0.0304
                 2001              0.0254                 0.0317
                 2002              0.0264                 0.0331
                 2003              0.0276                 0.0345
                 2004              0.0288                 0.0359
                 2005              0.0300                 0.0373
                 2006              0.0320                 0.0397
                 2007              0.0340                 0.0421
                 2008              0.0362                 0.0446
                 2009              0.0386                 0.0475
                 2010              0.0411                 0.0504
                 2011              0.0433                 0.0530
                 2012              0.0455                 0.0558
                 2013              0.0479                 0.0588
                 2014              0.0505                 0.0616
                 2015              0.0532                 0.0647
</TABLE>
  
      [1]  Summer and Winter gas energy charges under the PPA term 
           based cost of delivered fuel and variable operation
           and maintenance expenditures. Delivered fuel cost forecast 
           prepared by ICF.




                          FIGURE VII-2 
                        SUMMER & WINTER
                       GAS ENERGY CHARGES
                Panda-Rosemary Cogeneration Project
                
                           LINE CHART
                        
                        
Expected Dispatch of the Project

VEPCO controls the dispatch of the Project under the terms of the existing 
PPA.  urrently, VEPCO uses the Project to meet peak and intermediate capacity 
and energy requirements based on economic dispatch of its generation and 
power supply resources.  The expected dispatch for the remainder of the PPA 
term are presented in Table VII-3 and illustrated graphically in Figure 
VII-3 as estimated by ICF.

Zero Dispatch Case

To illustrate the ability to repay debt service under the most extreme 
dispatch case, a Project pro forma analysis has been prepared under a zero 
dispatch scenario, meaning it has been assumed that the Project is mothballed 
with no dispatch over the remaining life of the PPA. Although extremely 
unlikely, based on recent dispatch history and also based on the ICF forecast 
of dispatch for the Project, the ability to pay debt service under this zero 
dispatch case is illustrated in this scenario and demonstrates strong 
coverages of debt service over the remainder of the PPA.

Certain operating assumptions consistent with mothballing the Project under 
this zero dispatch case have been made including: release of turbine overhaul
reserves, release of gas transmission capacity and reduction in staff 
associated with reduced operations of the Project.  There is no reason to 
believe the zero dispatch case is likely to materialize for the Project, 
especially in light of the Project's recent performance, forecasted demand 
growth in VEPCO system requirements, and the Project's competitive heat rate.
The pro forma analysis associated with this case was prepared as an 
illustration of the Project's ability to repay Project debt in the most 
unlikely dispatch case.

Expected Operating Performance

The expected operating performance of the Project under the long-term dispatch
forecast presented in Table VII-3 is dependent upon the following factors 
discussed below:

       -    Project Capacity

       -    Project Heat Rate

       -    Project Fixed Operating Costs

       -    Project Variable Operation and Maintenance Costs

       -    Project Overhaul Requirements

       -    Project Steam/Chilled Water Sales and Costs


<TABLE>
<CAPTION>

                           TABLE VII-3
                        
                       DISPATCH ASSUMPTIONS [1]
                   Panda-Rosemary Cogeneration Project


         Summer    Winter Gas  Winter Oil    VEPCO Gas      Total
        Dispatch   Dispatch    Dispatch      Dispatch       Dispatch     
Year     Hours      Hours        Hours       Hours [2]      Hours       Percent
- ----   ---------  ----------   ----------   -----------   -----------  ---------
                                                                            %

 <S>       <C>          <C>        <C>           <C>          <C>        <C>
 1996[3]    674           3          0           400          1077       12.29%
 1997       625         119          0           400          1144       13.06%
 1998       918         219          0           500          1637       18.69%
 1999      1201         210          0           500          2030       23.17%
 2000      1463         248         15           500          2326       26.55%
 2001      1715         276         30           500          2621       29.92%
 2002      1887         480         48           500          2915       33.28%
 2003      2077         601         76           500          3354       38.29%
 2004      2285         742        122           600          3749       42.80%
 2005      2513         908        195           600          4216       48.13%
 2006      2418         763        185           600          3966       45.27%
 2007      2327         642        175           600          3744       42.74%
 2008      2239         539        166           600          3544       40.46%
 2009      2155         452        157           600          3364       38.40%
 2010      2073         379        149           600          3201       36.54%
 2011      2000         429        147           600          3176       36.26%
 2012      1929         485        144           600          3158       36.05%
 2013      1861         548        142           600          3151       35.97%
 2014      1794         619        140           600          3153       35.99%
 2015      1729         698        138           600          3165       36.13%
</TABLE>
 [1]  Equivalent full load dispatch hours.
 [2]  VEPCO gas dispatch assumptions provided by Panda.
 [3]  Forecast of equivalent full dispatch hours prepared by ICF.



                             FIGURE VII-3

                         DISPATCH ASSUMPTIONS
                  Panda-Rosemary Cogeneration Project

                               BAR CHART



Project Capacity: The Project's demonstrated capacity directly impacts the 
capacity charge revenues contracted in the PPA.  The current capacity charges
under the existing PPA are based on a net summer capacity of 165 MW and a net
winter capacity of 198 MW.  The Project may be tested twice per year at 
VEPCO's discretion to demonstrate its dependable capacity.  The capacity 
charges will be adjusted through liquidated damage payments if the Project 
fails to demonstrate a net capacity output within 10 percent of the 150 MW 
summer and 180 MW winter capacity levels initially contracted with VEPCO in 
the PPA.  Demonstrated capacity output between the minimum capacity 
requirements and a maximum capacity output level equal to 110 percent of the 
initial contract levels determine the capacity payments made by VEPCO during 
the corresponding summer or winter period.  If the demonstrated capacity of 
the Project exceeds the maximum capacity levels of 165 MW in the summer and 
198 MW in the winter, which represent 110 percent of the initial levels, 
VEPCO is not required to pay additional capacity charges.  The Project has 
demonstrated summer and winter capacity output in excess of the 110 percent 
limits for the last three years consecutively.

As the Project ages during the term of the PPA, the expected capacity output 
will degrade in the periods between major overhauls of the combustion turbines
and steam turbine.  Major overhauls of this equipment can restore the expected
capacity output to near-original levels.  The Project's historical capacity 
tests and capacity degradation issues were discussed in Part VI of the Report.
As noted, the Project has demonstrated summer and winter capacity output in 
excess of the 110 percent limits for the last three years consecutively.  
During this time period, the Project has not yet undergone amajor overhaul of 
the combustion turbines and steam turbine.  The first major overhaul of the 
combustion turbines is scheduled for 2002.  Therefore, Burns & McDonnell 
concludes it is reasonable to expect that the Project can maintain the 
demonstrated capacity levels at the 110 percent maximum capacity limits of the
PPA throughout the remainder of the PPA term with adequately scheduled and 
completed major overhauls.

Project Heat Rate: The Project's heat rate performance directly impacts the 
annual fuel costs incurred in meeting the dispatch requirements of VEPCO.  
During the term of the PPA, the Project's energy payments are based on a 
contract average annual heat rate of 8900 Btu/kWh, irrespective of actual heat
rate performance.  If the Project exceeds the contracted heat rate 
performance, the additional fuel costs are absorbed by Panda.  Conversely, 
improved heat rate performance directly increases Panda's margin on energy 
charges.

The Project's actual heat rate performance was reviewed in Part VI of the 
Report.  Historically, the Project has not been able to achieve the average 
annual heat rate performance of 8900 Btu/kWh, but can achieve this target
under steady-state, full load operating conditions.  The specific issues 
related to the Project's heat rate performance and heat rate degradation were 
reviewed in Part VI of the Report.

As the Project ages during the term of the PPA, the expected heat rate 
performance will also degrade in the periods between major overhauls of the 
combustion turbines and steam turbine.  Major overhauls of this equipment can
restore the expected heat rate performance to near original levels. The 
Project has not yet undergone a major overhaul of the combustion turbines 
and steam turbine.  The first major overhaul of the combustion turbines is 
scheduled for 2002.  Burns & McDonnell has estimated the Project can maintain 
an average annual electrical heat rate performance of 9100 Btu/kWh throughout 
the remainder of the PPA term with adequately scheduled and completed major 
overhauls.

Project Fixed Operating Costs: The Project's fixed operating costs are 
generally incurred independent of the dispatch of the Project.  The major 
cost items include fixed fuel transportation and management services, costs 
for the Project's third-party operation and maintenance contract currently 
provided by University Technical Services, annual recurring maintenance and 
repair costs, property taxes, insurance, administration and office costs, and 
Panda's management fee.  Panda provided the actual fixed operating costs in 
1995, the 1996 budget, and a forecast of fixed operating costs for the 
remainder of the PPA term.  Burns & McDonnell reviewed the actual and 
projected fixed operating costs for reasonableness and concluded the expense 
projections appear adequate to account for these cost items.

The fixed operating cost forecast reflects an annual 3.0 percent escalation 
for most cost components.  The exceptions include property taxes, Project 
maintenance costs, the Panda management fee, and firm gas transportation 
costs.  The property tax cost estimate is decreased 3.0 percent annually 
to reflect a declining asset value.  The general maintenance and repair cost 
component of Project maintenance costs is escalated at an 8.0 percent annual 
rate to provide a conservative allowance that the increased age of the Project
will require additional maintenance and repair expenditures over time.  The 
additional maintenance allowance component of Project maintenance costs is 
held constant throughout the planning period.  In addition, Panda will 
subordinate the management fee of $480,000 annually to all other Project 
operating, debt, and capital costs.  Therefore, the Panda management fee has 
been removed from the Project fixed operating cost forecast. 

The Project's firm gas transportation costs are based on 3075 MMBtu/d firm 
capacity of which 1200 MMBtu/d is currently utilized on an average annual 
basis.  Historically, Panda's firm transportation agreement with Transco did 
not permit capacity releases.  By August 1996, Panda expects to convert its 
existing FTNT transportation agreement to a new FT agreement that would permit
Panda to release pipeline transportation capacity when not required by the 
Project.  In addition, Panda expects to bundle excess pipeline capacity with 
gas purchases and sell this bundled product to recapture firm gas 
transportation costs.  The benefits of capacity release and bundled capacity 
and gas sales are estimated to result in a 50.0% return of firm gas 
transportation costs for 1800 MMBtu/d of Panda's contracted capacity of 3075 
MMBtu/d.  This reduction in firm gas transportation costs as estimated by 
Panda has been reflected in the economic analysis by Burns & McDonnell 
beginning in August 1996.

Project Variable Operation and Maintenance Expenses: The Project's variable 
operation and maintenance (O&M) expenses vary directly with the dispatch of 
the project and consist of electricity usage when the Project is not 
dispatched, water and chemical costs, and water discharge costs.  Panda 
provided the actual variable O&M expenses in 1995 and a forecast of variable 
O&M expenses for the remainder of the PPA term.  Burns & McDonnell reviewed 
the actual and projected variable O&M expenses for reasonableness and 
concluded the expense projections appear adequate to account for these cost 
items.  The variable O&M expense forecast is based on the projected dispatch 
of the Project and also reflects an annual 3.0 percent escalation of costs.

Project Overhaul Requirements: Currently, Panda provides for an overhaul 
allowance of $220 for each fired hour of the Project.  As noted in Part VI, 
Burns & McDonnell believes the Panda maintenance staff is doing an excellent
job of maintaining the major equipment. Inspections have been done and are 
planned to be done at more frequent intervals than required by the 
manufacturers.  Burns & McDonnell has reviewed the 10 year maintenance plan
and the long-term scheduling of the major overhauls for the combustion 
turbines.  Burns & McDonnell concludes that the maintenance plan and overhaul 
schedule are prudent, and that the budgeted costs are reasonable.  Burns & 
McDonnell recommends that the overhaul allowance be slightly increased to 
$260 per fired hour to cover all overhaul costs in the future.

Project Steam/Chilled Water Sales and Costs: Currently, Panda provides both 
steam and chilled water to its thermal host, the Bibb Company, to maintain QF
status under PURPA. However, due to the Project's low dispatch requirements, 
the thermal loads for the Bibb Company are mainly met from the operation of
auxiliary boilers.  The current steam and chilled water pricing in the 
Cogeneration Energy Supply Agreement provides the Bibb Company with a 
significant discount on the production costs of the thermal energy. Panda 
currently absorbs an annual operating loss on the sale of steam and chilled 
water to the Bibb Company.  The pro forma assumes this will continue 
throughout the life of the Project.

Expected Fuel Costs

As noted, energy charges under the existing PPA are based on the delivered 
cost of fuel and the Project's variable operation and maintenance expenses. 
A long-term fuel cost forecast was prepared for Panda by ICF.  The forecast 
of seasonal delivered fuel costs under the current PPA as estimated by ICF 
are presented in Table VII-4 and illustrated graphically in Figure VII-4.  
The forecasted fuel costs under the current PPA term were directly used to 
determine the resulting energy charges presented in Table VII-2.

<TABLE>
<CAPTION>

                            TABLE VII-4
                             
                         FUEL COST ASSUMPTIONS
                  Panda-Rosemary Cogeneration Project


                           Summer          Winter           Winter
           Year           Gas Cost        Gas Cost         Oil Cost
          ------         ----------      ----------       ----------
                          ($/MMBtu)       ($/MMBtu)       ($/MMBtu)

          <S>               <C>            <C>             <C>
          1996 [1]          $2.26          $2.92           $3.82
          1997              $2.28          $2.97           $3.96
          1998              $2.31          $3.00           $4.10
          1999              $2.34          $3.03           $4.25
          2000              $2.38          $3.07           $4.40
          2001              $2.47          $3.20           $4.43
          2002              $2.57          $3.35           $4.46
          2003              $2.69          $3.48           $4.48
          2004              $2.81          $3.63           $4.51
          2005              $2.94          $3.78           $4.54
          2006              $3.14          $4.03           $4.59
          2007              $3.35          $4.29           $4.64
          2008              $3.57          $4.55           $4.70
          2009              $3.82          $4.85           $4.76
          2010              $4.08          $5.16           $4.82
          2011              $4.31          $5.44           $4.87
          2012              $4.54          $5.74           $4.93
          2013              $4.78          $6.06           $5.00
          2014              $5.05          $6.35           $5.06
          2015              $5.33          $6.68           $5.12
</TABLE>
      [1]  Fuel cost forecast prepared by ICF.
                        
                        


                             FIGURE VII-4

                         FUEL COST ASSUMPTIONS
                   Panda-Rosemary Cogeneration Project
                               
                              LINE CHART
                               
         
                      
CONCLUSION

Table VII-5 presents a summary of the forecasted revenues and expenditures, 
and debt coverage ratios of the Project.  The summary information was taken 
from a detailed economic model which is included in Exhibit A of this Report. 
Table VII-6 presents a summary of the forecasted revenues and expenditures, 
and debt coverage ratios of the Project with the zero dispatch scenario.  The 
summary information was taken from a detailed economic model which is 
included in Exhibit B of this Report. 

Table VII-5 indicates the Project is expected to maintain strong debt coverage
ratios throughout the twenty-year debt repayment period under the dispatch 
forecast presented in Table VII-4.  Table VII-6 further indicates that the 
Project can also maintain adequate debt coverage ratios under an extreme zero 
dispatch scenario.  This is due to the Project's fixed capacity revenues 
which will provide adequate revenues for the Project irrespective of dispatch
operations. 

STATEMENT OF LIMITING CONDITIONS

The conclusion stated above is subject to the following limiting conditions:

       -    In preparation of this Report, Burns & McDonnell has relied on
            operating and financial information provided by Panda and its
            consultants.  While we have no reason to believe that the 
            information provided to Burns & McDonnell by Panda and its 
            consultants, and upon which we have relied, is inaccurate in any 
            material respect, Burns & McDonnell has not independently verified
            such information and cannot guarantee its accuracy or 
            completeness.

       -    This Report is prepared on the assumption that all contracts and
            agreements, specifically the Power Purchase Agreement, the 
            Cogeneration Energy Supply Agreement, the Gas Supply Agreement, 
            the Fuel Supply Management Agreement, and the Gas Transportation
            Agreements, as well as all statutes, regulations, rules and 
            permits under which the Project is currently operating will be 
            fully enforceable in accordance with all provisions and conditions
            throughout the duration of their term.  Burns & McDonnell makes no
            representations or warranties and provides no opinion concerning 
            the enforceability or legal interpretation of such contractual, 
            regulatory, or legal requirements.
      
In addition, in preparation of this Report and the opinions expressed herein,
Burns & McDonnell has made certain assumptions with respect to conditions 
which may exist in the future.  While we believe the assumptions made are 
reasonable for the purposes of this Report, Burns & McDonnell makes no 
representation that the conditions assumed will, in fact, occur.  To the 
extent future conditions differ from those assumed herein or from estimates 
and information provided by Panda and its consultants, the actual results 
will vary from those projected.

<TABLE>
<CAPTION>

                              TABLE VII-5
                              
                SUMMARY OF PROJECT DEBT COVERAGE RATIOS
                    Panda-Rosemary Cogeneration Project
                                    
                            
                                          Pre-Tax       Total Debt      Debt
                  Total      Total        Operating      Service      Coverage
    Year        Revenues    Expenses      Cashflow         Cost         Ratio
   ------       ----------  ----------   -------------   ----------   ---------
<S>             <C>          <C>           <C>             <C>             <C>
7/96-12/96 [1]  $15,633,000  $ 4,731,000   $10,902,000     $ 7,928,000     1.38
   1997         $30,151,000  $ 9,976,000   $20,175,000     $14,694,000     1.37
   1998         $32,288,000  $11,567,000   $20,721,000     $14,627,000     1.42 
   1999         $32,670,000  $13,190,000   $19,480,000     $13,314,000     1.46
   2000         $34,377,000  $14,542,000   $19,835,000     $13,242,000     1.50
   2001         $36,189,000  $16,127,000   $20,062,000     $13,164,000     1.52
   2002         $38,456,000  $18,009,000   $20,447,000     $13,058,000     1.57
   2003         $41,244,000  $20,268,000   $20,976,000     $12,943,000     1.62
   2004         $44,549,000  $23,032,000   $21,517,000     $12,825,000     1.68
   2005         $48,512,000  $26,433,000   $22,079,000     $12,669,000     1.74
   2006         $42,050,000  $26,334,000   $15,716,000     $ 8,710,000     1.80
   2007         $41,179,000  $26,320,000   $14,859,000     $ 8,534,000     1.74
   2008         $41,128,000  $26,356,000   $14,772,000     $ 8,352,000     1.77
   2009         $40,751,000  $26,524,000   $14,227,000     $ 8,154,000     1.74
   2010         $40,429,000  $26,746,000   $13,683,000     $ 7,946,000     1.72
   2011         $41,487,000  $27,927,000   $13,560,000     $ 7,772,000     1.74
   2012         $42,623,000  $29,252,000   $13,371,000     $ 7,565,000     1.77
   2013         $43,969,000  $30,732,000   $13,237,000     $ 7,328,000     1.81
   2014         $45,459,000  $32,403,000   $13,056,000     $ 7,042,000     1.85
   2015         $47,137,000  $34,288,000   $12,849,000     $ 6,356,000     2.02
</TABLE>
  Average coverage over the term of the Bonds is 1.66:1.

  [1]  Reflects one-half year of operations following the planned debt 
       refinancing in July 1996.


<TABLE>
<CAPTION>
                           TABLE VII-6
                            
                 SUMMARY OF PROJECT DEBT COVERAGE RATIOS
                         ZERO DISPATCH OPTION
                  Panda-Rosemary Cogeneration Project
                            
                            
                                           Pre-Tax        Total          Debt
                  Total       Total       Operating    Debt Service    Coverage
  Year          Revenues     Expenses     Cashflow       Costs           Ratio
- -------       ----------    ----------    ----------  -------------    --------

<S>             <C>           <C>          <C>           <C>              <C>
7/96-12/96 [1]  $14,088,500   $2,748,500   $11,340,000   $ 7,928,000      1.43
  1997          $26,343,000   $5,497,000   $20,846,000   $14,694,000      1.42
  1998          $26,326,000   $5,553,000   $20,773,000   $14,627,000      1.42
  1999          $24,494,000   $5,598,000   $18,896,000   $13,314,000      1.42
  2000          $24,493,000   $5,689,000   $18,804,000   $13,242,000      1.42
  2001          $24,512,000   $5,799,000   $18,713,000   $13,164,000      1.42
  2002          $24,509,000   $5,928,000   $18,581,000   $13,058,000      1.42
  2003          $24,507,000   $6,064,000   $18,443,000   $12,943,000      1.42
  2004          $24,504,000   $6,205,000   $18,299,000   $12,825,000      1.43
  2005          $24,451,000   $6,355,000   $18,096,000   $12,669,000      1.43
  2006          $18,973,000   $6,572,000   $12,401,000   $ 8,710,000      1.42
  2007          $18,969,000   $6,806,000   $12,163,000   $ 8,534,000      1.74
  2008          $18,964,000   $7,045,000   $11,919,000   $ 8,352,000      1.43
  2009          $18,959,000   $7,308,000   $11,651,000   $ 8,154,000      1.43
  2010          $18,955,000   $7,585,000   $11,370,000   $ 7,946,000      1.43
  2011          $18,970,000   $7,830,000   $11,140,000   $ 7,772,000      1.43
  2012          $18,965,000   $8,108,000   $10,861,000   $ 7,565,000      1.43
  2013          $18,959,000   $8,375,000   $10,584,000   $ 7,328,000      1.44
  2014          $18,943,000   $8,673,000   $10,270,000   $ 7,042,000      1.44
  2015          $18,853,000   $8,983,000   $ 9,870,000   $ 6,356,000      1.55
</TABLE>
  [1]  Reflects one-half year of operations following the planned debt 
       refinancing in July 1996.



                                PART VIII
                               CONCLUSIONS
                            
This report summarizes Burns & McDonnell's efforts to assess the condition, 
operating history, and pro forma operating projections of the 180-MW Panda-
Rosemary cogeneration project operating in Roanoke Rapids, North Carolina.  
These efforts have been performed on behalf of potential Project investors.

PROJECT CONDITION

Overall, the Project is in very good condition.  The Project has a competent, 
conscientious operation and maintenance staff that has developed a long-term 
Project maintenance program that is consistent with manufacturer's 
recommendations and generally-accepted practices within the electric power 
generation industry. Burns & McDonnell knows of no significant technical 
problems with the Project that should be of concern to potential investors.  
Burns & McDonnell concludes that the Project would have an expected operating
service life well beyond the term of the PPA if properly operated and 
maintained, consistent with current practices.

                                   Respectfully submitted,




                                   /s/ BURNS & MCDONNELL
                                   -----------------------------------

<PAGE>






                                                                   Exhibit A
                                                           Project Pro Forma


Burns & McDonnell
94-433-4-001        PANDA

Panda Energy Corporation         
Alternative: Case with ICF Dispatch Projections
Panda-Rosemary Cogen Project Refinancing
File Name: CASEICF3.WK4
********************************************************************************
26-Jul-96     Page 1
11:43 AM

<PAGE>

OPERATING ASSUMPTIONS

   Planning Period
  
   Base Year:                1996
   PPA Final Year:           2015
   PPA Remaining Term:         20 years
   Planning Period:            20 years
   Rounding Precision:         -3

<TABLE>
<CAPTION>
  
                                               Capacity Assumptions       
                                               --------------------       
                    Summer                     Summer       Winter                      Winter
                 Demonstrated    Capacity     Contract   Demonstrated    Capacity      Contract
  Year             Capacity     Degradation   Capacity     Capacity     Degradation    Capacity
  ----             --------     -----------   --------     --------     -----------    --------
                     (MW)           (%)         (MW)         (MW)           (%)          (MW)
  <S>                <C>           <C>          <C>          <C>           <C>           <C>
  1996               174.0         0.00%        165.0        198.0         0.00%         198.0
  1997               174.0         0.00%        165.0        198.0         0.00%         198.0
  1998               174.0         0.00%        165.0        198.0         0.00%         198.0
  1999               174.0         0.00%        165.0        198.0         0.00%         198.0
  2000               174.0         0.00%        165.0        198.0         0.00%         198.0
  2001               174.0         0.00%        165.0        198.0         0.00%         198.0
  2002               174.0         0.00%        165.0        198.0         0.00%         198.0
  2003               174.0         0.00%        165.0        198.0         0.00%         198.0
  2004               174.0         0.00%        165.0        198.0         0.00%         198.0
  2005               174.0         0.00%        165.0        198.0         0.00%         198.0
  2006               174.0         0.00%        165.0        198.0         0.00%         198.0
  2007               174.0         0.00%        165.0        198.0         0.00%         198.0
  2008               174.0         0.00%        165.0        198.0         0.00%         198.0
  2009               174.0         0.00%        165.0        198.0         0.00%         198.0
  2010               174.0         0.00%        165.0        198.0         0.00%         198.0
  2011               174.0         0.00%        165.0        198.0         0.00%         198.0
  2012               174.0         0.00%        165.0        198.0         0.00%         198.0
  2013               174.0         0.00%        165.0        198.0         0.00%         198.0
  2014               174.0         0.00%        165.0        198.0         0.00%         198.0
  2015               174.0         0.00%        165.0        198.0         0.00%         198.0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                            Dispatch Assumptions
                                                            --------------------
          Summer Gas             Winter Gas                Winter Oil                 VEPCO Gas                  Total
           Dispatch     Summer    Dispatch    Winter gas    Dispatch    Winter Gas    Dispatch     VEPCO Gas    Dispatch
Year       Hours(1)     Output    Hours(1)      Output      Hours(1)      Output     Hours(1)(2)    Output      Hours(1)     Percent
- ----       --------     ------    --------      ------      --------      ------     -----------    ------      --------     -------
                         (MWh)                   (MWh)                     (MWh)                     (MWh)                     (%)
<S>        <C>         <C>           <C>      <C>            <C>        <C>              <C>       <C>            <C>         <C> 
1996         674       111,210          3         594            0            0          400        66,000         1077       12.29%
1997         625       103,125        119      23,562            0            0          400        66,000         1144       13.06%
1998         918       151,470        219      43,362            0            0          500        82,500         1637       18.69%
1999        1210       199,650        320      63,360            0            0          500        82,500         2030       23.17%
2000        1463       241,395        348      68,904           15        2,970          500        82,500         2326       26.55%
2001        1715       282,975        376      74,448           30        5,940          500        82,500         2621       29.92%
2002        1887       311,355        480      95,040           48        9,504          500        82,500         2915       33.28%
2003        2077       342,705        601     118,998           76       15,048          600        99,000         3354       38.29%
2004        2285       377,025        742     146,916          122       24,156          600        99,000         3749       42.80%
2005        2513       414,645        908     179,784          195       38,610          600        99,000         4216       48.13%
2006        2418       398,970        763     151,074          185       36,630          600        99,000         3966       45.27%
2007        2327       383,955        642     127,116          175       34,650          600        99,000         3744       42.74%
2008        2239       369,435        539     106,722          166       32,868          600        99,000         3544       40.46%
2009        2155       355,575        452      89,496          157       31,086          600        99,000         3364       38.40%
2010        2073       342,045        379      75,042          149       29,502          600        99,000         3201       36.54%
2011        2000       330,000        429      84,942          147       29,106          600        99,000         3176       36.26%
2012        1929       318,285        485      96,030          144       28,512          600        99,000         3158       36.05%
2013        1861       307,065        548     108,504          142       28,116          600        99,000         3151       35.97%
2014        1794       296,010        619     122,562          140       27,720          600        99,000         3153       35.99%
2015        1729       285,285        698     138,204          138       27,324          600        99,000         3165       36.13%
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
             Electric Heat Assumptions(3)             Aux. Boiler Steam/Chilled Water Assumptions
             ----------------------------             -------------------------------------------
        Demonstrated                Contract     Steam                    C. Water                   Steam
            Heat       Heat Rate      Heat     Production     Steam      Production    C. Water       Heat
Year        Rate      Degradation     Rate       Hours      Production      Hours     Production   Requirement
- ----        ----      -----------     ----       -----      ----------      -----     ----------   -----------
         (Btu/kWh)        (%)       (Btu/kWh)                 (pph)                    (ton-hr)     (Btu/lb)
<S>         <C>          <C>          <C>         <C>         <C>            <C>         <C>          <C> 
1996        8900         0.00%        8900        7800        50,000         4000        1010         1714
1997        8900         0.00%        8900        7800        50,000         4000        1010         1714
1998        8900         0.00%        8900        7800        50,000         4000        1010         1714
1999        8900         0.00%        8900        7800        50,000         4000        1010         1714
2000        8900         0.00%        8900        7800        50,000         4000        1010         1714
2001        8900         0.00%        8900        7800        50,000         4000        1010         1714
2002        8900         0.00%        8900        7800        50,000         4000        1010         1714
2003        8900         0.00%        8900        7800        50,000         4000        1010         1714
2004        8900         0.00%        8900        7800        50,000         4000        1010         1714
2005        8900         0.00%        8900        7800        50,000         4000        1010         1714
2006        8900         0.00%        8900        7800        50,000         4000        1010         1714
2007        8900         0.00%        8900        7800        50,000         4000        1010         1714
2008        8900         0.00%        8900        7800        50,000         4000        1010         1714
2009        8900         0.00%        8900        7800        50,000         4000        1010         1714
2010        8900         0.00%        8900        7800        50,000         4000        1010         1714
2011        8900         0.00%        8900        7800        50,000         4000        1010         1714
2012        8900         0.00%        8900        7800        50,000         4000        1010         1714
2013        8900         0.00%        8900        7800        50,000         4000        1010         1714
2014        8900         0.00%        8900        7800        50,000         4000        1010         1714
2015        8900         0.00%        8900        7800        50,000         4000        1010         1714
</TABLE>

(1)  Dispatch  hour forecast  represents  equivalent  full load  dispatch  hours
     incorporating planned and forced outage factors.

(2)  VEPCO gas dispatch forecast during PPA term provided by Panda.

(3)  Net  electrical   generation  heat  rate  including   credit  from  thermal
     production.

<PAGE>

                             FUEL COST ASSUMPTIONS


Escalation     1996-2015       ICF Forecast
<TABLE>
<CAPTION>

                                                    Summer Gas Cost
                                                    ---------------
            SSG        SGT         SGT         SGT         SR1       SR2       SRX      Summer   Summer   Summer
         Gulf Spot   Transco      Panda        NCG       Transco     NCNG   Swing Gas    Gas      Gas      Gas
Year       Price       IT      Pipeline IT   Mgt. Fee   Retainage Retainage Retainage   Charge   Charge    Cost    Margin   Margin
- ----       -----       --      -----------   --------   --------- --------- ---------   ------   ------    ----    ------   ------
         ($/MMBtu)  ($/MMBtu)   ($/MMBtu)   ($/MMBtu)      (%)       (%)       (%)    ($/MMBtu) ($/kWh) ($/MMBtu) ($/MMBtu) ($/kWh)
<S>        <C>       <C>          <C>         <C>         <C>        <C>        <C>      <C>    <C>        <C>      <C>     <C>
1996       $1.79     $0.34        $0.26       $0.04       3.79%      2.00%      3.00%    $2.59  $0.02307   $2.26    $0.33   $0.00297
1997       $1.81     $0.34        $0.27       $0.04       3.79%      2.00%      3.00%    $2.62  $0.02335   $2.28    $0.34   $0.00304
1998       $1.84     $0.35        $0.27       $0.04       3.79%      2.00%      3.00%    $2.66  $0.02372   $2.31    $0.35   $0.00312
1999       $1.85     $0.36        $0.28       $0.04       3.79%      2.00%      3.00%    $2.69  $0.02398   $2.34    $0.36   $0.00320
2000       $1.88     $0.37        $0.29       $0.04       3.79%      2.00%      3.00%    $2.75  $0.02447   $2.38    $0.37   $0.00329
2001       $1.96     $0.38        $0.30       $0.04       3.79%      2.00%      3.00%    $2.86  $0.02542   $2.47    $0.38   $0.00339
2002       $2.05     $0.38        $0.31       $0.04       3.79%      2.00%      3.00%    $2.97  $0.02642   $2.57    $0.39   $0.00351
2003       $2.15     $0.39        $0.32       $0.04       3.79%      2.00%      3.00%    $3.10  $0.02757   $2.69    $0.41   $0.00363
2004       $2.26     $0.40        $0.33       $0.04       3.79%      2.00%      3.00%    $3.23  $0.02877   $2.81    $0.42   $0.00375
2005       $2.37     $0.42        $0.34       $0.04       3.79%      2.00%      3.00%    $3.37  $0.03001   $2.94    $0.44   $0.00388
2006       $2.55     $0.43        $0.35       $0.04       3.79%      2.00%      3.00%    $3.59  $0.03198   $3.14    $0.45   $0.00404
2007       $2.75     $0.43        $0.36       $0.04       3.79%      2.00%      3.00%    $3.83  $0.03404   $3.35    $0.47   $0.00421
2008       $2.95     $0.44        $0.37       $0.04       3.79%      2.00%      3.00%    $4.07  $0.03620   $3.57    $0.49   $0.00438
2009       $3.18     $0.45        $0.38       $0.04       3.79%      2.00%      3.00%    $4.34  $0.03859   $3.82    $0.51   $0.00456
2010       $3.41     $0.47        $0.39       $0.04       3.79%      2.00%      3.00%    $4.62  $0.04110   $4.08    $0.53   $0.00475
2011       $3.61     $0.48        $0.40       $0.04       3.79%      2.00%      3.00%    $4.86  $0.04326   $4.31    $0.55   $0.00493
2012       $3.83     $0.48        $0.41       $0.04       3.79%      2.00%      3.00%    $5.11  $0.04552   $4.54    $0.58   $0.00512
2013       $4.05     $0.49        $0.43       $0.04       3.79%      2.00%      3.00%    $5.38  $0.04787   $4.78    $0.60   $0.00531
2014       $4.30     $0.51        $0.44       $0.04       3.79%      2.00%      3.00%    $5.67  $0.05048   $5.05    $0.62   $0.00552
2015       $4.55     $0.52        $0.45       $0.04       3.79%      2.00%      3.00%    $5.98  $0.05321   $5.33    $0.64   $0.00573
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                     Winter Gas Cost
                                                     ---------------
        WSG                   Panda   WGT    WR1      WR2      WR2      WRX    
      Appala-    WGT    WGT   Pipe-   NGC  Transco    CNG     NCNG   Swing Gas  Winter   Winter  Winter   Winter
       chian   Transco  CNG   line    Mgt. Retain-  Retain-  Retain-  Retain-    Gas      Gas     Gas      Gas
Year   Price     IT     IT     IT     Fee    age      age      age      age     Charge   Charge   Cost     Cost    Margin    Margin
- ----   -----     --     --     --     ---    ---      ---      ---      ---     ------   ------   ----     ----    ------    ------
       (------------$/MMBtu-------------)    (%)      (%)      (%)      (%)   ($/MMBtu)  ($/kWh)($/MMBtu) ($/kWh) ($/MMBtu)  ($/kWh)
<S>    <C>     <C>    <C>     <C>    <C>     <C>     <C>      <C>      <C>      <C>     <C>       <C>    <C>      <C>       <C> 
1996   $2.28   $0.24  $0.21   $0.26  $0.04   1.97%   2.28%    2.00%    3.00%    $3.23   $0.02878  $2.92  $0.02596 $0.31673  $0.00282
1997   $2.31   $0.24  $0.21   $0.27  $0.04   1.97%   2.28%    2.00%    3.00%    $3.29   $0.02932  $2.97  $0.02642 $0.32541  $0.00290
1998   $2.34   $0.25  $0.21   $0.27  $0.04   1.97%   2.28%    2.00%    3.00%    $3.33   $0.02967  $3.00  $0.02669 $0.33403  $0.00297
1999   $2.36   $0.25  $0.21   $0.28  $0.04   1.97%   2.28%    2.00%    3.00%    $3.37   $0.03001  $3.03  $0.02695 $0.34288  $0.00305
2000   $2.39   $0.26  $0.22   $0.29  $0.04   1.97%   2.28%    2.00%    3.00%    $3.42   $0.03044  $3.07  $0.02731 $0.35196  $0.00313
2001   $2.50   $0.26  $0.23   $0.30  $0.04   1.97%   2.28%    2.00%    3.00%    $3.56   $0.03169  $3.20  $0.02846 $0.36345  $0.00323
2002   $2.62   $0.27  $0.23   $0.31  $0.04   1.97%   2.28%    2.00%    3.00%    $3.72   $0.03311  $3.35  $0.02977 $0.37563  $0.00334
2003   $2.74   $0.28  $0.24   $0.32  $0.04   1.97%   2.28%    2.00%    3.00%    $3.87   $0.03447  $3.48  $0.03102 $0.38789  $0.00345
2004   $2.86   $0.29  $0.25   $0.33  $0.04   1.97%   2.28%    2.00%    3.00%    $4.03   $0.03587  $3.63  $0.03231 $0.40055  $0.00356
2005   $2.98   $0.30  $0.26   $0.34  $0.04   1.97%   2.28%    2.00%    3.00%    $4.19   $0.03733  $3.78  $0.03365 $0.41361  $0.00368
2006   $3.21   $0.30  $0.25   $0.35  $0.04   1.97%   2.28%    2.00%    3.00%    $4.46   $0.03967  $4.03  $0.03584 $0.42962  $0.00382
2007   $3.45   $0.30  $0.26   $0.36  $0.04   1.97%   2.28%    2.00%    3.00%    $4.73   $0.04211  $4.29  $0.03814 $0.44622  $0.00397
2008   $3.69   $0.31  $0.26   $0.37  $0.04   1.97%   2.28%    2.00%    3.00%    $5.02   $0.04465  $4.55  $0.04053 $0.46305  $0.00412
2009   $3.95   $0.32  $0.27   $0.38  $0.04   1.97%   2.28%    2.00%    3.00%    $5.33   $0.04745  $4.85  $0.04317 $0.48088  $0.00428
2010   $4.22   $0.33  $0.28   $0.39  $0.04   1.97%   2.28%    2.00%    3.00%    $5.66   $0.05038  $5.16  $0.04594 $0.49936  $0.00444
2011   $4.46   $0.34  $0.29   $0.40  $0.04   1.97%   2.28%    2.00%    3.00%    $5.95   $0.05298  $5.44  $0.04838 $0.51726  $0.00460
2012   $4.73   $0.35  $0.30   $0.41  $0.04   1.97%   2.28%    2.00%    3.00%    $6.27   $0.05585  $5.74  $0.05108 $0.53622  $0.00477
2013   $5.01   $0.36  $0.31   $0.43  $0.04   1.97%   2.28%    2.00%    3.00%    $6.61   $0.05884  $6.06  $0.05389 $0.55585  $0.00495
2014   $5.28   $0.37  $0.30   $0.44  $0.04   1.97%   2.28%    2.00%    3.00%    $6.93   $0.06163  $6.35  $0.05651 $0.57572  $0.00512
2015   $5.58   $0.36  $0.31   $0.45  $0.04   1.97%   2.28%    2.00%    3.00%    $7.27   $0.06472  $6.68  $0.05941 $0.59675  $0.00531
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                   Winter Fuel Oil Cost    
                                   --------------------    
          Delivered      Panda      Winter    Winter               Winter                
          Fuel Oil      Handling     Oil       Oil     Fuel Oil     Oil  
Year        Price        Charge     Charge    Charge    Usage       Cost       Margin      Margin
- ----        -----        ------     ------    ------    -----       ----       ------      ------
          ($/MMBtu)     ($/MMBtu) ($/MMBtu)  ($/kWh)     (%)     ($/MMBtu)    ($/MMBtu)    ($/kWh) 
<S>         <C>          <C>        <C>      <C>        <C>        <C>        <C>         <C>     
1996        $4.05        $0.10      $4.14    $0.03686   80.00%     $3.82      $0.32219    $0.00287
1997        $4.21        $0.10      $4.31    $0.03833   80.00%     $3.96      $0.34700    $0.00309
1998        $4.38        $0.10      $4.48    $0.03985   80.00%     $4.10      $0.37759    $0.00336   
1999        $4.55        $0.11      $4.66    $0.04144   80.00%     $4.25      $0.40979    $0.00365   
2000        $4.73        $0.11      $4.84    $0.04309   80.00%     $4.40      $0.44134    $0.00393   
2001        $4.73        $0.11      $4.84    $0.04309   80.00%     $4.43      $0.41551    $0.00370   
2002        $4.73        $0.11      $4.84    $0.04309   80.00%     $4.46      $0.38604    $0.00344   
2003        $4.73        $0.11      $4.84    $0.04309   80.00%     $4.48      $0.35809    $0.00319
2004        $4.73        $0.11      $4.84    $0.04309   80.00%     $4.51      $0.32905    $0.00293   
2005        $4.73        $0.11      $4.84    $0.04309   80.00%     $4.54      $0.29888    $0.00266   
2006        $4.73        $0.11      $4.84    $0.04309   80.00%     $4.59      $0.24961    $0.00222   
2007        $4.73        $0.11      $4.84    $0.04309   80.00%     $4.64      $0.19805    $0.00176   
2008        $4.73        $0.11      $4.84    $0.04309   80.00%     $4.70      $0.14432    $0.00128   
2009        $4.73        $0.11      $4.84    $0.04309   80.00%     $4.76      $0.08489    $0.00076   
2010        $4.73        $0.11      $4.84    $0.04309   80.00%     $4.82      $0.02271    $0.00020
2011        $4.73        $0.11      $4.84    $0.04309   80.00%     $4.87     ($0.03204)  ($0.00029)  
2012        $4.73        $0.11      $4.84    $0.04309   80.00%     $4.93     ($0.09269)  ($0.00082)  
2013        $4.73        $0.11      $4.84    $0.04309   80.00%     $5.00     ($0.15601)  ($0.00139)  
2014        $4.73        $0.11      $4.84    $0.04309   80.00%     $5.06     ($0.21484)  ($0.00191)  
2015        $4.73        $0.11      $4.84    $0.04309   80.00%     $5.12     ($0.27998)  ($0.00249)  
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                  VEPCO Gas Cost
                                                  --------------
   
          MGT         Panda      VEPCO     VEPCO     Plant         FA        VEPCO      VEPCO     VEPCO        VEPCO                
       Management    Pipeline     Gas       Gas     Variable      NCNG     Nomination    Gas    Nomination     Gas                  
Year      Fee         Charge     Charge    Charge   O&M Costs   Retainage     Fee       Charge     Fee         Cost       Margin    
- ----      ---         ------     ------    ------   ---------   ---------     ---       ------     ---         ----       ------    
       ($/MMBtu)    ($/MMBtu)  ($/MMBtu)  ($/kWh)    ($/kWh)       (%)      ($/day)    ($/kWh)   ($/day)      ($/kWh)     ($/kWh)   
<S>      <C>          <C>        <C>      <C>        <C>          <C>       <C>        <C>        <C>        <C>         <C> 
1996     $0.04        $0.13      $0.17    $0.00150   $0.00222     2.00%     $ 7,500    $0.00391   $ 7,500    $0.00011    $0.00380
1997     $0.04        $0.13      $0.17    $0.00153   $0.00229     2.00%     $ 7,500    $0.00402   $ 7,500    $0.00011    $0.00390
1998     $0.04        $0.14      $0.18    $0.00157   $0.00236     2.00%     $ 9,375    $0.00412   $ 9,375    $0.00011    $0.00401
1999     $0.04        $0.14      $0.18    $0.00161   $0.00243     2.00%     $ 9,375    $0.00423   $ 9,375    $0.00011    $0.00412  
2000     $0.04        $0.14      $0.18    $0.00164   $0.00250     2.00%     $ 9,375    $0.00434   $ 9,375    $0.00011    $0.00423  
2001     $0.04        $0.14      $0.18    $0.00164   $0.00258     2.00%     $ 9,375    $0.00442   $ 9,375    $0.00011    $0.00431   
2002     $0.04        $0.14      $0.18    $0.00164   $0.00266     2.00%     $ 9,375    $0.00450   $ 9,375    $0.00011    $0.00439  
2003     $0.04        $0.14      $0.18    $0.00164   $0.00274     2.00%     $11,250    $0.00458   $11,250    $0.00011    $0.00447  
2004     $0.04        $0.14      $0.18    $0.00164   $0.00282     2.00%     $11,250    $0.00466   $11,250    $0.00011    $0.00455
2005     $0.04        $0.14      $0.18    $0.00164   $0.00290     2.00%     $11,250    $0.00475   $11,250    $0.00011    $0.00464   
2006     $0.04        $0.14      $0.18    $0.00164   $0.00299     2.00%     $11,250    $0.00484   $11,250    $0.00011    $0.00473
2007     $0.04        $0.14      $0.18    $0.00164   $0.00308     2.00%     $11,250    $0.00493   $11,250    $0.00011    $0.00482  
2008     $0.04        $0.14      $0.18    $0.00164   $0.00317     2.00%     $11,250    $0.00503   $11,250    $0.00011    $0.00491  
2009     $0.04        $0.14      $0.18    $0.00164   $0.00327     2.00%     $11,250    $0.00512   $11,250    $0.00011    $0.00501  
2010     $0.04        $0.14      $0.18    $0.00164   $0.00337     2.00%     $11,250    $0.00522   $11,250    $0.00011    $0.00511  
2011     $0.04        $0.14      $0.18    $0.00164   $0.00347     2.00%     $11,250    $0.00533   $11,250    $0.00011    $0.00521  
2012     $0.04        $0.14      $0.18    $0.00164   $0.00357     2.00%     $11,250    $0.00543   $11,250    $0.00011    $0.00532
2013     $0.04        $0.14      $0.18    $0.00164   $0.00368     2.00%     $11,250    $0.00554   $11,250    $0.00011    $0.00543  
2014     $0.04        $0.14      $0.18    $0.00164   $0.00379     2.00%     $11,250    $0.00565   $11,250    $0.00011    $0.00566  
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                              Auxillary Boiler Steam/Chilled Water Fuel Cost   
                              ----------------------------------------------   

                                                                             Texas               Steam      Steam
       Gulf Spot    Transco     GRI/ACA      NCG      Transco      CNG        Gas      NCNG      Gas        Gas     Steam
Year     Price     Commodity   Surcharge   Mgt. Fee  Retainage  Retainage  Retainage Retainage   Cost       Cost    Charge   Margin
- ----     -----     ---------   ---------   --------  ---------  ---------  --------- ---------   ----       ----    ------   ------
       ($/MMBtu)   ($/MMBtu)   ($/MMBtu)  ($/MMBtu)     (%)        (%)        (%)       (%)    ($/MMBtu)  ($/klbs) ($/klbs) ($/klbs)
<S>      <C>         <C>         <C>        <C>         <C>       <C>        <C>       <C>       <C>       <C>      <C>     <C>
1996     $1.79       $0.03       $0.02      $0.04       3.79%     2.28%      2.00%     1.00%     $2.05     $3.51    $1.15   ($2.36)
1997     $1.81       $0.03       $0.02      $0.04       3.79%     2.28%      2.00%     1.00%     $2.07     $3.55    $1.15   ($2.40) 
1998     $1.84       $0.03       $0.02      $0.04       3.79%     2.28%      2.00%     1.00%     $2.10     $3.60    $1.15   ($2.45) 
1999     $1.85       $0.03       $0.02      $0.04       3.79%     2.28%      2.00%     1.00%     $2.11     $3.62    $1.15   ($2.47) 
2000     $1.88       $0.03       $0.02      $0.04       3.79%     2.28%      2.00%     1.00%     $2.15     $3.68    $1.15   ($2.53)
2001     $1.96       $0.03       $0.02      $0.04       3.79%     2.28%      2.00%     1.00%     $2.24     $3.83    $1.15   ($2.68)
2002     $2.05       $0.03       $0.02      $0.04       3.79%     2.28%      2.00%     1.00%     $2.34     $4.01    $1.15   ($2.86)
2003     $2.15       $0.03       $0.02      $0.04       3.79%     2.28%      2.00%     1.00%     $2.45     $4.20    $1.15   ($3.05)
2004     $2.26       $0.03       $0.02      $0.04       3.79%     2.28%      2.00%     1.00%
2005     $2.37       $0.03       $0.02      $0.04       3.79%     2.28%      2.00%     1.00%     $2.68     $4.60    $1.15   ($3.45)
2006     $2.55       $0.03       $0.02      $0.04       3.79%     2.28%      2.00%     1.00%
2007     $2.75       $0.03       $0.02      $0.04       3.79%     2.28%      2.00%     1.00%     $3.10     $5.32    $1.15   ($4.17)
2008     $2.95       $0.03       $0.02      $0.04       3.79%     2.28%      2.00%     1.00%     $3.32     $5.69    $1.15   ($4.54)
2009     $3.18       $0.03       $0.02      $0.04       3.79%     2.28%      2.00%     1.00%     $3.57     $6.12    $1.15   ($4.97)
2010     $3.41       $0.03       $0.02      $0.04       3.79%     2.28%      2.00%     1.00%     $3.83     $6.56    $1.15   ($5.41)
2011     $3.61       $0.03       $0.02      $0.04       3.79%     2.28%      2.00%     1.00%     $4.04     $6.93    $1.15   ($5.78)
2012     $3.83       $0.03       $0.02      $0.04       3.79%     2.28%      2.00%     1.00%     $4.29     $7.35    $1.15   ($6.20)
2013     $4.05       $0.03       $0.02      $0.04       3.79%     2.28%      2.00%     1.00%     $4.53     $7.76    $1.15   ($6.61)
2014     $4.30       $0.03       $0.02      $0.04       3.79%     2.28%      2.00%     1.00%     $4.79     $8.21    $1.15   ($7.06)
2015     $4.55       $0.03       $0.02      $0.04       3.79%     2.28%      2.00%     1.00%     $5.07     $8.69    $1.15   ($7.54)
</TABLE>

<PAGE>

PROJECT FINANCING ASSUMPTIONS

                                                           Equal
  Financing Sources of Funds                               Annual
                                        Refinancing     Debt Service
                                        -----------     ------------
  DEBT FINANCING:
       First Mortage Bonds:
           Percentage Financed               85.63%   
           Principal Amount           $111,400,000      $11,879,000
           Interest Rate                      8.63%
           Term                               20.0
           Years of Interest Only              0.0
           Debt Service Reserve Fund 
                  (% of Principal)            7.26%
           Financing Fees                     2.69%
 
       Subordinate Debt A:
           Percentage Financed                0.00%
           Principal Amount                     $0               $0
           Interest Rate                      9.00%
           Term                               20.0
           Years of Interest Only              0.0
           Debt Service Reserve Fund
                  (% of Principal)            0.00%
           Financing Fees                     0.00%
 
 
  OTHER FINANCING SOURCES:
           Existing Debt Service 
                 Reserve Fund           $4,117,388
           Existing Turbine Overhaul
                 Reserve                  $931,032
           Existing Reimbursement 
                 Obligation Account     $8,247,605
           Existing Pollution Control
                 Account                $5,256,983
           Existing Spare Parts 
                 Account                  $113,737
           Existing Revenue Account        $27,763
                                           -------
           Total Other Financing
                   Sources             $18,694,508
 
  TOTAL SOURCES OF FUNDS              $130,094,508
 
 
 
  Financing Uses of Funds
 
  REFINANCING COSTS::
     Operating Account                    $868,226
     Defeasance of Taxable Revenue 
            Bonds                     $103,209,600
 
  PROJECT COSTS:
     Pollution Control Reserve          $5,256,983
     Turbine Overhaul Reserve             $942,632
 
  FINANCING COSTS
     Debt Service Reserve               $8,090,714
     Fees and Expenses                  $3,000,000
 
  Partial Redemption of FMCC
         Rosemary Interest              $8,726,353
 
  TOTAL USES OF FUNDS                 $130,094,508

<PAGE>

                Custom Principal
             Amortization Schedules
             ----------------------
          First Mortgage   Subordinate
Year          Bonds          Debt A
- ----          -----          ------
1996         2,752,798             0
2997         5,500,608             0
1998         5,992,178             0
1999         5,092,966             0
2000         5,472,948             0
2001         5,879,990             0
2002         6,293,568             0
2003         6,737,102             0
2004         7,215,320             0
2005         7,696,926             0
2006         4,292,216             0
2007         4,491,704             0
2008         4,704,828             0
2009         4,919,192             0
2010         5,142,758             0
2011         5,422,034             0
2012         5,691,114             0
2013         5,952,686             0
2014         6,188,248             0
2015         6,030,816             0
====================================
           111,400,000

<PAGE>

<TABLE>
<CAPTION>
DEBT SERVICE CALCULATIONS        50.00%
                           1996          1997         1998          1999         2000           2001        2002         2003 
                           ----          ----         ----          ----         ----           ----        ----         ---- 
<S>                    <C>           <C>          <C>           <C>           <C>           <C>          <C>          <C> 
First Mortgage Bonds:
   Beginning Balance   111,400,000   108,647,202  103,146,594    97,224,416   92,131,450    86,658,502   80,778,512   74,484,944  
        Interest         5,175,000     9,192,911    8,704,848     8,220,881    7,769,322     7,284,115    6,763,589    6,206,423  
        Principal        2,752,798     5,500,608    5,922,178     5,092,966    5,472,948     5,879,990    6,293,568    6,737,102  
        Debt Service     7,927,798    14,693,519   14,627,026    13,313,847   13,242,270    13,164,105   13,057,157   12,943,525  
   Ending Balance      108,647,202   103,146,594   97,224,416    92,131,450   86,658,502    80,778,512   74,484,944   67,747,842  

Subordinated Debt A:
   Beginning Balance             0             0            0             0            0             0            0            0  

        Interest                 0             0            0             0            0             0            0            0  
        Principal                0             0            0             0            0             0            0            0  
        Debt Service             0             0            0             0            0             0            0            0  

   Ending Balance                0             0            0             0            0             0            0            0  

TOTAL DEBT SERVICE
        Interest         5,175,000     9,192,911    8,704,848     8,220,881    7,769,322     7,284,115    6,763,589    6,206,423    
        Principal        2,752,798     5,500,608    5,922,178     5,092,966    5,472,948     5,879,990    6,293,568    6,737,102    
        Debt Service     7,927,798    14,693,519   14,627,026    13,313,847   13,242,270    13,164,105   13,057,157   12,943,525    
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                           2004          2005        2006         2007          2008           2009         2010          2011  
                           ----          ----        ----         ----          ----           ----         ----          ----  
<S>                     <C>           <C>         <C>          <C>           <C>            <C>          <C>           <C> 
First Mortgage Bonds:  
   Beginning Balance    67,747,842    60,532,522  52,835,596   48,543,380    44,051,676     39,346,848   34,427,656    29,284,898  
        Interest         5,609,882     4,971,983   4,418,244    4,041,589     3,647,284      3,234,560    2,803,049     2,350,454  
        Principal        7,215,320     7,696,926   4,292,216    4,491,704     4,704,828      4,919,192    5,142,758     5,422,034  
        Debt Service    12,825,202    12,668,909   8,710,460    8,533,293     8,352,112      8,153,752    7,945,807     7,772,488  
   Ending Balance       60,532,522    52,835,596  48,543,380   44,051,676    39,346,848     34,427,656   29,284,898    23,862,864  
                                                                                                                                   
Subordinated Debt A:                                                                                                               
   Beginning Balance             0             0           0            0             0              0            0             0  
                                                                                                                                   
        Interest                 0             0           0            0             0              0            0             0  
        Principal                0             0           0            0             0              0            0             0  
        Debt Service             0             0           0            0             0              0            0             0  
                                                                                                                                   
   Ending Balance                0             0           0            0             0              0            0             0  
                                                                                                                                   
TOTAL DEBT SERVICE                                                                                                                 
        Interest         5,609,882     4,971,983   4,418,244    4,041,589     3,647,284      3,234,560    2,803,049     2,350,454  
                                                                                                                                   
        Principal        7,215,320     7,696,926   4,292,216    4,491,704     4,704,828      4,919,192    5,142,758     5,422,034  
        Debt Service    12,825,202    12,668,909   8,710,460    8,533,293     8,352,112      8,153,752    7,945,807     7,772,488  
</TABLE>
                       

<PAGE>

<TABLE>
<CAPTION>
                           2012           2013         2014        2015
                           ----           ----         ----        ----
<S>                     <C>            <C>          <C>         <C>         
First Mortgage Bonds:
   Beginning Balance    23,862,864     18,171,750   12,219,064   6,030,816  
        Interest         1,874,100      1,374,781      853,744     325,100  
        Principal        5,691,114      5,952,686    6,188,248   6,030,816  
                         ---------      ---------    ---------   --------- 
        Debt Service     7,565,214      7,327,467    7,041,992   6,355,916  
   Ending Balance       18,171,750     12,219,064    6,030,816           0    
                                                                              
Subordinated Debt A:                                                          
   Beginning Balance             0              0            0           0    
                                                                              
        Interest                 0              0            0           0    
        Principal                0              0            0           0     
                                 -              -            -           -              
        Debt Service             0              0            0           0              
                                                                                    
   Ending Balance                0              0            0           0              
                                                                                    
TOTAL DEBT SERVICE                                                                  
        Interest         1,874,100      1,374,781      853,744     325,100                 
        Principal        5,691,114      5,952,686    6,188,248   6,030,816              
                         ---------      ---------    ---------   ---------              
        Debt Service     7,565,214      7,327,467    7,041,992   6,355,916               
                                                                                    
</TABLE>
                     
<PAGE>

<TABLE>
<CAPTION>

FUEL COSTS
Dispatch Operations                 1996         1997          1998          1999         2000         2001         2002            
                                    ----         ----          ----          ----         ----         ----         ----            
<S>                            <C>            <C>           <C>         <C>           <C>          <C>          <C>   
Total Hours                         8,760        8,760         8,760         8,760        8,760        8,760        8,760           
Summer & VEPCO Capacity             165.0        165.0         165.0         165.0        165.0        165.0        165.0           
Winter Capacity                     198.0        198.0         198.0         198.0        198.0        198.0        198.0           

Summer Dispatch                       674          625           918         1,210        1,463        1,715        1,887           
Winter Gas Dispatch                     3          119           219           320          348          376          480           
Winter Oil Dispatch                     0            0             0             0           15           30           48           
VEPCO Gas Dispatch                    400          400           500           500          500          500          500           
                                      ---          ---           ---           ---          ---          ---          ---           
   Total Dispatch Hour              1,077        1,144         1,637         2,030        2,326        2,621        2,915           
   Percentage                       12.29%       13.06%        18.69%        23.17%       26.55%       29.92%       33.28%          

Winter Starts                           0            3             5             8            9            9           12           
Winter Start Duration                  40           40            40            40           40           40           40           
 
Net Generation

Availability Factor [1]             100.0%       100.0%        100.0%        100.0%       100.0%       100.0%       100.0%          
Equivalent Load Factor              100.0%       100.0%        100.0%        100.0%       100.0%       100.0%       100.0%          

[1]  Equivalent full load dispatch hours from Dispatch  Assumptions  incorporate
     planned outage and forced outage availability factors.

Summer Output  MWh                111,210      103,125       151,470       199,650      241,395      282,975      311,355           
Winter Gas Output MWh                 594       23,562        43,362        63,360       68,904       74,448       95,040           
Winter Oil Dispatch  MWh                0            0             0             0        2,970        5,940        9,504           
VEPCO Gas Dispatch  MWh            66,000       66,000        82,500        82,500       82,500       82,500       82,500           
                                   ------       ------        ------        ------       ------       ------       ------           
Net Generation MWh                177,804      192,687       277,332       345,510      395,769      445,863      498,399           


Fuel Usage - Electrical Generation

Net Electric
    Heat Rate  Btu/kWh               8900         8900          8900          8900         8900         8900         8900           

Summer Gas Fuel MMBtu             989,769      917,813     1,348,083     1,776,885    2,148,416    2,518,478    2,771,060           
Winter Gas Fuel MMBtu               5,287      209,702       385,922       563,904      613,246      662,587      845,856           
Winter Oil Fuel MMBtu                   0            0             0             0       26,433       52,866       84,586           
VEPCO Gas Fuel MMBtu              587,400      587,400       734,250       734,250      734,250      734,250      734,250           
                                  -------      -------       -------       -------      -------      -------      -------           
   Total Fuel MMBtu             1,582,456    1,714,914     2,468,255     3,075,039    3,522,344    3,968,181    4,435,751           


Fuel Cost - Electrical Generation

Summer Gas Fuel $/MMBtu             $2.26        $2.28         $2.31         $2.34        $2.38        $2.47        $2.57           
Winter Gas Fuel $/MMBtu             $2.92        $2.97         $3.00         $3.03        $3.07        $3.20        $3.35           
Winter Oil Fuel $/MMBtu             $3.82        $3.96         $4.10         $4.25        $4.40        $4.43        $4.46           
VEPCO Gas Fuel $/kWh             $0.00011     $0.00011      $0.00011      $0.00011     $0.00011     $0.00011     $0.00011           

Summer Gas Fuel $               2,236,000    2,094,000     3,120,000     4,149,000    5,113,000    6,233,000    7,134,000           
Winter Gas Fuel $                  15,000      623,000     1,157,000     1,708,000    1,882,000    2,119,000    2,829,000           
Winter Oil Fuel $                       0            0             0             0      116,000      234,000      377,000           
VEPCO Gas Fuel  $                   7,500        7,500         9,400         9,400        9,400        9,400        9,400           
                                    -----        -----         -----         -----        -----        -----        -----           
Total Fuel Cost $               2,258,500    2,724,500     4,286,400     5,866,400    7,120,400    8,595,400   10,349,400           


Total Fuel Costs - Cogen Plant

Summer Gas Fuel $               2,236,000    2,094,000     3,120,000     4,149,000    5,113,000    6,233,000    7,134,000           
Winter Gas Fuel $                  15,000      623,000     1,157,000     1,708,000    1,882,000    2,119,000    2,829,000           
Winter Oil Fuel $                       0            0             0             0      116,000      234,000      377,000           
VEPCO Gas Fuel  $                   7,500        7,500         9,400         9,400        9,400        9,400        9,400           

Fuel Usage - Thermal MMBtu         35,561       38,537        55,466        69,102       79,154       89,173       99,680           
Fuel Cost - Thermal [2]$           73,000       80,000       116,000       146,000      170,000      199,000      233,000           
                                   ------       ------       -------       -------      -------      -------      -------           
   Total Fuel Costs - 
                 Cogen Plant    2,332,000    2,805,000     4,402,000     6,012,000    7,290,000    8,794,000   10,582,000           

   Average Fuel Cost($/MMBtu)       $1.44        $1.60         $1.74         $1.91        $2.02        $2.17        $2.33           
   Average Fuel Cost($/kWh)       $0.0131      $0.0146       $0.0159       $0.0174      $0.0184      $0.0197      $0.0212           

[2]  Boiler fuel cost estimate below used to determine  fuel cost  allocation of
     thermal production.

Steam/Chilled Water

Steam Production Hours              7,800        7,800         7,800         7,800        7,800        7,800        7,800           
Chilled Water Production            4,000        4,000         4,000         4,000        4,000        4,000        4,000           

Steam Production Hours - Boiler     6,723        6,656         6,163         5,770        5,474        5,179        4,885    
Chilled Water Production 
                 Hours - Boil       2,923        2,856         2,363         1,970        1,689        1,409        1,133           

Steam Fuel - Boiler MMBtu         576,161      570,419       528,169       494,489      469,122      443,840      418,645           
C. Water Fuel - Boiler MMBtu       90,070       88,006        72,814        60,704       52,045       43,417       34,913           
                                   ------       ------        ------        ------       ------       ------       ------           
Total Boiler Fuel  MMBtu          666,231      658,425       600,983       555,193      521,167      487,258      453,557    

Boiler Fuel Cost $/MMBtu            $2.05        $2.07         $2.10         $2.11        $2.15        $2.24        $2.34           

Boiler Fuel Cost $              1,365,000    1,365,000     1,261,000     1,172,000    1,120,000    1,089,000    1,062,000       
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

FUEL COSTS
Dispatch Operations                 2003         2004          2005          2006         2007         2008         2009            
                                    ----         ----          ----          ----         ----         ----         ----            
<S>                              <C>         <C>           <C>          <C>          <C>           <C>          <C>
Total Hours                         8,760        8,760         8,760         8,760        8,760        8,760        8,760           
Summer & VEPCO Capacity             165.0        165.0         165.0         165.0        165.0        165.0        165.0           
Winter Capacity                     198.0        198.0         198.0         198.0        198.0        198.0        198.0           

Summer Dispatch                     2,077        2,285         2,513         2,418        2,327        2,239        2,155           
Winter Gas Dispatch                   601          742           908           763          642          539          452           
Winter Oil Dispatch                    76          122           195           185          175          166          157           
VEPCO Gas Dispatch                    600          600           600           600          600          600          600           
                                      ---          ---           ---           ---          ---          ---          ---           
   Total Dispatch Hour              3,354        3,749         4,216         3,966        3,744        3,544        3,364           
   Percentage                       38.29%       42.80%        48.13%        45.27%       42.74%       40.46%       38.40%          

Winter Starts                          15           19            23            19           16           13           11           
Winter Start Duration                  40           40            40            40           40           40           40         

Net Generation

Availability Factor [1]             100.0%      100.0%         100.0%        100.0%       100.0%       100.0%       100.0%       
Equivalent Load Factor              100.0%      100.0%         100.0%        100.0%       100.0%       100.0%       100.0%    

[1]  Equivalent full load dispatch hours from Dispatch  Assumptions  incorporate
     planned outage and forced outage availability factors.

Summer Output  MWh                342,705     377,025        414,645       398,970      383,955      369,435      355,575        
Winter Gas Output MWh             118,998     146,916        179,784       151,074      127,116      106,722       89,496         
Winter Oil Dispatch  MWh           15,048      24,156         38,610        36,630       34,650       32,868       31,086         
VEPCO Gas Dispatch  MWh            99,000      99,000         99,000        99,000       99,000       99,000       99,000         
                                   ------      ------         ------        ------       ------       ------       ------          
Net Generation MWh                575,751     647,097        732,039       685,674      644,721      608,025      575,157          


Fuel Usage - Electrical Generation

Net Electric
    Heat Rate  Btu/kWh               8900        8900           8900          8900         8900         8900         8900           

Summer Gas Fuel MMBtu           3,050,075   3,355,523      3,690,341     3,550,833    3,417,200    3,287,972    3,164,618           
Winter Gas Fuel MMBtu           1,059,082   1,307,552      1,600,078     1,344,559    1,131,332      949,826      796,514           
Winter Oil Fuel MMBtu             133,927     214,988        343,629       326,007      308,385      292,525      276,665           
VEPCO Gas Fuel MMBtu              881,100     881,100        881,100       881,100      881,100      881,100      881,100           
                                  -------     -------        -------       -------      -------      -------      -------           
   Total Fuel MMBtu             5,124,184   5,759,163      6,515,147     6,102,499    5,738,017    5,411,423    5,118,897           

Fuel Cost - Electrical Generation

Summer Gas Fuel $/MMBtu             $2.69       $2.81          $2.94         $3.14        $3.35        $3.57        $3.82           
Winter Gas Fuel $/MMBtu             $3.48       $3.63          $3.78         $4.03        $4.29        $4.55        $4.85           
Winter Oil Fuel $/MMBtu             $4.48       $4.51          $4.54         $4.59        $4.64        $4.70        $4.76           
VEPCO Gas Fuel $/kWh             $0.00011    $0.00011       $0.00011      $0.00011     $0.00011     $0.00011     $0.00011           

Summer Gas Fuel $               8,205,000   9,431,000     10,835,000    11,146,000   11,455,000   11,754,000   12,100,000           
Winter Gas Fuel $               3,691,000   4,747,000      6,050,000     5,415,000    4,848,000    4,325,000    3,864,000           
Winter Oil Fuel $                 600,000     970,000      1,561,000     1,497,000    1,432,000    1,374,000    1,316,000           
VEPCO Gas Fuel $                   11,300      11,300         11,300        11,300       11,300       11,300       11,300           
Total Fuel Cost $              12,507,300  15,159,300     18,457,300    18,069,300   17,746,300   17,464,300   17,291,300           

Total Fuel Costs - Cogen Plant

Summer Gas Fuel $               8,205,000   9,431,000     10,835,000    11,146,000   11,455,000   11,754,000   12,100,000
Winter Gas Fuel $               3,691,000   4,747,000      6,050,000     5,415,000    4,848,000    4,325,000    3,864,000
Winter Oil Fuel $                 600,000     970,000      1,561,000     1,497,000    1,432,000    1,374,000    1,316,000
VEPCO Gas Fuel  $                  11,300      11,300         11,300        11,300       11,300       11,300       11,300           

Fuel Usage - Thermal MMBtu        115,150     129,419        146,408       137,135      128,944      121,605      115,031           
Fuel Cost - Thermal [2]$          282,000     332,000        393,000       395,000      400,000      404,000      410,000           
                                  -------     -------        -------       -------      -------      -------      -------           
   Total Fuel Costs -
              Cogen Plant      12,789,000  15,491,000     18,850,000    18,464,000   18,146,000   17,868,000   17,701,000           

   Average Fuel Cost($/MMBtu)       $2.44       $2.63          $2.83         $2.96        $3.09        $3.23        $3.38           
   Average Fuel Cost($/kWh)       $0.0222     $0.0239        $0.0257       $0.0269      $0.0281      $0.0294      $0.0308           

[2]  Boiler fuel cost estimate below used to determine  fuel cost  allocation of
     thermal production.

Steam/Chilled Water

Steam Production Hours              7,800       7,800          7,800         7,800        7,800        7,800        7,800          
Chilled Water Production            4,000       4,000          4,000         4,000        4,000        4,000        4,000          

Steam Production Hours - Boiler     4,446       4,051          3,584         3,834        4,056        4,256        4,436          
Chilled Water Production
                 Hours - Boil         722         373              0           219          431          622          793          

Steam Fuel - Boiler MMBtu         381,022     347,171        307,149       328,574      347,599
C. Water Fuel - Boiler MMBtu       22,248      11,494              0         6,748       13,281       19,166       24,436          
                                   ------      ------              -         -----       ------       ------       ------          
Total Boiler Fuel  MMBtu          403,270     358,664        307,149       335,322      360,880      383,906      404,601          

Boiler Fuel Cost $/MMBtu            $2.45       $2.56          $2.68         $2.88        $3.10        $3.32        $3.57          

Boiler Fuel Cost $                988,000     919,000        824,000       966,000    1,120,000    1,276,000    1,444,000          
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

FUEL COSTS
Dispatch Operations                 2010         2011          2012          2013         2014         2015
                                    ----         ----          ----          ----         ----         ---- 
<S>                              <C>         <C>           <C>          <C>          <C>           <C> 
Total Hours                         8,760        8,760         8,760         8,760        8,760        8,760
Summer & VEPCO Capacity             165.0        165.0         165.0         165.0        165.0        165.0
Winter Capacity                     198.0        198.0         198.0         198.0        198.0        198.0

Summer Dispatch                     2,073        2,000         1,929         1,861        1,794        1,729
Winter Gas Dispatch                   379          429           485           548          619          698
Winter Oil Dispatch                   149          147           144           142          140          138
VEPCO Gas Dispatch                    600          600           600           600          600          600
                                      ---          ---           ---           ---          ---          ---
   Total Dispatch Hour              3,201        3,176         3,158         3,151        3,153        3,165   
   Percentage                       36.54%       36.26%        36.05%        35.97%       35.99%       36.13%   

Winter Starts                           9           11            12            14           15           17
Winter Start Duration                  40           40            40            40           40           40

Net Generation

Availability Factor [1]             100.0%       100.0%        100.0%        100.0%       100.0%       100.0%
Equivalent Load Factor              100.0%       100.0%        100.0%        100.0%       100.0%       100.0%   

[1]  Equivalent full load dispatch hours from Dispatch  Assumptions  incorporate
     planned outage and forced outage availability factors.

Summer Output  MWh                342,045      330,000       318,285       307,065      296,010      285,285
Winter Gas Output MWh              75,042       84,942        96,030       108,504      122,562      138,204
Winter Oil Dispatch  MWh           29,502       29,106        28,512        28,116       27,720       27,324
VEPCO Gas Dispatch  MWh            99,000       99,000        99,000        99,000       99,000       99,000
                                   ------       ------        ------        ------       ------       ------
Net Generation MWh                545,589      543,048       541,827       542,685      545,292      549,813


Fuel Usage - Electrical Generation

Net Electric
    Heat Rate  Btu/kWh               8900         8900          8900          8900         8900         8900 

Summer Gas Fuel MMBtu           3,044,201    2,937,000     2,832,737     2,732,879    2,634,489    2,539,037
Winter Gas Fuel MMBtu             667,874      755,984       854,667       965,686    1,090,802    1,230,016  
Winter Oil Fuel MMBtu             262,568      259,043       253,757       250,232      246,708      243,184 
VEPCO Gas Fuel MMBtu              881,100      881,100       881,100       881,100      881,100      881,100
                                  -------      -------       -------       -------      -------      -------
   Total Fuel MMBtu             4,855,742    4,833,127     4,822,260     4,829,897    4,853,099    4,893,336

Fuel Cost - Electrical Generation

Summer Gas Fuel $/MMBtu             $4.08        $4.31         $4.54         $4.78        $5.05        $5.33
Winter Gas Fuel $/MMBtu             $5.16        $5.44         $5.74         $6.06        $6.35        $6.68
Winter Oil Fuel $/MMBtu             $4.82        $4.87         $4.93         $5.00        $5.06        $5.12   VEPCO Gas Fuel $/kWh 
Summer Gas Fuel $              12,433,000   12,648,000    12,858,000    13,066,000   13,309,000   13,546,000
Winter Gas Fuel $               3,447,000    4,109,000     4,905,000     5,848,000    6,926,000    8,211,000
Winter Oil Fuel $               1,265,000    1,262,000     1,252,000     1,250,000    1,247,000    1,245,000
VEPCO Gas Fuel $                   11,300       11,300        11,300        11,300       11,300       11,300
Total Fuel Cost $              17,156,300   18,030,300    19,026,300    20,175,300   21,493,300   23,013,300

Total Fuel Costs - Cogen Plant

Summer Gas Fuel $              12,433,000   12,648,000    12,858,000    13,066,000   13,309,000   13,546,000
Winter Gas Fuel $               3,447,000    4,109,000     4,905,000     5,848,000    6,926,000    8,211,000
Winter Oil Fuel $               1,265,000    1,262,000     1,252,000     1,250,000    1,247,000    1,245,000
VEPCO Gas Fuel  $                  11,300       11,300        11,300        11,300       11,300       11,300

Fuel Usage - Thermal MMBtu        109,118      108,610       108,365       108,537      109,058      109,963
Fuel Cost - Thermal [2]$          417,000      439,000       465,000       491,000      523,000      558,000
                                  -------      -------       -------       -------      -------      -------
   Total Fuel Costs -
              Cogen Plant      17,573,000   18,469,000    19,491,000    20,666,000   22,016,000   23,571,000

   Average Fuel Cost($/MMBtu)       $3.54        $3.74         $3.95         $4.18        $4.44        $4.71
   Average Fuel Cost($/kWh)       $0.0322      $0.0340       $0.0360       $0.0381      $0.0404      $0.0429
 
[2]  Boiler fuel cost estimate below used to determine  fuel cost  allocation of
     thermal production.

Steam/Chilled Water

Steam Production Hours              7,800        7,800         7,800         7,800        7,800        7,800  
Chilled Water Production            4,000        4,000         4,000         4,000        4,000        4,000

Steam Production Hours - Boiler     4,599        4,624         4,642         4,649        4,647        4,635
Chilled Water Production
                 Hours - Boil         948          971           986           991          987          973

Steam Fuel - Boiler MMBtu         394,134      396,277       397,819       398,419      398,248      397,220
C. Water Fuel - Boiler MMBtu       29,212       29,921        30,383        30,537       30,414       29,982   
                                   ------       ------        ------        ------       ------       ------   
Total Boiler Fuel  MMBtu          423,346      426,197       428,202       428,956      428,662      427,202 

Boiler Fuel Cost $/MMBtu            $3.83        $4.04         $4.29         $4.53        $4.79        $5.07

Boiler Fuel Cost $              1,620,000    1,723,000     1,836,000     1,941,000    2,054,000    2,167,000

</TABLE>

<PAGE>

PLANT OPERATING COSTS
<TABLE>
<CAPTION>

                                       1995           1996
                                 Estimated Actual    Budget        Escalation
                                 ----------------    ------        ----------
<S>                                <C>             <C>              <C> 
Fuel Transportation Costs:
   Firm Transportation - Transco    $1,097,889     $1,080,318         0.00%
   Less: Capacity Release                   $0      ($132,000)        0.00%
   Fuel Management Fee                $240,000       $240,000         3.00%
                                      --------       --------  
Total Fuel Transportation           $1,337,889     $1,188,318 

Operating Costs:
   O&M Contract Fee                 $1,641,825     $1,703,120         3.00%
   General Maintenance & Repairs      $144,622       $160,825         8.00%
   Planned Plant Maintenance          $156,972       $328,425         3.00%
   Additional Maintenance             $274,024       $155,000         0.00%
   Parts Replacement                  $228,392       $167,940         3.00%
   Other Plant Expenses                $34,930        $52,100         3.00%
   Panda Management Fee [2]           $480,000             $0         0.00%
   Office & Admin Expenses            $231,061       $190,015         3.00%
   Property Taxes                     $977,109       $972,000        -3.00%
   Insurance                          $298,728       $300,000         3.00%
   VEPCO Performance LOC               $64,602        $66,232   Input Panda Forecast
                                       -------        -------                       
Total Operating Costs               $4,532,265     $4,095,657

Total Plant Operating Cost          $5,870,154     $5,283,975

</TABLE>

<PAGE>

<TABLE>
<CAPTION>
Plant Operating Costs              1996       1997        1998         1999         2000       2001         2002          2003      
                                   ----       ----        ----         ----         ----       ----         ----          ----      
<S>                             <C>         <C>         <C>          <C>         <C>         <C>         <C>           <C>
Firm Transportation - Transco   1,080,000   1,080,000   1,080,000    1,080,000   1,080,000   1,080,000   1,080,000     1,080,000    

Capacity Release Revenues        (132,000)   (316,000)   (316,000)    (316,000)   (316,000)   (316,000)   (316,000)     (316,000)   
Fuel Management Fee               240,000     247,000     255,000      262,000     270,000     278,000     287,000       295,000    
O&M Contract Fee                1,703,000   1,754,000   1,807,000    1,861,000   1,917,000   1,974,000   2,034,000     2,095,000    
  
General Maintenance & Repairs     161,000     174,000     188,000      203,000     219,000     236,000     255,000       276,000    
Planned Plant Maintenanance       328,000     338,000     348,000      359,000     370,000     381,000     392,000       404,000    
Additional Maintenance            155,000     155,000     155,000      155,000     155,000     155,000     155,000       155,000    
Parts Replacement                 168,000     173,000     178,000      184,000     189,000     195,000     201,000       207,000    
Other Plant Expenses               52,000      54,000      55,000       57,000      59,000      60,000      62,000        64,000    
Panda Management Fee [2]                0           0           0            0           0           0           0             0    
Office & Admin Expenses           190,000     196,000     202,000      208,000     214,000     220,000     227,000       234,000    
Property Taxes                    972,000     943,000     915,000      887,000     861,000     835,000     810,000       785,000    
Insurance                         300,000     309,000     318,000      328,000     338,000     348,000     358,000       369,000    
VEPCO Performance LOC              66,000      66,000      66,000       66,000      84,000      84,000      84,000        84,000    
                                   ------      ------      ------       ------      ------      ------      ------        ------    
Plant Operating Costs           5,283,000   5,173,000   5,251,000    5,334,000   5,440,000   5,530,000   5,629,000     5,732,000    

Percent Change                     -10.00%      -2.08%       1.51%        1.58%       1.99%       1.65%       1.79%         1.83%   
</TABLE>

[1]  Capacity  release revenues based on estimated 1800 MMBtu/d and 50% recovery
     of tariff rate starting in August 1996.

[2]  Panda Management Fee will be subordinated to all Project costs.
<PAGE>

<TABLE>
<CAPTION>

Plant Operating Costs              2004          2005         2006           2007        2008        2009         2010          
                                   ----          ----         ----           ----        ----        ----         ----          
<S>                             <C>            <C>          <C>           <C>          <C>         <C>          <C>
Firm Transportation - Transco   1,080,000      1,080,000    1,080,000     1,080,000    1,080,000   1,080,000    1,080,000       

Capacity Release Revenues        (316,000)      (316,000)    (316,000)     (316,000)    (316,000)   (316,000)    (316,000)      
Fuel Management Fee               304,000        313,000      323,000       332,000      342,000     352,000      363,000       
O&M Contract Fee                2,157,000      2,222,000    2,289,000     2,358,000    2,428,000   2,501,000    2,576,000       
  
General Maintenance & Repairs     298,000        321,000      347,000       375,000      405,000     437,000      472,000       
Planned Plant Maintenanance       416,000        429,000      441,000       455,000      468,000     482,000      497,000       
Additional Maintenance            155,000        155,000      155,000       155,000      155,000     155,000      155,000       
Parts Replacement                 213,000        219,000      226,000       232,000      239,000     247,000      254,000       
Other Plant Expenses               66,000         68,000       70,000        72,000       74,000      77,000       79,000       
Panda Management Fee [2]                0              0            0             0            0           0            0       
Office & Admin Expenses           241,000        248,000      255,000       263,000      271,000     279,000      287,000       
Property Taxes                    762,000        739,000      717,000       695,000      674,000     654,000      635,000       
Insurance                         380,000        391,000      403,000       415,000      428,000     441,000      454,000       
VEPCO Performance LOC              84,000         84,000       84,000        84,000       84,000      84,000       84,000       
                                   ------         ------       ------        ------       ------      ------       ------       
Plant Operating Costs           5,840,000       5,953,00    6,074,000     6,200,000    6,332,000   6,473,000    6,620,000       

Percent Change                       1.88%          1.93%        2.03%         2.07%        2.13%       2.23%        2.27%      
</TABLE>

[1]  Capacity  release revenues based on estimated 1800 MMBtu/d and 50% recovery
     of tariff rate starting in August 1996.

[2]  Panda Management Fee will be subordinated to all Project costs.
<PAGE>

<TABLE>
<CAPTION>

Plant Operating Costs                    2011          2012         2013         2014         2015
                                         ----          ----         ----         ----         ----
<S>                                   <C>           <C>          <C>          <C>          <C> 
Firm Transportation - Transco         1,080,000     1,080,000    1,080,000    1,080,000    1,080,000

Capacity Release Revenues              (316,000)     (316,000)    (316,000)    (316,000)    (316,000)
Fuel Management Fee                     374,000       385,000      397,000      409,000      421,000
O&M Contract Fee                      2,653,000     2,733,000    2,815,000    2,899,000    2,986,000
  
General Maintenance & Repairs           510,000       551,000      595,000      643,000      694,000
Planned Plant Maintenanance             512,000       527,000      543,000      559,000      576,000   
Additional Maintenance                  155,000       155,000      155,000      155,000      155,000
Parts Replacement                       262,000       269,000      278,000      286,000      294,000
Other Plant Expenses                     81,000        84,000       86,000       89,000       91,000
Panda Management Fee [2]                      0             0            0            0            0
Office & Admin Expenses                 296,000       305,000      314,000      323,000      333,000   
Property Taxes                          616,000       597,000      579,000      562,000      545,000    
Insurance                               467,000       481,000      496,000      511,000      526,000
VEPCO Performance LOC                    84,000        84,000       84,000       84,000       84,000
                                         ------        ------       ------       ------       ------
Plant Operating Costs                 6,774,000     6,935,000    7,106,000    7,284,000    7,469,000

Percent Change                             2.33%         2.38%        2.47%        2.50%        2.54%
</TABLE>

[1]  Capacity  release revenues based on estimated 1800 MMBtu/d and 50% recovery
     of tariff rate starting in August 1996.

[2]  Panda Management Fee will be subordinated to all Project costs.

<PAGE>

<TABLE>
<CAPTION>

VARIABLE PLANT COSTS

                                                    1995            1996
                                                   Actual          Summary        Escalation
                                                   ------          -------        ----------
<S>                                               <C>            <C>               <C>
Plant Electricity Usage
   Hours Not Dispatched                               7698            7683
   Average Electric Load (kW)                         1150            1150
   Electric Rate ($/kWh)                           $0.0440         $0.0453            3.00%
                                                   -------         -------
Total Plant Electricity Usage                     $389,519        $400,423

Water & Chemical Usage
   Hours Dispatched                                   1062            1077
   Gallons per Hour Usage - Cogen                   32,000          32,000
   Steam/Chilled Water Production Hours             11,800          11,800
   Gallons per Hour Usage - Boiler                   8,000           8,000
   Total Gallons (1000s)                           128,384         128,864
   Water & Chemical Cost ($/1000 gal)                $1.34           $1.38            3.00%
                                                     -----           -----
Total Water & Chemical Usage                      $172,035        $177,858

Water Discharge
   Hours Dispatched                                   1062            1077
   Gallons per Hour Usage - Cogen                    8,000           8,000
   Steam/Chilled Water Production Hours             11,800          11,800
   Gallons per Hour Usage - Boiler                   2,000           2,000
   Total Gallons (1000s)                            32,096          32,216
   Water Discharge Cost ($/1000 gal)                 $1.09           $1.12            3.00%
                                                     -----           -----
Total Water Discharge                              $34,985         $36,169

</TABLE>
<PAGE>

<TABLE>
<CAPTION>

Plant Variable Costs                    1996     1997     1998     1999      2000      2001      2002      2003      2004      2005 
                                        ----     ----     ----     ----      ----      ----      ----      ----      ----      ---- 
<S>                                   <C>      <C>      <C>      <C>       <C>       <C>       <C>       <C>       <C>       <C>
Hours Dispatched                         1077     1144     1637     2030      2326      2621      2915      3354      3749      4216
Hours Not Dispatched                     7683     7616     7123     6730      6434      6139      5845      5406      5011      4544
Steam/Chilled Water Production Hours   11,800   11,800   11,800   11,800    11,800    11,800    11,800    11,800    11,800    11,800
                                                                                                                                    
Plant Electricity Usage               400,000  409,000  394,000  383,000   377,000   371,000   364,000   347,000   331,000   309,000
Water & Chemical Usage                178,000  186,000  215,000  240,000   262,000   285,000   309,000   342,000   375,000   413,000
Water Discharge                        36,000   38,000   44,000   49,000    53,000    58,000    63,000    70,000    76,000    84,000
                                       ------   ------   ------   ------    ------    ------    ------    ------    ------    ------
   Total Plant Variable Cost          614,000  633,000  653,000  672,000   692,000   714,000   736,000   759,000   782,000   806,000
</TABLE>
<PAGE>
            
<TABLE>
<CAPTION>
Plant Variable Costs                   2006     2007     2008     2009     2010     2011     2012       2013       2014       2015
                                       ----     ----     ----     ----     ----     ----     ----       ----       ----       ----
<S>                                  <C>      <C>      <C>      <C>      <C>      <C>      <C>      <C>        <C>        <C> 
Hours Dispatched                        3966     3744     3544     3364     3201     3176     3158       3151       3153       3165 
Hours Not Dispatched                    4794     5016     5216     5396     5559     5584     5602       5609       5607       5595
Steam/Chilled Water Production Hours  11,800   11,800   11,800   11,800   11,800   11,800   11,800     11,800     11,800     11,800

Plant Electricity Usage              336,000  362,000  388,000  413,000  438,000  453,000  469,000    483,000    497,000    511,000
Water & Chemical Usage               411,000  409,000  409,000  410,000  411,000  422,000  433,000    445,000    459,000    474,000 
Water Discharge                       83,000   83,000   83,000   83,000   84,000   86,000   88,000     91,000     93,000     96,000
                                      ------   ------   ------   ------   ------   ------   ------     ------     ------     ------
   Total Plant Variable Cost         830,000  854,000  880,000  906,000  933,000  961,000  990,000  1,019,000  1,049,000  1,081,000 
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
REVENUE GENERATION
Dispatch Operations              1996        1997         1998        1999         2000        2001         2002         2003       
                                 ----        ----         ----        ----         ----        ----         ----         ----       
<S>                         <C>          <C>         <C>         <C>           <C>        <C>          <C>         <C>
Total Hours                       8,760       8,760        8,760       8,760        8,760       8,760        8,760        8,760     
Summer & VEPCO Capacity           165.0       165.0        165.0       165.0        165.0       165.0        165.0        165.0     
Winter Capacity                   198.0       198.0        198.0       198.0        198.0       198.0        198.0        198.0     

Summer Dispatch                     674         625          918       1,210        1,463       1,715        1,887        2,077     
Winter Gas Dispatch                   3         119          219         320          348         376          480          601     
Winter Oil Dispatch                   0           0            0           0           15          30           48           76     
VEPCO Gas Dispatch                  400         400          500         500          500         500          500          600     
     Total Dispatch Hours         1,077       1,144        1,637       2,030        2,326       2,621        2,915        3,354     
     Percentage                   12.29%      13.06%       18.69%      23.17%       26.55%      29.92%       33.28%       38.29%    

Winter Starts                         0           3            5           8            9           9           12           15     
Winter Start Duration                40          40           40          40           40          40           40           40     

Net Generation

Availability Factor               100.0%      100.0%       100.0%      100.0%       100.0%      100.0%       100.0%       100.0%    
Load Factor                       100.0%      100.0%       100.0%      100.0%       100.0%      100.0%       100.0%       100.0%    

Summer Output   MWh             111,210     103,125      151,470     199,650      241,395     282,975      311,355      342,705     
Winter Gas Output MWh               594      23,562       43,362      63,360       68,904      74,448       95,040      118,998     
Winter Oil Dispatch MWh               0           0            0           0        2,970       5,940        9,504       15,048     
VEPCO Gas Dispatch MWh           66,000      66,000       82,500      82,500       82,500      82,500       82,500       99,000     
Net Generation  MWh             177,804     192,687      277,332     345,510      395,769     445,863      498,399      575,751     


Capacity Revenues

Capacity Rate   $/kw-mo          $12.49      $11.65       $11.65      $10.82       $10.82      $10.82       $10.82       $10.82     
Capacity Revenues - Summer   12,363,000  11,537,000   11,537,000  10,713,000   10,713,000  10,713,000   10,713,000   10,713,000     
Capacity Revenues - Winter   14,836,000  13,845,000   13,845,000  12,855,000   12,855,000  12,855,000   12,855,000   12,855,000     
Total Capacity Revenues      27,199,000  25,382,000   25,382,000  23,568,000   23,568,000  23,568,000   23,568,000   23,568,000     

Energy Revenues

Summer Gas Charge $/kWh         $0.0231     $0.0233      $0.0237     $0.0240      $0.0245     $0.0254      $0.0264      $0.0276     
Winter Gas Charge $/kWh         $0.0288     $0.0293      $0.0297     $0.0300      $0.0304     $0.0317      $0.0331      $0.0345     
Winter Oil Charge $/kWh         $0.0369     $0.0383      $0.0399     $0.0414      $0.0431     $0.0431      $0.0431      $0.0431     
VEPCO Gas Chargee $/kWh         $0.0039     $0.0040      $0.0041     $0.0042      $0.0043     $0.0044      $0.0045      $0.0046     
Variable O&M Charge $/kWh       $0.0022     $0.0023      $0.0024     $0.0024      $0.0025     $0.0026      $0.0027      $0.0027     

Summer Gas Revenues $         2,813,000   2,644,000    3,950,000   5,273,000    6,510,000   7,923,000    9,054,000   10,387,000     
Winter Gas Revenues $            18,000     745,000    1,389,000   2,055,000    2,270,000   2,552,000    3,400,000    4,427,000     
Winter Oil Revenues $                 0           0            0           0      135,000     271,000      435,000      690,000     
VEPCO Gas Revenues $            258,000     265,000      340,000     349,000      358,000     365,000      371,000      454,000     
Total Energy Revenues $       3,089,000   3,654,000    5,679,000   7,677,000    9,273,000  11,111,000   13,260,000   15,958,000     


Start Revenues

Winter Gas Start Payment        $38,286     $38,286      $38,286     $38,286      $38,286     $38,286      $38,286      $38,286     
Winter Gas Start Revenues             0     154,000      283,000     499,000      611,000     566,000      687,000      779,000     


Thermal Revenues

Steam Production Hours            7,800       7,800        7,800       7,800        7,800       7,800        7,800        7,800     
Chilled Water Production Hours    4,000       4,000        4,000       4,000        4,000       4,000        4,000        4,000     

Steam Production pph             50,000      50,000       50,000      50,000       50,000      50,000       50,000       50,000     
Chilled Water Production tph      1,010       1,010        1,010       1,010        1,010       1,010        1,010        1,010     

Steam Production  klbs          390,000     390,000      390,000     390,000      390,000     390,000      390,000      390,000     
Chilled Water Productio ktons     4,040       4,040        4,040       4,040        4,040       4,040        4,040        4,040     

Steam Charge    $/klbs            $1.15       $1.15        $1.15       $1.15        $1.15       $1.15        $1.15        $1.15     
Chilled Water Charge $/ton       $0.035      $0.035       $0.035      $0.035       $0.035      $0.040       $0.040       $0.040     

Steam Revenues  $               449,000     449,000      449,000     449,000      449,000     449,000      449,000      449,000     
Chilled Water Revenues $        141,000     141,000      141,000     141,000      141,000     162,000      162,000      162,000     
Total Thermal Revenues $        590,000     590,000      590,000     590,000      590,000     611,000      611,000      611,000     
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
REVENUE GENERATION
Dispatch Operations                2004         2005         2006        2007        2008         2009         2010         2011    
                                   ----         ----         ----        ----        ----         ----         ----         ----    
<S>                         <C>           <C>           <C>          <C>         <C>         <C>          <C>          <C> 
Total Hours                         8,760        8,760        8,760       8,760       8,760        8,760        8,760        8,760  
Summer & VEPCO Capacity             165.0        165.0        165.0       165.0       165.0        165.0        165.0        165.0  
Winter Capacity                     198.0        198.0        198.0       198.0       198.0        198.0        198.0        198.0  

Summer Dispatch                     2,285        2,513        2,418       2,327       2,239        2,155        2,073        2,000  
Winter Gas Dispatch                   742          908          763         642         539          452          379          429  
Winter Oil Dispatch                   122          195          185         175         166          157          149          147  
VEPCO Gas Dispatch                    600          600          600         600         600          600          600          600  
     Total Dispatch Hours           3,749        4,216        3,966       3,744       3,544        3,364        3,201        3,176  
     Percentage                     42.80%       48.13%       45.27%      42.74%      40.46%       38.40%       36.54%   

Winter Starts                          19           23           19          16          13           11            9           11  
Winter Start Duration                  40           40           40          40          40           40           40           40  

Net Generation

Availability Factor                 100.0%       100.0%       100.0%      100.0%      100.0%       100.0%       100.0%       100.0% 
Load Factor                         100.0%       100.0%       100.0%      100.0%      100.0%       100.0%       100.0%       100.0% 

Summer Output   MWh               377,025      414,645      398,970     383,955     369,435      355,575      342,045      330,000  
Winter Gas Output MWh             146,916      179,784      151,074     127,116     106,722       89,496       75,042       84,942  
Winter Oil Dispatch MWh            24,156       38,610       36,630      34,650      32,868       31,086       29,502       29,106  
VEPCO Gas Dispatch MWh             99,000       99,000       99,000      99,000      99,000       99,000       99,000       99,000  
Net Generation  MWh               647,097      732,039      685,674     644,721     608,025      575,157      545,589      543,048  


Capacity Revenues

Capacity Rate   $/kw-mo            $10.82       $10.82        $8.32       $8.32       $8.32        $8.32        $8.32        $8.32  
Capacity Revenues - Summer     10,713,000   10,713,000    8,238,000   8,238,000   8,238,000    8,238,000    8,238,000    8,238,000  
Capacity Revenues - Winter     12,855,000   12,855,000    9,885,000   9,885,000   9,885,000    9,885,000    9,885,000    9,885,000  
Total Capacity Revenues        23,568,000   23,568,000   18,123,000  18,123,000  18,123,000   18,123,000   18,123,000   18,123,000  

Energy Revenues

Summer Gas Charge $/kWh         $ $0.0288      $0.0300      $0.0320     $0.0340     $0.0362      $0.0386      $0.0411      $0.0433  
Winter Gas Charge $/kWh         $ $0.0359      $0.0373      $0.0397     $0.0421     $0.0446      $0.0475      $0.0504      $0.0530  
Winter Oil Charge $/kWh         $ $0.0431      $0.0431      $0.0431     $0.0431     $0.0431      $0.0431      $0.0431      $0.0431  
VEPCO Gas Chargee $/kWh         $ $0.0047      $0.0048      $0.0048     $0.0049     $0.0050      $0.0051      $0.0052      $0.0053  
Variable O&M Charge $/kWh       $ $0.0028      $0.0029      $0.0030     $0.0031     $0.0032      $0.0033      $0.0034      $0.0035  

Summer Gas Revenues $          11,909,000   13,648,000   13,951,000  14,254,000  14,544,000   14,884,000   15,209,000   15,419,000  
Winter Gas Revenues $           5,684,000    7,233,000    6,444,000   5,744,000   5,104,000    4,539,000    4,033,000    4,795,000  
Winter Oil Revenues $           1,109,000    1,776,000    1,688,000   1,600,000   1,520,000    1,441,000    1,370,000    1,355,000  
VEPCO Gas Revenues $              462,000      470,000      479,000     488,000     498,000      507,000      517,000      527,000  
Total Energy Revenues $        19,164,000   23,127,000   22,562,000  22,086,000  21,666,000   21,371,000   21,129,000   22,096,000  


Start Revenues

Winter Gas Start Payment          $38,286      $38,286      $38,286     $38,286     $38,286      $38,286      $38,286      $38,286  
Winter Gas Start Revenues         881,000      934,000      515,000     124,000     498,000      421,000      345,000      421,000  


Thermal Revenues

Steam Production Hours              7,800        7,800        7,800       7,800       7,800        7,800        7,800        7,800  
Chilled Water Production Hours      4,000        4,000        4,000       4,000       4,000        4,000        4,000        4,000  

Steam Production pph               50,000       50,000       50,000      50,000      50,000       50,000       50,000       50,000  
Chilled Water Production tph        1,010        1,010        1,010       1,010       1,010        1,010        1,010        1,010  

Steam Production  klbs            390,000      390,000      390,000     390,000     390,000      390,000      390,000      390,000  
Chilled Water Productio ktons       4,040        4,040        4,040       4,040       4,040        4,040        4,040        4,040  

Steam Charge    $/klbs              $1.15        $1.15        $1.15       $1.15       $1.15        $1.15        $1.15        $1.15  
Chilled Water Charge $/ton         $0.040       $0.040       $0.045      $0.045      $0.045       $0.045       $0.045       $0.050  

Steam Revenues  $                 449,000      449,000      449,000     449,000     449,000      449,000      449,000      449,000  
Chilled Water Revenues $          162,000      162,000      182,000     182,000     182,000      182,000      182,000      202,000  
Total Thermal Revenues $          611,000      611,000      631,000     631,000     631,000      631,000      631,000      651,000  
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
REVENUE GENERATION
Dispatch Operations                 2012         2013         2014         2015
                                    ----         ----         ----         ----
<S>                          <C>           <C>           <C>         <C>    
Total Hours                         8,760        8,760        8,760        8,760
Summer & VEPCO Capacity             165.0        165.0        165.0        165.0
Winter Capacity                     198.0        198.0        198.0        198.0

Summer Dispatch                     1,929        1,861        1,794        1,729
Winter Gas Dispatch                   485          548          619          698
Winter Oil Dispatch                   144          142          140          138 
VEPCO Gas Dispatch                    600          600          600          600
     Total Dispatch Hours           3,158        3,151        3,153        3,165
     Percentage                 

Winter Starts                          12           14           15           17
Winter Start Duration                  40           40           40           40  

Net Generation

Availability Factor                 100.0%       100.0%       100.0%       100.0%
Load Factor                         100.0%       100.0%       100.0%       100.0%

Summer Output   MWh               318,285      307,065      296,010      285,285
Winter Gas Output MWh              96,030      108,504      122,562      138,204
Winter Oil Dispatch MWh            28,512       28,116       27,720       27,324
VEPCO Gas Dispatch MWh             99,000       99,000       99,000       99,000
Net Generation  MWh               541,827      542,685      545,292      549,813


Capacity Revenues

Capacity Rate   $/kw-mo             $8.32        $8.32        $8.32        $8.32
Capacity Revenues - Summer      8,238,000    8,238,000    8,238,000    8,238,000
Capacity Revenues - Winter      9,885,000    9,885,000    9,885,000    9,885,000
Total Capacity Revenues        18,123,000   18,123,000   18,123,000   18,123,000   

Energy Revenues

Summer Gas Charge $/kWh           $0.0455      $0.0479      $0.0505      $0.0532
Winter Gas Charge $/kWh           $0.0558      $0.0588      $0.0616      $0.0647
Winter Oil Charge $/kWh           $0.0431      $0.0431      $0.0431      $0.0431   
VEPCO Gas Chargee $/kWh           $0.0054      $0.0055      $0.0057      $0.0058
Variable O&M Charge $/kWh         $0.0036      $0.0037      $0.0038      $0.0039

Summer Gas Revenues $          15,625,000   15,827,000   16,065,000   16,294,000
Winter Gas Revenues $           5,706,000    6,783,000    8,018,000    9,484,000
Winter Oil Revenues $           1,330,000    1,315,000    1,299,000    1,284,000
VEPCO Gas Revenues $              538,000      549,000      560,000      571,000
Total Energy Revenues $        23,199,000   24,474,000   25,942,000   27,633,000  


Start Revenues

Winter Gas Start Payment          $38,286      $38,286      $38,286      $38,286
Winter Gas Start Revenues         459,000      536,000      574,000      651,000  


Thermal Revenues

Steam Production Hours              7,800        7,800        7,800        7,800
Chilled Water Production Hours      4,000        4,000        4,000        4,000

Steam Production pph               50,000       50,000       50,000       50,000
Chilled Water Production tph        1,010        1,010        1,010        1,010

Steam Production  klbs            390,000      390,000      390,000      390,000  
Chilled Water Productio ktons       4,040        4,040        4,040        4,040   

Steam Charge    $/klbs              $1.15        $1.15        $1.15        $1.15
Chilled Water Charge $/ton         $0.050       $0.050       $0.050       $0.050

Steam Revenues  $                 449,000      449,000      449,000      449,000
Chilled Water Revenues $          202,000      202,000      202,000      202,000  
Total Thermal Revenues $          651,000      651,000      651,000      651,000

</TABLE>

<PAGE>

<TABLE>
<CAPTION>
FINANCIAL FORECAST
Revenues                            7/96-12/96 [1]     1997         1998        1999         2000         2001         2002         
                                    --------------     ----         ----        ----         ----         ----         ----         
<S>                                 <C>             <C>          <C>         <C>          <C>          <C>          <C>  
Revenues from Electric Sales:
     Total Capacity Revenues           13,599,500   25,382,000   25,382,000  23,568,000   23,568,000   23,568,000   23,568,000      

Energy Charges
   Summer Gas Charge                    1,406,500    2,644,000    3,950,000   5,273,000    6,510,000    7,923,000    9,054,000      
   Winter Gas Charge                        9,000      745,000    1,389,000   2,055,000    2,270,000    2,552,000    3,400,000      
   Winter Oil Charge                            0            0            0           0      135,000      271,000      435,000      
   VEPCO Gas Charge                       129,000      265,000      340,000     349,000      358,000      365,000      371,000      
                                          -------      -------      -------     -------      -------      -------      -------      
   Total Energy Revenues                1,544,500    3,654,000    5,679,000   7,677,000    9,273,000   11,111,000   13,260,000      

Winter Gas Start Revenues                       0      154,000      283,000     499,000      611,000      566,000      687,000      

Steam Sales Revenues                      224,500      449,000      449,000     449,000      449,000      449,000      449,000      
Chilled Water Sales Revenues               70,500      141,000      141,000     141,000      141,000      162,000      162,000      
                                           ------      -------      -------     -------      -------      -------      -------      
     Total Thermal Revenues               295,000      590,000      590,000     590,000      590,000      611,000      611,000      

Total Sales Revenues                   15,439,000   29,780,000   31,934,000  32,334,000   34,042,000   35,856,000   38,126,000      

Interest - D.S.R.   5.0%                  194,000      371,000      354,000     336,000      335,000      333,000      330,000      
                                          -------      -------      -------     -------      -------      -------      -------      
Total Revenues                         15,633,000   30,151,000   32,288,000  32,670,000   34,377,000   36,189,000   38,456,000      


Expenses

Fuel Costs - Cogen Plant                1,166,000    2,805,000    4,402,000   6,012,000    7,290,000    8,794,000   10,582,000      
Fuel Costs - Boiler                       682,500    1,365,000    1,261,000   1,172,000    1,120,000    1,089,000   1,062,000       
Plant Operating Costs                   2,575,500    5,173,000    5,251,000   5,334,000    5,440,000    5,530,000   5,629,000       
Plant Variable Costs                      307,000      633,000      653,000     672,000      692,000      714,000   736,000         
                                          -------      -------      -------     -------      -------      -------   -------         
Total Operating Costs                   4,731,000    9,976,000   11,567,000  13,190,000   14,542,000   16,127,000   18,009,000      

Rev. Avail. for Debt Service           10,902,000   20,175,000   20,721,000  19,480,000   19,835,000   20,062,000   20,447,000      


Debt Service

Total Interest Costs                    5,175,000    9,193,000    8,705,000   8,221,000    7,769,000    7,284,000    6,764,000      
Total Principal Payments                2,753,000    5,501,000    5,922,000   5,093,000    5,473,000    5,880,000    6,294,000      
                                        ---------    ---------    ---------   ---------    ---------    ---------    ---------      
     Total Debt Service                 7,928,000   14,694,000   14,627,000  13,314,000   13,242,000   13,164,000   13,058,000      


Operating Cashflow

Pre-Tax Cashflow from Operations        2,974,000    5,481,000    6,094,000   6,166,000    6,593,000    6,898,000    7,389,000      

Overhaul Reserve Fund Additions          (140,000)    (306,000)    (452,000)   (577,000)    (681,000)    (790,000)    (905,000)     
 
Expected Debt Service Reserve Releases    655,000       26,000      670,000      30,000       33,000       47,000       50,000      
Debt Service Reserve Fund Additions             0            0            0           0            0            0            0      
                                                -            -            -           -            -            -            -      

Net Balance from Operations [2]         3,489,000    5,201,000    6,312,000   5,619,000    5,945,000    6,155,000    6,534,000      


Debt Service Coverage

Revenue Avail. for Debt Service        10,902,000   20,175,000   20,721,000  19,480,000   19,835,000   20,062,000   20,447,000      

Total Interest Costs                    5,175,000    9,193,000    8,705,000   8,221,000    7,769,000    7,284,000    6,764,000      
Total Principal Payments                2,753,000    5,501,000    5,922,000   5,093,000    5,473,000    5,880,000    6,294,000      
                                        ---------    ---------    ---------   ---------    ---------    ---------    ---------      
     Total Debt Service Costs           7,928,000   14,694,000   14,627,000  13,314,000   13,242,000   13,164,000   13,058,000      

Times Interest Coverage                      2.11         2.19         2.38        2.37         2.55         2.75         3.02      
Times Total Debt Coverage                    1.38         1.37         1.42        1.46         1.50         1.52         1.57      
 
</TABLE>

[1]  Project closing of July 1996 assumed.  Reflects  one-half year's operations
     following refinancing.

[2]  Available for capital expenditures or distributions to Project owners.

<PAGE>

<TABLE>
<CAPTION>

FINANCIAL FORECAST
Revenues                                   2003         2004         2005         2006         2007         2008         2009       
                                           ----         ----         ----         ----         ----         ----         ----       
<S>                                     <C>          <C>          <C>          <C>          <C>          <C>          <C>        
Revenues from Electric Sales:
     Total Capacity Revenues            23,568,000   23,568,000   23,568,000   18,123,000   18,123,000   18,123,000   18,123,000    

Energy Charges
   Summer Gas Charge                    10,387,000   11,909,000   13,648,000   13,951,000   14,254,000   14,544,000   14,884,000    
   Winter Gas Charge                     4,427,000    5,684,000    7,233,000    6,444,000    5,744,000    5,104,000    4,539,000    
   Winter Oil Charge                       690,000    1,109,000    1,776,000    1,688,000    1,600,000    1,520,000    1,441,000    
   VEPCO Gas Charge                        454,000      462,000      470,000      479,000      488,000      498,000      507,000    
                                           -------      -------      -------      -------      -------      -------      -------    
   Total Energy Revenues                15,958,000   19,164,000   23,127,000   22,562,000   22,086,000   21,666,000   21,371,000    

Winter Gas Start Revenues                  779,000      881,000      934,000      515,000      124,000      498,000      421,000    

Steam Sales Revenues                       449,000      449,000      449,000      449,000      449,000      449,000      449,000    
Chilled Water Sales Revenues               162,000      162,000      162,000      182,000      182,000      182,000      182,000    
                                           -------      -------      -------      -------      -------      -------      -------    
     Total Thermal Revenues                611,000      611,000      611,000      631,000      631,000      631,000      631,000    

Total Sales Revenues                    40,916,000   44,224,000   48,240,000   41,831,000   40,964,000   40,918,000   40,546,000    

Interest - D.S.R.   5.0%                   328,000      325,000      272,000      219,000      215,000      210,000      205,000    
                                           -------      -------      -------      -------      -------      -------      -------    
Total Revenues                          41,244,000   44,549,000   48,512,000   42,050,000   41,179,000   41,128,000   40,751,000    


Expenses

Fuel Costs - Cogen Plant                12,789,000   15,491,000   18,850,000   18,464,000   18,146,000   17,868,000   17,701,000    
Fuel Costs - Boiler                        988,000      919,000      824,000      966,000    1,120,000    1,276,000    1,444,000    
Plant Operating Costs                    5,732,000    5,840,000    5,953,000    6,074,000    6,200,000    6,332,000    6,473,000    
Plant Variable Costs                       759,000      782,000      806,000      830,000      854,000      880,000      906,000    
                                           -------      -------      -------      -------      -------      -------      -------    
Total Operating Costs                   20,268,000   23,032,000   26,433,000   26,334,000   26,320,000   26,356,000   26,524,000    

Rev. Avail. for Debt Service            20,976,000   21,517,000   22,079,000   15,716,000   14,859,000   14,772,000   14,227,000    


Debt Service

Total Interest Costs                     6,206,000    5,610,000    4,972,000    4,418,000    4,042,000    3,647,000    3,235,000    
Total Principal Payments                 6,737,000    7,215,000    7,697,000    4,292,000    4,492,000    4,705,000    4,919,000    
                                         ---------    ---------    ---------    ---------    ---------    ---------    ---------    
     Total Debt Service                 12,943,000   12,825,000   12,669,000    8,710,000    8,534,000    8,352,000    8,154,000    


Operating Cashflow

Pre-Tax Cashflow from Operations         8,033,000    8,692,000    9,410,000    7,006,000    6,325,000    6,420,000    6,073,000    

Overhaul Reserve Fund Additions         (1,072,000)  (1,235,000)  (1,430,000)  (1,386,000)  (1,347,000)  (1,314,000)  (1,284,000)   

Expected Debt Service Reserve Releases      51,000       70,000    2,034,000       85,000       87,000       96,000      100,000    
Debt Service Reserve Fund Additions              0            0            0            0            0            0            0    
                                                 -            -            -            -            -            -            -    

Net Balance from Operations [2]          7,012,000    7,527,000   10,014,000    5,705,000    5,065,000    5,202,000    4,889,000    


Debt Service Coverage

Revenue Avail. for Debt Service         20,976,000   21,517,000   22,079,000   15,716,000   14,859,000   14,772,000   14,227,000    

Total Interest Costs                     6,206,000    5,610,000    4,972,000    4,418,000    4,042,000    3,647,000    3,235,000    
Total Principal Payments                 6,737,000    7,215,000    7,697,000    4,292,000    4,492,000    4,705,000    4,919,000    
                                         ---------    ---------    ---------    ---------    ---------    ---------    ---------    
     Total Debt Service Costs           12,943,000   12,825,000   12,669,000    8,710,000    8,534,000    8,352,000    8,154,000    

Times Interest Coverage                       3.38         3.84         4.44         3.56         3.68         4.05         4.40    
Times Total Debt Coverage                     1.62         1.68         1.74         1.80         1.74         1.77         1.74    
</TABLE>
 

[1]  Project closing of July 1996 assumed.  Reflects  one-half year's operations
     following refinancing.

[2]  Available for capital expenditures or distributions to Project owners.

<PAGE>

<TABLE>
<CAPTION>

FINANCIAL FORECAST
Revenues                                    2010         2011         2012         2013         2014         2015
                                            ----         ----         ----         ----         ----         ----
<S>                                      <C>          <C>          <C>          <C>          <C>          <C> 
Revenues from Electric Sales:
     Total Capacity Revenues             18,123,000   18,123,000   18,123,000   18,123,000   18,123,000   18,123,000

Energy Charges
   Summer Gas Charge                     15,209,000   15,419,000   15,625,000   15,827,000   16,065,000   16,294,000
   Winter Gas Charge                      4,033,000    4,795,000    5,706,000    6,783,000    8,018,000    9,484,000
   Winter Oil Charge                      1,370,000    1,355,000    1,330,000    1,315,000    1,299,000    1,284,000
   VEPCO Gas Charge                         517,000      527,000      538,000      549,000      560,000      571,000
                                            -------      -------      -------      -------      -------      -------
   Total Energy Revenues                 21,129,000   22,096,000   23,199,000   24,474,000   25,942,000   27,633,000  

Winter Gas Start Revenues                   345,000      421,000      459,000      536,000      574,000      651,000

Steam Sales Revenues                        449,000      449,000      449,000      449,000      449,000      449,000
Chilled Water Sales Revenues                182,000      202,000      202,000      202,000      202,000      202,000
                                            -------      -------      -------      -------      -------      -------
     Total Thermal Revenues                 631,000      651,000      651,000      651,000      651,000      651,000

Total Sales Revenues                     40,228,000   41,291,000   42,432,000   43,784,000   45,290,000   47,058,000

Interest - D.S.R.   5.0%                    201,000      196,000      191,000      185,000      169,000       79,000
                                            -------      -------      -------      -------      -------       ------
Total Revenues                           40,429,000   41,487,000   42,623,000   43,969,000   45,459,000   47,137,000


Expenses

Fuel Costs - Cogen Plant                 17,573,000   18,469,000   19,491,000   20,666,000   22,016,000   23,571,000
Fuel Costs - Boiler                       1,620,000    1,723,000    1,836,000    1,941,000    2,054,000    2,167,000
Plant Operating Costs                     6,620,000    6,774,000    6,935,000    7,106,000    7,284,000    7,469,000
Plant Variable Costs                        933,000      961,000      990,000    1,019,000    1,049,000    1,081,000
                                            -------      -------      -------    ---------    ---------    ---------
Total Operating Costs                    26,746,000   27,927,000   29,252,000   30,732,000   32,403,000   34,288,000  

Rev. Avail. for Debt Service             13,683,000   13,560,000   13,371,000   13,237,000   13,056,000   12,849,000  


Debt Service

Total Interest Costs                      2,803,000    2,350,000    1,874,000    1,375,000      854,000      325,000
Total Principal Payments                  5,143,000    5,422,000    5,691,000    5,953,000    6,188,000    6,031,000  
                                          ---------    ---------    ---------    ---------    ---------    ---------  
     Total Debt Service                   7,946,000    7,772,000    7,565,000    7,328,000    7,042,000    6,356,000


Operating Cashflow

Pre-Tax Cashflow from Operations          5,737,000    5,788,000    5,806,000    5,909,000    6,014,000    6,493,000

Overhaul Reserve Fund Additions          (1,259,000)  (1,287,000)  (1,318,000)  (3,354,000)  (2,396,000)  (1,443,000)

Expected Debt Service Reserve Releases       82,000       99,000      115,000      139,000      476,000    3,145,000
Debt Service Reserve Fund Additions               0            0            0            0            0            0
                                                  -            -            -            -            -            -

Net Balance from Operations [2]           4,560,000    4,600,000    4,603,000    2,694,000    4,094,000    8,195,000


Debt Service Coverage

Revenue Avail. for Debt Service          13,683,000   13,560,000   13,371,000   13,237,000   13,056,000   12,849,000

Total Interest Costs                      2,803,000    2,350,000    1,874,000    1,375,000      854,000      325,000
Total Principal Payments                  5,143,000    5,422,000    5,691,000    5,953,000    6,188,000    6,031,000
                                          ---------    ---------    ---------    ---------    ---------    ---------
     Total Debt Service Costs             7,946,000    7,772,000    7,565,000    7,328,000    7,042,000    6,356,000

Times Interest Coverage                        4.88         5.77         7.14         9.63        15.29        39.54
Times Total Debt Coverage                      1.72         1.74         1.77         1.81         1.85         2.02  
</TABLE>

[1]  Project closing of July 1996 assumed.  Reflects  one-half year's operations
     following refinancing.

[2]  Available for capital expenditures or distributions to Project owners.

<PAGE>

<TABLE>
<CAPTION>
RESERVE FUNDS
Debt Service Reserve Fund              1996        1997        1998        1999        2000        2001        2002         2003    
                                       ----        ----        ----        ----        ----        ----        ----         ----    
<S>                               <C>         <C>         <C>         <C>         <C>         <C>         <C>          <C>       
Beginning Balance                   8,090,714   7,435,714   7,409,285   6,739,285   6,709,642   6,677,142   6,630,356    6,580,713  
     Additions                              0           0           0           0           0           0           0            0  
     Interest  5.00%                  388,000     371,000     354,000     336,000     335,000     333,000     330,000      328,000  
     Withdrawals                     (388,000)   (371,000)   (354,000)   (336,000)   (335,000)   (333,000)   (330,000)    (328,000) 
     Releases                        (655,000)    (26,429)   (670,000)    (29,643)    (32,500)    (46,786)    (49,643)     (51,429) 
                                     --------     -------    --------     -------     -------     -------     -------      -------  
Ending Balance                      7,435,714   7,409,285   6,739,285   6,709,642   6,677,142   6,630,356   6,580,713    6,529,284  
 

Overhaul Reserve Fund

Beginning Balance                     942,632     904,632   1,256,632   1,565,632   2,213,632   1,214,632   1,874,632    1,247,632  
     Additions                        280,000     306,000     452,000     577,000     681,000     790,000     905,000    1,072,000  
     Additional Overhaul Allowance          0           0           0           0           0           0           0            0  
     Interest  5.00%                               46,000      54,000      71,000      94,000      86,000      77,000       78,000  
     Turbine Overhauls               (318,000)          0    (197,000)          0  (1,774,000)   (216,000) (1,609,000)  (2,575,000) 
     Other Withdrawals                      0           0           0           0           0           0           0            0  
     Interest Withdrawal                    0           0           0           0           0           0           0            0  
     Releases                               0           0           0           0           0           0           0            0  
                                            -           -           -           -           -           -           -            -  
Ending Balance                        904,632   1,256,632   1,565,632   2,213,632   1,214,632   1,874,632   1,247,632     (177,368) 


Dispatch Hours  [1]                     1,077       1,144       1,637       2,030       2,326       2,621       2,915        3,354  
Reserve Addition  3.00%                  $260        $268        $276        $284        $293        $301        $310         $320  
Reserve Addition                      280,000     306,000     452,000     577,000     681,000     790,000     905,000    1,072,000  

Overhaul Requirements
Frame 6 Operating Hours                 4,863       6,007       7,644       9,674      12,000      14,621      17,536       20,890  
Estimated Maintenance Factor             2.82        2.82        2.82        2.82        2.82        2.82        2.82         2.82  
Frame 6 Factored Hours                 14,056      16,940      21,556      27,281      33,840      41,231      49,452       58,910  

Combustion Inspection (CI)  [2]                               $59,000                 $63,000     $65,000                  $69,000  
Hot Gas Path Inspection (HGP)  [3]                                                                                                  
Major Overhaul (MO)  [4]                                                                                   $1,513,000               

Frame 7 Operating Hours                 3,525       4,669       6,306       8,336      10,662      13,283      16,198       19,552  
Estimated Maintenance Factor             2.82        2.82        2.82        2.82        2.82        2.82        2.82         2.82  
Frame 7 Factored Hours                 10,186      13,167      17,783      23,508      30,067      37,458      45,678       55,137  

Combustion Inspection (CI)  [5]                               $85,000                             $93,000     $96,000               
Hot Gas Path Inspection (HGP)  [6]                                                 $1,711,000                                       
Major Overhaul (MO)  [7]                                                                                                $2,445,000  

Steam Turbine Equiv. Hours              9,029      10,173      11,810      13,840      16,166      18,787      21,702       25,056  

Limited ST Overhaul (LO)  [8]                                 $53,000                             $58,000                  $61,000  
Major ST Overhaul (MO)  [9]          $318,000
                                     --------
Total Overhaul Costs                 $318,000          $0    $197,000          $0  $1,774,000    $216,000  $1,609,000   $2,575,000  
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
RESERVE FUNDS
Debt Service Reserve Fund              2004        2005        2006         2007       2008         2009        2010        2011    
                                       ----        ----        ----         ----       ----         ----        ----        ----    
<S>                               <C>         <C>         <C>         <C>          <C>         <C>          <C>          <C>    
Beginning Balance                   6,529,284   6,458,927   4,424,641    4,339,284   4,252,141   4,156,427    4,056,070   3,973,927 
     Additions                              0           0           0            0           0           0            0           0 
     Interest  5.00%                  325,000     272,000     219,000      215,000     210,000     205,000      201,000     196,000 
     Withdrawals                     (325,000)   (272,000)   (219,000)    (215,000)   (210,000)   (205,000)    (201,000)   (196,000)
     Releases                         (70,357) (2,034,286)    (85,357)     (87,143)    (95,714)   (100,357)     (82,143)    (99,286)
                                      -------  ----------     -------      -------     -------    --------      -------     ------- 
Ending Balance                      6,458,927   4,424,641   4,339,284    4,252,141   4,156,427   4,056,070    3,973,927   3,874,641 
 

Overhaul Reserve Fund

Beginning Balance                    (177,368)    912,632    (777,368)     309,632   1,382,632  (1,019,368)      64,632  (1,921,368)
     Additions                      1,235,000   1,430,000   1,386,000    1,347,000   1,314,000   1,284,000    1,259,000   1,287,000 
     Additional Overhaul Allowance          0           0           0            0           0           0            0           0 
     Interest  5.00%                   27,000      18,000      49,000       84,000      38,000     (12,000)      42,000       9,000 
     Turbine Overhauls               (172,000) (1,315,000)   (183,000)  (4,506,000)   (265,000)   (199,000)  (3,703,000)   (212,000)
     Other Withdrawals                      0           0           0            0           0           0            0           0 
     Interest Withdrawal                    0           0           0            0           0           0            0           0 
     Releases                               0           0           0            0           0           0            0           0 
                                            -           -           -            -           -           -            -           - 
Ending Balance                        912,632   1,045,632   2,297,632     (777,368)    309,632   1,382,632   (1,019,368)     64,632 


Dispatch Hours  [1]                     3,749       4,216       3,966        3,744       3,544       3,364        3,201       3,176 
Reserve Addition  3.00%                  $329        $339        $349         $360        $371        $382         $393        $405 
Reserve Addition                    1,235,000   1,430,000   1,386,000    1,347,000   1,314,000   1,284,000    1,259,000   1,287,000 

Overhaul Requirements
Frame 6 Operating Hours                24,639      28,855      32,821       36,565      40,109      43,473       46,674      49,850 
Estimated Maintenance Factor             2.82        2.82        2.82         2.82        2.82        2.82         2.82        2.82 
Frame 6 Factored Hours                 69,482      81,371      92,555      103,113     113,107     122,594      131,621     140,577 

Combustion Inspection (CI)  [2]       $71,000                 $75,000                  $80,000     $82,000                  $87,000 
Hot Gas Path Inspection (HGP)  [3]             $1,211,000                                                    $1,404,000
Major Overhaul (MO)  [4]                                                $1,754,000

Frame 7 Operating Hours                23,301      27,517      31,483       35,227      38,771      42,135       45,336      48,512 
Estimated Maintenance Factor             2.82        2.82        2.82         2.82        2.82        2.82         2.82        2.82 
Frame 7 Factored Hours                 65,709      77,598      88,782       99,340     109,334     118,821      127,848     136,804 

Combustion Inspection (CI)  [5]      $101,000    $104,000    $108,000                 $114,000    $117,000                 $125,000 
Hot Gas Path Inspection (HGP)  [6]                                                                           $2,299,000             
Major Overhaul (MO)  [7]                                                $2,752,000                                                  

Steam Turbine Equiv. Hours             28,805      33,021      36,987       40,731      44,275      47,639       50,840      54,016 

Limited ST Overhaul (LO)  [8]                                                          $71,000 
Major ST Overhaul (MO)  [9]                                                                                                         
                                                                                                                                    
                                  
Total Overhaul Costs                 $172,000  $1,315,000    $183,000   $4,506,000    $265,000    $199,000   $3,703,000    $212,000 
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
RESERVE FUNDS
Debt Service Reserve Fund                2012        2013         2014        2015 
                                         ----        ----         ----        ---- 
<S>                                  <C>        <C>         <C>           <C>
Beginning Balance                     3,874,641   3,759,998    3,621,069    3,145,447
     Additions                                0           0            0            0  
     Interest  5.00%                    191,000     185,000      169,000       79,000
     Withdrawals                       (191,000)   (185,000)    (169,000)     (79,000)
     Releases                          (114,643)   (138,929)    (475,622)  (3,145,449)  
                                       --------    --------     --------   ----------
Ending Balance                        3,759,998   3,621,069    3,145,477           (2)
 

Overhaul Reserve Fund

Beginning Balance                        64,632  (1,921,368)  (2,060,368)       4,632
     Additions                        1,318,000   1,354,000    1,396,000    1,443,000
     Additional Overhaul Allowance            0   2,000,000    1,000,000            0 
     Interest  5.00%                    (24,000)    (46,000)    (100,000)     (51,000)  
     Turbine Overhauls               (3,280,000) (3,447,000)    (231,000)  (2,763,000) 
     Other Withdrawals                        0           0            0            0
     Interest Withdrawal                      0           0            0            0
     Releases                                 0           0            0            0
                                              -           -            -            -
Ending Balance                       (1,921,368) (2,060,368)       4,632   (1,366,368)


Dispatch Hours  [1]                       3,158       3,151        3,153        3,165
Reserve Addition  3.00%                    $417        $430         $443         $456 
Reserve Addition                      1,318,000   1,354,000    1,396,000    1,443,000

Overhaul Requirements
Frame 6 Operating Hours                  53,008      56,159       59,312       62,477
Estimated Maintenance Factor               2.82        2.82         2.82         2.82
Frame 6 Factored Hours                  149,483     158,368      167,260      176,185  

Combustion Inspection (CI)  [2]         $90,000                  $95,000      $98,000
Hot Gas Path Inspection (HGP)  [3]
Major Overhaul (MO)  [4]                         $2,094,000

Frame 7 Operating Hours                  51,670      54,821       57,974       61,139
Estimated Maintenance Factor               2.82        2.82         2.82         2.82
Frame 7 Factored Hours                  145,709     154,595      163,487      172,412

Combustion Inspection (CI)  [5]                    $132,000     $136,000  
Hot Gas Path Inspection (HGP)  [6]                                         $2,665,000   
Major Overhaul (MO)  [7]             $3,190,000

Steam Turbine Equiv. Hours               57,174      60,325       63,478       66,643

Limited ST Overhaul (LO)  [8]     
Major ST Overhaul (MO)  [9]                      $1,221,000
                                                 ----------
Total Overhaul Costs                 $3,280,000  $3,447,000     $231,000   $2,763,000

</TABLE>


[1]  Equivalent full load dispatch hours.
[2]  CI conducted each 8,000 factored hours. Estimated cost of $56,000 (1996$)

[3]  HGP  conducted  each  24,000  factored  hours.  Estimated  cost of $928,000
     (1996$)
[4]  MO conducted  each 48,000  factored  hours.  Estimated  cost of  $1,267,000
     (1996$)
[5]  CI conducted each 8,000 factored hours. Estimated cost of $80,000 (1996$)
[6]  HGP conducted  each 24,000  factored  hours.  Estimated  cost of $1,520,000
     (1996$)
[7]  MO conducted  each 40,000  factored  hours.  Estimated  cost of  $1,988,000
     (1996$)
[8]  LO  conducted  each  16,000  equivalent  hours.  Estimated  cost of $50,000
     (1996$)
[9]  MO  conducted  each 50,000  equivalent  hours.  Estimated  cost of $739,000
     (1996$)

<PAGE>


OPERATING ASSUMPTIONS

   Planning Period
  
   Base Year:                1996
   PPA Final Year:           2015
   PPA Remaining Term:         20 years
   Planning Period:            20 years
   Rounding Precision:         -3

<TABLE>
<CAPTION>
  
                                               Capacity Assumptions       
                                               --------------------       
                    Summer                     Summer       Winter                      Winter
                 Demonstrated    Capacity     Contract   Demonstrated    Capacity      Contract
  Year             Capacity     Degradation   Capacity     Capacity     Degradation    Capacity
  ----             --------     -----------   --------     --------     -----------    --------
                     (MW)           (%)         (MW)         (MW)           (%)          (MW)
  <S>                <C>           <C>          <C>          <C>           <C>           <C>
  1996               174.0         0.00%        165.0        198.0         0.00%         198.0     
  1997               174.0         0.00%        165.0        198.0         0.00%         198.0
  1998               174.0         0.00%        165.0        198.0         0.00%         198.0
  1999               174.0         0.00%        165.0        198.0         0.00%         198.0
  2000               174.0         0.00%        165.0        198.0         0.00%         198.0
  2001               174.0         0.00%        165.0        198.0         0.00%         198.0
  2002               174.0         0.00%        165.0        198.0         0.00%         198.0
  2003               174.0         0.00%        165.0        198.0         0.00%         198.0
  2004               174.0         0.00%        165.0        198.0         0.00%         198.0
  2005               174.0         0.00%        165.0        198.0         0.00%         198.0
  2006               174.0         0.00%        165.0        198.0         0.00%         198.0
  2007               174.0         0.00%        165.0        198.0         0.00%         198.0
  2008               174.0         0.00%        165.0        198.0         0.00%         198.0
  2009               174.0         0.00%        165.0        198.0         0.00%         198.0
  2010               174.0         0.00%        165.0        198.0         0.00%         198.0
  2011               174.0         0.00%        165.0        198.0         0.00%         198.0
  2012               174.0         0.00%        165.0        198.0         0.00%         198.0
  2013               174.0         0.00%        165.0        198.0         0.00%         198.0
  2014               174.0         0.00%        165.0        198.0         0.00%         198.0
  2015               174.0         0.00%        165.0        198.0         0.00%         198.0
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                            Dispatch Assumptions
                                                            --------------------
          Summer Gas             Winter Gas                Winter Oil                 VEPCO Gas                  Total
           Dispatch     Summer    Dispatch    Winter gas    Dispatch    Winter Gas    Dispatch     VEPCO Gas    Dispatch
Year        Hours       Output     Hours        Output       Hours        Output        Hours       Output        Hours     Percent
- ----       --------     ------    --------      ------      --------      ------     -----------    ------      --------     -------
                         (MWh)                   (MWh)                     (MWh)                     (MWh)                     (%)
<S>        <C>         <C>         <C>         <C>         <C>           <C>         <C>            <C>         <C>         <C> 
1996          0           0          0            0             0           0             0           0             0          0 
1997          0           0          0            0             0           0             0           0             0          0 
1998          0           0          0            0             0           0             0           0             0          0 
1999          0           0          0            0             0           0             0           0             0          0 
2000          0           0          0            0             0           0             0           0             0          0 
2001          0           0          0            0             0           0             0           0             0          0 
2002          0           0          0            0             0           0             0           0             0          0 
2003          0           0          0            0             0           0             0           0             0          0 
2004          0           0          0            0             0           0             0           0             0          0 
2005          0           0          0            0             0           0             0           0             0          0 
2006          0           0          0            0             0           0             0           0             0          0 
2007          0           0          0            0             0           0             0           0             0          0 
2008          0           0          0            0             0           0             0           0             0          0 
2009          0           0          0            0             0           0             0           0             0          0 
2010          0           0          0            0             0           0             0           0             0          0 
2011          0           0          0            0             0           0             0           0             0          0 
2012          0           0          0            0             0           0             0           0             0          0 
2013          0           0          0            0             0           0             0           0             0          0 
2014          0           0          0            0             0           0             0           0             0          0 
2015          0           0          0            0             0           0             0           0             0          0 
</TABLE>  

<PAGE>

<TABLE>
<CAPTION>
             Electric Heat Assumptions(3)             Aux. Boiler Steam/Chilled Water Assumptions
             ----------------------------             -------------------------------------------
        Demonstrated                Contract     Steam                    C. Water                   Steam
            Heat       Heat Rate      Heat     Production     Steam      Production    C. Water       Heat
Year        Rate      Degradation     Rate       Hours      Production      Hours     Production   Requirement
- ----        ----      -----------     ----       -----      ----------      -----     ----------   -----------
         (Btu/kWh)        (%)       (Btu/kWh)                 (pph)                    (ton-hr)     (Btu/lb)
<S>         <C>          <C>          <C>         <C>         <C>            <C>         <C>          <C> 
1996        8900         0.00%        8900        7800        50,000         4000        1010         1714
1997        8900         0.00%        8900        7800        50,000         4000        1010         1714
1998        8900         0.00%        8900        7800        50,000         4000        1010         1714
1999        8900         0.00%        8900        7800        50,000         4000        1010         1714
2000        8900         0.00%        8900        7800        50,000         4000        1010         1714
2001        8900         0.00%        8900        7800        50,000         4000        1010         1714
2002        8900         0.00%        8900        7800        50,000         4000        1010         1714
2003        8900         0.00%        8900        7800        50,000         4000        1010         1714
2004        8900         0.00%        8900        7800        50,000         4000        1010         1714
2005        8900         0.00%        8900        7800        50,000         4000        1010         1714
2006        8900         0.00%        8900        7800        50,000         4000        1010         1714
2007        8900         0.00%        8900        7800        50,000         4000        1010         1714
2008        8900         0.00%        8900        7800        50,000         4000        1010         1714
2009        8900         0.00%        8900        7800        50,000         4000        1010         1714
2010        8900         0.00%        8900        7800        50,000         4000        1010         1714
2011        8900         0.00%        8900        7800        50,000         4000        1010         1714
2012        8900         0.00%        8900        7800        50,000         4000        1010         1714
2013        8900         0.00%        8900        7800        50,000         4000        1010         1714
2014        8900         0.00%        8900        7800        50,000         4000        1010         1714
2015        8900         0.00%        8900        7800        50,000         4000        1010         1714
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

                                                    Summer Gas Cost
                                                    ---------------
            SSG        SGT         SGT         SGT         SR1       SR2       SRX      Summer   Summer   Summer
         Gulf Spot   Transco      Panda        NCG       Transco     NCNG   Swing Gas    Gas      Gas      Gas
Year       Price       IT      Pipeline IT   Mgt. Fee   Retainage Retainage Retainage   Charge   Charge    Cost    Margin   Margin
- ----       -----       --      -----------   --------   --------- --------- ---------   ------   ------    ----    ------   ------
         ($/MMBtu)  ($/MMBtu)   ($/MMBtu)   ($/MMBtu)      (%)       (%)       (%)    ($/MMBtu) ($/kWh) ($/MMBtu) ($/MMBtu) ($/kWh)
<S>        <C>       <C>          <C>         <C>         <C>        <C>        <C>      <C>    <C>        <C>      <C>     <C>
1996       $1.79     $0.34        $0.26       $0.04       3.79%      2.00%      3.00%    $2.59  $0.02307   $2.26    $0.33   $0.00297
1997       $1.81     $0.34        $0.27       $0.04       3.79%      2.00%      3.00%    $2.62  $0.02335   $2.28    $0.34   $0.00304
1998       $1.84     $0.35        $0.27       $0.04       3.79%      2.00%      3.00%    $2.66  $0.02372   $2.31    $0.35   $0.00312
1999       $1.85     $0.36        $0.28       $0.04       3.79%      2.00%      3.00%    $2.69  $0.02398   $2.34    $0.36   $0.00320
2000       $1.88     $0.37        $0.29       $0.04       3.79%      2.00%      3.00%    $2.75  $0.02447   $2.38    $0.37   $0.00329
2001       $1.96     $0.38        $0.30       $0.04       3.79%      2.00%      3.00%    $2.86  $0.02542   $2.47    $0.38   $0.00339
2002       $2.05     $0.38        $0.31       $0.04       3.79%      2.00%      3.00%    $2.97  $0.02642   $2.57    $0.39   $0.00351
2003       $2.15     $0.39        $0.32       $0.04       3.79%      2.00%      3.00%    $3.10  $0.02757   $2.69    $0.41   $0.00363
2004       $2.26     $0.40        $0.33       $0.04       3.79%      2.00%      3.00%    $3.23  $0.02877   $2.81    $0.42   $0.00375
2005       $2.37     $0.42        $0.34       $0.04       3.79%      2.00%      3.00%    $3.37  $0.03001   $2.94    $0.44   $0.00388
2006       $2.55     $0.43        $0.35       $0.04       3.79%      2.00%      3.00%    $3.59  $0.03198   $3.14    $0.45   $0.00404
2007       $2.75     $0.43        $0.36       $0.04       3.79%      2.00%      3.00%    $3.83  $0.03404   $3.35    $0.47   $0.00421
2008       $2.95     $0.44        $0.37       $0.04       3.79%      2.00%      3.00%    $4.07  $0.03620   $3.57    $0.49   $0.00438
2009       $3.18     $0.45        $0.38       $0.04       3.79%      2.00%      3.00%    $4.34  $0.03859   $3.82    $0.51   $0.00456
2010       $3.41     $0.47        $0.39       $0.04       3.79%      2.00%      3.00%    $4.62  $0.04110   $4.08    $0.53   $0.00475
2011       $3.61     $0.48        $0.40       $0.04       3.79%      2.00%      3.00%    $4.86  $0.04326   $4.31    $0.55   $0.00493
2012       $3.83     $0.48        $0.41       $0.04       3.79%      2.00%      3.00%    $5.11  $0.04552   $4.54    $0.58   $0.00512
2013       $4.05     $0.49        $0.43       $0.04       3.79%      2.00%      3.00%    $5.38  $0.04787   $4.78    $0.60   $0.00531
2014       $4.30     $0.51        $0.44       $0.04       3.79%      2.00%      3.00%    $5.67  $0.05048   $5.05    $0.62   $0.00552
2015       $4.55     $0.52        $0.45       $0.04       3.79%      2.00%      3.00%    $5.98  $0.05321   $5.33    $0.64   $0.00573
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                     Winter Gas Cost
                                                     ---------------
        WSG                   Panda   WGT    WR1      WR2      WR2      WRX    
      Appala-    WGT    WGT   Pipe-   NGC  Transco    CNG     NCNG   Swing Gas  Winter   Winter  Winter   Winter
       chian   Transco  CNG   line    Mgt. Retain-  Retain-  Retain-  Retain-    Gas      Gas     Gas      Gas
Year   Price     IT     IT     IT     Fee    age      age      age      age     Charge   Charge   Cost     Cost    Margin    Margin
- ----   -----     --     --     --     ---    ---      ---      ---      ---     ------   ------   ----     ----    ------    ------
       (------------$/MMBtu-------------)    (%)      (%)      (%)      (%)   ($/MMBtu)  ($/kWh)($/MMBtu) ($/kWh) ($/MMBtu)  ($/kWh)
<S>    <C>     <C>    <C>     <C>    <C>     <C>     <C>      <C>      <C>      <C>     <C>       <C>    <C>      <C>       <C> 
1996   $2.28   $0.24  $0.21   $0.26  $0.04   1.97%   2.28%    2.00%    3.00%    $3.23   $0.02878  $2.92  $0.02596 $0.31673  $0.00282
1997   $2.31   $0.24  $0.21   $0.27  $0.04   1.97%   2.28%    2.00%    3.00%    $3.29   $0.02932  $2.97  $0.02642 $0.32541  $0.00290
1998   $2.34   $0.25  $0.21   $0.27  $0.04   1.97%   2.28%    2.00%    3.00%    $3.33   $0.02967  $3.00  $0.02669 $0.33403  $0.00297
1999   $2.36   $0.25  $0.21   $0.28  $0.04   1.97%   2.28%    2.00%    3.00%    $3.37   $0.03001  $3.03  $0.02695 $0.34288  $0.00305
2000   $2.39   $0.26  $0.22   $0.29  $0.04   1.97%   2.28%    2.00%    3.00%    $3.42   $0.03044  $3.07  $0.02731 $0.35196  $0.00313
2001   $2.50   $0.26  $0.23   $0.30  $0.04   1.97%   2.28%    2.00%    3.00%    $3.56   $0.03169  $3.20  $0.02846 $0.36345  $0.00323
2002   $2.62   $0.27  $0.23   $0.31  $0.04   1.97%   2.28%    2.00%    3.00%    $3.72   $0.03311  $3.35  $0.02977 $0.37563  $0.00334
2003   $2.74   $0.28  $0.24   $0.32  $0.04   1.97%   2.28%    2.00%    3.00%    $3.87   $0.03447  $3.48  $0.03102 $0.38789  $0.00345
2004   $2.86   $0.29  $0.25   $0.33  $0.04   1.97%   2.28%    2.00%    3.00%    $4.03   $0.03587  $3.63  $0.03231 $0.40055  $0.00356
2005   $2.98   $0.30  $0.26   $0.34  $0.04   1.97%   2.28%    2.00%    3.00%    $4.19   $0.03733  $3.78  $0.03365 $0.41361  $0.00368
2006   $3.21   $0.30  $0.25   $0.35  $0.04   1.97%   2.28%    2.00%    3.00%    $4.46   $0.03967  $4.03  $0.03584 $0.42962  $0.00382
2007   $3.45   $0.30  $0.26   $0.36  $0.04   1.97%   2.28%    2.00%    3.00%    $4.73   $0.04211  $4.29  $0.03814 $0.44622  $0.00397
2008   $3.69   $0.31  $0.26   $0.37  $0.04   1.97%   2.28%    2.00%    3.00%    $5.02   $0.04465  $4.55  $0.04053 $0.46305  $0.00412
2009   $3.95   $0.32  $0.27   $0.38  $0.04   1.97%   2.28%    2.00%    3.00%    $5.33   $0.04745  $4.85  $0.04317 $0.48088  $0.00428
2010   $4.22   $0.33  $0.28   $0.39  $0.04   1.97%   2.28%    2.00%    3.00%    $5.66   $0.05038  $5.16  $0.04594 $0.49936  $0.00444
2011   $4.46   $0.34  $0.29   $0.40  $0.04   1.97%   2.28%    2.00%    3.00%    $5.95   $0.05298  $5.44  $0.04838 $0.51726  $0.00460
2012   $4.73   $0.35  $0.30   $0.41  $0.04   1.97%   2.28%    2.00%    3.00%    $6.27   $0.05585  $5.74  $0.05108 $0.53622  $0.00477
2013   $5.01   $0.36  $0.31   $0.43  $0.04   1.97%   2.28%    2.00%    3.00%    $6.61   $0.05884  $6.06  $0.05389 $0.55585  $0.00495
2014   $5.28   $0.37  $0.30   $0.44  $0.04   1.97%   2.28%    2.00%    3.00%    $6.93   $0.06163  $6.35  $0.05651 $0.57572  $0.00512
2015   $5.58   $0.36  $0.31   $0.45  $0.04   1.97%   2.28%    2.00%    3.00%    $7.27   $0.06472  $6.68  $0.05941 $0.59675  $0.00531
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                   Winter Fuel Oil Cost    
                                   --------------------    
          Delivered      Panda      Winter    Winter               Winter                
          Fuel Oil      Handling     Oil       Oil     Fuel Oil     Oil  
Year        Price        Charge     Charge    Charge    Usage       Cost       Margin      Margin
- ----        -----        ------     ------    ------    -----       ----       ------      ------
          ($/MMBtu)     ($/MMBtu) ($/MMBtu)  ($/kWh)     (%)     ($/MMBtu)    ($/MMBtu)    ($/kWh) 
<S>         <C>          <C>        <C>      <C>        <C>        <C>        <C>         <C>     
1996        $4.05        $0.10      $4.14    $0.03686   80.00%     $3.82      $0.32219    $0.00287
1997        $4.21        $0.10      $4.31    $0.03833   80.00%     $3.96      $0.34700    $0.00309
1998        $4.38        $0.10      $4.48    $0.03985   80.00%     $4.10      $0.37759    $0.00336   
1999        $4.55        $0.11      $4.66    $0.04144   80.00%     $4.25      $0.40979    $0.00365   
2000        $4.73        $0.11      $4.84    $0.04309   80.00%     $4.40      $0.44134    $0.00393   
2001        $4.73        $0.11      $4.84    $0.04309   80.00%     $4.43      $0.41551    $0.00370   
2002        $4.73        $0.11      $4.84    $0.04309   80.00%     $4.46      $0.38604    $0.00344   
2003        $4.73        $0.11      $4.84    $0.04309   80.00%     $4.48      $0.35809    $0.00319
2004        $4.73        $0.11      $4.84    $0.04309   80.00%     $4.51      $0.32905    $0.00293   
2005        $4.73        $0.11      $4.84    $0.04309   80.00%     $4.54      $0.29888    $0.00266   
2006        $4.73        $0.11      $4.84    $0.04309   80.00%     $4.59      $0.24961    $0.00222   
2007        $4.73        $0.11      $4.84    $0.04309   80.00%     $4.64      $0.19805    $0.00176   
2008        $4.73        $0.11      $4.84    $0.04309   80.00%     $4.70      $0.14432    $0.00128   
2009        $4.73        $0.11      $4.84    $0.04309   80.00%     $4.76      $0.08489    $0.00076   
2010        $4.73        $0.11      $4.84    $0.04309   80.00%     $4.82      $0.02271    $0.00020
2011        $4.73        $0.11      $4.84    $0.04309   80.00%     $4.87     ($0.03204)  ($0.00029)  
2012        $4.73        $0.11      $4.84    $0.04309   80.00%     $4.93     ($0.09269)  ($0.00082)  
2013        $4.73        $0.11      $4.84    $0.04309   80.00%     $5.00     ($0.15601)  ($0.00139)  
2014        $4.73        $0.11      $4.84    $0.04309   80.00%     $5.06     ($0.21484)  ($0.00191)  
2015        $4.73        $0.11      $4.84    $0.04309   80.00%     $5.12     ($0.27998)  ($0.00249)  
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                  VEPCO Gas Cost
                                                  --------------
   
          MGT         Panda      VEPCO     VEPCO     Plant         FA        VEPCO      VEPCO     VEPCO        VEPCO               
       Management    Pipeline     Gas       Gas     Variable      NCNG     Nomination    Gas    Nomination     Gas                 
Year      Fee         Charge     Charge    Charge   O&M Costs   Retainage     Fee       Charge     Fee         Cost       Margin   
- ----      ---         ------     ------    ------   ---------   ---------     ---       ------     ---         ----       ------   
       ($/MMBtu)    ($/MMBtu)  ($/MMBtu)  ($/kWh)    ($/kWh)       (%)      ($/day)    ($/kWh)   ($/day)      ($/kWh)     ($/kWh)  
<S>      <C>          <C>        <C>      <C>        <C>          <C>       <C>        <C>        <C>        <C>         <C> 
1996     $0.04        $0.13      $0.17    $0.00150   $0.00222     2.00%      $0        $0.00000    $0        $0.00000    $0.00000
1997     $0.04        $0.13      $0.17    $0.00153   $0.00229     2.00%      $0        $0.00000    $0        $0.00000    $0.00000
1998     $0.04        $0.14      $0.18    $0.00157   $0.00236     2.00%      $0        $0.00000    $0        $0.00000    $0.00000
1999     $0.04        $0.14      $0.18    $0.00161   $0.00243     2.00%      $0        $0.00000    $0        $0.00000    $0.00000 
2000     $0.04        $0.14      $0.18    $0.00164   $0.00250     2.00%      $0        $0.00000    $0        $0.00000    $0.00000 
2001     $0.04        $0.14      $0.18    $0.00164   $0.00258     2.00%      $0        $0.00000    $0        $0.00000    $0.00000  
2002     $0.04        $0.14      $0.18    $0.00164   $0.00266     2.00%      $0        $0.00000    $0        $0.00000    $0.00000 
2003     $0.04        $0.14      $0.18    $0.00164   $0.00274     2.00%      $0        $0.00000    $0        $0.00000    $0.00000 
2004     $0.04        $0.14      $0.18    $0.00164   $0.00282     2.00%      $0        $0.00000    $0        $0.00000    $0.00000
2005     $0.04        $0.14      $0.18    $0.00164   $0.00290     2.00%      $0        $0.00000    $0        $0.00000    $0.00000  
2006     $0.04        $0.14      $0.18    $0.00164   $0.00299     2.00%      $0        $0.00000    $0        $0.00000    $0.00000
2007     $0.04        $0.14      $0.18    $0.00164   $0.00308     2.00%      $0        $0.00000    $0        $0.00000    $0.00000 
2008     $0.04        $0.14      $0.18    $0.00164   $0.00317     2.00%      $0        $0.00000    $0        $0.00000    $0.00000 
2009     $0.04        $0.14      $0.18    $0.00164   $0.00327     2.00%      $0        $0.00000    $0        $0.00000    $0.00000 
2010     $0.04        $0.14      $0.18    $0.00164   $0.00337     2.00%      $0        $0.00000    $0        $0.00000    $0.00000 
2011     $0.04        $0.14      $0.18    $0.00164   $0.00347     2.00%      $0        $0.00000    $0        $0.00000    $0.00000 
2012     $0.04        $0.14      $0.18    $0.00164   $0.00357     2.00%      $0        $0.00000    $0        $0.00000    $0.00000
2013     $0.04        $0.14      $0.18    $0.00164   $0.00368     2.00%      $0        $0.00000    $0        $0.00000    $0.00000 
2014     $0.04        $0.14      $0.18    $0.00164   $0.00379     2.00%      $0        $0.00000    $0        $0.00000    $0.00000 
</TABLE>        

<PAGE>

<TABLE>
<CAPTION>
                              Auxillary Boiler Steam/Chilled Water Fuel Cost   
                              ----------------------------------------------   

                                                                             Texas               Steam      Steam
       Gulf Spot    Transco     GRI/ACA      NCG      Transco      CNG        Gas      NCNG      Gas        Gas     Steam
Year     Price     Commodity   Surcharge   Mgt. Fee  Retainage  Retainage  Retainage Retainage   Cost       Cost    Charge   Margin
- ----     -----     ---------   ---------   --------  ---------  ---------  --------- ---------   ----       ----    ------   ------
       ($/MMBtu)   ($/MMBtu)   ($/MMBtu)  ($/MMBtu)     (%)        (%)        (%)       (%)    ($/MMBtu)  ($/klbs) ($/klbs) ($/klbs)
<S>      <C>         <C>         <C>        <C>         <C>       <C>        <C>       <C>       <C>       <C>      <C>     <C>
1996     $1.79       $0.03       $0.02      $0.04       3.79%     2.28%      2.00%     1.00%     $2.05     $3.51    $1.15   ($2.36)
1997     $1.81       $0.03       $0.02      $0.04       3.79%     2.28%      2.00%     1.00%     $2.07     $3.55    $1.15   ($2.40) 
1998     $1.84       $0.03       $0.02      $0.04       3.79%     2.28%      2.00%     1.00%     $2.10     $3.60    $1.15   ($2.45) 
1999     $1.85       $0.03       $0.02      $0.04       3.79%     2.28%      2.00%     1.00%     $2.11     $3.62    $1.15   ($2.47) 
2000     $1.88       $0.03       $0.02      $0.04       3.79%     2.28%      2.00%     1.00%     $2.15     $3.68    $1.15   ($2.53) 
2001     $1.96       $0.03       $0.02      $0.04       3.79%     2.28%      2.00%     1.00%     $2.24     $3.83    $1.15   ($2.68) 
2002     $2.05       $0.03       $0.02      $0.04       3.79%     2.28%      2.00%     1.00%     $2.34     $4.01    $1.15   ($2.86) 
2003     $2.15       $0.03       $0.02      $0.04       3.79%     2.28%      2.00%     1.00%     $2.45     $4.20    $1.15   ($3.05)
2004     $2.26       $0.03       $0.02      $0.04       3.79%     2.28%      2.00%     1.00%     $2.56     $4.39    $1.15   ($3.24) 
2005     $2.37       $0.03       $0.02      $0.04       3.79%     2.28%      2.00%     1.00%     $2.68     $4.60    $1.15   ($3.45)
2006     $2.55       $0.03       $0.02      $0.04       3.79%     2.28%      2.00%     1.00%     $2.88     $4.94    $1.15   ($3.79) 
2007     $2.75       $0.03       $0.02      $0.04       3.79%     2.28%      2.00%     1.00%     $3.10     $5.32    $1.15   ($4.17) 
2008     $2.95       $0.03       $0.02      $0.04       3.79%     2.28%      2.00%     1.00%     $3.32     $5.69    $1.15   ($4.54)
2009     $3.18       $0.03       $0.02      $0.04       3.79%     2.28%      2.00%     1.00%     $3.57     $6.12    $1.15   ($4.97) 
2010     $3.41       $0.03       $0.02      $0.04       3.79%     2.28%      2.00%     1.00%     $3.83     $6.56    $1.15   ($5.41)
2011     $3.61       $0.03       $0.02      $0.04       3.79%     2.28%      2.00%     1.00%     $4.04     $6.93    $1.15   ($5.78)
2012     $3.83       $0.03       $0.02      $0.04       3.79%     2.28%      2.00%     1.00%     $4.29     $7.35    $1.15   ($6.20)
2013     $4.05       $0.03       $0.02      $0.04       3.79%     2.28%      2.00%     1.00%     $4.53     $7.76    $1.15   ($6.61)
2014     $4.30       $0.03       $0.02      $0.04       3.79%     2.28%      2.00%     1.00%     $4.79     $8.21    $1.15   ($7.06)
2015     $4.55       $0.03       $0.02      $0.04       3.79%     2.28%      2.00%     1.00%     $5.07     $8.69    $1.15   ($7.54)
</TABLE>

<PAGE>


PROJECT FINANCING ASSUMPTIONS

                                                           Equal
  Financing Sources of Funds                               Annual
                                        Refinancing     Debt Service
                                        -----------     ------------
  DEBT FINANCING:
       First Mortage Bonds:
           Percentage Financed               85.63%   
           Principal Amount           $111,400,000      $11,879,000
           Interest Rate                      8.63%
           Term                               20.0
           Years of Interest Only              0.0
           Debt Service Reserve Fund 
                  (% of Principal)            7.26%
           Financing Fees                     2.69%
 
       Subordinate Debt A:
           Percentage Financed                0.00%
           Principal Amount                     $0               $0
           Interest Rate                      9.00%
           Term                               20.0
           Years of Interest Only              0.0
           Debt Service Reserve Fund
                  (% of Principal)            0.00%
           Financing Fees                     0.00%
 
 
  OTHER FINANCING SOURCES:
           Existing Debt Service 
                 Reserve Fund           $4,117,388
           Existing Turbine Overhaul
                 Reserve                  $931,032
           Existing Reimbursement 
                 Obligation Account     $8,247,605
           Existing Pollution Control
                 Account                $5,256,983
           Existing Spare Parts 
                 Account                  $113,737
           Existing Revenue Account        $27,763
                                           -------
           Total Other Financing
                   Sources             $18,694,508
 
  TOTAL SOURCES OF FUNDS              $130,094,508
 
 
 
  Financing Uses of Funds
 
  REFINANCING COSTS::
     Operating Account                    $868,226
     Defeasance of Taxable Revenue 
            Bonds                     $103,209,600
 
  PROJECT COSTS:
     Pollution Control Reserve          $5,256,983
     Turbine Overhaul Reserve             $942,632
 
  FINANCING COSTS
     Debt Service Reserve               $8,090,714
     Fees and Expenses                  $3,000,000
 
  Partial Redemption of FMCC
         Rosemary Interest              $8,726,353
 
  TOTAL USES OF FUNDS                 $130,094,508

<PAGE>

                Custom Principal
             Amortization Schedules
             ----------------------
          First Mortgage   Subordinate
Year          Bonds          Debt A
- ----          -----          ------
1996         2,752,798             0
2997         5,500,608             0
1998         5,992,178             0
1999         5,092,966             0
2000         5,472,948             0
2001         5,879,990             0
2002         6,293,568             0
2003         6,737,102             0
2004         7,215,320             0
2005         7,696,926             0
2006         4,292,216             0
2007         4,491,704             0
2008         4,704,828             0
2009         4,919,192             0
2010         5,142,758             0
2011         5,422,034             0
2012         5,691,114             0
2013         5,952,686             0
2014         6,188,248             0
2015         6,030,816             0
====================================
           111,400,000

<PAGE>


<TABLE>
<CAPTION>
DEBT SERVICE CALCULATIONS        50.00%
                           1996          1997         1998          1999         2000           2001        2002         2003 
                           ----          ----         ----          ----         ----           ----        ----         ---- 
<S>                    <C>           <C>          <C>           <C>           <C>           <C>          <C>          <C> 
First Mortgage Bonds:
   Beginning Balance   111,400,000   108,647,202  103,146,594    97,224,416   92,131,450    86,658,502   80,778,512   74,484,944    
        Interest         5,175,000     9,192,911    8,704,848     8,220,881    7,769,322     7,284,115    6,763,589    6,206,423  
        Principal        2,752,798     5,500,608    5,922,178     5,092,966    5,472,948     5,879,990    6,293,568    6,737,102  
        Debt Service     7,927,798    14,693,519   14,627,026    13,313,847   13,242,270    13,164,105   13,057,157   12,943,525  
   Ending Balance      108,647,202   103,146,594   97,224,416    92,131,450   86,658,502    80,778,512   74,484,944   67,747,842  

Subordinated Debt A:
   Beginning Balance             0             0            0             0            0             0            0            0  

        Interest                 0             0            0             0            0             0            0            0  
        Principal                0             0            0             0            0             0            0            0  
        Debt Service             0             0            0             0            0             0            0            0  

   Ending Balance                0             0            0             0            0             0            0            0  

TOTAL DEBT SERVICE
        Interest         5,175,000     9,192,911    8,704,848     8,220,881    7,769,322     7,284,115    6,763,589    6,206,423  
        Principal        2,752,798     5,500,608    5,922,178     5,092,966    5,472,948     5,879,990    6,293,568    6,737,102  
        Debt Service     7,927,798    14,693,519   14,627,026    13,313,847   13,242,270    13,164,105   13,057,157   12,943,525  
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                           2004          2005        2006         2007          2008           2009         2010          2011  
                           ----          ----        ----         ----          ----           ----         ----          ----  
<S>                     <C>           <C>         <C>          <C>           <C>            <C>          <C>           <C> 
First Mortgage Bonds:  
   Beginning Balance    67,747,842    60,532,522  52,835,596   48,543,380    44,051,676     39,346,848   34,427,656    29,284,898  
        Interest         5,609,882     4,971,983   4,418,244    4,041,589     3,647,284      3,234,560    2,803,049     2,350,454  
        Principal        7,215,320     7,696,926   4,292,216    4,491,704     4,704,828      4,919,192    5,142,758     5,422,034  
        Debt Service    12,825,202    12,668,909   8,710,460    8,533,293     8,352,112      8,153,752    7,945,807     7,772,488  
   Ending Balance       60,532,522    52,835,596  48,543,380   44,051,676    39,346,848     34,427,656   29,284,898    23,862,864  
                                                                                                                                   
Subordinated Debt A:                                                                                                               
   Beginning Balance             0             0           0            0             0              0            0             0  
                                                                                                                                   
        Interest                 0             0           0            0             0              0            0             0  
        Principal                0             0           0            0             0              0            0             0  
        Debt Service             0             0           0            0             0              0            0             0  
                                                                                                                                   
   Ending Balance                0             0           0            0             0              0            0             0  
                                                                                                                                   
TOTAL DEBT SERVICE                                                                                                                 
        Interest         5,609,882     4,971,983   4,418,244    4,041,589     3,647,284      3,234,560    2,803,049     2,350,454  
                                                                                                                                   
        Principal        7,215,320     7,696,926   4,292,216    4,491,704     4,704,828      4,919,192    5,142,758     5,422,034  
        Debt Service    12,825,202    12,668,909   8,710,460    8,533,293     8,352,112      8,153,752    7,945,807     7,772,488  
</TABLE>
                       

<PAGE>

<TABLE>
<CAPTION>
                           2012           2013         2014        2015
                           ----           ----         ----        ----
<S>                     <C>            <C>          <C>         <C>          <C>
First Mortgage Bonds:
   Beginning Balance    23,862,864     18,171,750   12,219,064   6,030,816              
        Interest         1,874,100      1,374,781      853,744     325,100    94,821,650
        Principal        5,691,114      5,952,686    6,188,248   6,030,816   111,400,000
                         ---------      ---------    ---------   --------- 
        Debt Service     7,565,214      7,327,467    7,041,992   6,355,916              
   Ending Balance       18,171,750     12,219,064    6,030,816           0                       
                                                                                    
Subordinated Debt A:                                                                
   Beginning Balance             0              0            0           0              
                                                                                    
        Interest                 0              0            0           0              
        Principal                0              0            0           0              
                                 -              -            -           -              
        Debt Service             0              0            0           0              
                                                                                    
   Ending Balance                0              0            0           0              
                                                                                    
TOTAL DEBT SERVICE                                                                  
        Interest         1,874,100      1,374,781      853,744     325,100                 
        Principal        5,691,114      5,952,686    6,188,248   6,030,816              
                         ---------      ---------    ---------   ---------              
        Debt Service     7,565,214      7,327,467    7,041,992   6,355,916               
                                                                                    
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

FUEL COSTS
Dispatch Operations                 1996         1997          1998          1999         2000         2001         2002            
                                    ----         ----          ----          ----         ----         ----         ----            
<S>                            <C>            <C>           <C>         <C>           <C>          <C>          <C>   
Total Hours                         8,760        8,760         8,760         8,760        8,760        8,760        8,760           
Summer & VEPCO Capacity             165.0        165.0         165.0         165.0        165.0        165.0        165.0           
Winter Capacity                     198.0        198.0         198.0         198.0        198.0        198.0        198.0           

Summer Dispatch                         0            0             0             0            0            0            0
Winter Gas Dispatch                     0            0             0             0            0            0            0
Winter Oil Dispatch                     0            0             0             0            0            0            0
VEPCO Gas Dispatch                      0            0             0             0            0            0            0
                                      ---          ---           ---           ---          ---          ---          ---           
   Total Dispatch Hour                  0            0             0             0            0            0            0 
   Percentage                        0.00%        0.00%         0.00%         0.00%        0.00%        0.00%        0.00%
                                                                                                                     
Winter Starts                           0            0             0             0            0            0            0           
Winter Start Duration                  40           40            40            40           40           40           40           
 
Net Generation

Availability Factor                 100.0%       100.0%        100.0%        100.0%       100.0%       100.0%       100.0%          
Equivalent Load Factor              100.0%       100.0%        100.0%        100.0%       100.0%       100.0%       100.0%          

 
Summer Output  MWh                      0            0             0             0            0            0            0
Winter Gas Output MWh                   0            0             0             0            0            0            0
Winter Oil Dispatch  MWh                0            0             0             0            0            0            0
VEPCO Gas Dispatch  MWh                 0            0             0             0            0            0            0
                                      ---          ---           ---           ---          ---          ---          ---
Net Generation MWh                      0            0             0             0            0            0            0
                                                                                                                     

Fuel Usage - Electrical Generation

Net Electric
    Heat Rate  Btu/kWh               8900         8900          8900          8900         8900         8900         8900           

Summer Gas Fuel MMBtu                   0            0             0             0            0            0            0
Winter Gas Fuel MMBtu                   0            0             0             0            0            0            0
Winter Oil Fuel MMBtu                   0            0             0             0            0            0            0
VEPCO Gas Fuel MMBtu                    0            0             0             0            0            0            0
                                      ---          ---           ---           ---          ---          ---          ---
   Total Fuel MMBtu                     0            0             0             0            0            0            0
                                                                                                                     

Fuel Cost - Electrical Generation

Summer Gas Fuel $/MMBtu             $2.26        $2.28         $2.31         $2.34        $2.38        $2.47        $2.57           
Winter Gas Fuel $/MMBtu             $2.92        $2.97         $3.00         $3.03        $3.07        $3.20        $3.35           
Winter Oil Fuel $/MMBtu             $3.82        $3.96         $4.10         $4.25        $4.40        $4.43        $4.46           
VEPCO Gas Fuel $/kWh             $0.00000     $0.00000      $0.00000      $0.00000     $0.00000     $0.00000     $0.00000           

Summer Gas Fuel $                       0            0             0             0            0            0            0
Winter Gas Fuel $                       0            0             0             0            0            0            0
Winter Oil Fuel $                       0            0             0             0            0            0            0
VEPCO Gas Fuel  $                       0            0             0             0            0            0            0
                                      ---          ---           ---           ---          ---          ---          ---
Total Fuel Cost $                       0            0             0             0            0            0            0
                                                                                                                      

Total Fuel Costs - Cogen Plant

Summer Gas Fuel $                       0            0             0             0            0            0            0
Winter Gas Fuel $                       0            0             0             0            0            0            0
Winter Oil Fuel $                       0            0             0             0            0            0            0
VEPCO Gas Fuel  $                       0            0             0             0            0            0            0
                                                                                                                        
Fuel Usage - Thermal MMBtu              0            0             0             0            0            0            0 
Fuel Cost - Thermal [1]$                0            0             0             0            0            0            0 
                                      ---          ---           ---           ---          ---          ---          --- 
   Total Fuel Costs - Cogen Plant       0            0             0             0            0            0            0 
                                       
   Average Fuel Cost($/MMBtu)       $0.00        $0.00         $0.00         $0.00        $0.00        $0.00        $0.00
   Average Fuel Cost($/kWh)         $0.00        $0.00         $0.00         $0.00        $0.00        $0.00        $0.00
                                                                                                                   
[1]  Boiler fuel cost estimate below used to determine  fuel cost  allocation of
     thermal production.

Steam/Chilled Water

Steam Production Hours              7,800        7,800         7,800         7,800        7,800        7,800        7,800           
Chilled Water Production            4,000        4,000         4,000         4,000        4,000        4,000        4,000           

Steam Production Hours - Boiler     7,800        7,800         7,800         7,800        7,800        7,800        7,800   
Chilled Water Production 
                 Hours - Boil       4,000        4,000         4,000         4,000        4,000        4,000        4,000           
                                      
Steam Fuel - Boiler MMBtu         668,460      668,460       668,460       668,460      668,460      668,460      668,460
C. Water Fuel - Boiler MMBtu      123,257      123,257       123,257       123,257      123,257      123,257      123,257
                                  -------      -------       -------       -------      -------      -------      -------
Total Boiler Fuel  MMBtu          791,717      791,717       791,717       791,717      791,717      791,717      791,717
                                                                                                                 
Boiler Fuel Cost $/MMBtu            $2.05        $2.07         $2.10         $2.11        $2.15        $2.24        $2.34           

Boiler Fuel Cost $              1,622,000    1,642,000     1,662,000     1,672,000    1,701,000    1,770,000    1,853,000       
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

FUEL COSTS
Dispatch Operations                 2003         2004          2005          2006         2007         2008         2009            
                                    ----         ----          ----          ----         ----         ----         ----            
<S>                              <C>         <C>           <C>          <C>          <C>           <C>          <C>
Total Hours                         8,760        8,760         8,760         8,760        8,760        8,760        8,760           
Summer & VEPCO Capacity             165.0        165.0         165.0         165.0        165.0        165.0        165.0           
Winter Capacity                     198.0        198.0         198.0         198.0        198.0        198.0        198.0           

Summer Dispatch                         0            0             0             0            0            0            0  
Winter Gas Dispatch                     0            0             0             0            0            0            0  
Winter Oil Dispatch                     0            0             0             0            0            0            0  
VEPCO Gas Dispatch                      0            0             0             0            0            0            0  
                                      ---          ---           ---           ---          ---          ---          ---  
   Total Dispatch Hour                  0            0             0             0            0            0            0  
   Percentage                        0.00%        0.00%         0.00%         0.00%        0.00%        0.00%        0.00% 
                                                                                                                         
Winter Starts                           0            0             0             0            0            0            0  
Winter Start Duration                  40           40            40            40           40           40           40  
                                                                                                                         
Net Generation                    

Availability Factor                 100.0%       100.0%        100.0%        100.0%       100.0%       100.0%       100.0%          
Equivalent Load Factor              100.0%       100.0%        100.0%        100.0%       100.0%       100.0%       100.0%          


Summer Output  MWh                      0            0             0             0            0            0            0         
Winter Gas Output MWh                   0            0             0             0            0            0            0         
Winter Oil Dispatch  MWh                0            0             0             0            0            0            0         
VEPCO Gas Dispatch  MWh                 0            0             0             0            0            0            0         
                                      ---          ---           ---           ---          ---          ---          ---         
Net Generation MWh                      0            0             0             0            0            0            0      
                                                                                                                                
                                                                                                                                
Fuel Usage - Electrical Generation                                                                                              
                                                                                                                                
Net Electric                                                                                                                    
    Heat Rate  Btu/kWh               8900         8900          8900          8900         8900         8900         8900      
                                                                                                                                
Summer Gas Fuel MMBtu                   0            0             0             0            0            0            0      
Winter Gas Fuel MMBtu                   0            0             0             0            0            0            0      
Winter Oil Fuel MMBtu                   0            0             0             0            0            0            0      
VEPCO Gas Fuel MMBtu                    0            0             0             0            0            0            0      
                                      ---          ---           ---           ---          ---          ---          ---      
   Total Fuel MMBtu                     0            0             0             0            0            0            0      
                                     
Fuel Cost - Electrical Generation

Summer Gas Fuel $/MMBtu             $2.69        $2.81         $2.94         $3.14        $3.35        $3.57        $3.82     
Winter Gas Fuel $/MMBtu             $3.48        $3.63         $3.78         $4.03        $4.29        $4.55        $4.85     
Winter Oil Fuel $/MMBtu             $4.48        $4.51         $4.54         $4.59        $4.64        $4.70        $4.76     
VEPCO Gas Fuel $/kWh             $0.00000     $0.00000      $0.00000      $0.00000     $0.00000     $0.00000     $0.00000      
                                                                                                                             
Summer Gas Fuel $                       0            0             0             0            0            0            0      
Winter Gas Fuel $                       0            0             0             0            0            0            0      
Winter Oil Fuel $                       0            0             0             0            0            0            0      
VEPCO Gas Fuel $                        0            0             0             0            0            0            0      
Total Fuel Cost $                     ---          ---           ---           ---          ---          ---          ---      
                                        0            0             0             0            0            0            0      
Total Fuel Costs - Cogen Plant                                                                                               
                                                                                                                             
Summer Gas Fuel $                       0            0             0             0            0            0            0           
Winter Gas Fuel $                       0            0             0             0            0            0            0           
Winter Oil Fuel $                       0            0             0             0            0            0            0     
VEPCO Gas Fuel  $                       0            0             0             0            0            0            0     
                                                                                                                                
Fuel Usage - Thermal MMBtu              0            0             0             0            0            0            0     
Fuel Cost - Thermal    $                0            0             0             0            0            0            0   
                                      ---          ---           ---           ---          ---          ---          ---     
   Total Fuel Costs - Cogen Plant       0            0             0             0            0            0            0     
                                                                                                                     
   Average Fuel Cost($/MMBtu)       $0.00        $0.00         $0.00         $0.00        $0.00        $0.00        $0.00     
   Average Fuel Cost($/kWh)         $0.00        $0.00         $0.00         $0.00        $0.00        $0.00        $0.00   
         
                                    

Steam/Chilled Water

Steam Production Hours              7,800       7,800          7,800         7,800        7,800        7,800        7,800          
Chilled Water Production            4,000       4,000          4,000         4,000        4,000        4,000        4,000          

Steam Production Hours - Boiler     7,800       7,800          7,800         7,800        7,800        7,800        7,800  
Chilled Water Production
                 Hours - Boil       4,000       4,000          4,000         4,000        4,000        4,000        4,000  
                                       
Steam Fuel - Boiler MMBtu         668,460     668,460        668,460       668,460      668,460      668,460      668,460 
C. Water Fuel - Boiler MMBtu      123,257     123,257        123,257       123,257      123,257      123,257      123,257 
                                  -------     -------        -------       -------      -------      -------      ------- 
Total Boiler Fuel  MMBtu          791,717     791,717        791,717       791,717      791,717      791,717      791,717 
                                                                                                                  
Boiler Fuel Cost $/MMBtu            $2.45       $2.56          $2.68         $2.88        $3.10        $3.32        $3.57           

Boiler Fuel Cost $              1,939,000   2,029,000      2,123,000     2,280,000    2,457,000    2,630,000    2,825,000        
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

FUEL COSTS
Dispatch Operations                 2010         2011          2012          2013         2014         2015
                                    ----         ----          ----          ----         ----         ---- 
<S>                              <C>         <C>           <C>          <C>          <C>           <C> 
Total Hours                        8,760        8,760         8,760         8,760        8,760        8,760 
Summer & VEPCO Capacity            165.0        165.0         165.0         165.0        165.0        165.0 
Winter Capacity                    198.0        198.0         198.0         198.0        198.0        198.0 
                                                                                                            
Summer Dispatch                        0            0             0             0            0            0 
Winter Gas Dispatch                    0            0             0             0            0            0 
Winter Oil Dispatch                    0            0             0             0            0            0 
VEPCO Gas Dispatch                     0            0             0             0            0            0 
                                     ---          ---           ---           ---          ---          --- 
   Total Dispatch Hour                 0            0             0             0            0            0    
   Percentage                       0.00%        0.00%         0.00%         0.00%        0.00%        0.00%
                                                                                                            
Winter Starts                          0            0             0             0            0            0 
Winter Start Duration                 40           40            40            40           40           40 
                                                                                                            
Net Generation                                                                                              
                                                                                                            
Availability Factor                100.0%       100.0%        100.0%        100.0%       100.0%       100.0%
Equivalent Load Factor             100.0%       100.0%        100.0%        100.0%       100.0%       100.0%
                                                                                                            
                                                                                                            
Summer Output  MWh                     0            0             0             0            0            0 
Winter Gas Output MWh                  0            0             0             0            0            0 
Winter Oil Dispatch  MWh               0            0             0             0            0            0 
VEPCO Gas Dispatch  MWh                0            0             0             0            0            0 
                                     ---          ---           ---           ---          ---          --- 
Net Generation MWh                     0            0             0             0            0            0 
                                                                                                            
                                                                                                            
Fuel Usage - Electrical Generation                             
                                                                                                            
Net Electric                                                                                                
    Heat Rate  Btu/kWh              8900         8900          8900          8900         8900         8900  
                                                                                                            
Summer Gas Fuel MMBtu                  0            0             0             0            0            0 
Winter Gas Fuel MMBtu                  0            0             0             0            0            0   
Winter Oil Fuel MMBtu                  0            0             0             0            0            0  
VEPCO Gas Fuel MMBtu                   0            0             0             0            0            0 
                                     ---          ---           ---           ---          ---          --- 
   Total Fuel MMBtu                    0            0             0             0            0            0 
                                                                                                            
Fuel Cost - Electrical Generation

Summer Gas Fuel $/MMBtu             $4.08        $4.31         $4.54         $4.78        $5.05        $5.33
Winter Gas Fuel $/MMBtu             $5.16        $5.44         $5.74         $6.06        $6.35        $6.68
Winter Oil Fuel $/MMBtu             $4.82        $4.87         $4.93         $5.00        $5.06        $5.12   
VEPCO Gas Fuel $/kWh             $0.00000     $0.00000      $0.00000      $0.00000     $0.00000     $0.00000

Summer Gas Fuel $                       0            0             0             0            0            0 
Winter Gas Fuel $                       0            0             0             0            0            0 
Winter Oil Fuel $                       0            0             0             0            0            0 
VEPCO Gas Fuel $                        0            0             0             0            0            0 
Total Fuel Cost $                     ---          ---           ---           ---          ---          --- 
                                        0            0             0             0            0            0 
Total Fuel Costs - Cogen Plant                                                                             
                                                                                                           
Summer Gas Fuel $                       0            0             0             0            0            0 
Winter Gas Fuel $                       0            0             0             0            0            0 
Winter Oil Fuel $                       0            0             0             0            0            0 
VEPCO Gas Fuel  $                       0            0             0             0            0            0 
                                                                                                           
Fuel Usage - Thermal MMBtu              0            0             0             0            0            0 
Fuel Cost - Thermal $                   0            0             0             0            0            0 
                                      ---          ---           ---           ---          ---          --- 
   Total Fuel Costs -                   0            0             0             0            0            0 
              Cogen Plant                                                                                  
                                    $0.00        $0.00         $0.00         $0.00        $0.00        $0.00 
   Average Fuel Cost($/MMBtu)       $0.00        $0.00         $0.00         $0.00        $0.00        $0.00 
   Average Fuel Cost($/kWh)                                                                                
                                                                                                           
                                                                                                           
Steam/Chilled Water                                                                                        
                                                                                                           
Steam Production Hours              7,800       7,800          7,800         7,800        7,800        7,800 
Chilled Water Production            4,000       4,000          4,000         4,000        4,000        4,000 
                                                                                                             
Steam Production Hours - Boiler     7,800       7,800          7,800         7,800        7,800        7,800 
Chilled Water Production                                                                                   
                 Hours - Boil       4,000       4,000          4,000         4,000        4,000        4,000 
                                                                                                           
Steam Fuel - Boiler MMBtu         668,460     668,460        668,460       668,460      668,460      668,460 
C. Water Fuel - Boiler MMBtu      123,257     123,257        123,257       123,257      123,257      123,257  
                                  -------     -------        -------       -------      -------      -------  
Total Boiler Fuel  MMBtu          791,717     791,717        791,717       791,717      791,717      791,717 
                               
Boiler Fuel Cost $/MMBtu            $3.83        $4.04         $4.29         $4.53        $4.79        $5.07

Boiler Fuel Cost $              3,029,000    3,201,000     3,395,000     3,583,000    3,794,000    4,016,000

</TABLE>

<PAGE>

PLANT OPERATING COSTS
<TABLE>
<CAPTION>
                                            1995           1996
                                      Estimated Actual    Budget      Escalation
                                      ----------------    ------      ----------
<S>                                      <C>            <C>             <C>
 Fuel Transportation Costs:
    Firm Transportation - Transco        $1,097,889     $1,080,316       0.00%
    Less: Capacity Release Revenues [1]          $0      ($132,000)      0.00%
    Fuel Management Fee                    $240,000       $240,000       3.00%
                                           --------       -------- 
 Total Fuel Transportation Costs         $1,337,889     $1,188,316   

 Operating Costs:
    O&M Contract Fee                     $1,641,825       $681,248 [3]   3.00%
    General Maintenance & Repairs          $144,622        $16,083 [4]   8.00%
    Planned Plant Maintenance Projects     $156,972        $32,843 [4]   3.00%
    Additional Maintenance Allowance       $274,024        $15,500 [4]   0.00%
    Parts Replacement                      $228,392        $16,794 [4]   3.00%
    Other Plant Expenses                    $34,930        $10,420 [5]   3.00%
    Panda Management Fee [2]               $480,000             $0       0.00%
    Office & Admin Expenses                $231,061        $95,008 [6]   3.00%
    Property Taxes                         $977,109       $972,000      -3.00%
    Insurance                              $298,728       $300,000       3.00%
    VEPCO Performance LOC                   $64,602        $66,232   Input Panda Forecast
                                            -------        -------                       
 Total Operating Costs                   $4,532,265     $2,206,127

 Total Plant Operating Costs             $5,870,154     $3,394,442
</TABLE>

[1]  Capacity  release revenues based on estimated 1800 MMBtu/d and 50% recovery
     of tariff rate starting in August 1996.
[2]  Panda Management Fee will be subordinated to all Project costs.
[3]  Cost @ 40% of base case.
[4]  Cost @ 10% of base case.
[5]  Cost @ 20% base case.
[6]  Cost @ 50% base case.

<PAGE>

<TABLE>
<CAPTION>
Plant Operating Costs              1996       1997        1998         1999         2000       2001         2002          2003      
                                   ----       ----        ----         ----         ----       ----         ----          ----      
<S>                             <C>         <C>         <C>          <C>         <C>         <C>         <C>           <C>
Firm Transportation - Transco   1,080,000   1,080,000   1,080,000    1,080,000   1,080,000   1,080,000   1,080,000     1,080,000    

Capacity Release Revenues        (132,000)   (316,000)   (316,000)    (316,000)   (316,000)   (316,000)   (316,000)     (316,000)   
Fuel Management Fee               240,000     247,000     255,000      262,000     270,000     278,000     287,000       295,000    
O&M Contract Fee                  681,000     702,000   1,807,000    1,861,000   1,917,000   1,974,000   2,034,000     2,095,000    
  
General Maintenance & Repairs      16,000     174,000     188,000      203,000     219,000     236,000     255,000       276,000    
Planned Plant Maintenanance       328,000     338,000     348,000      359,000     370,000     381,000     392,000       404,000    
Additional Maintenance            155,000     155,000     155,000      155,000     155,000     155,000     155,000       155,000    
Parts Replacement                 168,000     173,000     178,000      184,000     189,000     195,000     201,000       207,000    
Other Plant Expenses               52,000      54,000      55,000       57,000      59,000      60,000      62,000        64,000    
Panda Management Fee [2]                0           0           0            0           0           0           0             0    
Office & Admin Expenses           190,000     196,000     202,000      208,000     214,000     220,000     227,000       234,000    
Property Taxes                    972,000     943,000     915,000      887,000     861,000     835,000     810,000       785,000    
Insurance                         300,000     309,000     318,000      328,000     338,000     348,000     358,000       369,000    
VEPCO Performance LOC              66,000      66,000      66,000       66,000      84,000      84,000      84,000        84,000    
                                   ------      ------      ------       ------      ------      ------      ------        ------    
Plant Operating Costs           5,283,000   5,173,000   5,251,000    5,334,000   5,440,000   5,530,000   5,629,000     5,732,000    

Percent Change                     -10.00%      -2.08%       1.51%        1.58%       1.99%       1.65%       1.79%         1.83%   
</TABLE>

[1]  Capacity  release revenues based on estimated 1800 MMBtu/d and 50% recovery
     of tariff rate starting in August 1996.

[2]  Panda Management Fee will be subordinated to all Project costs.

<TABLE>
<CAPTION>

Plant Operating Costs              2004          2005         2006           2007        2008        2009         2010          
                                   ----          ----         ----           ----        ----        ----         ----          
<S>                             <C>            <C>          <C>           <C>          <C>         <C>          <C>
Firm Transportation - Transco   1,080,000      1,080,000    1,080,000     1,080,000    1,080,000   1,080,000    1,080,000       

Capacity Release Revenues        (316,000)      (316,000)    (316,000)     (316,000)    (316,000)   (316,000)    (316,000)      
Fuel Management Fee               304,000        313,000      323,000       332,000      342,000     352,000      363,000       
O&M Contract Fee                2,157,000      2,222,000    2,289,000     2,358,000    2,428,000   2,501,000    2,576,000       
  
General Maintenance & Repairs     298,000        321,000      347,000       375,000      405,000     437,000      472,000       
Planned Plant Maintenanance       416,000        429,000      441,000       455,000      468,000     482,000      497,000       
Additional Maintenance            155,000        155,000      155,000       155,000      155,000     155,000      155,000       
Parts Replacement                 213,000        219,000      226,000       232,000      239,000     247,000      254,000       
Other Plant Expenses               66,000         68,000       70,000        72,000       74,000      77,000       79,000       
Panda Management Fee [2]                0              0            0             0            0           0            0       
Office & Admin Expenses           241,000        248,000      255,000       263,000      271,000     279,000      287,000       
Property Taxes                    762,000        739,000      717,000       695,000      674,000     654,000      635,000       
Insurance                         380,000        391,000      403,000       415,000      428,000     441,000      454,000       
VEPCO Performance LOC              84,000         84,000       84,000        84,000       84,000      84,000       84,000       
                                   ------         ------       ------        ------       ------      ------       ------       
Plant Operating Costs           5,840,000       5,953,00    6,074,000     6,200,000    6,332,000   6,473,000    6,620,000       

Percent Change                       1.88%          1.93%        2.03%         2.07%        2.13%       2.23%        2.27%      
</TABLE>

[1]  Capacity  release revenues based on estimated 1800 MMBtu/d and 50% recovery
     of tariff rate starting in August 1996.

[2]  Panda Management Fee will be subordinated to all Project costs.

<TABLE>
<CAPTION>

Plant Operating Costs                    2011          2012         2013         2014         2015
                                         ----          ----         ----         ----         ----
<S>                                   <C>           <C>          <C>          <C>          <C> 
Firm Transportation - Transco         1,080,000     1,080,000    1,080,000    1,080,000    1,080,000

Capacity Release Revenues              (316,000)     (316,000)    (316,000)    (316,000)    (316,000)
Fuel Management Fee                     374,000       385,000      397,000      409,000      421,000
O&M Contract Fee                      2,653,000     2,733,000    2,815,000    2,899,000    2,986,000
  
General Maintenance & Repairs           510,000       551,000      595,000      643,000      694,000
Planned Plant Maintenanance             512,000       527,000      543,000      559,000      576,000   
Additional Maintenance                  155,000       155,000      155,000      155,000      155,000
Parts Replacement                       262,000       269,000      278,000      286,000      294,000
Other Plant Expenses                     81,000        84,000       86,000       89,000       91,000
Panda Management Fee [2]                      0             0            0            0            0
Office & Admin Expenses                 296,000       305,000      314,000      323,000      333,000   
Property Taxes                          616,000       597,000      579,000      562,000      545,000    
Insurance                               467,000       481,000      496,000      511,000      526,000
VEPCO Performance LOC                    84,000        84,000       84,000       84,000       84,000
                                         ------        ------       ------       ------       ------
Plant Operating Costs                 6,774,000     6,935,000    7,106,000    7,284,000    7,469,000

Percent Change                             2.33%         2.38%        2.47%        2.50%        2.54%
</TABLE>

[1]  Capacity  release revenues based on estimated 1800 MMBtu/d and 50% recovery
     of tariff rate starting in August 1996.

[2]  Panda Management Fee will be subordinated to all Project costs.

<PAGE>

<TABLE>
<CAPTION>

 Plant Operating Costs                    1996        1997        1998        1999        2000        2001        2002             
                                          ----        ----        ----        ----        ----        ----        ----             
 <S>                                   <C>         <C>         <C>         <C>         <C>         <C>         <C> 
    Firm Transportation - Transco      1,080,000   1,080,000   1,080,000   1,080,000   1,080,000   1,080,000   1,080,000           
    Capacity Release Revenues           (132,000)   (316,000)   (316,000)   (316,000)   (316,000)   (316,000)   (316,000)          
    Fuel Management Fee                  240,000     247,000     255,000     262,000     270,000     278,000     287,000           
    O&M Contract Fee                     681,000     702,000     723,000     744,000     767,000     790,000     813,000           
    General Maintenance & Repairs         16,000      17,000      19,000      20,000      22,000      24,000      26,000           
    Planned Plant Maintenance Projects    33,000      34,000      35,000      36,000      37,000      38,000      39,000           
    Additional Maintenance                16,000      16,000      16,000      16,000      16,000      16,000      16,000           
    Parts Replacement                     17,000      17,000      18,000      18,000      19,000      19,000      20,000           
    Other Plant Expenses                  10,000      11,000      11,000      11,000      12,000      12,000      12,000           
    Panda Management Fee [2]                   0           0           0           0           0           0           0           
    Office & Admin Expenses               95,000      98,000     101,000     104,000     107,000     110,000     113,000           
    Property Taxes                       972,000     943,000     915,000     887,000     861,000     835,000     810,000           
    Insurance                            300,000     309,000     318,000     328,000     338,000     348,000     358,000           
    VEPCO Performance LOC                 66,000      66,000      66,000      66,000      84,000      84,000      84,000           
                                          ------      ------      ------      ------      ------      ------      ------           
Plant Operating Costs                  3,394,000   3,224,000   3,241,000   3,256,000   3,297,000   3,318,000   3,342,000    

Percent Change                            -42.18%      -5.01%       0.53%       0.46%       1.26%       0.64%       0.72%          

</TABLE>

<PAGE>

<TABLE>
<CAPTION>

 Plant Operating Costs                      2003        2004        2005        2006        2007        2008        2009   
                                            ----        ----        ----        ----        ----        ----        ----   
 <S>                                     <C>         <C>         <C>         <C>         <C>         <C>         <C>     
    Firm Transportation - Transco        1,080,000   1,080,000   1,080,000   1,080,000   1,080,000   1,080,000   1,080,000 
    Capacity Release Revenues             (316,000)   (316,000)   (316,000)   (316,000)   (316,000)   (316,000)   (316,000)
    Fuel Management Fee                    295,000     304,000     313,000     323,000     332,000     342,000     352,000 
    O&M Contract Fee                       838,000     863,000     889,000     916,000     943,000     971,000   1,000,000 
    General Maintenance & Repairs           28,000      30,000      32,000      35,000      37,000      40,000      44,000 
    Planned Plant Maintenance Projects      40,000      42,000      43,000      44,000      45,000      47,000      48,000 
    Additional Maintenance                  16,000      16,000      16,000      16,000      16,000      16,000      16,000 
    Parts Replacement                       21,000      21,000      22,000      23,000      23,000      24,000      25,000 
    Other Plant Expenses                    13,000      13,000      14,000      14,000      14,000      15,000      15,000 
    Panda Management Fee [2]                     0           0           0           0           0           0           0 
    Office & Admin Expenses                117,000     120,000     124,000     128,000     132,000     135,000     140,000 
    Property Taxes                         785,000     762,000     739,000     717,000     695,000     674,000     654,000 
    Insurance                              369,000     380,000     391,000     403,000     415,000     428,000     441,000 
    VEPCO Performance LOC                   84,000      84,000      84,000      84,000      84,000      84,000      84,000 
                                            ------      ------      ------      ------      ------      ------      ------ 
Plant Operating Costs                    3,370,000   3,399,000   3,431,000   3,467,000   3,500,000   3,540,000   3,583,000 

Percent Change                                0.84%       0.86%       0.94%       1.05%       0.95%       1.14%       1.21%

</TABLE>

<PAGE>

<TABLE>
<CAPTION>

 Plant Operating Costs                       2010        2011        2012        2013        2014        2015
                                             ----        ----        ----        ----        ----        ----
 <S>                                      <C>         <C>         <C>         <C>         <C>         <C>
    Firm Transportation - Transco         1,080,000   1,080,000   1,080,000   1,080,000   1,080,000   1,080,000
    Capacity Release Revenues              (316,000)   (316,000)   (316,000)   (316,000)   (316,000)   (316,000)
    Fuel Management Fee                     363,000     374,000     385,000     397,000     409,000     421,000
    O&M Contract Fee                      1,030,000   1,061,000   1,093,000   1,126,000   1,160,000   1,195,000
    General Maintenance & Repairs            47,000      51,000      55,000      60,000      64,000      69,000
    Planned Plant Maintenance Projects       50,000      51,000      53,000      54,000      56,000      58,000
    Additional Maintenance                   16,000      16,000      16,000      16,000      16,000      16,000 
    Parts Replacement                        25,000      26,000      27,000      28,000      29,000      29,000
    Other Plant Expenses                     16,000      16,000      17,000      17,000      18,000      18,000
    Panda Management Fee [2]                      0           0           0           0           0           0
    Office & Admin Expenses                 144,000     148,000     152,000     157,000     162,000     167,000
    Property Taxes                          635,000     616,000     597,000     579,000     562,000     545,000 
    Insurance                               454,000     467,000     481,000     496,000     511,000     526,000
    VEPCO Performance LOC                    84,000      84,000      84,000      84,000      84,000      84,000
                                             ------      ------      ------      ------      ------      ------
Plant Operating Costs                     3,628,000   3,674,000   3,724,000   3,778,000   3,835,000   3,892,000

Percent Change                                 1.26%       1.27%       1.36%       1.45%       1.51%       1.49%   

</TABLE>

<PAGE>

<TABLE>
<CAPTION>

VARIABLE PLANT COSTS
                                                    1995            1996
                                                   Actual          Summary        Escalation
                                                   ------          -------        ----------
<S>                                               <C>            <C>               <C>
Plant Electricity Usage
   Hours Not Dispatched                               7698            8760
   Average Electric Load (kW)                         1150            1150
   Electric Rate ($/kWh)                           $0.0440         $0.0453            3.00%
                                                   -------         -------
Total Plant Electricity Usage                     $389,519        $456,554

Water & Chemical Usage
   Hours Dispatched                                   1062               0
   Gallons per Hour Usage - Cogen                   32,000          32,000
   Steam/Chilled Water Production Hours             11,800          11,800
   Gallons per Hour Usage - Boiler                   8,000           8,000
   Total Gallons (1000s)                           128,384          94,400
   Water & Chemical Cost ($/1000 gal)                $1.34           $1.38            3.00%
                                                     -----           -----
Total Water & Chemical Usage                      $172,035        $130,291

Water Discharge
   Hours Dispatched                                   1062               0
   Gallons per Hour Usage - Cogen                    8,000           8,000
   Steam/Chilled Water Production Hours             11,800          11,800
   Gallons per Hour Usage - Boiler                   2,000           2,000
   Total Gallons (1000s)                            32,096          32,600
   Water Discharge Cost ($/1000 gal)                 $1.09           $1.12            3.00%
                                                     -----           -----
Total Water Discharge                              $34,985         $26,496

</TABLE>

<PAGE>

<TABLE>
<CAPTION>

Plant Variable Costs                    1996     1997     1998     1999      2000      2001      2002      2003      2004      2005 
                                        ----     ----     ----     ----      ----      ----      ----      ----      ----      ---- 
<S>                                   <C>      <C>      <C>      <C>       <C>       <C>       <C>       <C>       <C>       <C>
Hours Dispatched                            0        0        0        0         0         0         0         0         0         0
Hours Not Dispatched                     8760     8760     8760     8760      8760      8760      8760      8760      8760      8760
Steam/Chilled Water Production Hours   11,800   11,800   11,800   11,800    11,800    11,800    11,800    11,800    11,800    11,800
                                                                                                                                    
Plant Electricity Usage               457,000  470,000  484,000  499,000   514,000   529,000   545,000   562,000   578,000   596,000
Water & Chemical Usage                130,000  134,000  138,000  142,000   147,000   151,000   156,000   160,000   165,000   170,000
Water Discharge                        26,000   27,000   28,000   29,000    30,000    31,000    32,000    33,000    34,000    35,000
                                       ------   ------   ------   ------    ------    ------    ------    ------    ------    ------
   Total Plant Variable Cost          613,000  631,000  650,000  670,000   691,000   711,000   733,000   755,000   777,000   801,000
</TABLE>

<PAGE>
            
<TABLE>
<CAPTION>
Plant Variable Costs                   2006     2007     2008     2009     2010     2011     2012       2013       2014       2015
                                       ----     ----     ----     ----     ----     ----     ----       ----       ----       ----
<S>                                  <C>      <C>      <C>      <C>      <C>      <C>      <C>      <C>        <C>        <C> 
Hours Dispatched                           0        0        0        0        0        0        0          0          0          0 
Hours Not Dispatched                    8760     8760     8760     8760     8760     8760     8760       8760       8760       8760
Steam/Chilled Water Production Hours  11,800   11,800   11,800   11,800   11,800   11,800   11,800     11,800     11,800     11,800

Plant Electricity Usage              614,000  632,000  651,000  670,000  691,000  711,000  733,000    755,000    777,000    801,000
Water & Chemical Usage               175,000  180,000  186,000  191,000  197,000  203,000  209,000    215,000    222,000    228,000 
Water Discharge                       36,000   37,000   38,000   39,000   40,000   41,000   43,000     44,000     45,000     46,000
                                      ------   ------   ------   ------   ------   ------   ------     ------     ------     ------
   Total Plant Variable Cost         825,000  849,000  875,000  900,000  928,000  955,000  985,000  1,014,000  1,044,000  1,075,000 
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
REVENUE GENERATION
Dispatch Operations              1996        1997         1998        1999         2000        2001         2002         2003       
                                 ----        ----         ----        ----         ----        ----         ----         ----       
<S>                         <C>          <C>         <C>         <C>           <C>        <C>          <C>         <C>
Total Hours                       8,760       8,760        8,760       8,760        8,760       8,760        8,760        8,760     
Summer & VEPCO Capacity           165.0       165.0        165.0       165.0        165.0       165.0        165.0        165.0     
Winter Capacity                   198.0       198.0        198.0       198.0        198.0       198.0        198.0        198.0     

Summer Dispatch                       0           0            0           0            0           0            0            0 
Winter Gas Dispatch                   0           0            0           0            0           0            0            0 
Winter Oil Dispatch                   0           0            0           0            0           0            0            0 
VEPCO Gas Dispatch                    0           0            0           0            0           0            0            0 
     Total Dispatch Hours             0           0            0           0            0           0            0            0 
     Percentage                    0.00%       0.00%        0.00%       0.00%        0.00%       0.00%        0.00%        0.00%
                                                                                                                                
Winter Starts                         0           0            0           0            0           0            0            0 
Winter Start Duration                40          40           40          40           40          40           40           40     

Net Generation

Availability Factor               100.0%      100.0%       100.0%      100.0%       100.0%      100.0%       100.0%       100.0%    
Load Factor                       100.0%      100.0%       100.0%      100.0%       100.0%      100.0%       100.0%       100.0%    

Summer Output   MWh                   0           0            0           0            0           0            0            0
Winter Gas Output MWh                 0           0            0           0            0           0            0            0
Winter Oil Dispatch MWh               0           0            0           0            0           0            0            0
VEPCO Gas Dispatch MWh                0           0            0           0            0           0            0            0
Net Generation  MWh                   0           0            0           0            0           0            0            0
                                                                                                                              

Capacity Revenues

Capacity Rate   $/kw-mo          $12.49      $11.65       $11.65      $10.82       $10.82      $10.82       $10.82       $10.82     
Capacity Revenues - Summer   12,363,000  11,537,000   11,537,000  10,713,000   10,713,000  10,713,000   10,713,000   10,713,000     
Capacity Revenues - Winter   14,836,000  13,845,000   13,845,000  12,855,000   12,855,000  12,855,000   12,855,000   12,855,000     
Total Capacity Revenues      27,199,000  25,382,000   25,382,000  23,568,000   23,568,000  23,568,000   23,568,000   23,568,000     

Energy Revenues

Summer Gas Charge $/kWh         $0.0231     $0.0233      $0.0237     $0.0240      $0.0245     $0.0254      $0.0264      $0.0276     
Winter Gas Charge $/kWh         $0.0288     $0.0293      $0.0297     $0.0300      $0.0304     $0.0317      $0.0331      $0.0345     
Winter Oil Charge $/kWh         $0.0369     $0.0383      $0.0399     $0.0414      $0.0431     $0.0431      $0.0431      $0.0431     
VEPCO Gas Chargee $/kWh         $0.0039     $0.0040      $0.0041     $0.0042      $0.0043     $0.0044      $0.0045      $0.0046     
Variable O&M Charge $/kWh       $0.0022     $0.0023      $0.0024     $0.0024      $0.0025     $0.0026      $0.0027      $0.0027     

Summer Gas Revenues $                 0           0            0           0            0           0            0            0
Winter Gas Revenues $                 0           0            0           0            0           0            0            0
Winter Oil Revenues $                 0           0            0           0            0           0            0            0
VEPCO Gas Revenues $                  0           0            0           0            0           0            0            0
Total Energy Revenues $               0           0            0           0            0           0            0            0
                                                                                                                              

Start Revenues

Winter Gas Start Payment        $38,286     $38,286      $38,286     $38,286      $38,286     $38,286      $38,286      $38,286     
Winter Gas Start Revenues             0     154,000      283,000     499,000      611,000     566,000      687,000      779,000     


Thermal Revenues

Steam Production Hours            7,800       7,800        7,800       7,800        7,800       7,800        7,800        7,800     
Chilled Water Production Hours    4,000       4,000        4,000       4,000        4,000       4,000        4,000        4,000     

Steam Production pph             50,000      50,000       50,000      50,000       50,000      50,000       50,000       50,000     
Chilled Water Production tph      1,010       1,010        1,010       1,010        1,010       1,010        1,010        1,010     

Steam Production  klbs          390,000     390,000      390,000     390,000      390,000     390,000      390,000      390,000     
Chilled Water Productio ktons     4,040       4,040        4,040       4,040        4,040       4,040        4,040        4,040     

Steam Charge    $/klbs            $1.15       $1.15        $1.15       $1.15        $1.15       $1.15        $1.15        $1.15     
Chilled Water Charge $/ton       $0.035      $0.035       $0.035      $0.035       $0.035      $0.040       $0.040       $0.040     

Steam Revenues  $               449,000     449,000      449,000     449,000      449,000     449,000      449,000      449,000     
Chilled Water Revenues $        141,000     141,000      141,000     141,000      141,000     162,000      162,000      162,000     
Total Thermal Revenues $        590,000     590,000      590,000     590,000      590,000     611,000      611,000      611,000     
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
REVENUE GENERATION
Dispatch Operations                2004         2005         2006        2007        2008         2009         2010         2011    
                                   ----         ----         ----        ----        ----         ----         ----         ----    
<S>                         <C>           <C>           <C>          <C>         <C>         <C>          <C>          <C> 
Total Hours                         8,760        8,760        8,760       8,760       8,760        8,760        8,760        8,760  
Summer & VEPCO Capacity             165.0        165.0        165.0       165.0       165.0        165.0        165.0        165.0  
Winter Capacity                     198.0        198.0        198.0       198.0       198.0        198.0        198.0        198.0  

Summer Dispatch                         0            0            0           0           0            0            0            0 
Winter Gas Dispatch                     0            0            0           0           0            0            0            0 
Winter Oil Dispatch                     0            0            0           0           0            0            0            0 
VEPCO Gas Dispatch                      0            0            0           0           0            0            0            0 
     Total Dispatch Hours               0            0            0           0           0            0            0            0 
     Percentage                      0.00%        0.00%        0.00%       0.00%       0.00%        0.00%        0.00%        0.00%
                                                                                                                                   
Winter Starts                           0            0            0           0           0            0            0            0 
Winter Start Duration                  40           40           40          40          40           40           40           40  

Net Generation

Availability Factor                 100.0%       100.0%       100.0%      100.0%      100.0%       100.0%       100.0%       100.0% 
Load Factor                         100.0%       100.0%       100.0%      100.0%      100.0%       100.0%       100.0%       100.0% 

Summer Output   MWh                     0            0            0           0           0            0            0            0
Winter Gas Output MWh                   0            0            0           0           0            0            0            0
Winter Oil Dispatch MWh                 0            0            0           0           0            0            0            0
VEPCO Gas Dispatch MWh                  0            0            0           0           0            0            0            0
Net Generation  MWh                     0            0            0           0           0            0            0            0
                                                                                                                                 

Capacity Revenues

Capacity Rate   $/kw-mo            $10.82       $10.82        $8.32       $8.32       $8.32        $8.32        $8.32        $8.32  
Capacity Revenues - Summer     10,713,000   10,713,000    8,238,000   8,238,000   8,238,000    8,238,000    8,238,000    8,238,000  
Capacity Revenues - Winter     12,855,000   12,855,000    9,885,000   9,885,000   9,885,000    9,885,000    9,885,000    9,885,000  
Total Capacity Revenues        23,568,000   23,568,000   18,123,000  18,123,000  18,123,000   18,123,000   18,123,000   18,123,000  

Energy Revenues

Summer Gas Charge $/kWh         $ $0.0288      $0.0300      $0.0320     $0.0340     $0.0362      $0.0386      $0.0411      $0.0433  
Winter Gas Charge $/kWh         $ $0.0359      $0.0373      $0.0397     $0.0421     $0.0446      $0.0475      $0.0504      $0.0530  
Winter Oil Charge $/kWh         $ $0.0431      $0.0431      $0.0431     $0.0431     $0.0431      $0.0431      $0.0431      $0.0431  
VEPCO Gas Chargee $/kWh         $ $0.0047      $0.0048      $0.0048     $0.0049     $0.0050      $0.0051      $0.0052      $0.0053  
Variable O&M Charge $/kWh       $ $0.0028      $0.0029      $0.0030     $0.0031     $0.0032      $0.0033      $0.0034      $0.0035  

Summer Gas Revenues $                   0            0            0           0           0            0            0            0
Winter Gas Revenues $                   0            0            0           0           0            0            0            0
Winter Oil Revenues $                   0            0            0           0           0            0            0            0
VEPCO Gas Revenues $                    0            0            0           0           0            0            0            0
Total Energy Revenues $                 0            0            0           0           0            0            0            0
                                                                                                                                 

Start Revenues

Winter Gas Start Payment          $38,286      $38,286      $38,286     $38,286     $38,286      $38,286      $38,286      $38,286  
Winter Gas Start Revenues         881,000      934,000      515,000     124,000     498,000      421,000      345,000      421,000  


Thermal Revenues

Steam Production Hours              7,800        7,800        7,800       7,800       7,800        7,800        7,800        7,800  
Chilled Water Production Hours      4,000        4,000        4,000       4,000       4,000        4,000        4,000        4,000  

Steam Production pph               50,000       50,000       50,000      50,000      50,000       50,000       50,000       50,000  
Chilled Water Production tph        1,010        1,010        1,010       1,010       1,010        1,010        1,010        1,010  

Steam Production  klbs            390,000      390,000      390,000     390,000     390,000      390,000      390,000      390,000  
Chilled Water Productio ktons       4,040        4,040        4,040       4,040       4,040        4,040        4,040        4,040  

Steam Charge    $/klbs              $1.15        $1.15        $1.15       $1.15       $1.15        $1.15        $1.15        $1.15  
Chilled Water Charge $/ton         $0.040       $0.040       $0.045      $0.045      $0.045       $0.045       $0.045       $0.050  

Steam Revenues  $                 449,000      449,000      449,000     449,000     449,000      449,000      449,000      449,000  
Chilled Water Revenues $          162,000      162,000      182,000     182,000     182,000      182,000      182,000      202,000  
Total Thermal Revenues $          611,000      611,000      631,000     631,000     631,000      631,000      631,000      651,000  
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
REVENUE GENERATION
Dispatch Operations                 2012         2013         2014         2015
                                    ----         ----         ----         ----
<S>                          <C>           <C>           <C>         <C>    
Total Hours                         8,760        8,760        8,760        8,760
Summer & VEPCO Capacity             165.0        165.0        165.0        165.0
Winter Capacity                     198.0        198.0        198.0        198.0

Summer Dispatch                         0            0            0            0 
Winter Gas Dispatch                     0            0            0            0 
Winter Oil Dispatch                     0            0            0            0 
VEPCO Gas Dispatch                      0            0            0            0 
     Total Dispatch Hours               0            0            0            0 
     Percentage                      0.00%        0.00%        0.00%        0.00%
                                                                                 
Winter Starts                           0            0            0            0 
Winter Start Duration                  40           40           40           40  

Net Generation

Availability Factor                 100.0%       100.0%       100.0%       100.0%
Load Factor                         100.0%       100.0%       100.0%       100.0%

Summer Output   MWh                     0            0            0            0
Winter Gas Output MWh                   0            0            0            0
Winter Oil Dispatch MWh                 0            0            0            0
VEPCO Gas Dispatch MWh                  0            0            0            0
Net Generation  MWh                     0            0            0            0
                                                                               

Capacity Revenues

Capacity Rate   $/kw-mo             $8.32        $8.32        $8.32        $8.32
Capacity Revenues - Summer      8,238,000    8,238,000    8,238,000    8,238,000
Capacity Revenues - Winter      9,885,000    9,885,000    9,885,000    9,885,000
Total Capacity Revenues        18,123,000   18,123,000   18,123,000   18,123,000   

Energy Revenues

Summer Gas Charge $/kWh           $0.0455      $0.0479      $0.0505      $0.0532
Winter Gas Charge $/kWh           $0.0558      $0.0588      $0.0616      $0.0647
Winter Oil Charge $/kWh           $0.0431      $0.0431      $0.0431      $0.0431   
VEPCO Gas Chargee $/kWh           $0.0054      $0.0055      $0.0057      $0.0058
Variable O&M Charge $/kWh         $0.0036      $0.0037      $0.0038      $0.0039

Summer Gas Revenues $                   0            0            0            0
Winter Gas Revenues $                   0            0            0            0
Winter Oil Revenues $                   0            0            0            0
VEPCO Gas Revenues $                    0            0            0            0
Total Energy Revenues $                 0            0            0            0
                                                                               

Start Revenues

Winter Gas Start Payment          $38,286      $38,286      $38,286      $38,286
Winter Gas Start Revenues         459,000      536,000      574,000      651,000  


Thermal Revenues

Steam Production Hours              7,800        7,800        7,800        7,800
Chilled Water Production Hours      4,000        4,000        4,000        4,000

Steam Production pph               50,000       50,000       50,000       50,000
Chilled Water Production tph        1,010        1,010        1,010        1,010

Steam Production  klbs            390,000      390,000      390,000      390,000  
Chilled Water Productio ktons       4,040        4,040        4,040        4,040   

Steam Charge    $/klbs              $1.15        $1.15        $1.15        $1.15
Chilled Water Charge $/ton         $0.050       $0.050       $0.050       $0.050

Steam Revenues  $                 449,000      449,000      449,000      449,000
Chilled Water Revenues $          202,000      202,000      202,000      202,000  
Total Thermal Revenues $          651,000      651,000      651,000      651,000

</TABLE>

<PAGE>

<TABLE>
<CAPTION>
FINANCIAL FORECAST
Revenues                            7/96-12/96 [1]     1997         1998        1999         2000         2001         2002         
                                    --------------     ----         ----        ----         ----         ----         ----         
<S>                                 <C>             <C>          <C>         <C>          <C>          <C>          <C>  
Revenues from Electric Sales:
     Total Capacity Revenues           13,599,500   25,382,000   25,382,000  23,568,000   23,568,000   23,568,000   23,568,000      

Energy Charges
   Summer Gas Charge                            0            0            0           0            0            0            0
   Winter Gas Charge                            0            0            0           0            0            0            0
   Winter Oil Charge                            0            0            0           0            0            0            0
   VEPCO Gas Charge                             0            0            0           0            0            0            0
                                                -            -            -           -            -            -            -
   Total Energy Revenues                        0            0            0           0            0            0            0
                                                                                                                              
Winter Gas Start Revenues                       0            0            0           0            0            0            0
                                                                                                                             
Steam Sales Revenues                      224,500      449,000      449,000     449,000      449,000      449,000      449,000      
Chilled Water Sales Revenues               70,500      141,000      141,000     141,000      141,000      162,000      162,000      
                                           ------      -------      -------     -------      -------      -------      -------      
     Total Thermal Revenues               295,000      590,000      590,000     590,000      590,000      611,000      611,000      

Total Sales Revenues                   13,894,000   25,972,000   25,972,000  24,158,000   24,158,000   24,179,000   24,179,000      

Interest - D.S.R.   5.0%                  194,000      371,000      354,000     336,000      335,000      333,000      330,000      
                                          -------      -------      -------     -------      -------      -------      -------      
Total Revenues                         14,088,500   26,343,000   26,326,000  24,494,000   24,493,000   24,509,000   24,509,000      


Expenses

Fuel Costs - Cogen Plant                        0            0            0           0            0            0            0
Fuel Costs - Boiler                       811,000    1,642,000    1,662,000   1,672,000    1,701,000    1,770,000    1,853,000      
Plant Operating Costs                   1,631,000    3,224,000    3,241,000   3,256,000    3,297,000    3,318,000    3,342,000      
Plant Variable Costs                      306,500      631,000      650,000     670,000      691,000      711,000      733,000      
                                          -------      -------      -------     -------      -------      -------      -------      
Total Operating Costs                   2,748,500    5,497,000    5,553,000   5,598,000    5,689,000    5,799,000    5,928,000      

Rev. Avail. for Debt Service           11,340,000   20,846,000   20,773,000  18,896,000   18,804,000   18,713,000   18,581,000      


Debt Service

Total Interest Costs                    5,175,000    9,193,000    8,705,000   8,221,000    7,769,000    7,284,000    6,764,000      
Total Principal Payments                2,753,000    5,501,000    5,922,000   5,093,000    5,473,000    5,880,000    6,294,000      
                                        ---------    ---------    ---------   ---------    ---------    ---------    ---------      
     Total Debt Service                 7,928,000   14,694,000   14,627,000  13,314,000   13,242,000   13,164,000   13,058,000      


Operating Cashflow

Pre-Tax Cashflow from Operations        3,412,000    6,152,000    6,146,000   5,582,000    5,562,000    5,549,000    5,523,000      

Overhaul Reserve Fund Additions                 0            0            0           0            0            0            0
 
Expected Debt Service Reserve Releases    655,000       26,000      670,000      30,000       33,000       47,000       50,000      
Debt Service Reserve Fund Additions             0            0            0           0            0            0            0      
                                                -            -            -           -            -            -            -      

Net Balance from Operations [2]         4,067,000    6,178,000    6,816,000   5,612,000    5,595,000    5,596,000    5,573,000


Debt Service Coverage

Revenue Avail. for Debt Service        11,340,000   20,846,000   20,773,000  18,896,000   18,804,000   18,713,000   18,581,000      

Total Interest Costs                    5,175,000    9,193,000    8,705,000   8,221,000    7,769,000    7,284,000    6,764,000      
Total Principal Payments                2,753,000    5,501,000    5,922,000   5,093,000    5,473,000    5,880,000    6,294,000      
                                        ---------    ---------    ---------   ---------    ---------    ---------    ---------      
     Total Debt Service Costs           7,928,000   14,694,000   14,627,000  13,314,000   13,242,000   13,164,000   13,058,000      

Times Interest Coverage                      2.19         2.27         2.39        2.30         2.42         2.57         2.75 
Times Total Debt Coverage                    1.43         1.42         1.42        1.42         1.42         1.42         1.42   
 
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

FINANCIAL FORECAST
Revenues                                   2003         2004         2005         2006         2007         2008         2009       
                                           ----         ----         ----         ----         ----         ----         ----       
<S>                                     <C>          <C>          <C>          <C>          <C>          <C>          <C>        
Revenues from Electric Sales:
     Total Capacity Revenues            23,568,000   23,568,000   23,568,000   18,123,000   18,123,000   18,123,000   18,123,000    

Energy Charges
   Summer Gas Charge                             0            0            0            0            0            0            0
   Winter Gas Charge                             0            0            0            0            0            0            0
   Winter Oil Charge                             0            0            0            0            0            0            0
   VEPCO Gas Charge                              0            0            0            0            0            0            0
                                                 -            -            -            -            -            -            -
   Total Energy Revenues                         0            0            0            0            0            0            0
                                                                                                                                
Winter Gas Start Revenues                        0            0            0            0            0            0            0
                                                                                                                               
Steam Sales Revenues                       449,000      449,000      449,000      449,000      449,000      449,000      449,000    
Chilled Water Sales Revenues               162,000      162,000      162,000      182,000      182,000      182,000      182,000    
                                           -------      -------      -------      -------      -------      -------      -------    
     Total Thermal Revenues                611,000      611,000      611,000      631,000      631,000      631,000      631,000    

Total Sales Revenues                    24,179,000   24,179,000   24,179,000   18,754,000   18,754,000   18,754,000   18,754,000    

Interest - D.S.R.   5.0%                   328,000      325,000      272,000      219,000      215,000      210,000      205,000    
                                           -------      -------      -------      -------      -------      -------      -------    
Total Revenues                          24,507,000   24,504,000   24,451,000   18,973,000   18,969,000   18,964,000   18,959,000    


Expenses

Fuel Costs - Cogen Plant                         0            0            0            0            0            0            0 
Fuel Costs - Boiler                      1,939,000    2,029,000    2,123,000    2,280,000    2,457,000    2,630,000    2,825,000  
Plant Operating Costs                    3,370,000    3,399,000    3,431,000    3,467,000    3,500,000    3,540,000    3,583,000  
Plant Variable Costs                       755,000      777,000      801,000      825,000      849,000      875,000      900,000  
                                           -------      -------      -------      -------      -------      -------      -------  
Total Operating Costs                    6,064,000    6,205,000    6,355,000    6,572,000    6,806,000    7,045,000    7,308,000  

Rev. Avail. for Debt Service            18,443,000   18,299,000   18,096,000   12,401,000   12,163,000   11,919,000   11,651,000  


Debt Service

Total Interest Costs                     6,206,000    5,610,000    4,972,000    4,418,000    4,042,000    3,647,000    3,235,000    
Total Principal Payments                 6,737,000    7,215,000    7,697,000    4,292,000    4,492,000    4,705,000    4,919,000    
                                         ---------    ---------    ---------    ---------    ---------    ---------    ---------    
     Total Debt Service                 12,943,000   12,825,000   12,669,000    8,710,000    8,534,000    8,352,000    8,154,000    


Operating Cashflow

Pre-Tax Cashflow from Operations         5,500,000    5,474,000    5,427,000    3,691,000    3,629,000    3,567,000    3,497,000    

Overhaul Reserve Fund Additions                  0            0            0            0            0            0            0

Expected Debt Service Reserve Releases      51,000       70,000    2,034,000       85,000       87,000       96,000      100,000    
Debt Service Reserve Fund Additions              0            0            0            0            0            0            0    
                                                 -            -            -            -            -            -            -    

Net Balance from Operations [2]          5,551,000    5,544,000    7,461,000    3,776,000    3,716,000    3,663,000    3,597,000    


Debt Service Coverage

Revenue Avail. for Debt Service         18,443,000   18,299,000   18,096,000   12,401,000   12,163,000   11,919,000   11,651,000    

Total Interest Costs                     6,206,000    5,610,000    4,972,000    4,418,000    4,042,000    3,647,000    3,235,000    
Total Principal Payments                 6,737,000    7,215,000    7,697,000    4,292,000    4,492,000    4,705,000    4,919,000    
                                         ---------    ---------    ---------    ---------    ---------    ---------    ---------    
     Total Debt Service Costs           12,943,000   12,825,000   12,669,000    8,710,000    8,534,000    8,352,000    8,154,000    

Times Interest Coverage                       2.97         3.26         3.64         2.81         3.01         3.27         3.60    
Times Total Debt Coverage                     1.42         1.43         1.43         1.42         1.43         1.43         1.43    
 
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
FINANCIAL FORECAST
Revenues                                    2010         2011         2012         2013         2014         2015
                                            ----         ----         ----         ----         ----         ----
<S>                                      <C>          <C>          <C>          <C>          <C>          <C> 
Revenues from Electric Sales:
     Total Capacity Revenues             18,123,000   18,123,000   18,123,000   18,123,000   18,123,000   18,123,000

Energy Charges
   Summer Gas Charge                              0            0            0            0            0            0
   Winter Gas Charge                              0            0            0            0            0            0
   Winter Oil Charge                              0            0            0            0            0            0
   VEPCO Gas Charge                               0            0            0            0            0            0
                                                  -            -            -            -            -            -
   Total Energy Revenues                          0            0            0            0            0            0
                                                                                                                    
Winter Gas Start Revenues                         0            0            0            0            0            0
                                                                                                                   
Steam Sales Revenues                        449,000      449,000      449,000      449,000      449,000      449,000
Chilled Water Sales Revenues                182,000      202,000      202,000      202,000      202,000      202,000
                                            -------      -------      -------      -------      -------      -------
     Total Thermal Revenues                 631,000      651,000      651,000      651,000      651,000      651,000

Total Sales Revenues                     18,754,000   18,774,000   18,774,000   18,774,000   18,774,000   18,774,000

Interest - D.S.R.   5.0%                    201,000      196,000      191,000      185,000      169,000       79,000
                                            -------      -------      -------      -------      -------       ------
Total Revenues                           18,955,000   18,970,000   18,965,000   18,959,000   18,943,000   18,853,000


Expenses

Fuel Costs - Cogen Plant                          0            0            0            0            0            0
Fuel Costs - Boiler                       3,029,000    3,201,000    3,395,000    3,583,000    3,794,000    4,016,000    
Plant Operating Costs                     3,628,000    3,674,000    3,724,000    3,778,000    3,835,000    3,892,000       
Plant Variable Costs                        928,000      955,000      985,000    1,014,000    1,044,000    1,075,000         
                                            -------      -------      -------    ---------    ---------    ---------         
Total Operating Costs                     7,585,000    7,830,000    8,104,000    8,375,000    8,673,000    8,983,000   
                                                                                                                       
Rev. Avail. for Debt Service             11,370,000   11,140,000   10,861,000   10,584,000   10,270,000    9,870,000 
                                         

Debt Service

Total Interest Costs                      2,803,000    2,350,000    1,874,000    1,375,000      854,000      325,000
Total Principal Payments                  5,143,000    5,422,000    5,691,000    5,953,000    6,188,000    6,031,000  
                                          ---------    ---------    ---------    ---------    ---------    ---------  
     Total Debt Service                   7,946,000    7,772,000    7,565,000    7,328,000    7,042,000    6,356,000


Operating Cashflow

Pre-Tax Cashflow from Operations          3,424,000    3,368,000    3,296,000    3,256,000    3,228,000    3,514,000

Overhaul Reserve Fund Additions                   0            0            0            0            0            0

Expected Debt Service Reserve Releases       82,000       99,000      115,000      139,000      476,000    3,145,000
Debt Service Reserve Fund Additions               0            0            0            0            0            0
                                                  -            -            -            -            -            -

Net Balance from Operations [2]           3,506,000    3,467,000    3,411,000    3,395,000    3,704,000    6,659,000


Debt Service Coverage

Revenue Avail. for Debt Service          11,370,000   11,140,000   10,861,000   10,584,000   10,270,000    9,870,000

Total Interest Costs                      2,803,000    2,350,000    1,874,000    1,375,000      854,000      325,000
Total Principal Payments                  5,143,000    5,422,000    5,691,000    5,953,000    6,188,000    6,031,000
                                          ---------    ---------    ---------    ---------    ---------    ---------
     Total Debt Service Costs             7,946,000    7,772,000    7,565,000    7,328,000    7,042,000    6,356,000

Times Interest Coverage                        4.06         4.74         5.80         7.70        12.03        30.37
Times Total Debt Coverage                      1.43         1.43         1.44         1.44         1.46         1.55
</TABLE>

[1]  Project closing of July 1996 assumed.  Reflects  one-half year's operations
     following refinancing.

[2]  Available for capital expenditures or distributions to Project owners.

<PAGE>

<TABLE>
<CAPTION>
RESERVE FUNDS

Debt Service Reserve Fund         1996         1997         1998         1999         2000         2001         2002        2003    
                                  ----         ----         ----         ----         ----         ----         ----        ----    
<S>                           <C>          <C>          <C>          <C>          <C>          <C>          <C>          <C>
Beginning Balance              8,090,714    7,435,714    7,409,285    6,739,285    6,709,642    6,677,142    6,630,356    6,580,713 
     Additions                         0            0            0            0            0            0            0            0 
     Interest   5.00%            388,000      371,000      354,000      336,000      335,000      333,000      330,000      328,000 
     Withdrawals                (388,000)    (371,000)    (354,000)    (336,000)    (335,000)    (333,000)    (330,000)    (328,000)
     Releases                   (655,000)     (26,429)    (670,000)     (29,643)     (32,500)     (46,786)     (49,643)     (51,429)
                                --------      -------     --------      -------      -------      -------      -------      ------- 
Ending Balance                 7,435,714    7,409,285    6,739,285    6,709,642    6,677,142    6,630,356    6,580,713    6,529,284 


Overhaul Reserve Fund

Beginning Balance                942,632   (4,207,368)  (4,207,368)  (4,417,368)  (4,633,368)  (4,859,368)  (5,096,368)  (5,345,368)
     Additions                         0            0            0            0            0            0            0            0 
     Interest Earnings 5.00%           0            0     (210,000)    (216,000)    (226,000)    (237,000)    (249,000)    (261,000)
     Turbine Overhauls                 0            0            0            0            0            0            0            0 
     Other Withdrawals                 0            0            0            0            0            0            0            0 
     Interest Withdrawal               0            0            0            0            0            0            0            0 
     Releases                 (5,150,000)           0            0            0            0            0            0            0 
                              ----------            -            -            -            -            -            -            - 
Ending Balance                (4,207,368)  (4,207,368)  (4,417,368)  (4,633,368)  (4,859,368)  (5,096,368)  (5,345,368)  (5,606,368)



Dispatch Hours                         0            0            0            0            0            0            0            0 
Reserve Addition  3.00%             $260         $268         $276         $284         $293         $301         $310         $320 
Reserve Addition                       0            0            0            0            0            0            0            0 

Overhaul Requirements
Frame 6 Operating Hours            4,863        4,863        4,863        4,863        4,863        4,863        4,863        4,863 
Estimated Maintenance Factor        2.82         2.82         2.82         2.82         2.82         2.82         2.82         2.82 
Frame 6 Factored Hours            14,056       13,714       13,714       13,714       13,714       13,714       13,714       13,714 

Combustion Inspection (CI)  [1]
Hot Gas Path Inspection (HGP)  [2]
Major Overhaul (MO)  [3]

Frame 7 Operating Hours            3,525        3,525        3,525        3,525        3,525        3,525        3,525        3,525 
Estimated Maintenance Factor        2.82         2.82         2.82         2.82         2.82         2.82         2.82         2.82 
Frame 7 Factored Hours            10,186        9,941        9,941        9,941        9,941        9,941        9,941        9,941 

Combustion Inspection (CI)  [4]
Hot Gas Path Inspection (HGP)  [5]
Major Overhaul[6]

Steam Turbine Equiv. Hours         9,029        9,029        9,029        9,029        9,029        9,029        9,029        9,029 

Limited ST Overhaul (LO) [7]
Major ST Overhaul (MO) [8]                        - 
                              ------------------------------------------------------------------------------------------------------
Total Overhaul Costs                  $0           $0           $0           $0           $0           $0           $0           $0 
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
Debt Service Reserve Fund            2004          2005          2006          2007         2008         2009          2010         
                                     ----          ----          ----          ----         ----         ----          ----         
<S>                              <C>           <C>           <C>           <C>          <C>          <C>           <C>
Beginning Balance                 6,529,284     6,458,927     4,424,641     4,339,284    4,252,141    4,156,427     4,056,070       
     Additions                            0             0             0             0            0            0             0       
     Interest   5.00%               325,000       272,000       219,000       215,000      210,000      205,000       201,000       
     Withdrawals                   (325,000)     (272,000)     (219,000)     (215,000)    (210,000)    (205,000)     (201,000)      
     Releases                       (70,357)   (2,034,286)      (85,357)      (87,143)     (95,714)    (100,357)      (82,143)      
                                    -------    ----------       -------       -------      -------     --------       -------       
Ending Balance                    6,458,927     4,424,641     4,339,284     4,252,141    4,156,427    4,056,070     3,973,927       


Overhaul Reserve Fund

Beginning Balance                (5,606,368)   (5,880,368)   (6,167,368)   (6,468,368)  (6,784,368)  (7,115,368)   (7,462,368)      
     Additions                            0             0             0             0            0            0             0       
     Interest Earnings 5.00%       (274,000)     (287,000)     (301,000)     (316,000)    (331,000)    (347,000)     (364,000)      
     Turbine Overhauls                    0             0             0             0            0            0             0       
     Other Withdrawals                    0             0             0             0            0            0             0       
     Interest Withdrawal                  0             0             0             0            0            0             0       
     Releases                             0             0             0             0            0            0             0       
                                          -             -             -             -            -            -             -       
Ending Balance                   (5,880,368)   (6,167,368)   (6,468,368)   (6,784,368)  (7,115,368)  (7,462,368)   (7,826,368)      



Dispatch Hours                            0             0             0             0            0            0             0       
Reserve Addition  3.00%                $329          $339          $349          $360         $371         $382          $393       
Reserve Addition                          0             0             0             0            0            0             0       

Overhaul Requirements
Frame 6 Operating Hours               4,863         4,863         4,863         4,863        4,863        4,863         4,863       
Estimated Maintenance Factor           2.82          2.82          2.82          2.82         2.82         2.82          2.82       
Frame 6 Factored Hours               13,714        13,714        13,714        13,714       13,714       13,714        13,714       

Combustion Inspection (CI)  [1]
Hot Gas Path Inspection (HGP) 
Major Overhaul (MO)  [3]

Frame 7 Operating Hours               3,525         3,525         3,525         3,525        3,525        3,525         3,525       
Estimated Maintenance Factor           2.82          2.82          2.82          2.82         2.82         2.82          2.82       
Frame 7 Factored Hours                9,941         9,941         9,941         9,941        9,941        9,941         9,941       

Combustion Inspection (CI)  [4]
Hot Gas Path Inspection (HGP) [5] 
Major Overhaul[6]
                                   ------------------------------------------------------------------------------------------
Steam Turbine Equiv. Hours            9,029         9,029         9,029         9,029        9,029        9,029         9,029       

Limited ST Overhaul (LO) [7]
Major ST Overhaul (MO) [8]

Total Overhaul Costs                     $0            $0            $0            $0           $0           $0            $0       
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
Debt Service Reserve Fund             2011          2012          2013          2014          2015
                                      ----          ----          ----          ----          ----
<S>                               <C>           <C>           <C>           <C>           <C>
Beginning Balance                  3,973,927     3,874,641     3,759,998     3,621,069     3,145,447
     Additions                             0             0             0             0             0
     Interest   5.00%                196,000       191,000       185,000       169,000        79,000
     Withdrawals                    (196,000)     (191,000)     (185,000)     (169,000)      (79,000)
     Releases                        (99,286)     (114,643)     (138,929)     (475,622)   (3,145,449)
                                     -------      --------      --------      --------    ---------- 
Ending Balance                     3,874,641     3,759,998     3,621,069     3,145,447            (2)


Overhaul Reserve Fund

Beginning Balance                 (7,826,368)   (8,208,368)   (8,609,368)   (9,029,368)   (9,470,368)
     Additions                             0             0             0             0             0
     Interest Earnings 5.00%        (382,000)     (401,000)     (420,000)     (441,000)     (462,000)
     Turbine Overhauls                     0             0             0             0             0
     Other Withdrawals                     0             0             0             0             0
     Interest Withdrawal                   0             0             0             0             0
     Releases                              0             0             0             0             0
                                           -             -             -             -             -
Ending Balance                    (8,208,368)   (8,609,368)   (9,029,368)   (9,470,368)   (9,932,368)



Dispatch Hours                             0             0             0             0             0
Reserve Addition  3.00%                 $405          $417          $430          $443          $456
Reserve Addition                           0             0             0             0             0  

Overhaul Requirements
Frame 6 Operating Hours                4,863         4,863         4,863         4,863         4,863
Estimated Maintenance Factor            2.82          2.82          2.82          2.82          2.82
Frame 6 Factored Hours                13,714        13,714        13,714        13,714        13,714

Combustion Inspection (CI)  [1]
Hot Gas Path Inspection (HGP) 
Major Overhaul (MO)  [3]

Frame 7 Operating Hours                3,525         3,525         3,525         3,525         3,525
Estimated Maintenance Factor            2.82          2.82          2.82          2.82          2.82 
Frame 7 Factored Hours                 9,941         9,941         9,941         9,941         9,941

Combustion Inspection (CI)  [4]
Hot Gas Path Inspection (HGP) [5] 
Major Overhaul[6]

Steam Turbine Equiv. Hours             9,029         9,029         9,029         9,029         9,029

Limited ST Overhaul (LO) [7]
Major ST Overhaul (MO) [8]
                                   -----------------------------------------------------------------
Total Overhaul Costs                      $0            $0            $0            $0            $0 
</TABLE>


<PAGE>

                              
                              
                              
                              
                              
                              
                          BURNS & MCDONNELL
                              
                        Officer's Certificate



          I, Michael W. McComas, Vice President of Burns & McDonnell, DO 
HEREBY CERTIFY that:

          Except as set forth below, since July 25, 1996, no event affecting 
our report entitled "Panda-Rosemary Cogeneration Project Condition Assessment 
Report for Potential Investors at the Request of Panda Energy Corporation" 
(the "Independent Engineer's Report") or the matters referred to therein has 
occurred (i) which makes untrue or incorrect in any material respect, as of 
the date hereof, any information or statement contained in the Independent 
Engineer's Report or in the Prospectus relating to the offering of Pooled 
Project Bonds, Series A-1 due 2012 by Panda Funding Corporation (the 
"Prospectus") under the caption "Independent Engineer's Report-Rosemary" in 
the Prospectus Summary or (ii) which is not reflected in the Prospectus but 
should be reflected therein in order to make the statements and information
contained in the Independent Engineer's Report or in the Prospectus under the 
caption "Independent Engineer's Report-Rosemary" in the Prospectus Summary, 
in light of the circumstances under which they were made, not misleading.

          In September 1996, a transformer at the Panda-Rosemary Facility 
sustained damage from a hurricane.  A substitute transformer has been 
temporarily installed pending repair of the damaged transformer.  Burns &
McDonnell is assessing the situation and is not currently able to determine
the impact, if any, such event may have on the Independent Engineer's Report
and the information contained therein.  Panda Interfunding Corporation has
informed Burns & McDonnell that it believes that such event will not have a
material adverse affect on the financial condition of the Panda-Rosemary
Facility.

                    WITNESS my hand this 11th day of October, 1996.


                    By: /s/ Michael W. McComas 
                    Name: Michael W. McComas
                    Title: Vice President




<PAGE>



                                                                APPENDIX D






                         Assessment of Fuel Price, 
                    Supply and Delivery Risks for the 
                    Panda-RosemaryCogeneration Project      



                              Prepared by:

                  Benjamin Schlesinger and Associates, Inc.
                         The Bethesda Gateway
                    7201 Wisconsin Avenue, Suite 740
                         Bethesda, MD  20814


                              Prepared for:


                        Panda Energy International, Inc.
                      4100 Spring Valley Road, Suite 1001
                            Dallas, Texas  75244



                                  July 26, 1996




                             Updated September 20, 1996



              [BENJAMIN SCHLESINGER AND ASSOCIATES, INC. LETTERHEAD]


Originally dated July 26, 1996
Updated September 20, 1996



Mr. Bryan J. Urban
Vice President and Controller
Panda Energy International, Inc.
4100 Spring Valley, Suite 1001
Dallas, TX  75244

     Subject:  Assessment of Fuel Price, Supply and Delivery Risks for the
               Panda-Rosemary Cogeneration Project (the "Project").

Dear Bryan:

     I am pleased to enclose Benjamin Schlesinger and Associates, Inc.'s 
updated opinion report assessing the fuel supply and delivery arrangements 
for the Project and the associated risk to bondholders.  As before, the
section entitled "Opinions and Conclusions" contains our principal findings 
based on our analysis and evaluation of the Project's fuel supply and 
delivery arrangements.  Portions of the report which we have brought up to 
date pertain to Panda's firm gas transportation arrangements.

     Please give me a call if you have any questions about this report.


                           Sincerely yours,

                           BENJAMIN SCHLESINGER AND ASSOCIATES, INC.


                            /s/  Benjamin Schlesinger
                           __________________________________________
                           Benjamin Schlesinger, Ph.D.
                           President


Enclosure

cc:  Ben Schlesinger




           ASSESSMENT OF FUEL PRICE, SUPPLY AND DELIVERY RISKS FOR THE
                PANDA-ROSEMARY COGENERATION PROJECT (THE "PROJECT")

INTRODUCTION

     Panda Energy International, Inc. (Panda) developed and owns an interest 
in the Project, a 180 MW gas-fired, combined cycle cogeneration facility 
located in Roanoke Rapids, NC.  The Project has sold electric capacity and 
energy on a fully dispatchable basis to Virginia Electric and Power Company 
(VEPCO) since beginning commercial operations in late December 1990.  The 
Project also sells steam and chilled water to its thermal host, the Bibb 
Company.

     The Project facilities include an approximately 10 mile, 10 inch natural
gas pipeline that connects the plant in Roanoke Rapids to an interconnection 
with the Transco and Columbia interstate pipeline systems and with the North
Carolina Natural Gas Company (NCNG) system in Pleasant Hill, NC.  The Project 
has contracted for firm gas supply, firm transportation, gas balancing, and 
fuel management services in order to satisfy its daily fuel requirements and 
is permitted to burn low sulfur distillate fuel oil (DFO) as a backup fuel 
supply.

     In connection with two bond offerings being undertaken by subsidiaries of
Panda, Panda has retained Benjamin Schlesinger and Associates, Inc. (BSA) to 
provide a due diligence analysis and evaluation of the Project's fuel supply 
and delivery arrangements, focusing on the appropriateness of the existing 
fuel arrangements, the historic reliability of fuel to the Project, and the 
extent to which fuel costs and energy revenues match.
 

OPINIONS AND CONCLUSIONS

Viability of the Fuel Supply Plan.  The Project's overall fuel supply plan 
remains reasonable and appropriate given the Project's record of operation and
its energy payment structure (see below). Panda's contract with Natural Gas
Clearinghouse (NGC) for fuel management services lies at the heart of the 
Project's fuel supply plan.  NGC sells and delivers gas on a firm basis to 
satisfy the Project's baseload fuel requirements to produce steam and chilled
water for sale to Bibb.  Additionally, NGC  buys and delivers gas and DFO on a
best efforts basis to satisfy the Project's variable daily fuel requirements 
related to VEPCO's electric dispatch requests.  The fuel plan includes direct
access to two interstate pipeline systems, monthly balancing and backup gas 
sales service from NCNG, and sufficient on-site DFO storage and permit 
authorization to burn DFO whenever gas deliveries to the Project are 
insufficient to satisfy its total fuel requirements on a daily basis.  We 
conclude that, provided VEPCO continues to dispatch the Project principally as
a summer peaker, the additional fixed costs required to increase the 
Project's gas supply or delivery reliability are not warranted from an 
economic or fuel reliability perspective. 

     The Project's energy revenues under its power sales agreement reflect the
Project's fuel plan.  During the months of January and February, when the
Project is most likely to be forced to burn DFO due to spot gas curtailments, 
the energy payments are based on delivered DFO prices, while during the rest 
of the year the energy payments are based on the delivered price of Gulf Coast
spot gas in the summer months and Appalachia spot gas in the winter months.  
While the Project's actual fuel consumed for dispatch operations has generally 
followed the seasonal fuel availability structure assumed in the energy payment
mechanism, we note that the Project's energy payments and actual fuel costs are
not directly linked, i.e., the Project's energy payment margins are at some 
risk for a mismatch between energy payments and fuel costs to produce 
electricity.  Specifically, given that delivered DFO prices historically have 
exceeded delivered gas prices, the Project benefits if it is able to burn gas 
in January and February, but could experience reduced margins on its energy 
payments if forced to burn DFO in lieu of spot gas to satisfy dispatch requests
in any other month.  This risk, however, is largely mitigated by a start-up fee
payable by VEPCO each time the Project is dispatched in November, December and
March, the months other than January and February during which the Project is 
most likely to be forced to burn DFO. Although we believe the existing fuel 
plan to be reasonable and appropriate, we recommend that Panda continue to 
monitor on an annual basis the Project's actual and projected dispatch and 
gas and DFO pricing for the months of November, December and March to assess 
the need for modifications in the existing fuel plan.

Fuel Reliability.  Although the Project buys firm gas supply and delivery 
services to satisfy only its baseload fuel requirements, the Project has always
had enough fuel to satisfy VEPCO's dispatch requests.  Moreover, from the start
of commercial operations through the end of 1995, the Project has been able to
secure gas sufficient to satisfy in excess of 90% of its total dispatch fuel 
requirements, a record attributable to relatively low levels of winter 
dispatch as well as the flexibility of its gas arrangements. We conclude that 
the Project's existing gas supply and delivery arrangements provide an 
appropriate degree of gas reliability for an electric peaking facility.  In 
addition, we conclude that the Project's two million gallon on-site DFO storage
capacity, ready access to oil terminals in four nearby locations, and 
operational DFO resupply procedures with NGC that have proven to be effective 
to provide an appropriate degree of  backup DFO supply reliability, i.e., no 
additional DFO supply or delivery contracts are necessary.  However, the 
Project may not be able to sustain a 90% gas reliability level in the future 
under a scenario of significantly higher levels of dispatch in the months of 
November, December and March and Panda should continue to monitor projected 
dispatch for these months as described above.

Review of Pro Forma Fuel Costs.  We have reviewed the fuel supply and 
transportation pricing projections used by Burns & McDonnell in their report on
the Project (the "Independent Engineer's Report").   We have concluded from 
our review that the Independent Engineer's Report employs reasonably 
conservative assumptions for the costs of the Project's various gas supply and
transportation services, i.e., based on our assessment of the fuel contracts 
and the cost of gas supply and transportation services, we believe that fuel
delivered to the Project is likely to cost less than the estimates contained 
in the Independent Engineer's Report.

Contract Terms.  The Project's fuel supply and transportation contracts have 
original terms of approximately 15 years and thus will need to be extended or
replaced.  We conclude that the Project should have little difficulty 
extending the existing fuel arrangements or, if necessary, replacing the 
current fuel contracts with alternate service arrangements that offer 
comparable price, credit support and reliability provisions.  We note that the
Independent Engineer's Report projects fuel costs through the year 2015 on the 
basis of the existing fuel contracts and, based on the foregoing conclusion, 
we believe such projection to be reasonable.


DESCRIPTION OF THE PROJECT'S FUEL SUPPLY AND DELIVERY ARRANGEMENTS

I.   Fuel Management.

     Panda has two agreements with Natural Gas Clearinghouse (NGC) that 
together provide the Project with a full spectrum of fuel management services.
Pursuant to these agreements, NGC satisfies the Project's daily fuel 
requirements for baseload and dispatch operations by procuring the most 
economical combination of firm and best efforts gas supply available to the 
Project and maintaining an adequate supply of DFO to backup curtailments of 
best efforts gas supplies. In this section, we briefly describe the NGC 
contracts: 

     Panda negotiated a Gas Purchase Contract with NGC in 1990 (as amended in
     1993) in order to secure a firm, warranted gas supply to support its 
     baseload fuel requirements. As amended, the firm gas supply contract 
     provides for the following:

          -    The contract term extends through November 30, 2005, after which
               either party can terminate the contract with 30 days notice (see
               ANALYSIS OF POTENTIAL RISKS TO INVESTORS).

          -    Panda nominates each month a Minimum Daily Quantity of gas it
               will buy each day in such month (the "MDQ") up to a maximum of
               3,075 MMBtu/day.  NGC has a firm obligation to deliver Panda's
               MDQ and, provided the parties reach agreement on a sales price,
               to deliver all gas nominated by Panda in excess of the MDQ up 
               to the 3,075 MMBtu/day maximum.

          -    The price for the MDQ gas delivered is a monthly Gulf Coast 
               spot index plus $0.04/MMBtu, with any volume delivered in 
               excess of the MDQ priced at NGC's actual acquisition cost plus 
               $0.04/MMBtu.

          -    NGC delivers the gas to the Project either via Panda's firm 
               transportation contract with Transco (see below) or via 
               interruptible transportation (IT) service on the Transco or
               Columbia interstate pipeline systems, or alternate pipeline 
               routes to the extent IT service is available.

          -    If Panda buys less than its MDQ in any month, it must pay NGC a
               deficiency fee of $0.14/MMBtu times the amount of the 
               deficiency.  If NGC fails to deliver the volume Panda nominates 
               each day up to the contract maximum of 3,075 MMBtu, it is
               obligated to pay damages equal to the difference, on a 
               delivered cost to the Project basis, between Panda's 
               replacement fuel cost and the applicable cost of gas pursuant 
               to the contract for the deficient volume.  In addition, NGC is 
               obligated, annually, to provide any lender or lessor to the 
               Project with financial information sufficient to assure lenders 
               of NGC's continuing ability to meet its delivery obligations.

     In October, 1990, Panda executed a Fuel Supply Management Agreement (FSMA)
     with NGC in order to secure spot gas to satisfy the Project's dispatch 
     fuel requirements and to secure DFO for use as a backup fuel when the 
     Project's total daily fuel requirements exceed the availability of gas 
     under the firm gas supply and the FSMA.  The FSMA has the same term as 
     the NGC firm gas supply contract and contains the following provisions:

          -    NGC buys spot gas on a best efforts basis at the lowest 
               available price and delivers it to Pleasant Hill on an IT basis
               via either Transco or Columbia.

         -    NGC manages the purchase of DFO for the Project and arranges 
              price hedging arrangements (see DFO Supply and Delivery below).

         -    Panda pays NGC's actual acquisition cost of gas and oil purchased
              pursuant to the FSMA plus $0.04/MMBtu for all gas and 
              $0.002/gallon for all DFO delivered to the Project. In addition,
              NGC keeps 60% of all discounts that it negotiates on behalf of 
              the Project relative to a benchmark delivered gas price equal to
              the sum of a published monthly spot gas index and Transco's 
              monthly posted rate for IT service to Pleasant Hill.

         -    NGC manages all communications and billings related to gas 
              deliveries between Panda, NCNG, the interstate pipelines and all
              gas suppliers, including dispatching gas from the suppliers 
              through the pipelines, invoicing, and verifying flowing 
              Volumes.(1) 

II.   Gas Transportation. 

     In October, 1991, Panda executed a Service Agreement with Transco for firm
transportation service (the FT-NT contract).  Panda negotiated this service to 
assure firm deliveries of the firm gas supply purchased from NGC to satisfy its
baseload fuel requirements.  Pursuant to the FT-NT contract, Panda may deliver 
up to 3,075 Mcf/day of gas to Texas Gas Transmission, a Transco affiliate, at
various points in Texas and Louisiana and receive the gas from Transco at 
Pleasant Hill.

     In July 1996, the Project entered into separate contracts with Texas Gas 
Transmission Corporation (TGT), CNG Transmission Corporation (CNG), and 
Transco under which it converted its FT-NT contract with Transco into 
generally-applicable Part 284 firm transportation (FT) agreements with each 
pipeline.(2)   The Project's FT contracts with TGT, CNG and Transco provide it 
with  firm, 365 day/year service from each pipeline, subject to curtailment 
only in the event of force majeure as specified in the FERC-approved tariffs of
each pipeline.  Moreover, the conversion to FT service has enhanced the 
Project's operational flexibility since it is now able to switch receipt and 
delivery points for the gas and resell its capacity to third parties when 
unneeded. Transco has assured the Project that as part of its FT service it 
will continue to be guaranteed gas deliveries on a backhaul basis delivered 
to Transco at Leidy via TGT and CNG. 

     Each contract term extends through October 31, 2006 (as did the Project's
FT-NT contract) and then extend year to year thereafter unless terminated by 
either party with 12 months notice (see ANALYSIS OF POTENTIAL RISKS TO 
INVESTORS).  Panda pays each pipeline's  FERC-approved maximum rates for this
service and NGC manages all three FT contracts as agent on behalf of Panda 
(see above).

- ---------------------------
(1)     Panda and NGC clarified NGC's fuel management responsibilities in a 
1992 General Agent Confirmation Letter that designates NGC as the Project's 
agent for purpose of arranging all transportation services with interstate 
pipelines and NCNG for all gas delivered to the Project.  As agent, NGC is 
responsible for communicating all required information between the gas 
suppliers, the pipelines and the Project and in reconciling any imbalances 
that may arise pursuant to  Panda's firm transportation agreement with Transco 
(see below).  Panda is responsible for paying all transportation costs as 
invoiced by NGC.

(2)     Transco offers this conversion to all of its FT-NT customers pursuant
to its FERC-authorized tariff.


III. Local Delivery and Gas Balancing.

     In February 1990, as amended in December 1991, Panda executed the Pipeline
Operating Agreement with NCNG.  The term of this agreement extends 15 years 
from the date the Project began commercial operations, i.e., December 27, 2005,
and may be extended for two additional five year periods with the consent of 
both parties (see ANALYSIS OF POTENTIAL RISKS TO INVESTORS).  The Pipeline 
Operating Agreement provides for the following:

     NCNG operates and maintains Panda's pipeline between Pleasant Hill and the
     plant in Roanoke Rapids.

     NCNG balances Panda's receipt of gas from Transco and Columbia with the 
     delivery and consumption of gas at the plant in Roanoke Rapids on a daily
     and monthly basis.  Panda has the right to carryover to the following 
     month an imbalance between its receipt of gas at Pleasant Hill and its 
     delivery to Roanoke Rapids in any month equal to the greater of 50,000 
     MMBtu or 25% of  the greater of the receipt or delivery volume for that 
     month.  Panda "cashes out" its monthly imbalance volume in excess of the
     carryover amount based upon NCNG's average purchase price of gas for that
     month.

     To the extent Panda is unable to buy gas, NCNG will sell gas to Panda on 
     a best efforts basis to the extent it has gas available without 
     diminishing service to its other customers.

     Panda pays a fixed monthly fee of $20,000 for NCNG's services.

IV.  DFO Supply and Delivery.

     The Project's air permit allows it to operate for up to 2,000 hours/year 
on DFO.  The Project facilities include on-site storage capacity sufficient to
store approximately two million gallons of DFO (eight days of Project 
operation when dispatched at its rated capacity output for 24 hours/day) for 
use when gas is unavailable to the Project.  The Project includes two oil 
unloading bays that can each unload one tank truck in approximately 30 
minutes.  When refilling its storage tank, the Project will typically unload 
two trucks/hour but can unload three trucks/hour if necessary. 

     Pursuant to the FSMA, NGC is responsible for arranging DFO supply for the
Project.  Panda reports that NGC has no long-term contracts for DFO supply and
delivery.  Rather, Panda reports that its DFO resupply plan calls for the 
Project to top off its 2,000,000 gallon tank in advance of each winter season.
If the Project burns DFO early in the winter, it typically will elect to 
replenish the consumed DFO immediately.  However, as the winter progresses and
the Project anticipates that gas will become increasingly reliable, it may 
decide not to replenish the tank immediately after an oil burn, but wait for 
late summer to top off the tank in preparation for the following winter.

     Pursuant to Panda's instructions, NGC currently buys DFO on a spot basis 
and does not hedge its purchase price because the Project's energy revenues are
based on a spot oil price index (for January and February only) and the Project
cannot predict in advance when or how much DFO it will burn in lieu of gas.  
NGC buys DFO from major oil companies and independent jobbers with product in 
storage at major terminals off the Colonial Pipeline in Richmond, VA, Selma, 
NC, Greensboro, NC, and at Norfolk marine terminals. In the past, NGC has 
arranged for the Project to buy 80-90% of its supply from suppliers active in 
Richmond and Selma, including BP, Conoco, Amoco, Exxon, Sprague, and several 
smaller jobbers.  Since the suppliers either own trucks or have contracts with 
local trucking firms for regional truck delivery, NGC does not independently 
arrange trucking service from the terminals to the Project, i.e., the purchase 
price includes delivery to the plant.

     When Panda decides that it needs to purchase DFO, it notifies NGC of the
desired volume.  The NGC contact person in Houston is a petroleum products 
specialist who purchases products for several other power facilities as well 
as the Project.  The NGC specialist contacts a list of suppliers active in the 
four regional terminal locations identified above and solicits price bids for 
the desired volume and product quality.  NGC evaluates the bids and verbally 
accepts the winning bid at Panda's direction, but does not execute a written 
purchase order for the DFO until it receives the results of independent 
laboratory tests to confirm that the supplier's product in storage at the 
terminal complies with the Project's quality specifications. NGC hires local 
testing firms to take a sample of the winning supplier's product in storage at 
the terminal. Within 48 hours, NGC gets confirmation of product quality from 
the independent lab, executes a written purchase order, and the supplier begins
loading trucks.  If the Project, typically during early winter refills, 
indicates to NGC that it needs to replenish DFO quickly, NGC may skip the 
independent terminal test, but Panda reserves the right to reject product 
delivered to the Project that fails to meet the truck test at the plant, as 
described below.

     State regulation requires suppliers to seal each truck at the terminal 
and Panda refuses to unload a truck and accept the product if a truck arrives 
with seals broken. The drive time from Richmond and Selma is approximately 
1.5 hours and the Project can receive trucks for unloading 24 hours/day.  
Prior to unloading, Panda takes a sample from each truck and sends a blended 
sample from all trucks unloaded each day to an independent lab for quality 
testing. Panda receives the test results within 24 hours.  If the test shows 
that the delivered product failed to meet the Project's specifications, Panda 
halts further shipments from that supplier.  However, because Panda purchases 
low sulfur (.05%) product in the late summer to top off its tank, it is able 
to blend any low quality product received during a winter replenishment with 
the high quality summer product and maintain its air permit requirement of 
 .2% sulfur product.


ASSESSMENT OF PRO FORMA FUEL COSTS

     As part of the due diligence review of the Project's fuel arrangements, 
BSA evaluated the fuel supply and transportation assumptions made by Burns & 
McDonnell in the Executive Summary of and the Expected Fuel Costs section of
the Financial Assessment of the Project contained in the Independent 
Engineer's Report.  We have concluded from our review that the Independent 
Engineer's Report employs conservative assumptions for the fixed costs of gas
transportation services to the Project and that it assumes the Project's 
variable fuel costs will track those used to calculate VEPCO's energy payments
in the summer and winter gas months, even though NGC has a financial incentive
to beat the energy payment fuel prices.  Based on our assessment of the fuel 
contracts and the cost of spot gas(3) and pipeline transportation services, we
believe that the delivered cost of fuel to the Project is likely to be less 
than the estimates contained in the Independent Engineer's Report.  In 
addition, we conclude that the Independent Engineer's Report contains 
reasonable assumptions concerning the revenue that the Project may receive by 
reselling transportation capacity that is excess to the Project's average 
daily capacity utilization and/or reselling gas using its excess 
transportation capacity.


ANALYSIS OF POTENTIAL RISKS TO INVESTORS

     In this section, we identify and discuss areas of potential risk to 
investors based on our review of the Project's fuel supply and delivery 
arrangements and our assessment of the Project's operations through 1995.

I.   Viability of Existing Fuel Supply and Delivery Arrangements.

     Panda originally designed the Project's fuel plan to serve a summer 
peaking electric generation facility.  As such, the fuel plan accommodates the
variability in the Project's fuel requirements in the most cost-effective 
manner by avoiding the fixed costs and premium prices attendant with firm gas 
supply and transportation obligations and maximizing the operational 
flexibility inherent in the Project's contracted services as well as in its 
location, and facilities.  The Project's flexible fuel arrangements include:

           Panda has contracted for overall fuel management services (gas/DFO
           supply and delivery) with NGC, one of the most diversified and 
           experienced firms providing fuel management services.

- -------------------------------
(3)     While we believe that the long-term spot gas price projections 
contained in the Independent Engineer's Report assume a reasonable degree of 
average annual gas price escalation over the term of the refinancing, we note
that they fail to accurately capture the increase in gas prices experienced 
to date in 1996.



           The Project has direct pipeline access to two major interstate gas 
           pipeline systems that access gas supplies in two different supply 
           regions (Columbia serves the Appalachia supply region while Transco
           accesses the U.S. Gulf Coast supply region).  This structure 
           permits NGC, on behalf of the Project, to shop for the lowest cost 
           spot gas from either supply area when gas is available on both 
           systems and, when transportation curtailments shut down one of the 
           two pipeline routes, to access spot gas from the second pipeline 
           route rather than burning more expensive DFO.

           The monthly balancing and backup sales provisions of Panda's 
           Pipeline Operating Agreement with NCNG permits the Project to avoid 
           DFO use during brief periods when gas is unavailable and permits the
           Project to build up and carryover positive monthly imbalances in 
           anticipation of seasonal, e.g., winter, periods of gas curtailments.
           In particular, after satisfying its baseload requirements, Panda is
           able to use any daily excess capacity in its Transco FT and NGC firm
           gas supply contracts to build up positive imbalances on NCNG during 
           winter days of no dispatch for use when the Project is dispatched 
           and no spot gas is available.

           The Project may burn DFO as necessary to backup gas supplies for up
           to 2,000 hours/year, well in excess of the actual and anticipated 
           future periods of gas unavailability.

     Table One reviews the Project's operating history in summary form for the
first two years of operation and by month through the end of 1995.  Table One 
reveals that Gulf Coast gas delivered via the Transco system has been the 
most economical fuel source for the majority of the Project's dispatch 
requirements, satisfying 64% of total dispatch consumption in 1993-1995.  
Over the same period, the Project has purchased relatively little (23% of 
total dispatch fuel) spot gas via the Columbia system, generally supplementing
Transco spot deliveries in peak summer dispatch months for economic reasons.  
Table Two reveals that, aside from the first year when the Project did not yet
have in place its full Transco FT service, the Project typically has burned 
significant amounts of DFO for electric dispatch only in winter months when 
spot gas was unavailable on either pipeline route, particularly starting in 
1993 when, as described below, VEPCO used a revised formula for dispatching 
the Project.(4)     

The Project's power sales agreement with VEPCO originally compensated the 
Project for energy produced based on an index of gas and oil prices.  In 
August 1993, the Project and VEPCO negotiated a revision to the energy payment
provision to better align the Project's energy revenues with its actual fuel 
costs.  As amended, the contract defines a Fuel Compensation Price 

- -----------------------------
(4)     Panda reports that in August of 1995, the Project burned DFO due to a
plant equipment problem that prohibited gas burn and in October of the same
year, the Project burned DFO in lieu of gas for three days due to hurricane-
related spot gas curtailments.

<PAGE>
<TABLE>
<CAPTION>

                                  TABLE ONE
        MONTHLY FUEL CONSUMPTION FOR ELECTRICITY GENERATION VERSUS FCP
                                     MMBtu


          Dispatch      Oil      Spot Gas Burn
           Hours       Burn        Gulf Coast      Appalachia   FCP      NCP Gas
- -------------------------------------------------------------------------------
<S>      <C>       <C>          <C>               <C>           <C>    <C>
Jan. 93      0          57            207               0       WOP            0
Feb. 93     30      30,316          2,101               0       WOP            0 
Mar. 93      8         302          6,722               0       WGCP           0
Apr. 93      0          63            183               0       SGCP           0
May  93      0           0            558               0       SGCP           0
June 93     26          44         33,090               0       SGCP           0
July 93     18           0         22,875               0       SGCP           0
Aug. 93    162           0        158,017               0       SGCP           0
Sept.93     55           0         24,076               0       SGCP           0
Oct. 93      6          57          5,298               0       SGCP           0 
Nov. 93     19          96         21,104               0       WGCP           0
Dec. 93      0          67            365               0       WGCP           0
Jan. 94     90     117,546          6,603               0       WOP            0
Feb. 94      0          57            319               0       WOP            0
Mar. 94      0          57            225               0       WGCP           0
Apr. 94      4          12          2,644               0       SGCP           0
May  94      0         297            169               0       SGCP           0
June 94    289           0        269,678               0       SGCP           0
July 94    146         325         48,740          88,475       SGCP           0
Aug. 94     81          29         97,617           1,248       SGCP           0
Sept.94     36       1,467         26,409               0       SGCP           0
Oct. 94    101         673         45,899               0       SGCP           0
Nov. 94      5         716          2,188               0       WGCP           0
Dec. 94      0         605          1,266               0       WGCP           0
Jan. 95      0          21            318               0       WOP            0
Feb. 95     48      52,811          4,129               0       WOP            0
Mar. 95     15         125         14,119               0       WGCP           0
Apr. 95    102           0        133,543               0       SGCP           0
May  95    325           0         36,776         382,040(1)    SGCP           0
June 95    251           0         28,548               0       SGCP     284,238
July 95    391         713         26,444               0       SGCP     415,735
Aug. 95    466      25,315         29,527               0       SGCP     373,342
Sept.95    152         465         32,370               0       SGCP     133,648
Oct. 95    387      24,952        181,846               0       SGCP           0
Nov. 95     72         169         30,048               0       WGCP           0
Dec. 95      0         318            188               0       WGCP           0
TOTAL    3,286     257,674      1,294,209         471,763              1,206,963
% TOTAL 
FUEL(2)              12.7%          64.0%           23.3%
</TABLE>

                                            1991-1992          1993-1995
% Oil Burned in WOP Months =                  11.6%              77.9%
% Appalachian Gas Burned in WGCP Months =     22.5%               0.0%
% Gulf Coast Gas Burned in SGCP Months =      90.3%              93.1%

(1)  Panda bought gas from Cape Fear Energy (NCNG) - cheaper than NGC 
     delivered price.
(2)  Excludes NCP (VEPCO) supplied gas from 6/95-9/95 (delivered via Columbia).

"WOP":   Winter Oil Price (regional #2 oil price index).
"WGCP":  Winter Gas Compensation Price (Appal. spot gas index + interruptible 
         transportation).
"SGCP":  Summer Gas Compensation Price (Gulf spot gas index + interruptible 
         transportation).


<PAGE>
<TABLE>
<CAPTION>
                                  TABLE TWO
                     PANDA-ROSEMARY COGENERATION FACILITY
              Oil Consumption by Fuel Compensation Price Period
                                    MMBtu


             Total Oil      WOP               WGP               SGP       
               Burn        Months     %      Months    %       Months    %
- ------------------------------------------------------------------------------
  <S>       <C>          <C>        <C>      <C>      <C>     <C>      <C>
  1991      141,628        9,327     6.6%    130,659  92.3%    1,643    1.2%
  1992       11,500        8,437    73.4%      2,384  20.7%      680    5.9%
  1993       31,002       30,374    98.0%        464   1.5%      164    0.5% (1)
  1994      121,783      117,603    96.6%      1,378   1.1%    2,803    2.3%
  1995      104,889       52,832    50.4%        612   0.6%   51,445   49.0%
  TOTAL     410,803      218,572    53.2%    135,496  33.0%   56,735   13.8%
</TABLE>

          SOURCE:     Panda's Monthly Production Reports.


(1)     Panda burned 50,267 MMBtu of oil in 8/95 and 10/95. Panda reports that
        in 8/95, gas was available, but it had to burn oil due to equipment 
        problems.  In 10/95, Panda reports that it burned DFO due to hurricane-
        related gas curtailments.


(FCP) that adjusts monthly based on a Winter Oil Price (WOP) index of regional
DFO prices in January and February, a Summer Gas Compensation Price  (SGCP)
index of spot gas prices delivered to the Project from the Gulf Coast for April
- -October (the summer gas months), and a Winter Gas Compensation Price (WGCP) 
index of spot gas prices delivered to the Project from Appalachia for the 
winter gas months of November, December, and March.  In addition, VEPCO pays a 
start-up fee equal to [$38,286 * (WOP-WGCP)] for every start-up request during 
the winter gas months.

     We conclude that, compared with the original FCP structure, the revised 
FCP structure more closely mimics the actual seasonal availability of fuel to 
the Project and therefore better links energy payments, dispatch and fuel 
availability.  However, we caution that the calculation of dispatch and energy
payments in the FCP are not directly tied to the Project's actual fuel costs,
i.e., while the revised FCP reduces, it does not eliminate the risk of a 
mismatch between the fuel prices used to calculate FCP and the Project's 
actual cost of fuel to produce electricity. More specifically, although the 
Project benefits if it is able to burn gas in January and February when VEPCO 
will compensate it for DFO, it is vulnerable to burning DFO in lieu of gas to 
satisfy dispatch requests in any other month when VEPCO will compensate it for 
gas.  The fuel arrangements provide for burning gas whenever available. 
However, operational experience suggests that while gas typically will be 
available throughout the summer months, the Project should anticipate potential
gas curtailments during winter months.  Therefore, the Project is most 
vulnerable to dispatch and DFO burn during the WGCP months of November, 
December and March.

      As revealed in Figures One and Two, the operating history of the Project 
      confirms that the Project has indeed operated as a summer peaker through 
      1995.  In contrast, we note that the Independent Engineer's Report is 
      projecting significantly greater dispatch during future WGCP months.  
      This increase in dispatch highlights the lack of FT service for WGCP
      dispatch and the Project's vulnerability to DFO burn during those months.

     We believe that the following factors mitigate the fuel risk associated 
with significantly greater winter dispatch:

      The FCP mechanism compensates the Project in part for DFO burn during 
WGCP months through the start-up fee.  Panda has provided us with analysis 
that demonstrates that the start-up fee adequately compensates the Project 
for the differential between delivered DFO cost and an energy payment indexed
to delivered gas prices for approximately 3-4 days of 24 hour/day operation 
after each start-up.  As a dispatchable facility, the Project typically has 
not operated for longer than 3-4 days after a start-up during winter months.


                               FIGURE ONE
                          MONTHLY DISPATCH HOURS

                                  GRAPH



                                FIGURE TWO
                           YEARLY DISPATCH HOURS

                                  BAR CHART



        From 1993-1995, NGC has been successful in securing spot gas from the 
        U.S. Gulf Coast to satisfy all of the Project's gas requirements 
        during the WGCP months (see Table One) at delivered costs less than 
        the Appalachian spot gas index used to calculate the WGCP.

        Panda's connection with both the Transco and Columbia systems will 
        allow it the flexibility to seek out transportation service wherever 
        it is available.  In particular, we note that Columbia's interruptible
        transportation service typically is more reliable than Transco's 
        during the winter months.

     If the Project begins to incur significant operation during the WGCP 
months, Panda could explore opportunities for firming up spot gas deliveries
during such months, including:

        Pre-arranged Released FT.  Under this arrangement, the Project would
        contract to share existing capacity on the Transco or Columbia systems
        that another shipper, probably a gas utility, already holds.  The 
        releasing shipper would have limited need for the capacity in the 
        shoulder months of November, December, and March, but would anticipate
        needing the capacity during the peak months of January and February
        when the Project would not need the capacity because VEPCO will fully
        compensate it for DFO burn.

        Existing FT with Pre-arranged Release.  Under this arrangement, the 
        Project would buy new FT service on the Transco or Columbia systems 
        and would negotiate to share the capacity with a buyer that needs peak
        period FT service, again probably a gas utility.  The Project would 
        permit the released FT buyer to use the FT service any day during the
        WOP months and any other day that the Project is not dispatched.

     In assessing the above or similar options, we caution that the firmer the
level of desired service, the longer the time involved in negotiating an 
agreement and the greater the degree of fixed cost obligation the Project 
should anticipate incurring.  For this reason, steps taken to firm up spot 
gas deliveries are likely to be economic only if the Project anticipates 
increases in dispatch during WGCP months.  We have not conducted a detailed 
assessment of the most cost effective fuel strategy for the Project under 
alternate scenarios of future dispatch levels, i.e., whether to continue the 
existing fuel arrangements and risk burning greater amounts of DFO during WGCP
months or to negotiate for firmer gas transportation service and reduce 
potential future WGCP DFO burn.  However, we recommend that Panda continue to 
monitor on an annual basis the Project's actual annual and seasonal dispatch 
as well as the updated projections of future dispatch to assess the continued 
adequacy of the fuel plan and to determine when and if additional arrangements 
are appropriate.

II.  Fuel Reliability.

     Panda has purchased firm gas supply and FT service sufficient to satisfy
only its baseload fuel requirements. Pursuant to the FSMA with NGC, Panda buys
spot gas and IT service on the pipelines to satisfy its fuel requirements to
produce power when dispatched.  Therefore, the gas will not always be 
available and the Project will be forced to burn DFO to satisfy dispatch 
requirements, particularly in the winter months.  However, we conclude that 
the Project's existing gas supply and delivery arrangements provide an 
appropriate degree of reliability for an electric peaking facility.

     Table Three reveals that the Project has utilized its flexible fuel plan 
to secure gas to satisfy in excess of 90% of its total dispatch fuel 
requirements from the start of commercial operations through the end of 1995.  
Moreover, over the same period, Panda confirms that the Project has never 
failed to meet a dispatch request due to lack of fuel, that it has never had 
less than a 1,000,000 gallon on-site inventory of DFO, that NGC has never 
failed to purchase DFO within 48 hours of Panda's request for resupply, and 
that the Project never failed to receive purchased DFO due to truck 
unavailability.  Based on this record of DFO reliability and the fact that the 
Project enters each winter season with a DFO inventory sufficient to operate 
the Project on oil for at least 8 days at a 24 hours/day dispatch level prior 
to resupply, we conclude that no additional contracts are necessary for DFO 
supply and delivery.  However, we caution that the Project may not be able to
sustain a 90% gas reliability level in the future under a scenario of 
significantly higher levels of winter dispatch.

III. Contract Terms.

     The Project's fuel supply and transportation contracts have original terms
of approximately 15 years and thus will need to be extended or replaced.  We 
conclude that the Project should have little difficulty extending the existing
fuel arrangements or, if necessary, replacing the current fuel contracts with 
alternate service arrangements that offer comparable price, credit support and 
reliability provisions.  We note that the Independent Engineer's Report 
projects fuel costs through the year 2015 on the basis of the existing fuel 
contracts and, based on the foregoing conclusion, we believe such projection
to be reasonable.

Gas Supply

     The Project's firm gas supply contract with NGC is market-based, i.e., the
contract price of gas adjusts with the market value of spot gas in each month. 
The contract provides for NGC to deliver a warranted supply into receipt points
on Texas Gas Transmission in East Texas and South Louisiana with the price 
equal to a monthly spot gas index plus NGC's $0.04/MMBtu margin.  We note that 
the Panda receipt points are significant trading locations in the U.S. Gulf 
Coast supply area and that NGC's margin is reasonably competitive in current 
market conditions for a small volume, high load factor, long-term sale 
obligation of this type. 

<PAGE>
<TABLE>
<CAPTION>

                                TABLE THREE
                    PANDA-ROSEMARY COGENERATION FACILITY
            Monthly Fuel Consumption for Electric Generation, 1991-1995


                              FUEL CONSUMPTION
           Dispatch------------Oil---------- Gas        Total       %         %
            Hours     Gallons      MMBtu    MMBtu       MMBtu      Oil       Gas
- --------------------------------------------------------------------------------
<S>        <C>        <C>         <C>      <C>        <C>         <C>     <C>
1991       1,174      1,021,184   141,628  1,145,122  1,286,750   11.0%     89.0%
1992         377         82,921    11,500    869,704    881,204    1.3%     98.7%

JAN-93         0            413        57         207       264   21.7%     78.3%
FEB-93        30        218,590    30,316       2,101    32,417   93.5%      6.5%
MAR-93         8          2,177       302       6,722     7,024    4.3%     95.7%
APR-93         0            452        63         183       246   25.5%     74.5%
MAY-93         0              0         0         558       558    0.0%    100.0%
JUN-93        26            317        44      33,090    33,134    0.1%     99.9%
JUL-93        18              0         0      22,875    22,875    0.0%    100.0%
AUG-93       162              0         0     158,017   158,017    0.0%    100.0%
SEP-93        55              0         0      24,076    24,076    0.0%    100.0%
OCT-93         6            414        57       5,298     5,355    1.1%     98.9%
NOV-93        19            690        96      21,104    21,200    0.5%     99.5%
DEC-93         0            480        67         365       432    15.4%    84.6%
JAN-94        90        847,540   117,546       6,603   124,149    94.7%     5.3%
FEB-94         0            410        57         319       376    15.1%    84.9%
MAR-94         0            410        57         225       282    20.2%    79.8%
APR-94         4             90        12       2,644     2,656     0.5%    99.5%
MAY-94         0          2,140       297         169       466    63.7%    36.3%
JUN-94       289              0         0     269,678   269,678     0.0%   100.0%
JUL-94       146          2,340       325     137,215   137,540     0.2%    99.8%
AUG-94        81            210        29      98,865    98,894     0.0%   100.0%
SEP-94        36         10,580     1,467      26,409    27,876     5.3%    94.7%
OCT-94       101          4,850       673      45,899    46,572     1.4%    98.6%
NOV-94         5          5,163       716       2,188     2,904    24.7%    75.3%
DEC-94         0          4,362       605       1,266     1,871    32.3%    67.7%
JAN-95         0            151        21         318       339     6.2%    93.8%
FEB-95        48        380,783    52,811       4,129    56,940    92.7%     7.3%
MAR-95        15            901       125      14,119    14,244     0.9%    99.1%
APR-95       102              0         0     133,543   133,543     0.0%   100.0%
MAY-95       325              0         0     418,816   418,816     0.0%   100.0%
JUN-95       251              0         0     312,786   312,786     0.0%   100.0%
JUL-95       391          5,141       713     442,179   442,892     0.2%    99.8%
AUG-95       466        182,529    25,315     402,869   428,184     5.9%    94.1%
SEP-95       152          3,353       465     166,018   166,483     0.3%    99.7%
OCT-95       387        179,911    24,952     181,846   206,798    12.1%    87.9%
NOV-95        72          1,219       169      30,048    30,217     0.6%    99.4%
DEC-95         0          2,293       318         188       506    62.8%    37.2%
 TOTAL                            257,674   2,972,935 3,230,609     8.0%    92.0%
</TABLE>

SOURCE:  Panda's Monthly Production Reports.





For this reason, we believe that numerous credit worthy suppliers could access
the Pandareceipt points with warranted gas on a market plus $0.04/MMBtu basis.
We conclude that Panda should have little difficulty replacing the NGC firm 
supply contract with another credit worthy firm supplier, if necessary.

     Likewise, the cost of gas pursuant to the Project's FSMA is market based.
     In addition, NGC delivers the FSMA supplies to the Project using non-firm
     transportation service on interstate pipelines and the Project reimburses 
     NGC's transportation costs.  NGC provides this service by maintaining a 
     portfolio of diverse gas supplies and delivery (transportation and 
     storage) service arrangements on numerous interconnecting pipelines and a 
     portfolio of diverse geographic and load requirement markets so that it 
     always has gas flowing at multiple pipeline locations on any given day.  
     By managing receipts and deliveries of gas at multiple locations, NGC 
     utilizes the flexibility in the interconnected pipeline network to satisfy
     the Project's daily gas requirements.  NGC is only one of several large, 
     integrated gas marketing firms that controls the necessary combination of 
     diverse supplies, markets, delivery arrangements and experience to provide
     this type of fuel management service.  Because Panda's FSMA is 
     market-based, we again conclude that Panda should have little difficulty
     replacing the NGC FSMA with another experienced fuel management service 
     provider, if necessary.

Gas Transportation

A.   Service Reliability.

     Transco secured authorization from the FERC under Section 7(c) of the 
Natural Gas Act to build new facilities on its system and the upstream 
pipeline systems of CNG Transmission Corporation ("CNG"), and Texas Gas 
Transmission Corporation ("TGT") so as to provide new FT-NT service to the 
Project and other shippers.  Panda recently converted service under its FT-NT 
contract to three separate Part 284 FT service agreements with Transco, CNG 
and TGT.  As an FT shipper, the Project pays for service rates to on TGT, CNG 
and Transco based on "rolled-in" rates by which each pipeline recovers the
overall embedded costs of its system cost of the specific facilities that the 
three pipelines build and that Transco uses to provide firm  service to the 
shippers.(5)  Transco, CNG and TGT also provide FT service to shippers 
pursuant to Part 284 of the Natural Gas Policy Act utilizing their overall 
system capacity, i.e., facilities not specifically dedicated to Section 7(c) 
service.  Part 284 FT shippers pay a "rolled-in" rate by which pipelines 
recover the overall embedded costs of their systems, excluding the costs of 
the specific facilities devoted to Section 7(c) service.
- -------------------------
(5)     Pursuant to schedule FT-NT, Transco leases the new capacity from TGT 
and CNG, bundles it with the new capacity on its own system, and manages the
aggregated capacity as if it were capacity solely on its own system, e.g., 
Transco bills the Project for the aggregated capacity.

     This action has enhanced the Project's operational flexibility by 
allowing it to switch receipt and delivery points for the gas and permit it 
to access alternate supplies and markets for gas and release for sale capacity 
that may be excess to the Project's needs on either a temporary or permanent 
basis.  However, the Project's Transco Part 284 FT service agreement with 
Transco provides transportation through a different contract path than is 
provided under the FT-NT contract, as follows:

     Under Panda's FT-NT service agreement, Transco received gas from CNG at 
     Leidy, PA and redeliver the gas to Panda on a firm basis at Pleasant Hill.

     For a portion of this route, Transco provided Panda with firm backhaul 
     service, i.e., the contractual flow of gas from the intersection of 
     Transco's "Leidy Line" with its mainline in Mercer County, NJ south to
     Transco's Station 165 in VA is counter to the south-to-north physical flow
     of gas on Transco's system.
     
     In contrast, Transco's Part 284 FT tariff does not currently include firm
     backhaul service.  Hence, the proposed Project's replacement Part 284 
     service agreement specifies that Panda must nominate service from Mercer 
     County to Station 165 using its secondary firm capacity rights as a Part 
     284 FT shipper.
     
     Pursuant to its tariff, Transco treats volumes scheduled between 
     secondary firm points as lower priority transactions than those scheduled
     between primary firm points, i.e., Transco may interrupt secondary firm 
     shipments, although such transactions have higher priority than 
     interruptible transportation transactions.  Consequently, the Part 284 
     replacement contract appeared at first to provide Panda with inferior 
     service relative to its previous existing FT-NT service agreement.

     To address this risk issue, Transco provided BSA with documentation 
explaining that any transaction scheduled between Mercer County and Station 
165 offsets forward haul volumes between Station 165 and Mercer County and, 
therefore, does not compete for scare south-to-north capacity on Transco's
system.  Transco states that although Panda would have to schedule gas from 
Mercer County to Station 165 on a secondary firm basis under its Part 284 FT
contract, Transco would curtail Panda's backhaul service only under the exact
same conditions that would force it to curtail Panda's FT-NT service, i.e., 
force majeure events restricting forward haul volumes from Station 165 to 
Mercer County or Panda's failure to nominate and deliver gas as a forward haul
from Leidy to Mercer County on the Leidy Lane.  Hence, we conclude that 
Panda's Part 284 FT service agreement with Transco provides the project with 
service reliability equivalent to its existing FT-NT agreement.(6)
- --------------------------
(6)     Transco held the upstream capacity on TGT and CNG.  Transco assigned 
its capacity on the upstream pipelines to Panda and Panda entered into Part 284
FT service agreements with TGT and CNG providing terms equivalent to the FT-NT
service.


No such backhaul is involved with respect to the Project's gas transportation 
on either TGT or CNG, thus we anticipate that its FT contracts with TGT and CNG
enable the Project to receive the identical service reliability on those 
pipelines to the service it received on them under its previous FT-NT 
agreement with Transco. 

B.   Cost.

     Because the Project converted from FT-NT service to conventional Part 284
FT service, it no longer faces the risk that it could lose its FT capacity 
when its FT contracts have expired after October 31, 2006.  Under FERC rules, 
the Project's willingness to continue paying Part 284 maximum FT rates to each
pipeline ensures that it will not be outbid by any other shipper at that time,
and will thereby preserve its ability to retain its FT service.  We understand
that the FERC will permit the pipelines to charge Panda the higher of the 
generally-applicable Part 284 FT rate or the existing Section 7(c) FT-NT 
rate,(7) and that the expiration dates of each of its Part 284 FT contracts are
coincident with the term of its previous FT-NT contract, i.e., through 
10/31/2006.  Upon contract termination, the pipelines must make the physical
capacity that they used to serve the Project available to the shipper offering
the best price, subject to their maximum Part 284 FT rates.  This implies that
a conservative case is one in which, starting 11/1/2006 and extending for the
duration of the financing, the Project would cease paying the existing FT-NT 
rate and begin paying the maximum Part 284 FT rate on each of the three 
pipelines in order to replicate the same service that Transco currently 
provides on a packaged basis.

     We conservatively estimate that, since the Project has replaced its FT-NT
service rate with Part 284 FT service rates on Transco, CNG and TGT, the cost 
of the Project's FT service would increase in 2006 by approximately 22% over 
the level assumed in the Project's financial model, i.e., up to the projected
2006 value of the pipelines' current Part 284 FT rates.  Our analysis assumes
the following:

     Transco, CNG and TGT built capacity under Section 7(c) of the Natural Gas
     Act to serve the Project.  This capacity will be available for much longer
     than the 15 year term of the FT-NT service agreement.
     
     When the Project's Part 284 service agreements expire in 2006, the 
     pipelines must make the capacity available to the shipper offering the 
     best price, subject to their maximum Part 284 FT rates.  We therefore 
     assume that the pipelines will sell the capacity after 2006 to the highest
     bidder and that the Project's ability to retain the capacity is a matter 
     of the Project's opting to maintain each of its three FT contracts in 
     force on a year-to-year basis, with termination provisions as 
     characterized above.
- --------------------------
(7)     We estimate that the FT-NT rate is currently higher than the Part 284 
FT rate.  The Engineer's Report assumes that the Project pays the FT-NT rate.

     Thus, we conservatively assume that the Project would have to pay the 
maximum Part 284 FT rates to retain the Transco, CNG, TGT service after 2006.  
We estimate that the sum of the Part 284 FT rates, although currently about 91%
of the cost of FT-NT service on a 100% load factor basis, would not exceed 
FT-NT costs until after 1999, and could be approximately 22% higher than the 
projected cost of FT-NT service by 2006.  We note, however, that the foregoing
increase in estimated fuel expenses, were it to transpire, would apply only to
the firm component (3,075 Dth) of the Project's gas transportation 
expenditures and would affect only the final years of the loan, thus we 
conclude that itwould not represent a significant or material increase the 
Project's overall fuel expenditures.  In summary, the switch to Part 284 FT 
rates enchances theProject's operational flexibility, is likely to provide 
lower gas transportationcosts at least through 1999 and, under conservative 
assumptions, would result in an immaterial increase in gas costs by the year 
2006.     

Gas Balancing

     Pursuant to the Pipeline Operating Agreement, NCNG both maintains the 
Project's pipeline from Pleasant Hill to Roanoke Rapids and provides the 
Project with monthly carryover balancing service for one monthly fixed price.
Many parties are qualified to provide the former service. On the other hand, 
the monthly carryover service provides a critical degree of operational 
flexibility for a dispatchable electric generator and can only be accomplished
through the physical gas storage capability that exists on NCNG's system or on
the interstate pipelines.  Therefore, we believe that NCNG or, possibly, NGC 
are the only realistic providers of the latter service.  At the appropriate 
time, Panda intends to negotiate to extend the term of this agreement and 
believes that its mutually beneficial relationship with NCNG will continue 
under its current form.

CONCLUSION

     Set forth above under Opinions and Conclusions are our principal findings
based on our analysis and evaluation of the Project's fuel supply and delivery
arrangements.  For a more detailed description of the estimates and 
assumptions upon which these opinions and conclusions are based, this report 
should be read in its entirety.


<PAGE>                              
                              
                              
                              
                              
                              
          BENJAMIN SCHLESINGER AND ASSOCIATES, INC.
                              
                    Officer's Certificate



           I,  Benjamin Schlesinger, Principal of Benjamin Schlesinger and 
Associates, Inc., DO HEREBY CERTIFY that:

          Since September 20, 1996, no event affecting our report entitled
"Assessment of Fuel Price, Supply and Delivery Risks for the Panda-Rosemary 
Cogeneration Project" (the "Fuel Consultant's Report") or the matters referred
to therein has occurred (i) which makes untrue or incorrect in any material 
respect, as of the date hereof, any information or statement contained in the
Fuel Consultant's Report or in the Prospectus relating to the offering of 
Pooled Project Bonds, Series A-1 due 2012 by Panda Funding Corporation (the
"Prospectus") under the caption "Fuel Consultant's  Report-Rosemary" in the 
Prospectus Summary or (ii) which is not reflected in the Prospectus but 
should be reflected therein in order to make the statements and information 
contained in the Fuel Consultant's Report or in the Prospectus under the 
caption "Fuel Consultant's Report-Rosemary" in the Prospectus Summary, in 
light of the circumstances under which they were made, not misleading.


                     WITNESS my hand this 11th day of October, 1996.


                     By:  /s/  Benjamin Schlesinger, Ph.D
                     Name:     Benjamin Schlesinger
                     Title:    President

                              




<PAGE>

                              
                                                                   APPENDIX E
                                                            

Independent Panda-Brandywine Pro Forma Projections





Prepared for:
Panda Energy International, Inc.


Prepared by:
ICF Resources Incorporated,
a subsidiary of ICF Kaiser International


July 26, 1996




                      TABLE OF CONTENTS
                              
                              
                                                        Page

TABLE OF CONTENTS                                        E-i

EXECUTIVE SUMMARY                                        E-1
 Assumptions                                             E-2
 Conclusions                                             E-5

INTRODUCTION                                             E-7
 Description of Brandywine                               E-7
 ICF's Role                                              E-7

SCHEDULE A-INCOME STATEMENT AND SCHEDULE B-CASH FLOW
 STATEMENT                                               E-9

SCHEDULE C-DEVELOPMENT ASSUMPTIONS                       E-9

SCHEDULE D-OPERATING ASSUMPTIONS                        E-10
 Operating assumptions                                  E-10
 Electricity Revenues-Capacity                          E-10
 Electricity Revenues - Energy                          E-12
 Distilled Water Revenues and Costs                     E-12
 Fixed Operating Expenses                               E-12
 Turbine Overhaul and Lease Reserve                     E-12

SCHEDULE E-LEASE PAYMENTS AND CAPACITY ADJUSTMENTS      E-13

SCHEDULE F-GAS SUPPLY INCOME STATEMENT AND
 SCHEDULE G-GAS SUPPLY OPERATING ASSUMPTIONS            E-13
 Dispatch Hours                                         E-13
 Gas and Fuel Oil Volumes and Compensation Price        E-14
 Energy-Based Revenues (Gas Supply Income Statement)    E-16
 Fuel Costs                                             E-16
 Transportation                                         E-17

CONCLUSIONS                                             E-19

APPENDIX PANDA BRANDYWINE PRO FORMA                     E-20


                              
          
               This report was produced by ICF Resources
           Incorporated (ICF) in accordance with an agreement
           with Panda Energy International, Inc., who paid for
           its services in producing the report and this report 
           is subject to the terms of that agreement.  This report
           is meant to be read as a whole and in conjunction with
           this disclaimer.  Any use of this report other than as a
           whole and in conjunction with this disclaimer is forbidden.
           Any use of this report, other than as provided for in ICF's
           agreement with Panda Energy International, is forbidden. 
           This report may not be copied in whole or in part or 
           distributed to anyone outside Panda Energy International 
           without ICF's prior express and specific written permission.
          
               This report and information and statements herein are 
           based in whole or in part on information obtained from various
           sources.  ICF makes no assurances as to the accuracy of any
           such information or any conclusions based thereon.  ICF bears
           no responsibility for the results of any actions taken on the 
           basis of this Report.
 




                     EXECUTIVE SUMMARY
                              
                              
ICF Resources, Incorporated, a subsidiary of ICF Kaiser International 
("ICF"), has prepared the independent pro forma projections (the "Project Pro 
Forma") for the Panda-Brandywine Cogeneration Project (the "Project") 
contained herein pursuant to a Consulting Agreement with Panda Energy 
International, Inc. ("Panda").  In developing its projections, ICF reviewed 
the Project's fuel supply and transportation contracts and its Power Purchase 
Agreement, as amended ("PPA"), as well as the independent reports on the 
Project prepared by the Project's independent engineer, Pacific Energy 
Services, Inc. ("PES"), and its fuel consultant, C.C. Pace Resources, Inc. 
("C.C. Pace").

In the preparation of this Report and the opinions that follow, we have made
certain assumptions with respect to conditions that may exist or events that
may occur in the future.   Although we believe these assumptions to be 
reasonable for the purpose of this Report, they are dependent on future 
events, and actual conditions may differ from those assumed.  In addition, we 
have used and relied upon certain information provided to us by sources that 
we believe to be reliable; however, we make no assurances as to the accuracy 
of any such information or any conclusions based thereon.  To the extent that 
actual future conditions differ from those assumed herein, the actual results 
will vary from those forecast.  This Report summarizes our work up to the date 
hereof; changed conditions occurring or becoming known after such date could 
affect the material presented.

In developing the Project Pro Forma contained herein, ICF reviewed and assessed
the pro forma financial projections prepared in connection with the financial 
closing of the Project (the "Closing Pro Forma") and determined that it 
represented a reasonable model upon which to build its projections.  We have
independently reviewed the assumptions used in the Closing Pro Forma and, 
where relevant, we updated such assumptions using information that may not 
have been available at the time of their preparation.   This additional 
information includes available macroeconomic data on the Gross National 
Product ("GNP"),  Gross Domestic Product ("GDP"), and Producer Price Index 
("PPI") indices used in the PPA and fuel supply contracts.  We also have 
relied on the following sources of information in preparing the projections:

     -    Operating specifications and cost, construction cost and 
          projected completion, maintenance schedules and cost:
          Pacific Energy Services' report, Independent Engineer's
          Report: Panda-Brandywine Cogeneration Project (the "PES
          Report").  Based on PES's expertise in undertaking similar
          analyses, ICF believes that our use of PES's analysis in
          preparing this Report is reasonable.

     -    Dispatch projections:  ICF Resources Incorporated, 
          Independent Assessment of the Dispatchability of the Panda-
          Brandywine Project, May 1996 ("the Dispatchability
          Analysis").

     -    Fuel cost projections:  the Dispatchability Analysis.
          C.C. Pace has reviewed ICF's fuel cost assumptions contained
          in the Dispatchability Analysis and has determined them to
          be reasonable in its report, Panda-Brandywine, L.P.
          Generating Facility - Fuel Consultants' Report - July 2,
          1996 (the "Pace Report").

     -    Structure of terms in the Loan Agreement: Base pro
          forma information from the Closing Pro Forma.

     -    Current macroeconomic escalators: Bureau of Labor
          Statistics, Department of Commerce.(1)


Assumptions

The principal assumptions that we made in developing the Project Pro Forma 
include:

     Project Assumptions:
     
     1.   We have not evaluated the validity and enforceability of any 
     contract, agreement, rule or regulation applicable to the Project and have
     assumed that they will be fully enforceable in accordance with their 
     terms and that all parties will comply with the provisions thereof.
     
     2.   Raytheon Engineers and Constructors ("the Contractor") and Ogden 
     Brandywine, Inc. ("the Operator") will construct and operate the Project 
     as required under their respective contracts with Panda-Brandywine LP, 
     the owner of the Project, which contracts have been reviewed by PES; and
     we further assume that PES's conclusions as to those agreements contained
     in the PES Report are correct.
     
     3.   Construction will be completed by the end of September, 1996, in time
     for commercial operation to commence in October, 1996, as projected by 
     PES in the PES Report.
     
     4.   All permits and approvals necessary to construct and operate the 
     Project will be obtained on a timely basis, as projected by PES, and will
     be maintained in full force and effect, and any changes in required 
     permits and approvals will not require changes in design resulting either
     in material delays in achieving construction completion as scheduled or 
     in significant increases in the cost of constructing the facility.
     
     5.   PES's conclusion contained in the PES Report that the Project's 
     design will enable it to "perform at a level consistent with that 
     anticipated in the [Project Pro Forma]" is reasonable.
     
     6.   PES's conclusion contained in the PES Report that the construction 
     cost of the facility will not exceed the initial capital budget of $215 
     million is reasonable.
     
     7.   In projecting the energy payment, we have assumed a contractual heat
     rate of 8,461 Btu/kWh (HHV), even though under many dispatch scenarios 
     the Project would be entitled to base the energy payment on a higher 
     (and therefore more favorable to the Project) contractual heat rate.  
     This results in a more conservative set of projections.
- ---------------------------- 
(1)  BLS, http://stats.bls.gov.  Data extracted June 28,1996.


    
     8.   Potomac Electric Power Company ("PEPCO") will fully reimburse 
     Panda-Brandywine, L.P. the costs associated with start-ups through the 
     energy payment provisions of the PPA.  This is consistent with PES's 
     observation that the Project's energy payment is corrected for the cost 
     of fuel used for various startups during the month.


     Operating Assumptions:
     
     1.   The Operator will employ qualified and competent personnel who will
     properly operate and maintain the equipment in accordance with the 
     manufacturers' recommendations and good engineering practice, will make
     all required renewals and replacements and will generally operate the 
     Project in a sound and businesslike manner.
     
     2.   Overhauls and major maintenance will be planned for and conducted in
     accordance with manufacturers' recommendations and the expected cost 
     thereof estimated by PES using the dispatch projections contained in the
     Dispatchability Analysis.
     
     3.   The Project will be dispatched as projected in our Dispatchability 
     Analysis.
     
     4.   Long-term fuel cost inputs will be as we have projected in our 
     Dispatchability Analysis, as found reasonable by C.C. Pace in the Pace 
     Report.
     
     5.   There is a strong linkage between changes in the Project's expected 
     fuel-related costs and energy revenues under the PPA, as found reasonable
     by C.C. Pace in the Pace Report.
     
     6.   The fuel supply arrangements fulfill the contractual requirements of
     the PPA, and variable fuel-related costs will be less than energy 
     payments, as found reasonable by C.C. Pace in the Pace Report.

     7.   The gas supply and transportation operational requirements will 
     satisfy electric dispatch operational requirements, as found reasonable 
     by C.C. Pace in the Pace Report.

     8.   Natural gas transportation rates will escalate at 1.5 percent 
     annually.
     
     9.   The Project will recover 50% of the cost of its unutilized firm 
     natural gas transportation in the capacity release market.
     
     10.  Operations and maintenance costs, consumables and administrative 
     expenses will increase at a rate equal to the GNP deflator, currently 3.5
     percent per year.  Insurance and purchased electricity will increase at a
     rate equal to the CPI deflator, currently 3.0 percent per year.  Property
     taxes will decrease due to declining asset value according to a schedule 
     provided by Panda Brandywine, L.P.
     
     11.  Based on FERC Form 714 data and projections for generation growth in
     the Mid-Atlantic Region PEPCO's peak demand will surpass 5,697 MW prior 
     to the end of 1997, and therefore PEPCO will not be entitled to reduce 
     the capacity payments to the Project pursuant to the First Amendment to 
     the PPA.
     
     12.  The levels of dispatch indicated in the Dispatch Analysis are 
     consistent with an operating pattern where the Project is dispatched only
     during weekdays (i.e., approximately 260 times per year).  Given the 
     uncertainty regarding dispatch, a possible range of 200 to 300 starts per
     year is reasonable.

     Steam Sales Assumptions:
     
     1.   As projected by PES in the PES Report, thermal energy in the form of
     steam will be exported from the Project, operating in the cogeneration 
     mode, to Brandywine Water Company's distilled water plant such that the 
     "useful thermal energy" produced by the Project, as defined in PURPA and
     the regulations promulgated thereunder, will be sufficient to meet the 
     operating and efficiency standards required to maintain the facility's 
     status as a qualifying cogeneration facility under PURPA.
     
     2.   Brandywine Water Company's distilled water plant will operate as 
     projected by its manufacturer.
     
     3.   The United States Navy will perform as indicated in its Purchase 
     Order for the purchase of the distilled water plant's total distilled 
     water output at a price of $1.50 per 1,000 gallons.
     
     Financing Assumptions:
     
     1.   The total amount of the construction loan and leas commitment from 
     General Electric Capital Corporation ("GECC") is $215 million.  The 
     construction loan bears interest at a Eurodollar base rate plus 250 
     basis points.   Upon completion of construction, the construction loan 
     will be converted to permanent financing in the form of a single investor 
     lease. The fixed payment terms under the single investor lease will be 
     established at the time of conversion using "Basic Rent Factors" contained
     in the lease agreement, subject to adjustment based on GECC's then-
     applicable federal tax rate, the final cost of the Project, and a Treasury
     Index Rate.
     
     2.   At the time of conversion, the applicable GECC federal tax rate will
     be 35 percent and the Treasury Index Rate will be 6.83 percent.
     
     3.   The actual Project lease cost calculation will be as provided in the
     Closing Pro Forma.

     4.   The CPI will increase at a rate of 3 percent per year, the Gross 
     National Product Implicit Price Deflator will increase at a rate of 3.5 
     percent per year, and the Producer Price Index for Oil and Gas Field 
     Services will increase at a rate of 3.5 percent per year.
     
     5.   The Project will maintain a lease reserve of the next two quarterly
     payments consistent with the provisions of its Loan Agreement with GECC.
     
     6.   The Project will maintain a turbine overhaul reserve of $5 million, 
     escalated at the GNP deflator after the year 2000 consistent with the 
     provisions of its Loan Agreement with GECC.
     
     7.   Panda-Brandywine, L.P., as a limited partnership, will not be subject
     to federal and state income tax.
     
Conclusions

Set forth below are the principal opinions that we have reached regarding our
review of the Project.  For a complete understanding of the estimates, 
assumptions and calculations upon which these opinions are based, this Report,
including the attached Project Pro Forma, should be read in its entirety.   
On the basis of our review and analyses of the Project and the assumptions set 
forth in this Report, we are of the opinion that:

     1.   The financial projections in the Project Pro Forma provide 
     a reasonable reflection of the Project's expected costs, revenues
     and cash flows.
     
     2.   The energy and capacity revenue calculations contained in the 
     Project Pro Forma are appropriate and consistent with the PPA.  
     Expectations for capacity payment adjustments under the PPA are 
     reasonable given recent peak day demand on PEPCO.
     
     3.   The Project's net cash flow will average approximately $22.9 
     million per year, reflecting a range of $5.9 million in 1998 to 
     $33.8 million in 2016.
     
     4.   The estimated lease obligation coverage ratios (i.e. the ratio
     of earnings before income taxes to lease payments) are presented in 
     Table ES-1.  During the 20-year term of the GECC lease, the Project's
     lease obligation coverages will range from 3.05:1.0 in 1997 to 1.61:1.0
     in 2016.  On average, the Project's lease coverage will be 1.84:1.0.
     
<TABLE>  
<CAPTION>

                            TABLE ES-1
          Summary of Panda Brandywine Debt Coverage Ratios
                    (Costs and Revenues in $000)

 Year    Total     Total      Total Fixed    EBIT    Annual      Lease
 Ended  Revenues  Variable    Expenses                Lease    Coverages
                    Cost                             Payments
 (a)       (b)      (c)          (d)       (e) = b-     (f)     (e)/(f)
                                             (c+d)

  <C>    <C>       <C>        <C>            <C>      <C>         <C>
  1996     3,791    2,742      1,441          (392)        0        -
  1997    44,144   14,077      8,907         21,160    6,935      3.05
  1998    47,957   17,408      8,931         21,619    9,799      2.21
  1999    67,472   19,572      8,953         38,948   18,214      2.14
  2000    71,459   21,882      8,973         40,604   19,609      2.07
  2001    82,590   22,238      8,992         51,360   26,705      1.92
  2002    83,288   22,381      9,008         51,899   27,590      1.88
  2003    84,898   23,413      9,022         52,462   28,140      1.86
  2004    85,944   24,499      9,118         52,327   28,343      1.85
  2005    88,110   26,357      9,300         52,453   28,672      1.83
  2006    90,397   27,528      9.486         53,382   28,630      1.86
  2007    94,741   28,362      9,661         56,718   29,534      1.92
  2008    96,760   29,296      9,857         57,607   30,718      1.88
  2009    99,338   30,287     10,058         58,993   31,628      1.87
  2010   104,154   31,526     10,264         62,363   33,989      1.83
  2011   109,688   32,367     10,476         66,845   35,665      1.87
  2012   119,106   34,001     10,693         74,412   41,937      1.77
  2013   123,167   35,275     10,916         76,975   43,866      1.75
  2014   126,801   36,948     11,145         78,708   45,574      1.73
  2015   124,948   37,758     11,380         75,810   45,401      1.67
  2016   118,506   39,060     11,621         67,825   42,140      1.61
</TABLE>



                        INTRODUCTION
                              
                              
ICF was retained by Panda Energy International ("Panda") pursuant to a 
Consulting Agreement develop pro forma financial projections for the Panda 
Brandywine Project (the "Project").  This section describes the Project and
discusses the scope ICF's review.  

Description of Brandywine

The Project is a 230 MW gas- and oil-fired power project located in Prince 
George's County, Maryland being developed by Panda.  The Project will sell 
power under a 25-year Power Purchase Agreement with Potomac Electric Power 
Company ("PEPCO") beginning on the Project's Commercial Operations Date.  The
PPA was signed August 9, 1991 and was amended by the First Amendment to the 
Power Purchase Agreement (the "Amendment", and collectively, the "PPA") on 
September 16, 1994.  The Project will also provide sufficient thermal energy 
in the form of steam to enable Brandywine Water Company to sell up to 100,000
gallons of distilled water daily to a nearby naval station under a recently 
completed purchase order.

The Project facility will consist of two combustion turbine generators and 
one steam turbine generator producing a net electrical output of 230 MW.  The
Project has a gas supply agreement with Cogen Development Company, a wholly 
owned subsidiary of MCN Corporation, for up to the Project's full gas 
requirements.  On March 30, 1995, the Project closed a Construction Loan 
Agreement and Lease Commitment (the "Loan Agreement") with General Electric 
Capital Corporation ("GECC").  The Loan Agreement provides for conversion to 
a Facility Lease between the Project and GECC upon the completion of 
construction.

ICF's Role

Panda requested that ICF review and assess the financial projections 
contained in the pro forma prepared in connection with Project's financial 
closing (the "Closing Pro Forma") to determine whether it represented a 
reasonable model of the Project's operations, taking into account the 
Project's fuel supply, power sales and financing (i.e., lease) agreements.  
After ICF determined that the Closing Pro Forma would provide a reasonable 
basis for our projections, we updated assumptions where necessary based on 
information from the following sources:

     -    Operating specifications and cost, construction cost and 
          projected completion, maintenance schedules and cost:
          Pacific Energy Services' report, Independent Engineer's
          Report: Panda-Brandywine Cogeneration Project (the "PES
          Report").  Based on PES's expertise in undertaking similar
          analyses, ICF believes that our use of PES's analysis in
          preparing this Report is reasonable.

     -    Dispatch projections: ICF Resources Incorporated,,
          Independent Assessment of the Dispatchability of the Panda-
          Brandywine Project, May 1996  ("Dispatchability Analysis").

     -    Fuel cost projections:  the Dispatchability Analysis.
          C.C. Pace has reviewed ICF's fuel cost assumptions contained
          in the Dispatchability Analysis and has determined them to
          be reasonable in its report Panda-Brandywine, L.P.
          Generating Facility - Fuel Consultants' Report - July 1,
          1996 (the "Pace Report").

     -    Structure of terms in the Loan Agreement: Base pro
          forma information from the Closing Pro Forma.

     -    Current macroeconomic escalators: Bureau of Labor
          Statistics, Department of Commerce.(2)

Based on these updated assumptions, ICF prepared the attached pro forma 
projections (the "Project Pro Forma").  ICF has based its work on an analysis
of the Closing Pro Forma, the Project's contracts, operational assumptions
provided by the developer and engineering firms, and conversations with 
parties having specific relevant information.  Statements of fact have been 
obtained from sources considered reliable, but no warranty is made as to 
their completeness or accuracy.  ICF offers no legal opinion or interpretation
of the contracts or agreements that have been reviewed in the preparation of 
this document.

The Project Pro Forma is divided into six schedules.

     -    Schedule A-Income Statement

     -    Schedule B-Cash Flow Statement

     -    Schedule C-Development Assumptions

     -    Schedule D-Operating Assumptions

     -    Schedule E-Lease Payments and Capacity Adjustments

     -    Schedule F-Gas Supply Income Statement

     -    Schedule G-Gas Supply Operating Assumptions

Schedules A and B provide a financial reporting of the revenues, costs, and 
cash flows developed in the more detailed Schedules C through G.  A copy of 
the Project Pro Forma has been included as an appendix.  This review focuses 
on how the assumptions behind these latter schedules contribute to the 
development of estimated Project earnings and cash flows.
- ------------------------
(2) BLS, http://stats.bls.gov.  Data extracted June 28, 1996.



               SCHEDULE A-INCOME STATEMENT AND
               SCHEDULE B-CASH FLOW STATEMENT
                              
                              
Schedules A and B summarize the Project's revenues, costs, and cash flows as 
developed in the later schedules.  The calculations in Schedule A and B are 
consistent with the assumptions contained in the supporting schedules.  For
example;

     -    Contract capacity revenues are calculated as the contract 
          capacity price times the Project capacity.  The GNP-escalated
          capacity adjustment is calculated separately.  The Project's 
          capacity price and GNP escalator are calculated separately in 
          Schedule D.

     -    The Project fuel costs are expressed in the income statement for
          both "Unit #1" and "Unit #2."  The section below on Schedule D 
          describes the distinctions between turbines while the Section on 
          Schedules G and F describes the fuel cost calculations.

Therefore, the reader should refer to the discussions of the relevant 
supporting schedules to find descriptions of the assumptions behind the 
development of the ultimate "bottom line" results and ICF's assessment 
thereof.


             SCHEDULE C-DEVELOPMENT ASSUMPTIONS
                              
                              
Schedule C contains the basic macroeconomic assumptions exogenous to the 
Project as well as estimates of the overall Project costs.  Many of these 
assumptions are discussed more fully in the detailed review of the schedules 
below.

Macroeconomic assumptions included in the Development Assumptions include the
Base and Current Treasury Index Rates for financing calculations, the 12-year
T-Bill rate for capacity price adjustments under the PPA, the GNP deflator and
tax rates.

The Estimated Project Costs in the Closing Pro Forma correspond to the 
Project's Approved Budget under the Loan Agreement ($215 million).  PES 
reviewed this budget and found it "adequate to build the project."

This Schedule also provides the assumed Commercial Operations Date.  This 
assumption is used throughout the model to adjust contract year data to a 
calendar year basis.  The Project's Actual Commercial Operations Date is 
expected to be on or before October 31, 1996.  The Project Pro Forma assumes 
that November 1996 is the first month of operations.  PES indicates that "the
Project remains on schedule at this time with construction approximately 90
percent complete as of July 15, 1996."


              SCHEDULE D-OPERATING ASSUMPTIONS
                              
                              
Schedule D provides the basis for calculating the costs and revenues once the 
Project begins operating.  It also provides some unit measures of the 
Project's costs and rates.

Operating assumptions

The Project Pro Forma assumes Project capacity equals 230 MW, which corresponds
to the Project's capacity commitment under the PPA.  This value is an input to 
calculate capacity-based payments under the PPA in the Income Statement.  PES
has provided annual estimates of expected generator performance (output and 
heat rate) for the twin GE MS70001EA turbines being used by the Project in 
conjunction with the Nooter Erikson Heat Recovery Steam Generator.

The Project performance factors are adjusted to reflect the expected operation 
of the Project.  Under average annual conditions, PES has estimated that the 
two units together will not generate over 230 MW.  Nevertheless, PES has 
indicated that, given the limited performance standards of the PPA (i.e., the 
requirement that there be two output tests conducted per year) it is 
reasonable to assume that the Project will qualify for its full capacity 
payment.

The Project Pro Forma distinguishes between "Unit 1" and "Unit 2" operation 
and performance.  When the two turbines operate concurrently, their collective 
performance is somewhat below the size-adjusted performance of a single 
turbine operating alone.  Because operation of the Project under the terms of 
the PPA can vary between single-turbine and dual-turbine, the Project Pro Forma
provides for the ability to distinguish operating conditions by differentiating
units.  

Unit 1 represents the operational characteristics of a single turbine 
operating alone.  Unit 2 represents the residual operations of the facility 
when both turbines are operating concurrently.  Neither of the actual 
turbines is identified as such (i.e., the Project could operate either of the 
turbines during the periods when only one is dispatched).

Electricity Revenues-Capacity

The Project Pro Forma reflects the unadjusted capacity rate stated in 
Appendix L of the PPA.  Contractually, the capacity rate is adjusted by several
factors.  The capacity rate is increased by the change in GNP from June 1, 1994
to the Actual Commercial Operation Date (PPA, Section 6.1(b) and Amendment
2.4(a)(2)).  At the time of financial closing, the GNP escalator was estimated 
at 3.5 percent per year.  The actual escalation of the GNP between June 1, 1994
and the midpoint of the fourth quarter of 1995 equaled 3.5 percent total.(3)
Assuming a 3.5 percent annual escalator from the midpoint of the fourth quarter
of 1995 to the Actual Commercial Operation Date, the capacity rate would be 
adjusted by 6.4 percent.
- -----------------------
(3) Survey of Current Business, May 1996.


The PPA also adjusts the Project's capacity rate based on the cost of 
financing on the date the Project closed on its financing agreement with GECC 
(PPA, Section 6.1(c)).  On the "Commitment Date," the 12-year T-Bill rate was
7.72 percent, lowering the capacity rate based on a multiple of the adjustment
schedule in Appendix L.

The amendment creates two kinds of Scheduled Adjustments to capacity 
payments:  Section 2.4(a)(1) changes the starting date for capacity payments to
January 1, 1997.  The Project Pro Forma implements this adjustment through an 
equivalent offsetting adjustment derived from the income statement.  In the 
Amendment, the Project agreed to a scheduled adjustment of annual capacity 
payments (Schedule Q).  This adjustment reduces the Project's near-term 
capacity revenues in return for increased revenues in years 11 through 25.  
The net present value of this adjustment, at the contractual discount rate, is
approximately zero.

The capacity payment is also adjusted by what is referred to in the Project 
Pro Forma as the "Contingent Adjustment."  The Contingent Adjustment estimates
the net potential cost to PEPCO of having excess capacity due to the Project,
or the Cumulative Present Worth of Incremental Revenue Requirements (the 
"CPWIRR") less the cost of terminating the PPA.  The CPWIRR is a function of 
when the Project begins commercial operation and when PEPCO's peak demand 
surpasses a certain specified level (5,697 MW).  The CPWIRR and the termination
costs are defined in Attachment C and D to the Amendment, respectively.  If 
the net potential cost is less than or equal to zero, there is no adjustment.

Because the Project's financial closing occurred in March 1995, termination 
costs are set at $18.6 million dollars (Amendment, Attachment C) plus a fixed
fee of $3 million under Paragraph 2.4(g) of the Amendment.  Currently, the
Project Pro Forma assumes that PEPCO reaches the 5,697 MW peak, adjusted for 
weather, prior to the end of 1997, based on the Dispatchability Analysis.  
Consistent with the planned Commercial Operation Date, the CPWIRR equals
approximately $15.3 million.  Based on these assumptions, the net cost to 
PEPCO is negative, so there is no Contingent Adjustment to the Project's 
capacity revenues.

PEPCO's most recently available filings with the Federal Energy Regulatory 
Commission indicate the utility's peak demand, unadjusted for weather, reached
5660 MW in the summer of 1994.(4)  ICF's dispatch model of the Mid-Atlantic
region, on which the Dispatchability Analysis was based in large part, 
estimates regional demand growth through 2000.  This information is consistent
with the expectation that PEPCO's demand will increase sufficiently to 
validate the Project Pro Forma's assumptions.

If the Contingent Adjustment were positive, the Project would owe PEPCO the NPV
of the net potential costs beginning in Contract Year 11.  From Contract Year 
11 through Contract Year 15, a ceiling is placed on cost recovery of no more 
than the Scheduled Adjustment (Amendment, Paragraph 2.4(i)).  After Year 15, 
the ceiling is removed and all costs not recovered in the first five years are 
recovered over the following ten years.

The Project Pro Forma expresses the capacity-based revenues on a per unit 
basis based on the generation and capacity assumptions above.  The capacity-
based unit costs are used to calculate capacity revenues in the Income 
Statement.
- --------------------------
(4) FERC Form 714.  PEPCO's filed peak demand forecasts are slightly below the
1994 summer peak:  5,483 MW in 1995, 5,524 in 1996 and 5,577 in 1997.




Electricity Revenues - Energy

Energy revenues are calculated on a per unit basis from the Income Statement.  
These costs are calculated in the fuel supply and revenue schedules reviewed 
below.

Distilled Water Revenues and Costs

Estimates of revenues from distilled water sales associated with the Project's
cogeneration function have been revised substantially from the Closing Pro 
Forma.  The Closing Pro Forma was completed prior to the execution of a 
contract to sell the distilled water produced from the Project's thermal energy
output.  It assumes 250 days of 80,000 gallons of water delivery per year at a 
price of $2.00 per gallon.  The Project has since executed a sales contract 
with the U.S. Navy calling for up to 100,000 gallons of distilled water per 
day at a price of $1.50 per thousand gallons.  This reduces revenues from the 
Closing Pro Forma from $40,000 to $30,000 per year.

The operating specifications for the distilled water unit are the 
manufacturer's own.  Operating costs, which are estimated to equal $200,000 
escalating with the GNP, are based on operator estimates.  The discharge and 
chemical usage fees come from the manufacturer and the operator. 

Fixed Operating Expenses

The Project's firm gas transportation costs are calculated in the fuel 
schedules discussed below.  Other fixed operating expenses are based on the 
Project's proposed budget for financial closing.  In the Project's O&M 
contract with Ogden Brandywine Operations, Inc., O&M expenses begin at $1.5 
million per year and are escalated by the GNP escalator for the contract's 
three year term. The Project Pro Forma assumes continued escalation at the 
same rate thereafter. The PES Report confirms the reasonableness of this 
assumption.

Turbine Overhaul and Lease Reserve

The Loan Agreement requires that the Project maintain a Rent Reserve equal to
the greater of $2.4 million or the sum of the succeeding two rent payments.  
The Project Pro Forma refers to the Rent Reserve as the "Lease Reserve."  The
Lease requires that the Project maintain an O&M Reserve account with an 
initial balance of $1 million increased at a rate of $125,000 per quarter over
the next two years and $375,000 per quarter for the two years thereafter until
it reaches $5 million.  If the Project draws on the O&M Reserve, it must 
replenish it to its required balance using up to 50 percent of the Project's 
available cash flow.  The Project Pro Forma refers to this reserve as the 
Turbine Overhaul Reserve.  PES provided this schedule.

The interest the Project earns on these reserves are credited to the Project 
as income that is included in the Income Statement.  This is consistent with 
the terms of the Lease.

     SCHEDULE E-LEASE PAYMENTS AND CAPACITY ADJUSTMENTS
                              
                              
The Project Lease Agreement was based on an estimated Project cost of $215 
million.  The Basic Rent Factors applied quarterly to the Project cost are 
provided in Schedule 10 to the Loan Agreement.

Under the Project Lease Agreement, the Basic Rent Factors are subject to 
change at the time of conversion based on the federal income tax to which GECC 
is subject and the annual rate of U.S. Treasury Notes with constant maturaties 
equal to the weighted average life of the lease for the four week period 
ending on the most recent Friday which is at least 15 days prior to date of 
closing for the lease ("Treasury Index Rate").  The Project Pro Forma adjusts 
the base lease payment assuming that GECC's federal tax rate is 35 percent and 
the Treasury Index Rate equals 6.83 percent.

The Project Pro Forma calculates annual lease payments on an operation year 
basis (i.e., Year 1 begins November 1996).  Lease payments are assumed to be 
paid on a calendar year basis.  This results in a shift of approximately one 
year in the Project Pro Forma to account for the difference between calendar 
years and operation years.


          SCHEDULE F-GAS SUPPLY INCOME STATEMENT AND  
          SCHEDULE G-GAS SUPPLY OPERATING ASSUMPTIONS
                              
                              
In Schedules F and G reside the calculations that estimate the Project's fuel
related revenues and costs.  Because the assumptions and calculations in 
Schedule F ultimately determine the financial results reported in Schedule G, 
it is best to consider the two together both within the Project Pro Forma and
in the context of the PPA and the GSA.  C.C. Pace has reviewed the fuel-
related inputs components of the Project Pro Forma and in the Pace Report, 
determined that they are reasonable.

The calculation of Project's energy payment costs are discussed below.

Dispatch Hours

The number of dispatch hours in the Closing Pro Forma were based on estimated 
Project run times provided by PEPCO.  These run times were allocated 
seasonally consistent with the Must Run provisions of the Amendment.  ICF has 
provided an updated dispatch profile in the "Independent Assessment of the 
Dispatchability of the Panda-Brandywine Project" based on the results of our 
own model runs.(5)  This dispatch profile provides the basis for the amount of
electricity sold and the amount of fuel used in the Project Pro Forma.  
Dispatch hours have been designated as "Unit 1" and "Unit 2" based on the 
conventions described above.

Gas and Fuel Oil Volumes and Compensation Price

As discussed in detail by C.C. Pace in the Pace Report, Project fuel supplies
can be divided conceptually into four pricing categories representing the four
different fuel recovery mechanisms in the PPA:

     -    the Firm Gas Reserve Rate ("FGRR")

     -    the Firm Gas Market Rate ("FGMR")

     -    the Interruptible Gas Rate ("IGR")

     -    the Oil Rate ("OR")

The application of each of these rates to a specific fuel price category is 
described in the Pace Report.

The first category represents the 60 "Must Run" dispatch hours per week for 
the first 85 percent of a single turbine's net electrical output (Amendment 
2.6(a)). Under the conventions of the Project Pro Forma, this Must Run output
is defined as the first 60 hours per week of generation from Unit 1.  For 
calculation purposes, the ICF Dispatch Report converts the partially 
dispatched Must Run generation from Unit 1 into equivalent "full load" hours 
(i.e., the number of hours that the Project would have to operate at full load 
to generate the same electrical output).  The fuel price on which the energy 
payment for the Must Run hours is based is calculated as the firm gas rate 
(FGRa).  The FGRa, under Appendix M in the Amendment, is equal to the Firm Gas 
Reserve Rate ("FGRR") for the first 15 years of operation and the Firm Gas 
Market Rate ("FGMR") thereafter.

The FGRR is defined in a fixed price stream in Appendix M subject to a one-
time adjustment based on the Producer Price Index for Oil and Gas Field 
Services between June 1, 1994 and the Actual Commercial Operation Date.  The 
actual escalation between June 1, 1994 and May 31, 1996 was 12.2 percent (6 
percent per year).  Assuming an annual escalation rate of 3.5 percent 
(consistent with the GNP inflator) between May 1, 1996 and November 1, 1996, 
the one-time FGRR escalator in the Project Pro Forma equals 14.2 percent 
providing a starting FGRR price of $2.95 in Year 1 escalating according to the 
PPA to $4.36 in Year 15.

In the first four years of operation, the FGMR price is reduced by 10 percent 
under the Amendment.

The initial FGMR was set at an initial June 1, 1990 price of $2.27 per MMBtu 
plus the firm displacement tariff rate on Columbia LNG pipeline ($0.0231 per 
MMBtu), which is now known as Cove Point LNG.  This is adjusted by a weighted
average: 77 percent times the change in the cumulative cost of four gas 
indices, two based on the Gulf Coast and two based in Appalachia, plus 23 
percent times half the change in the Consumer Price Index, which is meant to 
represent the transportation component of the price.  For the commodity price 
component of the FGRR, the Closing Pro Forma uses forecasted 1996 seasonal gas
prices escalated at 4.0 percent per year. 
- ----------------------------
(5) For further information on the basis for ICF Resources' dispatch estimates
see ICF Resources Incorporated, Independent Assessment of the Dispatchability
of the Panda-Brandywine Project, dated May 1996. 

The Project Pro Forma now uses ICF's gas price forecast to ensure consistency
with the dispatch forecast.

The actual escalation for the transportation/CPI portion of the FGMR between 
June 1, 1990 and May 31, 1996 was 20.6 percent total (3.2 percent per year).  
The Project Pro Forma assumes a 3.0 percent annual escalator after May 31, 
1996.

The remaining (i.e., non-Must Run) hours that Unit 1 would operate are also 
priced at the FGMR.  These hours are calculated as the difference between the 
dispatch hours and the Must Run full load equivalent hours.

The third pricing category, the Interruptible Gas Rate ("IGR") reflects the 
cost of fuel to Unit 2 when it is operating on natural gas.  The IGR is 
calculated based on the same market basket of gas price indices and 
transportation used in the FGMR.  However, the IGR is weighted seasonally 
71:29 commodity versus transportation March through November and 84:16 
December through February.

The fourth segment, the Oil Rate ("OR"), applies to Unit 2 output when it 
burns fuel oil.  The Project Pro Forma assumes that Unit 2 will operate on 
fuel oil for one-third of its winter hours.  A more precise calculation of the
Project's fuel oil requirements is possible only with greater detail in the 
expected dispatch profile.  In actuality the Project will likely only burn 
fuel oil on those days that its firm gas transportation capacity and balancing
capabilities are not sufficient to meet the Project's full dispatch 
requirements.

The Project has a number of alternatives that enable it to shift gas supply 
deliveries among days to match its constant daily firm transportation ("FT") 
capacity on its transporters.  This practice is known as balancing.  Cove 
Point LNG, previously Columbia LNG, allows for a shipper to be up to 20,000 
MMBtu out of balance for any given day during any hour.  Both Washington Gas 
Light ("WGL") and Columbia offer balancing services for a fee - WGL under 
its contract with the Project, Columbia under its Storage in Transit service.
These balancing services can be limited by the providers under circumstances 
of capacity constraint on their systems.

We have estimated the number of days of constraint on Columbia LNG, the most 
inexpensive of the balancing services as equal to the number of days Columbia 
interrupts WGL (which between December 1995 and February 1996 equaled 
48 days).  During half those days (24) we have assumed WGL's service is 
available.  We assume the Project uses fuel oil (i.e., no balancing services 
are available) during the remaining 24 days.(6)  The availability of balancing
services from Cove Point LNG, WGL and Columbia as well as the Project's 
dispatch profile obviate the need to use interruptible capacity.

OR equals $3.89 and is adjusted by the change in the average fuel oil price at
Baltimore, Norfolk and Philadelphia-"as reported in Platt's Oilgram Price 
Report in the U.S. Tank Car/Truck Transport table"-between June 1, 1990 and 
the relevant billing period (PPA, Section 6.2(b)(vi)).  As of May 1, 1996 the
adjusted OR rate equaled $5.03 per MMBtu. For consistency with the dispatch 
forecast, ICF has incorporated its own oil price forecast into the Project 
Pro Forma.  The Pace Report found the Project Pro Forma's modeling of fuel oil
prices to be reasonable.  
- ------------------------------
(6) The Project may also opportunistically sell its capacity and fuel supplies
  during periods when the value of gas supply and capacity exceeds its cost 
  and when operating on fuel oil has minimal effect on its dispatch.  ICF 
  Resources has not accounted for this opportunity in the pro forma.

Energy-Based Revenues (Gas Supply Income Statement)

The PPA provides an elaborate series of formulas to calculate the Project's 
energy payment from PEPCO.  After the Project begins commercial operations,
PEPCO will pay it a Unit Commitment Payment ("UCP") and a Dispatch Payment
("DP").  The UCP is paid on the first 99 MW of each Unit's operation based on
the number of hours the Project operates, contractual heat rates for Unit 1 
individually and Units 1 and 2 working together, contractual adjustments for 
unit performance based on historical ambient conditions and the cost of fuel 
and O&M.  The UCP also provides heat rate-based payments for start-ups using 
the cost of the appropriate interruptible fuel (IGR or  OR).  The DP provides 
an incremental payment for all Project operations based on a contractually 
defined relationship between level of operation and performance.

The Project Pro Forma simplifies the Project's energy payment calculation by 
multiplying the four fuel segments (FGRR, FGMR, IGR, and OR) by the 
appropriate hours of operation and a "contractual" heat rate of 8,461 Btu per 
kWh.  This simplification provides a conservative estimate of Project revenues 
because:

     -   The heat rates implicit in the UCP and DP payments
          considered together are greater than or equal to 8,461.

     -    The revenue calculation in the Project Pro Forma does
          not include start-up payments under the UCP.

To add a more precise calculation of revenues would require adding, at least, 
monthly estimates of dispatch, contractual performance and capability, and 
number of hot, cold, and partial start-ups.(7)  The Project Pro Forma meets 
thegoal of providing a reasonable, conservative estimate of the Project's 
energyrevenues without requiring additional assumptions about the details of 
the Project's forecasted operations.

Fuel Costs

The cost of the Project's contracted firm supply is fixed in its gas supply 
contract with MCN's Cogen Development Company at $2.33 per MMBtu escalated at 
4 percent per year plus a $0.10 per MMBtu "ANR Charge" escalated at $0.005 per
year after the first five years.  This cost escalation is reflected in the 
Project Pro Forma. 

The Project has a minimum contractual obligation to purchase 2,299,500 MMBtu 
per year at a rate of between 6,000 and 8,000 per day.  This gas, the 
"Limited Dispatch Quantity," is applied to the delivered FGRR requirements in 
the Project Pro Forma.

The FGRR volumes are delivered over 12 hours during weekdays accounting for 
approximately 9,200 MMBtu per day while the contract provides that the 
Limited Dispatch Quantity is delivered daily at a rate of between 6,000 and 
8,000 MMBtu per day.  However, the Project can avail itself to one of the 
available balancing services, receiving Limited Dispatch gas over the weekend
if necessary to smooth the disparity between the rate of takes of FGRR 
quantities.
- ----------------------------
(7) In essence, the Project Pro Forma assumes that start-up costs are   
    recovered as a pass-through in the calculation of the UCP and an 
    increase in the heat rate above the EPC guarantee.  The ICF Resources 
    dispatch forecast does not estimate start-ups although in consultation 
    with PES, it was determined that start-ups for Unit 1 on 200 for Unit 2 
    were consistent with the dispatch forecast.  



The Limited Dispatch Quantity has a Demand Charge of $21,292 associated with
it, escalating at $1,064 per year after the first five years.  This charge is
offset, however, with a Price Credit that eliminates the demand charge during
any month in which over 7,000 MMBtu per day is purchased.  This demand charge
is not represented in the Project Pro Forma, but given the Must Run 
requirements of the Project and the Project's flexibility in Limited Dispatch
takes on Columbia, the Demand Charge is unlikely to be assessed.

The Project may purchase either Scheduled Dispatch Gas or Dispatchable Gas to
fuel its FGMR requirements.  The Scheduled Dispatch Gas is priced at the 
monthly NYMEX futures price averaged the over the three days prior to closing
plus $0.50 per MMBtu.  This premium, to a certain degree, reflects the basis 
differential between the NYMEX price and the price at the GSA delivery point 
in Ohio.  The Project is obligated to take 80 percent of the Scheduled 
Dispatch Quantity that it nominates prior to the beginning of the month.

The GSA also provides interruptible gas at a $0.10 premium over the daily 
price of gas into Columbia Transmission.  The Project may also purchase 
its interruptible requirements from Cogen Development.

The Project Pro Forma provides a variety of options to the user for 
estimating gas purchase costs.  The Closing Pro Forma relies on the Cogen 
Development Scheduled Dispatch Gas for Winter FGMR deliveries.  All other FGMR
and IGR supplies are assumed to come from the spot market in Appalachia.  
These assumptions are reasonable considering the Project's transportation 
arrangements.  Those arrangement are described below.

Transportation

The transportation rates in the Closing Pro Forma for Columbia Transmission 
and Columbia LNG were taken from their espective tariffs.  Because the Closing 
Pro Forma assumes that gas supply comes from Appalachia, transportation on ANR
(a Gulf Coast to Upper Midwest pipeline) is unnecessary, so its tariff rates 
are not included.  The transportation rate on the Washington Gas Light system 
is set contractually at $0.05 per MMBtu.

Transportation rates under pipeline tariffs have tended to lag behind 
inflation.  Transportation rates are traditionally cost-based with a 
significant portion of the costs represented in sunk capital investment.  The
escalation rate of 1.5 percent applied to pipeline transportation (versus the 
3 to 4 percent escalators elsewhere in the Project Pro Forma) is consistent 
with this trend.

In addition to paying a monetary charge for transportation, shippers must also
pay an in-kind fuel use charge for any transportation capacity used.  The 
Project Pro Forma usesthe tariff fuel rates to build up the fuel purchase 
requirements for the Project.  For each of the three gas segments (FGRR, FGMR,
and IGR), the amount of gas purchased under the Project Pro Forma is properly 
calculated as the Units' consumption plus the pipeline fuel requirements.

Transportation fuel for the Limited Dispatch Gas (the FGRR segment) is priced
under the GSA at the Scheduled Dispatch rate.  In the Project Pro Forma, 
however, transportation fuel for both Unit 1 gas supplies (FGRR and FGMR) is
calculated based on a weighted average of the FGRR (Limited Dispatch gas) and
the FGMR (Scheduled Dispatch gas) and spot gas.  Because of the premium 
associated with the FGRR, using the FGRR for FGR transportation fuel provides 
a higher-than- expected, conservative estimate for that cost.

The Project Pro Forma assumes that the Project's unused firm capacity can be
resold for 50 percent of the tariff rate (Schedule A).  The Project will be 
most likely to resell its fir capacity during the winter when dispatch is the
lowest.  This happens to be the period when interruption is most likely on 
Columbia.  According to U.S. Midwest Natural Gas Market Review, short term 
capacity releases on Columbia between December 1995 and February 1996 were 
priced from 60 to 82 percent of the Columbia tariff rate.  Even adjusting for
the severity of last winter, a 50 percent recovery of transportation costs 
appears reasonable.

The Project Pro Forma calculates the total cost of interruptible 
transportation ("IT") based on the total IGR volumes.  The IT Savings 
adjustments for Commodity and Fuel reduce the Project's costs by the amount of
firm transportation used for IGR supplies.  At the level of dispatch provided 
in the dispatch forecast and with the available flexibility in firm 
transportation utilization, IT is not used.  As a result, savings in IT costs 
associated with the Project using its IT offset the cost of IT used for the 
IGR volumes.

C.C. Pace reviewed the transportation costs used in the Project Pro Forma and 
found that the Project Pro Forma is based on a reasonable forecast of 
transportation costs.  C.C. Pace also concluded that both the gas 
transportation volumes and amounts to be received from short-term releases of 
pipeline capacity assumed for purposes of the Project Pro Forma are 
reasonable.

The levels of dispatch indicated in the Dispatch Analysis are consistent with 
an operating pattern where the Project is dispatched only during weekdays 
(i.e., approximately 260 times per year).  Given the uncertainty regarding 
dispatch, a possible range of 200 to 300 starts per year is reasonable.  PES 
has assumed 200 start-ups for Unit 2 in estimating the Project's overhaul 
schedule.

The Dispatch Analysis indicates that the Project operates at minimum load for 
a number of hours each year.  This is the result of the Project running under 
the minimum load conditions in the PPA.  Under those circumstances, only Unit 
1 would be operating.  It is reasonable to assume, therefore, that Unit 1 is 
started more often than Unit 2.  PES has assumed 225 start-ups for Unit 1 in 
estimating the Project's overhaul schedule.



                         CONCLUSIONS
                              
                              
Based on our review, we find the Project Pro Forma a reasonable reflection of 
the Project's expected costs, revenues and cash flows.  The bases for this 
assessment are as follows:

     1.   The financial projections in the Project Pro Forma
          provide a reasonable reflection of the Project's expected
          costs, revenues and cash flows.
       
     2.   The Project's net cash flow will average approximately
          $22.9 million per year, reflecting a range of $5.9 million
          in 1998 to $33.8 million in 2016.

     3.   The estimated lease coverage ratios (i.e. the ratio of
          earnings before income taxes to lease payments) are
          presented in Table ES-1.  During the 20-year term of the
          GECC lease, the Project's lease coverages will range from
          3.05:1.0 in 1997 to 1.61:1.0 in 2016.  On average, the
          Project's lease coverage will be 1.84:1.0.
       
     4.   The energy and capacity revenue calculations are
          appropriate given the PPA.  Expectations for capacity
          payment adjustments under the PPA are reasonable given
          recent peak day demand on PEPCO.
 

                              Respectfully Submitted,

                              /s/ ICF Resources Incorporated


<PAGE>


                          APPENDIX
                 PANDA BRANDYWINE PRO FORMA
                              
                              



                              Panda-Brandywine L.P.

                               230MW PEPCO Project

                                Income Statement

<TABLE>
<CAPTION>

                                      Year Ended   Year Ended    Year Ended   Year Ended    Year Ended   Year Ended    Year Ended   
                                       Dec-1996     Dec-1997      Dec-1998     Dec-1999      Dec-2000     Dec-2001      Dec-2002    
                                       --------     --------      --------     --------      --------     --------      --------    
<S>                                   <C>          <C>           <C>          <C>           <C>          <C>           <C>
Sales Revenue:
  Capacity - Contract Amount          $6,320,400   $38,005,200   $38,511,200  $39,067,800   $40,765,200  $47,324,800   $49,873,200  
  Capacity - GNP Adjustment              452,610     2,721,587     2,757,822    2,797,680     2,919,233    3,388,971     3,571,465  
  Capacity - Interest Rate Adjusment    (139,104)     (835,912)     (844,928)   (859,096)      (866,824)   (874,552)      (882,280)
  Capacity - Scheduled Adjustment     (6,633,906)  (15,000,000)  (16,000,000)           0    (1,000,000)   2,000,000             0  
  Capacity - Contingent Adjustment             0             0             0            0             0            0             0  
  Energy Sales - Unit #1               1,785,251    10,161,812    11,897,405   12,832,774    13,917,801   15,134,834    15,644,569  
  Energy Sales - Unit #2               1,360,461     6,113,819     8,099,603    9,645,470    11,283,994   11,003,500    10,440,028  
  Energy - Variable O&M                  405,826     2,252,437     2,804,184    3,188,760     3,594,974    3,639,736     3,606,478  
  Distilled Water Sales                    5,000        30,000        30,000       30,000        30,000       30,000        30,000  
  Firm Transportation Capacity Release    72,511       467,838       331,680      250,751       166,927      195,984       236,702  
  Interest Income                        162,347       227,334       370,123      518,227       648,146      746,457       767,928  
                                         -------       -------       -------      -------       -------      -------       -------  
     Total Revenues                    3,791,394    44,144,114    47,957,089   67,472,366    71,459,451   82,589,730    83,288,089  

Cost of Sales:
  Fuel Cost - Unit #1                  1,518,967     8,660,634    10,291,425   11,138,397    12,037,436   12,603,086    13,133,024  
  Fuel Cost - Unit #2                  1,081,509     4,623,765     6,186,231    7,414,754     8,736,243    8,540,172     8,166,897  
  Water Usage                             59,497       324,078       391,614      431,521       471,506      455,830       440,133  
  Water Discharge & Chemical Usage        48,374       268,844       331,463      372,652       415,443      409,775       403,683  
  Distilled Water Operating Costs         33,333       200,000       207,000      214,245       221,744      229,505       237,537  
                                          ------       -------       -------      -------       -------      -------       -------  
     Total Cost of Sales               2,741,681    14,077,321    17,407,734   19,571,570    21,882,372   22,238,368    22,381,273  

  Gross Profit                         1,049,716    30,066,793    30,549,355   47,900,796    49,577,079   60,351,362    60,906,816  

Fixed Expenses:
  Firm Transportation                    420,603     2,561,473     2,599,895    2,638,893     2,678,477    2,718,654     2,759,434  
  O&M Contract Costs                     245,500     1,473,000     1,524,555    1,577,914     1,633,141    1,690,301     1,749,462  
  Consumables                            125,000       750,000       776,250      803,419       831,538      860,642       890,765  
  Administrative Expenses                 83,333       500,000       517,500      535,613       554,359      573,762       593,843  
  Insurance                               83,333       500,000       515,000      530,450       546,364      562,754       579,637  
  Purchased Electricity                   68,609       411,652       424,002      436,722       449,823      463,318       477,218  
  Letters of Credit Fee                   15,000        90,000        90,000       90,000        90,000       90,000        90,000  
  Property Taxes                         400,000     2,620,510     2,483,407    2,339,772     2,189,399    2,032,074     1,867,581  
  Depreciation & Amortization                  0             0             0            0             0            0             0  
                                               -             -             -            -             -            -             -  
     Total Fixed Expenses              1,441,378     8,906,635     8,930,609    8,952,783     8,973,101    8,991,505     9,007,939  

  EBIT                                  (391,663)   21,160,158    21,618,747   38,948,014    40,603,977   51,359,856    51,898,877  
 
  Annual Lease Payments                        0     6,934,650     9,798,750   18,213,550    19,609,150   26,705,450    27,590,200  
                                               -     ---------     ---------   ----------    ----------   ----------    ----------  
  Net Income                           ($391,663)  $14,225,508   $11,819,997  $20,734,464   $20,994,827  $24,654,406   $24,308,677  
                                       =========   ===========   ===========  ===========   ===========  ===========   ===========  
</TABLE>
<PAGE>

<TABLE>
<CAPTION>
                                        Year Ended   Year Ended   Year Ended    Year Ended   Year Ended    Year Ended   Year Ended  
                                         Dec-2003     Dec-2004     Dec-2005      Dec-2006     Dec-2007      Dec-2008     Dec-2009   
                                         --------     --------     --------      --------     --------      --------     --------   
<S>                                     <C>          <C>          <C>           <C>          <C>           <C>          <C> 
Sales Revenue:
  Capacity - Contract Amount            $50,425,200  $50,420,600  $50,397,600   $50,784,000  $52,716,000   $52,752,800  $53,323,200 
  Capacity - GNP Adjustment               3,610,994    3,610,664    3,609,017     3,636,688    3,775,040     3,777,675    3,818,522 
  Capacity - Interest Rate Adjusment       (890,008)    (897,736)    (906,752)     (920,920)    (928,648)     (936,376)    (944,104)
  Capacity - Scheduled Adjustment                 0            0            0       275,000    1,850,000     3,050,000    4,250,000
  Capacity - Contingent Adjustment                0            0            0             0            0             0            0
  Energy Sales - Unit #1                 15,947,720   16,249,366   17,272,272    17,935,498   18,343,586    18,814,713   19,268,820 
  Energy Sales - Unit #2                 11,028,730   11,649,928   12,577,028    13,358,688   13,572,197    13,797,423   14,013,817 
  Energy - Variable O&M                   3,722,071    3,841,677    4,108,795     4,233,182    4,255,503     4,286,666    4,321,333 
  Distilled Water Sales                      30,000       30,000       30,000        30,000       30,000        30,000       30,000
  Firm Transportation Capacity Release      240,186      243,406      215,526       241,268      274,759       304,464      332,215 
  Interest Income                           782,830      795,782      806,540       823,334      852,674       882,368      924,144 
                                            -------      -------      -------       -------      -------       -------      ------- 
     Total Revenues                      84,897,723   85,943,688   88,110,028    90,396,738   94,741,111    96,759,734   99,337,948 
                                                                                                                                    
Cost of Sales:                                                                                                                      
  Fuel Cost - Unit #1                    13,608,860   14,102,578   15,098,073    15,646,920   16,281,692    16,963,559   17,676,584 
  Fuel Cost - Unit #2                     8,706,472    9,280,775   10,115,976    10,708,581   10,912,119    11,166,265   11,445,052 
  Water Usage                               440,230      440,335      445,798       451,280      440,110       429,628      419,832 
  Water Discharge & Chemical Usage          411,954      420,399      434,231       448,467      446,214        44,395      443,039 
  Distilled Water Operating Costs           245,851      254,456      263,362       272,579      282,120       291,994      302,214 
                                            -------      -------      -------       -------      -------       -------      ------- 
     Total Cost of Sales                223,413,367   24,498,543   26,357,440    27,527,827   28,362,255    29,295,841   30,286,721 
                                                                                                                                    
  Gross Profit                           61,484,356   61,445,145   61,752,587    62,868,910   66,378,856    67,463,893   69,051,227 
                                                                                                                                    
Fixed Expenses:                                                                                                                     
  Firm Transportation                     2,800,825    2,842,837    2,885,480     2,928,762    2,972,694     3,017,284    3,062,543 
  O&M Contract Costs                      1,810,693    1,874,067    1,939,660     2,007,548    2,077,812     2,150,535    2,225,804 
  Consumables                               921,941      954,209      987,607     1,022,173    1,057,949     1,094,977    1,133,301 
  Administrative Expenses                   614,628      636,140      658,405       681,449      705,299       729,985      755,534 
  Insurance                                 597,026      614,937      633,385       652,387      671,958       692,117      712,880 
  Purchased Electricity                     491,534      506,280      521,469       537,113      553,226       569,823      586,918 
  Letters of Credit Fee                      90,000       90,000       90,000        90,000       90,000        90,000       90,000 
  Property Taxes                          1,695,695    1,599,555    1,583,926     1,567,032    1,532,315     1,512,427    1,491,130 
  Depreciation & Amortization                     0            0            0             0            0             0            0
                                                  -            -            -             -            -             -            -
     Total Fixed Expenses                 9,022,343    9,118,026    9,299,931     9,486,463    9,661,253     9,857,148   10,058,111 
                                                                                                                                    
  EBIT                                   52,462,013   52,327,119   52,452,656    53,382,447   56,717,603    57,606,744   58,993,116 
                                                                                                                                    
  Annual Lease Payments                  28,140,300   28,343,300   28,672,450    28,629,500   29,534,450    30,717,600   31,628,350 
                                         ----------   ----------   ----------    ----------   ----------    ----------   ---------- 
  Net Income                            $24,321,713  $23,983,819  $23,780,206   $24,752,947  $27,183,153   $26,889,144  $27,364,766 
                                        ===========  ===========  ===========   ===========  ===========   ===========  =========== 
                        
</TABLE>
<PAGE>

<TABLE>
<CAPTION>
                                                                                           
                                          Year Ended    Year Ended   Year Ended   Year Ended    Year Ended    Year Ended
                                           Dec-2010      Dec-2011     Dec-2012     Dec-2013      Dec-2014      Dec-2015 
                                           --------      --------     --------     --------      --------      -------- 
<S>                                       <C>           <C>          <C>          <C>           <C>           <C>  
Sales Revenue:                                                                                               
  Capacity - Contract Amount              $55,508,200   $57,794,400  $63,158,000  $64,574,800   $64,786,400   $60,848,800     
  Capacity - GNP Adjustment                 3,974,992     4,138,709    4,522,801    4,624,259     4,639,412     4,357,437     
  Capacity - Interest Rate Adjusment         (950,544)     (950,544)    (950,544)    (950,544)     (950,544)     (861,672)    
  Capacity - Scheduled Adjustment           5,450,000     6,650,000    7,850,000    9,050,000    10,250,000    11,450,000     
  Capacity - Contingent Adjustment                  0             0            0            0             0             0     
  Energy Sales - Unit #1                   20,002,633    21,517,421   23,559,238   24,504,792    25,971,074    26,843,104
  Energy Sales - Unit #2                   14,399,188    14,617,709   14,881,431   15,154,694    15,714,435    15,876,396  
  Energy - Variable O&M                     4,412,867     4,442,955    4,489,177    4,540,719     4,680,416     4,705,291     
  Distilled Water Sales                        30,000        30,000       30,000       30,000        30,000        30,000     
  Firm Transportation Capacity Release        352,351       384,341      410,331      436,021       451,619       493,653     
  Interest Income                             973,889     1,063,079    1,155,141    1,201,907     1,228,018     1,204,820     
                                              -------     ---------    ---------    ---------     ---------     ---------     
     Total Revenues                       104,153,576   109,688,070  119,105,576  123,166,650   126,800,831   124,947,829  
                                                                                                                              
Cost of Sales:                                                                                                                
  Fuel Cost - Unit #1                      18,495,575    19,138,672   20,454,130   21,415,036    22,525,484    23,103,617     
  Fuel Cost - Unit #2                      11,864,581    12,061,244   12,377,243   12,686,758    13,243,122    13,467,875     
  Water Usage                                 410,720       401,811      393,506      385,794       378,665       372,113     
  Water Discharge & Chemical Usage            442,179       441,323      440,924      441,002       441,579       442,683     
  Distilled Water Operating Costs             312,791       323,739      335,070      346,797       358,935       371,498     
                                              -------       -------      -------      -------       -------       -------     
     Total Cost of Sales                   31,525,846    32,366,788   34,000,873   35,275,387    36,947,786    37,757,785     
                                                                                                                              
  Gross Profit                             72,627,730    77,321,282   85,104,703   87,891,263    89,853,046    87,190,044     
                                                                                                                              
Fixed Expenses:                                                                                                               
  Firm Transportation                       3,108,481     3,155,109    3,202,435    3,250,472     3,299,229     3,348,717     
  O&M Contract Costs                        2,303,707     2,384,337    2,467,789    2,554,161     2,643,557     2,736,082     
  Consumables                               1,172,967     1,214,021    1,256,512    1,300,490     1,346,007     1,393,117     
  Administrative Expenses                     781,978       809,347      837,674      866,993       897,338       928,745     
  Insurance                                   734,267       756,295      778,984      802,353       826,424       851,217     
  Purchased Electricity                       604,525       622,661      641,341      660,581       680,398       700,810     
  Letters of Credit Fee                        90,000        90,000       90,000       90,000        90,000        90,000   
  Property Taxes                            1,468,376     1,444,116    1,418,298    1,390,870     1,361,777     1,330,965   
  Depreciation & Amortization                       0             0            0            0             0             0     
                                                    -             -            -            -             -             -     
     Total Fixed Expenses                  10,264,302    10,475,886   10,693,033   10,915,920    11,144,730    11,379,652     
                                                                                                                              
  EBIT                                     62,363,428    66,845,397   74,411,671   76,975,343    78,708,316    75,810,392  
                                                                                                                              
  Annual Lease Payments                    33,989,000    35,664,950   41,937,300   43,866,450    45,574,050    45,401,250     
                                           ----------    ----------   ----------   ----------    ----------    ----------     
  Net Income                              $28,374,428   $31,180,447  $32,474,371  $33,108,893   $33,134,266   $30,409,142     
                                          ===========   ===========  ===========  ===========   ===========   ===========     
</TABLE>
<PAGE>
                    
<TABLE>
<CAPTION>

                                        Year Ended   Year Ended   Year Ended   Year Ended   Year Ended   Year Ended       Total
                                         Dec-2016     Dec-2017     Dec-2018     Dec-2019     Dec-2020     Dec-2021  
                                         --------     --------     --------     --------     --------     --------  
<S>                                     <C>          <C>          <C>          <C>          <C>          <C>         <C>       
Contract Sales Revenue: 
  Capacity - Contract Amount            $52,113,400  $52,982,800  $53,925,800  $54,896,400  $55,903,800  $47,334,000 $1,304,514,000
  Capacity - GNP Adjustment               3,731,887    3,794,146    3,861,675    3,931,181    4,003,321    3,389,630     93,417,420 
  Capacity - Interest Rate Adjustment      (417,312)    (417,312)    (417,312)    (417,312)    (417,312)    (347,760)   (19,775,952)
  Capacity - Scheduled Adjustment        12,650,000   13,850,000   15,050,000   16,250,000   17,450,000   15,375,000    114,116,094
  Capacity - Contingent Adjustment                0            0            0            0            0            0              0 
  Energy Sales - Unit #1                 27,812,826   28,857,807   29,966,410   31,582,358   32,731,962   28,042,023    526,598,069 
  Energy Sales - Unit #2                 16,379,325   16,910,204   17,465,719   18,298,274   18,837,999   16,427,802    342,907,861
  Energy - Variable O&M                   4,766,657    4,833,587    4,903,449    5,046,573    5,105,456    4,353,193    104,541,961 
  Distilled Water Sales                      30,000       30,000       30,000       30,000       30,000       25,000        750,000 
  Firm Transportation Capacity Release      525,970      554,546      580,824      599,756      627,817      535,622      9,527,070
  Interest Income                           913,110      654,412      666,762      679,545      692,775      555,695     20,297,386
                                            -------      -------      -------      -------      -------      -------     ----------
     Total Revenues                     118,505,862  122,050,189  126,033,327  130,896,774  134,965,818  115,690,204  2,496,893,909

Cost of Sales: 
  Fuel Cost - Unit #1                    24,088,518   25,151,799   26,271,823   27,553,673   28,784,756   24,745,587    460,489,906 
  Fuel Cost - Unit #2                    13,778,331   14,206,260   14,759,158   15,554,296   16,103,082   14,055,371    281,242,133
  Water Usage                               365,435      359,119      353,155      347,535      342,251      282,833     10,034,329 
  Water Discharge & Chemical Usage          443,494      444,600      446,011      447,737      449,787      379,163     10,559,413 
  Distilled Water Operating Costs           384,500      397,958      411,886      426,302      441,223      380,555      7,747,194
                                            -------      -------      -------      -------      -------      -------      ---------
     Total Cost of Sales                 39,060,279   40,559,736   42,242,033   44,329,543   46,121,098   39,843,508    762,325,780 

  Gross Profit                           79,445,584   81,490,453   83,791,293   86,567,231   88,844,720   75,846,696  1,734,568,129

Fixed Expenses:
  Firm Transportation                     3,398,948    3,449,932    3,501,681    3,554,207    3,607,520    3,051,360     76,815,945
  O&M Contract Costs                      2,831,844    2,930,959    3,033,543    3,139,717    3,249,607    2,802,786     57,058,082
  Consumables                             1,441,876    1,492,342    1,544,574    1,598,634    1,654,586    1,427,080     29,051,976 
  Administrative Expenses                   961,251      994,894    1,029,716    1,065,756    1,103,057      951,387     19,367,984
  Insurance                                 876,753      903,056      930,147      958,052      986,793      846,998     18,143,566
  Purchased Electricity                     721,835      743,490      765,794      788,768      812,431      697,337     14,937,676 
  Letters of Credit Fee                      90,000       90,000       90,000       90,000       90,000       75,000      2,250,000 
  Property Taxes                          1,298,375    1,263,949    1,227,626    1,189,346    1,149,042    2,140,362     41,597,925 
  Depreciation & Amortization                     0            0            0            0            0            0              0 
                                                  -            -            -            -            -            -              - 
     Total Fixed Expenses                11,620,882   11,868,622   12,123,081   12,384,478   12,653,036   11,992,309    259,223,154

EBIT                                     67,824,702   69,621,831   71,668,213   74,182,752   76,191,685   63,854,387  1,475,344,974

Annual Lease Payments                    42,140,350   15,077,276   15,077,276   15,077,276   15,077,276   15,077,276    678,477,431
                                         ----------   ----------   ----------   ----------   ----------   ----------    -----------
Net Income                              $25,684,352  $54,544,555  $56,590,936  $59,105,476  $61,114,408  $48,777,111   $796,867,543
                                        ===========  ===========  ===========  ===========  ===========  ===========   ============
</TABLE>
<PAGE>


                             Panda-Brandywine L.P.

                              230MW PEPCO Project

                              Cash Flow Statement
<TABLE>
<CAPTION>

                          Year Ended  Year Ended   Year Ended   Year Ended   Year Ended   Year Ended   Year Ended    Year Ended    
                           Dec-1996    Dec-1997     Dec-1998     Dec-1999     Dec-2000     Dec-2001     Dec-2002      Dec-2003     
                           --------    --------     --------     --------     --------     --------     --------      --------     
<S>                       <C>        <C>          <C>          <C>          <C>          <C>           <C>           <C>      
Net Income                ($391,663) $14,225,508  $11,819,997  $20,734,464  $20,994,827  $24,654,406   $24,308,677   $24,321,713   
  + Depreciation & 
       Amortization               0            0            0            0            0            0             0             0   
  + Lease Payments                0    6,934,650    9,798,750   18,213,550   19,609,150   26,705,450    27,590,200    28,140,300   
  + Contingency           8,750,274            0            0            0            0            0             0             0   
                          ---------            -            -            -            -            -             -             -   
    Cash Flow Available
       for Lease Payment  8,358,611   21,160,158   21,618,747   38,948,014   40,603,977   51,359,856    51,898,877    52,462,013   

Lease Payments                    0   (6,934,650)  (9,798,750) (18,213,550) (19,609,150) (26,705,450)  (27,590,200)  (28,140,300)  
Reserves:
  Net Overhaul Reserve     (250,000)  (1,196,000)  (1,668,610)  (2,245,573)  (1,466,232)  (3,215,936)   (1,542,214)     (981,563)  
  Lease Reserve          (1,067,325)  (1,432,050)  (4,207,400)    (697,800)  (3,548,150)    (442,375)     (275,050)     (101,500)  
                         ----------   ----------   ----------     --------   ----------     --------      --------      --------   
    Total Reserves       (1,317,325)  (2,628,050)  (5,876,010)  (2,943,373)  (5,014,382)  (3,658,311)   (1,817,264)   (1,083,063)  

Net Cash Flow            $7,041,286  $11,597,458   $5,943,987  $17,791,091  $15,980,446  $20,996,095   $22,491,413   $23,238,650   
                         ==========  ===========   ==========  ===========  ===========  ===========   ===========   ===========   


Lease Coverages                             3.05         2.21         2.14         2.07         1.92          1.88          1.86   
</TABLE>
<PAGE>

<TABLE>
<CAPTION>
                          Year Ended   Year Ended    Year Ended   Year Ended   Year Ended   Year Ended   Year Ended   Year Ended
                           Dec-2004     Dec-2005      Dec-2006     Dec-2007     Dec-2008     Dec-2009     Dec-2010     Dec-2011    
                           --------     --------      --------     --------     --------     --------     --------     --------    
<S>                      <C>           <C>          <C>          <C>          <C>          <C>          <C>          <C> 
Net Income               $23,983,819   $23,780,206  $24,752,947  $27,183,153  $26,889,144  $27,364,766  $28,374,428  $31,180,447   
  + Depreciation &                                        
      Amortization                 0             0            0            0            0            0            0            0   
  + Lease Payments        28,343,300    28,672,450   28,629,500   29,534,450   30,717,600   31,628,350   33,989,000   35,664,950   
  + Contingency                    0             0            0            0            0            0            0            0   
                                   -             -            -            -            -            -            -            -   
   Cash Flow Available                                    
      for Lease Payment   52,327,119    52,452,656   53,382,447   56,717,603     57,606,744  58,993,116  62,363,428   66,845,397   
                                                          
Lease Payments           (28,343,300)  (28,672,450) (28,629,500) (29,534,450) (30,717,600) (31,628,350) (33,989,000) (35,664,950)
Reserves:                                                 
  Net Overhaul Reserve    (1,079,532)   (3,654,807)  (3,850,870)  (1,126,366)  (1,895,774)  (1,206,592)  (2,855,006)  (2,873,996)   
  Lease Reserve             (164,575)       21,475     (452,475)    (591,575)    (455,375)  (1,180,325)    (837,975)  (3,136,175)  
                            --------        ------     --------     --------     --------   ----------     --------   ----------   
    Total Reserves        (1,244,107)   (3,633,332)  (4,303,345)  (1,717,941)  (2,351,149)  (2,386,917)  (3,692,981)  (6,010,171)  
                                                          
Net Cash Flow            $22,739,712   $20,146,875  $20,449,603  $25,465,211  $24,537,995  $24,977,849  $24,681,448  $25,170,276   
                         ===========   ===========  ===========  ===========  ===========  ===========  ===========  ===========   
                                                          
                                                          
Lease Coverages                 1.85          1.83         1.86         1.92         1.88         1.87         1.83         1.87   
</TABLE>
<PAGE>

<TABLE>
<CAPTION>

                          Year Ended   Year Ended   Year Ended   Year Ended   Year Ended   Year Ended   Year Ended    Year Ended   
                           Dec-2012     Dec-2013     Dec-2014     Dec-2015     Dec-2016     Dec-2017     Dec-2018      Dec-2019    
                           --------     --------     --------     --------     --------     --------     --------      --------    
<S>                      <C>          <C>          <C>          <C>          <C>          <C>          <C>           <C>
Net Income               $32,474,371  $33,108,893  $33,134,266  $30,409,142  $25,684,352  $54,544,555  $56,590,936   $59,105,476    
  + Depreciation &                                                                                                                 
      Amortization                 0            0            0            0            0            0            0             0    
  + Lease Payments        41,937,300   43,866,450   45,574,050   45,401,250   42,140,350   15,077,276   15,077,276    15,077,276   
  + Contingency                    0            0            0            0            0            0            0             0  
                                   -            -            -            -            -            -            -             -  
   Cash Flow Available                                                                                                             
      for Lease Payment   74,411,671   76,975,343   78,708,316   75,810,392   67,824,702   69,621,831   71,668,213    74,182,752    
                                                                                                                                   
Lease Payments           (41,937,300) (43,866,450) (45,574,050) (45,401,250) (42,140,350) (15,077,276) (15,077,276)  (15,077,276)  
Reserves:                                                                                                                          
  Net Overhaul Reserve    (1,421,537)  (1,384,592)  (5,878,464)  (1,483,210)  (5,432,032)  (1,588,851)  (1,747,433)   (4,850,260)  
  Lease Reserve             (964,575)    (853,800)      86,400    1,630,450   13,531,537            0            0             0    
                            --------     --------       ------    ---------   ----------            -            -             -    
    Total Reserves        (2,386,112)  (2,238,392)  (5,792,064)     147,240    8,099,505   (1,588,851)  (1,747,433)   (4,850,260)  
                                                                                                                                   
Net Cash Flow            $30,088,258  $30,870,501  $27,342,202  $30,556,382  $33,783,857  $52,955,704  $54,843,504   $54,255,216   
                         ===========  ===========  ===========  ===========  ===========  ===========  ===========   ===========   
                                                                                                                                   
                                                                                                                                   
Lease Coverages                 1.77         1.75         1.73         1.67         1.61         4.62         4.75          4.92  
                                                                 
</TABLE>
<PAGE>

<TABLE>
<CAPTION>

                               Year Ended     Year Ended          Total
                                Dec-2020       Dec-2021          Contract
                                --------       --------          --------
<S>                            <C>            <C>              <C>
Net Income                     $61,114,408    $48,777,111      $796,867,543
 + Depreciation &
      Amortization                       0              0                 0
 + Lease Payments               15,077,276     15,077,276       678,477,431
 + Contingency                   6,000,000              0        14,750,274
                                 ---------              -        ----------
   Cash Flow Available 
       for Lease Payment        82,191,685     63,854,387     1,490,095,248

Lease Payments                 (15,077,276)   (15,077,276)     (678,477,431)
Reserves:
  Net Overhaul Reserve          (1,871,893)    (4,054,055)      (60,821,397)
  Lease Reserve                          0      7,538,638         2,400,000
                                         -      ---------         ---------
    Total Reserves              (1,871,893)     3,484,583       (58,421,397)

Net Cash Flow                  $65,242,515    $52,261,694      $753,196,420
                               ===========    ===========      ============


Lease Coverages                       5.45           4.24 
</TABLE>

<PAGE>

                             Panda-Brandywine L.P.

                              230MW PEPCO Project

                            Development Assumptions
<TABLE>
<CAPTION>
<S>                                             <C>                   <C>                                             <C>

   Lease Financing:                                                 * Estimated Project Costs
    Leased Amount                                     $215,000,000  * Cogen Construction Costs                         $118,258,816
    Lease Term (Years)                                          20  * Distilled Water Construction Costs                 $3,400,000
    Average Life                                              14.9  * Electrical Transmission Line & Fiber Optics        $4,411,007
    Implicit rate (Pre-tax)                                  10.20% * Effluent Water Pipeline                           $10,639,600
    Treasury Index Rate (Base)                                7.38% * Columbia Gas Pipeline Expansion                    $8,838,294
    Treasury Index Rate (Current)                             6.83% * PEPCO - Electrical Interconnect                    $2,200,000
                                                                    * PEPCO - RTU/AGC Communications                       $250,000
  Other Financing Assumptions:                                      * Sales Tax on 10% of Construction Costs               $434,000
  ---------------------------                                       * Water Wells on Site                                  $348,095
    Debt Service Reserve                                $2,400,000  * Building Permit                                      $200,668
    Letters of Credit (PEPCO, Fuel Supplier, etc.)      $6,000,000  * Builder's Risk Insurance                              579,645
    Annual Letter of Credit Fee                               1.50% * Other Construction Costs                              $25,000
    Interest Income Rate                                      4.00% * Land Purchase Costs (Including Title Insurance)    $4,180,669
    12 Year Treasury Bill Rate (Capacity Adjustment)          7.72% * Right-of Way Payments                                $714,171
    Annual GNP Deflator                                       3.50% * Outside Engineering Costs                          $2,896,553
    Actual Commercial Operations Date                       Nov-96  * Permitting & Regulatory Costs                      $1,670,176
    Months of Operation During 1996 (1st Calendar Year)          2  * Legal Costs                                        $2,399,413
    Months of Operation During 2021 (Last Calendar Year)        10  * Public Relations                                     $331,131
    Escalator Base Month                                    Jun-94  * Interest During Development/Construction          $19,218,038
    Annual CPI Deflator                                       3.00% * Other Financing Costs                              $9,256,926
                                                                    * Management & Administrative Costs                  $4,203,858
                                                                    * Natural Gas Reserves Development                   $3,165,981
  Tax Assumptions:                                                  * Furniture & Office Equipment                         $102,820
  ----------------                                                  * O&M Contractor                                     $1,006,200
    Federal Tax Rate                                          0.00% * Fuel Purchased During Construction                   $550,000
    State Tax Rate                                            0.00% * General Liability Insurance                           $88,838
    Property Tax Rate (1994)                                  3.32% * Spare Parts Inventory                              $1,750,000
    Annual Property Tax Rate Increase                         3.00% * Fuel Oil Inventory                                 $1,200,000
    Assessed Property Value (Real Property)                  50.00% * Initial Lease Reserve (Cash)                       $2,400,000
    Initial Assessed Value (Real Property)             $77,239,983  * Initial O&M Reserve (Cash)                         $1,000,000
    Annual Assessed Property Depreciation Rate                4.00% * Initial Warranty Reserve (Cash)                      $750,000
    Tax Depreciation Rate (Declining Value)                 150.00% * Contingency                                        $8,750,274
    Tax Depreciation Period                                     20  *                                                  ------------
    Amortization Period - Transaction Costs                102,820  *
                                                                    *    Total Project Costs                           $215,000,000
                                                                    *                                                  ============
</TABLE>

<PAGE>

                             Panda-Brandywine L.P.

                              230MW PEPCO Project

                             Operating Assumptions
<TABLE>
<CAPTION>

                                                 Year Ended  Year Ended  Year Ended  Year Ended  Year Ended  Year Ended  Year Ended 
                                                  Dec-1996    Dec-1997    Dec-1998    Dec-1999    Dec-2000    Dec-2001    Dec-2002
                                                  --------    --------    --------    --------    --------    --------    --------
<S>                                              <C>          <C>         <C>         <C>         <C>        <C>         <C> 
Operating Assumptions:
  Capacity in Kilowatts                             230,000     230,000     230,000     230,000     230,000     230,000     230,000 
  Weighted Average Energy Output - Unit #1          120,040     118,280     117,840     117,600     117,340     118,840     117,940
  Weighted Average Energy Output - Unit #2          120,040     118,280     117,840     117,600     117,340     118,840     117,940
  Firm Dispatch Energy Production                    99,000      99,000      99,000      99,000      99,000      99,000      99,000
  Hours Per Year Running Unit #1 (Full Load)            616       3,482       4,024       4,249       4,474       4,475       4,476 
  Hours Per Year Running Unit #2 (Full Load)            420       2,154       2,782       3,244       3,705       3,425       3,145 
  Contract Heat Rate (BTU/KWH)                        8,461       8,461       8,461       8,461       8,461       8,461       8,461
  Weighted Average Heat Rate - Unit #1 (BTU/KWH)      7,939       8,048       8,075       8,106       8,141       8,086       8,141
  Weighted Average Heat Rate - Unit #2 (BTU/KWH)      7,863       7,954       7,984       8,011       8,041       8,024       8,053 
  Actual Annual Energy - Unit #1 (MWH)               73,914     411,899     474,198     499,689     524,984     531,806     527,889 
  Actual Annual Energy - Unit #2 (MWH)               50,417     254,832     327,784     381,440     434,799     407,067     370,946
  Annual Fuel Usage - Unit #1 (DT's)                586,804   3,314,965   3,829,146   4,050,482   4,273,892   4,300,182   4,297,542
  Annual Fuel Usage - Unit #2 (DT's)                396,427   2,026,935   2,617,029   3,055,713   3,496,222   3,266,307   2,987,228

Electricity Revenues - Capacity:
  Capital Costs/KW Month 
       (Unadjusted Contract Year)                    $13.74      $13.92      $14.12      $14.33      $16.97      $18.03      $18.27
  Capital Costs/KW Year                              $27.48     $165.24     $167.44     $169.86     $177.24     $205.76     $216.84
  Capital Costs Per KWH                            $0.04463    $0.04745    $0.04161    $0.03998    $0.03962    $0.04598    $0.04845 
  GNP Deflator Adjustment/KW Year                     $1.97      $11.83      $11.99      $12.16      $12.69      $14.73      $15.53 
  GNP Deflator Adjustment Per KWH                  $0.00320    $0.00340    $0.00298    $0.00286    $0.00284    $0.00329    $0.00347
  Interest Rate Adjustment/KW Year                   ($0.60)     ($3.63)     ($3.67)     ($3.74)     ($3.77)     ($3.80)     ($3.84)
  Interest Rate Adjustment Per KWH                ($0.00098)  ($0.00104)  ($0.00091)  ($0.00088)  ($0.00084)  ($0.00085)  ($0.00086)
  Scheduled Adjustment/KW Year                      ($28.84)    ($65.22)    ($69.57)      $0.00      ($4.35)      $8.70       $0.00
  Scheduled Adjustment Per KWH                    ($0.04684)  ($0.01873)  ($0.01729)   $0.00000   ($0.00097)   $0.00194    $0.00000
  Contingent Adjustment/KW Year                       $0.00       $0.00       $0.00       $0.00       $0.00       $0.00       $0.00
  Contingent Adjustment Per KWH                    $0.00000    $0.00000    $0.00000    $0.00000    $0.00000    $0.00000    $0.00000
     Total Capacity Rate/KW Year                      $0.00     $108.22     $106.19     $178.29     $181.82     $225.39     $228.53
     Total Capacity Rate/KW Month                     $0.00       $9.02       $8.85      $14.86      $15.15      $18.78      $19.04
     Total Capacity Rate Per KWH                   $0.00000    $0.03108    $0.02639    $0.04196    $0.04064    $0.05037    $0.05106

Electricity Revenues -  Energy          Escalation
                                        ----------
  Energy Rate Per KWH (Weighted Average)           $0.02530    $0.02441    $0.02493    $0.02551    $0.02626    $0.02784    $0.02902
  Variable O&M Rate Per KWH                3.50%   $0.00326    $0.00338    $0.00350    $0.00362    $0.00375    $0.00388    $0.00401 
     Total Energy Rate Per KWH                     $0.02857    $0.02779    $0.02843    $0.02913    $0.03000    $0.03172    $0.03303 

Total Electricity Revenues - Capacity & Energy      $0.0286     $0.0589     $0.0548     $0.0711     $0.0706     $0.0821     $0.0841

Distilled Water Revenues:
  Water Delivery (Days/Year)                             42         250         250         250         250         250         250
  Daily Distilled Water Sales Volume (Gal)           80,000      80,000      80,000      80,000      80,000      80,000      80,000
  Distilled Water Sales Price ($/000 Gal)             $1.50       $1.50       $1.50       $1.50       $1.50       $1.50       $1.50

Contract Fuel Rates (Energy Revenue):
      FGRR - Firm Gas Reserve Rate ($/DT)             $2.95       $3.06       $3.18       $3.31       $3.45       $3.58       $3.72 
      FGMR - Firm Gas Market Rate ($/DT)              $2.75       $2.80       $2.85       $2.89       $2.94       $3.07       $3.20
      IGR - Interruptible Gas Rate ($/DT)             $2.53       $2.57       $2.62       $2.66       $2.75       $3.14       $3.28
      OR - Oil Rate ($/DT)                            $4.60       $4.57       $4.73       $5.00       $5.28       $5.51       $5.75
</TABLE>
<PAGE>

<TABLE>
<CAPTION>

                                                 Year Ended  Year Ended Year Ended Year Ended  Year Ended  Year Ended  Year Ended  
                                                  Dec-2003    Dec-2004   Dec-2005   Dec-2006    Dec-2007    Dec-2008    Dec-2009   
                                                  --------    --------   --------   --------    --------    --------    --------   
<S>                                              <C>         <C>        <C>        <C>         <C>         <C>         <C>   
Operating Assumptions:
  Capacity in Kilowatts                            230,000     230,000    230,000    230,000     230,000     230,000     230,000   
  Weighted Average Energy Output - Unit #1         117,690     117,450    120,000    118,120     117,760     117,530     117,270   
  Weighted Average Energy Output - Unit #2         117,690     117,450    120,000    118,120     117,760     117,530     117,270   
  Firm Dispatch Energy Production                   99,000      99,000     99,000     99,000      99,000      99,000      99,000   
  Hours Per Year Running Unit #1 (Full Load)         4,432       4,388      4,450      4,513       4,450       4,393       4,342   
  Hours Per Year Running Unit #2 (Full Load)         3,184       3,222      3,247      3,271       3,133       3,002       2,877   
  Contract Heat Rate (BTU/KWH)                       8,461       8,461      8,461      8,461       8,461       8,461       8,461   
  Weighted Average Heat Rate-Unit #1 (BTU/KWH)       8,174       8,209      8,166      8,051       8,085       8,119       8,153   
  Weighted Average Heat Rate-Unit #2 (BTU/KWH)       8,077       8,103      8,131      8,029       7,997       7,997       8,021   
  Actual Annual Energy - Unit #1 (MWH)             521,585     515,348    534,022    533,024     524,003     516,285     509,174   
  Actual Annual Energy - Unit #2 (MWH)             374,689     378,444    389,591    386,371     368,985     352,824     337,335   
  Annual Fuel Usage - Unit #1 (DT's)             4,263,440   4,230,492  4,360,825  4,291,374   4,236,562   4,191,718   4,151,297   
  Annual Fuel Usage - Unit #2 (DT's)             3,026,360   3,066,535  3,167,763  3,102,174   2,950,776   2,821,532   2,705,767   

Electricity Revenues - Capacity:
  Cap. Costs/KW Month -
    Unadjusted Contract Year                        $18.27      $18.26     $18.26     $19.10      $19.10      $19.18      $20.02   
  Capital Costs/KW Year                            $219.24     $219.22    $219.12    $220.80     $229.20     $229.36     $231.84   
  Capital Costs Per KWH                           $0.04947    $0.04996   $0.04924   $0.04893    $0.05151    $0.05221    $0.05340   
  GNP Deflator Adjustment/KW Year                   $15.70      $15.70     $15.69     $15.81      $16.41      $16.42      $16.60   
  GNP Deflator Adjustment Per KWH                 $0.00354    $0.00358   $0.00353   $0.00350    $0.00369    $0.00374    $0.00382   
  Interest Rate Adjustment/KW Year                  ($3.87)     ($3.90)    ($3.94)    ($4.00)     ($4.04)     ($4.07)     ($4.10)  
  Interest Rate Adjustment Per KWH               ($0.00087)  ($0.00089) ($0.00089) ($0.00089)  ($0.00091)  ($0.00093)  ($0.00095)  
  Scheduled Adjustment/KW Year                       $0.00       $0.00      $0.00      $1.20       $8.04      $13.26       18.48   
  Scheduled Adjustment Per KWH                    $0.00000    $0.00000   $0.00000   $0.00026    $0.00181    $0.00302    $0.00426   
  Contingent Adjustment/KW Year                      $0.00       $0.00      $0.00      $0.00       $0.00       $0.00       $0.00   
  Contingent Adjustment Per KWH                   $0.00000    $0.00000   $0.00000   $0.00000    $0.00000    $0.00000    $0.00000   
     Total Capacity Rate/KW Year                   $231.07     $231.02    $230.87    $233.80     $249.62     $254.97     $262.82   
     Total Capacity Rate/KW Month                   $19.26      $19.25     $19.24     $19.48      $20.80      $21.25      $21.90   
     Total Capacity Rate Per KWH                  $0.05214    $0.05265   $0.05188   $0.05181    $0.05610    $0.05804    $0.06053   

Electricity Revenues - Energy:          Escalation
                                        ----------
  Energy Rate Per KWH (Weighted Average)          $0.03010    $0.03121   $0.03232   $0.03404    $0.03574    $0.03752    $0.03932   
  Variable O&M Rate Per KWH               3.50%   $0.00415    $0.00430   $0.00445   $0.00460    $0.00477    $0.00493    $0.00510   
     Total Energy Rate Per KWH                    $0.03425    $0.03551   $0.03677   $0.03864    $0.04051    $0.04246    $0.04442   

Total Electricity Revenues-Capacity & Energy       $0.0864     $0.0882    $0.0886    $0.0905     $0.0966     $0.1005     $0.1050   

Distilled Water Revenues:
  Water Delivery (Days/Year)                           250         250        250        250         250         250         250   
  Daily Distilled Water Sales Volume (Gal)          80,000      80,000     80,000     80,000      80,000      80,000      80,000   
  Distilled Water Sales Price ($/000 Gal)            $1.50       $1.50      $1.50      $1.50       $1.50       $1.50       $1.50   

Contract Fuel Rates (Energy Revenue):
  FGRR - Firm Gas Reserve Rate ($/DT)                $3.80       $3.88      $3.95      $4.03       $4.11       $4.20       $4.28   
  FGMR - Firm Gas Market Rate ($/DT)                 $3.35       $3.49      $3.65      $3.91       $4.18       $4.46       $4.76   
  IGR - Interruptible Gas Rate ($/DT)                $3.43       $3.58      $3.75      $4.01       $4.29       $4.59       $4.90   
  OR - Oil Rate ($/DT)                               $6.00       $6.26      $6.53      $6.81       $7.10       $7.41       $7.72   

</TABLE>
<PAGE>

<TABLE>
<CAPTION>

                                                  Year Ended  Year Ended  Year Ended   
                                                   Dec-2010    Dec-2011    Dec-2012
                                                   --------    --------    --------
<S>                                               <C>        <C>          <C>  
Operating Assumptions:
  Capacity in Kilowatts                             230,000     230,000     230,000
  Weighted Average Energy Output - Unit #1          118,400     117,860     117,620
  Weighted Average Energy Output - Unit #2          118,400     117,860     117,620
  Firm Dispatch Energy Production                    99,000      99,000      99,000
  Hours Per Year Running Unit #1 (Full Load)          4,297       4,224       4,157
  Hours Per Year Running Unit #2 (Full Load)          2,757       2,669       2,586
  Contract Heat Rate (BTU/KWH)                        8,461       8,461       8,461
  Weighted Average Heat Rate-Unit #1 (BTU/KWH)        8,118       8,151       8,183
  Weighted Average Heat Rate-Unit #2 (BTU/KWH)        8,045       8,020       8,049
  Actual Annual Energy - Unit #1 (MWH)              508,800     497,854     488,986
  Actual Annual Energy - Unit #2 (MWH)              326,408     314,613     304,172
  Annual Fuel Usage - Unit #1 (DT's)              4,130,438   4,058,005   4,001,373 
  Annual Fuel Usage - Unit #2 (DT's)              2,625,953   2,523,193   2,448,281

Electricity Revenues - Capacity:
  Cap. Costs/KW Month -
    Unadjusted Contract Year                         $20.57      $22.79      $23.35
  Capital Costs/KW Year                             $241.34     $251.28     $274.60
  Capital Costs Per KWH                            $0.05616    $0.05949    $0.06605
  GNP Deflator Adjustment/KW Year                    $17.28      $17.99      $19.66   
  GNP Deflator Adjustment Per KWH                  $0.00402    $0.00426    $0.00473
  Interest Rate Adjustment/KW Year                   ($4.13)     ($4.13)     ($4.13)
  Interest Rate Adjustment Per KWH                ($0.00096)  ($0.00098)  ($0.00099)
  Scheduled Adjustment/KW Year                       $23.70      $28.91      $34.13
  Scheduled Adjustment Per KWH                     $0.00551    $0.00684    $0.00821
  Contingent Adjustment/KW Year                       $0.00       $0.00       $0.00 
  Contingent Adjustment Per KWH                    $0.00000    $0.00000    $0.00000 
     Total Capacity Rate/KW Year                    $278.19     $294.05     $324.26
     Total Capacity Rate/KW Month                    $23.18      $24.50      $27.02 
     Total Capacity Rate Per KWH                   $0.06473    $0.06961    $0.07800

Electricity Revenues - Energy: Escalation
  Energy Rate Per KWH (Weighted Average)           $0.04119    $0.04448    $0.04847
  Variable O&M Rate Per KWH  3.50%                 $0.00528    $0.00547    $0.00566
     Total Energy Rate Per KWH                     $0.04647    $0.04994    $0.05413

Total Electricity Revenues-Capacity &  Energy       $0.1112     $0.1196     $0.1321

Distilled Water Revenues:
  Water Delivery (Days/Year)                            250         250         250 
  Daily Distilled Water Sales Volume (Gal)           80,000      80,000      80,000
  Distilled Water Sales Price ($/000 Gal)             $1.50       $1.50       $1.50

Contract Fuel Rates (Energy Revenue):
  FGRR - Firm Gas Reserve Rate ($/DT)                 $4.36       $4.45       $4.54 
  FGMR - Firm Gas Market Rate ($/DT)                  $5.08       $5.37       $5.68
  IGR - Interruptible Gas Rate ($/DT)                 $5.23       $5.54       $5.86
  OR - Oil Rate ($/DT)                                $8.05       $8.40       $8.76
</TABLE>
<PAGE>

<TABLE>
<CAPTION>

                                         Year Ended  Year Ended  Year Ended  Year Ended  Year Ended  Year Ended    Year Ended 
                                          Dec-2013    Dec-2014    Dec-2015    Dec-2016    Dec-2017    Dec-2018      Dec-2019  
                                          --------    --------    --------    --------    --------    --------      --------  
<S>                                        <C>        <C>         <C>         <C>        <C>         <C>           <C>        
Operating Assumptions:
  Capacity in Kilowatts                    230,000     230,000     230,000     230,000     230,000     230,000       230,000  
  Weighted Average Energy Output- Unit #1  117,380     119,240     118,000     117,750     117,540     117,300       118,680  
  Weighted Average Energy Output- Unit #2  117,380     119,240     118,000     117,750     117,540     117,300       118,680  
  Firm Dispatch Energy Production           99,000      99,000      99,000      99,000      99,000      99,000        99,000  
  Hours Per Year Running Unit #1
    (Full Load)                              4,097       4,043       3,996       3,925       3,858       3,796         3,739  
  Hours Per Year Running Unit #2
    (Full Load)                              2,507       2,431       2,359       2,308       2,259       2,212         2,166  
  Contract Heat Rate (BTU/KWH)               8,461       8,461       8,461       8,461       8,461       8,461         8,461  
  Weighted Average Heat Rate - Unit #1
    (BTU/KWH)                                8,216       8,134       8,053       8,085       8,118       8,148         8,091  
  Weighted Average Heat Rate - Unit #2
    (BTU/KWH)                                8,067       8,087       8,108       8,008       7,968       7,986         8,006  
  Actual Annual Energy - Unit #1 (MWH)     480,905     482,099     471,493     462,141     453,510     445,312       443,705  
  Actual Annual Energy - Unit #2 (MWH)     294,230     289,865     278,329     271,774     265,543     259,467       257,116  
  Annual Fuel Usage - Unit #1 (DT's)     3,951,114   3,921,394   3,796,937   3,736,407   3,681,592   3,628,399     3,590,019  
  Annual Fuel Usage - Unit #2 (DT's)     2,373,555   2,344,135   2,256,692   2,176,367   2,115,847   2,072,103     2,058,470  

Electricity Revenues - Capacity:
  Capital Costs/KW Month 
    (Unadjusted Contract Year)              $23.63      $22.69      $18.83      $19.14      $19.48      $19.83        $20.19  
  Capital Costs/KW Year                    $280.76     $281.68     $264.56     $226.58     $230.36     $234.46       $238.68  
  Capital Costs Per KWH                   $0.06853    $0.06967    $0.06621    $0.05773    $0.05970    $0.06176      $0.06384  
  GNP Deflator Adjustment/KW Year           $20.11      $20.17      $18.95      $16.23      $16.50      $16.79        $17.09  
  GNP Deflator Adjustment Per KWH         $0.00491    $0.00499    $0.00474    $0.00413    $0.00428    $0.00442      $0.00457  
  Interest Rate Adjustment/KW Year          ($4.13)     ($4.13)     ($3.75)     ($1.81)     ($1.81)     ($1.81)       ($1.81) 
  Interest Rate Adjustment Per KWH       ($0.00101)  ($0.00102)  ($0.00094)  ($0.00046)  ($0.00047)  ($0.00048)    ($0.00049) 
  Scheduled Adjustment/KW Year              $39.35      $44.57      $49.78      $55.00      $60.22      $65.43        $70.65  
  Scheduled Adjustment Per KWH            $0.00960    $0.01102    $0.01246    $0.01401    $0.01561    $0.01724      $0.01890  
  Contingent Adjustment/KW Year              $0.00       $0.00       $0.00       $0.00       $0.00       $0.00         $0.00  
  Contingent Adjustment Per KWH           $0.00000    $0.00000    $0.00000    $0.00000    $0.00000    $0.00000      $0.00000  
     Total Capacity Rate/KW Year           $336.08     $342.28     $329.54     $295.99     $305.26     $314.87       $324.61  
     Total Capacity Rate/KW Month           $28.01      $28.52      $27.46      $24.67      $25.44      $26.24        $27.05  
     Total Capacity Rate Per KWH          $0.08203    $0.08466    $0.08247    $0.07542    $0.07912    $0.08294      $0.08682  

Electricity Revenues -  Energy:  
  Energy Rate Per KWH (Weighted Average)  $0.05116    $0.05400    $0.05697    $0.06021    $0.06365    $0.06730      $0.07117  
  Variable O&M Rate Per KWH               $0.00586    $0.00606    $0.00628    $0.00649    $0.00672    $0.00696      $0.00720  
     Total Energy Rate Per KWH            $0.05702    $0.06006    $0.06325    $0.06671    $0.07037    $0.07426      $0.07838  

Total Electricity Revenues - 
    Capacity & Energy                      $0.1391     $0.1447     $0.1457     $0.1421     $0.1495     $0.1572       $0.1652  

Distilled Water Revenues:
  Water Delivery (Days/Year)                   250         250         250         250         250         250           250  
  Daily Distilled Water Sales Volume (Gal)  80,000      80,000      80,000      80,000      80,000      80,000        80,000  
  Distilled Water Sales Price ($/000 Gal)    $1.50       $1.50       $1.50       $1.50       $1.50       $1.50         $1.50  

Contract Fuel Rates (Energy Revenue):
  FGRR - Firm Gas Reserve Rate ($/DT)        $4.63       $4.73       $4.82       $4.91       $5.00       $5.09         $5.18  
  FGMR - Firm Gas Market Rate ($/DT)         $6.01       $6.35       $6.71       $7.09       $7.49       $7.92         $8.38  
  IGR - Interruptible Gas Rate ($/DT)        $6.20       $6.56       $6.93       $7.33       $7.75       $8.19         $8.67  
  OR - Oil Rate ($/DT)                       $9.14       $9.53       $9.94      $10.37      $10.81      $11.28        $11.77  

</TABLE>
<PAGE>

<TABLE>
<CAPTION>

                                                  Year Ended     Year Ended
                                                   Dec-2020       Dec-2021
                                                   --------       --------
<S>                                              <C>            <C>
Operating Assumptions:
  Capacity in Kilowatts                             230,000        230,000
  Weighted Average Energy Output- Unit #1           117,950        117,740
  Weighted Average Energy Output- Unit #2           117,950        117,740
  Firm Dispatch Energy Production                    99,000         99,000
  Hours Per Year Running Unit #1
    (Full Load)                                       3,685          3,008
  Hours Per Year Running Unit #2
    (Full Load)                                       2,123          1,785
  Contract Heat Rate (BTU/KWH)                        8,461          8,461
  Weighted Average Heat Rate - Unit #1
    (BTU/KWH)                                         8,139          8,167
  Weighted Average Heat Rate - Unit #2
    (BTU/KWH)                                         8,026          8,002 
  Actual Annual Energy - Unit #1 (MWH)              434,671        354,213 
  Actual Annual Energy - Unit #2 (MWH)              250,352        210,123  
  Annual Fuel Usage - Unit #1 (DT's)              3,537,787      2,892,855
  Annual Fuel Usage - Unit #2 (DT's)              2,009,322      1,681,408

Electricity Revenues - Capacity:
  Capital Costs/KW Month 
    (Unadjusted Contract Year)                       $20.58          $0.00
  Capital Costs/KW Year                             $243.06        $205.80
  Capital Costs Per KWH                            $0.06596       $0.06841
  GNP Deflator Adjustment/KW Year                    $17.41         $14.74 
  GNP Deflator Adjustment Per KWH                  $0.00472       $0.00490
  Interest Rate Adjustment/KW Year                   ($1.81)        ($1.51)  
  Interest Rate Adjustment Per KWH                ($0.00049)     ($0.00050)
  Scheduled Adjustment/KW Year                       $75.87         $66.85
  Scheduled Adjustment Per KWH                     $0.02059       $0.02222
  Contingent Adjustment/KW Year                       $0.00          $0.00
  Contingent Adjustment Per KWH                    $0.00000       $0.00000
     Total Capacity Rate/KW Year                    $334.52        $285.87
     Total Capacity Rate/KW Month                    $27.88         $23.82
     Total Capacity Rate Per KWH                   $0.09077       $0.09502

Electricity Revenues -  Energy:  
  Energy Rate Per KWH (Weighted Average)           $0.07528       $0.07880
  Variable O&M Rate Per KWH                        $0.00745       $0.00771
     Total Energy Rate Per KWH                     $0.08274       $0.08651

Total Electricity Revenues - 
    Capacity & Energy                               $0.1735        $0.1815

Distilled Water Revenues:
  Water Delivery (Days/Year)                            250            208 
  Daily Distilled Water Sales Volume (Gal)           80,000         80,000
  Distilled Water Sales Price ($/000 Gal)             $1.50          $1.50

Contract Fuel Rates (Energy Revenue):
  FGRR - Firm Gas Reserve Rate ($/DT)                 $5.27          $5.37
  FGMR - Firm Gas Market Rate ($/DT)                  $8.86          $9.37
  IGR - Interruptible Gas Rate ($/DT)                 $9.17          $9.70
  OR - Oil Rate ($/DT)                               $12.27         $12.80
</TABLE>

<PAGE>

                             Panda-Brandywine L.P.

                              230MW PEPCO Project

                             Operating Assumptions
<TABLE>
<CAPTION>

                                   Year Ended   Year Ended    Year Ended   Year Ended    Year Ended   Year Ended   Year Ended
                                    Dec-1996     Dec-1997      Dec-1998     Dec-1999      Dec-2000     Dec-2001     Dec-2002
                                    --------     --------      --------     --------      --------     --------     --------
<S>                                 <C>          <C>          <C>           <C>          <C>          <C>           <C>    
Unit #1 - Fuel Cost:
  FGRR (Reserves) %                        78%          75%           65%          62%           59%          58%          59%
  FGMR (Market) %                          22%          25%           35%          38%           41%          42%          41%
  Blended Unit #1 Rate  ($/DT)          $2.84        $2.92         $2.97        $3.04         $3.14        $3.37        $3.51
  Blended Unit #1 Rate ($/KWH)       $0.02256     $0.02353      $0.02397     $0.02463      $0.02553     $0.02723     $0.02855

Unit #2 - Fuel Cost:
  IGR (Spot Gas) %                         80%          95%           94%          94%           93%          93%          93%
  OR (Fuel Oil) %                          20%           5%            6%           6%            7%           7%           7%
  Blended Unit #2 Rate  ($/DT)          $3.11        $2.89         $2.96        $3.02         $3.10        $3.23        $3.37
  Blended Unit #2 Rate ($/KWH)       $0.02444     $0.02296      $0.02363     $0.02421      $0.02489     $0.02592     $0.02715

Water Usage:
  Gallons Per Hour - Cooling 
    Towers & Distilled Water           55,000       55,000        55,000       55,000        55,000       55,000       55,000
  Gallons Per Hour - 
    Boiler Makeup                       1,500        1,500         1,500        1,500         1,500        1,500        1,500
  Charles County Waste 
    Water Rate            0.00%         $2.00        $2.00         $2.00        $2.00         $2.00        $2.00        $2.00
  WSSC Water Usage Rate 
    ($/000 Gallons)       2.00%         $3.26        $3.32         $3.39        $3.46         $3.53        $3.60        $3.67

Water Discharge & Chemical Usage:
  Gallons Per Hour - Cooling 
    Towers & Distilled Water           16,000       16,000        16,000       16,000        16,000       16,000       16,000
  Gallons Per Hour - Boiler Makeup        120          120           120          120           120          120          120
  WSSC Water Discharge Rate 
    ($/000 Gallons)  2.00%              $5.12        $5.22         $5.32        $5.43         $5.54        $5.65        $5.76 
  Chemical Usage Rate 
    ($/000 Gallons)       3.00%         $0.68        $0.70         $0.72        $0.74         $0.76        $0.79        $0.81

Distilled Water Costs:
  Annual Operating Costs  3.50%       $33,333     $200,000      $207,000     $214,245      $221,744     $229,505     $237,537

Fixed Operating Expenses:
  Firm Transportation                $420,603   $2,561,473    $2,599,895   $2,638,893    $2,678,477   $2,718,654   $2,759,434
  O&M Contract Costs      3.50%      $245,500   $1,473,000    $1,524,555   $1,577,914    $1,633,141   $1,690,301   $1,749,462
  Consumables             3.50%      $125,000     $750,000      $776,250     $803,419      $831,538     $860,642     $890,765
  Administrative Expenses 3.50%       $83,333     $500,000      $517,500     $535,613      $554,359     $573,762     $593,843
  Insurance               3.00%       $83,333     $500,000      $515,000     $530,450      $546,364     $562,754     $579,637
  Purchased Electricity   3.00%       $68,609     $411,652      $424,002     $436,722      $449,823     $463,318     $477,218
  Property Taxes          3.00%      $400,000   $2,620,510    $2,483,407   $2,339,772    $2,189,399   $2,032,074   $1,867,581

Turbine Overhaul Reserve:
  Overhaul Reserve - 
    Beginning of Year 
    ($5,000,000 Required Balance)  $1,000,000   $1,250,000    $1,750,000   $2,750,000    $4,250,000   $5,000,000   $5,175,000
  Additions to Reserve 
    ($0 Per Turbine Hour)            $250,000   $1,196,000    $1,668,610   $2,245,573    $1,466,232   $3,215,936   $1,542,214
  Turbine Overhauls  
    (100.00% of Contract Amount)           $0    ($696,000)    ($668,610)   ($745,573)    ($716,232) ($3,040,936) ($1,361,089)
  Reserve Disbursement                     $0           $0            $0           $0            $0           $0           $0
  Overhaul Reserve - End of Year   $1,250,000   $1,750,000    $2,750,000   $4,250,000    $5,000,000   $5,175,000   $5,356,125

Lease Reserve:
  Lease Reserve - Beginning 
    of Year                        $2,400,000   $3,467,325    $4,899,375   $9,106,775    $9,804,575  $13,352,725  $13,795,100
  Additions to Reserve             $1,067,325   $1,432,050    $4,207,400     $697,800    $3,548,150     $442,375     $275,050
  Reserve Disbursement                     $0           $0            $0           $0            $0           $0           $0
  Lease Reserve - End of Year      $3,467,325   $4,899,375    $9,106,775   $9,804,575   $13,352,725  $13,795,100  $14,070,150

</TABLE>
<PAGE>

<TABLE>
<CAPTION>

                                   Year Ended   Year Ended   Year Ended   Year Ended   Year Ended   Year Ended   Year Ended       
                                    Dec-2003     Dec-2004     Dec-2005     Dec-2006     Dec-2007     Dec-2008     Dec-2009        
                                    --------     --------     --------     --------     --------     --------     --------        
<S>                              <C>             <C>         <C>         <C>          <C>          <C>          <C>       
Unit #1 - Fuel Cost:
  FGRR (Reserves) %                       59%          60%          58%          58%          59%          60%          61%       
  FGMR (Market) %                         41%          40%          42%          42%          41%          40%          39%       
  Blended Unit #1 Rate  ($/DT)         $3.62        $3.73        $3.83        $3.98        $4.14        $4.31        $4.48        
  Blended Unit #1 Rate ($/KWH)      $0.02956     $0.03060     $0.03124     $0.03206     $0.03349     $0.03501     $0.03650        

Unit #2 - Fuel Cost:
  IGR (Spot Gas) %                        93%          93%          93%          92%          92%          92%          93%       
  OR (Fuel Oil) %                          7%           7%           7%           8%           8%           8%           7%       
  Blended Unit #2 Rate  ($/DT)         $3.52        $3.68        $3.86        $4.13        $4.40        $4.69        $4.98        
  Blended Unit #2 Rate ($/KWH)      $0.02846     $0.02983     $0.03138     $0.03318     $0.03520     $0.03747     $0.03997        

Water Usage:
  Gallons / Hour - Cooling 
    Towers & Dst. Water               55,000       55,000       55,000       55,000       55,000       55,000       55,000        
  Gallons Per Hour - Boiler Makeup     1,500        1,500        1,500        1,500        1,500        1,500        1,500        
  Charles Cty Waste Water Rate
    ($/000 Gallons)                    $2.00        $2.00        $2.00        $2.00        $2.00        $2.00        $2.00        
  WSSC Water Usage Rate 
    ($/000 Gallons)                    $3.74        $3.82        $3.89        $3.97        $4.05        $4.13        $4.21        

Water Discharge & Chemical Usage:
  Gallons / Hour-Cooling Towers 
    & Dst. Water                      16,000       16,000       16,000       16,000       16,000       16,000       16,000        
  Gallons Per Hour - Boiler Makeup       120          120          120          120          120          120          120        
  WSSC Water Discharge Rate 
    ($/000 Gallons)                    $5.88        $5.99        $6.11        $6.24        $6.36        $6.49        $6.62        
  Chemical Usage Rate 
    ($/000 Gallons)                    $0.84        $0.86        $0.89        $0.91        $0.94        $0.97        $1.00        

Distilled Water Costs:
  Annual Operating Costs            $245,851     $254,456     $263,362     $272,579     $282,120     $291,994     $302,214        

Fixed Operating Expenses:
  Firm Transportation             $2,800,825   $2,842,837   $2,885,480   $2,928,762   $2,972,694   $3,017,284   $3,062,543        
  O&M Contract Costs              $1,810,693   $1,874,067   $1,939,660   $2,007,548   $2,077,812   $2,150,535   $2,225,804        
  Consumables                       $921,941     $954,209     $987,607   $1,022,173   $1,057,949   $1,094,977   $1,133,301        
  Administrative Expenses           $614,628     $636,140     $658,405     $681,449     $705,299     $729,985     $755,534        
  Insurance                         $597,026     $614,937     $633,385     $652,387     $671,958     $692,117     $712,880        
  Purchased Electricity             $491,534     $506,280     $521,469     $537,113     $553,226     $569,823     $586,918        
  Property Taxes                  $1,695,695   $1,599,555   $1,583,926   $1,567,032   $1,532,315   $1,512,427   $1,491,130        

Turbine Overhaul Reserve:
  Overhaul Reserve - 
    Beginning of Year             $5,356,125   $5,543,589   $5,737,615   $5,938,432   $6,146,277   $6,361,396   $6,584,045        
  Additions to Reserve              $981,563   $1,079,532   $3,654,807   $3,850,870   $1,126,366   $1,895,774   $1,206,592        
  Turbine Overhauls                ($794,099)   ($885,506) ($3,453,990) ($3,643,025)   ($911,247) ($1,673,125)   ($976,150)       
  Reserve Disbursement                    $0           $0           $0           $0           $0           $0           $0        
  Overhaul Reserve - 
    End of Year                   $5,543,589   $5,737,615   $5,938,432   $6,146,277   $6,361,396   $6,584,045   $6,814,487        

Lease Reserve:
  Lease Reserve - Beginning
    of Year                      $14,070,150  $14,171,650  $14,336,225  $14,314,750  $14,767,225  $15,358,800  $15,814,175        
  Additions to Reserve              $101,500     $164,575           $0     $452,475     $591,575     $455,375   $1,180,325        
  Reserve Disbursement                    $0           $0     ($21,475)          $0           $0           $0           $0        
  Lease Reserve - End of Year    $14,171,650  $14,336,225  $14,314,750  $14,767,225  $15,358,800  $15,814,175  $16,994,500        
</TABLE>
<PAGE>

<TABLE>
<CAPTION>

                                         Year Ended    Year Ended    Year Ended 
                                          Dec-2010      Dec-2011      Dec-2012  
                                          --------      --------      --------  
<S>                                      <C>           <C>           <C>
Unit #1 - Fuel Cost:
  FGRR (Reserves) %                             61%            26%            0%
  FGMR (Market) %                               39%            74%          100%
  Blended Unit #1 Rate  ($/DT)               $4.65          $5.16         $5.72 
  Blended Unit #1 Rate ($/KWH)            $0.03776       $0.04203      $0.04679

Unit #2 - Fuel Cost:
  IGR (Spot Gas) %                              93%            93%           93%  
  OR (Fuel Oil) %                                7%             7%            7%
  Blended Unit #2 Rate  ($/DT)               $5.30          $5.59         $5.90
  Blended Unit #2 Rate ($/KWH)            $0.04262       $0.04483      $0.04746

Water Usage:
  Gallons / Hour - Cooling 
    Towers & Dst. Water                     55,000         55,000        55,000  
  Gallons Per Hour - Boiler Makeup           1,500          1,500         1,500
  Charles Cty Waste Water Rate
    ($/000 Gallons)                          $2.00          $2.00         $2.00
  WSSC Water Usage Rate 
    ($/000 Gallons)                          $4.30          $4.38         $4.47

Water Discharge & Chemical Usage:
  Gallons / Hour-Cooling Towers 
    & Dst. Water                            16,000         16,000        16,000
  Gallons Per Hour - Boiler Makeup             120            120           120
  WSSC Water Discharge Rate 
    ($/000 Gallons)                          $6.75          $6.88         $7.02
  Chemical Usage Rate 
    ($/000 Gallons)                          $1.03          $1.06         $1.09

Distilled Water Costs:
  Annual Operating Costs                  $312,791       $323,739      $335,070

Fixed Operating Expenses:
  Firm Transportation                   $3,108,481     $3,155,109    $3,202,435  
  O&M Contract Costs                    $2,303,707     $2,384,337    $2,467,789
  Consumables                           $1,172,967     $1,214,021    $1,256,512
  Administrative Expenses                 $781,978       $809,347      $837,674
  Insurance                               $734,267       $756,295      $778,984 
  Purchased Electricity                   $604,525       $622,661      $641,341
  Property Taxes                        $1,468,376     $1,444,116    $1,418,298

Turbine Overhaul Reserve:
  Overhaul Reserve - 
    Beginning of Year                   $6,814,487     $7,052,994    $7,299,849 
  Additions to Reserve                  $2,855,006     $2,873,996    $1,421,537 
  Turbine Overhauls                    ($2,616,498)   ($2,627,141)  ($1,166,043)
  Reserve Disbursement                          $0             $0            $0
  Overhaul Reserve - 
    End of Year                         $7,052,994     $7,299,849    $7,555,343

Lease Reserve:
  Lease Reserve - Beginning
    of Year                            $16,994,500    $17,832,475   $20,968,650
  Additions to Reserve                    $837,975     $3,136,175      $964,575
  Reserve Disbursement                          $0             $0            $0 
  Lease Reserve - End of Year          $17,832,475    $20,968,650   $21,933,225

</TABLE>
<PAGE>

<TABLE>
<CAPTION>

                                     Year Ended   Year Ended   Year Ended   Year Ended   Year Ended    Year Ended    Year Ended 
                                      Dec-2013     Dec-2014     Dec-2015     Dec-2016     Dec-2017      Dec-2018      Dec-2019  
                                      --------     --------     --------     --------     --------      --------      --------  
<S>                                  <C>           <C>          <C>         <C>          <C>           <C>           <C>        
Unit #1 - Fuel Cost:
  FGRR (Reserves) %                          0%           0%           0%           0%           0%            0%            0% 
  FGMR (Market) %                          100%         100%         100%         100%         100%          100%          100% 
  Blended Unit #1 Rate  ($/DT)           $6.05        $6.39        $6.76        $7.15        $7.56         $7.99         $8.45  
  Blended Unit #1 Rate ($/KWH)        $0.04969     $0.05202     $0.05443     $0.05777     $0.06133      $0.06511      $0.06839  

Unit #2 - Fuel Cost:
  IGR (Spot Gas) %                          93%          94%          94%          94%          93%           93%           93% 
  OR (Fuel Oil) %                            7%           6%           6%           6%           7%            7%            7% 
  Blended Unit #2 Rate  ($/DT)           $6.22        $6.56        $6.91        $7.30        $7.71         $8.15         $8.61  
  Blended Unit #2 Rate ($/KWH)        $0.05017     $0.05303     $0.05605     $0.05848     $0.06146      $0.06510      $0.06897  

Water Usage:
  Gallons Per Hour - Cooling Towers 
    & Distilled Water                   55,000       55,000       55,000       55,000       55,000        55,000        55,000  
  Gallons Per Hour - Boiler Makeup       1,500        1,500        1,500        1,500        1,500         1,500         1,500  
  Charles County Waste Water Rate 
    ($/000 Gallons)                      $2.00        $2.00        $2.00        $2.00        $2.00         $2.00         $2.00  
  WSSC Water Usage Rate 
    ($/000 Gallons)                      $4.56        $4.65        $4.75        $4.84        $4.94         $5.04         $5.14  

Water Discharge & Chemical Usage:
  Gallons Per Hour - Cooling Towers
    & Distilled Water                   16,000       16,000       16,000       16,000       16,000        16,000        16,000  
  Gallons Per Hour - Boiler Makeup         120          120          120          120          120           120           120  
  WSSC Water Discharge Rate 
    ($/000 Gallons)                      $7.16        $7.31        $7.45        $7.60        $7.75         $7.91         $8.07  
  Chemical Usage Rate 
    ($/000 Gallons)                      $1.12        $1.16        $1.19        $1.23        $1.26         $1.30         $1.34  

Distilled Water Costs:
  Annual Operating Costs              $346,797     $358,935     $371,498     $384,500     $397,958      $411,886      $426,302  

Fixed Operating Expenses:
  Firm Transportation               $3,250,472   $3,299,229   $3,348,717   $3,398,948   $3,449,932    $3,501,681    $3,554,207  
  O&M Contract Costs                $2,554,161   $2,643,557   $2,736,082   $2,831,844   $2,930,959    $3,033,543    $3,139,717  
  Consumables                       $1,300,490   $1,346,007   $1,393,117   $1,441,876   $1,492,342    $1,544,574    $1,598,634  
  Administrative Expenses             $866,993     $897,338     $928,745     $961,251     $994,894    $1,029,716    $1,065,756  
  Insurance                           $802,353     $826,424     $851,217     $876,753     $903,056      $930,147      $958,052  
  Purchased Electricity               $660,581     $680,398     $700,810     $721,835     $743,490      $765,794      $788,768  
  Property Taxes                    $1,390,870   $1,361,777   $1,330,965   $1,298,375   $1,263,949    $1,227,626    $1,189,346  

Turbine Overhaul Reserve:
  Overhaul Reserve - Beginning
    of Year                         $7,555,343   $7,819,780   $8,093,473   $8,376,744   $8,669,930    $8,973,378    $9,287,446  
  Additions to Reserve              $1,384,592   $5,878,464   $1,483,210   $5,432,032   $1,588,851    $1,747,433    $4,850,260  
  Turbine Overhauls                ($1,120,155) ($5,604,772) ($1,199,938) ($5,138,846) ($1,285,404)  ($1,433,364)  ($4,525,199) 
  Reserve Disbursement                      $0           $0           $0           $0           $0            $0            $0  
  Overhaul Reserve - End of Year    $7,819,780   $8,093,473   $8,376,744   $8,669,930   $8,973,378    $9,287,446    $9,612,507  

Lease Reserve:
  Lease Reserve - Beginning
    of Year                       $21,933,225  $22,787,025   $22,700,625  $21,070,175   $7,538,638    $7,538,638    $7,538,638  
  Additions to Reserve               $853,800           $0            $0           $0           $0            $0            $0  
  Reserve Disbursement                     $0     ($86,400)  ($1,630,450)($13,531,537)          $0            $0            $0  
  Lease Reserve - End of Year     $22,787,025  $22,700,625   $21,070,175   $7,538,638   $7,538,638    $7,538,638    $7,538,638  
</TABLE>
<PAGE>

<TABLE>
<CAPTION>

                                         Year Ended     Year Ended
                                          Dec-2020       Dec-2021
                                          --------       --------
<S>                                      <C>            <C>
Unit #1 - Fuel Cost:
  FGRR (Reserves) %                               0%             0%
  FGMR (Market) %                               100%           100%
  Blended Unit #1 Rate  ($/DT)                $8.94          $9.46
  Blended Unit #1 Rate ($/KWH)             $0.07278       $0.07728

Unit #2 - Fuel Cost:
  IGR (Spot Gas) %                               93%            94%
  OR (Fuel Oil) %                                 7%             6%
  Blended Unit #2 Rate  ($/DT)                $9.10          $9.57
  Blended Unit #2 Rate ($/KWH)             $0.07307       $0.07656

Water Usage:
  Gallons Per Hour - Cooling Towers
    & Distilled Water                        55,000         55,000
  Gallons Per Hour - Boiler Makeup            1,500          1,500
  Charles County Waste Water Rate 
    ($/000 Gallons)                           $2.00          $2.00
  WSSC Water Usage Rate 
    ($/000 Gallons)                           $5.24          $5.34

Water Discharge & Chemical Usage:
  Gallons Per Hour - Cooling Towers
    & Distilled Water                        16,000         16,000 
  Gallons Per Hour - Boiler Makeup              120            120
  WSSC Water Discharge Rate 
    ($/000 Gallons)                           $8.23          $8.39
  Chemical Usage Rate 
    ($/000 Gallons)                           $1.38          $1.42

Distilled Water Costs:
  Annual Operating Costs                   $441,223       $380,555

Fixed Operating Expenses:
  Firm Transportation                    $3,607,520     $3,051,360
  O&M Contract Costs                     $3,249,607     $2,802,786
  Consumables                            $1,654,586     $1,427,080
  Administrative Expenses                $1,103,057       $951,387
  Insurance                                $986,793       $846,998
  Purchased Electricity                    $812,431       $697,337
  Property Taxes                         $1,149,042     $2,140,362

Turbine Overhaul Reserve:
  Overhaul Reserve - Beginning
    of Year                              $9,612,507     $9,948,944
  Additions to Reserve                   $1,871,893     $4,054,055
  Turbine Overhauls                     ($1,535,456)   ($3,705,842)
  Reserve Disbursement                           $0             $0
  Overhaul Reserve - End of Year         $9,948,944    $10,297,157

Lease Reserve:
  Lease Reserve - Beginning
    of Year                              $7,538,638     $7,538,638
  Additions to Reserve                           $0             $0
  Reserve Disbursement                           $0    ($7,538,638) 
  Lease Reserve - End of Year            $7,538,638             $0
</TABLE>

<PAGE>

                             Panda-Brandywine L.P.

                              230MW PEPCO Project

                    Lease Payments and Capacity Adjustments
<TABLE>
<CAPTION>

                                                  Year Ended   Year Ended   Year Ended   Year Ended   Year Ended   Year Ended      
                                                   Dec-1995     Dec-1996     Dec-1997     Dec-1998     Dec-1999     Dec-2000       
                                                   --------     --------     --------     --------     --------     --------       
<S>                               <C>              <C>         <C>          <C>         <C>          <C>           <C>        
Lease Payments:                   Average Pymt
  GECC Base Case (1997 PEPCO Peak) 31,054,050                   7,637,000   10,742,000   19,049,000   20,548,000   27,630,000      
  GECC Case #2 (1998 PEPCO Peak)   31,054,050                   7,637,000   10,742,000   19,049,000   20,548,000   27,630,000      
  GECC Case #3 (1999 PEPCO Peak)   31,054,050                   7,637,000   10,742,000   19,049,000   20,548,000   27,630,000      

  GECC T-Bill Adj. 
    (100 bp increase) (A)          32,836,600                   8,646,000   12,108,000   20,591,000   22,128,000   29,350,000      
  GECC T-Bill Adj. 
    (100 bp decrease) (B)          29,418,600                   6,360,000    9,027,000   17,530,000   18,841,000   25,949,000      

  GECC Base Case Annual
    Lease Payment         Pre-Tax Yield 10.20%    215,000,000   7,637,000   10,742,000   19,049,000   20,548,000   27,630,000      
  Lease Payment
    Adjustment (per 100 
    basis pts)            Base Rate      7.38%                      13.21%       12.72%        8.09%        7.69%        6.23%     
  Interest Adjustment 
    (14.9 Yr T-Bill Rate) Current Rate   6.83%                   (702,350)    (943,250)    (835,450)    (938,850)    (924,550)     
 GECC Base Case Annual
    Lease Payment         Pre-Tax Yield  9.78%    215,000,000   6,934,650    9,798,750   18,213,550   19,609,150   26,705,450      

</TABLE>
<PAGE>

<TABLE>
<CAPTION>


                                               Year Ended        Year Ended 
                                                Dec-2001          Dec-2002
                                                --------          --------
<S>                                            <C>               <C>
Lease Payments:                   
  GECC Base Case (1997 PEPCO Peak)             28,611,000        29,050,000
  GECC Case #2 (1998 PEPCO Peak)               28,611,000        29,050,000
  GECC Case #3 (1999 PEPCO Peak)               28,611,000        29,050,000

  GECC T-Bill Adj. 
    (100 bp increase) (A)                      30,314,000        30,883,000
  GECC T-Bill Adj. 
    (100 bp decrease) (B)                      26,755,000        27,396,000

  GECC Base Case Annual
    Lease Payment                              28,611,000        29,050,000
  Lease Payment
    Adjustment (per 100 
    basis pts)                                       5.95%             6.31%  
  Interest Adjustment 
    (14.9 Yr T-Bill Rate)                      (1,020,800)         (909,700)
 GECC Base Case Annual
    Lease Payment                              27,590,200        28,140,300 
</TABLE>


<PAGE>

<TABLE>
<CAPTION>
                                                 Year Ended   Year Ended   Year Ended   Year Ended   Year Ended   Year Ended   
                                                  Dec-2003     Dec-2004     Dec-2005     Dec-2006     Dec-2007     Dec-2008    
                                                  --------     --------     --------     --------     --------     --------    
<S>                                              <C>          <C>          <C>         <C>          <C>           <C>       
Lease Payments:
  GECC Base Case (1997 PEPCO Peak)               29,275,000   29,619,000   29,592,000   30,503,000   31,690,000   32,609,000   
  GECC Case #2 (1998 PEPCO Peak)                 29,275,000   29,619,000   29,592,000   30,503,000   31,690,000   32,609,000   
  GECC Case #3 (1999 PEPCO Peak)                 29,275,000   29,619,000   29,592,000   30,503,000   31,690,000   32,609,000   

  GECC T-Bill Adj. (100 bp increase) (A)         31,035,000   31,417,000   31,409,000   32,350,000   33,574,000   34,510,000   
  GECC T-Bill Adj. (100 bp decrease) (B)         27,581,000   27,898,000   27,842,000   28,742,000   29,922,000   30,826,000   

  GECC Base Case Annual Lease Payment            29,275,000   29,619,000   29,592,000   30,503,000   31,690,000   32,609,000   
  Lease Payment Adjustment (per 100 basis pts)         6.01%        6.07%        6.14%        6.06%        5.95%        5.83%  
  Interest Adjustment (14.9 Yr T-Bill Rate)        (931,700)    (946,550)    (962,500)    (968,550)    (972,400)    (980,650)  
  GECC Base Case Annual Lease Payment            28,343,300   28,672,450   28,629,500   29,534,450   30,717,600   31,628,350   

</TABLE>


<PAGE>

<TABLE>
<CAPTION>
                                                        Year Ended   Year Ended    Year Ended   Year Ended
                                                         Dec-2009     Dec-2010      Dec-2011     Dec-2012
                                                         --------     --------      --------     --------
<S>                                                     <C>          <C>           <C>          <C>    
Lease Payments:
  GECC Base Case (1997 PEPCO Peak)                      34,979,000   36,639,000    42,902,000   44,813,000
  GECC Case #2 (1998 PEPCO Peak)                        34,979,000   36,639,000    42,902,000   44,813,000
  GECC Case #3 (1999 PEPCO Peak)                        34,979,000   36,639,000    42,902,000   44,813,000 

  GECC T-Bill Adj. (100 bp increase) (A)                36,942,000   38,631,000    45,009,000   46,955,000
  GECC T-Bill Adj. (100 bp decrease) (B)                33,179,000   34,868,000    41,148,000   43,092,000 

  GECC Base Case Annual Lease Payment                   34,979,000   36,639,000    42,902,000   44,813,000
  Lease Payment Adjustment (per 100 basis pts)                5.61%        5.44%         4.91%        4.78%
  Interest Adjustment (14.9 Yr T-Bill Rate)               (990,000)    (974,050)     (964,700)    (946,550)
  GECC Base Case Annual Lease Payment                   33,989,000   35,664,950    41,937,300   43,866,450
</TABLE>


<PAGE>

<TABLE>
<CAPTION>

                                   Year Ended  Year Ended  Year Ended   Year Ended  Year Ended  Year Ended  Year Ended   Year Ended 
                                    Dec-2013    Dec-2014    Dec-2015     Dec-2016    Dec-2017    Dec-2018    Dec-2019     Dec-2020 
                                    --------    --------    --------     --------    --------    --------    --------     -------- 
<S>                                <C>         <C>         <C>          <C>         <C>         <C>         <C>          <C>
Lease Payments:
  GECC Base Case (1997 PEPCO Peak) 46,514,000  46,339,000  42,340,000   15,527,025  15,527,025  15,527,025  15,527,025   15,527,025 
  GECC Case #2 (1998 PEPCO Peak)   46,514,000  46,339,000  42,340,000   15,527,025  15,527,025  15,527,025  15,527,025   15,527,025 
  GECC Case #3 (1999 PEPCO Peak)   46,514,000  46,339,000  42,340,000   15,527,025  15,527,025  15,527,025  15,527,025   15,527,025

  GECC T-Bill Adj. 
    (100 bp increase) (A)          48,688,000  48,501,000  43,691,000   16,418,300  16,418,300  16,418,300  16,418,300   16,418,300
  GECC T-Bill Adj.
    (100 bp decrease) (B)          44,805,000  44,634,000  41,977,000   14,709,300  14,709,300  14,709,300  14,709,300   14,709,300 

  GECC Base Case Annual 
    Lease Payment                  46,514,000  46,339,000  42,340,000   15,527,025  15,527,025  15,527,025  15,527,025   15,527,025
  Lease Payment Adjustment 
    (per 100 basis pts)                  4.67%       4.67%       3.19%        5.74%       5.74%       5.74%       5.74%        5.74%
  Interest Adjustment
    (14.9 Yr T-Bill Rate)            (939,950)   (937,750)   (199,650)    (449,749)   (449,749)   (449,749)   (449,749)    (449,749)
  GECC Base Case Annual 
    Lease Payment                  45,574,050  45,401,250  42,140,350   15,077,276  15,077,276  15,077,276  15,077,276   15,077,276
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

Calendar Year Lease Payments:                      1996         1997        1998        1999        2000       2001         2002  
                                                   ----         ----        ----        ----        ----       ----         ----  
<S>                                                 <C>      <C>         <C>        <C>         <C>        <C>          <C> 

  1st Quarter Lease Payment (Jan 31st)               0       1,733,663   2,449,688   4,553,388   4,902,288   6,676,363    6,897,550
  2nd Quarter Lease Payment (April 30th)             0       1,733,663   2,449,688   4,553,388   4,902,288   6,676,363    6,897,550
  3rd Quarter Lease Payment (July 31st)              0       1,733,663   2,449,688   4,553,388   4,902,288   6,676,363    6,897,550
  4th Quarter Lease Payment (October 31st)           0       1,733,663   2,449,688   4,553,388   4,902,288   6,676,363    6,897,550
                                                     -       ---------   ---------   ---------   ---------   ---------    ---------
     Total Annual Lease Pymts (Calendar Years)       0       6,934,650   9,798,750  18,213,550  19,609,150  26,705,450   27,590,200 

</TABLE>


<PAGE>

<TABLE>
<CAPTION>

Calendar Year Lease Payments:                        2003        2004        2005        2006        2007       2008         2009  
                                                     ----        ----        ----        ----        ----       ----         ----  
<S>                                              <C>         <C>         <C>         <C>         <C>         <C>         <C>
  1st Quarter Lease Payment (Jan 31st)            7,035,075   7,085,825   7,168,113   7,157,375   7,383,613   7,679,400   7,907,088
  2nd Quarter Lease Payment (April 30th)          7,035,075   7,085,825   7,168,113   7,157,375   7,383,613   7,679,400   7,907,088
  3rd Quarter Lease Payment (July 31st)           7,035,075   7,085,825   7,168,113   7,157,375   7,383,613   7,679,400   7,907,088
  4th Quarter Lease Payment (October 31st)        7,035,075   7,085,825   7,168,113   7,157,375   7,383,613   7,679,400   7,907,088
                                                  ---------   ---------   ---------   ---------   ---------   ---------   ---------
    Total Annual Lease Pymts (Calendar Years)    28,140,300  28,343,300  28,672,450  28,629,500  29,534,450  30,717,600  31,628,350
</TABLE>


<PAGE>

<TABLE>
<CAPTION>

Calendar Year Lease Payments:                          2010       2011        2012          2013         2014         2015    
                                                       ----       ----        ----          ----         ----         ----    
<S>                                                <C>         <C>         <C>           <C>         <C>          <C>       
  1st Quarter Lease Payment (Jan 31st)              8,497,250   8,916,238  10,484,325    10,966,613   11,393,513   11,350,313 
  2nd Quarter Lease Payment (April 30th)            8,497,250   8,916,238  10,484,325    10,966,613   11,393,513   11,350,313 
  3rd Quarter Lease Payment (July 31st)             8,497,250   8,916,238  10,484,325    10,966,613   11,393,513   11,350,313 
  4th Quarter Lease Payment (October 31st)          8,497,250   8,916,238  10,484,325    10,966,613   11,393,513   11,350,313 
                                                    ---------   ---------  ----------    ----------   ----------   ---------- 
    Total Annual Lease Pymts (Calendar Years)      33,989,000  35,664,950  41,937,300    43,866,450   45,574,050   45,401,250 
</TABLE>


<PAGE>

<TABLE>
<CAPTION>

Calendar Year Lease Payments:                      2016         2017       2018        2019         2020        2021
                                                   ----         ----       ----        ----         ----        ----
<S>                                             <C>         <C>         <C>         <C>          <C>         <C>     
  1st Quarter Lease Payment (Jan 31st)          10,535,088   3,769,319   3,769,319   3,769,319    3,769,319   3,769,319
  2nd Quarter Lease Payment (April 30th)        10,535,088   3,769,319   3,769,319   3,769,319    3,769,319   3,769,319
  3rd Quarter Lease Payment (July 31st)         10,535,088   3,769,319   3,769,319   3,769,319    3,769,319   3,769,319
  4th Quarter Lease Payment (October 31st)      10,535,088   3,769,319   3,769,319   3,769,319    3,769,319   3,769,319
                                                ----------   ---------   ---------   ---------    ---------   ---------
    Total Annual Lease Pymts (Calendar Years)   42,140,350  15,077,276  15,077,276  15,077,276   15,077,276  15,077,276
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                        Year Ended   Year Ended   Year Ended  Year Ended Year Ended
Capacity Adjustments - Amendment #1:                                     Dec-1996     Dec-1997     Dec-1998    Dec-1999   Dec-2000 
- ------------------------------------                                     --------     --------     --------    --------   -------- 
<S>                                                                     <C>         <C>          <C>           <C>      <C>     
Scheduled Adjustment:
 Calendar Year Adj (Appendix Q - Column 2)                              (6,633,906) (15,000,000) (16,000,000)      0    (1,000,000)
 Contract Year Adj (Appendix Q - Column 4)                                       0            0            0       0             0 
                                                                                 -            -            -       -             - 
     Net Calendar Year Adjustment                                       (6,633,906) (15,000,000) (16,000,000)      0    (1,000,000)

Contingent Adjustment                    Peak Yr
  Levelized Adjustment - Contract Yr      1997       CPWIRR 11,571,429           0            0            0       0             0 
  Maximum Adjustment Cap - Contract Yr                   TC 21,600,000           0            0            0       0             0 
  Unrecovered Amount - Contract Yr                       PC          0           0            0            0       0             0 
  Carry Over Adjustment - Contract Yr                                            0            0            0       0             0 
  Contingent Adjustment - Contract Yr              PV/Uncov          0           0            0            0       0             0 
                                                                     -           -            -            -       -             - 
     Net Calendar Year Adjustment                                                0            0            0       0             0 

</TABLE>
  

<PAGE>

<TABLE>
<CAPTION>
                                                  Year Ended   Year Ended
Capacity Adjustments - Amendment #1:               Dec-2001     Dec-2002
- ------------------------------------               --------     --------
<S>                                               <C>           <C> 
Scheduled Adjustment:
 Calendar Year Adj (Appendix Q - Column 2)        2,000,000             0 
 Contract Year Adj (Appendix Q - Column 4)                0             0
     Net Calendar Year Adjustment                 2,000,000             0

Contingent Adjustment                           
  Levelized Adjustment - Contract Yr                      0             0
  Maximum Adjustment Cap - Contract Yr                    0             0
  Unrecovered Amount - Contract Yr                        0             0
  Carry Over Adjustment - Contract Yr                     0             0
  Contingent Adjustment - Contract Yr                     0             0   
     Net Calendar Year Adjustment                         0             0

</TABLE>


<PAGE>

<TABLE>
<CAPTION>

                                          Year Ended Year Ended Year Ended Year Ended Year Ended Year Ended Year Ended   Year Ended
Capacity Adjustments - Amendment #1:        Dec-2003  Dec-2004  Dec-2005   Dec-2006    Dec-2007   Dec-2008   Dec-2009     Dec-2010 
- ------------------------------------        --------  --------  --------   --------    --------   --------   --------     -------- 
<S>                                         <C>       <C>       <C>     <C>         <C>          <C>        <C>          <C>  
Scheduled Adjustment:
 Calendar Year Adj (Appendix Q - Column 2)        0         0         0          0           0           0          0            0 
 Contract Year Adj (Appendix Q - Column 4)        0         0         0  1,650,000   2,850,000   4,050,000  5,250,000    6,450,000 
     Net Calendar Year Adjustment                 0         0         0    275,000   1,850,000   3,050,000  4,250,000    5,450,000 
Contingent Adjustment:                   
  Levelized Adjustment - Contract Yr              0         0         0          0           0           0          0            0 
  Maximum Adjustment Cap - Contract Yr            0         0         0          0           0           0          0            0 
  Unrecovered Amount - Contract Yr                0         0         0          0           0           0          0            0 
  Carry Over Adjustment - Contract Yr             0         0         0          0           0           0          0            0 
  Contingent Adjustment - Contract Yr             0         0         0          0           0           0          0            0 
     Net Calendar Year Adjustment                 0         0         0          0           0           0          0            0 

</TABLE>
  

<PAGE>

<TABLE>
<CAPTION>
                                              Year Ended   Year Ended 
Capacity Adjustments - Amendment #1:           Dec-2011     Dec-2012
- ------------------------------------           --------     --------
<S>                                        <C>            <C>
Scheduled Adjustment:
 Calendar Year Adj (Appendix Q - Column 2)             0            0 
 Contract Year Adj (Appendix Q - Column 4)     7,650,000    8,850,000
     Net Calendar Year Adjustment              6,650,000    7,850,000
Contingent Adjustment:                   
  Levelized Adjustment - Contract Yr                   0            0 
  Maximum Adjustment Cap - Contract Yr                 0            0 
  Unrecovered Amount - Contract Yr                     0            0 
  Carry Over Adjustment - Contract Yr                  0            0 
  Contingent Adjustment - Contract Yr                  0            0 
     Net Calendar Year Adjustment                      0            0 
</TABLE>


<PAGE>

<TABLE>
<CAPTION>


                                            Year Ended  Year Ended  Year Ended  Year Ended  Year Ended  Year Ended  Year Ended  
Capacity Adjustments - Amendment #1:         Dec-2013    Dec-2014    Dec-2015    Dec-2016    Dec-2017    Dec-2018    Dec-2019  
- ------------------------------------         --------    --------    --------    --------    --------    --------    --------  
<S>                                         <C>         <C>         <C>         <C>        <C>          <C>         <C>        
Scheduled Adjustment:
 Calendar Year Adj (Appendix Q - Column 2)           0           0           0           0           0           0           0 
 Contract Year Adj (Appendix Q - Column 4)  10,050,000  11,250,000  12,450,000  13,650,000  14,850,000  16,050,000  17,250,000 
     Net Calendar Year Adjustment            9,050,000  10,250,000  11,450,000  12,650,000  13,850,000  15,050,000  16,250,000 

Contingent Adjustment:
  Levelized Adjustment - Contract Yr                 0           0           0           0           0           0           0 
  Maximum Adjustment Cap - Contract Yr               0           0           0           0           0           0           0 
  Unrecovered Amount - Contract Yr                   0           0           0           0           0           0           0 
  Carry Over Adjustment - Contract Yr                0           0           0           0           0           0           0 
  Contingent Adjustment - Contract Yr                0           0           0           0           0           0           0 
     Net Calendar Year Adjustment                    0           0           0           0           0           0           0 
</TABLE>


<PAGE>

<TABLE>
<CAPTION>

                                            Year Ended  Year Ended  
Capacity Adjustments - Amendment #1:         Dec-2020    Dec-2021
- ------------------------------------         --------    --------
<S>                                         <C>         <C>
Scheduled Adjustment:
 Calendar Year Adj (Appendix Q - Column 2)           0           0
 Contract Year Adj (Appendix Q - Column 4)  18,450,000           0
     Net Calendar Year Adjustment           17,450,000  15,375,000

Contingent Adjustment:
  Levelized Adjustment - Contract Yr                 0           0
  Maximum Adjustment Cap - Contract Yr               0           0
  Unrecovered Amount - Contract Yr                   0           0
  Carry Over Adjustment - Contract Yr                0           0
  Contingent Adjustment - Contract Yr                0           0
     Net Calendar Year Adjustment                    0           0
</TABLE>

<PAGE>


                             Panda-Brandywine L.P.
                              230MW PEPCO Project
                          Gas Supply Income Statement
<TABLE>
<CAPTION>
                                           Year Ended  Year Ended  Year Ended  Year Ended  Year Ended  Year Ended  Year Ended  
                                            Dec-1996    Dec-1997    Dec-1998    Dec-1999    Dec-2000    Dec-2001    Dec-2002   
                                            --------    --------    --------    --------    --------    --------    --------   
<S>                                         <C>        <C>         <C>         <C>        <C>          <C>        <C>        
Revenues:
 FGRR (Unit #1)                             1,443,217   8,017,460   8,346,535   8,675,610   9,034,600   9,393,591   9,752,582  
 FGMR (Unit #1)                               342,036   2,144,352   3,550,871   4,157,164   4,883,200   5,741,242   5,891,987  
 IGR (Unit #2)                                977,048   5,610,397   7,311,509   8,605,254   9,962,288   9,728,765   9,246,406  
 OR (Unit #2)                                 383,413     503,422     788,094   1,040,216   1,321,706   1,274,735   1,193,623  
 Firm Transportation Demand                   420,603   2,561,473   2,599,895   2,638,893   2,678,477   2,718,654   2,759,434  
                                            3,566,316  18,837,104  22,596,903  25,117,136  27,880,271  28,856,987  28,844,031  

Fuel Costs:
 Firm Gas-Reserves(Unit #1)                 1,117,283  6,289,569    6,553,093   6,831,337   7,125,181   7,362,630   7,711,235  
 Firm Gas - Market (Unit #1)                  300,775  1,803,627    3,065,345   3,581,847   4,132,509   4,436,609   4,598,046 
 Interruptible Gas (Unit #2)                  725,195  4,150,509    5,442,567   6,429,862   7,480,146   7,331,276   7,030,832 
 Delivered Fuel Oil (Unit #2)                 356,314    473,256      743,664     984,892   1,256,097   1,208,896   1,136,065 
 Firm Transportation - Demand                 420,603  2,561,473    2,599,895   2,638,893   2,678,477   2,718,654   2,759,434 
 Firm Transportation - Commodity               50,446    286,807      333,432     354,994     377,017     381,823     384,103 
 Firm Transportation - Fuel                    47,785    277,891      326,339     353,351     382,020     400,493     418,044 
 Interruptible Transportation - Commodity     118,986    637,498      836,728     991,682   1,150,747   1,084,434     999,661 
 Interruptible Transportation - Fuel           23,729    145,740      189,830     223,516     259,327     254,469     244,445 
 IT Savings From FT Utilization - Commodity  (118,986)  (637,498)    (836,728)   (991,682) (1,150,747) (1,084,434)   (999,661)
 IT Savings From FT Utilization - Fuel        (23,729)  (145,740)    (189,830)   (223,516)   (259,327)   (254,469)   (244,445)
 Fuel Management Fee - Firm Gas                     0          0            0           0           0           0           0 
 Fuel Management Fee - Interruptible Gas            0          0            0           0           0           0           0 
WGL Balancing                                   2,678      2,740       13,216      16,868      20,709      21,532      21,595 
 Storage-In-Transit                                 0          0            0           0           0           0           0 
Total Fuel Costs                            3,021,079 15,845,872   19,077,551  21,192,044  23,452,156  23,861,913  24,059,354 

</TABLE>

                                           Year Ended  Year Ended  Year Ended
                                            Dec-2003    Dec-2004    Dec-2005 
Revenues:
 FGRR (Unit #1)                             9,961,993  10,171,404  10,350,900
 FGMR (Unit #1)                             5,985,727   6,077,962   6,921,373
 IGR (Unit #2)                              9,756,260  10,294,127  11,012,758
 OR (Unit #2)                               1,272,469   1,355,802   1,564,270
 Firm Transportation Demand                 2,800,825   2,842,837   2,885,480
                                           29,777,275  30,742,132  32,734,781

Fuel Costs:
 Firm Gas-Reserves(Unit #1)                 8,053,712   8,412,742   8,703,927
 Firm Gas - Market (Unit #1)                4,716,555   4,835,720   5,490,970
 Interruptible Gas (Unit #2)                7,491,753   7,982,339   8,612,716
 Delivered Fuel Oil (Unit #2)               1,214,719   1,298,436   1,503,260
 Firm Transportation - Demand               2,800,825   2,842,837   2,885,480
 Firm Transportation - Commodity              383,579     383,149     397,597
 Firm Transportation - Fuel                   433,330     449,187     481,233
 Interruptible Transportation - Commodity   1,029,801   1,060,968   1,104,258
 Interruptible Transportation - Fuel          259,582     275,668     297,038
 IT Savings From FT Utilization - Commodity(1,029,801) (1,060,968) (1,104,258)
 IT Savings From FT Utilization - Fuel       (259,582)   (275,668)   (297,038)
 Fuel Management Fee - Firm Gas                     0           0           0
 Fuel Management Fee - Interruptible Gas            0           0           0
WGL Balancing                                  21,684      21,780      24,345
 Storage-In-Transit                                 0           0           0
Total Fuel Costs                           25,116,157  26,226,190  28,099,529



<PAGE>

<TABLE>
<CAPTION>
                                           Year Ended  Year Ended  Year Ended  Year Ended  Year Ended  Year Ended  Year Ended  
                                            Dec-2006    Dec-2007    Dec-2008    Dec-2009    Dec-2010    Dec-2011    Dec-2012   
                                            --------    --------    --------    --------    --------    --------    --------   
<S>                                        <C>         <C>         <C>         <C>        <C>          <C>         <C>      
Revenues:
 FGRR (Unit #1)                            10,560,311  10,769,722  11,009,049  11,218,461  11,427,872   4,852,276           0  
 FGMR (Unit #1)                             7,375,187   7,573,864   7,805,664   8,050,360   8,574,761  16,665,144  23,559,238  
 IGR (Unit #2)                             11,623,707  11,867,190  12,118,426  12,366,332  12,753,366  13,017,889  13,320,978  
 OR (Unit #2)                               1,734,980   1,705,007   1,678,997   1,647,485   1,645,822   1,599,820   1,560,453  
 Firm Transportation Demand                 2,928,762   2,972,694   3,017,284   3,062,543   3,108,481   3,155,109   3,202,435  
                                           34,222,948  34,888,477  35,629,420  36,345,181  37,510,302  39,290,239  41,643,104  

Fuel Costs:
 Firm Gas - Reserves (Unit #1)              8,924,606   9,320,286   9,732,854  10,163,042  10,522,178   4,568,567           0  
 Firm Gas - Market (Unit #1)                5,805,077   6,026,694   6,275,816   6,536,904   6,969,248  13,550,687  19,406,924  
 Interruptible Gas (Unit #2)                9,062,185   9,300,614   9,579,344   9,883,242  10,299,679  10,544,808  10,892,775  
 Delivered Fuel Oil (Unit #2)               1,646,396   1,611,505   1,586,921   1,561,810   1,564,903   1,516,435   1,484,468  
 Firm Transportation - Demand               2,928,762   2,972,694   3,017,284   3,062,543   3,108,481   3,155,109   3,202,435  
 Firm Transportation - Commodity              393,897     391,495     389,984     388,862     389,565     385,375     382,633  
 Firm Transportation - Fuel                   499,529     520,448     542,853     566,252     592,892     613,778     645,162  
 Interruptible Transportation - Commodity   1,089,220   1,049,387   1,016,244     987,316     970,195     944,700     928,812  
 Interruptible Transportation - Fuel          311,864     319,707     328,961     339,092     353,114     361,526     373,482  
 IT Savings From FT Utilization - Commodity(1,089,220) (1,049,387) (1,016,244)   (987,316)   (970,195)   (944,700)   (928,812) 
 IT Savings From FT Utilization - Fuel       (311,864)   (319,707)   (328,961)   (339,092)   (353,114)   (361,526)   (373,482) 
 Fuel Management Fee - Firm Gas                     0           0           0           0           0           0           0  
 Fuel Management Fee - Interruptible Gas            0           0           0           0           0           0           0  
WGL Balancing                                  23,811      22,769      22,052      21,524      21,692      20,265      19,411  
 Storage-In-Transit                                 0           0           0           0           0           0           0  
Total Fuel Costs                           29,284,264  30,166,505  31,147,108  32,184,179  33,468,638  34,355,024  36,033,808  


</TABLE>

                                            Year Ended  Year Ended  Year Ended  
                                             Dec-2013    Dec-2014    Dec-2015
Revenues:
 FGRR (Unit #1)                                      0           0           0
 FGMR (Unit #1)                             24,504,792  25,971,074  26,843,104
 IGR (Unit #2)                              13,630,192  14,195,335  14,407,781
 OR (Unit #2)                                1,524,503   1,519,100   1,468,615
 Firm Transportation Demand                  3,250,472   3,299,229   3,348,717
                                            42,909,958  44,984,738  46,068,217

Fuel Costs:
 Firm Gas - Reserves (Unit #1)                       0           0           0
 Firm Gas - Market (Unit #1)                20,339,719  21,414,415  21,984,360
 Interruptible Gas (Unit #2)                11,233,246  11,791,171  12,060,532
 Delivered Fuel Oil (Unit #2)                1,453,512   1,451,951   1,407,343
 Firm Transportation - Demand                3,250,472   3,299,229   3,348,717
 Firm Transportation - Commodity               380,462     380,247     370,772
 Firm Transportation - Fuel                    676,343     712,213     731,260
 Interruptible Transportation - Commodity      912,275     912,622     890,225
 Interruptible Transportation - Fuel           385,201     404,399     413,707
 IT Savings From FT Utilization - Commodity   (912,275)   (912,622)   (890,225)
 IT Savings From FT Utilization - Fuel        (385,201)   (404,399)   (413,707)
 Fuel Management Fee - Firm Gas                      0           0           0
 Fuel Management Fee - Interruptible Gas             0           0           0
WGL Balancing                                   18,513      18,610      17,225
 Storage-In-Transit                                  0           0           0
Total Fuel Costs                            37,352,266  39,067,835  39,920,209



<PAGE>

<TABLE>
<CAPTION>
                                           Year Ended  Year Ended  Year Ended  Year Ended  Year Ended  Year Ended     Total Contract
                                            Dec-2016    Dec-2017    Dec-2018    Dec-2019    Dec-2020    Dec-2021
                                            --------    --------    --------    --------    --------    --------
<S>                                       <C>          <C>         <C>         <C>         <C>         <C>         
Revenues:
 FGRR (Unit #1)                                     0           0           0           0           0           0      144,985,582
 FGMR (Unit #1)                            27,812,826  28,857,807  29,966,410  31,582,358  32,731,962  28,042,023      381,612,487
 IGR (Unit #2)                             14,840,357  15,307,895  15,786,471  16,514,233  16,988,630  15,139,871      306,383,464
 OR (Unit #2)                               1,538,967   1,602,309   1,679,248   1,784,041   1,849,369   1,287,931       36,524,398
 Firm Transportation Demand                 3,398,948   3,449,932   3,501,681   3,554,207   3,607,520   3,051,360       76,815,945
                                           47,591,098  49,217,943  50,933,810  53,434,838  55,177,481  47,521,185      946,321,876
Fuel Costs:
 Firm Gas - Reserves (Unit #1)                      0           0           0           0           0           0      121,392,244
 Firm Gas - Market (Unit #1)               22,942,666  23,975,877  25,063,498  26,305,665  27,500,916  23,646,003      314,706,469
 Interruptible Gas (Unit #2)               12,321,760  12,697,314  13,174,183  13,866,194  14,348,793  12,837,308      246,570,344
 Delivered Fuel Oil (Unit #2)               1,456,571   1,508,946   1,584,975   1,688,102   1,754,289   1,218,062       34,671,789
 Firm Transportation - Demand               3,398,948   3,449,932   3,501,681   3,554,207   3,607,520   3,051,360       76,815,945
 Firm Transportation - Commodity              367,445     364,631     361,933     360,679     358,000     294,863        9,293,790
 Firm Transportation - Fuel                   763,141     797,517     833,705     875,035     914,805     793,646       14,648,250
 Interruptible Transportation - Commodity     868,602     854,842     847,029     851,387     841,388     710,795       23,689,799
 Interruptible Transportation - Fuel          422,189     434,556     450,385     473,536     489,482     441,264        8,475,810
 IT Savings From FT Utilization - Commodity  (868,602)   (854,842)   (847,029)   (851,387)   (841,388)   (710,795)     (23,689,799)
 IT Savings From FT Utilization - Fuel       (422,189)   (434,556)   (450,385)   (473,536)   (489,482)   (441,264)      (8,475,810)
 Fuel Management Fee - Firm Gas                     0           0           0           0           0           0                0
 Fuel Management Fee - Interruptible Gas            0           0           0           0           0           0                0
WGL Balancing                                  15,267      13,775      12,687      12,294      11,036      11,076          449,153
 Storage-In-Transit                                 0           0           0           0           0           0                0
Total Fuel Costs                           41,265,798  42,807,991  44,532,662  46,662,176  48,495,357  41,852,318      818,547,984
</TABLE>

<PAGE>


                             Panda-Brandywine L.P.
                              230MW PEPCO Project
                             Gas Supply Assumptions
<TABLE>
<CAPTION>
                                                             Year Ended  Year Ended  Year Ended  Year Ended  Year Ended  Year Ended
                                                              Dec-1996    Dec-1997    Dec-1998    Dec-1999    Dec-2000    Dec-2001 
                                                              --------    --------    --------    --------    --------    -------- 
<S>                                                           <C>       <C>         <C>          <C>         <C>        <C>        
Dispatch Hours:
Unit #1
  Summer Hours (Jun-Sept)                                            0       1,297       1,435       1,476       1,516       1,514 
  Shoulder Hours (Mar-May & Oct-Nov)                               338       1,353       1,465       1,618       1,771       1,788 
  Winter Hours (Dec-Feb)                                           277         832       1,123       1,155       1,187       1,173 
     Total Unit #1 Hours                                           616       3,482       4,024       4,249       4,474       4,475 

Unit #2
  Summer Hours (Jun-Sept)                                            0       1,020       1,135       1,213       1,292       1,294 
  Shoulder Hours (Mar-May & Oct-Nov)                               111         722       1,020       1,245       1,470       1,270 
  Winter Hours (Dec-Feb)                                           309         412         627         785         944         861 
                                                                   420       2,154       2,782       3,244       3,705       3,425 


Gas & Fuel Oil Volumes (DT's): 
Firm Transportation                    Fuel %   Daily Yr 1
  Demand Volumes at Wellhead             -        24,824     1,510,138   9,060,827   9,060,827   9,060,827   9,060,827   9,060,827 
  Demand Volumes through ANR            0.00%     24,824     1,510,138   9,060,827   9,060,827   9,060,827   9,060,827   9,060,827 
  Demand Volumes through Columbia Gas   2.41%     24,240     1,474,600   8,847,600   8,847,600   8,847,600   8,847,600   8,847,600 
  Demand Volumes through CLNG & WGL     1.00%     24,000     1,460,000   8,760,000   8,760,000   8,760,000   8,760,000   8,760,000 

Unit #1 - FGRR Supply                                               78%         75%         65%         62%         59%         58%
  FGRR Volumes at Wellhead                -        7,064       475,577   2,578,297   2,586,947   2,596,878   2,608,091   2,590,471 
  FGRR Volumes through ANR              0.00%      7,064       475,577   2,578,297   2,586,947   2,596,878   2,608,091   2,590,471 
  FGRR Volumes through Columbia Gas     2.41%      6,898       464,385   2,517,622   2,526,069   2,535,766   2,546,715   2,529,510 
  FGRR Volumes through CLNG & WGL       1.00%      6,829       459,787   2,492,696   2,501,058   2,510,660   2,521,500   2,504,465 

Unit #1 - FGMR Supply                                               22%         25%         35%         38%         41%         42%
  FGMR Volumes at Wellhead                -        2,330       131,379     850,507   1,373,695   1,592,701   1,812,570   1,857,384 
  FGMR Volumes through ANR              0.00%      2,330       131,379     850,507   1,373,695   1,592,701   1,812,570   1,857,384 
  FGMR Volumes through Columbia Gas     2.41%      2,275       128,287     830,492   1,341,368   1,555,220   1,769,915   1,813,674 
  FGMR Volumes through CLNG & WGL       1.00%      2,253       127,017     822,270   1,328,087   1,539,822   1,752,391   1,795,717 

Unit #2 - IGR Supply                                                80%         95%         94%         94%         93%         93%
  IGR Volumes Dlvd Columbia               -        5,451       329,985   1,989,501   2,544,385   2,956,990   3,370,350   3,151,621 
  IGR Volumes Dlvd to CLNG              2.41%      5,322       322,220   1,942,682   2,484,508   2,887,404   3,291,036   3,077,455 
  IGR Volumes Dlvd to Wash Gas          1.00%      5,270       319,030   1,923,447   2,459,909   2,858,816   3,258,452   3,046,985 
  IGR Volumes Dlvd to Brandywine        0.00%      5,270       319,030   1,923,447   2,459,909   2,858,816   3,258,452   3,046,985 

Unit #2 - OR Supply                                                 20%          5%          6%          6%          7%          7%
  OR Volumes Delivered to Plant                                 77,398     103,488     157,119     196,898     237,770     219,322 

</TABLE>

<PAGE>

                                        Year Ended
                                         Dec-2002
                                         --------

Dispatch Hours:
Unit #1
  Summer Hours (Jun-Sept)                   1,511
  Shoulder Hours (Mar-May & Oct-Nov)        1,806
  Winter Hours (Dec-Feb)                    1,159
     Total Unit #1 Hours                    4,476

Unit #2
  Summer Hours (Jun-Sept)                   1,297
  Shoulder Hours (Mar-May & Oct-Nov)        1,070
  Winter Hours (Dec-Feb)                      778
                                            3,145


Gas & Fuel Oil Volumes (DT's): 
Firm Transportation                   
  Demand Volumes at Wellhead            9,060,827
  Demand Volumes through ANR            9,060,827
  Demand Volumes through Columbia Gas   8,847,600
  Demand Volumes through CLNG & WGL     8,760,000

Unit #1 - FGRR Supply                          59%
  FGRR Volumes at Wellhead              2,608,091
  FGRR Volumes through ANR              2,608,091
  FGRR Volumes through Columbia Gas     2,546,715
  FGRR Volumes through CLNG & WGL       2,521,500

Unit #1 - FGMR Supply                          41%
  FGMR Volumes at Wellhead              1,837,033
  FGMR Volumes through ANR              1,837,033
  FGMR Volumes through Columbia Gas     1,793,802
  FGMR Volumes through CLNG & WGL       1,776,042

Unit #2 - IGR Supply                           93%
  IGR Volumes Dlvd Columbia             2,885,476
  IGR Volumes Dlvd to CLNG              2,817,572
  IGR Volumes Dlvd to Wash Gas          2,789,676
  IGR Volumes Dlvd to Brandywine        2,789,676

Unit #2 - OR Supply                             7%
  OR Volumes Delivered to Plant           197,552
<PAGE>

<TABLE>
<CAPTION>
                                        Year Ended  Year Ended  Year Ended  Year Ended  Year Ended  Year Ended  Year Ended   
                                         Dec-2003    Dec-2004    Dec-2005    Dec-2006    Dec-2007    Dec-2008    Dec-2009    
                                         --------    --------    --------    --------    --------    --------    --------    
<S>                                      <C>         <C>        <C>          <C>        <C>        <C>           <C>   
Dispatch Hours:        
Unit #1
  Summer Hours (Jun-Sept)                   1,475       1,439       1,483       1,527       1,504       1,484       1,465    
  Shoulder Hours (Mar-May & Oct-Nov)        1,791       1,776       1,786       1,797       1,772       1,749       1,727    
  Winter Hours (Dec-Feb)                    1,166       1,173       1,181       1,189       1,174       1,161       1,149    
     Total Unit #1 Hours                    4,432       4,388       4,450       4,513       4,450       4,393       4,342    

Unit #2
  Summer Hours (Jun-Sept)                   1,227       1,157       1,198       1,238       1,205       1,172       1,141    
  Shoulder Hours (Mar-May & Oct-Nov)        1,159       1,247       1,163       1,078       1,026         976         928    
  Winter Hours (Dec-Feb)                      798         818         886         955         903         854         808    

                                            3,184       3,222       3,247       3,271       3,133       3,002       2,877    


Gas & Fuel Oil Volumes (DT's):
Firm Transportation
  Demand Volumes at Wellhead            9,060,827   9,060,827   9,060,827   9,060,827   9,060,827   9,060,827   9,060,827    
  Demand Volumes through ANR            9,060,827   9,060,827   9,060,827   9,060,827   9,060,827   9,060,827   9,060,827    
  Demand Volumes through Columbia Gas   8,847,600   8,847,600   8,847,600   8,847,600   8,847,600   8,847,600   8,847,600    
  Demand Volumes through CLNG & WGL     8,760,000   8,760,000   8,760,000   8,760,000   8,760,000   8,760,000   8,760,000    

Unit #1 - FGRR Supply                          59%         60%         58%         58%         59%         60%         61%   
  FGRR Volumes at Wellhead              2,618,663   2,629,876   2,616,100   2,579,258   2,590,151   2,601,043   2,611,936    
  FGRR Volumes through ANR              2,618,663   2,629,876   2,616,100   2,579,258   2,590,151   2,601,043   2,611,936    
  FGRR Volumes through Columbia Gas     2,557,039   2,567,987   2,554,536   2,518,561   2,529,197   2,539,833   2,550,469    
  FGRR Volumes through CLNG & WGL       2,531,721   2,542,562   2,529,244   2,493,625   2,504,156   2,514,686   2,525,217    

Unit #1 - FGMR Supply                          41%         40%         42%         42%         41%         40%         39%   
  FGMR Volumes at Wellhead              1,791,187   1,745,896   1,894,480   1,859,486   1,791,899   1,734,623   1,681,921    
  FGMR Volumes through ANR              1,791,187   1,745,896   1,894,480   1,859,486   1,791,899   1,734,623   1,681,921    
  FGMR Volumes through Columbia Gas     1,749,035   1,704,810   1,849,897   1,815,727   1,749,731   1,693,802   1,642,341    
  FGMR Volumes through CLNG & WGL       1,731,718   1,687,931   1,831,582   1,797,749   1,732,407   1,677,032   1,626,080    

Unit #2 - IGR Supply                           93%         93%         93%         92%         92%         92%         93%   
  IGR Volumes Dlvd Columbia             2,920,862   2,957,248   3,038,369   2,958,563   2,817,359   2,696,773   2,589,507    
  IGR Volumes Dlvd to CLNG              2,852,125   2,887,655   2,966,868   2,888,940   2,751,058   2,633,310   2,528,569    
  IGR Volumes Dlvd to Wash Gas          2,823,886   2,859,065   2,937,493   2,860,336   2,723,820   2,607,238   2,503,533    
  IGR Volumes Dlvd to Brandywine        2,823,886   2,859,065   2,937,493   2,860,336   2,723,820   2,607,238   2,503,533    

Unit #2 - OR Supply                             7%          7%          7%          8%          8%          8%          7%   
  OR Volumes Delivered to Plant           202,474     207,470     230,270     241,838     226,956     214,294     202,234    

</TABLE>
<PAGE>

<TABLE>
<CAPTION>

                                               Year Ended   Year Ended Year Ended
                                                Dec-2010     Dec-2011   Dec-2012
                                                --------     --------   --------
<S>                                            <C>         <C>         <C> 
Dispatch Hours:        
Unit #1
  Summer Hours (Jun-Sept)                          1,450       1,434      1,420 
  Shoulder Hours (Mar-May & Oct-Nov)               1,708       1,678      1,651 
  Winter Hours (Dec-Feb)                           1,140       1,112      1,086
     Total Unit #1 Hours                           4,297       4,224      4,157

Unit #2
  Summer Hours (Jun-Sept)                          1,110       1,101      1,093
  Shoulder Hours (Mar-May & Oct-Nov)                 883         852        821
  Winter Hours (Dec-Feb)                             764         717        672

                                                   2,757       2,669      2,586


Gas & Fuel Oil Volumes (DT's):
Firm Transportation
  Demand Volumes at Wellhead                   9,060,827   9,060,827  9,060,827
  Demand Volumes through ANR                   9,060,827   9,060,827  9,060,827
  Demand Volumes through Columbia Gas          8,847,600   8,847,600  8,847,600
  Demand Volumes through CLNG & WGL            8,760,000   8,760,000  8,760,000

Unit #1 - FGRR Supply                                 61%         26%         0% 
  FGRR Volumes at Wellhead                     2,600,723   1,086,012          0
  FGRR Volumes through ANR                     2,600,723   1,086,012          0 
  FGRR Volumes through Columbia Gas            2,539,520   1,060,455          0
  FGRR Volumes through CLNG & WGL              2,514,377   1,049,956          0

Unit #1 - FGMR Supply                                 39%         74%       100% 
  FGMR Volumes at Wellhead                     1,671,559   3,111,349  4,138,784
  FGMR Volumes through ANR                     1,671,559   3,111,349  4,138,784
  FGMR Volumes through Columbia Gas            1,632,222   3,038,130  4,041,387
  FGMR Volumes through CLNG & WGL              1,616,062   3,008,049  4,001,373

Unit #2 - IGR Supply                                  93%         93%        93%
  IGR Volumes Dlvd Columbia                    2,515,142   2,423,102  2,357,074
  IGR Volumes Dlvd to CLNG                     2,455,953   2,366,079  2,301,605
  IGR Volumes Dlvd to Wash Gas                 2,431,637   2,342,653  2,278,817
  IGR Volumes Dlvd to Brandywine               2,431,637   2,342,653  2,278,817

Unit #2 - OR Supply                                    7%          7%         7% 
  OR Volumes Delivered to Plant                  194,316     180,540    169,463 

</TABLE>


<PAGE>

<TABLE>
<CAPTION>
                                                                         Year Ended
                                    Dec-2013    Dec-2014  Dec-2015   Dec-2016    Dec-2017  Dec-2018   Dec-2019   Dec-2020   Dec-2021
                                    --------    --------  --------   --------    --------  --------   --------   --------   --------
<C>                             <C>          <C>        <C>         <C>       <C>         <C>        <C>       <C>         <C> 
Dispatch Hours: 
Unit #1
  Summer Hours (Jun-Sept)             1,406      1,392      1,379      1,361      1,344      1,327      1,311      1,295      1,295 
  Shoulder Hours (Mar-May &
     Oct-Nov)                         1,627      1,607      1,589      1,552      1,519      1,489      1,462      1,439      1,079
  Winter Hours (Dec-Feb)              1,064      1,044      1,027      1,011        995        980        965        951        634
     Total Unit #1 Hours              4,097      4,043      3,996      3,925      3,858      3,796      3,739      3,685      3,008

Unit #2
  Summer Hours (Jun-Sept)             1,084      1,076      1,068      1,046      1,024      1,002        981        960        960
  Shoulder Hours (Mar-May &
     Oct-Nov)                           792        763        736        705        676        647        620        594        446
  Winter Hours (Dec-Feb)                631        591        555        557        560        563        565        568        379
                                      2,507      2,431      2,359      2,308      2,259      2,212      2,166      2,123      1,785 


Gas & Fuel Oil Volumes (DT's):

Firm Transportation
  Demand Volumes at Wellhead      9,060,827  9,060,827  9,060,827  9,060,827  9,060,827  9,060,827  9,060,827  9,060,827  7,550,689 
  Demand Volumes through ANR      9,060,827  9,060,827  9,060,827  9,060,827  9,060,827  9,060,827  9,060,827  9,060,827  7,550,689
  Demand Volumes through 
     Columbia Gas                 8,847,600  8,847,600  8,847,600  8,847,600  8,847,600  8,847,600  8,847,600  8,847,600  7,373,000
  Demand Volumes through 
     CLNG & WGL                   8,760,000  8,760,000  8,760,000  8,760,000  8,760,000  8,760,000  8,760,000  8,760,000  7,300,000

Unit #1 - FGRR Supply                     0%         0%         0%         0%         0%         0%         0%         0%         0%
  FGRR Volumes at Wellhead                0          0          0          0          0          0          0          0          0 
  FGRR Volumes through ANR                0          0          0          0          0          0          0          0          0 
  FGRR Volumes through 
     Columbia Gas                         0          0          0          0          0          0          0          0          0 
  FGRR Volumes through 
     CLNG & WGL                           0          0          0          0          0          0          0          0          0 

Unit #1 - FGMR Supply                   100%       100%       100%       100%       100%       100%       100%       100%       100%
  FGMR Volumes at Wellhead        4,086,799  4,056,059  3,927,327  3,864,719  3,808,022  3,753,002  3,713,304  3,659,278  2,992,198 
  FGMR Volumes through ANR        4,086,799  4,056,059  3,927,327  3,864,719  3,808,022  3,753,002  3,713,304  3,659,278  2,992,198
  FGMR Volumes through 
     Columbia Gas                 3,990,625  3,960,608  3,834,906  3,773,771  3,718,408  3,664,683  3,625,919  3,573,165  2,921,784 
  FGMR Volumes through 
     CLNG & WGL                   3,951,114  3,921,394  3,796,937  3,736,407  3,681,592  3,628,399  3,590,019  3,537,787  2,892,855

Unit #2 - IGR Supply                     93%        94%        94%        94%        93%        93%        93%        93%        94%
  IGR Volumes Dlvd Columbia       2,290,522  2,267,044  2,187,728  2,105,782  2,044,168  1,997,922  1,980,760  1,930,468  1,640,723 
  IGR Volumes Dlvd to CLNG        2,236,620  2,213,694  2,136,245  2,056,227  1,996,063  1,950,905  1,934,147  1,885,039  1,602,112
  IGR Volumes Dlvd to Wash Gas    2,214,475  2,191,776  2,115,094  2,035,868  1,976,300  1,931,589  1,914,997  1,866,375  1,586,250
  IGR Volumes Dlvd to Brandywine  2,214,475  2,191,776  2,115,094  2,035,868  1,976,300  1,931,589  1,914,997  1,866,375  1,586,250

Unit #2 - OR Supply                       7%         6%         6%         6%         7%         7%         7%         7%         6%
  OR Volumes Delivered to Plant     159,080    152,358    141,598    140,498    139,547    140,514    143,473    142,947     95,158
</TABLE>

<PAGE>


                             Panda-Brandywine L.P.

                              230MW PEPCO Project

                             Gas Supply Assumptions

<TABLE>
<CAPTION>
                                                                                           Year Ended
                                                                         Dec1996 Dec1997 Dec1998 Dec1999 Dec2000 Dec2001 Dec-2002
                                                                         --------------------------------------------------------
<S>                                                                      <C>      <C>     <C>   <C>       <C>     <C>    <C> 
Fuel Compensation Price:
FGRR -                          PPI Oil and Gas Field Services
  Fixed Contract Price           Jun-94    May-96     Nov-96               $2.58  $2.68   $2.79   $2.90    $3.02  $3.14  $3.26  
  Adjusted Contract Price        103.20    115.80     117.81               $2.95  $3.06   $3.18   $3.31    $3.45  $3.58  $3.72

FGMR -                           Base Yr   May-96
  Commodity Index - Summer        6.46      0.00       4.00%                7.40   7.54    7.68    7.77     7.91   8.33   8.76
  Commodity Index - Shoulder      6.46      0.00       4.00%                7.89   8.03    8.18    8.29     8.43   8.88   9.34
  Commodity Index - Winter        6.46      0.00       4.00%                8.37   8.53    8.69    8.80     8.96   9.42   9.91
  Transportation Index           129.9     156.6       3.00%               159.3  164.1   169.0   174.1    179.3  184.7  190.2
  Contract Discount                        1.206                              90%    90%     90%     90%      92%   100%   100%
  Calculated FGMR - Summer       $2.29     $0.58                           $2.35  $2.39   $2.44   $2.47    $2.56  $2.91  $3.05
  Calculated FGMR - Shoulder     $2.29     $0.58                           $2.47  $2.51   $2.56   $2.59    $2.69  $3.06  $3.20
  Calculated FGMR - Winter       $2.29     $0.58                           $2.59  $2.63   $2.68   $2.72    $2.82  $3.21  $3.36

IGR -
  Calculated FGMR - Summer       $2.29     $0.73                           $2.61  $2.65   $2.70   $2.74    $2.79  $2.90  $3.03
  Calculated FGMR - Shoulder     $2.29     $0.73                           $2.73  $2.78   $2.83   $2.87    $2.92  $3.04  $3.17
  Calculated FGMR - Winter       $2.29     $0.40                           $2.90  $2.96   $3.01   $3.05    $3.11  $3.25  $3.41

OR -
  Oil Index                        151                                       179    178     184     195      206    215    224
  Calculated OR                  $3.89                                     $4.60  $4.57   $4.73   $5.00    $5.28  $5.51  $5.75


Fuel Costs:                                                    Escalation

Firm Gas - Contract Price (Unit #1)                               4.00%    $2.43  $2.52   $2.62   $2.72    $2.83  $2.94  $3.06

Firm Gas - Market Price (Unit #1)     Index Cost Options         Option 
  Spot Price - Summer                  1 - NGC - Columbia Gas      7       $1.90  $1.94   $1.98   $2.00    $2.04  $2.14  $2.25
  Spot Price - Shoulder                2 - NGC - Tenn Gas          7       $2.05  $2.09   $2.13   $2.16    $2.20  $2.31  $2.43
  Spot Price - Winter                  3 - NGI - Columbia Gas      2       $1.99  $2.02   $2.06   $2.08    $2.12  $2.23  $2.35
  FGMR Premium - Summer                4 - NGW - Columbia Gas              $0.00  $0.00   $0.00   $0.00    $0.00  $0.00  $0.00
  FGMR Premium - Shoulder              5 - Blended (Gulf & Appl)           $0.00  $0.00   $0.00   $0.00    $0.00  $0.00  $0.00
  FGMR Premium - Winter                6 - Gulf Coast Avg                  $0.55  $0.55   $0.55   $0.55    $0.55  $0.56  $0.56
  Firm Gas Market Cost - Weighted Avg  7 - Appalachian Avg                 $2.12  $2.16   $2.20   $2.22    $2.26  $2.37  $2.49

Interruptible Gas (Unit #2)                                      Option
  Spot Price - Summer                                              7       $1.90  $1.94   $1.98   $2.00    $2.04  $2.14  $2.25
  Spot Price - Shoulder                                            7       $2.05  $2.09   $2.13   $2.16    $2.20  $2.31  $2.43
  Spot Price - Winter                                              7       $2.20  $2.24   $2.28   $2.31    $2.36  $2.48  $2.61
  IGR Premium - Summer                                                     $0.05  $0.05   $0.05   $0.05    $0.05  $0.05  $0.05
  IGR Premium - Shoulder                                                   $0.05  $0.05   $0.05   $0.05    $0.05  $0.05  $0.05
  IGR Premium - Winter                                                     $0.05  $0.05   $0.05   $0.05    $0.05  $0.05  $0.05
  Interruptible Gas Cost - Weighted Average                                $2.09  $2.13   $2.17   $2.19    $2.23  $2.35  $2.47

Delivered Fuel Oil (Unit #2)                                               $4.60  $4.57   $4.73   $5.00    $5.28  $5.51  $5.75

</TABLE>
<PAGE>

<TABLE>
<CAPTION>

                                                                               Year Ended
                                           Dec-2003  Dec2004 Dec-2005 Dec-2006 Dec-2007 Dec-2008 Dec-2009 Dec-2010 Dec-2011 Dec-2012
                                           --------  -------------------------------------------------------------------------------
<S>                                        <C>       <C>      <C>      <C>     <C>       <C>      <C>       <C>     <C>      <C> 
Fuel Compensation Price:

FGRR -
  Fixed Contract Price                       $3.33    $3.40    $3.46    $3.53    $3.60    $3.68    $3.75    $3.82    $3.90    $3.98 
  Adjusted Contract Price                    $3.80    $3.88    $3.95    $4.03    $4.11    $4.20    $4.28    $4.36    $4.45    $4.54 

FGMR -
  Commodity Index - Summer                    9.22     9.70    10.20    11.05    11.96    12.91    13.92    14.98    15.96    17.00 
  Commodity Index - Shoulder                  9.82    10.33    10.86    11.77    12.72    13.73    14.79    15.92    16.96    18.05
  Commodity Index - Winter                   10.43    10.96    11.52    12.48    13.49    14.55    15.67    16.85    17.95    19.11
  Transportation Index                       195.9    201.8    207.9    214.1    220.5    227.2    234.0    241.0    248.2    255.7 
  Contract Discount                            100%     100%     100%     100%     100%     100%     100%     100%     100%     100%
  Calculated FGMR - Summer                   $3.18    $3.32    $3.47    $3.72    $3.98    $4.25    $4.54    $4.85    $5.13    $5.43 
  Calculated FGMR - Shoulder                 $3.35    $3.50    $3.65    $3.91    $4.19    $4.48    $4.78    $5.10    $5.40    $5.72 
  Calculated FGMR - Winter                   $3.51    $3.67    $3.84    $4.11    $4.40    $4.70    $5.02    $5.36    $5.67    $6.01

IGR -
  Calculated FGMR - Summer                   $3.16    $3.29    $3.43    $3.67    $3.91    $4.17    $4.44    $4.72    $4.99    $5.27 
  Calculated FGMR - Shoulder                 $3.31    $3.45    $3.60    $3.85    $4.10    $4.37    $4.66    $4.96    $5.24    $5.54 
  Calculated FGMR - Winter                   $3.57    $3.74    $3.91    $4.21    $4.52    $4.84    $5.19    $5.55    $5.89    $6.24

OR -
  Oil Index                                    234      244      254      265      276      288      301      313      327      341
  Calculated OR                              $6.00    $6.26    $6.53    $6.81    $7.10    $7.41    $7.72    $8.05    $8.40    $8.76


Fuel Costs:
- -----------
Firm Gas - Contract Price (Unit #1)          $3.18    $3.31    $3.44    $3.58    $3.72    $3.87    $4.02    $4.18    $4.35    $4.53 

Firm Gas - Market Price (Unit #1)
  Spot Price - Summer                        $2.37    $2.49    $2.62    $2.84    $3.07    $3.31    $3.56    $3.83    $4.08    $4.34
  Spot Price - Shoulder                      $2.55    $2.68    $2.82    $3.05    $3.29    $3.55    $3.82    $4.10    $4.37    $4.65
  Spot Price - Winter                        $2.47    $2.60    $2.74    $2.97    $3.22    $3.48    $3.76    $4.05    $4.32    $4.60
  FGMR Premium - Summer                      $0.00    $0.00    $0.00    $0.00    $0.00    $0.00    $0.00    $0.00    $0.00    $0.00
  FGMR Premium - Shoulder                    $0.00    $0.00    $0.00    $0.00    $0.00    $0.00    $0.00    $0.00    $0.00    $0.00
  FGMR Premium - Winter                      $0.57    $0.57    $0.58    $0.58    $0.59    $0.59    $0.60    $0.60    $0.61    $0.61
  Firm Gas Market Cost - Weighted Average    $2.61    $2.74    $2.88    $3.11    $3.35    $3.60    $3.87    $4.15    $4.41    $4.69
 
Interruptible Gas (Unit #2)
  Spot Price - Summer                        $2.37    $2.49    $2.62    $2.84    $3.07    $3.31    $3.56    $3.83    $4.08    $4.34 
  Spot Price - Shoulder                      $2.55    $2.68    $2.82    $3.05    $3.29    $3.55    $3.82    $4.10    $4.37    $4.65
  Spot Price - Winter                        $2.74    $2.88    $3.02    $3.27    $3.52    $3.79    $4.08    $4.38    $4.66    $4.96
  IGR Premium - Summer                       $0.05    $0.05    $0.05    $0.05    $0.05    $0.05    $0.05    $0.05    $0.05    $0.05 
  IGR Premium - Shoulder                     $0.05    $0.05    $0.05    $0.05    $0.05    $0.05    $0.05    $0.05    $0.05    $0.05
  IGR Premium - Winter                       $0.05    $0.05    $0.05    $0.05    $0.05    $0.05    $0.05    $0.05    $0.05    $0.05
  Interruptible Gas Cost - Weighted Average  $2.59    $2.72    $2.85    $3.08    $3.33    $3.58    $3.85    $4.13    $4.40    $4.67
 
Delivered Fuel Oil (Unit #2)                 $6.00    $6.26    $6.53    $6.81    $7.10    $7.41    $7.72    $8.05    $8.40    $8.76
</TABLE>
<PAGE>

<TABLE>
<CAPTION>

                                                                        Year Ended December
                                                2013   2014     2015    2016    2017    2018      2019     2020    2021
                                                ----   ----     ----    ----    ----    ----      ----     ----    ----
<S>                                            <C>     <C>     <C>     <C>      <C>     <C>      <C>      <C>     <C> 
Fuel Compensation Price:
FGRR -
  Fixed Contract Price                         $4.06   $4.14    $4.22   $4.30   $4.38   $4.46    $4.54    $4.62    $4.70 
  Adjusted Contract Price                      $4.63   $4.73    $4.82   $4.91   $5.00   $5.09    $5.18    $5.27    $5.37 

FGMR -
  Commodity Index - Summer                     18.09   19.23    20.44   21.71   23.07   24.51    26.05    27.68    29.41
  Commodity Index - Shoulder                   19.21   20.42    21.69   23.04   24.48   26.00    27.62    29.35    31.18 
  Commodity Index - Winter                     20.32   21.60    22.94   24.37   25.88   27.49    29.20    31.02    32.95
  Transportation Index                         263.3   271.2    279.4   287.8   296.4   305.3    314.4    323.9    333.6 
  Contract Discount                              100%    100%     100%    100%    100%    100%     100%     100%     100%
  Calculated FGMR - Summer                     $5.74   $6.07    $6.42   $6.78   $7.17   $7.58    $8.02    $8.49    $8.98 
  Calculated FGMR - Shoulder                   $6.05   $6.39    $6.76   $7.15   $7.56   $7.99    $8.45    $8.94    $9.46 
  Calculated FGMR - Winter                     $6.35   $6.72    $7.10   $7.51   $7.94   $8.40    $8.88    $9.40    $9.95 

IGR -
  Calculated FGMR - Summer                     $5.57   $5.87    $6.20   $6.54   $6.91   $7.29    $7.70    $8.14    $8.60 
  Calculated FGMR - Shoulder                   $5.85   $6.17    $6.51   $6.88   $7.26   $7.67    $8.10    $8.56    $9.04
  Calculated FGMR - Winter                     $6.62   $7.01    $7.42   $7.86   $8.32   $8.81    $9.33    $9.89   $10.48 

OR -
  Oil Index                                      356     371      387     404     421     439      458      478      498
  Calculated OR                                $9.14   $9.53    $9.94  $10.37  $10.81  $11.28   $11.77   $12.27   $12.80 


Fuel Costs:

Firm Gas - Contract Price (Unit #1)            $4.71   $4.89    $5.09   $5.29   $5.51   $5.73    $5.95    $6.19    $6.44

Firm Gas - Market Price (Unit #1)
  Spot Price - Summer                          $4.61   $4.90    $5.21   $5.53   $5.87   $6.24    $6.63    $7.04    $7.48 
  Spot Price - Shoulder                        $4.94   $5.25    $5.57   $5.91   $6.28   $6.67    $7.08    $7.51    $7.98 
  Spot Price - Winter                          $4.90   $5.21    $5.54   $5.89   $6.26   $6.65    $7.07    $7.52    $7.99 
  FGMR Premium - Summer                        $0.00   $0.00    $0.00   $0.00   $0.00   $0.00    $0.00    $0.00    $0.00 
  FGMR Premium - Shoulder                      $0.00   $0.00    $0.00   $0.00   $0.00   $0.00    $0.00    $0.00    $0.00
  FGMR Premium - Winter                        $0.62   $0.62    $0.63   $0.63   $0.64   $0.64    $0.65    $0.65    $0.66 
  Firm Gas Market Cost - Weighted Average      $4.97   $5.28    $5.60   $5.94   $6.30   $6.68    $7.09    $7.52    $7.98

Interruptible Gas (Unit #2)
  Spot Price - Summer                          $4.61   $4.90    $5.21   $5.53   $5.87   $6.24    $6.63    $7.04    $7.48 
  Spot Price - Shoulder                        $4.94   $5.25    $5.57   $5.91   $6.28   $6.67    $7.08    $7.51    $7.98
  Spot Price - Winter                          $5.27   $5.59    $5.93   $6.30   $6.68   $7.09    $7.53    $7.99    $8.48 
  IGR Premium - Summer                         $0.05   $0.05    $0.05   $0.05   $0.05   $0.05    $0.05    $0.05    $0.05
  IGR Premium - Shoulder                       $0.05   $0.05    $0.05   $0.05   $0.05   $0.05    $0.05    $0.05    $0.05
  IGR Premium - Winter                         $0.05   $0.05    $0.05   $0.05   $0.05   $0.05    $0.05    $0.05    $0.05
  Interruptible Gas Cost - Weighted Average    $4.96   $5.27    $5.59   $5.93   $6.30   $6.68    $7.09    $7.52    $7.99

Delivered Fuel Oil (Unit #2)                   $9.14   $9.53    $9.94  $10.37  $10.81  $11.28   $11.77   $12.27   $12.80
</TABLE>

<PAGE>

                              Panda-Brandywine L.P.

                              230MW PEPCO Project

                             Gas Supply Assumptions
<TABLE>
<CAPTION>
                                                                                           Year Ended   
 
                                                        Dec-1996   Dec-1997   Dec-1998   Dec-1999  Dec-2000   Dec-2001  Dec-2002
                                                        --------   --------   --------   --------  --------   --------  --------
<S>                                                    <C>         <C>        <C>       <C>       <C>         <C>       <C>  
Firm Transportation:  

ANR Tariff Rates               1996 Rate   Escalation
  Demand                        $0.0000      0.00%         $0.00     $0.00      $0.00     $0.00     $0.00     $0.00      $0.00
  Commodity                     $0.0000      0.00%         $0.00     $0.00      $0.00     $0.00     $0.00     $0.00      $0.00
  Fuel %                           0.00%                    0.00%     0.00%      0.00%     0.00%     0.00%     0.00%      0.00%

Columbia Gas Tarriff Rates
  Demand                        $0.2632      1.50%         $0.26     $0.27      $0.27     $0.28     $0.28     $0.28      $0.29 
  Commodity                     $0.0267      1.50%         $0.03     $0.03      $0.03     $0.03     $0.03     $0.03      $0.03 
  Fuel %                           2.41%                    2.41%     2.41%      2.41%     2.41%     2.41%     2.41%      2.41% 

CLNG & WGL Contract Rates
  Demand - CLNG Only            $0.0222      1.50%         $0.02      $0.02     $0.02     $0.02     $0.02     $0.02      $0.02
  Commodity - CLNG & WGL        $0.0590      0.25%         $0.06      $0.06     $0.06     $0.06     $0.06     $0.06      $0.06
  Fuel % - CLNG Only               1.00%                    1.00%      1.00%     1.00%     1.00%     1.00%     1.00%      1.00%


Interruptible Transportation:
- -----------------------------
Columbia Gas Tarriff Rates     1996 Rate
  Commodity - Summer             $0.221      1.50%         $0.22      $0.22     $0.23     $0.23     $0.23     $0.24      $0.24
  Commodity - Shoulder           $0.271      1.50%         $0.27      $0.27     $0.28     $0.28     $0.29     $0.29      $0.30
  Commodity - Winter             $0.310      1.50%         $0.31      $0.31     $0.32     $0.32     $0.33     $0.33      $0.34
  Fuel %                           2.41%                    2.41%      2.41%     2.41%     2.41%     2.41%     2.41%      2.41%

Columbia (Cove Point) 
    LNG Tarriff Rates
  Commodity - Summer             $0.023      1.50%         $0.02      $0.02     $0.02     $0.02     $0.02     $0.02      $0.03
  Commodity - Shoulder           $0.023      1.50%         $0.02      $0.02     $0.02     $0.02     $0.02     $0.02      $0.03
  Commodity - Winter             $0.023      1.50%         $0.02      $0.02     $0.02     $0.02     $0.02     $0.02      $0.03
  Fuel %                           1.00%                    1.00%      1.00%     1.00%     1.00%     1.00%     1.00%      1.00%

Washington Gas Contract Rates
  Commodity - Summer             $0.050      0.00%         $0.05      $0.05     $0.05     $0.05     $0.05     $0.05      $0.05
  Commodity - Shoulder           $0.050      0.00%         $0.05      $0.05     $0.05     $0.05     $0.05     $0.05      $0.05
  Commodity - Winter             $0.050      0.00%         $0.05      $0.05     $0.05     $0.05     $0.05     $0.05      $0.05
  Fuel %                           0.00%                    0.00%      0.00%     0.00%     0.00%     0.00%     0.00%      0.00%


Management Fee & SIT:
- ---------------------
  Fuel Management Fee -
    Firm Gas                     $0.000      0.00%         $0.00      $0.00     $0.00     $0.00     $0.00     $0.00      $0.00
  Fuel Management Fee -
    Interruptible Gas            $0.000      0.00%         $0.00      $0.00     $0.00     $0.00     $0.00     $0.00      $0.00
WGL Balancing                    $0.050      2.50%         $0.05      $0.05     $0.05     $0.05     $0.06     $0.06      $0.06
  Storage-In-Transit             $0.050      2.50%         $0.05      $0.05     $0.05     $0.05     $0.06     $0.06      $0.06
</TABLE>
<PAGE>

<TABLE>
<CAPTION>

                                                                                 Year Ended
                                          Dec-2003  Dec2004  Dec-2005 Dec-2006 Dec-2007 Dec-2008 Dec-2009 Dec-2010 Dec-2011 Dec-2012
                                          --------  -------  -----------------------------------------------------------------------
<S>                                       <C>       <C>      <C>      <C>       <C>       <C>      <C>     <C>      <C>      <C>
Firm Transportation:
ANR Tariff Rates
  Demand                                    $0.00    $0.00     $0.00    $0.00    $0.00     $0.00   $0.00    $0.00    $0.00    $0.00
  Commodity                                 $0.00    $0.00     $0.00    $0.00    $0.00     $0.00   $0.00    $0.00    $0.00    $0.00
  Fuel %                                     0.00%    0.00%     0.00%    0.00%    0.00%     0.00%   0.00%    0.00%    0.00%    0.00%

Columbia Gas Tarriff Rates
  Demand                                    $0.29    $0.30     $0.30    $0.31    $0.31     $0.31   $0.32    $0.32    $0.33    $0.33
  Commodity                                 $0.03    $0.03     $0.03    $0.03    $0.03     $0.03   $0.03    $0.03    $0.03    $0.03 
  Fuel %                                     2.41%    2.41%     2.41%    2.41%    2.41%     2.41%   2.41%    2.41%    2.41%    2.41%

CLNG & WGL Contract Rates
  Demand - CLNG Only                        $0.02    $0.03     $0.03    $0.03    $0.03     $0.03   $0.03    $0.03    $0.03    $0.03 
  Commodity - CLNG & WGL                    $0.06    $0.06     $0.06    $0.06    $0.06     $0.06   $0.06    $0.06    $0.06    $0.06
  Fuel % - CLNG Only                         1.00%    1.00%     1.00%    1.00%    1.00%     1.00%   1.00%    1.00%    1.00%    1.00%


Interruptible Transportation:
Columbia Gas Tarriff Rates 
  Commodity - Summer                        $0.25    $0.25     $0.25    $0.26    $0.26     $0.26   $0.27    $0.27    $0.28    $0.28 
  Commodity - Shoulder                      $0.30    $0.30     $0.31    $0.31    $0.32     $0.32   $0.33    $0.33    $0.34    $0.34 
  Commodity - Winter                        $0.34    $0.35     $0.35    $0.36    $0.36     $0.37   $0.38    $0.38    $0.39    $0.39 
  Fuel %                                     2.41%    2.41%     2.41%    2.41%    2.41%     2.41%   2.41%    2.41%    2.41%    2.41%

Columbia (Cove Point) LNG Tarriff Rates
  Commodity - Summer                        $0.03    $0.03     $0.03    $0.03    $0.03     $0.03   $0.03    $0.03    $0.03    $0.03
  Commodity - Shoulder                      $0.03    $0.03     $0.03    $0.03    $0.03     $0.03   $0.03    $0.03    $0.03    $0.03 
  Commodity - Winter                        $0.03    $0.03     $0.03    $0.03    $0.03     $0.03   $0.03    $0.03    $0.03    $0.03 
  Fuel %                                     1.00%    1.00%     1.00%    1.00%    1.00%     1.00%   1.00%    1.00%    1.00%    1.00%

Washington Gas Contract Rates
  Commodity - Summer                        $0.05    $0.05     $0.05    $0.05    $0.05     $0.05   $0.05    $0.05    $0.05    $0.05 
  Commodity - Shoulder                      $0.05    $0.05     $0.05    $0.05    $0.05     $0.05   $0.05    $0.05    $0.05    $0.05 
  Commodity - Winter                        $0.05    $0.05     $0.05    $0.05    $0.05     $0.05   $0.05    $0.05    $0.05    $0.05
  Fuel %                                     0.00%    0.00%     0.00%    0.00%    0.00%     0.00%   0.00%    0.00%    0.00%    0.00%


Management Fee & SIT:
  Fuel Management Fee - Firm Gas            $0.00    $0.00     $0.00    $0.00    $0.00     $0.00   $0.00    $0.00    $0.00    $0.00
  Fuel Management Fee - Interruptible Gas   $0.00    $0.00     $0.00    $0.00    $0.00     $0.00   $0.00    $0.00    $0.00    $0.00
WGL Balancing                               $0.06    $0.06     $0.06    $0.06    $0.07     $0.07   $0.07    $0.07    $0.07    $0.07
  Storage-In-Transit                        $0.06    $0.06     $0.06    $0.06    $0.07     $0.07   $0.07    $0.07    $0.07    $0.07

</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                          Year Ended
                                    Dec-2013  Dec-2014 Dec-2015 Dec-2016 Dec-2017  Dec-2018 Dec-2019   Dec-2020  Dec-2021 
                                    --------  -----------------------------------  -----------------   --------  -------- 
<S>                                 <C>       <C>       <C>      <C>     <C>       <C>       <C>       <C>       <C> 
Firm Transportation:
ANR Tariff Rates
  Demand                              $0.00     $0.00    $0.00    $0.00   $0.00     $0.00     $0.00     $0.00     $0.00 
  Commodity                           $0.00     $0.00    $0.00    $0.00   $0.00     $0.00     $0.00     $0.00     $0.00
  Fuel %                               0.00%     0.00%    0.00%    0.00%   0.00%     0.00%     0.00%     0.00%     0.00% 

Columbia Gas Tarriff Rates
  Demand                              $0.34     $0.34    $0.35    $0.35   $0.36     $0.37     $0.37     $0.38     $0.38 
  Commodity                           $0.03     $0.03    $0.04    $0.04   $0.04     $0.04     $0.04     $0.04     $0.04
  Fuel %                               2.41%     2.41%    2.41%    2.41%   2.41%     2.41%     2.41%     2.41%     2.41% 

CLNG & WGL Contract Rates
  Demand - CLNG Only                  $0.03     $0.03    $0.03    $0.03   $0.03     $0.03     $0.03     $0.03     $0.03 
  Commodity - CLNG & WGL              $0.06     $0.06    $0.06    $0.06   $0.06     $0.06     $0.06     $0.06     $0.06 
  Fuel % - CLNG Only                   1.00%     1.00%    1.00%    1.00%   1.00%     1.00%     1.00%     1.00%     1.00%


Interruptible Transportation:

Columbia Gas Tarriff Rates
  Commodity - Summer                  $0.28     $0.29    $0.29    $0.30   $0.30     $0.31     $0.31     $0.32     $0.32 
  Commodity - Shoulder                $0.35     $0.35    $0.36    $0.36   $0.37     $0.38     $0.38     $0.39     $0.39
  Commodity - Winter                  $0.40     $0.40    $0.41    $0.42   $0.42     $0.43     $0.44     $0.44     $0.45 
  Fuel %                               2.41%     2.41%    2.41%    2.41%   2.41%     2.41%     2.41%     2.41%     2.41%

Columbia (Cove Point) 
    LNG Tarriff Rates
  Commodity - Summer                  $0.03     $0.03    $0.03    $0.03   $0.03     $0.03     $0.03     $0.03     $0.03 
  Commodity - Shoulder                $0.03     $0.03    $0.03    $0.03   $0.03     $0.03     $0.03     $0.03     $0.03
  Commodity - Winter                  $0.03     $0.03    $0.03    $0.03   $0.03     $0.03     $0.03     $0.03     $0.03
  Fuel %                               1.00%     1.00%    1.00%    1.00%   1.00%     1.00%     1.00%     1.00%     1.00%

Washington Gas Contract Rates
  Commodity - Summer                  $0.05     $0.05    $0.05    $0.05   $0.05     $0.05     $0.05     $0.05     $0.05 
  Commodity - Shoulder                $0.05     $0.05    $0.05    $0.05   $0.05     $0.05     $0.05     $0.05     $0.05
  Commodity - Winter                  $0.05     $0.05    $0.05    $0.05   $0.05     $0.05     $0.05     $0.05     $0.05 
  Fuel %                               0.00%     0.00%    0.00%    0.00%   0.00%     0.00%     0.00%     0.00%     0.00% 


Management Fee & SIT:
  Fuel Management Fee - 
    Firm Gas                          $0.00     $0.00    $0.00    $0.00   $0.00     $0.00     $0.00     $0.00     $0.00 
  Fuel Management Fee - 
    Interruptible Gas                 $0.00     $0.00    $0.00    $0.00   $0.00     $0.00     $0.00     $0.00     $0.00
  WGL Balancing                       $0.08     $0.08    $0.08    $0.08   $0.08     $0.09     $0.09     $0.09     $0.09
  Storage-In-Transit                  $0.08     $0.08    $0.08    $0.08   $0.08     $0.09     $0.09     $0.09     $0.09 
</TABLE>
<PAGE>



                 ICF RESOURCES INCORPORATED

                    Officer's Certificate

                    

           I, B. S. Venkateshware, Vice President of ICF Resources, 
Incorporated, DO HEREBY CERTIFY that:

           Except as set forth below, since July 25, 1996, to our knowledge, 
no event affecting our reports entitled "Independent Panda-Brandywine Pro 
Forma Projections" and "Summary of the Consolidated Pro Formas of Panda 
Rosemary and Panda Brandywine Power Projects" (the "Pro Forma Reports") or 
the matters referred to therein has occurred which makes untrue or incorrect 
in any material respect, as of the date hereof, any information or statement 
contained in the Pro Forma Reports or in the Prospectus relating to the 
offering of Pooled Project Bonds, Series A-1 due 2012 by Panda Funding 
Corporation (the "Prospectus") under the captions "Consolidating Engineer's 
Pro Forma Report" and "Independent Pro Forma Analysis-Brandywine" in the 
Prospectus Summary.

     ICF notes that since July 25, 1996, the following events have occurred:

     (i)   More recent fuel price projections are available.

     (ii)  Virginia Power has announced in one case that it has reached an 
           agreement to terminate a Power Sales Agreement (PSA) with a 
           Qualifying Facility and replace that PSA with an agreement to 
           purchase at market-based prices.

      ICF is currently assessing these events in connection with the Pro Forma
Reports and is not presently able to determine the impact, if any, such events 
may have on the Pro Forma Reports and the information contained therein.


                     WITNESS my hand this 11th day of October, 1996.


                     By:  /s/  B. S. Venkateshwara
                     Name:  B. S. Venkateshwara
                     Title: Vice President



<PAGE>



                                                                APPENDIX F



                         INDEPENDENT ENGINEER'S REPORT 
                     PANDA-BRANDYWINE COGENERATION PROJECT




                                  Prepared for


                               PANDA-BRANDYWINE L.P.
                     
                     
                     
                     
                                  Prepared by
                           PACIFIC ENERGY SYSTEMS, INC.
                                 Portland, Oregon

                                     July 22, 1996




                                      PREFACE
                          
                          
Panda Energy International, Inc., retained Pacific Energy Systems, Inc., to 
independently review available technical information on the design, 
construction, and expected operation of the Panda-Brandywine Cogeneration 
Project (the Project).  The Project is being developed by Panda Energy 
International through its affiliate, Panda-Brandywine Limited Partnership, and
is being designed and constructed by Raytheon Engineers & Constructors.

This report is intended for use in the Offering Circular for the issuance of 
Pooled Project Bonds offered by Panda Funding Corporation for the Project. 
Pacific Energy Systems understands that ICF Resources, Inc., will use the 
technical information in this report to develop project projections. Pacific 
Energy Systems, Inc., has not examined and makes no representations with 
respect to any other document contained in the Offering Circular.

This review is intended to determine whether the Project is technically 
feasible and based on competent engineering and construction practices. It is 
not intended to check the detailed design nor to identify engineering design 
errors. The review includes a number of documents prepared by others.  Pacific
Energy Systems, Inc., cannot guarantee the accuracy of the information 
contained in them.  The ultimate success of the Project will depend not only 
on the engineering design and construction, but also on the subsequent 
operation, maintenance, management, and renewal of equipment as required in 
the completed plant.  Pacific Energy Systems, Inc., has no control over design,
construction, startup, operation, or maintenance of the plant and provides no 
warranty, express or implied, concerning its success.




                             TABLE OF CONTENTS


                                                                 Page 
Section 1        INTRODUCTION. . . . . . . . . . . . . . . . .   G-1

Section 2        EXECUTIVE SUMMARY AND CONCLUSIONS . . . . . .   G-4
                 Introduction. . . . . . . . . . . . . . . . .   G-4
                 Current Assessment of Project Status. . . . .   G-5
                 Summary of Due Diligence. . . . . . . . . . .   G-8
                 Facility Description. . . . . . . . . . . . .  G-13
                 Facility Performance. . . . . . . . . . . . .  G-15
                 Permits and Licenses. . . . . . . . . . . . .  G-17
                 Construction Status . . . . . . . . . . . . .  G-17
                 Ancillary Facilities. . . . . . . . . . . . .  G-17

Section 3        ENGINEERING . . . . . . . . . . . . . . . . .  G-19
                 Overall Plant Description . . . . . . . . . .  G-19
                 Design Concepts and Technology Assessment . .  G-20
                 Major Equipment Selection and
                   Vendor/Supplier Qualifications. . . . . . .  G-22
                 Specifications. . . . . . . . . . . . . . . .  G-22
                 Systems and Equipment Descriptions. . . . . .  G-23
                 Civil/Structural/Architectural. . . . . . . .  G-31

Section 4        ANCILLARY FACILITIES. . . . . . . . . . . . .  G-31
                 Effluent Water Supply Line. . . . . . . . . .  G-32 
                 230-kV Electrical Transmission Line . . . . .  G-32
                 Natural Gas Line. . . . . . . . . . . . . . .  G-32
                 Distilled-Water Plant . . . . . . . . . . . .  G-34
                 Betty Boulevard . . . . . . . . . . . . . . .  G-34 

Section 5        COST AND SCHEDULE ESTIMATES . . . . . . . . .  G-35
                 Capital Costs . . . . . . . . . . . . . . . .  G-35
                 Startup Costs . . . . . . . . . . . . . . . .  G-36
                 ICF Projections . . . . . . . . . . . . . . .  G-40
                 Schedule. . . . . . . . . . . . . . . . . . .  G-45

Section 6        PERMITS AND LICENSES. . . . . . . . . . . . .  G-45
                 Federal Approvals . . . . . . . . . . . . . .  G-45
                 State Approvals . . . . . . . . . . . . . . .  G-47
                 Right-of-Way Easements. . . . . . . . . . . .  G-48

Section 7        CONTRACTS & AGREEMENTS. . . . . . . . . . . .  G-50
                 Power Purchase Agreement. . . . . . . . . . .  G-50
                 Engineering, Procurement, and Construction
                  Contract . . . . . . . . . . . . . . . . . .  G-57
                 Treated Effluent Water Purchase Agreement . .  G-62
                 Steam Sales Agreement . . . . . . . . . . . .  G-63
                 Natural Gas Agreements. . . . . . . . . . . .  G-65
                 Owner's Engineer. . . . . . . . . . . . . . .  G-67
                 Effluent Line Construction. . . . . . . . . .  G-68
                 Transmission Line Construction. . . . . . . .  G-68

Section 8        OPERATIONS AND MAINTENANCE. . . . . . . . . .  G-68
                 Operating Experience. . . . . . . . . . . . .  G-68
                 Operations and Maintenance Costs. . . . . . .  G-69
                 O&M Agreement . . . . . . . . . . . . . . . .  G-71
                 Termination . . . . . . . . . . . . . . . . .  G-73
                 Other Provisions. . . . . . . . . . . . . . .  G-73

Section 9        PERFORMANCE GUARANTEES AND TESTING. . . . . .  G-76
                 Completion Guarantees . . . . . . . . . . . .  G-76
                 Performance Guarantees. . . . . . . . . . . .  G-76
                 Plant Performance Testing . . . . . . . . . .  G-79
                 Liquidated Damages and Bonuses. . . . . . . .  G-80

Appendix A       DOCUMENT LIST . . . . . . . . . . . . . . . .  G-83
Appendix B       PROJECT DRAWINGS. . . . . . . . . . . . . . .  G-98
Appendix C       LIST OF ABBREVIATIONS . . . . . . . . . . . . G-101
Appendix D       PANDA GATECYCLE SUMMARY . . . . . . . . . . . G-105

List of Tables   1-1   Project Relationships . . . . . . . . .   G-3
                 5-1   Capital Budget Details. . . . . . . . .  G-38
                 5-2   Similar Gas Turbine Projects. . . . . .  G-39
                 5-3   Commissioning Budget. . . . . . . . . .  G-40
                 5-4A  Unit 1. . . . . . . . . . . . . . . . .  G-42
                 5-4B  Unit 2. . . . . . . . . . . . . . . . .  G-43
                 5-5   Maintenance Requirement . . . . . . . .  G-44
                 7-1   PEPCO Dispatch Segments . . . . . . . .  G-53
                 8-1   Operations and Maintenance Costs. . . .  G-70
                 8-2   Comparisons of O&M Budgets for Gas
                         Turbine Projects. . . . . . . . . . .  G-71
                 9-1   Performance Guarantees. . . . . . . . .  G-76
                 9-2   Design Base Conditions for Plant
                         Operation . . . . . . . . . . . . . .  G-77 
                 9-3   Summary of Raytheon's Liquidated 
                         Damages and Bonuses . . . . . . . . .  G-81
                 
List of Figures  8-1   Organization Chart. . . . . . . . . . .  G-75





                                 Section 1
                                INTRODUCTION
                               
                            
At the request of Panda Energy International (Panda), Pacific Energy Systems, 
Inc., reviewed the Panda-Brandywine Cogeneration Project, which is located 
south of Brandywine, Maryland, in Prince George's County.  The Project is to 
be built on industrialzoned property by the owner, Panda-Brandywine, L.P.  It 
is being developed by Panda Energy International, Inc. (Panda), of Dallas, 
Texas, an affiliate of the owner.  Steam from the cogeneration project will 
be supplied to the adjacent distilled-water plant owned by Brandywine Water 
Company, an affiliate of Panda Energy. The review included:

            An examination of the available Project documents (listed in 
            Appendix A) and the Project drawings (listed in Appendix B)
                           
            Construction monitoring since April 1995,including monthly site 
            inspections and approval of funding draws

            Several meetings at GE Capital in Stamford, Connecticut, to discuss
            Project details, contract issues, pro forma development, and permit
            issues
    
A detailed list of Project participants and their relationships to the Project
is presented in Table 1-1.  An engineering, procurement, and construction (EPC)
contractor,  Raytheon Engineers & Constructors (Raytheon), is responsible for 
the Project design, engineering, procurement, and construction.  The 
cogeneration plant and the distilled-water plant will be operated by Ogden 
Brandywine Operations, Inc. (operator), a subsidiary of Ogden Power 
Corporation.

Panda Energy hired Gilbert/Commonwealth, Inc., as the owner's engineer to 
review the engineering and design work performed by Raytheon.  C.H. Guernsey 
and Companyreviewed the electrical interconnect of the plant and will assist
Panda-Brandywine in the startup and testing of the facility.

General Electric Capital Corporation (GE Capital) has provided a $215 million
construction loan to the Project and has committed to provide long-term 
financing under a single-investor lease with the owner.

The power plant is designed to deliver 230,000 kilowatts (kW)(1) of 
electricity to Potomac Electric Power Company (PEPCO).  The plant is a 
combined-cycle cogeneration facility that, in addition to its electrical 
output, will also provide up to 34,000 pounds per hour (lb/hr) of steam to 
Brandywine Water for use in the distilled-water process.  The primary fuel is 
natural gas, but the plant will also be capable of burning oil during gas 
curtailment periods.

Pacific Energy Systems has independently reviewed the areas of Project 
engineering, cost, schedule, permits, contracts, operations and maintenance, 
and performance estimates for completeness, risk, variation from practices 
typical in the industry, and the ability of the Project to perform as 
intended.

Because Panda-Brandywine is a partnership with no employees, Panda Energy 
International (the developer) is supplying a project manager, project 
engineer, and other key individuals on behalf of Panda-Brandywine. In order 
to make this report easier to read, the term "Panda" is used in a generic 
sense to mean both owner and developer.  Where clarification is important, 
specific terms or "owner" and "developer" will be used.

- -----------------------------
(1)  A list of technical abbreviations used in this report may be found in 
   Appendix C.




                               Table 1-1
                         PROJECT RELATIONSHIPS
                          
       Party                   Project                Remarks
                             Affiliation
- -------------------------------------------------------------------------------
Panda-Brandywine             Project name          Project is located south of
Cogeneration                                       Brandywine, Maryland, in 
                                                   Prince George's County.

Panda-Brandywine, L.P.       Owner                 The limited partnership set 
                                                   up to hold all project 
                                                   assets.

Panda Energy International   Developer             The principal developer of 
                                                   the project and an affiliate
                                                   of the owner.
                          
Brandywine Water             Steam host            An affiliate of Panda Energy
                                                   International.  Will 
                                                   purchase steam to distill 
                                                   water and  sell it to local 
                                                   users of highly pure water.
                         
Ogden Brandywine             Operator              Will operate and maintain 
Operations, Inc.                                   the project under contract 
                                                   with Panda-Brandywine, L.P.,
                                                   and is a subsidiary of 
                                                   Ogden Power Corporation.
                             
Gilbert/Commonwealth, Inc.   Owner's               Has responsibility for 
                             engineer              detailed design review and
                                                   construction quality 
                                                   control on behalf of the 
                                                   owner.

Raytheon Engineers           EPC                   United Engineers & 
Constructors                 contractor            Constructors, Inc., dba 
                                                   Raytheon Engineers & 
                                                   Constructors, has a turnkey
                                                   contract for engineering,
                                                   procurement, and 
                                                   construction of the 
                                                   cogeneration facility.
                             
General Electric              Lender               GE Capital has provided a 
Capital Corporation                                $215 million construction 
                                                   loan and a 20-year lease 
                                                   commitment for long-term 
                                                   financing.

Potomac Electric              Power                PEPCO has contracted to 
Power Company                 purchaser            purchase up to 230 MW of 
                                                   dispatchable capacity and 
                                                   associated energy from the 
                                                   cogeneration plant.

Mattawoman Wastewater         Cooling              MWWTP will supply water for
Treatment Plant (MWWTP)       water supply         cooling tower makeup and 
                                                   will operate the 17-mile
                                                   pipeline and pumping plant.  
                                                   The MWWTP is part of the 
                                                   Washington Suburban Sanitary
                                                   Commission (WSSC) and 
                                                   provides treatment 
                                                   requirements for Prince 
                                                   George's County and Charles 
                                                   County.
                             
Public Service                 Permitting          The Maryland Public Service
Commission (PSC)               agency              Commission has the primary 
                                                   and exclusive right to 
                                                   permit the project under a 
                                                   Certificate of Public 
                                                   Convenience and Necessity.
                             
Power Plant Research            Permitting          The PPRP is part of the 
Program (PPRP)                  support             Maryland Department of 
                                                    Natural Resources (DNR), 
                                                    which provided key analysis
                                                    for the PSC during the 
                                                    permitting process and 
                                                    will have broad reporting 
                                                    and review rights over the
                                                    operating plant.
                             
Air and Radiation                Permitting         The ARMA is part of the
Management Administration        support            Maryland Department of
(ARMA)                                              Environment, which 
                                                    provided key analysis for 
                                                    the PSC during the 
                                                    permitting process and will
                                                    have broad reporting and 
                                                    review rights over the 
                                                    operating plant.
                             
Southern Maryland                 Local             SMECO will supply power for
Electrical Coop (SMECO)           utility           construction and for 
                                                    operation of auxiliaries 
                                                    during shutdown periods.


                                   Section 2
                       EXECUTIVE SUMMARY AND CONCLUSIONS
                          
                          
                                  INTRODUCTION
                          
PROJECT BACKGROUND

The Panda-Brandywine Cogeneration Project is located on industrial-zoned 
property south of Brandywine, Maryland, in Prince George's County.  The Project
is a combined-cycle cogeneration facility designed to deliver 230,000 kilowatts
(kW) of electricity to Potomac Electric Power Company (PEPCO), and will supply
up to 34,000 lb/hr of steam to Brandywine Water for distilling water.  Natural 
gas is the primary fuel, but fuel oil may be used during gas curtailments.  The
distilled-water plant is necessary as a steam host to ensure the Project's 
status as a qualifying facility (QF). 

Panda-Brandywine, L.P., is the project owner and Panda Energy, an affiliate of 
the owner, is the developer.  Ogden Brandywine Operations, Inc., a subsidiary 
of Ogden Power Corporation, will operate both the cogeneration facility and 
the distilled-water plant.  Raytheon is responsible for the design, 
engineering, procurement, and construction of the Project.  GE Capital
provided construction financing to the Project and will provide long-term 
financing under a single-investor lease with the owner. A list of Project 
participants and their relationships to the Project appears in Table 1-1.

INDEPENDENT ENGINEER'S WORK

Pacific Energy Systems was retained by GE Capital to perform a due diligence 
review of the Project.  The review culminated in a Technical Review dated March
1995.  The Technical Review included:

        -    An examination of the available Project documents (see listing 
             in Appendix A) and the Project drawings (listed in Appendix B)
    
        -    A visit to the proposed Project site

        -    Several meetings at GE Capital in Stanford, Connecticut to discuss
             Project details, contract issues, pro forma development, and 
             permit issues

        -    Several conference calls among GE Capital, Panda Energy, Pacific 
             Energy Systems, and various legal counsels

Since March 1995, Pacific Energy Systems has monitored construction of the 
Project.  The latest visit to the Project site by Pacific Energy Systems 
occurred June 19, 1996 (see photographs in Appendix F).

INDEPENDENT ENGINEER'S QUALIFICATIONS

Pacific Energy Systems has provided engineering services to approximately 50 
power plants over the last seven years. Services included technical review, 
construction monitoring, performance testing and certification, and operation 
and maintenance audits.  Approximately half of these plants utilized 
combined-cycle combustion turbine technology with cogeneration, as does the 
Panda-Brandywine Cogeneration Project.

Pacific Energy Systems served as the independent engineer on the Panda-
Brandywine Project for GE Capital.  David G. Young and John R. Martin, who 
performed that work, have over 50 years combined experience in power plant 
design, siting, permitting, review, and evaluation.

STRUCTURE OF THIS REPORT

This report is based on the due diligence activities previously completed by 
Pacific Energy Systems, as well as its ongoing construction monitoring of the 
Project. The Executive Summary follows the format of the scope of work provided
by Panda Energy. Details and relevant documents are attached as appropriate.


                   CURRENT ASSESSMENT OF PROJECT STATUS
                            
CONCLUSIONS AND RECOMMENDATIONS

On the basis of Pacific Energy Systems' review of available information, 
Pacific Energy Systems concludes that the Panda-Brandywine Cogeneration 
Project is technically feasible and that its design is similar to that of 
several successfully operated combined-cycle gas turbine plants. The design 
appears to be adequate to meet the contractual commitments specified in the 
Power Purchase Agreement (PPA) with PEPCO and Steam Sales Agreement (SSA) 
with Brandywine Water Company, environmental permit conditions, and qualifying
facility requirements.

The majority of the equipment components can be considered commercially 
available and are widely used in similar utility and industrial applications.  
If constructed, operated, and maintained according to the design criteria and 
manufacturers' recommendations; and if critical parts are properly renewed and
replaced, the plant will perform as anticipated and with a projected life that 
exceeds the 25-year primary term of the PPA. 

CONSTRUCTION SCHEDULE

In the Construction Agreement, Raytheon guarantees that commercial operation 
of the plant will occur no later than the Guaranteed Completion Date of October
31, 1996. Based on this completion date, construction is ahead of schedule.  
As of July 15, 1996, construction was approximately 90 percent complete.  
It is reasonable to expect commercial operation by the end of September 1996.  
Final acceptance, is expected in April 1997, as scheduled.

CONSTRUCTION BUDGET

The budget for development of the Project is $215 million.  This total includes
plant construction by Raytheon, the construction of a water supply line and
transmission line, and work performed by others. The $215 million budget also 
includes interest during construction and other financing costs.  Details of 
the original budget are shown in Table 5-1.  Cost overruns have occurred in 
some budget items while other items have been completed under budget.  
Overall, construction is expected to be completed at approximately $200,000 to 
$300,000 below the original Project budget which included approximately $8.7 
million for contingencies. As shown in Table 5-1, almost all the contingency 
remains unspent.

Panda Energy budgeted $5.8 million for its expenses during startup and 
commissioning.  This budget is consistent with experience at other projects.

TECHNICAL PERFORMANCE

After its 1994-95 review of the Project design and the selected equipment, 
Pacific Energy Systems concluded that all performance standards required under
the Construction Contract, including power and heat rate, could be met.  The 
guaranteed net power output is 230,000 kW.  The guaranteed heat rate is 7,124 
Btu/kWh (LHV).  That conclusion remains valid.

AIR EMISSIONS

In the Construction Agreement, Raytheon guarantees air emissions from the plant
will meet the emission limits of the U.S. Environmental Protection Agency 
(EPA), Prevention of Significant Deterioration (PSD) permit, the Certificate of
Public Convenience and Necessity (CPCN), and Maryland Public Services 
Commission (PSC).

The Project, as originally designed, was capable of meeting the air emission 
standards of the EPA and the Maryland PSC.  Nothing has changed since the 
design phase that would diminish this capability.  General Electric Power 
Systems has provided a letter guaranteeing that the turbines will meet CPCN 
standards. Other projects that use similar GE turbines have complied with air 
emission standards similar to those required of this Project.

POWER PURCHASE AGREEMENT

The PPA provides for a monthly capacity payment and a monthly energy payment.  
Pacific Energy Systems has reviewed the sample calculations in the PPA for the
respective  payments and found them to be correct based on the assumptions used
in the PPA. However, the actual payments will be based on the actual operation
of the plant in the future.

A "Joint Operating Procedure" has been agreed to by Panda and PEPCO.  It 
provides for coordination of dispatching and provides procedures for resolving
disagreements that may arise under the PPA during operation.

QUALIFYING FACILITY STATUS

To be a Qualifying Facility under PURPA, five percent of the useful energy 
(i.e., the sum of the generated electrical energy plus the thermal energy sent
to a host) from a power plant must serve a thermal load.  The thermal load for 
this Project is a water distillation plant that is being constructed by 
Raytheon under the Construction Agreement.  Raytheon is contractually 
committed to have the distilled-water plant ready for commercial operation
at the time the power plant begins commercial operation.  The quantity of 
steam exported to the distilled water plant is to average 34,000 lb/hr which 
will ensure the five percent requirement is met.

The distilled water also must be used beneficially.  The U.S. Navy, at its 
Indian Head Naval Facility, has signed a purchase order for all the distilled 
water produced by the plant.

A QF must also meet an efficiency standard that requires the net electric 
energy plus half of the useful thermal energy to equal or exceed 45 percent of
the energy in the fuel.  For this Project, the guaranteed heat rate limit of 
7,124 Btu/kWh (LHV) equates to an efficiency of 48 percent.  The efficiency 
standard for QF status is, therefore, satisfied regardless of the thermal load.


                          SUMMARY OF DUE DILIGENCE
                            
CONTRACTS

Pacific Energy Systems reviewed the six agreements described below in the 
course of its due diligence work. 

Power Purchase Agreement

Under the PPA, PEPCO has agreed to purchase all of the electricity generated by
the Project.  The PPA places several restrictions and requirements on Panda and
allows for extensive monitoring of the Project before and during its operation.
If Panda fails to meet the requirements of the PPA, the agreement allows for
reduced payments or cancellations.

The plant will be fully dispatchable to meet PEPCO's requirements except for 
the production of 99 MW for 60 hours per week which PEPCO must take from the 
plant.

Under the PPA, the following deposits and reserves are required. All are in 
place through letters of credit provided by GE Capital:

       -    Development Security ensures the Commercial Operation Date is met.

       -    Interconnection Security ensures PEPCO is paid for costs associated
            with the interconnection facilities between the Project and the 
            PEPCO system.
    
       -    Performance Security covers damages resulting from termination of 
            the PPA after the Commercial Operation Date.
                            
       -    Maintenance Reserve covers major overhaul costs incurred by the 
            Project.

Construction Agreement

The Amended and Restated Turnkey Cogeneration Facility Agreement between 
Panda-Brandywine, L.P. and Raytheon is also referred to as the Construction 
Agreement or the EPC Contract.  The EPC contract is for a fixed fee of $118 
million. It includes design, engineering, project management, labor, equipment,
and materials to construct, start up, and carry out performance tests (for 
the power plant and distilled-water plant only) of the following project 
components.

        -    The power plant and supporting facilities within the main fence 
             area

        -    A section of Betty Boulevard (an access road to the industrial 
             park)

        -    The distilled-water plant

        -    The fuel-oil storage tank

Utility support systems outside the fence (including the electric transmission
lines, effluent pipeline, and the gas supply line) are outside of Raytheon's 
scope of work.  The transmission line was constructed by C.W. Wright 
Construction Company, Inc., and is complete. PEPCO has issued a letter stating
it will accept the line.

The effluent pipeline and the gas supply line are complete.  The associated 
pump station is 85 percent complete and is expected to be operational by the
anticipated commercialization date. 

Completion of the plant and acceptance by Panda have the following two key 
milestone dates:

         -    Commercial operation is scheduled to occur by October 31, 1996.  
              It occurs when the plant has passed the 48-hour test outlined 
              in Section 19.5.1 of Raytheon's scope of work. Penalties apply 
              for not passing the test on schedule.  It is anticipated that 
              Raytheon will begin commercial operation by the end of September
              1996.

         -    Final acceptance is anticipated by the end of April 1997.
              In order to meet final acceptance, Raytheon must complete the 
              following:
                   -    Pass performance tests and correct deficiencies
                   -    Build the plant to final specifications
                   -    Synchronize the plant to the PEPCO grid
                   -    Complete all work affecting normal plant operation
                   -    Ensure that punchlist work will not interrupt plant
                          operations
                   -    Ensure that steam is going to the steam host
                   -    Obtain a completion certificate from the owner
                   -    Certify that construction is in accordance with
                           governmental requirements

The Construction Contract is a fixed turnkey agreement that provides for 
liquidated damages to ensure Raytheon meets all performance guarantees and 
bonuses if performance exceeds guarantees by specified amounts.  It is expected
that guaranteed completion date of October 31, 1996, will be met and the 
project will be completed within budget.  Performance guarantees under the 
Construction Contract are discussed in the sub-section entitled "Facility 
Performance" in Section 2 of this report.

Liquidated damages are provided to ensure Raytheon's diligence in meeting all 
guarantees.  The contract provides for an $80,000 per day penalty for delay of
completion after October 31, 1996, up to a maximum penalty of $14.4 million.  
The contract provides for performance bonuses if performance exceeds guarantees
by specified amounts.

The Construction Contract commits Raytheon to provide or obtain limited spare 
parts, building occupancy permits, limited warranties against deficiencies, and
manuals and training for O&M personnel.  Provisions are made for the
arbitration of disputes arising under the Construction Contract.

Operation and Maintenance Agreement

Panda-Brandywine, L.P. and Ogden Brandywine Operations, Inc., signed an 
Operation and Maintenance Agreement on November 21, 1994.  Ogden Brandywine
Operations is a wholly-owned subsidiary of Ogden Power Corporation which is a 
subsidiary of Ogden Environmental and Energy Services of Fairfax, Virginia, 
which is a wholly- owned subsidiary of Ogden Corporation (Ogden).

Ogden is a technical services company with more than $2 billion in annual sales
and more than 1,300 employees who operate and maintain power projects including
waste-to-energy, hydroelectric, and geothermal projects. Gas turbine operation 
is relatively new to Ogden, but it has hired sufficiently skilled home-office 
personnel to support the Project.  Local hiring has been completed and the
experience level is substantially higher than Pacific Energy Systems has seen 
in most other facilities. 

The annual O&M budget for the Project is approximately 20 percent lower than 
budgets for other recently-constructed gas turbine projects with which Pacific 
Energy Systems is familiar.  However, the budget is reasonable.  Economies of 
scale might explain, in part, its magnitude in comparison to other projects.

After the Actual Commercial Operation Date, operator compensation is fixed at 
$117,750 per month, adjusted for performance, plus all reimbursable costs 
incurred under the agreement.  Performance adjustments are allowed for the 
equivalent availability factor (EAF) and for the capacity performance.

The O&M Agreement provides for termination under several conditions Pacific 
Energy Systems believes are reasonable.  It also contains reasonable provisions
for force majeure, arbitration, renegotiation in case of substantial changes to
the facilities, and Owner oversight over unbudgeted purchase orders in excess
of $1,000.

Steam Sales Agreement

A steam sales agreement was entered into on March 30, 1995 between Panda-
Brandywine, L.P. and Brandywine Water Company. Panda will sublease the 
distilled-water plant to Brandywine Water Co.  Panda will sell steam (thermal 
energy), cooling water, and feed water to Brandywine Water Co.  Panda also will
provide operating, maintenance, and wastewater disposal services for the 
distilled-water plant.  Brandywine Water Co. will sell distilled water and must
purchase enough steam to maintain the Project's QF status. Panda has not 
guaranteed any specific amounts or periods of time for thermal energy delivery.

Pacific Energy Systems believes that the SSA is sufficient to ensure the 
continued QF status of the Project.

Water Purchase Agreement

A Treated Effluent Water Purchase Agreement between the county commissioners of
Charles County, Maryland, and Panda-Brandywine, L.P. was signed September 13,
1994.  It allows the project to receive 2.7 million gallons of treated effluent
per day (mgd). The Agreement commits Panda to construct the 17-mile pipeline at
its own expense.  The Project budget contains approximately $10.6 million for 
this purpose.  Upon completion, the portion of the pipeline in Charles County 
is to be turned over to the county. The capacity of the line is to be 3.0 mgd.
Effluent not needed by the Project may be provided to other customers with 
which the county may contract.

The Water Purchase Agreement is for a term of 25 years with options for three 
5-year extensions. Panda will pay $1.00 per thousand gallons of effluent used 
for the first 10 years with escalation occurring thereafter in accordance with
the Consumer PriceIndex.  Panda must also pay certain fixed expenses associated
with maintaining the pipeline and its right-of-way. The effluent pipeline was 
built by Flippo Construction Company. It has been completed from the wastewater
treatment plant to the cooling tower.

The pump station for pumping effluent through the pipeline is being built at 
the sewage treatment plant by J.L.W. Construction. It is 85 percent complete.
Completion is expected by early August.

Natural Gas Agreements

A detailed study of the gas contracts has not been a part of Pacific Energy 
Systems' past due diligence activities on the Project.  C.C. Pace Resources,
Inc., conducted an independent review of the Project's fuel supply plan.

The required gas transmission line for the Project, which interconnects into 
the Washington Gas and Light (WGL) system, is complete.

DESIGN FEASIBILITY

The basic plant design, gas-fired combined-cycle, has been used in numerous 
similar installations and is well established in the utility industry.

PROJECT COSTS

The capital budget for the Project was $215 million including a contingency of
approximately $8.7 million.  Details of the budget are shown in Table 5-1.  
Actual capital expenditures are expected to be $200,000 to $300,000 less than
the budgeted amount. Cost overruns on some budgeted items have been more than
compensated for through savings on other cost items.

The ICF projections appear to reflect reasonable expectations of Project 
expenses.  Agreements for operating and maintaining the plant; for purchasing
fuel and water; and for selling electricity are structured to provide for 
contingencies in a manner that is consistent with good practice in this
industry.

PERMITS

All required permits and licenses either have been obtained or are reasonably 
expected to be obtained within a time frame that will not delay the planned 
operation of the Project.



                           FACILITY DESCRIPTION

SITE

The Project is located in an industrial park south of Brandywine, Maryland in 
Prince George's County.  The site is located 2,000 feet east of Highway 301 on
Cedarville road, adjacent to the Conrail railroad tracks on the east, bounded 
on the west by Betty Boulevard, which will be built as part of the Project.  
Some of the site is in a wetland.  All appropriate permits for use of that 
area have been obtained.

FACILITY COMPONENTS

Mechanical Systems and Steam Generators

The project will use two GE-supplied PG7111EA combustion turbinegenerators, 
each matched with its own three-pressure-level heat recovery steam generator 
(HSRG).  Each turbine-generator will have an output of 81.3 MW.  The steam 
from the two HSRGs will be used in a single GE steam turbine with a capacity
of 83.7 MW. The steam turbine can operate using steam from either of the HRSGs
individually or from both HSRGs. The combustion turbine-generators will fire
on natural gas with No. 2 fuel oil as an auxiliary fuel.  The balance of plant 
equipment includes a condenser, four-cell evaporative cooling tower, water 
treatment system and fuel oil handling system. 

Process steam to the distilled-water plant will be supplied from the low-
pressure section of the HRSGs and can be supplemented with steam turbine 
extraction steam.

The exhaust steam from the steam turbine is condensed in a surface condenser.  
Cooling tower makeup water will be supplied via a 17 mile pipeline from the 
Mattawoman Wastewater Treatment Plant. Well water is available onsite as a 
backup.

The gross plant electrical capacity is 246.3 MW during steam export to the 
distilled-water plant at the rate of 34,000 pounds per hour  (lb/hr) (i.e., 
two times 81.3 MW plus 83.7 MW).  The guaranteed net output is 230 MW which 
accounts for in-plant use of electric power and derating due to hot and humid
atmospheric conditions.

Gas will be supplied via a pipeline.  Backup fuel oil will be stored in a tank 
located adjacent to the site. 

The design of the plant is proven in the electric utility industry.  Design 
features such as redundancy and backup that are in accordance with industry
practice have been included.

One notable feature of the plant is that it is highly dispatchable and will be 
started and stopped frequently.  Several features could be added to the plant 
now or after startup that would make the cycling of the plant more reliable 
and less costly.  The current design, however, is sufficient to achieve the 
performance assumed in the pro forma.

The plant is expected to be heavily dispatched by PEPCO from a minimum
guarantee dispatch of 99 MW on a 12-hour daily cycle, 5day week to full load at
230 MW.

Environmental Controls

The major air pollutant of concern is NOx.  The turbines use dry, low-NOx 
technology.  Water injection will be required only when the plant is operating
on oil.  No duct burners, gas compressors, or selective catalytic reduction 
(SCR) is required now, but it can be added later if needed.

The project has obtained a CPCN from the Maryland PSC. To obtain a CPCN, 
emissions were reviewed in accordance with PSD requirements.  All associated
approvals have been obtained.

In developing the CPCN, the Maryland PSC included input from all other state 
agencies and local governments that deal with environmental regulation, and 
all permits required to date have been received. It is anticipated there will 
be no problems obtaining other required permits.

Electrical Intertie

The interconnection of the Project to the PEPCO system is included in the PPA.  
At Panda's expense, PEPCO will provide all required interconnection equipment,
safety devices, and metering at its Burches Hill Substation.

C. W. Wright has constructed a 7-mile long 230 kV transmission line from the 
plant to the Burches Hill Substation.  Ownership of the line will be 
transferred to PEPCO.  The transmission line has been completed and is 
energized, and it is backfeeding the switch gear at the power plant.  PEPCO 
has issued a letter stating it will accept the transmission line. 


                         FACILITY PERFORMANCE
                           
                           
POWER AND HEAT RATE

Under Article 5.0 of the EPC contract, Raytheon guarantees a net power output of
230,000 kW and a net heat rate of 7,124 Btu/kWh (LHV).  These performance 
parameters are to be met under a set of conditions including the export of 
34,000-lb/hr steam.  Pacific Energy Systems evaluated the plant using 
"Gatecycle," a power plant design and performance software package. The 
evaluation predicts the guarantees can be met. Nothing has changed during 
construction to alter this conclusion.

The heat rate of 7,124 Btu/kWh (LHV) and capacity of 230,000 kW are for a new, 
clean plant.  Performance degrades during operation until the prime equipment 
is overhauled and key parts are repaired or replaced. This is common for all 
mechanical systems.  As discussed in Section 5, Pacific Energy Systems provided
ICF with our estimates of the heat rate and plant output capacity for each 
year from 1996 through 2021 for use in its Project projections.  Pacific 
Energy Systems'  estimates are based on dispatch estimates provided by ICF 
Resources and on performance degradation curves provided by General Electric 
Power Systems.  Our estimates are consistent with common industry practice.  
However, they are dependent on the information provided by others and on 
operating conditions and maintenance practices.
 
EMISSIONS

The turbines use dry, low- NOx control technology which is stateof-the-art for 
this type of application. The Project has undergone review for PSD standards 
and has been duly permitted.

Under the Construction Agreement, Raytheon guarantees that air emissions from 
the plant will meet the emissions limits of the U.S. EPA PSD permit and the
permits by the Maryland CPCN proceedings.  General Electric Power Systems has 
issued a letter guaranteeing its turbines will meet these emission limits.

Emission limits for some power plants necessitate the use of SCR to control 
NOx.  SCR is not required for this project and is not included in the current
design.  However, if needed in the future it can be added to the HRSGs.

RELIABILITY

Net power output, heat rate, emissions, and noise limits are guaranteed by 
Raytheon and are achievable with the Project's technology and construction
standards.

The following plant performance tests for the Project will be completed before 
final acceptance: 

        -    48-hour net electrical output performance test
        -    Net plant heat rate test
        -    200-hour capacity test
        -    Stack test
        -    Noise test

The Operation and Maintenance Agreement promotes reliability by providing for 
a full-time owner's representative to administer Panda-Brandywine's 
responsibilities, to monitor the operation of the plant, and to direct 
economic and financial matters.

Raytheon warrants, under the Construction Agreement, that the plant will be 
free from defects or deficiencies until the later of:  (a) one year from 
commercial operation; or (b) one year from discovery or repair of defect or 
deficiency, but no later than the second anniversary of final acceptance. 
Furthermore, for any item that is repaired, replaced, or renewed more than 
once, Raytheon will undertake a technical analysis of the problem and clear 
the "root cause" of the problem.  GE-supplied equipment is exempted from this 
warranty and is the responsibility of Panda.

The factors given above and the soundness of the Project design lead Pacific 
Energy Systems to conclude that the Project will perform as assumed in the pro
forma and with a reliability that is typical of similar successful plants of 
its type.

AVAILABILITY

The PPA is based on a target availability in the range of 88 percent to 92 
percent.  Based on the design of the Project, Pacific Energy Systems believes 
this is a reasonable target. The PPA provides for an increase in monthly 
payments if the actual availability, as measured by the EAF is greater than 92 
percent.  

The PPA provides for a decrease in monthly payments if the EAF is less than 88 
percent.  Likewise, the O&M contract provides for bonuses and penalties if the 
EAF falls outside of the targeted range. 

The review of the Gas Supply Agreement by C.C. Pace presents a generally 
favorable conclusion regarding the security of the gas supply.

USEFUL LIFE

The term of the PPA is 25 years.  The anticipated useful life of projects 
similar to this project is often 25 years or longer.  If the plant is operated,
maintained, and renewed according to manufacturers' recommendations and 
standard industry practices, Pacific Energy Systems expects it to have a 
useful life of at least 25 years.

                        PERMITS AND LICENSES
                           
All necessary permits and licenses have been obtained or can be obtained on a 
schedule that will not delay commercial operation of the Project.


                        CONSTRUCTION STATUS
                           
Construction is expected to be completed on time and within budget.  
Construction is approximately 90 percent complete as of July 15, 1996.  The 
plant is in the preliminary startup phase. The expected completion date is the
end of September 1996. 

Based on the construction progress report dated June 30, 1996 the construction
status of major components is as follows:

        -    Piping - 98.2 percent complete
        -    Control cable terminations - 94.1 percent complete
        -    Instrument installation - 94.7 percent complete


                        ANCILLARY FACILITIES
                           
Five ancillary, or offsite, facilities either have been built or are under 
construction.  They are described in Section 4 of this report.  A summary of 
the current status of each follows.

Effluent Water Supply Line

A 16-inch-diameter 17-mile long pipeline will carry effluent from the 
Mattawoman Wastewater Treatment Plant to the Facility.  The treated wastewater
will be used as cooling water for the power plant and as feed water for the
distilled-water plant.  The pipeline is currently complete from the wastewater 
treatment plant to the cooling tower of the power plant.

The pump station that is being constructed at the wastewater treatment plant 
is 85 percent complete.

230-kV Electrical Transmission Line

A 230-kV transmission line is needed to connect the project's dead-end tower to
PEPCO's Burches Hill Substation.  The transmission line is complete and 
energized.

Natural Gas Line

Washington Gas Light Company (WGL) is obligated to provide gas distribution 
facilities from the interstate pipeline at Cove Point to the power plant. The 
provision of metering, regulating, and appurtenant facilities required on the 
project site are included in WGL's commitments.

The WGL pipeline is currently complete to the plant meter.  Work on controls 
is in progress and is expected to be finished by July 1, 1996. 

One section of pipeline is being built by Columbia Pipeline Company at a cost 
of $6.8 million. Completion is expected prior to commercialization of the 
plant.  However, if it is not complete by that time, gas is available from 
other sources. Delays on this section of pipeline will not delay startup of 
the Project.

Distilled-Water Plant

To maintain status as a QF, at least 5 percent of the useful energy output 
from a power plant must be used by a thermal host. The thermal host for the 
Project is a distilled-water plant owned by Brandywine Water, an affiliate of 
Panda Energy.  The distilledwater plant will start up with the power plant.  
Raytheon is committed to accomplish this and Pacific Energy Systems believes 
it is a reasonable expectation.

Betty Boulevard

Prince George's County requires Panda to construct the section of Betty 
Boulevard that fronts the Project site.  Construction is included in the EPC 
contract and will be completed some time after commercialization of the 
plant.  Completion of Betty Boulevard is not crucial to the operation of the 
plant and no major problems are anticipated.


                              Section 3
                             ENGINEERING
                          
                          
                         OVERALL PLANT DESCRIPTION
                          
The Panda-Brandywine Cogeneration Project is a combined-cycle power plant 
located south of Brandywine, Maryland, in Prince George's County, 2,000 feet 
east of Highway 301 on Cedarville Road. The plant is adjacent to the Conrail 
railroad tracks on the east and will be bounded on the west by Betty 
Boulevard, which is to be built as part of the project.

The EPC contractor has guaranteed a net electrical output of 230 MW from the 
plant, corrected to 92 degrees F dry bulb, 50 percent relative humidity, with 
34,000 lb/hr saturated process steam at 15 pounds per square inch gauge (psig)
at the point of interconnection with 80 percent of the condensate returned and 
no boiler blowdown.  The plant will be dispatched daily by PEPCO at a minimum 
of 12 hours per day during weekdays.  There will be substantial additional 
dispatch during high demand periods. Partial load operation of each gas turbine
will not drop below 80 percent of rated output.

The plant will use GE-supplied PG7111EA combustion turbinegenerators, equipped 
with dry, low-NOx combusters as the plant's prime movers.  It is capable of 
being fired with either natural gas or No. 2 fuel oil.  The Frame 7 has an 
output of 81.3 MW at 59 degrees F ambient temperature without inlet 
conditioning.  The combustion turbine exhaust is routed from each unit through 
separate three-pressure-level, unfired HRSGs. Each HRSG will have its own 
stack.  

A single steam turbine-generator, supplied by General Electric, will take steam
from the two HRSGs to produce an additional 83.7 MW.  Process steam to the 
distilled-water plant will be supplied from the low-pressure section of the 
HRSGs, supplemented with steam turbine extraction steam.  The exhaust steam 
from the steam turbine is condensed in a surface condenser. Cooling tower 
makeup will be from the MWWTP effluent and will require a 17-milelong pipeline.
Electricity from the plant will be transmitted over a 7.1-mile, 230-kV 
transmission line built by the project and tying into the PEPCO system at the 
Burches Hill Substation. The plant does not have black-starting capabilities 
but receives startup power from backfeed through the 230-kV transmission line. 
SMECO will provide auxiliary and startup power through the backfeed during 
periods when the gas turbines are not operating. The maintenance and 
administration buildings will be connected to SMECO by a feed from its local 
distribution system at all times.

                DESIGN CONCEPTS AND TECHNOLOGY ASSESSMENT
                           
The Panda-Brandywine facility is being designed as a dispatchable 
combined-cycle power plant.  The GE frame units have very successfully met 
utility needs for peaking in simple-cycle configuration and in base-loaded 
combined-cycle configuration. The GE Frame 7s to be used at Panda-Brandywine 
are heavy-duty, industrial-grade, packaged combustion turbine-generators 
with a proven record of reliability in electric generation service. Overall, 
it is Pacific Energy Systems' opinion that, if the plant is built as specified
in the EPC scope document, it will be capable of meeting all operating and 
dispatch requirements.  However, Pacific Energy Systems also believes that, 
because of the daily cycling of the combustion and steam turbines, additional 
design modifications could be made to enhance the operation and reliability of
the plant while lowering long-term operation and maintenance costs.

Pacific Energy Systems representatives have observed the use of several of the 
following design modifications to enhance combinedcycle plants that are started
and stopped on a daily basis:

        -   Dampers in the HRSG stack to hold temperature in the HRSG overnight

        -   Sealing steam provided to the steam turbine from a small
            auxiliary boiler

        -   Increased insulation on the HRSG outlet duct and stack to
            where the damper is located

        -   Mechanical vacuum pump for condenser to pull vacuum quicker
            and hold vacuum overnight

        -   Steam sparger to the condenser to assist in pulling vacuum
            and warming up

        -   Auxiliary circulating water pump to hold vacuum on condenser
            when plant is down

        -   Drainable superheater coils 

        -   Steam or electric heat on steam turbine casing 

        -   Use of more 100 percent capacity redundant pumps and
            auxiliary equipment

Pacific Energy Systems believes that some or all of the above changes would 
make operation and maintenance of a daily-cycled plant easier, less expensive,
and more reliable.  If Panda decides after startup (as others have) that 
installation of these items is cost effective in fuel savings, most of them can
be added at a later time.

The gas turbines are being equipped with GE's dry, low-NOx burners, which are 
state of the art for primary emissions control technology.  Early reports from 
plants using these burners on similar Frame 7 units indicate that the gas 
turbine can meet the permit requirements for NOx and carbon monoxide (CO) 
emissions of 35 lb/hr [9 parts per million by volume, dry (ppmvd)] and 50 
lb/hr, respectively.  Oil firing requires some water injection to keep NOx 
emissions at or under the 239 lb/hr (54 ppmvd) limit. The fuel oil burned in 
the combustion turbines shall contain no more than 0.05 percent sulfur by 
weight.  All emissions are controlled without the use of an SCR system or 
ammonia injection.

In order to prevent depletion of groundwater in Prince George's and Charles 
Counties, Panda Energy has elected to use effluent from the MWWTP for cooling 
tower makeup.  While this is not a common practice throughout the industry, it 
is done frequently enough that no major problems are anticipated with the use 
of wastewater effluent.  If setbacks at the MWWTP prevent use of the effluent 
for periods of time, the plant has sufficient onsite well water capacity.

Most of the remaining plant equipment at Panda-Brandywine shows proper 
redundancy and a conservative design philosophy.  Most pump applications are
designed with three 50 percent capacity units, and critical applications, such 
as the boiler feedwater, have two 100 percent capacity units.  Contrary to
common practice in most combined-cycle cogeneration plants, no standby diesel 
generator is included. Since auxiliary power will normally come from the 
Southern Maryland Electrical Coop (SMECO) while the plant is off-line, it can 
be backfed through the 230-kV intertie with PEPCO; therefore, a standby diesel
generator is not an important issue for redundancy. The design criteria for the
uninterruptible power supply (UPS) and battery system appear satisfactory to 
meet any safety concerns required to shut down the plant safely should a total 
loss of power (transmission line outage) occur.  A modification in the design, 
made shortly before financial closing, removed the alternate connection from 
SMECO to the UPS.  This could potentially hamper reclosing to the transmission 
system if the batteries were to run down during the shutdown.  Panda is 
reviewing this and will correct it.

Overall, the Panda-Brandywine plant appears to have an adequate design 
philosophy, uses technology and equipment that are consistent with most 
combined-cycle cogeneration plants, and can be expected to operate as intended 
to meet contract requirements. The design modifications discussed above would
improve the plant's operability and maintainability, but if they are not 
implemented, the plant can still perform at a level consistent with that 
anticipated in the ICF projections.

             MAJOR EQUIPMENT SELECTION AND VENDOR/SUPPLIER QUALIFICATIONS

The suppliers of major equipment components are as follows:

       Gas turbine(s)                     General Electric
       Steam turbine                      General Electric
       HRSG                               Nooter/Ericksen
       Cooling tower                      Hamon Cooling
       Distributed control system         Westinghouse Electric Corp. 
       Water treatment system             EMCO Engineering
       Boiler feed, condensate and
         circulating water pumps          Byron Jackson Pumps
       Main step-up transformer           Schneider Canada (Federal Pioneer 
                                            Division)

All of the above suppliers are well recognized in the industry for supplying 
reliable and high-quality equipment.


                               SPECIFICATIONS
                          
Pacific Energy Systems reviewed several key specifications for equipment to be 
supplied on the Panda-Brandywine project and found them to be adequate to 
obtain the required equipment. Specification information and filled-in 
manufacturers' data were used as the basis for the mass and energy balance 
model of the plant, which is discussed in greater detail in Appendix D.

                      SYSTEMS AND EQUIPMENT DESCRIPTIONS

MECHANICAL SYSTEMS AND EQUIPMENT

Combustion Turbine

As previously stated, the Panda-Brandywine plant uses two GE PG7111EA 
(Frame 7) combustion turbines as the prime movers.  The Frame 7 is a 
heavy-duty, single-shaft, simple-cycle gas turbine with a nominal capacity 
of 84.6 MW.


The turbine uses natural gas as its primary fuel and No. 2 fuel oil as an 
auxiliary fuel.  Dry, low-NOx combusters are included to minimize NOx emissions
when firing natural gas.  Water injection is used to reduce NOx emissions when 
the gas turbine is operating on No. 2 fuel oil.  The gas turbine-generator has 
the capability to switch fuels while synchronized to the transmission system, 
but not necessarily at full load.  The natural gas fuel conditioning skid and 
fuel oil system with dual fuel oil filters are included as part of the turbine.


Several similar installations using GE's dry, low-NOx combusters have had 
serious combustion damage when transferring from gas to oil firing.  GE has 
traced these problems to a primary liquid purge air check valve that has stuck 
in the open position during long periods of operation on gas prior to the 
switch to oil.  GE has proceeded to make a number of hardware, software, and 
operational changes to units with the dry, low-NOx combuster. Pacific Energy 
Systems does not consider this to be a major risk to the project. GE has 
upgraded the check valve in all operating units, but is continuing to pursue 
(with check valve suppliers) a lasting and durable check valve design.

A specific concern is that GE is requesting dual-fueled units with dry, low-
NOx combusters to switch to oil at least weekly for a short run on oil.  This
may have an affect on a number of items at Panda-Brandywine, including 
emission limits, hours available to operate on oil, and operating schedules.

The GE gas turbine-generator is furnished as a complete, packaged unit.  It 
includes a closed, force-fed lubricating and hydraulic oil system; electric
motor starting system; off-line compressor wash system; complete control 
system; and an automatic, selfcleaning, inlet air filtration system in an 
up-and-over orientation.  Inlet evaporative coolers are provided on each gas 
turbine.

Under normal conditions, the gas turbines will be operated in a cyclic mode, 
being dispatched on and off daily, or more frequently if required by PEPCO.
Hourly dispatches between 80 and 100 percent full load on each gas turbine are 
also expected.

Heat Recovery Steam Generators

Two HRSGs produce steam for use in the steam turbine-generator and for the 
thermal host, using the waste heat in the gas turbine exhaust.  A single HRSG 
is matched to a single gas turbine.  Each HRSG is a three-pressure-level, 
water tube, natural circulation boiler.  Each HRSG includes a high-pressure 
superheater, evaporator steam drum, and economizer; an intermediate-pressure 
evaporator, steam drum, and high-pressure/intermediate-pressure (HP/IP) 
economizer; a low-pressure (LP) evaporator and steam drum; inlet and outlet 
duct; interconnecting piping; and a stack. A spool for future SCR installation 
is also included.

The HRSG has wall boxes and provisions for future installation of soot blowers 
or a high-pressure water wash system.  Sampling ports for the continuous 
emissions monitoring system (CEMS) are included in the stack.  The exhaust 
gases from the HRSG exit through a 15-foot-diameter, free-standing stack that 
is 165 feet above grade level.

The control of the HRSG is completely integrated with the distributed control 
system.

Steam Turbine

One GE steam turbine with a nominal design output of 84 MW is used.  The steam 
turbine is an axial flow, base-mounted condensing steam turbine with two 
uncontrolled admissions and one uncontrolled extraction designed for normal 
inlet throttle steam conditions of 1,215 pounds per square inch (psia), 
965 degrees F, exhausting to 2.9 inches mercury absolute (Hga).

The turbine is packaged complete with lube and hydraulic oil system, local 
gauge board, gland seal system with condenser and exhauster, and a GE Mark V 
Simplex control system. 

Condenser

The condenser, supplied by Ecolaire Corporation, is designed to meet Heat 
Exchange Institute (HEI) standards and American Society of Mechanical Engineers
(ASME) Boiler and Pressure Vessel Code. The water boxes are full-access, 
bolted cover-plate type with inspection access provided to inlet and outlet 
water boxes.  The condenser is designed to maintain backpressure required by 
the steam turbine guarantee rating (2.9 inches HgA) while operating with 
circulating water temperatures based on cooling tower performance at design 
ambient conditions of 92 degrees F dry bulb and 78 degrees F wet bulb.

The condenser also is capable of condensing full steam production from the HRSG
HP, IP, and LP sections (with steam turbine offline) while maintaining the 
condenser pressure and temperature within the turbine manufacturer's limits for
operation.  The system is designed for a steam turbine bypass as well as for 
meeting startup and shutdown requirements.

The condenser system includes a single steam surface condenser and 
accessories, such as 304SS-22 BWG condenser tubes, steam jet air ejectors for 
normal operation, and hogging ejectors for startup with inter- and after-
condensers.

Cooling Tower and Closed Cooling System

The cooling tower provides the means for rejecting waste heat from the steam 
turbine cycle and servicing plant equipment cooling loads.  The cooling tower 
is a four-cell, induced-draft, counterflow evaporation tower.  It is designed 
to operate under winter freezing conditions and to minimize the impact of 
fogging and drift emissions on the adjacent roadways. The cooling tower will 
operate on treated wastewater effluent.  Circulating water is pumped by three 
50 percent circulating water pumps.

The closed cooling system serves equipment cooling loads, such as lube oil 
coolers, gas compressor intercooler, generator coolers, pump-bearing coolers,
and other equipment coolers.  The closed cooling water system uses makeup 
water from the condensate system and is pumped by two 100 percent capacity 
cooling water pumps. Two 100 percent capacity heat exchangers are used for 
heat rejection to the circulating water system.

Condensate-Feedwater System

The condensate-feedwater system consists of a single external deaerator and 
six (three per train) boiler feed pumps.

The deaerator unit is a pressure-type, spray-tray deaerator with a horizontal 
storage tank.  The storage tank is sized to contain, at 85 percent level, a 
volume of water to operate without makeup for a minimum of 10 minutes at 
maximum design feedwater rate.

The feed pumps are horizontal, centrifugal, multistage, horizontally split 
type.  Each pump has an intermediate-pressure feedwater tap.  One pump in each
train is arranged to supply feedwater to either HRSG.

Raw Water System

The raw water system consists of two deep wells and a 420,000gallon combined 
raw water storage/fire protection tank.  Each well has the capacity to provide 
sufficient water to operate the entire plant, including cooling tower makeup.  
The project is permitted to remove 64,000 gallons per day (gpd) from the ground
for non-cooling tower process needs, and it may use up to 1,322,000 gpd for 
short-term periods if the MWWTP pipeline is unavailable.  Of the raw water 
storage capacity, 312,000 gallons are reserved for the fire protection system.

Boiler Water Makeup System

Raw water from the raw water tank is transferred to two 100 percent makeup 
demineralizer trains by two 100 percent capacity makeup water pumps.  The
demineralizer treats the raw water to achieve a purity level acceptable for use
in the HRSG.  The demineralizer contains several components that perform the 
water treatment process, including arbon filter units, cation units, anion 
units, and mix-bed units.  After treatment in the demineralizer, the water is 
routed to and stored in a 100,000gallon demineralized water tank.  Two 100 
percent capacity demineralized water transfer pumps pump water to the deaerator
for boiler makeup, provide regeneration water for the demineralizer, and 
provide dilution water for neutralization in the wastewater neutralization 
process.  Two 100 percent capacity condensate polishers remove iron, copper, 
and residual hardness from condensate returned from the steam host.

Wastewater Disposal System

Boiler blowdown, boiler drains, neutralization tank effluent, washdown, 
miscellaneous building waste, and sample lines are all routed to the cooling 
tower basin through an oil/water separator. Blowdown from the cooling tower and
sanitary waste are disposed of through the tie to the local sewer 
interconnection, which is tied to the MWWTP.  Drainage from outdoor paved areas
is treated in a separate oil/water separator and disposed of through the 
sanitary sewer. Local drainage is routed to a settlement pond and then to an 
adjacent wetland area.

Fuel Gas Compressors

No fuel gas compressors are required for this project.

Auxiliary Systems

Fire Protection System.  The fire protection system for the Panda-Brandywine 
facility consists of a main fire loop, an automatic sprinkler system, two 100
percent capacity pumps, 312,000 gallons of deaerated water storage, and a 
carbon dioxide (CO2) system. Each hydrant is rated at 500 gallons per minute 
(gpm), and the system is sized to provide maximum demand to any fixture, 
supplemented with 500 gpm from the nearest hydrant.

The automatic sprinkler system is supplied from the main fire loop.  Areas 
protected by the automatic sprinkler system include all buildings, areas of
building, and individual equipment systems, as required by NFPA 850.  This 
includes all transformers, lube oil equipment and piping, steam turbine 
bearings, cooling tower, fire pump building, control room, maintenance 
building, and fuel oil storage tank.

Pressure for the main fire loop is maintained by a single, electrically driven 
jockey pump.  One diesel-driven fire pump and one electrically driven pump
maintain the firewater flow rate during system use. The pumps are located in a 
separate pumphouse adjacent to the raw water tank.

Two automatically activated CO2 fire suppression systems are part of the fire 
protection system.  One CO2 system protects the electrical and control 
cabinets in the distributed control system (DCS) equipment room.  The other 
protects each of the gas turbinegenerators.

Fuel Oil Facilities.  The No. 2 fuel oil facilities store and transfer fuel 
oil to the gas turbines.  Fuel oil is stored in a 2,000,000-gallon tank.  The 
tank is surrounded by a concrete containment dike designed to hold one and 
one-half times the volume of the tank.  A tanker-truck unloading station is 
provided that is capable of unloading twice the maximum hourly fuel consumption
of the gas turbine.  The fuel oil transfer and unloading pumps are located 
inside the containment dike.

Miscellaneous.  The plant includes other necessary auxiliary systems, such as 
building heating, ventilating, and air conditioning (HVAC) and service and 
instrument air systems; a 5,000-square-foot maintenance shop; and an 
administration building containing approximately 15 offices, conference rooms, 
and other support facilities, such as the control room, battery room, UPS room,
and other areas.

ELECTRICAL SYSTEMS AND EQUIPMENT

Generators

A combustion turbine-generator (CTG) is included as part of each GE PG7111EA 
package.  It has a synchronous machine enclosure for outdoor installation and 
an open-ventilated air cooling system, and is rated at 13.8 kV, three-phase, 60
hertz (Hz), 3,600 revolutions per minute (rpm).  The gross output of the 
turbine-generator is 81.3 MW under International Standards Organization (ISO)
conditions.

The steam turbine-generator (STG) is also supplied by GE.  It is a 13.8-kV, 
three-phase synchronous machine with brushless excitation, neutral resistance
grounding, and surge protection. The generator is rated 96 MVA at 0.85 power 
factor lagging.  The generator rating is sufficient to support the steam 
turbine rating of 47.1 MW.

Both generators are capable of producing rated megawatts at power factors 
ranging from 0.85 lagging to 0.95 leading.

Both the CTG and the STG may be synchronized automatically or manually to the 
PEPCO system from the control room.

High-Voltage System

The substation at the plant interconnects the 230-kV high-side windings of 
each of the three generator transformers through separate 230-kV circuit 
breakers and 230-kV air break switches to a common bus.  From there one 
230-kV circuit breaker connects the plant generators through a new 230-kV 
airbreaker switch to a new 230-kV transmission line to PEPCO.

During normal operation, the plant auxiliary load will be supplied through the 
two-unit auxiliary transformer with a 13.8kV primary and 4.16-kV secondary.  
Exceptions are the maintenance and administration building which will be 
supplied directly from SMECO.  Standby power from SMECO will be backfed from 
the PEPCO substation through the 230-kV transmission line.

Switchgear and Motor Control Centers

Auxiliary power will be distributed through 4,160-V metalclad switchgear and 
4,160-V motor control centers.  All large motors will be 4,160 V, including
boiler feed pumps and circulating water pumps.  480-V secondary unit 
substations will supply the 480-V motor control centers.  Both 4,160-V and 
480-V systems will contain spare parts and provisions for future expansion.

Battery UPS System

A 125-V, direct current (dc) system and UPS will be provided to power circuits 
required for startup, shutdown, emergency shutdown, and normal plant operation.
The batteries will be capable of safely shutting down the plant under emergency
conditions without a source of auxiliary power or station service power and of 
continuing to operate critical systems for 1 hour following emergency shutdown.
The UPS will be sized to supply power for 110 percent of the plant's critical 
120-V alternating current (ac) loads.

As previously described, Panda will receive standby and startup power from 
SMECO via the PEPCO transmission line to the auxiliary power transformers, 
and SMECO will supply the maintenance and administration buildings directly.  
There is no backup to the UPS or battery charger.  Therefore, if the plant 
comes off-line because of a problem associated with the transmission line, 
the balance of the plant has no power.  Once the batteries are pulled down, 
the plant has no way to recharge the 125-kV breaker system. This could cause 
several problems, including the inability to reclose the 230-kV breakers in
the plant's switchyard. 

Instrumentation and Control Systems

The integrated control of all plant systems is accomplished using a 
distributed control system (DCS) that is designed to keep the number of plant
operators to a minimum (normally two), while providing sufficient monitoring 
and control capabilities for continued safe and reliable plant operation.  
The DCS alerts the operator to any abnormal conditions or situations that 
require timely manual intervention; and its interlocks and safety systems 
precipitate preplanned actions for those cases where unsafe conditions develop
faster than the modulating controls or the operator can be expected to 
respond.

All instrumentation and control equipment is of recent proven design, selected 
to achieve the highest level of plant availability, ease of maintenance, and 
standardization throughout the project. The DCS is designed to provide 
automatic supervisorycontrol of the combined-cycle cogeneration plant and the
distilled-water plant, as well as to initiate manual commands.  The primary 
functions of the DSC are as follows:

        -   Manage supervisory controls
        -   Monitor plant process operations
        -   Monitor plant operating conditions
        -   Advise (by display) operating personnel of plant's current
              operating status
        -   Enable operators to operate plant manually from control room

The DCS will interface with package equipment to perform some or all of the 
above functions for the gas turbines, steam turbine, HRSG, air compressor,
sampling and chemical injection, condensate polisher, and water treatment as 
well as for the distilled-water plant, which in most cases will have local
control panels or control panels in the control room.

The project has a continuous emissions monitoring system (CEMS) for NOx and 
oxygen (O2) installed, certified, and operational within 180 days of plant
startup.  Installation, operation, and testing procedures must be submitted to
the Maryland Air and Radiation Management Administration (ARMA) and the 
Maryland Power Plant Research Program (PPRP) at least 180 days before purchase 
of the CEMS.

TELECOMMUNICATIONS

The Power Purchase Agreement requires telecommunications, such as an automatic 
generation control (AGC) between the plant and PEPCO's control center.  The 
AGC will allow PEPCO to send a "desired generation" signal directly to the 
plant's coordinated control system.  Volt ampere reactive (VAR) loads will 
also be sent by the AGC, which will monitor a number of other plant systems 
as well.

ELECTRIC AND MAGNETIC FIELDS

In order to minimize Radio Frequency Interference (RFI) impact of the U.S. Air 
Force's Globecom communication facility, which is located nearby, Panda had Met
Laboratories, Inc., review various systems within the plant that might be 
modified to lower the potential for RFI.  No modifications were required.

The use of bundled conductors on the transmission line is expected to minimize 
RFI on the 230-kV transmission line even though it passes within 1000 feet of 
the Globecom facility.


                       CIVIL/STRUCTURAL/ARCHITECTURAL
                          
The project is located in a designated industrial park in Prince George's 
County southeast of Washington, D.C.  The facility will be served by a new 
county road, to be built by the project along the project frontage.

Major buildings are the administration/maintenance building, gas turbine 
enclosure, and steam turbine building.  The remaining structures on the site 
will include several small buildings such as the fire pumphouse and fuel oil 
pumphouse, large tanks, distilled-water plant, and cooling tower.  Building
siding will be steel wall panels with insulation between the exterior surface 
panel and the interior surface panel.  All buildings will have circulating
air ventilation fans and be fully heated during the winter.  Administration 
areas and offices also will be air conditioned and heated.

A security fence will be built along the perimeter of the main plant site and 
around the switchyard. Motorized gates, video cameras, and a two-way voice 
communication system will be at each of the two main entrances to the plant.

Freeze protection is designed to prevent water from freezing in pipes down to 
minus 25 degrees C (-13 degrees F) with wind blowing at 15 miles per hour and 
the plant completely shut down.  Freeze protection will be by electric, self-
limiting, parallel heat-tracing cable along the pipes to be protected.

A cathodic protection system has been provided for underground carbon steel, 
stainless steel, brass, and copper piping; the bottoms of bed-mounted steel
tanks; and the surface of the condenser and auxiliary cooling water heat 
exchangers on the circulating water side.

Landscaping is provided to enhance the visual appearance of the site from 
Betty Boulevard and to provide sound and visual protection for nearby 
residences on the south and east.


                                   Section 4
                              ANCILLARY FACILITIES
                                                    
The Panda-Brandywine site was chosen because of the availability of the 
property within a designated industrial zone more than because of its 
convenience to water, fuel, power lines, or a steam host. Therefore, the 
facilities required to sustain the project have taken on more importance.  
Permitting, engineering, construction, operation, and budget are more 
significant for these ancillary facilities than they might be for similar 
cogeneration plants.

This section of the report will look at each of the five ancillary facilities: 
effluent water supply line, electrical transmission line, natural gas line, 
distilled-water plant, and Betty Boulevard.  In this way, each facility can be 
analyzed independently of the cogeneration facility for risks, alternatives,
and potential mitigation.


                         EFFLUENT WATER SUPPLY LINE
                          
Cooling water and raw water for the distilled-water plant will be supplied to 
the project through a 16-inch-diameter, ductile-iron pipe approximately 17 
miles (91,000 feet) long.  The line will carry treated effluent water from the 
Mattawoman Wastewater Treatment Plant to the cogeneration plant's cooling 
tower basin. The agreement between the project and the Charles County 
commissioners requires the pipeline to be designed and sized to supply 3.0 
million gallons per day (mgd).  The project is entitled to use 2.7 mgd of 
effluent.  The mass and energy balance indicates that about 1.8 mgd is
actually required under continuous 230 MW production.

Quality control of the effluent will be closely monitored by both the county 
and the Project.  An intermediate chlorination point is planned near the end of
the pipeline.  Control of the pipeline will be by telemetry to the 
county-owned facility.  A low pressure signal will start up the pumps as the 
valves are opened at the cooling tower.

The project is responsible for permitting, design, and construction of the 
pumping station at MWWTP, the 17-mile pipeline, the chlorination station, and 
the intermediate pumping plants.  Charles County will operate and maintain the 
pipeline and associated facilities.

The Pipeline route follows the Navy railroad right-of-way east for about 10 
miles, where it interconnects with the Conrail railroad and proceeds north to 
the project site.


                      230-kV ELECTRICAL TRANSMISSION LINE
                          
The project has built 7.1 miles of 230-kV transmission line from the project's 
dead-end tower to PEPCO's Burches Hill Substation. The transmission line
facility was designed by Gilbert/Commonwealth, Inc., and constructed by C.W. 
Wright.  The line was permitted as part of the Phase II CPCN for the Project 
(see Section 6).  PEPCO has established general requirements for the line under
the PPA and has the right to review and approve the final design and 
construction.

PEPCO will assume title to the transmission line upon the Schedule Commencement
Date (first energy generation by the plant) provided Panda has demonstrated 
that the line meets all of PEPCO's requirements.  These requirements include: 
that its construction is consistent with prudent utility practices, all permits
have been received, and all rights-of-way have been obtained.

Only 4.3 miles of the line require new right-of-way, and nearly all of that is 
along the Conrail railroad right-of-way.  For the remainder of the 7.1 miles,
the transmission line will be added to towers on PEPCO's Burches Hill-Talbot 
270-kV transmission line, which was designed for a double circuit but has one 
side open.  The transmission line was examined during the CPCN hearing process 
to determine the impact it might have on homes, schools, and businesses along 
the right-of-way.  By raising the singlepole structures carrying the line along
the railroad right-of-way by 10 feet, Panda was able to demonstrate that 
electric and magnetic fields at the edge of the right-of-way were reduced to 
levels of one-fourth to one-fifth of any state regulations. The transmission 
line was found to have little or no impact on wetlands and property values.

C. W. Wright's budget to build the transmission line was $3,425,807.  The 
transmission line was completed within that budget. Although it is not part of 
the transmission line, SMECO will interconnect with the Project in several 
places.  It will provide construction power to Raytheon during the 
construction period. SMECO will also interconnect with the cogeneration 
facility to supply power to the administration/maintenance building during 
normal operation.  The distilled-water plant will also be directly 
interconnected to SMECO for all electric power needs. Finally, all startup 
and standby power requirements will be met by SMECO through a wheeling 
agreement with PEPCO to backfeed the plant through the main transmission line.


                           NATURAL GAS LINE
                          
In order to provide natural gas to the project site, Panda-Brandywine will 
cause the construction of several looped sections of Columbia Gas' 
transmission line and the local connection to the site by WGL. 

Columbia Gas will loop three sections of their existing gas transmission line 
in West Virginia.  The new gas pipeline, 3 sections will total about 
6.8 miles.  Columbia Gas is presently building these sections, which are more 
than 60 percent complete. The line should be completed by August 1996.  
Startup gas to the project is not dependent on completion of the gas pipeline 
by Columbia Gas.

WGL has completed the connection between its main transmission line and the 
project site.  Presently it is completing the metering controls and adding a
return line to its systems.  WGL will complete the balance of its work by 
July 1, 1996, several weeks before Raytheon will need gas for first fire.


                         DISTILLED-WATER PLANT
                          
The steam host for the Panda-Brandywine project is a distilled-water plant 
that will provide high-quality distilled water for use in industrial processes.
The distilled-water facility will be owned by Brandywine Water, an affiliate 
of Panda Energy.

The heart of the distilled-water plant is a spray film evaporator, which uses 
spray nozzles to uniformly distribute the makeup feed over a horizontal steam 
tube bundle.  Evaporation takes place as the steam inside the tubes condenses. 
The vapor is condensed in a water-cooled condenser.  The equipment and process 
are used in a number of applications, including making distilled water.  This
is a standard industrial process and represents no technological risk.  Water 
from the circulating water system will be used as makeup feed to the system.

The 220,000-gallon distilled-water tank provided has approximately 72 hours of 
storage.  A truck fill station will fill 6,000- to 8,000-gallon tanker trucks 
in 20 to 30 minutes. Operation of the distilled-water plant will be through 
the DCS in the main control room of the cogeneration plant.  Ogden 
Brandywine, the operator, will make daily checks on the equipment.  The truck 
fill station will be operated by the truck drivers.

The U.S. Navy has signed a purchase order for the entire output of the 
distilled water plant.  The distilled water will be used at the Indian Head 
Naval Facility.


                           BETTY BOULEVARD
                          
As part of the development process of the industrial park in which the project 
is located, Prince George's County requires that each participant set aside 
money for building an access road through the industrial park.  Panda, 
instead, arranged to build the section of Betty Boulevard that fronts the 
project property. This allows the plant to complete its access road early and 
provide for the trucks required to bring fuel oil to the site and to ship 
ultra-pure water from the distilled-water plant.

Betty Boulevard will be built under the EPC contract according to Prince 
George's County plans and specifications.  In order to prevent mud and dust
problems and to ease congestion, the county required that the Project build a 
temporary access road to the site.  This temporary access road has become part 
of the intersection of Cedarville Road and Betty Boulevard.



                                 Section 5
                         COST AND SCHEDULE ESTIMATES
                          
                          
The project capital and startup budgets were reviewed for completeness and 
accuracy and, where possible, were compared with those of similar projects.  
The project schedule was reviewed to identify areas that were too optimistic 
and areas where float requires close monitoring for changes that could affect 
the required completion dates.


                                CAPITAL COSTS
                          
The total project capital budget for permitting, design, construction, 
startup, and financing is $215 million.  A detailed budget breakdown is 
presented in Table 5-1.  On the basis of the project design guarantee of 
230 MW, the cost is approximately $935 per kilowatt.

A comparison of similar gas turbine projects' costs is shown in Table 5-2.  
Because there are so many variables associated with each project, a true 
comparison of projects is virtually impossible. Pacific Energy Systems has 
attempted only limited adjustments to correct these numbers for differences.
However, Table 5-2 does give a reasonable picture of the costs to build 
similar projects.  All costs in Table 5-1 were escalated at 3.5 percent 
annually from the on-line date of the Panda-Brandywine project. Where 
practical, the EPC scopes of all projects are nearly the same and include 
adjustments for preliminary engineering, interconnection costs, and gas 
pipelines.

The price per kilowatt for the EPC cost and project cost is the lowest of any 
similar plant studied in this review, primarily for three reasons.  First, 
this is a two-gas-turbine plant, while plants A through D are all 
single-gas-turbine plants. The savings in scale comes from making some of the 
major equipment larger, rather than duplicating it. This includes the steam
turbine, cooling tower, water treatment plant, and support facilities.

Second, the other two-gas-turbine plant, E, is very complex and includes 
several large diesel generator sets, an auxiliary boiler, and dry cooling 
instead of a cooling tower.  All of these items add substantially to the 
capital and construction costs of Plant E.

Third, much of the Panda-Brandywine equipment was committed early and may have 
missed some of the escalation in cost that has been used to bring the numbers 
in Table 5-2 to a common year.

Nevertheless, the cost of developing Panda-Brandywine is low, whether it is 
compared with similar projects or with any new power plant.  This low cost 
will give Panda-Brandywine an advantage in the future when PEPCO makes 
economic dispatch decisions.

Pacific Energy Systems believes that the Panda-Brandywine capital budget is 
adequate to build the project, and careful administration of the Raytheon 
contract has held change orders to a minimum.

The contingency of $8,760,000 is about 4 percent of the overall project cost.  
Again, through careful administration of the project, Panda has been able to
hold the contingency about the same.  With nearly 81 percent of the budget 
expended, there are no areas foreseen at this time that would be significant to
draw this number down.


                             STARTUP COSTS
                          
The EPC contractor, Raytheon, is required to supply all labor, equipment, and 
materials to test, start up, and commission the plant.  The exceptions to this
include the operator's labor cost (O&M employees are available to assist and 
receive training during startup, not to replace EPC contractor labor) and the
cost of natural gas and fuel oil starting with the first actual or attempted 
performance test.  All fuel needed in connection with the installation, 
adjustment, and testing of the plant after the initial actual or attempted 
performance test, will be paid for by Raytheon under terms of the EPC contract.
Operator training is to be provided by Raytheon, along with all O&M manuals.  
The operator takes over care, custody, and control of the plant when the plant 
reaches commercial operation (when it passes the 48hour test, not the 
electrical output test).

The owner has established a budget for its expenses during commissioning, as 
shown in Table 5-3.  These costs appear to be consistent with other projects
similar in size and type of equipment.

<PAGE>
<TABLE>
<CAPTION>
                                Table 5-1
                          CAPITAL BUDGET DETAIL
                          
                                         Original Budget      Current Budget(1)

<S>                                           <C>                 <C>
  Raytheon - Cogeneration Facility             71,499,816          72,060,000 
  Raytheon - GE Equipment                      46,759,000          46,759,000 
  Raytheon - Distilled Water Facility           3,400,000           3,400,000
  Raytheon - Change Orders                              0                     0
  Electrical Transmission Line & 
    Fiber Optics                                4,411,007           4,026,000
  Effluent Water Pipeline                      10,639,600          10,327,000
  Columbia Gas Pipeline Expansion               8,560,725           9,020,952
  PEPCO - Electrical Interconnect               2,200,000           2,650,000
  PEPCO - RTU/AGC Communications                  250,000              87,500
  Sales Tax on 10% of Construction Costs          434,000             234,000
  Water Wells on Site                             348,095             413,437
  Building Permit                                 180,668             299,999
  Builder's Risk Insurance                        579,645             611,948
  Other Construction Costs                         50,000              23,142
                                             ------------         -----------
Construction Costs                            149,312,556         149,966,465

Land Purchase Costs                             4,620,883           4,914,810

  Gilbert - Owner's Engineer                    1,476,067           1,326,067
  Gilbert - Transmission Line Design              103,392             103,392
  Eagleton - Gas & Water Pipeline Design          317,079             317,079
  Greenhorne - Surveying & Pipeline Design        773,081             841,970
  Environ - Site Environmental Engineering         41,061              41,061
  Met Labs - RFI Engineering Review                22,500              22,500
  Others Engineering Costs                        163,374             163,374
                                               -----------         -----------
Engineering Costs                               2,896,553           2,815,443

Permitting & Regulatory Costs                   1,670,176           1,670,176

Project Legal Costs                             2,380,914           2,576,168

Public Relations Costs                            331,131             331,132

  Construction Loan Interest                   18,103,841          16,849,669 
  GE Capital Commitment &       
  Financing Fees                                5,534,370           5,555,359
  Closing Costs                                 2,066,757           2,227,340
  Mortgage, Recording Tax                       2,832,000           2,984,269
                                              ------------        ------------
Financing Costs                                28,536,968          27,738,522

Project Management & 
  Development Costs                             4,227,576           4,203,859

  PEPCO Security Deposits                               0                   0
  Natural Gas Reserves Development              3,165,981           3,165,981
  Furniture & Office Equipment                    102,820             121,831
  O&M Contractor During Construction            1,006,200           1,006,200
  Fuel Purchase During Construction, net          550,000             550,000
  General Liability Insurance                      88,838              88,838
  Initial Spare Parts Purchases                 2,000,000           1,700,000
  Initial Fill of Fuel Oil Tank                 1,200,000           1,200,000
  Initial Lease Reserve                         2,400,000           2,400,000
  Initial O&M Reserve                           1,000,000           1,000,000
  Initial Warranty Reserve                        750,000             250,000
  Contingency                                   8,759,404           8,700,274
                                              -----------          ----------
Other Project Costs                            21,023,243          20,283,125

TOTAL PROJECT COST                            215,000,000         215,000,000
</TABLE>
                                    
    1.  Budget estimate as of June 2, 1996, with 81 percent actual expended.



<PAGE>
<TABLE>
<CAPTION>
                                Table 5-2
                      SIMILAR GAS TURBINE PROJECTS



Plant   Unit    Cycle   Number   MW  On-    EPC Cost      EPC  Project   Project
        Type    Type    of Gas       Line   ($1996x000's) Cost Cost      Cost
                        Turbines     Date   Escalated     $/kW ($1996x   $/kW
                                             at 3.5%            000's)
                                                               Escalated
                                                                at 3.5%
- --------------------------------------------------------------------------------
 <S>   <C>     <C>         <C>   <C>    <C>    <C>         <C>   <C>       <C>
 A     Frame 7 Combined    1     117    1992    79,122     676   123,733   1,058

 B     Frame 7 Combined    1     137    1993    96,892     707   150,786   1,101

 C     Frame 7 Combined    1     120.6  1994    86,387     716   140,166   1,162

 D     Frame 7 Combined    1     126    1995    85,660     679   144,900   1,150

 E     Frame 7 Combined    2     240    1994   163,561     682   348,150   1,451

Brandy-
wine   Frame 7 Combined    2     230    1996   118,800     517   215,000     935

</TABLE>


                                 Table 5-3
                           COMMISSIONING BUDGET


Furniture and office equipment               $  102,820
O&M Contractor                                1,006,200
Fuel purchased during construction            1,500,000
Spare parts inventory                         2,000,000
Fuel oil inventory                            1,200,000
                                            -----------
   Total commissioning costs                 $5,809,020



                                ICF PROJECTIONS

Pacific Energy Systems reviewed the technical assumptions used in the ICF 
Projections and as noted below,  found them to be consistent with those of
similar projects and reflective of the equipment being used and the 
requirements of the PPA.  Because the project uses equipment that is similar to
that used in many other projects, estimates for capital costs, availabilities, 
capacities, and operation and maintenance can be made with a relatively high
degree of confidence.  Pacific Energy Systems' analyses of various assumptions 
that went into the ICF Projections follow:

      -   Since the plant is dispatched, availability becomes a concern only if
          the plant fails to meet PEPCO's dispatch requirements.  While 
          starting and stopping equipment frequently will have a long-term 
          impact on the equipment, under PEPCO's dispatch plans there is 
          sufficient downtime for routine maintenance.  Pacific Energy Systems 
          anticipates that the Panda-Brandywine project will have a high 
          availability in meeting the dispatch requirements of PEPCO. Pacific 
          Energy Systems believes the availability projected by ICF is a 
          reasonable assumption.
    
      -   Capacity payments are tied to twice-yearly demonstrated output 
          testing.  On the basis of the results of Pacific Energy Systems' 
          modeling (see Appendix D), if the plant is operated and maintained as
          specified by the equipment manufacturers and according to normal
          industry practices, the project will have no difficulty meeting the
          twice-yearly capacity test at the full 230 MW or more.
    
      -   Our estimate of the heat rate uses weighted averages based on a 
          model that considers the facility as a new, clean design that is 
          free of manufacturing and erection errors.  Our estimate is also 
          based on average weather conditions and on the implementation of
          operation and maintenance practices recommended by manufacturers and 
          typical of good industrial practice.  Actual year-to-year heat rates 
          and capacities may vary from the model performance if operating 
          conditions are different from the assumptions used.
    
      -    For the purposes of this report, Pacific Energy Systems has 
           developed an estimate of the heat rate and capacity for each year 
           from 1996 through 2021.  These are shown in Tables 5-4A and 5-4B. 
           Pacific Energy Systems, in the past, has employed the methodology of
           converting each start cycle to an equivalent number of operating 
           hours with degradation, inspections, and maintenance intervals based
           on the equivalent hours. General Electric no longer supports this 
           approach, but has developed a methodology based on independent
           counts of starts and hours.
    
           Because GE is the original equipment manufacturer (OEM) and will be 
           the primary advisor and technical support group to Panda during the 
           operation of the Brandywine units, Pacific Energy Systems has 
           chosen to use GE's methodology in determining the degradation and 
           maintenance schedules for the Panda-Brandywine gas turbines.  The 
           anticipated maintenance schedules are shown in Table 5-5.
    
Notes on Tables 5-4A, 5-4B, and 5-5:

     1.   Assume 200 hours of oil firing per year on Unit 2 only
     2.   Uses GE's methodology on determining equivalent hours
     3.   Uses the greater of equivalent hours based on GE's
          calculation of starts or hours
     4.   Assumes 5 forced outages per year
     5.   Steam turbine maintenance based on time, not hours of
          operation


<PAGE>
<TABLE>    
<CAPTION>
                                 Table 5-4A
                                   UNIT 1
                          
                  Dispatched*        Equivalent      Annual           Annual
    Year          Hours              Fired Hours     Average          Average
                                                     Heat Rate        Power 
- -------------------------------------------------------------------------------
    <S>             <C>              <C>               <C>             <C>
    1996              650              790             7,939           120,040

    1997            3,869            4,769             8,048           118,280

    1998            4,227            5,127             8,075           117,840

    1999            4,434            5,334             8,106           117,600

    2000            4,494            5,394             8,141           117,340

    2001            4,653            5,553             8,086           118,840

    2002            4,665            5,565             8,141           117,940

    2003            4,616            5,516             8,174           117,690

    2004            4,566            5,466             8,209           117,450

    2005            4,646            5,546             8,166           120,000

    2006            4,723            5,623             8,051           118,120

    2007            4,671            5,571             8,085           117,760

    2008            4,624            5,524             8,119           117,530

    2009            4,584            5,484             8,153           117,270

    2010            4,553            5,453             8,118           118,400

    2011            4,489            5,389             8,151           117,860

    2012            4,433            5,333             8,183           117,620

    2013            4,384            5,284             8,216           117,380

    2014            4,341            5,241             8,134           119,240

    2015            4,308            5,208             8,053           118,000

    2016            4,243            5,143             8,085           117,750

    2017            4,184            5,084             8,118           117,540

    2018            4,129            5,029             8,148           117,300

    2019            4,079            4,979             8,091           118,680

    2020            4,033            4,933             8,139           117,950

    2021            3,400            4,300             8,167           117,740
</TABLE>
* Based on Table ES-1 from ICF Resources Incorporated, May 1996 report 
"Independent Assessment of the Dispatchability of the Panda-Brandywine 
Project."



<PAGE>
<TABLE>
<CAPTION>
                           Table 5-4B
                             UNIT 2
                          
                   Dispatched*          Equivalent      Annual         Annual
    Year           Hours                Fired Hours     Average        Average
                                                        Heat Rate      Power 
- -------------------------------------------------------------------------------
    <S>            <C>                  <C>               <C>         <C>
    1996             450                  778             7,863       120,040

    1997           2,295                3,303             7,954       118,280

    1998           2,973                3,961             7,984       117,840

    1999           3,472                4,498             8,011       117,600

    2000           3,972                4,980             8,041       117,340

    2001           3,661                4,660             8,024       118,840

    2002           3,353                4,361             8,053       117,940

    2003           3,401                4,409             8,077       117,690

    2004           3,450                4,458             8,103       117,450

    2005           3,485                4,493             8,131       120,000

    2006           3,484                4,492             8,029       118,120

    2007           3,195                4,203             7,997       117,760

    2008           3,195                4,203             7,997       117,530

    2009           3,061                4,069             8,021       117,270

    2010           2,933                3,941             8,045       118,400

    2011           2,839                3,847             8,020       117,860

    2012           2,751                3,759             8,049       117,620

    2013           2,665                3,673             8,067       117,380

    2014           2,584                3,592             8,087       119,240

    2015           2,507                3,515             8,108       118,000

    2016           2,452                3,460             8,008       117,750

    2017           2,398                3,406             7,968       117,540

    2018           2,347                3,355             7,986       117,300

    2019           2,297                3,305             8,006       118,680

    2020           2,250                3,258             8,026       117,950

    2021           1,900                2,908             8,002       117,740
</TABLE>
* Based on Table ES-1 from ICF Resources Incorporated, May 1996 report 
"Independent Assessment of the Dispatchability of the Panda-Brandywine 
Project."
  


<PAGE>         
<TABLE>
<CAPTION>
                                 Table 5-5
                          MAINTENANCE REQUIREMENTS

                          
                                                     Required
                Unit 1           Unit 2              Steam         Balance of
   Year        Required         Required             Turbine       Plant
              Maintenance      Maintenance          Maintenance   Maintenance
- -------------------------------------------------------------------------------
  <S>             <C>               <C>                 <C>            <C>
  1996                                                                  NO

  1997            CI                CI                   VI             YES

  1998            CI                CI                                  YES

  1999            CI                CI                   VI             YES

  2000            CI                CI                                  YES

  2001            HS                HS                   VI             YES

  2002            CI                CI                   MO             YES

  2003            CI                CI                                  YES

  2004            CI                CI                   VI             YES

  2005            MO                CI                                  YES

  2006            CI                MO                   VI             YES    

  2007            CI                CI                                  YES

  2008            CI                CI                   MO             YES

  2009            CI                CI                                  YES

  2010            HS                CI                   VI             YES

  2011            CI                HS                                  YES

  2012            CI                CI                   VI             YES

  2013            CI                CI                                  YES

  2014            MO                CI                   MO             YES

  2015            CI                CI                                  YES

  2016            CI                MO                   VI             YES

  2017            CI                CI                                  YES

  2018            CI                CI                   VI             YES

  2019            HS                CI                   MO             YES

  2020            CI                CI                                  YES

  2021            CI                HS                   VI             YES
</TABLE>
VI = valve inspection, MO = major overhaul, CI - combustion inspection, 
HS = hot section



Pacific Energy Systems believes that the heat rate and capacity estimates are 
reasonable, consistent with common industry practice, and, when used in light 
of the limitations given above, are properly reflected in the pro forma 
provided by ICF Resources.


                                  SCHEDULE
                          
According to the PPA, the project must be completed before June 1, 1997, but 
not before June 1, 1996. Both Raytheon and Panda have provided bar-chart 
schedules (dated March 21, 1995, and March 27, 1995, respectively) that 
indicate the project will become commercial on October 31, 1996.  Some 
initial activities were delayed between December 31, 1994, and April 10, 1995, 
because of permitting and financing issues.

The project remains on schedule at this time with construction about 90 percent
complete as of July 15, 1996.  Raytheon is presently targeting late September
1996 for commercial operation. This is approximately 5 to 6 weeks ahead of 
schedule.



                                 Section 6
                            PERMITS AND LICENSES
                          
                          
This section reviews the status and content of key environmental and regulatory
permits, licenses, approvals, rights-of-way, and authorizations required for 
construction and operation of the Panda-Brandywine cogeneration project.


                                FEDERAL APPROVALS

FEDERAL ENERGY REGULATORY COMMISSION (FERC)

Qualifying Facilities (QF)

Initially, the Project filed for self-certification on December 1, 1993.  In 
order to enhance financing, FERC was later asked to certify the project.  
Panda-Brandywine, L.P., received a FERC order granting its application for 
certification as a qualifying cogeneration facility on May 23, 1994.  Pacific
Energy Systems has reviewed the calculation on which certification was granted 
and is of the opinion that, as long as the plant is operated in a manner 
consistent with its design and that of the steam host, there should be little
problem in maintaining the Project's QF status.


Pipeline Permits

Because of the complex nature of the gas supply and transportation agreements, 
a number of FERC approvals are required.  Some of these approvals are for the
pipeline expansion project and are related only indirectly to the Panda-
Brandywine project; others require interconnection agreements and tariff 
adjustments between utilities; still others relate to the takeover of a 
pipeline from another utility.  All applicable permits now have been applied 
for and received.  These permits include the required FERC approvals and 
several state and county permits. 

U.S. DEPARTMENT OF ENERGY (DOE)


Panda-Brandywine, L.P., has applied for and has received certification of 
Compliance with the Power Plant and Industrial Fuel Use Act.

FEDERAL AVIATION ADMINISTRATION (FAA)

The project received FAA approval for stack height and location on September 
16, 1993.  A modification to the permit was required as a result of lowering 
the baseline grade at the site.  The top of the stack will be at the same 
location, but the length of the stack will be greater.

U.S. ARMY CORPS OF ENGINEERS (COE)

On December 23, 1994, the U.S. Army Corps of Engineers authorized all proposed 
work on the Panda-Brandywine project by a Nationwide Permit as required by 
Section 10 of the Rivers and Harbors Act and Section 404 of the Clean Water 
Act.  This includes construction activities at the plant site and work on the 
effluent water supply pipeline and electrical transmission line.

The permit contains all standard conditions for such work and operation, and 
specifically ties all work and operation to all conditions required under the
state authorization as described below.  Pacific Energy Systems finds the 
conditions to be consistent with normal practices and does not believe that
project construction will be unduly affected by these conditions.

U.S. NAVY CATEGORICAL EXCLUSION

Panda has built a large portion of the effluent water supply pipeline along a 
Navy-owned railroad. Approval by the U.S. Navy was required for the right-of-
way.  As part of this approval, the Navy determined that the use of the right-
of-way was within National Environmental Policy Act (NEPA) limits in meeting 
the criteria for Categorical Exclusion.  The Categorical Exclusion was 
obtained on November 28, 1994.  It contains several recommendations to be 
included in the right-of-way easement between the Navy and Panda.  These are
discussed later in this section under Right-of-Way Easements.


                               STATE APPROVALS
                          
                 CERTIFICATE OF PUBLIC CONVENIENCE AND NECESSITY (CPCN)

Unlike many states, Maryland has placed the environmental and social/economic 
permitting of power plants under the authority of its Public Service Commission
(PSC) rather than allow various state agencies to handle permitting in a 
fractured manner.  The Maryland PSC has been empowered to issue a Certificate 
of Public Convenience and Necessity (CPCN) to allow for the construction and 
operation of power plants and transmission lines.

The PSC divided the permitting for Panda-Brandywine into two parts.  Phase I 
covers the air emission control and Prevention of Significant Deterioration
(PSD).  Phase II covers the remaining social/economic aspects, including 
groundwater use, noise impacts, endangered species, and other relevant areas.  
The Phase I and Phase II CPCNs were issued on October 6 and October 27, 1994, 
respectively.

Panda requested an amendment to the CPCN to correct some inconsistencies and 
to allow for the fact that the gas pipeline permitted under the CPCN was no 
longer being built by Panda or along the route it had permitted.  These permit 
changes appear to be consistent with Pacific Energy Systems' understanding of 
present construction and operation plans.  Pacific Energy Systems believes 
that the changes are favorable to the project overall and that they lessen 
the direct requirements on Panda.  The amendment to the CPCN was granted on 
December 15, 1994.

The original CPCN contains 65 licensing conditions. While many of the 
conditions set operating limits and reporting procedures on the operation of 
the plant, a large number require Panda to submit construction plans and 
procedures to various state agencies before starting construction.

In developing the CPCN, the Maryland PSC included the input of all other state 
agencies and local governments in such a way that many of the approvals 
required before starting construction are primarily administrative and depend 
on Panda to supply sufficient details for approval.  Pacific Energy Systems 
believes that Panda and its EPC contractor (and other subcontractors) have 
obtained all necessary approvals in a timely manner to support construction
and operation.

PREVENTION OF SIGNIFICANT DETERIORATION

A review of PSD requirements and approval that the project meets PSD 
requirements are contained in the Phase I approval of the CPCN.

STATE WETLAND PERMIT

The Department of Natural Resources (DNR) for the State of Maryland approved a 
Conditional Letter of Authorization on December 23, 1994, for construction of 
the plant, utility lines, and stormwater outfall. This permit contains a number
of "conditions," including:

      -    The U.S. Army Corps of Engineers standards  
      -    The requirement to meet Best Management Practices for
             Working on Non-Tidal Wetlands
      -    Filing plans with the state
      -    Obtaining a sediment control permit from the Prince George's
             and Charles Conservation District

Pacific Energy Systems' review of all the conditions did not identify any 
requirements that would cause undue delay in starting or completing the project
or any ancillary facilities.


                            RIGHT-OF-WAY EASEMENTS
                          
A number of right-of-way easements are required before construction of the 
various pipelines and transmission facilities.   Because of their significance 
to the project, two of these easements are discussed briefly below.

CONRAIL EASEMENTS

There are two easements, under two separate agreements, in the Conrail 
right-of-way: one for the transmission line and one for the effluent water 
supply line.

The agreement to build and operate the 230-kV transmission line in the Conrail 
right-of-way is dated September 6, 1994.  Under the terms of the easement, 
Panda can occupy the space for 25 years (with a 15-year possible extension) 
for a total price of $686,700.  Panda assumes all responsibility for project 
risk and indemnifies Conrail.

The agreement to build and operate the effluent water supply line in the 
Conrail right-of-way is dated November 9, 1994.  Under the terms of this 
easement, Panda can occupy the space for 25 years (with a 15-year possible 
extension) for a total price of $253,755.  Again, Panda assumes all 
responsibility for project risk and indemnifies Conrail.

The remaining terms and conditions in both easement agreements appear to be 
consistent with those of other railroad easements and represent no major risk
to the project.

U.S. NAVY EASEMENT

Panda has completed negotiations on the U.S. Navy easement for the effluent 
pipeline along a section of railroad owned by the Navy.  Several unique items
pertaining to this easement should be noted and are discussed below.

Since the pipeline will be owned by Charles County after it is built, the 
county will become a co-grantee with Panda on the easement.  This will allow
the county to assume the agreement without renegotiating it.

Under the terms of the easement, the Navy also requires that the grantee (Panda
or the County) maintain the right-of-way.  This includes annual cleanup and 
semi-annual cutting of grass, weeds, and brush.  Pacific Energy Systems 
believes that Panda should turn this activity over to the county, with the 
cost included in the maintenance fee Panda will be paying to the county.  The 
county is better equipped to perform this work since it performs similar 
activities along road rights-of-way.

Where Panda's contractor cannot reach the right-of-way areas for construction 
(or future maintenance) on existing roads, the Navy is requesting the railroad
be used.  In addition, the Navy wants those sections of rail repaired to 
facilitate Panda's use.  Panda has not provided an estimate for the cost of 
rail repair.



                               Section 7
                       CONTRACTS AND AGREEMENTS
                          
                          
This section of the report reviews the dominant contracts and agreements 
associated with the Panda-Brandywine Cogeneration Project that have been 
identified by Pacific Energy Systems as having a direct impact on the 
construction, operation, and technical performance of the completed power 
plant. These documents were reviewed from a technical standpoint to assess the 
sufficiency of their terms, conditions, and scopes to meet the desired outcome 
of the project.

Contracts were evaluated, in comparison with contracts for similar projects, to
determine their consistency with acceptable industry standards and good 
engineering practices.  Several of these contracts, including the EPC contract,
were modified during the due diligence period to make them more consistent with
acceptable standards and practices. The following discussion is based on 
contract documents that exist as of June 28, 1996. Contracts reviewed include 
the Power Purchase Agreement, EPC contract, Treated Effluent Water Purchase 
Agreement, Natural Gas Supply and Transportation Agreements, Steam Sales 
Agreement, Owner's Engineer Agreement, Effluent Line Construction Contract, and
Transmission Line Construction Contract.


                        POWER PURCHASE AGREEMENT
                          
Under terms of this contract, PEPCO has agreed to purchase all the electricity 
generated by the Panda-Brandywine cogeneration plant.  Except for electric 
production of 99 MW between 8:00 a.m. and 8:00 p.m. on weekdays, the plant will
be fully dispatched by PEPCO.  The plant will be interconnected to the PEPCO
system by a 7-mile-long, 230-kV transmission line that will be built by Panda 
and turned over to PEPCO to own and operate.  PEPCO will dispatch the plant on
an as-needed basis according to the utility's economic dispatch regulations.

In its original form, the PPA was more restrictive than is typical.  It placed 
a number of requirements on the Project that required extensive monitoring and
reporting before, during, and after construction.  It contains punitive damages
for failure to perform under the contract terms.  The contract requires PEPCO 
to be very proactive in all aspects of the development, construction, and 
operation of the Panda-Brandywine facility. If Panda fails to perform, the 
agreement allows for reduced payments, cancellations, or, as a last resort, 
assumption of the project by PEPCO.  However, many of the concerns expressed in
this paragraph have been made less onerous through an Operating Agreement 
between Panda and PEPCO.  The Operating Agreement provides for means of 
resolving disagreements and for preventing disputes before they occur.

CONDITIONS AND OBLIGATIONS

In addition to PSC approval, the agreement requires Panda to obtain all 
appropriate permits and government approvals.  This was somewhat simplified by
the Maryland PSC when it ruled that Panda-Brandywine, L.P., was an electric 
company and, therefore, required to obtain a CPCN before starting construction 
of the facilities.  (The CPCN is discussed in greater detail in Section 6 of 
this report.)

PEPCO's obligation to purchase capacity and electric nergy from the Project 
under this agreement is predicated on Panda meeting a number of conditions 
precedent.  The conditions precedent require submittal of a number of permits, 
agreements, engineering reviews, plans, designs, drawings, schedules, and 
other proofs that Panda is capable of moving ahead and is making progress 
toward the contract completion date.

The agreement requires Panda to make several security deposits to assure PEPCO 
that Panda is proceeding with a project that meets PEPCO's needs (including
schedule, capacity, and reliability). These security deposits represent some 
financial assurances to PEPCO that, if Panda fails to perform, money would be
available to purchase replacement power from other sources.  Also, the 
security deposits are large enough to give Panda the incentive to meet PEPCO's 
contract requirements.  These security deposits are or three different 
events, as follows:

    -    Development Security is to ensure that the Commercial Operation Date 
         is met as agreed upon in the contract.  This deposit takes the form of
         a series of payments that equal $3.45 million, or the equivalent of 
         $15/kW for the 230,000kW facility.
     
    -    Interconnection Security is to ensure that PEPCO is paid for costs 
         associated with the study, planning, engineering, procurement, and 
         construction of the interconnection facilities between the Panda-
         Brandywine facility and the PEPCO system.  Panda has made payments to
         PEPCO for the interconnection in the amount of $2,650,000 to date.
     
    -    Performance Security is to cover damages resulting from termination of
         the agreement after the Commercial Operation Date.  This security 
         amounts to $2 million.
     
All three of these security deposits have been made through an irrevocable 
letter of credit, as allowed under the terms of the PPA.

PEPCO has the right to interrupt or suspend deliveries from the plant under 
emergency conditions if the interconnection and protective equipment is found 
to be unsafe, poorly maintained, lacking in maintenance records, or in 
noncompliance with PEPCO guidelines and performance standards for parallel 
operation.

In addition, PEPCO has the right to declare two other types of emergency 
conditions.  During a minimum generation emergency, light load period, PEPCO 
can suspend delivery from Panda for a cumulative 200 hours per year during the 
limited dispatch portions in a year.  This is nearly 6.5 percent of the time
PEPCO is required to operate at least one combustion turbine in combined-cycle 
mode, first dispatch segment.  The other emergency condition is referred to as 
a maximum generation emergency.  When such a condition is declared by PEPCO, 
Panda is required to use all reasonable efforts to deliver the maximum 
attainable net electrical output from the plant without exceeding 
manufacturers' recommended operating limits.  Failure to do so is considered 
a default under the contract.

COMPENSATION AND PAYMENT

Calculation of the capacity and energy payments made under the terms of the 
contract is very complicated because of all the correction factors that have 
been used.  Pacific Energy Systems' scope of work does not include 
identification of the need for, the reasoning behind, and source of some 
corrections.  The PPA provides for a monthly capacity payment and a monthly
energy payment.  Pacific Energy Systems has reviewed sample calculations for 
the payments as provided in the PPA and has found them to be correct based on 
the assumptions used in the PPA.  However, actual payments will be based on the
actual operation of the plant in the future.  The capacity and energy payments 
are described briefly below.

ICF has used a single heat rate of 8,461 Btu kWh (HHV) as an effective minimum 
to simplify the projected energy payments. Pacific Energy Systems believes 
that this is a reasonable value based on its review of the PPA.

Capacity Payment

PEPCO is to pay the project monthly for the dependable capacity (230 MW) at an 
annual rate set forth in Appendix L of the PPA. The capacity is corrected for 
the facility's equivalent availability compared with a target availability.  
Capacity payments will be increased if availability is above 92 percent or 
decreased if it falls below 88 percent. 

The capacity rate, as set for each year of operation in Appendix L of the 
agreement, is then adjusted by the gross national product (GNP) deflator based
on the change between June 1, 1994, and the actual Commercial Operation Date 
and is also adjusted by the Treasury Bond rate.  In addition to the above
adjustments, PEPCO has included two additional modifications to the capacity 
payment.  These were made under Amendment No. 1 and appear to reflect PEPCO's 
concern for overpayment of capacity should PEPCO's load growth be less than 
initially assumed. The first is a capacity payment adjustment, as stated in 
Appendix Q of the agreement, which is based on the year of initial operation.  
The second is a modification of potential costs and is tied to PEPCO reaching 
a specific load level by 1997.

Energy Payment

PEPCO will pay the project for startup energy based on a simple formula tied 
to the interruptible fuel rate and an assumed heat rate of 8,461 Btu/kWh.  
Test energy will be calculated in basically the same way as the monthly 
energy payment.

The monthly energy payment is composed of two parts: the unit commitment 
payment and the dispatch payment.  In calculating the monthly energy payment,
the net electrical output will be assigned on an hourly basis among the
dispatch segments shown in Table 7-1.

<PAGE>
<TABLE>
<CAPTION>

                                Table 7-1
                         PEPCO DISPATCH SEGMENTS
                              
                     Number of Combustion                         Cumulative MW
 Dispatch            Turbines Operating With                      (at 59  
 Segment             the Steam Turbine Also                        degrees F 
                     Operating                  Description        and 50% 
                                                                   Relative 
                                                                   Humidity)
- -------------------------------------------------------------------------------

 <S>                         <C>        <C>                       <C>  
 First                       1           Up to minimum load         0 to 99 MW
                         
 Second                      1           From minimum load to
                                         full load                 99 to 117 MW
                         
 Third                       2           From full load with
                                         one combustion turbine
                                         operating to minimum 
                                         load with two combustion
                                         turbines operating        117 to 199 MW

 Fourth                      2           From minimum load to
                                         full load with two
                                         combustion turbines
                                         operating                 199 to 237 MW

</TABLE>


The unit commitment payment associated with the first and third dispatch 
segments is to be calculated using a formula that includes service hours in 
both dispatch segments multiplied by the adjusted firm gas rate and 
interruptible gas rate, respectively, and a variable operation and maintenance 
rate. Service hours are corrected no-load and minimum-load fuel use and a heat
input adjustment is made based on average historical ambient conditions for 
each billing period.  The unit commitment payment is corrected for the cost of 
fuel used for various startups during the month.

PEPCO will make a dispatch payment for the net electrical output associated 
with the second and fourth dispatch segments.  This payment is based on the 
number of megawatt-hours generated above the first or third segments multiplied
by the incremental heat rate and the sum of the fuel cost for that segment and 
the variable O&M costs.

The agreement provides formulas for the calculation of various correction 
factors, firm and interruptible gas rates, and variable O&M rates as well as 
sample calculations.  As stated earlier, Pacific Energy Systems' scope of work 
does not include the determination of how every correction factor was obtained 
and its individual reasonableness.  Taken as a whole, the formulas and the 
results presented in the sample calculations appear to be reasonable.

COMMENCEMENT OF CONSTRUCTION AND OPERATION

Under the terms of the contract, Panda  commenced construction onsite prior to 
October 9, 1995, but actual commercial operation can be no sooner than June 1,
1996.  During the construction and startup period, Panda provided additional 
documentation to PEPCO, including schedules, design details, equipment 
capability curves, and relay settings.  PEPCO has the right to review the 
plant design and to monitor plant construction, startup, testing, and 
operation.  The generation of electricity from the plant in parallel with 
PEPCO will not take place until all interconnection safety devices specified 
by PEPCO have been installed, inspected, and approved by PEPCO.

After the Actual Commercial Operation Date has been established, the contract
requires a Net Capability to be set semiannually (summer and winter).  It is to
be based on temperature and humidity records for the last 15 years.  Net 
Capability sets the capacity payment for that period and can be less than or 
equal to (but not greater than) 230,000 kW.

GENERATION DISPATCH

PEPCO is required to dispatch the limited-dispatch portion of the facility for 
60 hours Monday through Friday (initially 8:00 a.m. to 8:00 p.m.).  The 
remaining block of power, the dispatchable portion of the project, will be
controlled at the sole discretion of the PEPCO dispatcher.  PEPCO has made no 
guarantee for any hourly generation levels beyond the 60 hours in the first 
dispatch segment (see Table 7-1).

Through its operator, Panda-Brandywine must schedule maintenance outages with 
PEPCO as well as meet certain notification requirements to support PEPCO's 
system planning for routine maintenance and forced outages.

MAINTENANCE RESERVE

The project is required to establish a maintenance fund to pay for any repairs 
or replacements that are necessary or appropriate to ensure that the facility
will continue to be operated and maintained in accordance with the performance 
standards set forth in the agreement.

The lease requires that the project fund the maintenance reserve with an 
initial payment of $1 million and increase at a rate of $125,000 per quarter 
over the next two years and $375,000 per quarter for two years thereafter until
it reaches $5 million.  If the project draws on the O&M reserve, it must also 
replenish it to its required balance using up to 50 percent of the project's 
available cash flow.

GE will provide, at a cost, a letter of credit to cover the minimum $5 million
required maintenance reserve under the PPA.

On Panda's request, Pacific Energy Systems has developed a model of expected 
expenditures from the maintenance reserve account. Our estimate is to be 
incorporated into the pro forma.  It is based on "equivalent fired hours."  
Equivalent fired hours accounts for time the plant is dispatched plus time 
expended in starting and stopping equipment. 

INTERCONNECTION

The interconnection of the plant to the PEPCO system is included in the PPA and
not in a separate agreement, which is more typical of the industry. The 
agreement also covers the transmissionfacilities.

At Panda's expense, PEPCO will provide all required interconnection equipment, 
safety devices, and metering at its Burches Hill Substation.  Panda will 
construct (to PEPCO's specifications) a transmission facility between the plant
and the Burches Hill Substation.  Prior to the Actual Commercial Operation 
Date, ownership of this transmission facility will be transferred to PEPCO.

Through the agreement and its appendixes, PEPCO has provided basic equipment, 
safety, and meteringspecifications for the project.  In addition, PEPCO has 
the right of design review and testing to ensure that the plant, transmission 
facility, and interconnections are safe to operate in parallel to the PEPCO 
system.

OTHER CONDITIONS

Overall, the PPA appears to be complete in stating technical requirements, 
administrative requirements, legal actions available, and general terms for
compliance.  In addition to the agreement requirements already discussed, 
several additional items should be highlighted.  These are discussed below.

Default:   There are more than a dozen ways for the Panda-Brandywine, L.P.,
plant to default under the agreement.  Several important ways are as follows:

     -    Sale of any Dependable Capacity to any party except PEPCO

     -    Reduction of the Equivalent Availability below 50 percent or an 
          increase in the forced outage rate above 20 percent
                          
     -    Closing date does not occur by October 1, 1995

     -    Failure to provide any of the security accounts or maintenance 
          reserves

     -    Failure to use supplemental methods or equipment to meet Dependable 
          Capacity.

Operating Committee:  The agreement requires that an Operating Committee be 
established, with one representative from each party, to facilitate 
coordination and interaction between the two parties. The Operating Committee 
must act only by unanimous agreement or consent.

Dispute Resolution:  If a dispute arises under the agreement that cannot be 
resolved by the Operating Committee, then the dispute shall be deferred to a
senior officer from each organization. Issues still unresolved are then to be 
referred to the Maryland PSC.

Purchase Option:  PEPCO has the right to purchase the project should Panda wish
to sell.  If a third party wishes to purchase it, Panda must first give PEPCO
the option to purchase the project under the same terms being offered by the 
third party.

Qualifying Facility:  PEPCO is required to continue to make payments under the 
contract if QF status is lost for less than 540 days.  After 540 days, PEPCO
can terminate the contract. During the period that QF status is lost, PEPCO 
will dispatch the full plant capacity under the Dispatch Portion requirement.  
For that period, the Limited Dispatch Portion (60 hours per week) will not 
exist.  The four dispatch segments' pricing formulas will remain in effect.

Term:  The term of the agreement is for 25 years from the Actual Commercial 
Operation Date. 

           ENGINEERING, PROCUREMENT, AND CONSTRUCTION CONTRACT
                          
The amended and restated EPC contract was signed on December 1, 1994, by 
Panda-Brandywine, L.P., and Raytheon Engineers & Constructors, Inc.  (The
original contract was signed on December 2, 1993, by Panda-Brandywine, L.P., 
and United Engineers & Constructors Inc., doing business as Raytheon Engineers
& Constructors, Inc.). 

Raytheon has been around for many years, primarily as an engineer/constructor
in the petrochemicals field.  In recent years, Raytheon has purchased several
engineering firms (EBASCO and United Engineers & Constructors) with well-known 
track records in the power industry.  The Panda-Brandywine project is being 
engineered in Raytheon's Houston office.

The amended and restated EPC contract will be satisfactory for this project.  
Following is a brief summary of the EPC contract as it now exists.

SCOPE

This is a turnkey, lump-sum, fixed-price contract with the EPC contractor 
responsible for that part of the project which is considered to be within the 
main fence area.  Utility support systems outside the fence (including the 
transmission lines, effluent pipeline, and gas line) do not fall within 
Raytheon's scope.  For convenience, the county road going past the plant, the 
oil storage tank (which is outside the main plant area), and the distilled-
water plant have been added to Raytheon's scope. Raytheon is to supply the 
design, engineering, project management, labor, equipment, and materials to 
construct, start up, and carry out the performance tests on the power plant 
and the distilled-water plant.

Raytheon is to perform all work in a proper, safe, and secure manner to 
prevent loss, injury, or damage. All design, construction, operation, and 
maintenance must be performed according to prudent utility practices.  The 
contractor is responsible for all risk of damage to or destruction of the 
plant until commercial operation.  Upon commercial operation, care, custody, 
and control of the facility will pass to the owner.

Pacific Energy Systems has found that the responsibilities and scope of the 
EPC contractor and those of the owner, as stated in the EPC contract, are 
typical of similar combined-cycle cogeneration plants.

COMPENSATION AND PAYMENT

The work of the EPC contract is being performed on a turnkey basis for a fixed 
fee of $118,258,816.  This does not include the steam host distilled-water 
plant, estimated at $3.4 million.  The fixed fee also does not include other 
construction contracts issued by Panda to build the transmission line intertie 
with the utility, the 17-mile-long effluent water line, or the gas supply 
pipeline.

The contractor is paid monthly for work completed during the preceding month 
according to the milestone payment schedule (Exhibit D of the EPC contract).
The owner's and lender's independent engineers will review the documents 
submitted to ensure that the invoice amount reflects the value of the work 
indicated by the milestone payment schedule. 

The contractor will provide a letter of credit equal to 10 percent of the 
contract price.  Panda will have the right to draw down on that letter 10 
percent of the total milestone payments actually made at the time of the 
drawdown.  This replaces the retainage used in most construction contracts.  
The value of the letter of credit may be reduced as specific milestones, such 
as commercial operation and final acceptance, are reached.

Because of the nature of the milestone payment, the schedule allows for some 
overpayment during the initial 9 months of the project.  Raytheon has agreed
either to allow the drawdown to exceed 10 percent of the milestone schedule by 
$3 million or to post a separate letter of credit for $3 million during this
period.

PERFORMANCE GUARANTEES

A detailed discussion of the plant performance, testing, and guarantees is 
contained in Section 8 of this report.  The performance guarantees are covered
by liquidated damages and performance bonuses.  The liquidated damages are 
sufficient to ensure the EPC contractor's diligence in meeting all guarantees.

Raytheon and the owner have elected to use a dead band tolerance of 4 percent 
of the net plant heat rate guarantee.  This is a plus or minus 2 percent 
uncertainty band.  If the actual corrected heat rate falls within the band, 
neither a bonus nor liquidated damages will be paid.  Bonuses or liquidated 
damages will be calculated from the edge of the band not from the guaranteed 
points. Instrument uncertainties will not be used.

The contractor has guaranteed that commercial operation of the plant will occur
no later than the Guaranteed Completion Date which is currently October 31, 
1996.  The contractor will pay a penalty of $80,000 per day for each day that 
commercial operation of the plant occurs after the guaranteed completion date, 
or a maximum of $14,400,000.

ACCEPTANCE

Completion of the plant by the EPC contractor and acceptance by Panda have two 
key milestone dates as follows:

      -    Commercial operation occurs when the plant has passed the 48-hour 
           net electrical output performance test, as outlined in Section 
           19.5.1 of the scope of work and discussed in Section 8 of this 
           report.  If the plant fails the 48-hour test, the contractor can 
           declare commercial operation by electing to make a contract 
           discount of $1,000 for each kilowatt that the test is below the net 
           power output guarantee.  The net power output must exceed 210,000 
           kW in order for the contractor to declare commercial operation.
    
      -    Final acceptance occurs when:

           -    The performance test and other required tests have been
                completed and all defects and deficiencies have been 
                corrected
         
           -    The plant has been built to the final plans and 
                specifications

           -    The plant has been synchronized to the PEPCO electrical
                grid

           -    No work remains that would affect normal plant operation 
                or performance

           -    Punchlist work will not interrupt normal operation of
                the plant

           -    Thermal energy is going to the steam host

           -    The owner issues a completion certificate

           -    The contractor has certified that the plant has been
                constructed in accordance with all governmental 
                requirements identified either by the owner or the 
                contractor pursuant to the contract
         
OTHER CONTRACT CONDITIONS

Spare Parts

The EPC contractor is required to obtain an agreement with General Electric 
that spare parts will be available for all GEsupplied equipment for a period of
at least 5 years.  Raytheon must also attempt to obtain similar agreements from
other equipment suppliers or locate replacement part sources for those that do
not agree.

During construction, startup, and testing, the contractor is responsible for 
obtaining and paying for all spare parts used. The contractor has the right
to use and replace any operating spare parts Panda may have on hand.  The 
current budget includes $1.7 million for the initial purchase of spare parts
(see Table 51).

The EPC contract requires the owner to have available at the plant, by the 
commencement of plant startup operations, all spare parts that are required for
normal operation.  Pacific Energy Systems has expressed a strong opinion that 
this should be changed for two reasons:

       -    Failure by the owner to have any spare part needed by the
            contractor during startup would allow the contractor to 
            declare a default and demand an extension of the Guaranteed 
            Completion Date until the replacement part can be obtained.
            This is inconsistent with all other EPC contracts reviewed 
            by Pacific Energy Systems.
    
       -    Operating spare parts take time to evaluate, order, and receive. 
            It is not unusual for some spare parts to take a year to obtain 
            under normal circumstances.  The O&M contractor will not have 
            sufficient employees onsite to order spare parts until near 
            commencement of startup.
    
Building Permits

The contractor is responsible for obtaining the standard building occupancy 
permits.  Panda will reimburse the EPC contractor for obtaining these permits
and for assisting in obtaining any of the owner-required permits.

Project Labor

The contract price reflects the use of union labor and the contractor, even 
though required by the contract to use only workers in good standing with 
their union, cannot seek a change order because of the use of union labor.

Warranties

The contractor warrants that the plant will be free from defects or 
deficiencies until the later of: (a) 1 year from commercial operation or 
(b) 1 year from discovery or repair of defect or deficiency, but no later than
the second anniversary of final acceptance.  Furthermore, for any item that is
repaired, replaced, or renewed more than once, the contractor will undertake a 
technical analysis of the problem and clear the "root cause" of the problem.
The contractor will promptly correct, repair, or replace such defect or 
deficiency unless it occurs in the GE-supplied combustion turbine-generator 
or steam turbinegenerator components, which will be at the owner's expense.

The GE exemption appears to result from the cost of a 1-year warranty from GE; 
apparently, the owner decided the price was too high and elected to cover it.  
Upon financial closing, GE Capital will establish an escrow account to hold 
funds earmarked to cover any costs that might arise from a component failure.

There is no time limit on the Raytheon (not GE equipment) design and 
engineering warranty. 

Termination for Convenience

The owner may terminate the EPC contract, without cause, for convenience.  As 
mutually agreed upon andverified by supporting documents, the contractor will 
be reimbursed for work completed under the milestone schedule, reasonable 
demobilization costs, and cancellation costs for equipment and materials on
order.

Arbitration

Under the terms of the contract, all disputes or claims that cannot be resolved
must be submitted to binding arbitration.  The disputes will be awarded on a 
"winner takes all" basis.  The losing party shall pay all costs, including the 
winning party's attorneys' fees and arbitration expenses.

Manuals and Training

The contractor is responsible for supplying a complete set of O&M manuals for 
each major piece of plant equipment and plant system. In addition, the 
contractor is to provide a training program for O&M personnel that includes 
classroom and field training, manuals, drawings, and other educational 
materials necessary or desirable for the adequate training of O&M personnel.  
Quality controls will be established to ensure that personnel are suitably 
trained and capable of operating and maintaining the plant after commercial 
operation.


                 TREATED EFFLUENT WATER PURCHASE AGREEMENT
                          
On September 13, 1994, Panda-Brandywine, L.P., signed an agreement with the 
county commissioners of Charles County for the Project to receive up to 2.7 mgd
of treated wastewater effluent from the Mattawoman Wastewater Treatment Plant.
Under terms of the agreement, Panda is required to:

      -    Build the 17-mile-long effluent pipeline and all related
           facilities at its own expense

      -    Obtain all permits and rights-of-way, reimbursing the county
           for any direct cost it might incur

      -    Design and size the pipeline to supply up to 3.0 mgd

      -    Upon completion of the pipeline, turn over to the county
           (for operation at no cost) only that portion of the line
           that is in Charles County, and retain ownership of the rest
           of the line

The county will have the right to connect other customers and sell effluent, 
provided it is at no cost to the operation of the Panda-Brandywine project and 
in no way diminishes the amount of effluent transported to the Project.

WATER USAGE FEE

The project will pay a fee of $1.00 per 1,000 gallons of effluent used during 
the initial 10 years of the project.  Beginning in the 11th year, the price 
will escalate according to the consumer price index, but no greater than 3 
percent per year.  In addition, the Project will make quarterly payments of all
actual and reasonable fixed expenses and variable expenses associated with
conveying the effluent to the project site.  This does not include the cost of 
conveying effluent to other users along the pipeline but does include 
maintaining the U.S. Navy right-of-way as required in the Navy easement.

TERM

The term of the contract is parallel to the PEPCO PPA with an initial period of
25 years.  Panda has the right to extend the agreement with 30 days written
notice for up to three successive 5-year terms. 

WATER USAGE

Effluent supplied under this agreement will be closely monitored and must 
comply with maximum discharge pollutant levels.  Panda is to install a bypass 
at the plant to return any effluent that does not meet minimum standards.  The 
bypass will be via the nearby sewer line that the project will use for all 
wastewater and sewage from the plant.

Panda has developed a Risk Management Plan which addresses maintenance and 
repair issues.  The plan must be approved by the county commissioners.


                         STEAM SALES AGREEMENT
                          
A Steam Sales Agreement was entered into as of March 30, 1995, between Panda-
Brandywine, L.P., and Brandywine Water Company. The purpose of this agreement 
is to allow for the sale of thermal energy, cooling water, and feed water to 
Brandywine Water from the project.  A description of the distilled-water 
facility can be found in Section 4 of the report.

SCOPE

As part of the EPC contract, Raytheon  designed andis constructing a 
distilled-water facility adjacent to the cogeneration facility which Panda will
lease to Brandywine Water. Panda will sell thermal energy, cooling water, and 
feed water to Brandywine water as well as provide operating, maintenance, and 
wastewater disposal services for the distilled-water plant. Raytheon is 
committed to put the distilled-water plant into commercial operation before or 
concurrent with the commercial operation of the power plant.

Brandywine Water is responsible for water sales and delivery from the onsite 
storage tank to the customer. Brandywine Water must purchase enough steam to
maintain the cogeneration plant's QF status.  Panda has not guaranteed any 
specific amounts or periods of time for thermal energy delivery.  At least one 
of the HRSGs must be operating in order for Panda to deliver thermal energy to 
the distilled-water plant. 

As part of its agreement for the operation of the cogeneration plant, Ogden is 
responsible for the day-to-day operation of the plant.  No additional manpower
is expected to be required beyond the normal cogeneration staff.

Term

The sales agreement is for a term of 25 years eginning from the date of the 
ontract.  Panda can extend the term for additional 5year periods by notifying 
Brandywine Water 30 days before the expiration of the prior term.

Price

Panda is responsible for metering all thermal energy, feed water, cooling 
water, and wastewater quantities. Meters will be calibrated and maintained by 
Ogden according to general practices.  Brandywine Water will pay $1.00 per 
1,000 pounds of thermal energy and $1.00 per 1,000 gallons of feed water and 
cooling water.  Brandywine Water will take title to all fluids at the intertie 
point of the distilled water plant.

Other Contract Conditions

The SSA contains a number of terms and conditions covering various aspects such
as government approvals, insurance and indemnification, termination, default, 
force majeure, and warranties.  These terms and conditions are for the benefit 
of GE Capital if it needs to take over operation of the distilled-water plant 
or the power plant.

STEAM LEASE

Panda-Brandywine, L.P., and Brandywine Water will also enter into a sublease 
allowing Panda to sublease the distilled-water facility to Brandywine Water.
(GE Capital will be leasing the entire project, including the distilled-water 
plant, to Panda Brandywine, L.P., after construction and startup.) The term of 
the Steam Lease expires on the earlier to occur of the expiration or 
termination of the Facility Lease, the Site Sublease (as defined in the Steam 
Lease, and the SSA.


                          NATURAL GAS AGREEMENTS
                          
A detailed study of the gas contracts is not part of Pacific Energy Systems' 
scope of work on this project.  As part of Pacific Energy Systems' due 
diligence, it is necessary to determine that gas can and will be delivered to 
the project in sufficient quantities and at qualities (including pressures) 
that will allow the project to meet its obligations under the PPA and SSA.

In addition to the scope described above, Pacific Energy Systems includes in 
this section a brief description of the gas contracts to enhance the future use
of this report.  Details of the Gas Agreements were evaluated for Panda by 
C.C. Pace.

FUEL SUPPLY PLAN

Panda's fuel supply plan is to purchase natural gas from Cogen Development 
Company under a Gas Sales Agreement (GSA) and transport that gas to the project
site via transportation agreements with Columbia Gas Transmission (CGT), Cove 
Point LNG, L.P., and WGL. The GSA between Panda and Cogen Development Company
allows the flexibility needed in the fuel supply to meet the specific fuel 
requirements of the dispatch plant.  Panda can purchase up to 24,240 MMBtu per 
day of "maximum daily firm quantity," or up to 24,240 MMBtu per day of 
"maximum daily interruptible quantity."

Panda also has developed a Fuel Supply Management Agreement that stipulates 
that Cogen Development will manage the purchase of the 8 million MMBtu per year
of natural gas, as well as the transportation of it to the project site as 
needed.  In addition, as fuel manager, Cogen Development will handle all 
administrative services related to gas purchases and delivery; verify 
quantities and qualities; advise on price hedging, marketing, and sale of 
excess gas; and attempt to negotiate discount rates where available.

WGL can provide spot market merchant services and has the right to purchase 
Panda's gas supply during peak periods to serve WGL's other loads.

TRANSPORTATION

Gas will be transported to the site under three pipeline transportation 
contracts, with CGT, Cove Point LNG, L.P., and WGL.  These contracts are 
discussed below.

Columbia Gas Transmission

Panda has contracted CGT to transport up to 24,240 MMBtu/day of natural gas 
between the Cogen Development delivery point and Cove Point LNG's pipeline.  
This contract is for firm transportation services.  In addition to 
transportation costs, Panda will pay CGT a Contribution-in-Aid-of-Construction
of $6,772,590 per an amending agreement dated March 24, 1995,  plus the 
applicable gross-up for income tax. 

This contribution will help CGT to parallel or rebuild three sections of its 
pipeline to allow the increased flow for Panda. FERC has approved the pipeline 
expansion, and CGT is currently obtaining local permits to start construction.

Cove Point LNG, L.P.

Panda has contracted Cove Point LNG, L.P., to transport Panda gas from the CGT 
pipeline to the WGL pipeline.

Washington Gas Light Company

Panda has signed a 25-year agreement with WGL that has an initial term of 25 
years from the Actual Commercial Operation Date under the PPA.  This agreement 
is for both gas transportation and gas supply.  Under terms of the contract, 
WGL will supplythe following services: 

       -    It will construct a gas line from its interstate pipeline along 
            Highway 301 to the project site, a distance of less than 1 mile.  
            The line will contain all metering, regulating, and appurtenant 
            facilities necessary to serve the Panda plant.

       -    WGL will transport the daily nominated quantities of gas from 
            Cove Point LNG to the site on a firm basis.
 
       -    During peak gas use periods (as defined in the contract), WGL has
            the right to use Panda's gas and the plant can run on oil.  Various
            cost adjustments are available to Panda.
    
       -    Panda can nominate a daily merchant quantity of gas from WGL, 
            which will then sell that gas to Panda at the agreedupon price.
    
       -    The final service that WGL supplies to Panda is a balancing 
            service.  When Panda nominates for delivery too much or too little 
            gas to meet its needs, WGL will run an imbalance account, either 
            positive or negative.  Its costs are resolved monthly by cash, by 
            making up volumes, or by carrying over portions of the balance as 
            agreed upon.
    
Gas supply arrangements for the Panda project are complex.  It is our 
understanding that C.C. Pace has provided a due diligence report on the 
viability of the gas supplies, gas transmission, and management agreements.  
Pacific Energy Systems believes that Panda has access to an adequate supply of 
gas to meet the daily maximum full-load operation requirements and has 
adequate flexibility to arrange for lesser quantities for periods that the 
project is dispatched offline or operating only under the first dispatch 
segment.



                             OWNER'S ENGINEER
                          
During the course of developing this project, the owner used a number of 
engineering and specialty firms.  Pacific Energy Systems was not provided any
of these contracts for review or comment.  While most of the work of these 
various firms has been completed, the owner's engineer, Gilbert/Commonwealth, 
Inc., has played and will continue to play a key role in the project.

Originally hired to review Raytheon's work as an "owner's engineer," Gilbert/ 
Commonwealth's activities have increased to include design of the transmission 
line and a proactive role in the effluent pipeline design, estimate, and bid.
Gilbert/ Commonwealth also has provided a number of detailed design analyses 
on behalf of Panda in negotiation change orders for the EPC contract.

Pacific Energy Systems believes that Gilbert/Commonwealth is a creditable, 
well-established engineering firm that is capable of performing the services 
it is supplying to Panda at a professional level.


                         EFFLUENT LINE CONSTRUCTION

The effluent line was designed by several firms, including Greenhorne & O'Mara
and Gilbert/Commonwealth.  Pacific Energy Systems has received and reviewed 
the sample construction contract that went out with the request for bids to 
construct the pipeline and pumphouse.


                         TRANSMISSION LINE CONSTRUCTION
                          
Panda has awarded the contract for construction of the 230-kV transmission 
line to C. W. Wright Construction Company, Inc.  The line was designed by 
Gilbert/Commonwealth.  The transmission line is complete and energized.  
PEPCO has issued a letter of acceptance.


                                    Section 8
                            OPERATIONS AND MAINTENANCE
                          
                          
Panda-Brandywine, L.P. (the owner) and Ogden Brandywine Operations, Inc. (the 
operator) signed an Operation and Maintenance Agreement on November 21, 1994.  
This section discusses Ogden Brandywine's experience, plant staffing, the O&M 
Agreement, compensation and payments, and the term and termination of the 
agreement.

                               OPERATING EXPERIENCE
                          
Ogden Brandywine Operations, Inc., is a wholly owned subsidiary of Ogden Power 
Corporation.  Ogden Power is a subsidiary of Ogden Environmental and Energy 
Services of Fairfax, Virginia, a wholly owned subsidiary of Ogden 
Corporation.  Ogden Corporation (Ogden) is a technical services company with 
more than $2 billion in annual sales and more than 1,300 employees who operate
and maintain power projects, including waste energy, hydroelectric, and 
geothermal projects.

Overall, Pacific Energy Systems believes that Ogden has an adequate base of 
personnel experienced in heavy-frame, gas turbine dispatchable plants to 
reliably operate and maintain the Panda-Brandywine project.  Ogden plans to 
use these experienced headquarters staff members to assist during the later 
stages of construction and startup.  Since theorganization is relatively 
small, a key requirement is that the core staff be able to effectively hire, 
train, and develop the additional personnel required to operate this plant.

PLANT STAFFING

Figure 8-1 is an overview of the management organization that will operate and 
maintain the project.  The plant staff consists of the following positions:


        plant manager
                    1  operation supervisor
                    1  plant technician
                    1  maintenance supervisor      
                    4  control room operators
                    4  equipment operators  
                    1  relief operator
                    1  water plant technician
                    1  instrumentation and control (I&C) technician 
                    1  mechanic
                    1  electrician
                  ----
                   17  Total O&M staff members

Pacific Energy Systems believes that this level of staffing is adequate, with 
the understanding that Panda also will be supplying a full-time owner's 
representative and administrative assistant.  The Panda personnel will be 
responsible for purchasing and for other project administrative functions.


                 OPERATIONS AND MAINTENANCE COSTS
                          
The annual pro forma O&M budget for the Panda-Brandywine Project is shown in 
Table 8-1.  The O&M costs shown are for 1997, which is the first full year of 
operation.
          
                               Table 8-1
                     OPERATIONS AND MAINTENANCE COSTS
                          
    Fixed Costs                               1997 $000
- --------------------------------------------------------------
    O&M Agreement costs                         1,473
    Consumables                                   750
    Administrative expenses                       500
    Insurance                                     500
    Letter of Credit                               90
    Electricity purchase                          411
    Property taxes                              2,621

    VARIABLE COSTS
- --------------------------------------------------------------
    Water usage                                 1,038
    Water discharge & chemical usage              861
    Distilled-water plant operating costs     200,000

    PRO FORMA TOTAL                            $8,033



All of the O&M costs in Table 8-1 are annualized costs that increase according 
to the assumed inflation rate, with the exception of the turbine overhaul 
reserve.  The annual contribution to the turbine overhaul reserve varies from 
year to year. The cumulative reserve is projected to increase to approximately 
$5 million by the year 2001 and remains at or above that level throughout the 
life of the Project.  The annualized equivalent of the annual reserve 
contribution is about $1,585,000, assuming a 4 percent inflation rate.

Table 8-2 compares the O&M costs of Panda-Brandywine with those of other 
gas-fired, combined-cycle power plants.  Panda's overall O&M costs, while at 
the low end of the range, appear to be reasonable for a plant of this scale.

<PAGE>
<TABLE>
<CAPTION>

                                 Table 8-2
              COMPARISONS OF O&M BUDGETS FOR GAS TURBINE PROJECTS
                          
             Number of                          On-Line   Annualized  Annualized
              Gas       Unit      Cycle     MW  Date        O&M         O&M
  Plant      Turbines   Type      Type                   ($1997x000) ($19997/kW)
- --------------------------------------------------------------------------------
  <S>          <C>      <C>      <C>       <C>     <C>      <C>          <C>
  A            1        LM250    Combined   34.5   1990      2,369       69

  B            2        LM600    Combined   90.0   1993      5,319       59

  C            2        LM600    Combined  106.    1994      5,924       56

  D            2        LM600    Combined   95.1   1996      6,299       66

  E            1        LM600    Combined   56.7   1996      4,810       85

  F            1        LM600    Combined   49.9   1996      4,307       86  

  G            2        Frame7E  Combined  240.    1994     12,629       53

  H            1        Frame7E  Combined  120.    1995      6,082       50

  I            1        Frame7E  Combined  126.    1995      6,266       50

  J (Panda-
  Brandywine)  2        Frame7E  Combined  230.    1996      9,976       43

</TABLE>

                                O&M AGREEMENT
                          
The O&M Agreement is for full-service operation and maintenance of the plant 
on a cost-reimbursable-plus-fee basis for a 3-year term.  Under the agreement, 
Ogden Brandywine will provide O&M services during several phases of the 
project, including: preparation of the facility for commercial operation; 
testing and acceptance; startup; and operation and maintenance following 
commercial operation.

SERVICES PROVIDED

Ogden Brandywine is responsible for hiring, training, and providing a plant 
manager;  full-time, onsite staff; and additional engineering support, 
maintenance, and management personnel as needed to perform the requirements of 
the agreement. OgdenBrandywine is responsible for operating and maintaining 
the facility 7 days per week and 24 hours per day.  Under the agreement, it 
also will develop maintenance and safety plans and procedures, and will 
prepare and keep O&M records for the project.  Ogden Brandywine also is 
required to prepare and furnish a monthly operations report to the owner.

Panda will provide an initial inventory of tools, spare parts, equipment, 
consumables, and other materials.  Panda is responsible for reimbursing Ogden 
Brandywine for the replacement of tools that deteriorate from normal use, 
replacing spare parts as necessary, purchasing additional spare parts as 
approved, repairing or replacing equipment, purchasing and installing 
additional equipment, and purchasing consumables.  Panda also will reimburse 
Ogden Brandywine for purchased parts, for the services of factory personnel or 
personnel trained and qualified to perform manufacturers' recommended service 
procedures, and for third-party contracts to clean up and remove hazardous and 
solid waste (accepted as a result of negligence or fault of the operator).

The agreement provides for a full-time owner's representative to administer 
Panda-Brandywine's responsibilities, to monitor the operation of the plant, 
and to direct economic and financial matters.

COMPENSATION AND PAYMENT

Before the Actual Commercial Operation Date, Ogden Brandywine will be 
compensated in three ways:  a fixed monthly payment in accordance with a set
schedule; a reimbursement for all reimbursable costs under the agreement; and a 
reimbursement for the compensation and actual expenses of all Ogden Brandywine 
personnel who are permanently assigned full-time to the facility, or the home 
office, or who perform service in direct support of the site personnel as 
approved by the owner.  The fixed monthly payment ranges from $5,000 per month 
through June 1995 to $10,000 per month until the ActualCommercial Operation 
Date. 

After the Actual Commercial Operation Date, operator compensation is a fixed 
price of $117,750 per month as adjusted for performance, plus all reimbursable
costs incurred under the agreement.  There are two performance adjustments to 
the contract price.  One is for the EAF, and one is for capacity performance.
The maximum increase or decrease for the EAF is $3,000 per month. If the EAF 
is greater than or equal to 92 percent, Ogden Brandywine's monthly fixed fee 
is adjusted by the amount of $100,000 x (EAF - 0.92). There is no adjustment 
to the fixed fee if the EAF is greater than 88 percent but less than or equal 
to 92 percent.  If the EAF is less than 88 percent, the contract price is 
decreased by the amount of $50,000 x (0.88 minus EAF) per month.

The second performance adjustment, the capacity performance contract price 
adjustment, compares the lant's actual or tested Net Capability with its 
Dependable Capacity.  If Net Capability is greater than Dependable Capacity, 
Ogden Brandywine's fixed fee is increased by $2,000 per month for the term of
the applicable summer-winter period.  If the Net Capability is less than the 
required Dependable Capacity, the fixed fee is decreased by $2,000 per month.

Compensation is on a calendar-month basis.


                                TERMINATION
                          
In the event the owner chooses to terminate the O&M Agreement without cause, 
the agreement requires that Panda pay Ogden Brandywine for outstanding costs 
under the agreement, reasonable costs incurred by the operator to support 
termination, and reasonable severance costs.  If the lender should terminate 
the agreement, compensation is to be provided to the operator based on a fixed 
schedule ranging from $25,000 to $50,000 per month.

Panda-Brandywine may terminate the agreement for cause on the basis of a 
number of specific conditions, including:

       -    Failure of the operator to provide adequate qualified personnel; 
            failure to produce adequate thermal and electrical energy 

       -    Failure to perform material service or obligation

       -    Appointment of a receiver, liquidator, or trustee for the
            operator

       -    Failure to maintain the project's QF status 

       -    Failure to maintain an equivalent availability factor of at
            least 80 percent; failure to maintain an equivalent forced 
            outage rate of less than 10 percent
    
       -    Continuance of a force majeure for more time than allowed

       -    Failure to reach agreement by renegotiation as provided by
            the O&M Agreement


                            OTHER PROVISIONS
                          
Other, miscellaneous provisions of the O&M Agreement that should be noted are 
as follows:

       -    The agreement contains a number of force majeure provisions that 
            are typical for a project of this type.

       -    Unresolved disputes are to be settled by arbitration.

       -    Ogden Brandywine may request a retrospective and/or prospective 
            renegotiation of the monthly fees if the owner's actions make a 
            substantive, material,  and adverse change to the configuration 
            or operational ability of the project, and which have a 
            demonstrable effect of increasing Ogden Brandywine's direct onsite 
            labor, overhead, payroll, and other related costs.
    
       -    Ogden Brandywine is required to receive written authorization from 
            Panda-Brandywine's representative before issuing purchase orders in
            excess of $1,000 or for any items not in the authorized budget.
    
    
                                   Figure 8-1
                              Organization Chart




                                   Section 9
                       PERFORMANCE GUARANTEES AND TESTING
                          
                          
The purpose of this section is to evaluate and summarize the plant performance 
guarantees and the proposed performance testing program.  This section also 
reviews the liquidated damages that result from failure of the plant to meet 
the performance guarantees and the bonuses that result when it exceeds the 
guarantees.


                            COMPLETION GUARANTEES
                          
Raytheon guarantees that commercial operation of the plant will occur no later 
than the Guaranteed Completion Date, October 31, 1996, or as may be adjusted 
in accordance with terms of the EPC contract.


                            PERFORMANCE GUARANTEES
                          
Table 9-1 summarizes the plant performance guarantees required of Raytheon 
under Article 5.0 of the EPC contract.  These guarantees are based on the 
specific design conditions as shown in Table 92.

<PAGE>
<TABLE>
<CAPTION>
                                  Table 9-1
                            PERFORMANCE GUARANTEES
                           
                                                       Conditions
                                 -------------------------------------------------
                                                        Host                        Boiler 
                                       Ambient          Steam      Condensate      Blowdown
  Parameter             Value      (Degrees F/%RH)     (lb/hr)     Return (%)        (%)
- -------------------------------------------------------------------------------------------
<S>                   <C>            <C>            <C>            <C>
Declaration of 
 Commercial                           92 degrees         not           not            not
 Operation(1)          230,000 kW        /50         applicable    applicable     applicable
                                     
Plant Net Power                       92 degrees
Output - gas           230,000 kW        /50           34,000           80            0

Plant Net Heat Rate -                  92 degrees
gas (LHV)              7,124 Btu/kWh     /50           34,000           80            0

Plant Net Power                        92 degrees 
Output - oil           230,000 kW        /50           34,000           80            0
</TABLE>

Emissions         compliance

Noise             compliance(2)

(1)  In accordance with the test procedure in Appendix D of the Power Purchase 
    Agreement.
(2)  Compliance required "under all normal operating conditions in accordance 
    with Section 20.5 of the Scope of Work."
    


                                Table 9-2
                DESIGN BASIS CONDITIONS FOR PLANT OPERATION

      DESCRIPTION                              DESIGN CONDITIONS
- -----------------------------------------------------------------------------
 Dry Bulb Temperature                          92 degrees F

 Wet Bulb Temperature                          76.5 degrees F

 Fuel                                          Natural gas

 Export Power - MW (net)                       230 (minimum)

 Process Condensate Return                     80 percent

 Export Steam                                  40,000 lb/hr
             
 Boiler Blowdown                               2 percent
             
 Waterwell Makeup Water Tempature              45 degrees F

 Graywater Temperature                         80 degrees F

 Barometric Pressure                           14.68 psi

 Site Elevation                                215 feet above sea level

 Average Annual Rainfall                       Per Asheville, NC, National 
                                               Climatic Center Standards for 
                                               the area

 Basic Wind Load                               Per ASCE 7-88, 70 mph, 50-year 
                                               mean recurrence @ 10 meters

 Seismic Factor                                Zone 0

 Frost Penetration                             13 inches

 Snow Load                                     ANSI, Ground - 25 lb/sf

 Roof Live Load                                20 lb/sf maximum

 Winter Design Conditions                      +5 degrees F




NET POWER OUTPUT GUARANTEE

Raytheon guarantees that it will be able to declare commercial operation.  As 
defined by the PPA, commercial operation may be declared when the plant 
establishes a Dependable Capacity of 230,000 kW under summer ambient 
conditions of 92 degrees F and 50 percent relative humidity (RH).  
Establishment of Dependable Capacity must be done in accordance with the test
procedures in Appendix D of the PPA which require a 12-hour test.

Raytheon also guarantees that the net power output of the plant will be 
230,000 kW at commercial operation, corrected to 92 degrees F dry bulb and 
50 percent relative humidity, with 34,000 lb/hr of saturated steam at 15 psig 
at the process interface, with 80 percent of condensate returned, and with no 
boiler blowdown.

NET PLANT HEAT RATE GUARANTEE

The net plant heat rate is guaranteed at 7,124 Btu/kWh (LHV) when firing 
design basis natural gas, as determined by the net plant heat rate test, 
corrected to 92 degrees F dry bulb and 50 percent relative humidity, with 
34,000 lb/hr of saturated steam at 15 psig at the process interface, with 
80 percent of condensate returned, and with no boiler blowdown.

EMISSIONS GUARANTEE

Raytheon guarantees that air emissions from the plant will meet the emissions 
limits of the U.S. EPA PSD permit and the permits granted by the CPCN 
proceeding.

NOISE GUARANTEE

Raytheon guarantees that, under all normal operating conditions for the plant, 
noise levels at the property line will not exceed the requirements of the 
state of Maryland and Prince George's County. 

FUEL OIL NET POWER OUTPUT

Raytheon must demonstrate that the net power output when firing No. 2 fuel oil 
is greater than or equal to the net power output under the same conditions 
when firing on natural gas.  The demonstration shall be a 6-hour test during
which the net power output is corrected to 92 degrees F dry bulb and 50 
percent relative humidity, with 34,000 lb/hr of saturated steam at the
process interface, with 80 percent of condensate returned, and with no boiler 
blowdown.

GUARANTEE EVALUATION

The net power output, heat rate, emissions, and noise guarantees described 
above appear to be consistent with those of similar plants and should be 
achievable.  The guarantees provide adequate assurance that the plant will 
operate as required by the PPA and are backed by a corporate guarantee from
Raytheon.


                     PLANT PERFORMANCE TESTING
                          
The performance testing program for the Panda-Brandywine Cogeneration Project 
consists of the following tests:

       -    48-hour net electrical output performance test
       -    Net plant heat rate test
       -    200-hour capacity test
       -    Stack test
       -    Noise test

These tests are described below.

48-HOUR NET ELECTRICAL OUTPUT PERFORMANCE TEST

This test will be performed to demonstrate the plant's net electrical output 
for the following guarantees:

       -    Declaration of commercial operation
       -    Plant net power output - gas 
       -    Plant net power output - oil

The tested net power output must be corrected to the guarantee conditions of 
Article 5.04a of the EPC contract: ambient conditions of 92 degrees F dry bulb 
and 50 percent relative humidity, with 34,000 lb/hr of saturated steam at the 
process interface, with 80 percent of condensate returned, and with no boiler 
blowdown. During this 48-hour test, Raytheon must maintain a net heat rate of 
less than or equal to 7,836 Btu/kWh (LHV), corrected to the guarantee 
conditions.  In addition, the stack emissions must satisfy the requirements of 
the applicable Maryland CPCN Permit for Air Emissions.

NET PLANT HEAT RATE TEST

The net plant heat rate will be tested during a 6-hour period while the plant 
is being operated in its designed normal manner and in accordance with prudent
utility practices.  The test results are to be corrected to the guarantee 
conditions.

200-HOUR CAPACITY TEST

The 200-hour capacity test will be performed to demonstrate the plant's 
ability to produce at least 42,782,000 kWh during a 200consecutive-hour 
period. This corresponds to an output of 230,000 kW during 93 percent of the 
test period.  The plant is required to be tested in its normal manner and 
mode, and in accordance with prudent utility practices, while maintaining a 
heat rate of 7,836 Btu/kWh (LHV) corrected to guarantee conditions, and while
satisfying the requirements of the Maryland CPCN Permit for Air Emissions.

STACK TEST

Raytheon is to perform a stack emissions test using a certified 
subcontractor.  The emissions are not toexceed the requirements of the 
Maryland CPCN Permit for Air Emissions.  The emissions test protocol is to 
be submitted to Panda forreview before the test.

NOISE TEST 

The noise test will be performed to demonstrate compliance with the noise 
abatement guarantee.  As baseline reference data, Panda will provide Raytheon
with ambient background noise surveys taken before construction of the 
facility.  The noise test requires that Raytheon perform additional noise 
surveys to determine the actual acoustical behavior of the facility under all 
normal and abnormal operating conditions.  Raytheon is required to provide, at 
its own expense, any acoustic treatment required to bring the noise level of 
the facility to within the specified levels.


                      LIQUIDATED DAMAGES AND BONUSES
                          
The liquidated damages and bonuses specified in the EPC contract are 
summarized in Table 9-3.

<PAGE>
<TABLE>
<CAPTION>


                                   Table 9-3
              SUMMARY OF RAYTHEON LIQUIDATED DAMAGES AND BONUSES
                          
    Guarantees                 Liquidated Damages               Bonuses
- ------------------------------------------------------------------------------
<S>                               <C>                           <C>
Completion

Commercial Operation by           $80,000/day to a                  None
the Completion Guaranteed         maximum of
Date (June 1, 1996, or as         $14,400,000.
adjusted)

Performance

Net Power Output - Gas            $1,000/kW,                       $300/kW
                                  210,000-kW minimum

Net Power Output - Oil            $1,000/kW                         None

Net Plant Heat Rate - Gas         $45,000/Btu/kWh if            $22,500/Btu/kWh
                                  more than 2% greater           if more than 
                                  than the guarantee             2% less than 
                                                                 than the 
                                                                 guarantee
                         

</TABLE>



COMPLETION

Raytheon is required to pay liquidated damages of $80,000 per day for each day 
that commercialoperation of the plant occurs after the Guaranteed Completion 
Date.  This payment for late completion shall not exceed $14,400,000.  Panda 
has the right to offset this payment against any milestone payments, or to 
draw upon the letter of credit.  The Guaranteed Completion Date is June 1, 
1996, or as adjusted. Raytheon earns no bonus for successful completion 
before the Guaranteed Completion Date.

PERFORMANCE

Raytheon pays $1,000/kW for failure to achieve the guaranteed net power 
output, whether firing on natural gas or No. 2 fuel oil. When firing on 
natural gas, Raytheon must achieve a minimum net power output of 210,00 kW.  
That is, buydown is only permitted to a minimum of 210,000 kW.  In addition, 
Raytheon must have achieved commercial operation.  There is no bonus for 
exceeding net power output on either natural gas or fuel oil.

Raytheon pays liquidated damages for failure to achieve the guaranteed net 
plant heat rate.  The amount is $44,000 per Btu/kWh when firing on natural 
gas in excess of the net plant heat rate guarantee plus the dead-band 
tolerance.  The dead-band tolerance is defined as plus or minus 2 percent of 
the guarantee. Raytheon earns a bonus on net plant heat rate in the amount 
of $22,500/Btu/kWh that the net plant heat rate is less than the guarantee, 
less the dead-band tolerance.




                             Appendix A
                           DOCUMENT LIST
                          
                          
GENERAL CORRESPONDENCE AND SUPPORT MATERIALS


CONTRACTS, AGREEMENTS, AND AMENDMENTS

    Power Purchase Agreements
    Constructio Agreements
    Interconnection Agreements
    Steam Supply Agreements 
    O&M Agreements
    Fuel Supply Contracts
    Other Contracts


PERMITS

    Federal
    State
    Local


TECHNICAL

    Scope of Work
    Specifications
    Heat Balance


DRAWINGS

                             GENERAL CORRESPONDENCE
                          
                          
       -    Letter August 29, 1994, (Hollon to Lorusso) re: transmitting 
            Brandywine permit schedule.

       -    G.E. letter of September 26, 1994, (Johnson to Lorusso) re:
            GE gas turbine emission guarantees.

       -    Raytheon letter of October 12, 1994, (Jacobsohn to Hollon)
            re:  milestone payment schedule.

       -    Raytheon letter of November 15, 1994, (Jacobsohn to Hollon)
            re:  major sub-contractors and suppliers.

       -    Raytheon letter of November 15, 1994, (Jacobsohn to Hollon)
            re: financial closing project schedule and approved budget.

       -    December 20, 1994, letter of transmittal of project summary
            bar chart.

       -    Letter of transmittal of pro forma dated January 9, 1995,
            from G.E. Capital.

       -    Letter January 12, 1995, (Jon Pawlow to various legal
            counsels) re: transmitting updated Brandywine list of permits 
            and schedule-of-disclosure items on environmental matters.
    
       -    Pro formas dated   -   January 12, 1994 
                               -   January 14, 1994
                               -   September 14, 1994
                               -   January 6, 1995

       -    G.E. letter of January 10, 1995, (Johnson to Jacobsohn) re:
            GE gas turbine emission guarantees.

       -    Project budgets with dates running through closing.

       -    Test case, increased capacity income statement, March 2, 1995.

       -    Owner's schedule with several updates through closing.

       -    Raytheon's Monthly Reports:

                August 1994;  issued September 27, 1994
                October 1994; issued November 14, 1994
                November 1994; issued December 12, 1995.

       -    Various issues of the Panda-Brandywine, L.P., 230-MW combined-cycle
            power plant (BC-03 schedule) project activity scheduled.
    
       -    Various issues of the Raytheon Engineers & Constructors' project 
            milestone schedule.

       -    Various issues of the Raytheon milestones and schedule of values.

       -     Various issues of capital budget and pro formas.


                   CONTRACTS, AGREEMENTS AND AMENDMENTS
                          
                          
PPA AND INTERCONNECTION

  - Order No. 70017, State of Maryland Public Service Commission, dated 
    July 21, 1992.

  - Order No. 10077, State of Maryland Public Service Commission, dated 
    August 14, 1992.

  - Order No. 10155, State of Maryland Public Service Commission, dated 
    February 1, 1993.

  - Memo from Ted Hollon, May 11, 1993, listing all the PEPCO  contract key 
    dates and payments.

  - Power Purchase Agreement between Potomac Electric Power Company and 
    Panda-Brandywine, L.P., dated August 9, 1991.

  - PEPCO letter of September 30, 1993, to Robert Carter re: confirmation of 
    scheduled deliverables to PEPCO from Panda.
                          
  - Operations and Maintenance Review by North American Energy Services dated 
    November 1993.

  - First amendment to Power Purchase Agreement dated September 16, 1994.

  - Operations and Maintenance Review update by North American Energy Services 
    dated October 1994.

  - Panda letter October 19,1994, to Brian Ward re: available capacity 
    calculations.

  - Letter from Ted Hollon to Mike Lorusso, December 9, 1994, re: PEPCO's 
    acceptance of the O&M Agreement with Ogden Brandywine Operations.

  - PEPCO letter of December 8, 1994, as above.

  - PEPCO letter December 26, 1994, re:  Pacific Energy Systems' supplement to 
    Operations and Maintenance Review-update.

  - PEPCO letter of November 1, 1995, re:  North American's Operations and 
    Maintenance Review update.

  - Power Purchase Agreement Appendixes:

      Appendix A  -   Description of Facility and Site
      Appendix B  -   Sample Calculations
      Appendix C  -   Guidelines and Performance Standards for Parallel 
                      Operation of Customer Generation Equipment on the 
                      PEPCO system
      Appendix D  -   Testing Procedures for Determining Net Capability
      Appendix E  -   Metering Equipment
      Appendix F  -   Interconnection and Communication Specification and 
                      Revision A, July 22, 1993
      Appendix G  -   Procedures for Determination of Fair Market Value of 
                      Facility
      Appendix H  -   Requirements with Respect to Fuel Supply Arrangements
      Appendix I  -   Generating Unit Event Reporting
      Appendix J  -   Summary Specification for 230-kV Overhead Transmission
                      Lines
      Appendix K  -   Contributions to Maintenance Reserve Pursuant to 
                      Subsection 8.7(b)(ii)
      Appendix L  -   Capacity Rate 
      Appendix M  -   Natural Gas Reserve Commitment and Price 
      Appendix N  -   Equivalent Availability Factor ("EAF")
      Appendix O  -   Equivalent Forced Outage Rate ("EFOR")
      Appendix P  -   Valuation Procedures for PEPCO's Buy-out Right under 
                      Subsection 18.6(b)(ii), including: Agreement with 
                      respect to transfers of interests in Panda-Brandywine,
                      L.P., between Potomac Electric Power Company and Panda
                      Energy Company, and Panda-Brandywine Corporation, 
                      dated August 8, 1991, with Appendix A.
              
             
CONSTRUCTION AGREEMENTS

EPC Contract

  - Turnkey Cogeneration Facility Agreement between Panda-Brandywine, L.P., 
    and United Engineers & Constructors, Inc.; dba Raytheon Engineers & 
    Constructors, date as of December 2, 1993.  Includes Exhibit A through O.

  - Simpson Thatcher & Bartlett EPC Contract markup of March 23, 1994; May, 12,
    1994; May 16, 1994.

  - GE Capital EPC contract word changes of April 15, 1994, and April 20, 1994.

  - Panda word changes to Amendment No. 1 dated June 30, 1994.

  - Raytheon letter August 2, 1994, to Ted Hollon, re:  drafts of suggested 
    language changes to EPC contract.

  - September 16, 1994, draft copy of the first amendment to the turnkey 
    Cogeneration Facility Agreement.

  - EPC word changes from Raytheon dated September 16, 1994.

  - Memo September 22, 1994, from Brian Dietz to Hollon, DeVoss, Young, and 
    Jacobsohn re: New York Technical meeting.

  - EPC word changes from Raytheon dated October 6, 1994.

  - Raytheon's October 13, 1994, Exhibit P, Scope of Work for Distilled-Water 
    Plant.

  - Amended and Restated Turnkey Cogeneration Facility Agreement between 
    Panda-Brandywine, L.P., and Raytheon Engineers & Constructors, Inc., dated 
    as of December 1, 1994. Includes Exhibits A through R.

  - Memo February 24, 1995, from Ted Hollon to Darrel DeVoss re: 16 pages of 
    changes to Raytheon EPC contract.


STEAM SUPPLY AGREEMENTS

  - Letter of October 22, 1993 (Carter to Colonel Celmer), re: sales of water 
    to base for boiler makeup.

  - Draft Steam Sales Agreements dated from May 26, 1994, to December 30, 
    1994, nine revisions in all.

  - Brandywine Water Company Business Plan, January 4, 1995.


O&M AGREEMENTS

  - ASME paper by William R. Alkema, "Operation of a Large Combined-Cycle 
    Facility as a Dispatchable Unit," 1991.

  - Request for Proposal:  Facility Operations and Maintenance Services, dated 
    July 22, 1994.

  - Qualifications of Ogden Power, dated October 19, 1994.

  - Operation and Maintenance Agreement between Panda-Brandywine, L.P., and 
    Ogden Brandywine Operations, Inc., dated November 21, 1994.

  - Preliminary Operating Plan, December 16, 1994.

  - Resumes of proposed plant manager dated December 22, 1994.


FUEL SUPPLY CONTRACTS

  - Fuel Plan dated July 15, 1994, by Panda Energy Corporation for Panda-
    Brandywine, L.P.

  - Fuel Management Plan dated November 23, 1994.

  - Gas Transportation and Supply Agreement between Panda-Brandywine, L.P., 
    and Washington Gas Light Company dated November 1994.

  - Letter of December 2, 1994, to Daniel Grahagan PSC of Maryland requesting 
    changes to the CPCN because of the Washington gas line extension replacing 
    Panda's approved gas line.

  - Letter of December 2, 1994, to Daniel Grahagan PSC of Maryland from 
    Washington Gas Light Company requesting approval of the Gas Transportation 
    and Supply Agreement.

  - Carmen D. Legato letter of December 6, 1994, re: burning LNG from Cove 
    Point.

  - Simpson Thatcher & Bartlett memo of January 5,1995, re: consent and 
    agreement submitted to gas contractors.

  - Ted Johnson (GE) letter dated January 17, 1995, re: burning out-of-spec 
    gas.

  - Simpson Thatcher & Bartlett memo of February 17, 1995, updating January 5,
     1995, memo.

  - Precedent Agreement between Columbia Gas Transmission Corporation and 
    Panda-Brandywine, L.P., dated February 25, 1995.

  - Gas Sales Agreements between Cogen Development Company and Panda-
    Brandywine, L.P., dated March 1995.

  - Fuel Supply Management Agreement between Cogen Development Company and 
    Panda-Brandywine, L.P., dated March 1995.

  - Carmen D. Legato letter of March 19, 1995, re:  use of gasified LNG.

  - Prehm & Associates letter of March 22, 1995, re: gas processing plant for 
    LNG.

  - C. C. Pace letter of March 24, 1995, re:  Cover Point gas quality follow 
    up.

  - Ted Johnson (GE) letter of March 30, 1995, re: thoughts on (out-of-spec) 
    LNG fuel.

OTHER CONTRACTS

Transmission Line

  - Conrail Occupation Agreement dated September 6, 1994, for 230-kV 
    transmission line.

  - Request for Proposal for furnishing and installing 230-kV transmission line
    and alternate communications circuit for Panda-Brandywine, L.P.

  - Gilbert/Commonwealth bid evaluation dated October 26, 1994.

  - Contract dated November 17, 1994, with C. W. Wright Construction Company to
    furnish and erect 230-kV transmission line.

Effluent Pipeline

  - Treat Effluent Water Purchase Agreement between the County Commissioners of
    Charles County, Maryland, and Panda-Brandywine, L.P.

  - Conrail Occupancy Agreement, effluent pipeline, dated November 9, 1994.

  - Panda letter of November 14, 1994, (Hollon to Lorusso) re: effluent line 
    right-of-way, Highway 301.

  - Panda letter November 15, 1994, (Hollon to Lorusso) re:  metes and bounds 
    description for Navy easement.

  - Gilbert/Commonwealth February 28, 1995, conference notes/cost estimate.

  - Panda letter of March 20, 1995, (Hollon to DeVoss) re: effluent line 
    budget.

  - Draft Easement of pipeline right-of-way between Navy and Panda-Brandywine, 
    L.P., received March 21, 1995.


                                 PERMITS
                           
FEDERAL

  - Wetlands Report by ECT, February 1993.

  - Application for qualifying cogeneration facility dated December 28, 1993.

  - FERC Notice of Application for QF status dated January 26, 1994.

  - U.S. Army Corps of Engineers verification of delineation of wetlands, 
    April 29, 1994.

  - Order granting certification as a qualifying cogeneration facility issued 
    May 23, 1994.

  - Joint federal/state application for the alteration of any flood plain, 
    waterway, tidal, or nontidal wetland in Maryland, October 1994.

  - Federal Notice of Qualification for Nationwide Permit #12, November 16, 
    1994.

  - Categorical Exclusion for Easement and Installation of Effluent Wastewater 
    Pipeline along Naval Surface Warfare Center (NSWC) Indian Head Rail Line 
    Right-of-Way in Maryland, Navy memo November 28, 1994.


STATE

  - Application for approval of a Prevention of Significant Deterioration 
    Source, September 1992.

  - Letter of February 16, 1993, (ECT to DNR) re: wetland assessment.

  - Letter of May 19, 1993, (DNR to ECT) re:  wetland impact issues.

  - Environmental Review Document for the Brandywine Cogeneration Facility 
    (application for CPCN) Volume 1 and Volume 2, August 1993.

  - Letter to Joe Brinson from ECT, September 23, 1993, re:  site walkover of 
    Jasper and Gemeny Properties.

  - Phase I environmental site assessment of Gemeny site, October 18, 1993.

  - Letter ECT to Joe Brinson, January 3, 1994, re: Phase I assessment efforts 
    at Jasper property.

  - State recommendations for Panda-Brandywine's CPCN, June 17, 1994.

  - Proposed order for CPCN Phase I, July 15, 1994.

  - Proposed order for CPCN Phase II, August 3, 1994.

  - Environmental Site Assessment of Conrail and military railroad right-
    of-way, ECT September 1994.

  - Phase II Reply Memorandum of Panda-Brandywine, L.P., September 21, 1994.

  - Public Service Commission order approving the CPCN, Phase I, October 6, 
    1994.

  - Public Service Commission order approving the CPCN, Phase II, October 27, 
    1994.

  - Letter of December 6, 1994, (DNR to Brinson) re: eliminating several 
    license conditions as a result of Washington Gas to build & operate gas 
    line.

  - Letter of December 14, 1994 (Brinson to DNR) re: erosion and sediment 
    control plans.

  - State of Maryland Conditional Letter of Authorization to Construct 
    Utility Lines and Stormwater Outfall, December 23, 1994.


LOCAL

  - Prince George's County approval of wetland delineations of site.

  - Letter of June 15, 1993 (Thomas Haller to Joe Brinson) re: State and 
    County Noise Control regulations.

  - Letter of August 6, 1993, (Thomas Haller to Joe Brinson) re: local 
    permitting requirements.

  - Letter of November 2, 1993, (County to Carter) re: environmental concerns.

  - Letter of November 10, 1993 (County to Brinson) re: additional data 
    request.

  - Draft WSSC Discharge Application by ECT dated October 1994.

  - Letter of October 19, 1994, (Hollon to Lorusso) transmitting soil 
    recycling certificate.

  - Letter of November 10, 1994, Prince George's County Government, re:  sewer 
    system capacity.

  - Washington Suburban Sanitary Commission approval of 8,000 mg/1 maximum 
    daily limit date November 17, 1994.

  - Application for Discharge Authorization Permit Application for Industrial 
    users, December 1994.


                             TECHNICAL
                         
SCOPE OF WORK

  - Exhibit A of the Turnkey Contract Agreement "Scope of Work" with 
    Appendixes A through J: various issues were received with dates between 
    December 1993 and March 1995.

  - Change Order Requests for:

       A-1     Agreement Amendment                       04/11/94  Approved
       001     RFI study                                 07/29/94  Approved
       002     CTG lube oil reservoir and 
                 transfer system                         02/03/94  Voided
       003     Differing subsurface conditions           05/09/94  Voided
       004R2   Host facility guarantee impacts           10/10/94  Approved
       005     Iron pretreatment                         06/98/94  Approved
       006R1   Increase cooling tower basin              06/27/94  Approved
       007     Revise HRSG crossover walkway             07/12/94  Approved
       008     Gas & gray water interface                09/30/94  Approved
       009     Potable water supply source revised       08/29/94  Open
       010     Schedule delay claim                      08/09/94  Voided
       011     PEPCO/SMECO interface                     02/09/95  Approved
       012     Clearing and grubbing                     09/30/94  Approved
       013     Temporary access road                     11/16/94  Approved
       014     Betty Boulevard upgrade                   10/94     Open
       015     Sample system changes                     10/21/94  Approved
       016     Circulation water intake screens          12/01/94  Approved
       017     Fire protection changes                   01/16/94  Approved
       018     Well pump capacity                        04/25/94  Open
       019     PEPCO interfaces                            ---     Open
       020     Owner caused delay                        03/22/95  Approved

SPECIFICATIONS

  - GE Performance Specification for steam turbine-generator unit, July 1993.

  - Contract Specification "Effluent Force Main," received October 12, 1994.

  - Contract Specification "Effluent Pump Station and Secondary Chlorination,
    " received October 12, 1994.

  - Specification for "Heat Recovery Steam Generators," received October 12, 
    1994.

  - Specification for "Deaerator," received October 12, 1994.

  - Specification for a "Steam Turbine-Generator," received October 12, 1994.

  - Specification for a "Cooling Tower," received October 12, 1994.

  - Specification for a "Condenser and Accessories," received October 12, 1994.

  - Specification for a "Combustion Turbine-Generator and accessories," 
    received October 12, 1994.


GENERAL

  - Technical Report on Feasibility Evaluation of Effluent for Cooling Water, 
    dated December 1993, by Greenhorne & O'Mara, Inc.

  - Letter of February 17, 1994 (Brinson to SMECO), re: construction and 
    permanent power requirements.

  - Subsurface exploration and geotechnical recommendations, dated March 1994.

  - Panda letter of November 11, 1994, (Hollon to DeVoss) re: effluent line 
    routing.

  - Panda letter of November 15, 1994, (Hollon to Lorusso) re: estimate for 
    zero discharge facility for Panda-Brandywine, L.P.
                          
  - November 18, 1994, Betz revised  cooling tower blowdown waste 
    characterizations.

  - PEPCO dispatch information, December 1994.

  - The Prince George's County Government (DER) letter of December 9, 1994, 
    re:  conditional acceptance of solid waste from a zero discharge system.

<PAGE>
<TABLE>
<CAPTION>
                                  DRAWINGS
                          
    Number        Rev                  Description                  Date

<S>                <C>       <C>                                   <C>
17-SKE-003         -         Water plant                               --
SK-12-01-01-301    -         Betty Boulevard temporary
                               construction                            --
26-10-223          -         P&ID distilled water plant                --
SK11-10-302        -         General arrangements distilled  
                               water plant                             --
D00234-1           2         Nooter/Eriksen HP system P&ID          7/28/94
D00234-2           2         Nooter/Eriksen IP system P&ID          7/28/94
D00234-3           2         Nooter/Eriksen LP system P&ID          7/28/94
 ---               -         Boundary survey of Jasper property    12/17/92
11-10-202          A         General arrangement, steam turbine-
                               generator building                      --
11-10-301          A         General arrangement, site plan         6/01/94
12-01-01-001       1         Civil, plot plan                       7/08/94
17-01-20-001       P         One-line diagram, 230 kV and 13.8 kV      --
26-10-101          A         Water balance                             --
26-10-102          P         Process flow diagram, Sheet 1 of 3        --
26-10-103          A         Process flow diagram, Sheet 2 of 3        --
26-10-104          A         Process flow diagram, Sheet 3 of 3        --
26-10-201          A         P&ID, symbol & nomenclature             5/26/94
26-10-202          A         P&ID, high-pressure steam               5/26/94
26-10-203          A         P&ID, intermediate-pressure steam       5/26/94
26-10-204          A         P&ID, low-pressure & extraction steam   5/26/94
26-10-205          A         P&ID, steam turbine & auxiliaries       5/26/94
26-10-206          A         P&ID, condensate                        5/25/94
26-10-207          A         P&ID, feedwater                         5/25/94
26-10-208          A         P&ID, combustion turbine-generator A,
                               Sheet 1                               5/25/94
26-10-209          A         P&ID, combustion turbine-generator A,
                               Sheet 2                               5/25/94
26-10-210          A         P&ID, combustion turbine-generator B,
                               Sheet 1                               5/25/94
26-10-211          A         P&ID, combustion turbine-generator B,
                               Sheet 2                               5/25/94
26-10-212          A         P&ID, fuel gas and fuel oil             5/25/94
26-10-213          A         P&ID, HRSG A vents & drains             5/25/94
26-19-214          A         P&ID, HRSG B vents & drains             5/25/94
26-10-215          A         P&ID, plant water                       5/26/94
26-10-216          A         P&ID, fire protection, Sheet 1          5/27/94
26-10-217          A         P&ID, fire protection, Sheet 2          5/27/94
26-10-218          A         P&ID, circulating & cooling water,
                               Sheet 1                               5/26/94
26-19-219          A         P&ID, circulating & cooling water,
                               Sheet 2                               5/26/94
26-10-220          A         P&ID, closed cooling water              5/27/94
26-10-221          A         P&ID, condensate stor & transfer &
                               sampling                              5/26/94
26-10-222          A         P&ID, makeup water treatment            5/25/94
26-10-224          A         P&ID, chemical feed                     5/27/94
26-10-225          A         P&ID, plant drains, Sheet 1             5/25/94
26-10-226          A         P&ID, plant drains, Sheet 2             5/25/94
26-10-227          A         P&ID, compressed air                    5/25/94
54-DR-001          A         Project Schedule, Sheets 1-8, (2 sets)  2/17/94

</TABLE>
<PAGE>

                              Appendix B
                          PROJECT DRAWINGS

<TABLE>
<CAPTION>
                                DRAWINGS                           

                          
    Number        Rev                Description                       Date

<S>                <C>        <C>                                    <C> 
17-SKE-003         -          Water Plant                                --
SK-12-01-01-301    -          Betty Boulevard temporary construction     -- 
26-10-223          -          P&ID distilled water plant                 --
SK11-10-302        -          General arrangements distilled water
                                plant                                    -- 
DOO234-1           2          Nooter/Eriksen HP system P&ID           07/28/94
DOO234-2           2          Nooter/Eriksen IP system P&ID           07/28/94
DOO234-3           2          Nooter/Eriksen LP system P&ID           07/28/94
  ---              -          Boundary survey of Jasper property      12/17/92
11-10-202          A          General arrangement, steam turbine-
                                generator building                       --
11-10-301          A          General arrangement, site plan          06/01/94
12-01-01-001       1          Civil, plot plan                        07/08/94
17-01-20-001       P          One-line diagram, 230 kV and 12.8 kV       --
26-10-101          A          Water balance                              --
26-10-102          P          Process flow diagram, Sheet 1 of 3         --
26-10-103          A          Process flow diagram, Sheet 2 of 3         --
26-10-104          A          Process flow diagram, Sheet 3 of 3         --
26-10-201          A          P&ID, symbol & nomenclature             05/26/94
26-10-202          A          P&ID, high-pressure steam               05/26/94
26-10-203          A          P&ID, intermediate-pressure steam       05/26/94
26-10-204          A          P&ID, low-pressure & extraction steam   05/26/94
26-10-205          A          P&ID, steam turbine & auxiliaries       05/26/94
26-10-206          A          P&ID, condensate                        05/25/94
26-10-207          A          P&ID, feedwater                         05/25/94
26-10-208          A          P&ID, combustion turbine-generator A,
                                Sheet 1                               05/25/94
26-10-209          A          P&ID, combustion turbine-generator A,
                                Sheet 2                               05/25/94
26-10-210          A          P&ID, combustion turbine-generator B,
                                Sheet 1                               05/25/94
26-10-211          A          P&ID, combustion turbine-generator B,
                                Sheet 2                               05/25/94
26-10-212          A          P&ID, fuel gas and fuel oil             05/25/94
26-10-213          A          P&ID, HRSG A vents & drains             05/25/94
26-10-214          A          P&ID, HRSG B vents & drains             05/25/94
26-19-215          A          P&ID, plant water                       05/26/94
26-10-216          A          P&ID, fire protection, Sheet 1          05/27/94
26-10-217          A          P&ID, fire protection, Sheet 2          05/27/94
26-10-218          A          P&ID, circulating & cooling water,
                                Sheet 1                               05/26/94
26-10-219          A          P&ID, circulating & cooling water,
                                Sheet 2                               05/26/94
26-19-220          A          P&ID, closed cooling water              05/27/94
26-10-221          A          P&ID, condensate store & transfer
                                & sampling                            05/26/94
26-10-222          A          P&ID, makeup water treatment            05/25/94
26-10-224          A          P&ID, chemical feed                     05/27/94
26-10-225          A          P&ID, plant drains, Sheet 1             05/25/94
26-10-226          A          P&ID, plant drains, Sheet 2             05/25/94
26-10-227          A          P&ID, compressed air                    05/25/94
54-DR-001          A          Project Schedule, Sheets 1-8, (2 sets)  02/17/94

</TABLE>

                                Appendix C
                           LIST OF ABBREVIATIONS


                           
                           LIST OF ABBREVIATIONS
                               
                          
  ac       alternating current
  AGC      automatic generation control
  ARMA     Air and Radiation Management Administration
  ASCE     American Society of Civil Engineers
  ASME     American Society of Mechanical Engineers

  Btu      British thermal unit

  degrees C  degree Centigrade
  CEMS     continuous emissions monitoring system
  CO       carbon monoxide
  CO2      carbon dioxide
  CPCN     Certificate of Public Convenience and Necessity
  CRT      cathode ray tube
  CT       combustion turbine
  CTG      combustion turbine-generator

  dBA      decibel
  dc       direct current
  DCS      distributed control system
  DNR      Department of Natural Resources

  EAF      equivalent availability factor
  EPC      engineering/procurement/construction
  EPA      Environmental Protection Agency (U.S. unless noted)

  degrees F  degree Fahrenheit
  FAA      Federal Aviation Administration
  FERC     Federal Energy Regulatory Commission

  gal      gallon
  GNP      Gross National Product
  gpd      gallons per day
  gpm      gallons per minute

  Hga      mercury absolute
  HHV      higher heating value
  HP       high pressure
  hp       horsepower
  hr       hour(s)
  HRSG     heat recovery steam generator
  HVAC     heating, ventilating and air conditioning
  Hz       hertz

  I&C      instrumentation and control
  in       inch(es)
  IP       intermediate pressure
  ISO      International Standards Organization

  kV       kilovolt(s)
  kVA      kilovoltampere(s)
  kW       kilowatt(s)
  kWh      kilowatt-hour(s)

  lb       pound(s)
  lb/hr    pounds per hour
  LHV      lower heating value
  LNG      liquid natural gas 
  LP       low pressure

  mA       milliampere(s)
  MCC      motor control center
  MCR      maximum continuous rating
  mgd      million gallons per day
  MMBtu    million British thermal units
  MVA      megavoltampere
  MW       megawatt(s)
  MWa      megawatt(s) average
  MWe      megawatt(s) electrical
  MWh      megawatt-hour
  MWWTP    Mattawoman Wastewater Treatment Plant

  NO2      nitrogen dioxide
  NEPA     National Environmental Policy Act
  NFPA     National Fire Protection Association
  NOx      oxides of nitrogen
  NSPS     new source performance standards

  O2       oxygen
  O&M      operation and maintenance

  pf       power factor
  PM       particulate matter
  PM-10    particulate matter below 10 microns
  ppm      parts per million
  ppmvd    parts per million by volume, dry
  PPRP     Power Plant Research Program
  PSC      Public Service Commission
  PSD      Prevention of Significant Deterioration
  psi      pounds per square inch
  psia     pounds per square inch absolute
  psig     pounds per square inch gauge
  PURPA    Public Utility Regulatory Policy Act

  QF       qualifying facility

  RH       relative humidity
  rpm      revolutions per minute

  scf      standard cubic feet
  SCR      selective catalytic reduction
  sf       square foot
  SMECO    Southern Maryland Electrical Coop
  SO2      sulfur dioxide
  STG      steam turbine-generator

  TSP      total suspended particulates

  UL       Underwriters Laboratory
  UPS      uninterruptible power supply

  V        volt
  VAR      volt ampere reactive
  VOC      volatile organic compounds


                                 
                            Appendix D
                      PANDA GATECYCLE SUMMARY
                                 
                                 
                        GATE CYCLE PROGRAM
                                 
Gate Cycle is a power plant design and analysis software package. It is used to
perform detailed steady-state design and off-design analysis of gas turbine, 
combined-cycle, and conventional  fossil fuel  power systems.  Gate Cycle can 
be used to prepare  complete plant  heat  and  mass  balances, perform  
analytical  checks  on individual   plant  components,  and  predict   the   
effect of enhancements to existing plant systems.

              DEVELOPMENT OF PANDA-BRANDYWINE GATE CYCLE MODEL
                                 
To use the Gate Cycle program for analysis of the Panda-Brandywine 
cogeneration plant, a model of the plant was developed and entered into the 
Gate Cycle program.  The model includes all major plant components, such as
the gas turbines, HRSGs, steam turbine, condenser, and cooling tower.  These 
components are connected to represent the mass flows between them as in the 
actual plant. Then, for each component, the design  parameters are entered 
into the model.  From these, the Gate Cycle program develops the performance 
of each component and mass flow relationships around the plant cycle.  The
program then performs an iterative calculation process to achieve a complete 
mass and energy balance for the plant model.

The design parameters used as inputs to the Gate Cycle model were obtained from
component specifications supplied by various vendors, and from the EPC 
contract, project scope document and drawings by Raytheon, the project EPC 
contractor.

The reference model developed for the Panda-Brandywine plant uses the guarantee
point conditions listed below:

         Ambient Conditions

            -    92 degrees F dry bulb temperature
            -    14.59 psia barometric pressure
            -    50 percent relative humidity

        40,000 lb/hr process steam to host

        80 percent condensate return

        Natural gas fuel 20,845 Btu/lb (LHV)

CASE STUDIES

Three case studies were performed on the Panda-Brandywine plant using the Gate 
Cycle program:

1.  The first was the reference model-the plant modeled at the guarantee 
    conditions.  The purpose was to check the plant net output and heat rate 
    at the guarantee point and compare these calculated results with the EPC 
    contract guarantees.  This also serves as the basis for further off-design 
    case studies.
        
2.  The first off-design case study was run to check the maximum power output  
    of the facility.  The gas turbine exhaust temperature was allowed to rise 
    to 1,050 degrees F, approximately 40 degrees F above the base-load 
    condition.  All other operating parameters remained unchanged.
    
3.  The second off-design case study involved shutting down one of the two gas 
    turbines and checking the facility output and heat rate under this 
    operating scenario.  The single operating gas turbine was run at 80 
    percent of rated load by modulating the inlet guide vanes.  Two of the 
    cooling tower fans were operated at half speed because the condenser load 
    was only half of the reference case value.  No other operating parameters 
    were changed.
    
    
SUMMARY OF RESULTS

The results of the three Gate Cycle case studies are presented below.   The 
reference case results, depicted graphically in Figure D-1, are compared with 
the guarantee point results in Table D-1 below.


                               Table D-1
                        REFERENCE CASE RESULTS
                                 
      Performance Measurements          EPC Guarantee       Gate Cycle Results
 -------------------------------------------------------------------------------
      Net Plant Output (MW)                230.0                 238.27
      Net Plant Heat Rate                7,124                 7,041.6
       (Btu/kWh) (LHV)


1.  The reference model for the GateCycle calculation shows a margin of 3.5 
    percent in plant output over the guaranteed output.  The calculated 
    results also show a margin of 1.2 percent below (favorable) the guaranteed
    plant heat rate.
    
2.  The first off-design case study (maximum power case) investigated the 
    potential maximum power output of the facility. At the elevated gas 
    turbine firing rate, the plant achieved 251.0 MW with a heat rate of 
    6,911.4 Btu/kWh (LHV).  These calculated results can be considered 
    preliminary because no checks were made to see whether any component had 
    reached its maximum operating limit. This could be generator temperature 
    rise limits, STG steam  flow rate limits, condenser limits, or a variety of 
    other component limits.  This case study merely shows the plant to be 
    capable of elevated power  output.  The maximum power case results are 
    shown in Figure D-2.

3.  Finally, the second off-design case study was performed with only a single
    gas turbine operating at 80 percent of its base-load rating.  At this 
    point, the combined-cycle plant output was 98.5 MW and a heat rate of 
    7,255 Btu/kWh (LHV).  The single gas turbine 80 percent load case results 
    are shown in Figure D-3.
    


                               Figure D-1
                    PANDA-BRANDWYINE COGENERATION PLANT
                                DIAGRAM




                                Figure D-2
                    PANDA-BRANDWYINE COGENERATION PLANT
                                 DIAGRAM   



                                Figure D-3
                    PANDA-BRANDWYINE COGENERATION PLANT
                                 DIAGRAM
                     
                                 

                              
<PAGE>                              
                              
                              
                              
                              
                   PACIFIC ENERGY SYSTEMS
                              
                    Officer's Certificate



           I,  John  R. Martin, President of Pacific  Energy Systems,  DO 
HEREBY CERTIFY that to the best of my knowledge and belief since July 22, 
1996, no event affecting our report entitled "Independent Engineer's  
Report, Panda-Brandywine Cogeneration Project" (the "Independent Engineer's
Report") or the matters referred to therein has occurred (i) which makes 
untrue or incorrect in any material respect, as of the date hereof, any 
information or statement contained in the Independent Engineer's Report or 
in the Prospectus relating to the offering of Pooled Project Bonds, Series  
A-1 due 2012 by Panda Funding Corporation (the "Prospectus") under the caption 
"Independent Engineer's Report-Brandywine" in the Prospectus Summary or (ii)  
which is not reflected in the Prospectus but should be reflected therein  
in order to make the statements and information contained in the Independent 
Engineer's Report or in the Prospectus under the caption "Independent 
Engineer's Report-Brandywine" in the Prospectus Summary, in light of the 
circumstances under which they were made, not misleading.

                     WITNESS my hand this 11th day of October, 1996.


                              By:  /s/  John R. Martin
                              Name:     John R. Martin
                              Title:    President
                              
                              


<PAGE>


                                                               APPENDIX G
 
                                                        CC PACE
                                                        R E S O U R C E S



                          PANDA-BRANDYWINE, L.P.
                           GENERATING FACILITY
                         FUEL CONSULTANT'S REPORT
                              
                              
                              FINAL REPORT
                              
                              
                             July 2, 1996
                              

                             Prepared by:

                         C.C. Pace Resources, Inc.
  
                              

                              

                                 Legal Notice
This report is meant to be read as a whole.  In preparing this report, Pace 
relied on information and statements obtained from various sources, including 
Pacific Energy Systems, Inc., and ICF Resources, Inc.  Pace makes no 
assurances as to the accuracy of any such information or any conclusions based
thereon.  Additionally, neither Pace, nor any Pace employee, a) makes any 
warranty, expressed or implied, with respect to the use of any information 
or methods disclosed in this report; or b) assumes any liability  with  
respect to the use of any information or methods disclosed in this report.


                      TABLE OF CONTENTS

I. EXECUTIVE SUMMARY                                     H-1

INTRODUCTION                                             H-1
FUEL PLAN OVERVIEW                                       H-1
KEY CHARACTERISTICS                                      H-3
POWER PURCHASE AGREEMENT                                 H-4
GAS SUPPLY                                               H-6
GAS TRANSPORTATION                                       H-9
BACKUP FUEL OIL                                         H-11
FUEL MANAGEMENT                                         H-12

II. PPA REQUIREMENTS                                    H-13

OPERATIONAL REQUIREMENTS                                H-13
PAYMENTS                                                H-16
PPA SECTION 11.2                                        H-21
AVAILABILITY REQUIREMENTS                               H-22

III. NATURAL GAS SUPPLY                                 H-23

FUEL REQUIREMENTS                                       H-23
GAS SUPPLY CONTRACT TERMS                               H-25
GAS SUPPLY SECURITY                                     H-28
GAS COST LINKAGE WITH PPA ENERGY PAYMENTS               H-34
PRO FORMA MODEL                                         H-39

IV.  NATURAL GAS TRANSPORTATION                         H-40

CONTRACTUAL ARRANGEMENTS                                H-40
SUFFICIENCY OF CONTRACTED CAPACITY                      H-43
TRANSPORTATION COSTS                                    H-44
OPERATIONAL ISSUES                                      H-46
PEAK PERIOD RELEASE                                     H-48
PRO FORMA MODEL                                         H-49

V. BACK-UP FUEL OIL                                     H-52

FUEL OIL REQUIREMENTS                                   H-52
FUEL OIL AVAILABILITY                                   H-54
AIR PERMIT                                              H-53
FUEL OIL PRICING                                        H-53
PRO FORMA MODEL                                         H-54

VI.  FUEL MANAGEMENT                                    H-55

FUEL MANAGEMENT AGREEMENT AND PLAN                      H-55
EXPERTISE OF CDC FUEL MANAGEMENT                        H-58

EXHIBIT A:  STATISTICAL ANALYSIS OF GSA  AND 
            PPA FUELRELATED INDICES                     H-59

PRICE DIFFERENTIAL BETWEEN LOUISIANA AND 
  APPALACHIA SUPPLY                                     H-60
FGMR REVENUE VERSUS TIER 2 GAS COST                     H-62

EXHIBIT B:  LNG GAS QUALITY ISSUES                      H-68

EXHIBIT C: PEAK PERIOD RELEASE DETAILS                  H-70



                           I. EXECUTIVE SUMMARY
                              
Introduction

      This report is an independent description by C.C. Pace Resources, Inc. 
("Pace") of the fuel supply and transportation arrangements of an electric and
steam generating facility located near Brandywine, MD ("the Facility").(1) 
Pace was retained to provide this report by Panda Energy International, Inc.
for Panda-Brandywine, L.P. ("Panda") in connection with a planned offering of 
securities.

      Currently under construction, the Facility is expected to commence 
commercial operation in the Fall of 1996.   The Facility consists of two 
combustion turbine generators ("Unit 1" and "Unit 2"), two heat recovery 
steam generators, and one steam turbine generator arranged in combined cycle 
configuration with process steam being exported for off-site use.(2)   Total 
generating capacity will be 230 megawatts ("MW").

      Electricity will be sold to Potomac Electric Power Company ("PEPCO") 
according to the terms and conditions of a Power Purchase Agreement dated 
August 9, 1991, and as amended  by a First Amendment dated September 16, 1994 
(the "PPA").  The PPA has a term of 25 years from the date of the start of 
commercial operation.

Fuel Plan Overview

      Figure I-1 provides a schematic representation of the basic fuel plan as
developed by Panda.  The Facility will be fueled primarily by natural gas, 
with No. 2 fuel oil as backup supply.   Unit 1, which the PPA specifies will 
be dispatched at certain times, will be fueled with firm gas supply and 
transportation as required by the PPA.  Unit 2 is dispatchable under the PPA 
and will be fueled with gas purchased at short-term market rates.   
Interruptible transportation arrangements for Unit 2 fuel are in place  to be 
used, if required.   Due to the expected hours and frequency of Facility 
operation, Panda expects to deliver gas to Unit 2 using pipeline balancing 
services and provisions available under Unit 1's firm transportation 
arrangements.

      Firm gas supply will be provided by Cogen Development Company ("CDC"),the
fuel supply subsidiary of MCN Corporation ("MCN") under a long-term Gas Supply

- ----------------------------
(1)  This report describes only portions of the relevant contracts and 
documents as neededfor the discussion at hand.  A complete description or 
legal evaluation of the contracts and documents related to the Facility is 
beyond the scope of this report.  Additionally, electric market evaluation is
beyond the scope of this report and is not included in the scope of Pace's 
engagement with Panda.

(2)  Steam will be sold to a distilled water plant.


Agreement ("GSA").  CDC also has a long-term contract with Panda to be the fuel
manager for the Facility.  The GSA includes a corporate warranty from MCN.  
Gas will be priced in tiers which are intended to correspond to the fixed and
market based energy payment pricing under the PPA.  A portion of the firm gas 
supply is provided under a fixed price schedule, with the volumes designed to 
match the portion of the energy payments under the PPA which are subject to a 
fixed price schedule.  The contract has a minimum term of 15 years, which 
matches the time during which the PPA provides a fixed-price energy payment.  
Required volumes of interruptible supply can be purchased from CDC or another 
supplier.

       Panda has executed 25-year firm transportation contracts with three 
pipelines:  Columbia Gas Transmission Corporation ("TCO"), Cove Point LNG 
Limited Partnership ("CLNG"), and Washington Gas Light Company ("WGL").  These
contracts provide sufficient pipeline capacity rights to serve 100% of the 
requirements of Unit 1.  Commencement of service under the TCO contract is 
subject to completion of construction that has commenced.  Interruptible
transportation arrangements are in place for service to Unit 2, if required.(3)

      Backup fuel oil will be used to operate the Facility during periods of 
gas service interruption.   A 2 million gallon on-site storage tank will 
provide 6 days of supply at full dispatch of both units.  Panda plans to 
contract for firm supply and transportation of fuel oil before the start of 
the winter heating season and ensure that on-site storage levels are kept full
during winter.


                                 FIGURE I-1

                             BASIC FUEL PLAN

                                 DIAGRAM


- ---------------------------
(3)  Interruptible transportation service contracts have been executed with TCO
and with CLNG sufficient for Unit 2 volumes.  The WGL agreement provides 
volumes for both Unit 1 and Unit 2. 


Key Characteristics

      Pace has identified a number of fuel-related risks associated with the 
Facility.  These risks are summarized within the Executive Summary and 
discussed fully in the body of this report.

      Certain statements below in this section and elsewhere in the report are
forward-looking statements are based on current expectations and consequently  
involve risks and uncertainties.  Consequently, Panda's actual results could 
differ materially from the expectations expressed in the forward-looking 
statements.  The various factors that could cause Panda's actual results to 
differ materially from the expected results are discussed in the body of the 
report and should be carefully considered.

      Pace has observed the following key characteristics concerning the fuel 
plan, which must be considered in conjunction with the full report:

1.    CDC, an experienced gas supplier with reserves sufficient to support the
      fixed-price portion of the GSA, is required annually under the GSA to
      ensure that its reserves continue to be adequate to meet that obligation,
      and has ongoing gas marketing operations more than sufficient to support 
      the remaining contractual obligations with Panda.  MCN also has 
      substantial assets backing its corporate warranty of CDC's gas supply 
      obligations.
  
2.    The market-based pricing provided under the PPA corresponds to the 
      pricing at which gas supplies are generally available, and is similar 
      to the pricing at which gas supplies are available from CDC.

3.   Gas transportation arrangements are in place for firm transportation for 
     100% of the fuel supply requirements for Unit 1 for the PPA term, subject 
     to the obligation of Panda under limited circumstances to release to WGL 
     all of Panda's firm gas supply.  The regulatory approvals for these 
     arrangements have been received.  Construction is completed on CLNG and 
     WGL.  On TCO, the required pipeline construction has commenced and should 
     be completed before commencement of commercial operations of the Facility,
     according to information from TCO.
  
4.   There is a strong linkage between changes in the Facility's expected 
     variable fuel-related costs and revenues.(4)   Several potential  
     delinkages re mitigated by significant initial positive margins in 
     energy payment components.
- ----------------------------
(4)  Variable fuel costs do not include pipeline reservation charges.
  
  
5.   PEPCO has approved the fuel supply arrangements as fulfilling the 
     contractual requirements of the PPA at this time.  Under reasonable 
     assumptions (including reasonable and prudent action by Panda), the fuel
     supply arrangements should continue to fulfill the contractual 
     requirements of the PPA.  This includes the requirements that Panda 
     maintain a reliable fuel supply and that the fuel supply arrangements can
     reasonably be expected to result in variable fuel-related costs that are 
     less than energy payments under the PPA.
  
6.   The gas supply and transportation operational requirements are flexible  
     enough to satisfy electric dispatch operational requirements, provided
     sound fuel management is employed.  CDC and its affiliates have fuel 
     management experience, and CDC's fuel management performance is backed by
     a corporate warranty from MCN.
  
7.   The backup fuel plan provides Panda the capability to meet dispatch 
     requirements, assuming firm fuel oil supply and transportation contracts 
     are in place before each heating season and the Facility's air permit 
     allows use of fuel oil.
  
8.   The pro forma modeling of Facility reflects the Facility's fuel supply 
     arrangements, using the gas and oil price projections of ICF Resources,
     Inc. ("ICF").  ICF is a recognized forecaster of gas and oil prices and 
     reports that it used the same forecasts in ICF's dispatch study of the
     Facility.  As a consequence of the expected dispatch of the Facility 
     projected by ICF, the pro forma modeling reflects significant benefits of
     certain pipeline balancing provisions under the assumption that these
     provisions will continue over the term of the PPA.   These balancing 
     provisions are not contractual rights and there is no guarantee that these
     provisions will continue over the entire pro forma modeling term.
  
  
Power Purchase Agreement

Dispatch Segments

      The  PPA partitions the capacity of the Facility into four Dispatch 
Segments as summarized in Table  I-1.   PEPCO must dispatch the Facility in 
sequence from Segment 1 to Segment  4.   These Dispatch Segments are used to  
determine the  operational requirements and level of payment for the Facility.


<TABLE>
<CAPTION>
Table I-1.  Dispatch Segments
- ------------------------------------------------------------------------------
   SEGMENT              UNIT                 OUTPUT              DISPATCH
  <S>                  <C>               <C>                  <C>
  Segment 1            Unit 1              0 -  99 MW         Limited Dispatch*
  Segment 1            Unit 1              0 -  99 MW         Dispatchable
  Segment 2            Unit 1             99 - 117 MW         Dispatchable
  Segment 3            Unit 1 & Unit 2   117 - 199 MW         Dispatchable
  Segment 4            Unit 1 & Unit 2   199 - 237 MW         Dispatchable
</TABLE>
- ----------------------------------------
*For Segment 1 (Limited Dispatch), the PPA establishes 60 hours per week as 
"must-run" hours of plant operation, from 8 a.m. - 8 p.m. on the days Monday 
through Friday.


Monthly Energy Payment

      Payments from PEPCO to the Facility include a Monthly Energy Payment 
("MEP") for electric generation.  The MEP is a calculated based on the 
dispatch segment under which the power was generated as shown in Table I-2.(5)
During contract years 1-15, the payment for certain portions of Unit 1 
generation is based on fixed prices (the Firm Gas Reserve Rate or "FGRR"), 
while at other times the payment is based on prices adjusted by a market index 
(the Firm Gas Market Rate or "FGMR").  Unit 2 generation is paid for based on 
prices adjusted by either a gas market index (the Interruptible Gas Rate or 
"IGR") or an oil market index (the Oil Rate or "OR").  After the 15th year the 
payment for all generation from the Facility is solely based on the FGMR for
Unit 1 and IGR or OR for Unit 2.

<TABLE>
<CAPTION>
Table I-2.  Dispatch Segment Energy Payment
- ------------------------------------------------------------------------------
      SEGMENT                       UNIT                     ENERGY  PAYMENT
  <S>                              <C>          <C>  
  Segment 1-Limited Dispatch       Unit 1       year 1-15 FGRR, year 16-25 FGMR
  Segment 1-Dispatchable           Unit 1                       FGMR
  Segment 2                        Unit 1                       FGMR
  Segment 3                        Unit 2                     IGR or OR
  Segment 4                        Unit 2                     IGR or OR

</TABLE>

      The FGRR is $2.58 per MMBtu in the first contract year and escalates 
annually tospecified prices.  The prices will be adjusted one time for 
inflation at the start of commercial operations.

      The FGMR is comprised of an initial commodity price of $1.62/MMBtu 
indexed by four monthly reported published natural gas spot prices, two from 
Appalachia and two from the Gulf Coast, and an initial transportation price of 
$0.65/MMBtu adjusted each month by one-half the change in an inflation index.  
The cost of transportation on CLNG, calculated on a 100% load factor basis, is 
passed-through by the Facility by adding this charge to the FGMR. 
- -----------------------
(5)  A special rate applies if the steam turbine is not in operation.


     The IGR is based on a market price index similar to the FGMR.

     The OR is based on an index using No. 2 fuel oil prices in the Facility's
geographic area.  Under certain conditions, the OR is used in place of the IGR
if oil is used for electric generation in Unit 2.

PPA Section 11.2

      Generally speaking, PPA Section 11.2 requires Panda to maintain a 
reliable fuel supply that includes firm gas supply and transportation 
arrangements for Unit 1, interruptible supply and transportation for Unit 2, 
and fuel arrangements that will enable Panda to recover its variable fuel costs
from the MEP.  PEPCO has approved the fuel plan under the arrangements 
described in this report and has provided in a Consent and Agreement dated 
April 10, 1995, additional restrictions on the impact of any notice by PEPCO 
in the future that it believes Panda is not meeting the requirements of 
Section 11.2.  In light of these PEPCO actions and under a reasonable 
implementation related to Section 11.2, the Facility's fuel arrangements 
should continue to meet the requirements of Section 11.2.

Gas Supply

Delivery Obligations

     Under the GSA, CDC is obligated to provide up to 24,240 MMBtu of gas per 
day (plus fuel use on TCO) on a firm basis and up to an additional 24,240 
MMBtu of gas per day (plus fuel  use on TCO) on an interruptible basis into 
TCO at an interconnect with ANR Pipeline Company ("ANR").(6)

     Based on information from Pacific Energy Systems, Inc., ("Pacific 
Energy") each turbine requires a maximum of 961 MMBtu per hour when operating 
at full load and Panda  would require 23,064 MMBtu for each turbine for a full
day at maximum dispatch.  This is 1,176 MMBtu per turbine less than Panda's 
maximum quantity under the CDC contract.
- ----------------------------
(6)  MCN has executed a firm transportation agreement with ANR providing 
sufficient firm capacity to deliver the 24,240 MMBtu of gas per day into TCO.


GSA Tiers

     The GSA divides quantities into four volume and pricing tiers:

          1) Limited Dispatch Gas.
          2) Scheduled Dispatch Gas. 
          3) Dispatchable Gas.
          4) Interruptible Gas.

      For clarity, we will refer to Limited Dispatch Gas as Tier 1, Scheduled 
Dispatch Gas as Tier 2, Dispatchable Gas as Tier 3 and Interruptible Gas as 
Tier 4.

      Tier 1 volumes are the first 6,000-8,000 MMBtu/day of firm scheduled gas.
Panda must take or pay for an  average of 6,300 MMBtu per day.  The Tier 1 
price is comprised of a fixed commodity charge, a demand charge, an "ANR" 
charge, and a price credit.  The total charge for Tier 1 volumes as of June 1, 
1996, was $2.43/MMBtu.

      Tier 2 volumes are a firm quantity of scheduled gas up to  24,240 MMBtu 
less the Tier 1 quantity.  Panda must take or pay for 80% of the beginning of 
the month nominated quantity of Tier 2 gas.  Price is set monthly on a 
market-based index comprised of a price based on NYMEX natural gas futures 
contract prices for the delivery month and a price ceiling based on three 
published natural gas spot prices for Louisiana into ANR pipeline. The 1995 
average of the Tier 2 price was $2.13/MMBtu.

      Tier 3 volumes are a quantity of firm gas up to 24,240 MMBtu less the 
Tier 1 and Tier 2 volumes.  A quantity of interruptible gas up to 24,240 MMBtu 
can be obtained at Tier 4 prices.  The price for Tier 3 and Tier 4 volumes is 
set by CDC when gas is purchased based on current market conditions.  At 
Panda's option, Tier 3 volumes may be bought at a market index of the average 
of that day's  published price for natural gas in Appalachia on TCO. Panda may
also obtain Tier 3 and 4 volumes from another supplier.


Energy Payment Linkage

     The GSA tiers are intended to correspond with the fixed and market-based 
pricing under the PPA.  Table I-3 shows the intended correspondence.


<TABLE>
<CAPTION>

Table I-3.  GSA Tiers and PPA Payment Categories

       GSA                              PPA
  Tiers  Description          Dispatch            Payment           Description
- -------  -----------          --------            -------           -----------
 <S>      <C>               <C>                   <C>              <C>
 Tier 1   fixed price       Limited Dispatch      FGRR             fixed price
 Tier 2   market price      Dispatchable          FGMR             market price
 Tier 3   market price      Dispatchable          FGMR             market price
 Tier 4   market price      Dispatchable          IGR              market price

</TABLE>


       Statistical analysis reveals that the pricing structures and indices 
under the GSA are strongly linked with the pricing structures and indices under
the PPA. However, there are variances between the GSA pricing tiers and PPA 
terms.  The pricing tiers under the GSA operate based on the amount of volume 
taken, while the pricing tiers of the PPA operate on the basis of specified 
time periods and megawatts of electric output. This difference creates a 
potential for delinkage in terms of gas supply volumes and price with the 
revenue mechanisms of the PPA.

       To satisfy Limited Dispatch requirements, Pace estimates the Facility 
needs a maximum of 9,957 MMBtu Monday through Friday and 0 MMBtu on the 
weekend.  Under the GSA, Tier 1 gas is designated as the first 6,000-8,000 
MMBtu taken per day. Additionally, on weekends, the first 6,000 MMBtu per day 
(at a minimum) will be priced at the  fixed rate while all weekend dispatch 
will be compensated at market-based gas rates. 

      From this potential volume delinkage a potential price delinkage occurs.
 After the first 8,000 MMBtu is taken during a day, the remaining volumes will 
be priced at a market rate.  Additionally, on weekends the first 6,000 MMBtu
(at a minimum will be priced at the fixed rate while all weekend dispatch will 
be compensated at a market-based rate. The market prices of Tier 2 and Tier 3  
may not correspond with the FGRR.

      Sound fuel management using the flexibility in the transportation 
arrangements will be required to keep Tier 1 synchronized with the Limited 
Dispatch portion of the PPA.

Performance by CDC

      CDC currently has sufficient producing reserves to support its fixed-
priced volume commitments under the GSA. The GSA obligates CDC to continue to 
maintain sufficient reserves to service its fixed price contracts over the 
term of the GSA.  The GSA provides for a dedication of a portion of CDC's 
reserves if necessary to ensure CDC can meet its supply obligations.  
Additionally, CDC's exploration and production prospects appear excellent in 
Michigan and CDC is pursuing these prospects.  

      CDC's gas supply obligations are backed by a corporate warranty.   Pace 
has reviewed available public information and finds MCN to be well positioned 
in the market and in excellent financial health.  MCN has steadily increased 
net income from $35.1 million in 1991 to $96.8 million in  1995. Over this same
period, assets have grown from $1,517 million to $2,899 million and operating 
revenues have expanded from $1,276 million to $1,585 million.


Availability of Gas Supply Through the PPA Term

      The GSA term covers the PPA fixed-price energy payment period, but does
not extend through the PPA term (25 years). After expiration of the PPA fixed-
price energy payment period, all energy payments are based on published 
short-term gas market indices. 

     Assuming Panda takes reasonable and prudent actions, it should be able to 
obtain a reliable fuel supply after the GSA expires. The market price indices 
provided in the PPA track the price of short-term gas purchases. Additionally, 
gas supply fundamentals are such that market-priced gas will likely be 
generally available in an orderly commodity market.


Gas Transportation

      Three pipelines form the gas transportation route for the Facility.  Each
is discussed in turn below.   The gas transportation contracts for each of 
those pipelines extends through the full term of the PPA.


TCO

      The first stage of the transportation route uses TCO from an 
interconnection with ANR to the CLNG interconnection with  TCO.  Panda has 
executed a 25-year agreement with TCO for 24,240 MMBtu per day of firm 
transportation capacity under TCO's FTS-1 tariff rate schedule.


  TCO Construction

      For  service to commence under the firm TCO contract, TCO needs to 
install 6.3 miles of pipeline.  The construction is comprised of replacing 
several segments of 26-inch pipe with 36-inch pipe and also laying a second 
pipe alongside existing pipe to add capacity.

      The Federal Energy Regulatory Commission ("FERC") has approved the 
expansion and authorized TCO to begin construction on all phases of the 
expansion.   TCO has reported to FERC that construction was initiated on 
May  13, 1996.  

     Absent any unusual occurrence, a pipeline construction project of this 
scope would take no more than two months. This indicates that firm service 
under the TCO contract will be available before the end of Summer 1996.  TCO  
has obtained  all rights-of-way for the expansion, but has not yet obtained 
desired rights-of-way for construction access. Based on discussions with TCO 
about the access details, this matter is not expected to delay completion
of the expansion.

      Panda has arranged alternative firm gas transportation arrangements in 
the event that the TCO expansion is not completed prior to November 1996.


CLNG

      The second stage of transportation is on CLNG pursuant to an executed 
firm service agreement under CLNG's FTS tariff.  Service will be provided at 
the maximum tariff rate.   CLNG has reported to FERC that all construction 
required to serve Panda (minor construction at a metering site) has been
completed.


  Risk of LNG Operations

      In  the future, CLNG may become an import facility for liquefied natural 
gas ("LNG").  Historically, LNG imports through the CLNG facilities have 
resulted in gas quality changes that in turn resulted in additional costs to 
customers.   There are  a number of considerations that indicate a reoccurrence
of the historical problems is unlikely.


WGL

      The final transportation stage involves WGL, a local distribution 
company.  WGL will provide firm transportation to the Facility for a 
$.05/MMBtu fee according to an executed agreement between Panda and WGL.  WGL 
has reported in writing that it has completed construction of the less than 
one mile of new pipe required to service the Facility. 

      WGL may use, under very limited circumstances, Panda's firm gas supply 
and transportation capacity up to 24,000 MMBtu/d ("Peak Period Release").   
WGL is limited in exercising a Peak Period Release to extremely cold days, for
no more than two days in any seven-day period and a maximum of five days each 
month in December, January, and February. These limitations combined with 
Panda's reliable back-up fuel supply for the Facility provide assurance that a 
Peak Period Release will not result in a failure to meet PEPCO dispatch 
orders.


  WGL Balancing Provisions

      The balancing provisions provided by the WGL agreement are  generally 
very favorable to the Facility.  However, use of the balancing provision when 
the temperature is under 30 F could impose restrictions on the Facility's 
ability to meet its electric dispatch obligations.  Panda has informed Pace 
that it plans to use the balancing rights on WGL when the  average daily 
temperature is less than 30 F only after exhausting all other options on TCO 
and CLNG.  Weather analysis indicates that this restriction will not 
significantly affect the Facility's ability to appropriately manage its fuel 
operations, assuming Panda implements its plan.

Backup Fuel Oil

     Panda will construct a 2 million gallon storage tank to serve as backup 
fuel supply for the Facility.  Fuel oil will be used primarily to meet dispatch
of Unit 2 when interruptible gas supply and transportation is unavailable. 
Oil also may be used in Unit 1 in the case of a WGL Peak Period Release.  
Under the most extreme conditions of no gas service, full dispatch, and no 
refill, the on-site storage would be depleted in 6.17 days.  There are no 
fuel oil contracts in place at this time.

      Panda has stated it plans to contract for No. 2 low sulfur fuel oil with
major suppliers in the Baltimore/Richmond area approximately 60 days before 
the start of operations or before each winter season.   Panda reports that it 
will contract for firm supply and transportation of fuel oil before the start 
of each winter heating season and ensure that on-site storage levels are kept 
full during winter.

      Pace has found that fuel oil supply and transportation is  readily 
available in the area.  There are over 25 major suppliers within a 60 mile 
radius of the Facility with a combined storage capacity of No. 2 low sulfur 
fuel oil in excess of 1 million barrels.  Numerous fuel oil trucking firms are 
available. 

      In light of the PPA requirements and the rights of WGL to use the 
Facility's gas supply and transportation during certain periods, a reliable 
supply of fuel oil at the Facility is important.  Because of the ready 
availability of fuel oil and transportation, Panda should be able to execute 
its fuel oil plan.

      Panda will need to purchase low sulfur No. 2 fuel oil while the PPA 
indices are based on regular No. 2 fuel oil, which generally is less 
expensive.  This potential cost/revenue delinkage is mitigated by a significant
initial positive margin.


Fuel Management

      Capable fuel management will be important for Panda to meet the PPA 
requirements. While the Facility has sufficient and, indeed, redundant rights
and services available to reasonably match gas dispatch with electric dispatch,
pipeline scheduling, balancing, and flow rate requirements create a fuel 
management challenge.

      A fuel management contract between Panda and CDC provides for CDC to 
perform fuel management, and Panda maintains the ability to make arrangements 
on its own behalf.   CDC and its affiliates have fuel management experience 
commensurate in scope with the demands of the Facility.   Additionally, CDC's 
fuel management performance is backed by a corporate warranty from MCN.

      Panda has developed a draft Fuel Management Plan and has advised Pace 
that the Plan is currently being completed and that it will be implemented the 
start of commercial operations.  Completion and implementation of such a plan
should provide the guidelines for adequate fuel management.


                         II. PPA REQUIREMENTS
        The PPA contains four key fuel-related operational/contractual 
requirements.   These requirements are: 

 -   The Facility must run when dispatched.   Consequences of not performing 
     include loss of payments and possibly default under the PPA.

 -   Limited Dispatch operation is compensated at fixed gas prices until the 
     15th contract year.

 -   PPA payments for dispatch operation contain components related to the 
     current market price of gas in the Appalachian and Gulf Coast producing
     regions.
  
 -   Panda must maintain a reliable fuel supply and the fuel supply 
     arrangements must reasonably be expected to result in variable fuel-
     related costs that are less than PPA energy payments.


Operational Requirements


Dispatch

      The Facility's power output is divided into four segments according to 
the PPA as shown in Table II-1.    The fuel requirements and payments are 
determined differently for each segment.   The segments track the level of 
electrical output of the Facility as PEPCO orders dispatch.  PEPCO must
dispatch the segments in sequence (e.g., PEPCO cannot dispatch Segment 4 
without first having  dispatched Segments 1 through 3).

<TABLE>
<CAPTION>
Table II-1.  Dispatch Segments
- -------------------------------------------------------------------------------
   SEGMENT          UNIT                OUTPUT                DISPATCH
   -------          ----                ------                --------
  <S>              <C>               <C>                   <C>
  Segment 1        Unit 1              0 -  99 MW          Limited Dispatch* 
  Segment 1        Unit 1              0 -  99 MW            Dispatchable 
  Segment 2        Unit 1             99 - 117 MW            Dispatchable 
  Segment 3        Unit 1 & Unit 2   117 - 199 MW            Dispatchable
  Segment 4        Unit 1 & Unit 2   199 - 237 MW            Dispatchable
</TABLE>
*See body of report for explanation of Limited Dispatch.



      The PPA divides the 230 MW Facility into baseload and dispatchable 
portions as follows.   The Limited Dispatch portion is defined as 85% of the 
maximum capacity of Unit 1 which equals 99 MW.   The Dispatchable portion is  
all capacity in excess of the limited dispatch portion, or 138 MW.

      PEPCO is required to dispatch the Limited Dispatch portion of the 
Facility's capacity for a total of 60 hours per week. The must run hours are 
from 8 a.m. Monday  to 8 p.m. Friday each week, except holidays. Assuming 50  
weeks per year (10 days of holiday accounting for the other two weeks), Unit 1
would operate a minimum of 3,000 hours annually.   This schedule is subject to
change by the Operating Committee.(7)

      Table II-2 presents a summary of the dispatch forecast of the Facility 
prepared by ICF in May 1996.(8)   The capacity factor is the ratio of hours of
dispatch over total available hours.  Run hours include the mandatory run time
for Limited Dispatch as well as operation based on economic dispatch as 
calculated by ICF.

      Based on the ICF projections, PEPCO will dispatch Unit 1 an average of 
4,165 hours annually.  Given that 3,000 of these hours are for Limited 
Dispatch, PEPCO will dispatch Unit 1 an additional 1,165 hours on average per 
year.

      ICF projects that Unit 2 will run 2,782 hours per year on average.   This
means that Unit 2 will be dispatched approximately 67% of the time Unit 1 is 
operating.

     In its pro forma assessment, ICF finds a possible range of 200 to 300 
starts per year to be reasonable.(9) 
- ---------------------------
(7)  PPA Section 8.10 establishes an Operating Committee which includes a Panda
representative and can act only by unanimous agreement.
(8)  Independent Assessment of the Dispatchability of the Panda-Brandywine 
Project.
(9)  Independent Panda-Brandywine Pro Forma Projections.


<PAGE>
<TABLE>
<CAPTION>

Table II-2.  ICF Dispatch Projections(10)
- ------------------------------------------------------------------------------
   YEAR                    UNIT 1                     UNIT 2
  -----                   -------                    -------

                      Capacity      Run           Capacity      Run
                      Factor (%)   Hours          Factor (%)   Hours
                      ------------------          ------------------
 <S>                     <C>       <C>               <C>       <C>
 1996                    42         616              29         420
 1997                    40        3482              25        2154
 1998                    46        4024              32        2782
 1999                    49        4249              37        3244
 2000                    51        4474              42        3705
 2001                    51        4475              39        3425
 2002                    51        4476              36        3145
 2003                    51        4432              36        3184
 2004                    50        4388              37        3222
 2005                    51        4450              37        3247
 2006                    52        4513              37        3271
 2007                    51        4450              36        3133
 2008                    50        4393              34        3002
 2009                    50        4342              33        2877
 2010                    49        4297              31        2757
 2011                    48        4224              30        2669
 2012                    47        4157              30        2586
 2013                    47        4097              29        2507
 2014                    46        4043              28        2431
 2015                    46        3996              27        2359
 2016                    45        3925              26        2308
 2017                    44        3858              26        2259
 2018                    43        3796              25        2212
 2019                    43        3739              25        2166
 2020                    42        3685              24        2123
 2021                    34        3008              20        1785
</TABLE>
Note:  ICF projects 200 to 300 starts per year.


Heat Rates

     Pacific Energy modeled the heat rate of the Facility on a weighted average
basis.  The heat rate degrades over time due to wear on the turbines.  On 
average, Pacific Energy expects Unit 1 to require 8,119 Btu/kWh and Unit 2 
8,025 Btu/kWh.  The maximum heat rates forecast by Pacific Energy are 8,216 
Btu/kWh for Unit 1 and 8,131 for Unit 2.

      Pace has estimated the fuel requirements of the Facility for Limited 
Dispatch only by increasing the heat rate provided by Pacific Energy by 200 
Btu/kWh.  This was done to consider partial dispatch of Unit 1 (i.e., 99 MW).
Pacific Energy did not calculate heat rates for partial dispatch.   Pace's  
analysis assesses the fuel requirements under both a Limited Dispatch scenario
using the adjusted heat rates and a full dispatch scenario using the Pacific
Energy heat rates.
- -----------------------------
(10)  Pace has not performed independent analysis of these or any other 
dispatch projections.

Steam Sales Obligations

     Panda has a Steam Sales Agreement with Brandywine Water Company regarding
the sale of steam generated by the Facility.   The Steam Sales Agreement 
contains the following language:  "Supplier shall be under no obligation to 
supply Thermal Energy, cooling water and feed water to the extent it is not 
operating one or both of its Heat Recovery Steam Generators; or such operation 
is for repair or testing  of the Facility."

      The Steam Sales Agreement ensures that Panda will not be required to run
the Facility for the sole reason of supplying steam to the Brandywine Water 
Company.  This mitigates the potential need for additional fuel during plant 
shut-down periods.


Payments

      The two ongoing types of payments Panda will receive from PEPCO are a 
Monthly Energy Payment and a Monthly Capacity Payment.(11)

Monthly Energy Payment

      The Monthly Energy Payment ("MEP") to compensate Panda for electric 
generationis comprised of the following types of payments:

           -   When in Combined Cycle Mode:
               *   Unit Commitment Payment
               *   Dispatch Payment
           -   When in Simple Cycle Mode:
               *   Simple Cycle Energy Payment
                        
      Table II-3 shows the correlation of the MEP variations to the dispatch
segments when the Facility is operated in combined cycle mode.  The terms and
abbreviations are detailed in the remainder of this section.
- ------------------------
(11)  Panda also will receive a Start-Up Energy Payment following a formula 
based on the IFR.



<TABLE>
<CAPTION>
Table II-3.  Dispatch Segment Energy Payments
- ------------------------------------------------------------------------------
     SEGMENT               UNIT         MEP        ENERGY        COMPONENT
    --------               -----       FORMULA    COMPONENT         TYPE
                                      --------    ---------      ----------   
<S>                       <C>            <C>         <C>       <C>
Segment 1-Limited         Unit 1         UCP         FGR       FGRR, then FGMR*
    Dispatch
Segment 1-Dispatchable    Unit 1         UCP         FGR             FGMR
Segment 2                 Unit 1         DP          FGR             FGMR
Segment 3                 Unit 2         UCP         IFR           IGR or OR
Segment 4                 Unit 2         DP          IFR           IGR or OR
</TABLE>

Note:  Combined Cycle Mode.
*FGRR in years 1-15, FGMR in years 16-25.




  Unit Commitment Payment

      The Unit Commitment Payment ("UCP") is the formula for calculating the 
MEP for Segment 1 and Segment 3 operation.(12)   During Segment 1, a 
component of the formula is the Firm Gas Rate ("FGR")  which is meant to 
reflect the cost of the Facility's  reserves  or  firm gas contract costs.  
During Segment  3, the formula includes an Interruptible Fuel  Rate ("IFR"), 
which is meant to reflect the cost of natural gas or oil obtained on the 
spot market.


  Dispatch Payment

       The Dispatch Payment ("DP") is the formula for calculating the MEP for 
Segments 2 and Segment 4 operation.(13)   The FGR is part of the DP formula 
during Segment 2.  For power generation during Segment 4, the DP formula 
includes the IFR.


  Simple Cycle Energy Payment

      PEPCO may dispatch the Facility when the steam turbine is not operating 
only under a Maximum Emergency Generation Condition.(14)   During such a 
dispatch a Simple Cycle Energy Payment ("SCEP") will apply.  A component of 
the SCEP is the IFR.

- --------------------------
(12)  PPA Section 6.2(b)(ii) presents the UCP formual payment.
(13)  PPA Section 6.2(b) (iii) provides the DP formula payment
(14)  Maximum Emergency Generation Condition is defined in the PPA as "A period
in which PEPCO has determined that it needs the maximum attainable Net 
Electrical Output from the Facility as a result of an emergency shortage of 
electric capacity or energy as declared by the PEPCO dispatcher or for such 
other periods as the Parties may mutually agree on".  

  Firm Gas Rate

      The FGR consists of two components:  the Firm Gas Reserve Rate ("FGRR") 
and the Firm Gas Market Rate ("FGMR").(15)    The FGRR is a fixed rate, while
the FGMR is a market index based on reported gas prices.  The must-run hours
will be priced entirely by the FGRR until the 16th contract year and then 
must-run hours will be priced according to the FGMR.

      Table II-4 shows how the rates are applied for the segments of Unit 1.

<TABLE>
<CAPTION>
Table II-4.  FGR Components
- -----------------------------------------------------------------------------
                               1st Segment                    2nd Segment 
                    Limited Dispatch      Dispatchable
                   -----------------     -------------
<S>                       <C>                 <C>                  <C>
year 1-15                 FGRR                FGMR                 FGMR
year 16+                  FGMR                FGMR                 FGMR

</TABLE>


    Firm Gas Reserve Rate

      The FGRR is $2.58 per MMBtu in the first contract year and escalates 
annually to specified prices.  The escalation rate is 4% during the first 
seven contract years, and then approximately 2% for the remaining years.  The
prices specified in the PPA will be adjusted for the change in the Producer 
Price Index for oil and gas fields for the period June 1994 to the start of 
commercial operations.  No other adjustment is made for inflation.
- -------------------------
(15)  The original terms of the PPA envisioned Panda obtaining natural gas 
reserves for fueling the limited dispatch portion of the power plant capacity.



    Table II-5 presents the FGRR, with an estimated Adjusted FGRR.

<TABLE>
<CAPTION>
Table II-5.  Unit 1 Fixed Price Gas Rate
- ----------------------------------------------------
                 Unadjusted    Estimated 
Contract            FGRR       Adjusted FGRR
 Year            ($/MMBtu)      ($/MMBtu)
- ----------------------------------------------------
  <S>              <C>            <C>
  1                2.58           2.95
  2                2.68           3.06
  3                2.79           3.18
  4                2.90           3.31
  5                3.02           3.45
  6                3.14           3.58
  7                3.26           3.72
  8                3.33           3.80
  9                3.40           3.88
  10               3.46           3.95
  11               3.53           4.03
  12               3.60           4.11
  13               3.68           4.20
  14               3.75           4.28
  15               3.82           4.36
</TABLE>
- -----------------------------------------------
Note:  The adjusted FGRR rates are estimated using June 1990 through May 1996  
data and an inflation estimate through November 1996.  The actual adjusted FGRR
will be calculated using data through the start of commercial operations.



    Firm Gas Market Rate

      The FGMR applies to all non-must-run hours during Segment 1 and all 
Segment 2 hours.

      The FGMR is calculated according to the following formula:

         FGMR = FGMRi x [(.77 x CIf ) + (.23 x TIf)] x P
                          
      This formula adjusts the initial market rate of gas ("FGMRi") for changes
in the cost of gas and gas transportation over time.  The factor "P" is .9 in  
contract years 1 through 4 and 1.0 thereafter.  This factor lowers the effect 
of price increases on the calculated payment during the first four years of the
contract.  The FGMRi is set at $2.27/MMBtu plus the firm displacement tariff,
not to exceed $0.20/MMBtu, on CLNG.(16) 
- ----------------------
(16)  The PPA defines MBtu as 1 million Btu.  In this report, Pace uses MMBtu
to mean 1 million Btu.


      The commodity index ("CI") is comprised of the following reported prices:

    -    Natural Gas Clearinghouse--Columbia Gulf, Onshore Laterals, LA
    -    Natural Gas Clearinghouse--Tennessee Gas Pipeline, Vinton, LA
    -    Natural Gas Intelligence--Columbia Gas Transmission, Appalachian
    -    Natural Gas Week--Columbia Gas Transmission, Broad Run, WV.

      The June 1990 average of the four reported prices is the base of the 
index.  The June 1990 average was $1.62, implying that $0.65 was added for 
transportation, or approximately 30% of the initial FGMR.  The CI is comprised 
of two prices from the Gulf Coast region and two prices from the Appalachian  
region.  Panda's gas supply cost will reflect either Gulf Coast gas prices or 
Appalachia prices depending on Panda's nomination.  This issue is addressed in 
Chapter III and Exhibit A.

      The Transportation Index ("TI") is intended to measure changes in 
transportation costs.  The formula to calculate the TI uses one-half of the 
change in the Consumer Price Index for All Urban Consumers ("CPI") to 
approximate escalation of transportation costs.

      The CI is given a weight of 77% of the FGMR, while the TI is weighted at 
23%. The effect of this weighting is addressed in Chapter III of this report.

       The PPA provides a mechanism for the Operating Committee to review and 
revise the calculation of the FGMR, the CI, and/or the TI by written notice 
from either PEPCO or Panda during the period between 150 and 120 days prior to
the sixth anniversary of the Actual Commercial Operation Date and every third 
anniversary thereafter.

  Interruptible Fuel Rate

      The IFR uses the IGR for hours of generation fueled by natural gas and 
the OR for hours of generation fueled by oil in Unit 2.

     Unit 2 operation on oil must meet certain requirements, such as 
interruption of gas service on interstate pipelines, for the payment to be
based on the OI.  As the IFR only applies to Unit 2, there is no provision for
payment by PEPCO for Unit 1 based on oil consumption.

      As with the FGMR, the method for determining the IFR for natural gas and 
for fuel oil can be reviewed and revised by the Operating Committee if proposed
within guidelines by either PEPCO or Panda.  The Operating Committee shall in
good faith undertake a review of the IFR to determine the current market price 
of fuel to comparable users and to revise components of the IFR as necessary to
reflect the market price.

    Interruptible Gas Rate

     The IGR is similar to the FGMR in that the IGR contains a commodity index 
("CI") component linked to reported spot prices and a transportation index 
("TI") component indexed to the CPI.  The IGR for natural gas is initially set
at $2.27/MMBtu plus the firm displacement tariff on CLNG, not to exceed 
$0.20/MMBtu--identical to the FGMR.

      The CI and TI portions of the IGR are calculated the same way as for the 
FGMR.  The weighting is different, however.  In the summer period from March to
November, the CI is weighted as 71% of the IGR and the TI as 29%.  In the 
winter period from December to February the CI is weighted as 84% of the IGR 
and the TI as 16%.

    Oil Rate

     The initial OR is $3.89/MMBtu and is adjusted according to an Oil Index 
("OI"). The OI is based on reported oil price for No. 2 fuel oil delivered to 
Baltimore, Norfolk and Philadelphia.   A separate component for local 
transportation is not included in the OR.  The linkage between revenues based 
on reported prices of oil delivered to Baltimore, Norfolk and Philadelphia and 
burnertip cost at the Facility is addressed in Chapter IV of this report.

Monthly Capacity Payment

      In addition to the MEP, Panda receives a Monthly Capacity Payment ("MCP")
for standing ready to deliver energy to PEPCO.  The MCP is paid to Panda based 
on Panda's ability to deliver energy.  The payment does not include any 
components tied to the cost of fuel or transportation.

PPA Section 11.2

      Generally speaking, Section 11.2 requires Panda to maintain a reliable  
fuel supply that includes firm gas supply and transportation arrangements for
Unit 1, interruptible supply and transportation for Unit 2, and fuel 
arrangements that will enable Panda to recover its variable operating costs 
from the MEP.  Concerning Limited Dispatch operations, Section 11.2 requires 
Panda's purchase of natural gas to be through " a firm gas supply contract 
equivalent to natural gas reserves."

     PEPCO has the right under certain circumstances to take action if it
believes Panda is not meeting the requirements of PPA Section 11.2.  PEPCO has
approved the fuel plan under the arrangements described in this report and has
provided in a Consent and Agreement dated April 10, 1995, additional 
restrictions on the impact of any notice by PEPCO in the future that it 
believes Panda is not meeting the requirements of Section 11.2.  In light of 
these PEPCO actions and under a reasonable implementation related to Section 
11.2 the Facility's fuel arrangements should meet the requirements of Section 
11.2.

Availability Requirements

      The PPA states that Panda "shall sell and deliver to PEPCO and PEPCO 
shall purchase and accept the Dependable Capacity and the Net Electrical 
Output from the Facility..."(17)   This obligation must be met or payments to 
Panda are reduced.

       In the event that Panda does not deliver, the Facility's availability
is lowered. The Facility's availability is used in the calculation of the MCP.
Hours of dispatch in which Panda fails to deliver, Force Majeure events not 
withstanding, are counted against the availability of the Facility.  In this 
way, nonperformance by Panda results in lower energy payments.

      Several PPA provisions will help Panda meet PEPCO dispatch orders, 
including:

   -   8.3 Schedule and Dispatch of Generation:
       *    PEPCO is required to furnish an estimated dispatch schedule for the
            Facility and any changes at the times and in the manner that PEPCO 
            provides such estimated schedules for its own generating 
            facilities.
       *    PEPCO shall dispatch the Facility in accordance with Prudent 
            Utility Practices.
 
   -   8.10 Operating Committee:
       *    Panda and PEPCO shall establish an Operating Committee of one 
            representative each to develop and implement suitable operating, 
            maintenance, outage and capability reporting, accounting, and
            recordkeeping policies and procedures.  The Operating Committee 
            shall act only by unanimous agreement.
       
     Further, PEPCO cannot dispatch the Facility at its sole discretion.  PEPCO
must take Panda's fuel supply and other contractual obligations into account  
when arranging dispatch to comply with prudent utility practices.  
Additionally, many of the procedures governing the operation of the Facility 
will be arranged through the Operating Committee.  Decisions from the type of 
forms to use for invoices to the notification procedure PEPCO will follow when
dispatching the Facility will thus be made in concert with Panda's ability.
- -------------------------
(17)  PPA Article 5.1



                         III. NATURAL GAS SUPPLY
                        
      The main issues addressed in this chapter are:
                        
    -    Whether the GSA fulfills the PPA's operational and contractual 
         requirements.

    -   The security of gas supply.

    -    Linkage between gas supply costs and energy payment revenues.


Fuel Requirements


Full Dispatch

      Pace has been informed that each turbine requires a maximum of 957 MMBtu 
per hour when operating at full load.(18) Panda would require 22,968 MMBtu for 
each turbine for a full day at maximum dispatch.


Limited Dispatch

     Table III-1 provides calculations for required volumes of fixed price gas,
using the heat rates detailed in Chapter II.

      Using a heat rate of 8,416 Btu/kWh gives an hourly requirement of 833 
MMBtu/hour.  Based on Limited Dispatch Panda would require 9,996 MMBtu per day 
Monday-Friday, or 2,598,960 MMBtu on a yearly basis.  On an average daily 
basis, Panda would be receiving 7,120 MMBtu at the Facility.

       Additional fuel would be required for pipeline retainage.  Assuming fuel
loss of 3.14%(19) Panda would need 7,344 MMBtu into TCO on an average daily 
basis.
- -----------------------
(18)  As discussed in Chapter II, heat rates used in this report are provided by
Pacific Energy.  
(19)  0% on WGL, 1% on CLNG, and 2.41% on TCO.


<TABLE>
<CAPTION>
Table III-1. Panda Limited Dispatch Gas Requirements
- -------------------------------------------------------------------------------
              Heat                                Heat
              Rate                                Rate
               at                          Ave.    at                      Ave.
Contract    117 MW     MMBtu    MMBtu     Daily   99 MW   MMBtu  MMBtu    Daily 
 Year       Btu/kWh     /hr    12 hours   MMBtu  Btu/kWh   /hr  12 hours  MMBtu
- -------    --------   ------   --------   -----  -------  ----- --------  -----
  <S>       <C>         <C>      <C>       <C>    <C>      <C>    <C>     <C>
  1         7,939       786      9,432     6,718  8,139    806    9,669   6,888
  2         8,046       797      9,559     6,809  8,246    816    9,796   6,978
  3         8,075       799      9,593     6,833  8,275    819    9,831   7,003
  4         8,106       802      9,630     6,860  8,306    822    9,868   7,029
  5         8,141       806      9,672     6,889  8,341    826    9,909   7,059
  6         8,086       801      9,606     6,843  8,286    820    9,844   7,012
  7         8,141       806      9,672     6,889  8,341    826    9,909   7,059
  8         8,174       809      9,711     6,917  8,374    829    9,948   7,086
  9         8,209       813      9,752     6,947  8,409    832    9,990   7,116
  10        8,166       808      9,701     6,910  8,366    828    9,939   7,080
  11        8,051       797      9,565     6,813  8,251    817    9,802   6,982
  12        8,085       800      9,605     6,842  8,285    820    9,843   7,011
  13        8,119       804      9,645     6,871  8,319    824    9,883   7,040
  14        8,153       807      9,686     6,899  8,353    827    9,923   7,069
  15        8,118       804      9,644     6,870  8,318    823    9,882   7,039

  Ave.      8,107       803      9,631     6,861  8,307    822    9,869   7,030
</TABLE>
- -------------------------------------------------------------------------------
NOTES:    Heat rates for full dispatch provided by Pacific Energy.  Partial 
dispatch heat rates estimated by adding 200 Btu/kWh.


      The above calculations indicate that the GSA should provide for Panda to 
be able to burn approximately 9,500 MMBtu per day Monday-Friday of fixed-price 
gas of fixed-price gas, assuming PEPCO fully dispatches Unit 1.  On an average 
daily basis, this would mean Panda would take about 7,000 MMBtu per day of 
fixed price gas.


Rates

The gas rates used for payments to Panda are detailed in Chapter II.  The three
basic types of rates are the FGRR, the FGMR, and the IGR.  In summary:

         The FGRR, a fixed rate schedule for 15 years, is listed in Table II-5.

      The FGMR is comprised of an initial commodity price indexed monthly by
published natural gas spot prices, two from Appalachia and two from the Gulf 
Coast, and an initial transportation price adjusted monthly by one-half the 
change in the CPI.  The cost of transportation on CLNG, calculated on a 100% 
load factor basis, is passed-through by the Facility.

     The IGR is similar to the FGMR in that the IGR contains a commodity index 
component linked to reported spot prices and a transportation index component 
linked to the CPI, plus a CLNG component.  The IGR has different summer and 
winter weighting between commodity and transportation.


Gas Supply Contract Terms

      Table III-2 provides an overview of the fundamental contract terms.  The 
GSA requires CDC to, provide up to 24,240 MMBtu of gas per day (plus fuel use 
on TCO) on a firm basis, and up to an additional 24,240 MMBtu of gas per day
(plus fuel use on TCO) on an interruptible basis.

       CDC wil  deliver gas into TCO at the Monclova interconnect with ANR 
pipeline in Ohio.(20)

      The primary term of the GSA is 15 years, which corresponds to the PPA's
requirements for fixed price gas.  The GSA will be extended for two additional 
years, unless either party objects.
- --------------------------
(20)  MCN has exeucted a firm transportation agreement with ANR providing 
sufficient firm capacity to deliver the 24,240 MMBtu of gas per day into TCO
at Monclova.



Table III-2.  GSA Basic Terms
- -----------------------------------------------------------------------------
  Term Primary term of 15 years with up to 2 year extension if mutually agreed.

  Volume     Maximum Daily Firm Quantity ("MDFQ") = 24,240 MMBtu*
             Maximum Daily Interruptible Quantity ("MDIQ") = 24,240 MMBtu*
                   *  plus fuel use on Columbia Gas Transmission
  
       MDFQ comprised of three tiers:
  1.   Limited Dispatch Gas = Scheduled gas of at least 6,000 MMBtu per day 
       and no more than 8,000 MMBtu per day.
  2.   Scheduled Dispatch Gas = Scheduled gas up to difference between 24,240 
       MMBtu per day plus fuel use and the quantity of Limited Dispatch Gas.
  3.   Dispatchable Gas = Scheduled gas up to difference between 24,240 MMBtu 
       plus fuel use and the sum of Limited Dispatch Gas and Scheduled 
       Dispatch Gas.

       MDIQ: Interruptible Gas, up to 24,240 MMBtu per day + fuel use.
  Price
         Limited Dispatch Gas charge  composed of 4 components:
  1.   Demand Charge (approximately $0.10/MMBtu on 7,000 MMBtu per day).
  2.   Commodity Charge of $2.33/MMBtu with 4% annual escalation. 
  3.   An "ANR Charge" of $0.10 per MMBtu with annual escalation of $0.005 
       after the fifth contract year. 
  4.   A price credit paid to Panda of $0.10 per MMBtu with annual escalation of
       $0.005 after the fifth  contract year. 
  These rates translate to $2.43 per MMBtu on a 100% load factor basis in 
  year 1.
  Take or pay requirement of 2,299,500 MMBtu per year (2,305,800 MMBtu if leap 
  year).  This is equivalent to an average daily requirement of 6,300 
  MMBtu/day.

        Scheduled Dispatch Gas charge comprised of 3 components:
  1.   Index Price of the average of the NYMEX settlement price for the 
       delivery month contract for the last three trading days of the month 
       plus a margin of $0.50 per MMBtu.
  2.   The margin will escalate annually by $0.005 per MMBtu after year 5.
  3.   The price is capped by a Gas Market Price Ceiling of $0.60 plus 1.02 the
       average of three published gas price indices available for month.
  Take or pay requirement of 80% of the first of month nomination.

    Dispatchable Gas charge comprised of 3 options:
  1.   Market price set by CDC at time of order.
  2.   Index price of the average of the high and low prices published by Gas 
       Daily for Columbia Gas pipeline in Appalachia on the day of order.
  3.   Purchase from a third-party supplier.

        Interruptible Gas Charge set by CDC or purchase from third-party 
        supplier.
  Supply Security
  1.   Replacement cost of fuel plus liquidated damages.
  2.   Potential reserve dedication  
  3.   MCN Corporate Guaranty
- ----------------------------------------------------------------------------

GSA Volumetric Tiers

      The GSA divides quantities into four volumetric and pricing tiers:

             1) Limited Dispatch Gas.
             2) Scheduled Dispatch Gas. 
             3) Dispatchable Gas.
             4) Interruptible Gas.

      For clarity, we will refer to Limited Dispatch Gas as Tier 1, Scheduled 
Dispatch Gas as Tier 2, Dispatchable Gas as Tier 3 and Interruptible Gas as 
Tier 4.  Tiers 1 through 3 are designed to meet the entire firm requirements 
of Unit 1.   Tier 4 is designed to meet the interruptible requirements of 
Unit 2, at Panda's option.

      Tier 1 volumes are the first 6,000-8,000 MMBtu/day of firm scheduled gas.
Panda must take or pay for 2,299,500 MMBtu (2,305,800 MMBtu in a leap year) 
each year, an average of 6,300 MMBtu per day.  The Tier 1 price is comprised 
of a fixed  commodity charge, a demand charge, an "ANR" charge, and a price 
credit. Total charge for Tier 1 volumes as of June 1, 1996 would be 
$2.43/MMBtu.

      The demand charge is $21,292 per month through year five, and thereafter 
the demand charge escalates $1,064 each year.  This charge translates into a 
cost of approximately $0.10/MMBtu  on 7,000 MMBtu per day.  The initial 
commodity charge is $2.33/MMBtu and applies to the quantity of gas delivered in
the month.  The charge escalates annually by 4%.  The ANR charge is 
$0.10/MMBtu and escalates annually by $0.005 after the fifth contract year.  
Panda receives a price credit of $0.10/MMBtu on the first 7,000 MMBtu taken 
per day which offsets the demand charge.  The price credit escalates by $0.005 
after the fifth contract year.

      Tier 2 volumes are a firm quantity of scheduled gas up to 24,240 MMBtu 
less the Tier 1 quantity.  Panda must take or pay for 80% of the beginning of 
the month nominated quantity of Tier 2 gas.  The price is set monthly based on 
NYMEX futures prices for the delivery month and a price ceiling based on 
Louisiana spot gas prices into ANR pipeline.   The 1995 average of the Tier 2
price was $2.13/MMBtu.

      The price is calculated by using the average NYMEX settlement price 
during the last three days of trading for the delivery month contract, plus a 
margin of $0.50 per MMBtu.  This price is compared against the current price 
ceiling.  The price ceiling is established each month as $0.60 plus 1.02 times
the average of three published  spot prices which are the following:

     1.  Natural Gas Clearinghouse, "Survey of Domestic Spot Market  Prices" 
         for markets accessed by ANR Pipeline, Eunice, Louisiana;
     2.  Natural Gas Intelligence Gas Price Index, "Spot Gas Price"  delivered 
         to pipelines, 30 day supply transactions for the South Louisiana 
         Region, contract index price for ANR pipeline; and 
     3.  Natural Gas Week, "Spot Prices on Gas Pipeline Systems," ANR pipeline,
         Southeast: Patterson, Louisiana, Bid Week.
       
      Tier 3 volumes are a quantity of firm gas up to 24,240 MMBtu less the 
Tier 1 and Tier 2 volumes.  The price for Tier 3 volumes is set by CDC when 
gas is purchased based on current market conditions.  At Panda's option, 
Tier 3 volumes may be purchased at a market index of the average of that day's
published price for natural gas in Appalachia on TCO as reported in Gas Daily.  
Panda may also obtain Tier 3 volumes from another supplier.

      Tier 4 volumes are a quantity Panda may purchase up to 24,240 MMBtu per 
day on an interruptible basis.  The price is that established by CDC for Tier 3
volumes, or Panda may decline and purchase from a third-party supplier.


Gas Supply Security

      Essential elements constituting the Facility's gas supply security 
include the following:

          -    Contractual commitments.
          -    MCN's financial and operational strength.
          -    Gas market fundamentals.

     Each of these are discussed below. 


Contractual Commitments

      The GSA creates four major contractual commitments which strengthen 
Panda's rights with regard to natural gas supply.  These contractual 
commitments are:

       -    Cost of Replacement Fuel.
       -    Cost of Replacement Contract.  
       -    Reserve Dedication.
       -    MCN's Corporate Guaranty.


  Cost of Replacement Fuel

      In the event of a failure by CDC to deliver a portion of the MDFQ 
quantities, which failure is not excused by a force majeure, Panda may obtain 
replacement fuel, gas or oil, from another supplier.  Or, in the event that 
Panda could not obtain replacement fuel, Panda may recover any reduction in 
payments from PEPCO.

      CDC is liable for liquidated damages equal to one of the following two 
options:
 
 -     Positive difference, if any, between (x) the cost Panda, or WGL in the 
       event of a Peak Period Release, paid for replacement fuel (including  
       transportation cost and any imbalance charges resulting from the failure
       to deliver) and (y) the sum of the price applicable under the GSA that 
       Panda would have paid had CDC delivered that portion of the MDFQ plus 
       transportation cost.
 -     Positive difference, if any, between (x) the extent of the reduction in 
       payments from PEPCO to Panda (including the Monthly Capacity Payment and
       Monthly Energy Payment) due to the failure to deliver natural gas and 
       (y) net expenses saved by Panda or not incurred due to not operating 
       the Facility as a result of the failure to deliver.
  
  
  Cost of Replacement Contract

      In the event of default, CDC is obligated to provide Panda with a lump 
sum payment to cover the cost, if any, of replacing the GSA.  The payment is 
equal to the positive difference, if any, between (x) the cost of replacement  
gas supply and (y) the aggregate contract price of the remaining contract 
obligations.  The cost of replacement gas supply shall include any 
transportation cost, such as the cost of obtaining receipt point capacity on 
a natural gas pipeline, or the cost of any option or swap Panda incurs as a 
result of obtaining replacement gas supply.


  Reserve Dedication

      The GSA provides for the potential dedication by CDC of its natural gas 
reserves.  Annually, CDC is required to provide a statement to Panda that, for 
the remaining term of the GSA, the expected future gas production from natural 
gas reserves owned by CDC will be greater than CDC's firm, fixedprice natural 
gas commitments.  The letter will be based on a reserve report prepared by an
independent petroleum engineer.

      In the event that the expected future gas production from CDC's reserves 
does not exceed the firm, fixed-price gas commitments of CDC, CDC shall 
dedicate to the GSA specific gas reserves sufficient to fulfill the
obligations of the Limited Dispatch Gas for the remaining term of the GSA.  
There are numerous provisions governing the release of reserves from 
dedication, sales and use of gas produced from the dedicated reserves, 
encumbering the dedicated reserves, and rededicating  reserves.  Failure to 
conform with the provisions regarding the dedication of reserves is deemed a 
material breach of the GSA.



  MCN's Corporate Guaranty

      Through a separate agreement, MCN has agreed to unconditionally and 
irrevocably guaranty the prompt and complete performance and payment of CDC's 
obligations under the GSA. 

MCN's Financial and Operational Strength

      MCN is the holding company for Michigan Consolidated Gas Company 
("MichCon"), Citizens Gas Fuel Company and MCN Investment Corporation 
("MCNIC").  MCN appears to be in excellent financial health, based on 
available public information.   MCN has steadily increased net income from 
$35.1 million in 1991 to $96.8 million in 1995.  Over this same period, assets 
have grown from $1,517 million to $2,899 million and operating revenues have 
expanded from  $1,276 million to $1,585 million.

       MichCon, the largest natural gas distributor in Michigan and one of the
largest in the U.S., controls distribution, transmission, and storage of 
natural gas serving more than 1.3 million customers (750 Bcf/year).  Citizens 
is a gas utility serving 12,000 customer  in Michigan.  MCNIC owns subsidiaries
involved in gas services, computer operations services, and natural gas 
technology.

      The diversified gas services interests held by MCNIC include:  CoEnergy  
Trading Company, the principal gas marketing subsidiary; CDC, a cogeneration
development subsidiary; Supply Development Group, an exploration and production
subsidiary; gas gathering and processing interests; and the Storage Development
Company.  MCNIC remarketed 171 Bcf of gas in 1995, with a majority of these 
sales attributable to CoEnergy Trading Company.  CoEnergy's principal markets 
are Michigan end-users, Canadian LDCs, cogeneration facilities, and recently  
markets in the Northeastern U.S.

      CDC owns 50% of a 123 MW gas-fueled cogeneration plant in Ludington, 
Michigan, that commenced operations in October 1995.  CDC is the gas supplier 
for the facility, requiring approximately 9 Bcf/year.  CDC also markets gas to
several small cogeneration facilities as well as the 30 megawatt Ada facility 
in western Michigan of which CDC is the  principal owner.

      In existence since 1992, by the end of 1995 Supply Development Group 
("SDG") had 858 Bcf of proved natural gas reserves with an additional 599 Bcf 
of possible reserves.  The company invested $575 million in reserve acquisition
and development between 1992 and 1995.  The majority (80%) of SDG's reserves 
are from Antrim shale formations in Michigan and low-risk Appalachian 
formations; the remaining supply comes from the mid-continent and Gulf Coast 
U.S.   SDG has increased gas production to 31.4 Bcf in 1995 from 2.3 Bcf in 
1993. The company expects to double production in 1996.

      SDG has acquired ownership interests in 1,972 gas and oil wells.  MCN has
proposed significant further capital expenditure on exploration and production 
in excess of $1 billion over the next five years.  SDG has the capability to 
drill in excess of 2,000 new wells on 1.4 million undeveloped acres.  
Long-term fixed price swap agreements are in place for a substantial portion
of SDG's anticipated production over the next ten years, hedging the risk of 
future gas price fluctuations.

     The above information indicates that CDC should be able to supply the gas 
requirements for the Facility.   Limited Dispatch requirements are 
approximately 2.4 Bcf per year, and the total Unit 1 requirements are 
approximately 8 Bcf per year.  Under reasonable assumptions, CDC's production 
goals can be expected to meet these requirements.

Gas Market Fundamentals

      The GSA term covers the PPA fixed-price energy payment period, but does 
not extend through the PPA term (25 years). After expiration of the PPA fixed-
price energy payment period, all energy payments are based on published 
short-term gas market indices.  At this time, Panda may need to negotiate with
producers for additional gas supplies.

      Pace believes there will be a ready supply of natural gas available for 
the life of the Facility.   There is an abundant supply of technically and 
economically recoverable natural gas in North America.  The latest U.S. 
government estimates of technically recoverable domestic natural gas resources 
onshore and in state water areas exceeded 1,000 Tcf-- over 200 years of supply 
at current rates of consumption.(21)   Proved U.S. reserves are 153Tcf.
- -----------------------
(21)  1995 National Assessment of United States Oil and Gas Resources, United
States Geological Survey estimated national total for undiscovered technically
recoverable conventional gas to be 1,073.8 Tcf.  Other recognized estimates 
have concluced that the resource is even larger:  the National Petroleum 
Council's ("NPC") 1993 report concluded that nearly 1,300 Tcf was recoverable
in the lower-48 alone.  Additionally, the Canadian gas resource base was
assessed by the NPC at 740 Tcf.


      U.S. production has steadily increased since 1986 during the same time 
that producers have been getting lower prices than in the early 1980's and 
drilling fewer wells.  The driving forces behind this result are the technology
enhancements and the efficiency improvements in the gas industry. Efficiency 
is up and cost is down, allowing producers to profitably find and develop new 
gas even while prices are falling.(22)

       Examples of these technology enhancements and efficiency improvements
include:
       1.   Increased Recovery per Well -- Exploration and drilling 
            technologies such as 3D seismic and horizontal drilling have led 
            to significant increases in the amount of gas discovered per 
            exploratory well.
       
       2.   Improved Success Rates -- Success rates for deeper targets have 
            improved dramatically due to advancing technology.
       
       3.   Lower Well and Equipment Costs -- The numbers of rigs, crews, and 
            service units peaked in 1982 and has sense fallen drastically. For
            example, in 1995 the number of oil and gas rigs in operation 
            averaged 723 compared to the peak of 3,970.  Due to improved 
            exploration and drilling techniques, the industry can maintain the 
            same levels of production with a fraction of the equipment and 
            manpower.
       
       4.   Focus on Recompletions -- While the total number of gas wells 
            drilled has declined since the early 1980's peaks, the number of 
            recompletions (drilling into a new reservoir from an existing well)
            has stayed nearly constant as producers focus on low cost options 
            for increasing reserves.
       
       5.   Focus on Location and Depth -- In response to low prices, producers
            have shifted from lower productivity areas to higher recovery 
            reservoirs, and the percentage of wells surpassing 5,000 feet in 
            depth increased from 40% to 62%.
       
       6.   Focus on Existing Fields -- Producers have been highly successful 
            at adding reserves to existing fields, especially in the Gulf of 
            Mexico.
- -------------------------
(22) Non-associated gas resource costs peaked in 1982 at over $4.00/MMBtu.  
Finding and development costs have since declined drastically, averaging 
$1.50/MMBtu since 1987.


      As a result of significant improvements in production technology and 
management, the North American gas industry has become much more efficient 
and able to provide an expanding resource base even in a flat and competitive 
price environment.  This has resulted in a trend in lower reserve to production
ratios ("R/P ratios") that is seen as a sign of a healthy, efficient natural 
gas industry.  In the past, the  U.S. typically had R/P ratios of more than 10
years. Currently, the R/P ratio is 8.3 years.(23)
      
      The R/P ratio trend is synonymous with the "just-intime" inventory 
approach that has revolutionized many industries.  In today's competitive 
natural gas production industry it is not efficient for reserves to remain 
undeveloped and non-producing for long periods of time.  The current trend is 
to monetize reserves by tying in reserves to production soon after discovery.

Gas Cost Linkage With PPA Energy Payments

      Table III-3 shows the correspondence between the GSA tiers and the PPA 
energy payments.  Pace has found, through analysis, that the pricing structures
and indices under the GSA are strongly linked with the pricing structures and 
indices under the PPA. 

<TABLE>
<CAPTION>
Table III-3.  GSA Tiers and PPA Payment Categories
- ----------------------------------------------------------------------------- 
         GSA                                     PPA
        -----                                   -----
Tiers    Description            Dispatch       Payment          Description
- ----    ------------            --------       -------          -----------
<S>       <C>                <C>                 <C>            <C>
Tier 1    fixed price        Limited Dispatch    FGRR           fixed price
Tier 2    market price         Dispatchable      FGMR           market price
Tier 3    market price         Dispatchable      FGMR           market price
Tier 4    market price         Dispatchable      IGR            market price

</TABLE>


      While the GSA satisfies the PPA operational and contractual requirements
in most respects, the four supply tiers create a few potential delinkages with 
the PPA energy payments.   These potential delinkages stem from several 
operational and contractual factors, including the daily 6,000-8,000 MMBtu 
volume limit on Tier 1 supply, the difference in Tier 2 and Tier 3 pricing 
indices from the FGMR indices, and limited requirements on PEPCO to provide 
advance notice of dispatch.  The GSA tiers apply to the amount of volume 
taken, while the PPA pricing tiers apply to specified time periods and 
megawatts of electric output.  These differences create a potential delinkage 
in terms of gas supply volumes and price with the PPA's revenue mechanisms.
- --------------------
(23)  The R/P ratio is a measure in years of the existing volumeof proved 
reserves divided by the current production per year expressed as follows:  
R/P ratio (years) = Proved Reserves (Bcf) / Current Production (Bcf/year).


Tier 1 and Limited Dispatch Operation

      Figure III-1 compares the Tier 1 to Limited Dispatch requirements.  
Pipeline imbalance service and fuel management will be required to keep gas 
supply at the burnertip synchronized with electric dispatch.  To satisfy 
Limited Dispatch requirements, the Facility requires a maximum of 9,996 MMBtu
Monday through Friday, and zero MMBtu on the weekend.  Under the GSA, the 
Tier 1 gas is designated as the first 6,000-8,000 MMBtu taken per day.


              Figure III-1. Limited Dispatch Consumption vs. Tier I Supply

                                    BAR CHART

                                    Rider 1


      From this potential volume delinkage a potential price delinkage also
occurs.  After the first 8,000 MMBtu is taken during a day, the remaining 
volumes will be priced at a market rate under Tier 2 and Tier 3 that may not 
correspond with the FGRR.

       Tier 1 will cost $2.43/MMBtu in year 1, with approximately 4% annual 
escalation (an additional charge of $0.10/MMBtu levied as an ANR Charge 
escalates 1% annually after year 5).  There is also a demand charge of $21,292 
per month or $0.10/MMBtu (assuming 7,000 MMBtu/d), but this demand charge 
should be canceled out by a Buyer's Credit of $0.10/MMBtu, which Panda 
receives for each MMBtu up to 7,000 MMBtu/d.

      Tier 1 prices escalate at a higher rate than the FGRR.  Figure III-2 
presents a comparison of the escalation rates.


                       FIGURE III-2.  ESCALATION OF FGRR & TIER I

                                  LINE CHART


      Based on the most recent inflation data which will be used for a one-time
adjustment of the FGRR, the FGRR will provide a significant although declining 
per unit margin over Tier 1 prices.(24)   Although the FGRR energy payment 
does not contain an explicit component for transportation costs, the FGRR 
margin over Tier 1 prices should cover the Facility's variable transportation
costs associated with the fuel required for Limited Dispatch operation.  
Figure III-3, a comparisonof the FGRR and Tier 1 supply prices, examines the 
margin available to Panda to pay for variable transportation costs.


                      FIGURE III-3.  FGRR & TIER 1 PRICES

                                    BAR CHART

- ----------------------
(24)  Pace calculated the inflation adjustment using data through May 1996.  
The actual calculations will use data through the start of commercial 
operations.

Rider 1

Total Weekly Consumption             =        49,840 MMBtu/d
Total Weekly Supply at 6,000/day     =        42,000 MMBtu/d
Total Weekly Supply at 8,000/day     =        56,000 MMBtu/d
Total Weekly Supply at 7,120/day     =        49,840 MMBtu/d


Tier 2 and Tier 3 and Dispatchable Operation

      Table III-4 presents the indices that make up the PPA and GSA market-
based revenue and cost components.  As shown, the indices used in the GSA do 
not directly match indices used in the PPA.  Analysis is required to show if 
there is a linkage.

      The major component of the FGMR will be current spot prices of natural 
gas in Appalachia and the Gulf Coast.  77% of the FGMR's index and 70% of the 
initial FGMR are comprised of monthly spot gas prices.

      The  cost of gas for dispatchable operation in Unit 1 will be based on 
spot prices of natural gas in the Gulf Coast, plus a fixed margin for 
transportation (Tier 2), or spot prices of natural gas in Appalachia (Tier 3).
On the most basic level, the energy payment indices and gas costs are linked.
Both costs and revenues will reflect the then current prices of natural gas in 
the Appalachian and Gulf Coast regions.

      Because the PPA and GSA indices are not the same, Pace evaluated their 
historical relationships and price movements.   Our analysis found a strong, 
historical relationship between Appalachian and Gulf Coast market prices--both 
generally and between the specific indices of the GSA's Tier 2 gas cost and the
PPA's FGMR payment.

<TABLE>
<CAPTION>
Table III-4.  Cost And Revenue Index Comparison
- ------------------------------------------------------------------------------
                                                                   GSA
                                     IGR        FGMR            Non-Limited 
Publication, Pipeline, Location    Commodity   Commodity        Dispatch Gas 
                                     Index       Index
                                                               Index    Ceiling
- -------------------------------------------------------------------------------
<S>                               <C>            <C>          <C>       <C>
NGC, ANR, LA                                                              X1
NGC, Col. Gulf, Onshore Lats, La       X           X
NGC, Tennessee, Vinton, LA             X           X  
NGI, ANR, South LA                                                        X1
NGI, TCO, Appalachia                   X           X    
NGW, ANR, Southeast LA                                                    X1
NGW, TCO, Broad Run, WV                X           X
GAS DAILY, TCO, Appalachia                                        X2
IFERC, Col. Gulf, LA
NYMEX near month futures                                          X3
- -------------------------------------------------------------------------------

Index Reopened Claue:               150-120 days  150-120 days            If Commodity
                                                                          index under
In what year(s)?                    prior to 3,   prior to 6th,           PPA changes
                                    every third   every third 
                                    thereafter    thereafter

Who initiates?                      By either     By either               Panda 
                                    PEPCO or      PEPCO or                proposes
                                    Panda         Panda

Who decides?                        Operating     Operating
                                    Committee     Committee

</TABLE>
- -------------------------------------------------------------------------------
1  Three indices averaged, then multiplied by 1.02, plus $.60.
2  Used for determining Dispatchable and Interruptible Gas price.
3  Average of settle price over last 3 trading days for contract for delivery 
   month plus $.50.



      Exhibit A provides a detailed description of Pace's statistical 
analysis. In summary, Pace's findings are the following:

   -   The cost and revenue indices appear to track closely based on historical
       and statistical analysis.   The correlation between the historical 
       prices of the cost and revenue indices is strong.  Regression estimates 
       of the FGMR as a function of Panda's marginal burnertip cost and of the 
       commodity portion of the FGMR and the gas commodity cost both capture 
       98% of the variation in the payment, respectively.  There is an obvious 
       close linkage between the two series with the desired result that 
       payments generally exceed costs.
     
   -   Small trend effects may be present that are working against the 
       project, but these effects should not be overstated.  Recently, 
       increases in the Appalachia/Louisiana commodity index (revenue) have 
       been less than increases in the Louisiana index (cost), with the 
       positive margin of the revenue index eroding by one cent ($0.01) per 
       year.  Fundamental market linkages between the indices should not allow
       this erosion to continue indefinitely.  Further, the apparent erosion 
       may itself be illusory due to imperfections in the statistical tests.
     
     
Pro Forma Model

      The gas commodity costs used in Facility's pro forma model accurately 
model Tier 1 gas prices and project other fuel commodity prices, including gas 
commodity, based on forecasts by ICF.  ICF is a recognized forecaster of 
energy prices and reports that it used the same forecasts in ICF's dispatch 
study of the Facility. 

      Pace's forecasts of gas and oil prices average lower than those of ICF 
as used in the pro forma model.   Because the model is designed to 
"pass-through" gas commodity costs to the FGMR and IGR energy payments, the pro
forma model results should not be materially affected if Pace fuel price 
forecasts were used for the market-based portion of the Facility's gas supply. 
In actuality, fuel price is likely to be a determinant of dispatch and will 
therefore likely be a factor in determining economic performance of the
Facility.


                IV.  NATURAL GAS TRANSPORTATION
                        
                        
      Figure IV-1 depicts the Facility's gas transportation route.  For Unit 1
supplies, the transportation plan entails:

           -   Long-haul, interstate, firm transportation on TCO.
           -   Interstate, firm transportation on CLNG.
           -   Local transportation on WGL.
              Fuel management.

For Unit 2 supplies, the transportation plan involves:

           -   Interruptible transportation on TCO, CLNG, and local
               transportation on WGL.
           -   Fuel management.



               FIGURE IV-1.  TRANSPORTATION ROUTE & RECEIPT POINTS

                               DIAGRAM


Contractual Arrangements

      Panda has executed firm gas transportation contracts with two interstate
pipelines and a local distribution company:  TCO, CLNG, and WGL.  Panda has 
also executed interruptible gas transportation contracts with TCO and CLNG.  
WGL has agreed in its service contract with Panda to deliver to the Facility 
on a firm basis all volumes delivered to it at the CLNG interconnect; thus no 
interruptible contract with WGL is required.


TCO

      The first stage of the transportation route uses the TCO pipeline from 
the Monclova interconnection with ANR in Maumee, OH to the CLNG 
interconnection in Loudoun, VA.  Panda has executed a 25-year agreement with 
TCO for 24,240 MMBtu per day of firm transportation capacity under FTS-1 
tariff rates.

     For service under the firm TCO contract to take effect, TCO needs to 
construct facilities.  A total of 6.3 miles of new pipe is required, comprised
of replacing several segments of 26-inch pipe with 36-inch pipe and also 
laying a second pipe alongside existing pipe to add capacity.(25)

      FERC has approved the expansion and authorized TCO to begin construction 
on all phases of the expansion.  TCO has reported to FERC that construction 
was initiated on May 13, 1996.  Absent any unusual occurrence, a pipeline 
construction project of this scope would take no more than two months.  This 
indicates that firm service under the TCO contract will be available before 
the end of Summer 1996.

      TCO has not yet obtained all required rights-of-way for construction 
access.   One landowner is opposing TCO.  According to documents filed with 
FERC and discussions with TCO, TCO has initiated condemnation proceedings in
the Circuit Court of Braxton County, WV to obtain desired access routes.  TCO 
has informed Pace that it does not expect this matter to delay completion of
the expansion.

  Alternate Arrangements

      Panda has arranged alternative firm gas transportation arrangements in 
the event that the TCO expansion is not completed prior to November 1996.  
Panda has entered into letter agreements with CoEnergy Trading Company, an 
affiliate of CDC, to provide an option for firm TCO capacity during the months 
of August, September, and October 1996. 
- -----------------------------
(25)  TCO estimates the construction will cost approximately $11 million and
Panda will provide over 50% of the funding.  


CLNG

      Second stage transportation is on CLNG. CLNG connects with TCO in 
Loudoun, VA and extends east to Cove Point, MD where it terminates at a 
liquefied natural gas ("LNG") terminal.   Panda has executed a FTS service 
agreement with CLNG for service to the project for 24,000 MMBtu/d of capacity.

       All CLNG start-up construction was completed by December 15, 1995, 
according to a final construction/recommissioning report filed with FERC by 
CLNG. The Loudoun interconnect has been in operation since September 1, 1995.

      The CLNG facilities were mothballed until recently. The regulatory 
process surrounding the recommissioning of CLNG is now  complete.  CLNG 
accepted a FERC ruling and submitted a compliance filing on July 31, 1995, 
in accordance with FERC regulations.  On August 18, 1995, FERC accepted the 
tariff sheets governing service on CLNG.


WGL Contract

      The final transportation stage involves WGL.  WGL will provide firm 
transportation for Unit 1 and Unit 2 volumes to the Facility for a $.05/MMBtu 
fee, with no reservation charges according to an executed Gas Transportation 
and Supply Agreement ("GTSA") between Panda and WGL.

     WGL needed to construct less than one mile of pipe from an existing WGL 
pipeline along route 301 in Prince George's County Maryland to the Facility.
In a letter dated June 19, 1996, WGL reported to Panda that construction was
completed.

       Key provisions of the GTSA concerning firm transportation on WGL are:

   -     Panda shall allow a "Peak Period Release" to WGL up to 24,000 Dth on 
         any day at or below 20o F (Washington National Airport reference for 
         gas day average temperature) in any December, January and February. 
         Such releases shall not exceed 15 days in any heating season, and 
         shall not result in a violation of Panda's Air Permit.(26)  No more 
         than 2 days in any 7-day period and 5 days in a month may  be 
         released.  Because the climatic conditions required for WGL to 
         exercise a Peak Period Release are conditions which contribute to 
         capacity constraints on other gas pipelines used by Panda, during 
         these occasions Panda would rely on backup fuel oil to meet electric 
         dispatch.
- -------------------------
(26)  Exception exists that a Panda negative gas imbalance on a day below 30
degrees F results in WGL being able to perfomr a Peak Period Release regardless
of Panda's air permit situation.
  

   -    WGL shall provide service for $0.05/Dth contingent upon 500 psig from 
        CLNG.

   -    WGL shall offer merchant service at a price equal to a Merchant Fee of 
        $.05 per Dth plus a Commodity Fee negotiated at least 5 days prior to 
        the beginning of each month.  If a Commodity Fee cannot be agreed to, 
        no merchant service shall be provided for that month.  Service will be 
        on a bestefforts basis from April to October, and as-available 
        November through March.
  
Sufficiency Of Contracted Capacity

      In this section Pace reviews the sufficiency of the firm contracted 
pipeline capacity, focusing on hourly and daily restrictions.

Hourly Flow Rates

      Panda's supply and transportation contracts generally require Panda to 
take gas in a manner that provides for uniform hourly flows.  Panda has some 
flexibility in hourly flow: WGL does not specify any requirements for even 
hourly flow and CLNG's tariff provides for wide tolerances in hourly flow.  A 
uniform hourly flow rate over 24 hours is equivalent to burning 4.17% of the 
daily volume each hour.  As the Facility operates for less hours per day, the
ability to fuel the Facility with even hourly flows decreases.  Based on 
general industry standards, a 6% hourly burn rate should be used for planning.

     Table IV-1 shows that the calculated burn rates for the Facility are under
6% except for 12-hour dispatch.  Panda expects that Unit 1 will be dispatched 
for periods longer than 12 hours.(27)   The lack of hourly flow provisions on 
WGLand the wide latitude for shippers on CLNG provide flexibility more than 
sufficient to cover the amount by which a 12-hour operation exceeds a 6% 
hourly consumption rate.

Daily Capacity

     Panda's transporters can generally impose penalties for exceeding daily 
scheduled volumes. Panda has a degree of flexibility in service on WGL and 
CLNG: WGL does not restrict Panda's ability to run an imbalance on days when 
the temperature is above 30 F, CLNG's tariff provides for 20,000 Dth/day 
flexibility.
- -----------------------
(27)  PEPCO is under no obligation to dispatch the Facility for more than 12 
hours due to the defintiona of Must-Run Hours.



      Table IV-1  shows that even under 24-hour dispatch, Panda will have 
sufficient daily pipeline capacity.   Panda has contracted for 24,240 Dth of 
capacity on TCO and 24,000 Dth on CLNG and is unrestricted on WGL (whatever 
volumes Panda has delivered to WGL will be delivered on a firm basis to the 
Facility).

<TABLE>
<CAPTION>
Table IV-1.  Panda Gas Consumption (Fully Degraded)
- -------------------------------------------------------------------------------
                          12        16       17       18       19        24
                         Hour      Hour    Hour      Hour     Hour      Hour
                          Day       Day     Day       Day      Day       Day
                         ----      ----    ----      ----     ----      ----

<S>                     <C>       <C>      <C>      <C>      <C>       <C>   
Operation (961 Dth/h)   11,532    15,376   16,337   17,298   18,259    23,064
Start Up/Shut Down
 (900 Dth)                 900       900      900      900      900         0
Not Operating 
 (5 Dth/h)                  60        40       35       30       25         0
TOTAL                   12,492    16,316   17,272   18,228   19,184    23,064

Even Hourly Flow
 (4.17%)                   521       680      720      760      800       962
6% Hourly Flow             750       979    1,036    1,094    1,151     1,384
Hourly Consumption 
  Rate*                  7.66%     5.87%    5.54%    5.25%    4.99%     4.15%

</TABLE>
- -------------------------------------------------------------------------------
      *  Based on scheduled quantity and Facility's hourly consumption rate.
Note:  Assumes fully degraded heat rate as estimated by Pacific Energy.




Transportation Costs

      Table IV-2 presents the current transportation charges under Panda's 
firm and interruptible agreements with TCO, CLNG, and WGL.  The total firm 
transportation cost expressed on a per-unit basis is approximately  
$0.35/MMBtu.  Only approximately $0.08/MMBtu of the total cost is from usage 
charges, with the bulk of the cost from reservation charges.  Also shown are 
the maximum tariff rates for interruptible service. 

       These transportation rates have been used in calculations presented in 
Chapter III to assess Panda's ability to recoup fuel costs and variable 
transportation costs from the PPA's energy payments.  The analysis shows that
on a historical basis Panda would have accomplished this.   An element of 
whether this will remain the case in the future is whether the Facility's 
transportation costs will remain less than the portion of the energy payment 
revenues remaining after consideration of commodity costs.

Table IV-2.  Panda-Brandywine, L.P. Gas Transportation Rates
- ------------------------------------------------------------------------------
                             FIRM                         INTERRUPTIBLE 
                     --------------------           ------------------------
COLUMBIA GAS                                             Max. 
                     Tariff      Per Dth                Tariff      Per Dth
   Reservation       Charge      100% LF                Charge      100% LF
 
                                       Winter Usage
      Base           $6.8400     $0.2249 (Nov.-Mar)      $0.2384   $0.2384
      TCRA           $0.1840     $0.0060                 $0.0355   $0.0355
      EPCA           $0.0300     $0.0010                 $0.0030   $0.0030
      SFS            $0.2470     $0.0081                 $0.0118   $0.0118
      GRI            $0.2600     $0.0085                 $0.0088   $0.0088
          Total      $7.5610     $0.2485       Total     $0.3097*  $0.3097
   Usage                                     Summer Usage
                                             (Apr.-Oct.)
      Base           $0.0128     $0.0128                 $0.1635   $0.1635
      TCRA           $0.0032     $0.0032                 $0.0247   $0.0247
      EPCA.          $0.0020     $0.0020                 $0.0027   $0.0027
      ACA            $0.0022     $0.0022                 $0.0022   $0.0022
      GRI            $0.0088     $0.0088                 $0.0088   $0.0088
          Total      $0.0290     $0.0290       Total     $0.2210*  $0.2210

   Total                         $0.2775

COVE POINT LNG
   Reservation
      Base           $0.6764      $0.0222 Base           $0.0222   $0.0222
          Total      $0.6764      $0.0222                          $0.0222

   Usage 
      Base           $0.0009      $0.0009                $0.0009   $0.0009
      ACA            $0.0024      $0.0024                $0.0024   $0.0024
          Total      $0.0033      $0.0033                $0.0033   $0.0033
   Total                          $0.0255                          $0.0255

WASHINGTON GAS LIGHT
      PANDA CONTRACT
          Total                   $0.0500                          $0.0500

TOTAL                             $0.3530      WINTER              $0.3852
                                               SUMMER              $0.2965
                                               AVERAGE             $0.3409

- ------------------------------------------------------------------------------
* includes additional surcharges not separately listed.

   
      There are several factors relevant to this issue.
                        
      First, the FGMR energy payment's TI component of $0.65/MMBtu contains a 
large margin over current variable transportation costs.

      Second, the TI is adjusted according to one-half the rate of change in 
the CPI.  In reality, transportation costs tend to move in "blocks" following 
the regulatory procedure, and at any one particular moment the current rate may
deviate from the value that was based on a linear model of CPI.  For long-run 
modeling purposes, Pace has found one-half CPI to be a fair predictor of 
regulated transportation costs.

      Third, the design of pipeline rates between fixed and variable 
components is subject to policy determinations by regulatory agencies.  At 
present, the federal policy is to include only actual variable pipeline costs 
in calculating variable transportation rates.  The rates of TCO and CLNG 
reflect this policy. Our findings rely on the continuation of this policy.


Operational Issues

      As detailed in Chapter III, Panda's actual minimum gas requirements are 
approximately 9,500 MMBtu per day on Monday-Friday and zero MMBtu on 
weekends.  The GSA requires that Panda take at least 6,000 MMBtu per day and 
no more than 8,000 MMBtu per day of Tier 1 fixed price gas. Panda will 
require flexibility in its transportation services to avoid volumetric and 
price delinkage.

     Panda's transportation arrangements offer a combination of pipeline 
services to mitigate potential delinkages between gas supply needs and 
requirements and the attendant price delinkages.


Pipeline Balancing Services

     Panda's Tier 1 supply will flow into TCO every day (due to the minimum 
daily take requirement of 6,000 MMBtu), while the PPA specifies that the 
Facility's Limited Dispatch hours occur only on weekdays.  Panda will rely on 
pipeline services to maintain an operational linkage between its gas dispatch 
and electric dispatch.  Specifically, the balancing services offered by TCO and
CLNG in their tariffs and the balancing service in WGL's service contract will 
be used by Panda.


  CLNG Balancing Service

      The most attractive pipeline service is the liberal balancing  provisions
on CLNG.  CLNG's tariff contains extremely liberal balancing provisions.  A 
shipper may go out of balance (meaning that unequal volumes of gas are put into
the pipeline as are taken out) by up to 20,000 Dth in any hour and by up to 
20,000 Dth total for the day.  Generally on other pipelines, shippers are 
required to take gas at an even flow--if 24,000 Dth were nominated for the 
day, 1,000 Dth should be taken each hour. 

      Even if a shipper is out of balance according to the CLNG tariff, the 
shipper is subject to only relatively minor penalties and possibly no penalties
at all.   For each dekatherm a shipper is above or below the 20,000 Dth 
tolerance explained above, a penalty of $5.00 may be assessed.  A penalty will 
only be assessed if other shippers on the CLNG line were harmed as a result of
the shipper going out of balance.  This "no harm no foul" rule is unique to our
knowledge.

      PEPCO, half owner of CLNG, has major reasons to want such liberal 
balancing provisions.  Historically, the largest volumes have flowed on hot 
summer days when PEPCO used its peaking units which draw supply off the CLNG 
line.  CLNG personnel informed us that the balancing provisions were designed
around the PEPCO peaking units' consumption.  CLNG believes that the pipeline 
could absorb up to 20,000 Dth per hour or 20,000 Dth total for the day 
imbalances and still maintain 600 pounds of pressure on the line.  Maintaining
line pressure is critical to the CLNG's operation because the 80-mile pipeline 
works without a compressor station through displacement.

      CLNG's operational status is important as well.  CLNG will be less than 
half subscribed when service to Panda begins, providing up to 500 MMcf of 
capacity for shippers to build imbalances.

     CLNG system flexibility may decrease as a result of new services being 
offered, such as a peaking service.  If a large amount of peaking service was 
expected, balancing flexibility might be limited during winter.  CLNG officials
have informed Pace that even on peak winter days the balancing tolerances 
provided in the tariff will be maintained.  This is possible due to the nature
of the deliveries and the large amount of displacement to be used to provide 
service.


  WGL Balancing Service

      Secondary to using the balancing arrangements on CLNG, Panda may use
balancing service from WGL as provided in the GTSA for a total fee of $.05 per 
dekatherm: $.025/Dth injection charge and $.025/Dth withdrawal charge.   The
service on WGL is part of the service contract with Panda.

      The availability of balancing service on WGL is temperature dependent. If
the temperature is above 30 F balancing service is made available to Panda.  
Between 20 and 30 F balancing service is availabl only at WGL's option.  Below 
20F, balancing service is not available.

      The amount of imbalance is determined on a monthly basis, with actual 
receipts and deliveries compared to nominated quantities. Panda can 
"roll-over" any imbalance quantities less than 10% of the nominated quantity 
to the next month.   Imbalance quantities in excess of this 10% tolerance 
must be paid for according to "Cash out" provisions--either a Commodity Fee 
if in effect, or by an index based on Louisiana spot prices, with maximum 
IT rates on Columbia Gulf, TCO and CLNG added.  Volumes below the tolerance 
level can be carried over into next month and possibly made up then.


  TCO Balancing Service

     Further upstream, Panda has a number of options on TCO, including Storage
in Transit ("SIT") service, to aid in mitigating any potential delinkages in 
gas supply requirements and the attendant price delinkages.

      SIT is a service provided in TCO's tariff for daily balancing on TCO.  
The current cost is $.044/Dth injection fee and $.044/Dth withdrawal fee.  A
limitation on SIT service is the need to balance the account twice every 30 
days.  This service is more expensive than WGL's and provides less flexibility.

       Panda may also be able to access supply pools maintained by marketers on
TCO, third-party supply to the primary or secondary receipt points on TCO, and
interruptible transportation on TCO.  Panda's primary receipt point, Monclova,
OH, is a major pipeline interconnect and could provide Panda access to numerous
suppliers without having to change to a lower priority, secondary receipt 
point on TCO. 


CLNG Pressure and LNG Issues

      An important operational issue is the ability of CLNG to maintain at 
least 500 psig of pressure on the pipeline.  If pressure falls below 500 psig,
the obligation for WGL to delivergas is reduced from firm to a best efforts 
basis.

      Pace has reviewed correspondence from pipeline officials at TCO and CLNG 
who assert that the operating pressure will be maintained well above the 500  
psig threshold.


Peak Period Release

           WGL has the ability under the GTSA to use all of Panda's firm  gas 
supply under a Peak Period Release.   The volume of gas taken by WGL through a 
Peak Period Release is entered into a banking account on Panda's behalf. This 
banking account is resolved through Panda electing one of three options.  It
is through banking account resolution that Panda receives revenues from WGL.

      WGL may elect a Peak Period Release during the months of December, 
January, and February.  A maximum of five days per month, and no more than two 
days in every seven may be elected by WGL.  A Peak Period Release is further 
restricted to only those days for which the average daily temperature at 
Washington National Airport ("WNA") is predicted to be 20 F or below.

      These provisions work to severely limit the occurrence of a Peak Period
Release.  First, it is rare for WNA to record an average daily temperature 
below 20 F, even during January and February.  Normal average daily 
temperatures at WNA are all above 30 F.  January and February 1995 were 
particularly cold with several winter storms.(28)   Records show that for 6 
days in January and 1 day in February the actual average daily temperature at 
WNA was at or below 20 F.

     Second, only up to 2 days in every 7 may be elected for a Peak Period 
Release, further limiting eligible days and requiring WGL to husband Peak 
Period Releases.  For example, the 6 days below 20 F in January occurred 
within a stretch of 7 days, and according to the terms of the contract, for 
only 2 of these days WGL could have elected a Peak Period Release.

      The contract contains a provision that Peak Period Releases by WGL will 
not result in Panda violating its air permit as result of having to burn fuel 
oil.  This right is impaired by section 5.1(f), in which WGL may permit Panda 
to incur a daily negative imbalance when the temperature is less than 30 F if 
Panda does not obtain enough gas to meet the needs of the Facility.  If Panda 
does incur a negative imbalance, Panda forfeits its right to deny release up to
the imbalance quantity to WGL due to air permit restrictions.  This could 
result in periods of plant shut down.  This matter concerning section 5.1(f)
is clearly limited by the numerous restrictions on WGL's ability to call a peak
period release. 


Pro Forma Model

Transportation Rates

      Pace has found that, in general, the Facility's pro forma model uses a 
conservative forecast of transportation costs, from a lender's perspective.  
Overall, Pace finds the pro forma model slightly overstates current pipeline 
rates.  The pro forma pipeline rate methodology is to escalate at 1/2 CPI the 
- -------------------
(28)  January 1995 was the coldest month since December 1989 and the coldest
January in 14 years.


base year rates, except for WGL rates which are kept constant according to 
contract.  Using an escalation factor of 1/2 CPI is a generally accepted 
practice for forecasting pipeline rates, and as used in the pro forma model 
is applied to certain components of the pipeline rates that may remain 
constant or decline over time.(29)

Gas Balancing Charges

      The pro forma model includes a charge on TCO for SIT service of 
$0.044/MMBtu applied to each unit of firm gas shipped on TCO.  SIT charges 
include a $0.044/MMBtu injection fee and a $0.044/MMBtu withdrawal fee.  Thus,
the model can be seen as applying a balancing charge to half of the Facility's 
firm volumes. 

      Pace finds this to be a reasonable assumption as a proxy for balancing 
charges. Pace believes that Facility will be able to make use of the liberal 
shipping tolerances of CLNG to avoid significant balancing charges, provided 
sound fuel management is employed. 

Gas Transportation Volumes

      The pro forma model reflects significant benefits of certain pipeline 
balancing provisions, especially on CLNG, under the assumption that these 
provisions will continue over the term of the PPA.  The pro forma model assumes
that all of the gas to be consumed by Unit 2 is shipped using Unit 1's firm 
transportation capacity.   This modeling assumption saves Panda the cost 
difference between the TCO IT transportation rate and the variable portion of 
TCO firm transportation rates.
 
      Based on the current pipeline tariffs, the Facility's contract with WGL, 
and ICF's estimate of the number of hours of operation(30) and ICF's estimate 
of the number of times PEPCO dispatches the Facility(31), the pro forma 
assumption is reasonable.(32)  In the future, the pipelines may tighten their
tolerances, subject to FERC approval.   These balancing provisions are not 
contractual rights, so there is  no guarantee that these provisions will 
continue over the entire  modeling term and that the Facility will be able to
use Unit 1 transportation capacity to the extent modeled.
- -----------------------------
(29)  For example, the TCRA surcharge on TCO is likely to decline significantly
over the next several years due to the eventual full recovery of gas supply
contract settlement costs.
(30)  For example, in 1997 ICF projects 3,482 Unit 1 operational hours and 
2,154 Unit 2 operational hours.
(31)  For pro forma modeling, ICF assumes 200 starts per year.
(32)  On average, ICF projects Unit 1 is dispatched less than 30% in winter,
below 40% in summer, and under 50% in shoulder months, and that Unit 2 is 
dispatched only a portion of the time Unit 1 is operating.  Based on an 
assumption that these percentages also apply to each month (e.g. January 
dispatch will average under 30%), there is opportunity currently for Panda to
manage its balancing accounts on the pipelines as in the pro forma model.


      Review of the Facility's economic performance should consider the 
potential impact of the need to increase reliance on IT transportation for Unit
2 at some point in the  future.  It is difficult to predict if and when the 
current pipeline balancing provisions, especially on CLNG, might be tightened. 
CLNG officials have maintained to Pace that the pipeline intends to maintain 
its current liberal shipping tolerances indefinitely.  Additionally, PEPCO, a 
50% owner of CLNG, derives significant benefit from the use of CLNG's balancing
provisions.  Nevertheless, there is no guarantee that the advantageous 
balancing provisions wil continue.


Capacity Release

      The pro forma model assumes that for firm TCO capacity that is not used, 
Panda receives 50% of the then current maximum firm tariff rate as a result of 
short-term capacity releases.  Because short-term capacity releases will most
likely occur in the winter when dispatch is lowest and transportation capacity 
is at its highest value, Pace finds this assumption reasonable, assuming active
and proficient fuel management.


                           V. BACK-UP FUEL OIL

      Panda will operate Unit 2 on No. 2 fuel oil when interruptible gas 
supply or transportation capacity is not available.  Unit 1 will operate on 
fuel oil when WGL exercises its Peak Period Release rights.(33)   Fuel oil for
these operations will be drawn from a storage facility to be constructed on 
the plant site with a capacity of 2,000,000 gallons.   The Facility will be 
able to fuel each unit separately and each unit will be capable of switching 
from natural gas to fuel oil within a few minutes.

      Panda plans to contract for fuel oil approximately 60 days before the 
start of commercial operations, or before each winter season.  Panda maintains 
that it will contract for firm supply and transportation of fuel oil before the
start of each winter heating season and ensure that on-site storage levels are
kept full during winter.


Fuel Oil Requirements

      The most common scenario for fuel oil usage would be for supplying Unit 2
due to a lack of interruptible gas service.  At an 80% - 90% dispatch level, 
Unit 2 would require 130,000-145,000 gallons of fuel oil per day.  Consuming 
oil at this rate would require 17 to 20 truckloads per day at 7,500 gallons 
per truckload to keep pace with consumption.  Panda would need three 
dedicated trucks operating approximately 18 hours per day making six to seven 
round trips each from Baltimore.

     Under the most extreme conditions of maximum continuous dispatch, no gas 
service, and no refill, the Facility would burn a maximum of 332,598 gallons 
of oil per day, equivalent to 3,885 gallons per hour.(34)  At this rate, the
Facility would draw down its oil storage to zero in 6.17 days. Theoretically,
the Facility could maintain fuel oil operation at this level of dispatch 
because we estimate that the  Facility can fill the storage tank at a rate of
15,000 gallons per hour.35  Because Unit 1 gas supplies are firm, Pace does not
envision such use of fuel oil occurring.  However, the example shows that even
under extreme conditions, the Facility will have time to begin refilling 
on-site storage tanks in the event that oil is required and fill the tank at 
the rate of withdrawal if necessary. 
- ----------------------------
(33)  Fuel oil could also be used to operate the Facility in the event of 
force majeure interruption of gas service or failure of Panda or its fuel 
manager toschedule sufficient gas service.  These occurrences can be expected
to be extremely rare.
(34)  961 MMBtu/turbine hour x 48 turbine hours/day x.13869 MMBtu/gallon 
(EIA conversion).
(35)  A tanker truck contains 7,500 gallons and we estimate 2 trucks could be
unloaded per hour.


      Pace has calculated a worst-case scenario for No. 2 fuel oil 
requirements. This scenario involves the Facility being dispatched 
continuously at full capacity while IT is unavailable for natural gas supplies 
and WGL elects peak period releases to the full extent possible. 

      During a week under this scenario, the Facility would require 
approximately 1,496,690 gallons of fuel oil.  This would leave the Facility 
with approximately 503,310 gallons of fuel oil remaining in on-site storage 
tanks.(36)

      The remaining storage is substantial, but not sufficient to supply the
Facility if WGL elects a Peak Period Release for an additional two days during
the next seven-day period.  An additional two days of release would require the
Facility to burn 665,196 gallons of fuel oil.(37)

      The major cause for fuel oil operation will be TCO's restriction of 
interruptible transportation service ("IT") to Unit 2.  IT is available during 
most periods of the year.  Typically, TCO interrupts IT to the Northeast 30-45
days each winter.   During harsh winters, such as the '95-'96 winter, IT 
interruptions can be greater.  Last winter, which was extremely cold, IT was 
interrupted in TCO's zone 10 (Virginia and Maryland) a total of 83 times.  The 
days fell in a predictable pattern according to the severity of the weather:

     November--       13 days of interruption
     December--       24 days of interruption
     January--        22 days of interruption
     February--       15 days of interruption
     March--           9 days of interruption.
     
      Despite  such extreme possibilities, Panda should not require fuel oil 
for more than 20-30 days per year for  the following reasons: (1) Unit 2 is 
expected to be dispatched approximately 50% of total availability, (2) Most of 
Unit 2 dispatch is expected to occur during summer when gas service to Unit 
2 should not be constrained, and (3) Panda may have other options to deliver 
gas for Unit 2 operation when TCO IT service is unavailable.


Fuel Oil Availability

      The harsh weather conditions likely to spur a WGL Peak Period Release 
are also conditions most likely to create spikes in demand for fuel oil in 
the area.
- ---------------------------
(36) 961 MMBtu/turbine hour x 216 turbine hours x .13869 MMBtu/gallon = 
1,496,690 gallons.  503,310 gallons remaining assumes that 2,000,000 gallon
capacity on-site storage tanks are full at start of heating season.
(37)  961 MMBtu/turbine hour x 96 turbine hours x .13869 MMBtu/gallon.
 

Attempting to arrange for supply during such a demand spike could prove 
difficult and costly.  Despite the plentiful supply of fuel oil in the region,
interviews conducted by Pace with several suppliers suggest that during harsh
weather conditions, such as the winter storm in February 1994, supplies of fuel
oil were tight, making "off the rack" or spot purchases of fuel oil difficult. 
Further, it helps service to have a standing relationship with suppliers.

      Under normal conditions there should be no problem obtaining fuel oil 
supply. Baltimore is a major supply and processing center for petroleum 
products.  The Fairfax and Newington  centers in Virginia are smaller, but 
still host substantial fuel oil suppliers. These three terminals would provide 
the Facility with over 25 major resellers within a 60-mile  radius; among them 
are Crown, Exxon, Amerada  Hess, Amoco, B.P., Chevron, and Texaco.  Most 
suppliers in Baltimore obtain fuel oil from Colonial Pipeline, and some also
have facilities to be supplied by tankers off the Chesapeake Bay.  Pace 
interviews with four major Baltimore resellers totaled their storage capacity 
of low sulfur No. 2 fuel oil at 822,000 barrels.  Fairfax and Newington's 
total capacity of low sulfur No. 2 fuel oil is estimated by Pace at 200,000 
barrels each, and all of these supplies are provided from Colonial Pipeline.

      Transportation of fuel oil to the Facility will be accomplished by tanker
trucks.  Baltimore offers many fuel oil trucking firms such as Fleet 
Transportation,  Baltimore Tanklines, and Carrol Independent.


Air Permit

      Under normal conditions, the Facility would be able within its air permit
restrictions to combust fuel oil up to 1,200 turbine hours per year, or 
8,098,637 gallons per year.  Panda's maximum of 2,400 turbine hours per year of
No. 2 distillate oil use only applies if certain events, such as a PJM 
Emergency Condition, are declared. 

Fuel Oil Pricing

      Panda is reimbursed for Unit 2's operation on regular fuel oil, assuming 
the PPA conditions are met, based on No. 2 fuel oil published spot prices in 
the major East Coast regional markets.  To meet environmental restrictions, 
Panda is required to purchase a higher grade of oil which is generally more 
expensive than regular No. 2 oil.  Additionally, there is no explicit 
reimbursement for local fuel oil transportation charges, which may cost between
3-5 cents per gallon, although the initial oil rate provides a margin of 
approximately 3.5 cents per gallon (25 cents per MMBtu).

     A possibility does exist that TCO would be interrupted, forcing Panda to 
use fuel oil, but IT service was available on Transcontinental Gas Pipeline 
("Transco").   The PPA includes availability of IT on Transco as well as on TCO
for determining whether gas is available on an interruptible basis for fueling 
Unit 2. 

      Pace's analysis of recent Baltimore harbor No. 2 Low Sulfur oil prices 
and the OI suggests that Panda's per-unit cost for fuel oil will be higher than
the per-unit price in the payment formula for fuel oil operation (although the
total payment will exceed fuel oil cost).  The difference between the payment
index and Pace's estimate of burnertip cost averaged $0.09/MMBtu in 1994.

      Our analysis indicates the costs and revenues for fuel oil operation 
should be highly linked in movement over time.  Based on this linkage, Panda 
should be able to obtain fuel oil at a price similar to the regional prices 
used in the PPA for payments. 

Pro Forma Model

      The pro forma model treats oil indices as parallel in the calculation of
revenues and costs.   This is a simplification that may understate costs, 
because the Panda will need to purchase low sulfur No. 2 fuel oil and revenues 
will be based on regular No. 2 fuel oil (which generally is less expensive).  
For the following reasons, Pace finds the pro forma modeling of fuel oil 
prices to be reasonable:  (1) The historicalprice differences between oils 
observed by Pace tend to narrow in the winter when Panda expects to operate 
Unit 2 on oil, and (2) the index disparity estimated by Pace of approximately 
$0.09/MMBtu appears to not be significant to overall financial projections.


                         VI.  FUEL MANAGEMENT
       Sound fuel management will be required to ensure that the Facility 
effectively and economically matches gas dispatch with electric dispatch.  The
importance of fuel management stems from operational requirements, such as 
meeting pipeline nomination deadlines, and from contractual obligations with 
PEPCO.  The PPA requires the Facility to meet most if not all dispatch orders, 
maintain a highly reliable fuel supply, and ensure that variable costs are 
below the energy payments.

      Panda has executed a contract with CDC to provide fuel management and 
has drafted a fuel management plan.


Fuel Management Agreement And Plan

      Panda and CDC have executed a Fuel Supply Management Agreement ("FSMA") 
to provide fuel management for the Facility.  CDC and Panda have also 
prepared a Fuel Management Plan (the "plan") which is not yet final.  Through 
these agreements, CDC will act as fuel manager for the Facility, managing and 
administering Panda's gas supply and transportation to the Facility.  CDC's
performance is backed by a corporate warranty from MCN.


Capacity Release

      The FSMA contains provisions for CDC to act as Panda's agent in arranging
for the release of Panda's firm capacity on the project's interstate gas 
pipelines when the capacity is not needed by the Facility.  CDC can only act 
with Panda's approval and the contract stipulates that all capacity releases 
will be on a recallable basis.  CDC will receive a fee of 5% of the reservation
charge recovered from the release of pipeline capacity.

      The plan calls for capacity release to be directed by Panda personnel.  
Panda will monitor the use of its capacity and determine the amount to be 
released after consultation with CDC.   The plan further states that capacity  
releases will be consistent with PEPCO's dispatch of the Facility. In addition,
releases of capacity will not exceed a certain number (that is not yet 
specified in the draft plan) of days without lender approval.  If implemented 
as proposed, these restrictions should allow capacity release without material 
risk to the Facility.


Excess Gas Sales

      The FSMA provides that quantities of gas supply not needed at the 
Facility to meet dispatch may be marketed and sold by CDC.  CDC will collect 
a fee of 25% of any positive difference between the sale price and Panda's 
weighted average cost of gas. 

      The plan envisions excess gas sales resulting after direction from Panda
personnel.  This will occur after consideration of alternative action such as
building a positive imbalance on the pipelines or reducing the volume of gas 
received from suppliers.


Oil Purchase

      The FSMA does not create a substantive obligation on CDC in making fuel 
oil arrangements.  CDC's only role is as credit enhancement to Panda to help 
Panda arrange fuel oil supply contracts with suppliers.

Nominations/Balancing

    CDC is required to use its best efforts to successfully nominate gas 
volumes at each pipeline receipt and delivery point to meet electric 
dispatch.  CDC is required to use reasonable efforts to maintain a balance 
between pipeline receipts and deliveries.

      The plan specifies that all nomination and volume changes will be 
directed by Panda.   After receiving direction from Panda, CDC will notify 
all suppliers and transporters of nominations, scheduled volumes and dates.


  Gas Supply Nominations

     Panda has a great deal of flexibility in nominating gas supply.  This 
flexibilityprovides Panda with tools to minimize the cost of gas required to 
operate the Facility.  Minimizing gas cost is particularly important in light 
of the PPA's requirements that variable costs not exceed energy payments. The
GSA specifies the following procedures for nominating supply:

   -     Tier  1:  Two days prior to the earliest of first-of-month pipeline 
         nomination deadlines, Panda must submit supply nominations for each 
         day of the following month.  On 24-hours notice, Panda may change the 
         nomination for that day within  the 6,000-8,000 MMBtu range.  Panda 
         may request a change of quantity on shorter notice, and CDC is to use
         reasonable efforts to satisfy such requests.
  
   -    Tier 2:  Two days prior to the earliest of first-of-the-month pipeline
        nomination deadlines, Panda must submit supply nominations for each 
        day of the following month.  On 24-hours notice, Panda may change the 
        nomination.  Panda may request a change of quantity on shorter notice, 
        and CDC is to use reasonable efforts to satisfy such requests.
  
   -    Tier 3:  Panda needs to provide 24-hour notice prior to the day of 
        delivery.  Panda may request a change  of quantity on shorter notice, 
        and CDC is to use reasonable efforts to satisfy such requests.
  
      These nomination requirements essentially allow Panda to take advantage 
of intramonth swings in gas commodity prices. Although Panda needs to avoid 
making changes that would result in triggering the take-or-pay clauses in the 
GSA, Panda is free to switch monthly gas requirements between Tier 2 and Tier 3
to take advantage of a lower price.

     There is also flexibility in Tier 1 nominations.  Panda must always take
at least 6,000 MMBtu of Tier 1 gas, but may change its nomination between 6,000
- - 8,000 MMBtu on 24 hours notice.   This flexibility provides Panda with 
approximately 2 hours of supply for Unit 1 dispatch, which is additional 
assurance that Panda will be able to obtain gas supply to meet the must-run
portion of the Facility.  This flexibility also provides Panda with a mechanism
for taking advantage of changes in the market for natural gas.

      To serve the must-run hours, the Facility requires a maximum of 49,840 
MMBtu per week.  An even daily take to build up to this quantity would be 
7,120 MMBtu per day--a figure within the 6,000-8,000 MMBtu range.  If natural 
gas market prices spike, Panda may be able to use the flexibility to obtain 
relatively cheap gas to serve other dispatch of the Facility or build a 
positive imbalance for use at a later time.   This flexibility should not be
overstated--the 2,000 MMBtu range is about 8% of the total daily requirements 
for Unit 1 at full dispatch.



  Pipeline Nominations


      Nominating for pipeline service generally requires making an estimate of 
daily volumes before the start of the month and then confirming these 
quantities on a daily basis by a certain deadline.  Panda's nomination 
requirements are fairly flexible and do not impose an unusual burden on the 
Facility obtaining gas supply to meet electric dispatch.  Panda's earliest
deadline is on CLNGwhich requires that nomination be received by 3 p.m. for 
the following day.  Thedetails on daily nomination requirements follow below:

- -    TCO

Rolling nomination schedule on TCO requires nominations by 4:00 p.m. for gas 
to flow starting at 8:00 a.m. the next day.  Nominations made at 8:00 a.m. will
be effective for gas flowing at 12:00 p.m. that day.

- -    CLNG

Nominations must be made by 3:00 p.m. for next day delivery. 

- -    WGL

Nominations need to be made by 8:00 a.m. for delivery during that day.  One 
intra-day change is permitted to the nominated quantity during the day.


Expertise of CDC Fuel Management

     Pace finds that CDC has the expertise needed to fulfill its fuel 
management obligations for the Facility.   CDC's experience with the Ludington 
gas-fired 123 MW cogeneration facility, of which it is a 50% owner and fuel 
supplier, should provide a further understanding of the fuel supply and 
transportation requirements of gas-fired cogeneration projects.   CDC also has 
other, smaller cogeneration facilities in operation.  CDC's gas marketing 
operations are growing rapidly, topping 140 Bcf in 1994, and show every 
appearance of being well-managed and well-placed in the market.


                                   Respectfully Submitted,

                                        /S/

                                   C.C. PACE RESOURCES, INC.



EXHIBIT A:  STATISTICAL ANALYSIS OF GSA AND PPA FUEL-RELATED INDICES
                           
                           
      The PPA's energy payment corresponding to Panda's firm market-priced gas 
supplies is based upon a combination of Appalachian and Gulf Coast prices. 
Panda's actual cost for firm  market-priced gas supplies is based on Gulf Coast
gas prices (i.e., the Henry Hub. LA NYMEX price).(38)   A fundamental linkage 
issue is how a revenue index based on half Appalachian and half Gulf Coast 
prices will compare with a cost index based solely on Gulf Coast gas prices.

      Pace analyzed the historical relationships and price movements of the 
Appalachian and Gulf Coast spot gas markets.  Pace's findings, in summary, are 
the following:

     -    The cost and revenue indices appear to track closely based on 
          historical and statistical analysis.  The correlation between the 
          historical prices of the cost and revenue indices is strong.  
          Regression estimates of the FGMR energy payment as a function of 
          Panda's marginal burnertip cost and of the commodity portion of the 
          FGMR energy payment and the gas commodity cost both capture 98% of 
          the variation in the payment, respectively.  There is an obvious 
          close linkage between the two series with the desired result that 
          payments generally exceed costs.

     -    Small trend effects may be present that are working against the 
          project, but these effects should not be overstated.  Recently, 
          increases in the Appalachia/Louisiana commodity index (revenue) 
          have been less than increases in the Louisiana index (cost), with 
          the positive margin of the revenue index eroding by one cent ($0.01)
          per year.  Pace believes the fundamental market linkages between the
          indices will not allow this erosion to continue indefinitely and that
          the index differential will stabilize.  Further, the apparent 
          erosion  may itself be illusory due to imperfections in the 
          statistical tests.
- --------------------------
(38)  Panda's cost could be based on Appalachian prices if Panda chooses to 
take Tier 3 supplies instead of Tier 2.  This possibility does not present 
additional risk because Panda has the operational flexibility to choose 
Tier 3 gas only when it presents an economic benefit.
       
       
Price Differential between Louisiana and Appalachia Supply

       A fundamental linkage question is how a revenue index based on half 
Appalachian and half Gulf Coast prices will compare with a cost index based 
solely on Gulf Coast gas prices.

      Historically, gas prices in the Appalachian producing region have been 
higher than Gulf Coast gas prices.   There are a number of reason for this. The
quality of the gas is not  a reason, as gas quality between the basins does not
vary significantly.  One factor is that per-unit production costs are higher
in Appalachia than in the Gulf Coast region.  More importantly, Appalachian
gas is closer to the major Northeastern and Mid-Atlantic market regions.  From
a common market price, Appalachian producers have, in effect, a higher netback
price because transportation costs are less.

      The price differential between the basins is not constant. To a large 
degree, this reflects the volatility in the value of transportation.  
Transportation capacity is a "use it or lose it" commodity of limited supply.  
During periods of high demand (which can be seasonally, daily, or even hourly)
its value can rise quickly.  When demand is less than available capacity, the
value of transportation can drop to variable costs.

      Other factors in addition to transportation also can affect the price
differential.  Examples of these factors are production  requirements based
on reservoir characteristics, weather differences between the producing 
regions, and demands in markets served from the Gulf Coast region but not 
Appalachia (e.g., California and  Florida).  The differential exhibits
seasonal patterns reflecting the value of transportation in winter periods, 
but can also widen or shrink in difficult-to-predict ways.

      Figure A-1 graphically presents Appalachian and Gulf Coast prices. 
Appalachian prices hold a fairly consistent margin above Gulf prices until late
1992.  After this point the relationship between the two regions becomes more 
complex.   The prices track together at some periods, but also diverge at 
times.  This increase in volatility and overall decrease in the margin between 
the two regions can be more readily seen in Figure A-2, which graphs the
percent that the two Appalachian prices comprise the sum of the PPA commodity 
index.  The late 1992 price differential drop is clear (including the only 
point in the five-year history that Appalachian prices were lower than 
Louisiana prices), as well as the narrower margin of Appalachian prices over 
Louisiana since that point.  The historic differential returns in February-May
1994.  Appalachia prices soared above Louisiana prices this past winter due to 
severe weather conditions along the east coast.


          FIGURE A-1.  PPA COMMODITY INDEX:  GULF & APPALACHIAN PORTION


                                 GRAPH
                           

                FIGURE A-2.  PERCENT OF CI FROM APPALACHIAN

                                 LINE CHART



      Simple correlation of an average of three Louisiana prices(39) and the 
FGMR commodity index average (CI) over the past five years is .98, a very 
strong indicator of a relationship between the indices.  The mean of the CI 
price 
- --------------------------
(39)  We used the Inside F.E.R.C.'s Gas Market Report Louisiana price point 
for the following three pipelines.  Tennessee Gas Pipeline, Columbia Gulf 
Pipeline, Texas Eastern Pipeline.  We avoided the particular Louisiana points 
used in the PPA FGMR commodity index to show that all Louisiana prices are 
highly correlated.



series was $1.91, while the mean of the Louisiana price series was $1.76--an 
average positive margin of $0.15.  The standard deviations were nearly 
identical, approximately $0.39, meaning the variance is distributed in nearly
identical fashion for both the price series.

      More sophisticated statistical analysis reveals some possible concerns. 
The simple exponential growth rate of the FGMR commodity index was only 6.6% 
per year over the past five years, compared to 8% per year for the Louisiana 
prices.  Simply put, Louisiana prices are rising faster than the Appalachian 
prices.  Additional analysis, using logs of the two series, shows similar 
results.  Over the past five years, the percentage increase in the FGMR 
commodity index lagged behind the percentage increase in the Louisiana index.
For every 10% increase in the Louisiana price, the FGMR commodity index 
increased only 8.6%.  Although this result is not favorable for the  project, 
it is not a significant concern for two reasons.  First, the apparent lag in 
Appalachian prices does not refute the primary finding that the two series are
closely linked.   Second, these findings may be a function of the high degree 
of correlation between the two series--what statisticians refer to as 
autocorrelation.  The primary message is that the series are linked and the
relationship appears to be stable.  A variable for time returned an extremely 
small coefficient and was not statistically significant.
 
     The type of relationship illustrated by the graphs and the statistical 
analysis is complex, but stable enough to suggest that the project would not 
be at risk by contracting for supply based solely on Louisiana prices.  The
five-year history of the two series would suggest that over the long term, the
margin (FGMR commodity index greater than Louisiana average) will gradually 
erode at approximately 1 cent ($0.01) per year.
 
      Stepping back from historical statistics and considering market 
structures, Pace believes the erosion of the margin between the basins will 
not continue indefinitely.   In other words, Louisiana prices cannot 
indefinitely continue to increase at a higher rate than Appalachian prices.  
We believe the changes in the price differential predominately reflect the 
market dynamics of the restructuring of the gas transportation industry, and 
the addition of new transportation capacity.  Over time, the price 
differential should stabilize at a level a few cents less than the historic 
differential.


FGMR Revenue Versus Tier 2 Gas Cost

      This section examines the relationship between the PPA's FGMR energy 
payment and Panda's marginal burnertip cost, and the relationship between the 
CI, the commodity subcomponent of the FGMR, and the commodity portion of the 
GSA Tier 2 price (NYMEX-based or Louisiana spot-price based if price ceiling
in effect).

      The GSA Tier 2 gas price is set according to the nearmonth NYMEX futures 
contract (average of last three days of contract settlement prices) with an 
additional margin of $0.50/MMBtu.   This price is capped by a ceiling based on 
delivered spot gas prices into ANR pipeline in Louisiana.  The price ceiling is
calculated as 1.02 times the simple average of the spot prices plus 
$0.60/MMBtu.  Because we expect the NYMEX price to approach the price for 
Louisiana spot gas (NYMEX price is based at Henry Hub, Louisiana) we do not 
expect the price ceiling to be in effect except for rare circumstances.

      Historical analysis of the price ceiling and the NYMEX price confirm this
expectation.  While the ANR prices are often a few cents less than the NYMEX 
price, the total price ceiling has almost always been above the NYMEX price 
plus $0.50/MMBtu.  The tendency for the average of the ANR prices to be lower 
than the NYMEX price probably reflects the value of gas at the Henry Hub, a 
major U.S. market center.  Figure A-3 shows the gas commodity components of the
gas price ceiling and the NYMEX based price index.   Figure A-4 compares the
total Tier 2 price indices: the gas price ceiling and the NYMEX price plus 
$0.50/MMBtu.



                     FIGURE A-3.  GAS COMMODITY COMPONENTS

                                BAR CHART




                       FIGURE A-4. PRICE CEILING

                               BAR CHART
     
      During the 1991- 1994 period, the Tier 2 gas price would have been almost
always the NYMEX plus $0.50/MMBtu price.   Occasionally, such as in June 1994,
the price ceiling would have been in effect.  Even in these instances, the 
difference between the NYMEX plus $0.50/MMBtu price and the price ceiling is 
only a few cents. 

       A point not illustrated on the graph is that historically, the last 
three days of NYMEX futures trading are usually flat--the price generally does 
not change.  This provides some assurance that the futures market--at least 
for the near month contracts--is robust and is not prone to wide fluctuations.
This past winter this pattern did not hold due to the extreme tightness of 
supply on the east coast. 

      Figure A-5 illustrates the PPA's FGMR payment and the marginal burnertip 
cost of gas, which is the effective gas price (either the NYMEX-based price or 
the price ceiling) plus variable transportation cost.  There is obviously a 
close linkage between the two series, witg the desired result that the payments
generally exceed the costs.  Additionally, the margin, or "gap," between the 
revenue and cost appears to be increasing slightly over time, and the gap 
appears to be larger during winter periods when both series rise.


                  FIGURE A-5.  F G M R & MARGINAL BURNERTIP COST

                             GRAPH



      Regression analysis of the gas cost plus variable transportation 
(marginal cost at the burnertip) with the FGMR energy payment produced 
statistically significant results suggesting strong linkage.  The revenue 
payment was modeled as a function of the marginal burnertip cost of Tier 2 gas,
with a time variable to detect trend effects, and a winter variable to detect 
seasonal effects.  The estimated equation is:

         FGMR = -.03 + .004*TIME + .075*WINTER +  1.003*COST.
                        
      The R2 was quite high, .98, meaning that 98% of the variance in the 
payment was explained by the equation.  The coefficients by the variables are 
interpreted to mean that there is a slight increase in the payment relative to 
the cost over time and a slight increase in the payment relative to cost during
winter periods. However, these effects are barely present--note the small size
of the coefficients--and the dominant message is that the two series are 
closely linked.   Care should be taken when making inferences regarding the 
trend variables.  The FGMR and COST are so highly related that the variables 
TIME and WINTER may be returning high values which are spurious due to 
autocorrelation.

      The widening gap between the FGMR and the burnertip cost may be due in 
part to changes in transportation cost. In 1990, variable transportation cost 
on Columbia Gas was in excess of $0.18 per MMBtu.  Variable transportation cost
has fallen consistently since that time and is now only $0.03 per MMBtu.  A 
driving factor in this change has been FERC Order 636, which mandated a switch
to Straight Fixed Variable pipeline rate design, which shifts costs from the 
variable charge to the demand charge.

      Backing the analysis "upstream," we also examined the relationship 
between the cost of Tier 2 gas before the margin is added and without 
variable transportation cost, and the gas commodity component of the energy 
payment, the CI.

      Figure A-6 portrays the CI, the commodity portion of the FGMR, and the 
GSA Tier 2 gas price (without the GSA margin or variable transportation 
cost).  From the graph we can see what appear to be two very closely related 
indices. The CI appears to peak higher during winter periods and generally be 
above the gas cost.
     

               FIGURE A-6.  CI & GAS COMMODITY COST

                             GRAPH

       A regression estimate of the CI payment as a function of the gas cost, a
time variable and a variable to capture seasonal effects, produced 
statistically significant results highly suggestive of linkage.  The equation 
is as follows:

          CI = .24 - .001*TIME + .10*WINTER + .96*COST

      The equation returned an R2 of .98 and the coefficient for the COST 
variable was highly statistically significant. Interpreting the coefficients 
on the trend variables of TIME and WINTER is dangerous due to their small size.
As mentioned above, when two series are trending together upward over time 
conclusion about trend effects can be spurious.

      Although caution should be used in drawing inferences, the trend effects 
that are present would suggest that the CI is falling slightly over time, or 
closing the gap in the margin, while during winter the CI gets an additional
boost over cost.  However, the main point is that the two series are closely 
related. Further, we can conclude that the GSA should provide Panda the 
ability to fulfill the PPA requirement that variable costs for fuel be 
recovered through the energy payment.

                      EXHIBIT B:  LNG GAS QUALITY ISSUES
                        
      CLNG's operational history  reveals some potential problems with the use 
of regassified liquefied natural gas ("LNG").  CLNG acknowledges that the LNG 
operations 14 years ago resulted in widespread problems due to the Btu content 
of the imported gas. Burners needed to be retrofitted as far away as West 
Virginia.  (The problem was particularly aggravating to customers because LNG 
operations were shortlived and retrofitting needed to be reversed.)  CLNG 
stated that the problem then was primarily caused by high ethane content in 
the Algerian gas supply, which was not processed prior to shipment.

     CLNG stated that it recognizes a significant additional burden on it would
exist in any future LNG certificate proceeding because, unlike 14 years ago, 
there are customers receiving non-LNG service directly off of CLNG.  While the 
contracts are confidential, CLNG stated that WGL has executed a firm peaking 
service contract (which provides for firm transportation service along with 
peaking service) for 50,000  MMBtu/d; other peaking service customers have made
long-term commitments for 220,000 MMBtu/d; and that PEPCO is expected to make 
commitments for the Chalk Point plant after the open-access tariff is 
established (right now PEPCO receives service through WGL.)

      CLNG stated that its strategy would be to require the gas supplier to 
provide gas with specifications which allow LNG operations to deliver normal
pipeline quality gas.  CLNG was confident that such supplies are available, and
noted that the Algerian source originally used is now processed to remove the 
ethane.  CLNG further pointed out that their LNG marketing is currently 
dormant.

      The  current CLNG certificate applications and rulings specifically  do 
not provide CLNG with the authorization to provide LNG import services.  While 
import authority for the gas molecules resides with DOE, not FERC, FERC has 
jurisdiction over the facilities used to perform the import.  This means that 
CLNG would need to receive a certificate from FERC and DOE to provide an LNG 
import service.

      Such a proceeding at FERC would provide a full litigation forum in which 
the details of the service would be determined.  Panda-Brandywine, L.P. would 
receive notice of the initiation of such a certificate proceeding, and also 
there would be public notice provided.  Any party could intervene and 
participate fully.  The impact of the proposed service on existing customers 
would be a directly  relevant consideration of such a proceeding.
 
     An indication of FERC policy in such a proceeding is provided by the 
tariff currently in place and governing LNG import service by Distrigas in 
Massachusetts.   The tariff provides a cap on Btu contact and brackets the gas
constituents to specific ranges.  It seems reasonable to Pace to expect a 
similar outcome in any CLNG proceeding, and perhaps even a more rigid 
requirement to ensure the safety of the residential and commercial customers 
served by WGL directly off of CLNG. 

      Pace has spoken to parties directly involved with LNG operations and 
confirmed the statements of CLNG that LNG supplies are available which can, 
with appropriate operations, provide acceptable gas supplies.  Algerian LNG is
provided at 1,075 to 1,082 Btu/cf and other supplies are at 1,070 to 1,120
Btu/cf.  We were informed that significant Btu increase occurs mainly if 
"heavy weatherization" occurs and that this means that storing the LNG for 
approximately 1 year can increase the Btu content to the range of 1200 to 1250
Btu/cf. Appropriate cycling of the supplies avoids this.

     In summary:

- -     The Project has regulatory protection. CLNG would be required to obtain a
certificate from FERC to import  LNG.  That permit proceeding would provide the
Project and all other parties full rights of participation and litigation, with
the impact on existing service a relevant issue.   A  policy "marker" is 
provided by the existing Distrigas facility in Massachusetts, which is subject 
to tariff terms which limit the Btu content to a 1150 Btu/cf cap and the  
constituents to specific ranges.

- -    Other customers have the same interests as the Project.  CLNG has other 
significant long-term customers who have service interests parallel to the 
Project's. This includes a significant WGL residential and commercial load 
service through five WGL taps into CLNG, as well as peaking service customers.

- -     LNG operations can be performed within acceptable specifications.  The 
problems that occurred 14 years ago were caused by both the LNG operational 
details and the particular gas supply.  Processed LNG is available which has
high Btu constituents reduced when compared to the gas originally used at CLNG.
In fact, this is true for the Algerian source used originally.  Operationally, 
sources directly involved with LNG ongoing operations have reported to Pace 
that heating content is not a systemic problem, but one which occurs only with 
long storage periods.


              EXHIBIT C: PEAK PERIOD RELEASE DETAILS
                        
     This Exhibit details the costs Panda will incur and the payments Panda 
will receive from WGL.  An additional issueis examined concerning a fuel 
supply failure during a Peak Period Release.

PANDA COSTS

      Panda will pay the supplier for the gas taken by WGL under a Peak Period 
Release according the terms of the gas supply contract.  Up to 8,000 MMBtu will
be priced according to the Tier 1 portion of the GSA.  The Tier 1 rate is fixed
with an annual 4% escalation.  The remaining portion of the 24,000 MMBtu/day 
Panda can receive on a firm basis will be priced according to either the Tier 
2 or Tier 3 portion of the GSA.  The Tier 2 rate is set by a market index of 
monthly published gas prices, while the Tier 3 rate is a "market based" rate
determined solely by CDC.

      If Panda is dispatched during a Peak Period Release, most likely Panda 
will have to fuel the Facility on  No. 2 fuel oil.  If Unit 1 was fully 
dispatched and Panda intended to burn 24,000 MMBtu, but WGL elected a Peak 
Period Release, Panda would burn 24,000 MMBtu of fuel oil assuming that 
interruptible gas supply and transportation were not available.  Pace believes 
that this is highly likely given that the same climatic conditions that are 
requirements for a Peak Period Release also contribute to interruptions  of
service in the Northeast market area by pipelines.

      Under the PPA, Panda is paid for energy from Unit 1 based on gas price 
indices.  Even though Panda will be running on No. 2 fuel oil, Panda will be  
paid for electricity produced as if Panda had been operating using gas.

PANDA REVENUES FROM WGL

      Panda receives payment from WGL for Peak Period Releases through the 
banking mechanism.  Section 5.2 of the WGL contract details three options for  
resolving banked quantities of gas Panda may build up in account with WGL as a 
result of WGL exercising Peak Period Release.

     By the date March 31 following the occurrence of a peak period release, 
Panda must elect one of three options for resolving the credit in Panda's
account for the volumes released to WGL.  Panda may for a portion or all of 
the banked quantity:

     (1)  Elect to receive payment based on 1.5 times the Commodity Fee in 
          effect during the month of the peak period release, or if no 
          Commodity Fee was in effect, 1.5 times a published Louisiana gas 
          price plus maximum interruptible effective FERC gas transportation  
          rates on Columbia Gulf, TCO Gas and CLNG

     (2)  Elect to receive payment based on the actual cost of fuel oil used 
          during the day of the peak period release

     (3)  Elect to have WGL transport and deliver a quantity of gas 1.5 times 
          the  banked quantity.
     
      Option 2 has the clear benefit of being tied directly to the cost Panda 
has incurred, although as discussed below it is not clear exactly how the oil 
will be priced.  Short-term market changes in the movement of oil and gas 
prices could make Option 1 more economically beneficial at times.  Option 3 
is advantageous in the sense that Panda could substitute the Option 3 
quantities for fuel oil when Unit 2 is dispatched but interruptible 
transportation is unavailable.  Utilizing Option 3 would save the project
from burning fuel oil in this case, actually allowing the project to come out 
ahead due to providing 1.5 times the banked quantity.


Option 1

      There is little or no linkage between the rates under Option 1 and the 
rates Panda will pay for gas supply.  The Commodity Fee is determined at least 
five days before the month through  mutual negotiation by Panda and WGL.  The
alternative to the Commodity Fee is a price index set at the start of the month
for Louisiana supplies into Columbia Gulf plus interruptible maximum rates on 
Columbia Gulf, TCO Gas, and CLNG.

       This option may be of value, depending on the relationship of gas and 
No. 2 low sulfur oil prices.

      Although Pace has found a historical link between the prices of natural 
gas and oil, short term delinkages are possible due to temporary market 
changes.  The recent drop in gas prices is illustrative.  The price under the 
alternative gas index would have been $2.10/MMBtu in December 1994, making 
Option 1 unattractive (1.5 times $2.01 =  $3.02, $0.58 less than the price of 
No. 2 low sulfur oil in the Washington/Baltimore market).

Option 2

     Option 2 ensures that Panda will recover fuel oil based costs for running 
on fuel oil due to a peak period release.  Pace believes some logistical 
problems remain to be settled with this option as Panda may use fuel oil from 
storage and not purchase fuel oil on a day of a peak period release.  It is 
unclear whether the cost to replace the fuel oil used during the day would be 
used or how this cost would be determined.

Option 3

       This option provides Panda with the ability to substitute gas in Unit 2 
for fuel oil in the event that Unit 2 is dispatched and transportation is 
interrupted or gas supply is unavailable.  However, as is the case with Option 
1, it does not directly tie WGL payments to Panda's costs.  Option 3 is also
restricted as detailed below.

      According to the GSA, Panda must take a minimum 6,000 MMBtu every day, 
one fourth of the maximum daily firm quantity.  While not specifically stated 
in the contract, the wording of Option 3 implies that the entire banked 
quantity must be taken in one day.  Adding  to the daily minimum take a 
quantity 1.5 times the banked quantity  would likely result in more gas than 
Panda could burn on a day for Unit 1.  By using this option, Panda may create 
a positive imbalance in a segment of its transportation or would sell the 
excess gas supply.  Only if Unit 2 was dispatched and transportation or gas 
supply was unavailable would Panda be likely to use the entire quantity.

      Option 3 also includes a provision that it can only be exercised on a day
above 21 degrees F, making it unavailable on days when Panda is most likely to 
need supply due to IT transportation and gas supply interruption.  
Historically, transportation capacity becomes constrained, even when the 
temperature is in the 30s.  There may be opportunities then, for Panda to use 
Option 3 when the temperature is above 21 degrees F.

SUPPLY FAILURE DURING PEAK PERIOD RELEASE

      In the event of a Peak Period Release, Panda's account with WGL is 
credited for the quantity of gas taken by WGL during such release.  The supply 
intended for use by WGL may not arrive due to nonperformance by CDC or a 
transporter.  There would be no "banked quantity" in such a case because there
would be no gas supply for WGL to take.   Figure  F-1 presents a flow chart 
description of the possible outcomes under such a scenario and is discussed 
below.

                     FIGURE F-1.  PEAK PERIOD RELEASE

                                 CHART


     Without a banked quantity, Panda will not recover costs of running on 
fuel il through the resolution options in section 5.2 of the WGL agreement.  
Panda may look to CDC to make up the additional cost of operating on fuel oil 
through the liquidated damages provisions in the gas supply contract in the 
case where CDC's failure to deliver is unexcused.  However, Panda's recovery 
may be partially or totally subordinated to damages WGL incurs due to the 
provision in the WGL agreement in Section 5.1(b).  The limitation on damages 
under the supply contract may limit Panda's recovery.

           Nonperformance could be due to an event of force majeure.  Since 
Panda was anticipating being without its gas supply due to the Peak Period 
Release, Panda possibly could not declare a force majeure event under the PPA, 
and would therefore run if dispatched, incurring additional costs for fuel 
oil.  Restrictions on when a peak period release under the WGL agreement 
can be called limit the possibility of such occurrences.


<PAGE>                              
                              
                              
                              
                              
                              
                  C.C. PACE RESOURCES, INC.
                              
                    Officer's Certificate



           I, Daniel E. White, Senior Vice President of C.C. Pace Resources, 
Inc., DO HEREBY CERTIFY that:

           Except as set forth below, to our knowledge, since July 2, 1996, no
event affecting our report entitled "Panda-Brandywine, L.P. Generating 
Facility Fuel Consultant's Report" (the "Fuel Consultant's Report") or the 
matters referred to therein has occurred which makes untrue or incorrect in 
any material respect, as of the date hereof, any information or statement 
contained in the Fuel Consultant's Report or in the Prospectus constituting 
part of the registration statement on Form S-1 by Panda Interfunding 
Corporation and Panda Funding Corporation relating to the offering of Pooled 
Project Bonds, Series A-1 due 2012 by Panda Funding Corporation under the 
caption "Independent Fuel Consultant's Report-Brandywine" in the Prospectus 
Summary.

            Pace notes that Panda-Brandywine, L.P.'s (the "Partnership") rights
to firm gas transportation service from Columbia Gas Transmission Corporation
("Columbia Gas") under its FTS Service Agreement with Columbia Gas dated 
March 23, 1995 (the "Columbia Gas FT Agreement") are dependent upon 
completion of construction of a pipeline, which may not be completed prior to 
the expected commencment of a commercial operation of the Panda-Brandywine 
Facility. Construction of the pipeline was delayed as a result of a dispute 
with a land owner that has since been resolved.  Columbia Gas has obtained 
all required regulatory approvals and environmental permits and has resumed 
construction. The Partnership has informed Pace that Columbia Gas has provided 
a guaranty for firm gas transportation service to the Partnership commencing 
November 1, 1996.


                     WITNESS my hand this 11th day of October, 1996.


                     By:  /s/  Daniel E. White
                     Name:     Daniel E. White
                     Title:    Senior Vice President

                              



No   dealer,  salesman  or  other    
person  has  been  authorized  to                $105,525,000
give  any information or to  make    
any      representations      not                   [logo]
contained   in  this  Prospectus,    
and,   if  given  or  made,  such    
information   or  representations    
must   not  be  relied  upon   as    
having  been  authorized  by  the               OFFER TO EXCHANGE      
does  not constitute an offer  to   
sell,  or  a solicitation  of  an         11-5/8% Pooled Project Bonds,
offer   to  buy,  the  securities              Series A-1 due 2012 
offered     hereby     in     any   
jurisdiction  where,  or  to  any   which have been registered under the
person  to  whom, it is  unlawful              Securities Act
to    make    such    offer    or       for any and all outstanding   
solicitation.   The  delivery  of     
this  Prospectus at any time  and         11-5/8% Pooled Project Bonds, 
any   sale  made  hereunder  does              Series A due 2012 
not  imply  that the  information                     
contained  herein is  correct  as                    of
of any time subsequent to the date
hereof.                                   PANDA FUNDING CORPORATION

                                        Unconditionally Guaranteed By
 
                                       PANDA INTERFUNDING CORPORATION

                                               ----------------
       [TABLE OF CONTENTS]                       PROSPECTUS
                                               ----------------

                                           The Exchange Agent is:

                                            BANKERS TRUST COMPANY

                                                By Facsimile:
                                               (212) 250-6657

Until ____ (90 days after the date        Confirmation by Telephone:
of this Prospectus, all dealers                (212) 250-6657
effecting transactions in the 
securities offered hereby, whether    By registered Mail/Hand Delivery/
or not participating in this                  Overnight Courier:
distribution, may be required to
deliver a Prospectus. This delivery          Bankers Trust Company
requirement is in addition to the               4 Albany Street
dealers to deliver a Prospectus            New York, New York  10006
when acting as underwriters with
respect to their unsold allotments
or subscriptions.                         Attention: Mr. Mathew Seeley


                                             _____________, 1996





















                             PART II
                                
             INFORMATION NOT REQUIRED IN PROSPECTUS
                                

Item 13.  Other Expenses of Issuance and Distribution

    The  following  is a statement of estimated  expenses  to  be
incurred  in  connection with the offering of the 11-5/8%  Pooled
Project  Bonds, Series A-1 due 2012 of Panda Funding  Corporation
(the "Registrant") covered by this Registration Statement, all of
which  will  be  paid  by the Registrant and  Panda  Interfunding
Corporation (the "Co-Registrant"):

   Securities and Exchange Commission Registration Fee      $ 36,388
   Accounting Fees and Expenses                               30,000
   Legal Fees and Expenses                                    42,000
   Exchange Agent and Trustee Fees and Expenses                7,000
   Independent Engineers' Fees and Expenses                    2,000
   Fuel Consultants' Fees and Expenses                         3,000
   Miscellaneous                                               9,612
                                                            --------
       Total                                                $130,000
                                                            ========

Item 14.  Indemnification of Directors and Officers.

      The Certificate of Incorporation of the Registrant and  the
Amended  and  Restated Certificate of Incorporation  of  the  Co-
Registrant  provide that to the fullest extent permitted  by  the
Delaware General Corporation Law, a director thereof shall not be
liable  to  such  corporation or its  stockholders  for  monetary
damages  for  breach  of  fiduciary  duty  as  a  director.   The
Registrant's and the Co-Registrant's Bylaws provide for mandatory
indemnification  to  directors (including independent  directors)
and  officers of the corporation, except to the extent prohibited
by  law, if such person acted in good faith and in a manner  such
person  reasonably believed to be in or not opposed to  the  best
interest  of  the corporation and, with respect to  any  criminal
action  or proceeding, had no reasonable cause to believe his  or
her  conduct  was  unlawful.  No person shall be  indemnified  in
respect  of any claim or matter as to which such person has  been
adjudged  to  be  liable  to  the corporation,  unless  otherwise
adjudged by the court.


Item 15.  Recent Sales of Unregistered Securities

    Information  regarding the securities sold by the  Registrant
and  the  Co-Registrant during the last three years is set  forth
below.   None of such securities have been registered  under  the
Securities Act of 1933, as amended (the "Securities Act").

Common Stock

   On  July 25, 1996, the Registrant issued 1,000 shares  of  its
common  stock to the Co-Registrant for the consideration of  $10.
Exemption from registration of the such shares of common stock is
claimed under Section 4(2) of the Securities Act.

   On July 25, 1996, the Co-Registrant issued 1,000 shares of its
common stock to Panda Energy Corporation for the consideration of
$10.   Exemption from registration of the such shares  of  common
stock is claimed under Section 4(2) of the Securities Act.

Series A Bonds and Guaranty

    On July 31, 1996, the Registrant issued and sold for cash, at
par, to Jeffries & Company, Inc. $105,525,000 aggregate principal
amount  of  its 11-5/8% Pooled Project Bonds, Series A  due  2012
(the  "Series  A  Bonds").  Jeffries & Company, Inc.  placed  the
Series   A   Bonds  with  qualified  institutional   buyers   and
institutional  accredited  investors.  The  Series  A  Bonds  are
unconditionally guaranteed by the Co-Registrant.  The  Registrant
and   Co-Registrant  paid  total  commissions  and   underwriting
discounts  equal  to $2,110,500 to Jeffries &  Company,  Inc.  in
connection with such transaction. Exemption from the registration
of  the Series A Bonds and the guaranty thereof is claimed  under
Section  4(2)  of  the Securities Act and Rule  144A  promulgated
thereunder.

Item 16.  Exhibits and Financial Statement Schedules

     (a)  Exhibits:

Exhibit
Number    Exhibit Description

 3.01     Certificate ofIncorporation of Panda Funding Corporation.

 3.02     Bylaws of Panda Funding Corporation.

 3.03     Specimen of Panda Funding Corporation Common Stock
          Certificate.

 3.04     Amended and Restated Certificate of Incorporation
          of Panda Interfunding Corporation.

 3.05     Bylaws of Panda Interfunding Corporation.

 3.06     Specimen of Panda Interfunding Corporation Common
          Stock Certificate.

 4.01     Trust  Indenture dated July 31, 1996 among  Panda
          Funding Corporation, Panda Interfunding Corporation and
          Bankers Trust Company, as Trustee.

 4.02     First  Supplemental Indenture to Trust  Indenture
          dated  July  31, 1996, among Panda Funding Corporation,
          Panda   Interfunding  Corporation  and  Bankers   Trust
          Company, as Trustee.

 4.03     Form  of  Second  Supplemental  Indenture  dated
          ______,   among   Panda  Funding   Corporation,   Panda
          Interfunding Corporation and Bankers Trust Company,  as
          Trustee.*

 4.04     Form of 11-5/8% Pooled Project Bonds, Series A due
          2012 of Panda Funding Corporation.

 4.05     Form of 11-5/8% Pooled Project Bonds, Series  A-1
          due 2012 of Panda Funding Corporation.

 4.06     Registration Rights Agreement dated July 31, 1996
          among  Panda  Funding Corporation,  Panda  Interfunding
          Corporation and Jefferies & Company Inc.

 4.07     Collateral Agency Agreement dated July 31,  1996,
          among  Panda  Interfunding Corporation,  Panda  Funding
          Corporation and Bankers Trust Company, as Trustee under
          the  Indenture,  dated  as of July  31,  1996,  and  as
          Collateral Agent.

 4.08     Subrogation and Contribution Agreement dated July
          31,  1995, among Panda Interfunding Corporation,  Panda
          Funding  Corporation and Panda Interholding Corporation
          and each PIC U.S. Entity that is a signatory thereto.

 4.09     Guaranty Agreement (PIC U.S. Entity Subsidiaries)
          dated  July  31, 1996 by Panda Interholding Corporation
          in  favor of Bankers Trust Company, as Collateral Agent
          for  the  benefit of the Secured Parties as  thereafter
          defined.

 5.00     Legal  Opinion  of  Chadbourne  &  Park,  L.L.P.,
          counsel for the Registrant and Co-Registrant.*

10.01     PIC  Loan  Agreement  dated  July  31,  1996
          between Panda Funding Corporation, as Lender and  Panda
          Interfunding Corporation, as Borrower.

10.02     Loan  Agreement dated July 31, 1996  between
          Panda  Interfunding Corporation, as  Lender  and  Panda
          Cayman Interfunding Company, as Borrower.

10.03     Promissory Note issued by Panda Interfunding
          Corporation   on  July  31,  1996  to   Panda   Funding
          Corporation  in  the  original  principal   amount   of
          $105,525,000,  endorsed to Bankers  Trust  Company,  as
          Collateral Agent.

10.04     Security  Agreement  dated  July  31,  1996,
          between  Panda  Interfunding  Corporation  and  Bankers
          Trust Company, as Collateral Agent.

10.05     Security  Agreement  dated  July  31,   1996
          between  Panda  Funding Corporation and  Bankers  Trust
          Company, as Collateral Agent.

10.06     Security  Agreement  dated  July  31,   1996
          between  Panda Cayman Interfunding Company,  as  Debtor
          and Panda Interfunding Corporation, as Secured Party.

10.07     Stock  Pledge Agreement (Panda  Interfunding
          Corporation  Stock) dated July 31, 1996  between  Panda
          Energy  Corporation  and  Bankers  Trust  Company,   as
          Collateral Agent.

10.08     Stock   Pledge  Agreement  (Panda   Funding
          Corporation and PIC Entity Stock) dated July  31,  1996
          between  Panda  Interfunding  Corporation  and  Bankers
          Trust Company, as Collateral Agent.

10.09     Trust  Indenture dated July 31,  1996  among
          Panda-Rosemary   Funding  Corporation,  Panda-Rosemary,
          L.P. and Fleet National Bank, As Trustee.

10.10     First Supplemental Indenture dated July  31,
          1996 to Trust Indenture dated July 31, 1996 among Panda-
          Rosemary Funding Corporation, Panda-Rosemary, L.P.  and
          Fleet National Bank, as Trustee.

10.11     Form of 8-5/8% First Mortgage Bonds due  2016
          of Panda-Rosemary Funding Corporation.

10.12     Deposit and Disbursement Agreement dated July
          31,  1996,  among  Panda-Rosemary Funding  Corporation,
          Panda-Rosemary,   L.P.,   Fleet   National   Bank,   as
          Collateral Agent and Fleet National Bank, as Depositary
          Agent.*

10.13     Collateral Agency and Intercreditor Agreement
          dated  July  31,  1996  among  Panda  Rosemary  Funding
          Corporation, Panda-Rosemary, L.P., The L/C Issuer,  The
          Trustee  Under  The  Trust  Indenture,  The  Depositary
          Agent,  The  Collateral  Agent and  The  Other  Secured
          Parties Named therein.

10.14     Deed  of Trust and Security Agreement  dated
          July 31, 1996 by Panda-Rosemary, L.P., Grantor, Ross J.
          Smyth,  Trustee, and Fleet National Bank, as Collateral
          Agent, the Beneficiary.

10.15     Security Agreement dated July  31,  1996  by
          Panda-Rosemary,  L.P.  to  Fleet  National   Bank,   as
          Collateral Agent.

10.16     Security Agreement dated July  31,  1996  by
          Panda-Rosemary  Funding Corporation to  Fleet  National
          Bank, as Collateral Agent.

10.17     General Partner Pledge and Security Agreement
          dated  July  31, 1996 by Panda-Rosemary Corporation  to
          Fleet National Bank, as Collateral Agent.

10.18     Limited Partner Pledge and Security Agreement
          dated  July  31, 1996, by PRC II Corporation  to  Fleet
          National Bank, as Collateral Agent.

10.19     Stock  Pledge and Security  Agreement  dated
          July  31,  1996,  by Panda Interholding Corporation  to
          Fleet National Bank, as Collateral Agent.

10.20     Stock  Pledge and Security  Agreement  dated
          July 31, 1996 by Panda-Rosemary, L.P. to Fleet National
          Bank, as Collateral Agent.

10.21     Partnership Guaranty dated July 31, 1996  by
          Panda-Rosemary, L.P. in favor of Fleet  National  Bank,
          as Trustee.

10.22     Reimbursement Agreement dated July 31, 1996,
          between  Panda-Rosemary, L.P.,  Panda-Rosemary  Funding
          Corporation  and Bayerische Vereinsbank  AG,  New  York
          Branch.

10.23     Irrevocable  Direct  Pay  Letter  of  Credit
          issued by Bayerische Vereinsbank AG.

10.24     Construction  Loan  Agreement   and   Lease
          Commitment   dated  March  30,  1996,  between   Panda-
          Brandywine,   L.P.   and   General   Electric   Capital
          Corporation.*

10.25     Promissory  Note issued by Panda-Brandywine,
          L.P.  on  April  10, 1995 to General  Electric  Capital
          Corporation  in  the  original  principal   amount   of
          $215,000,000.*

10.26     Security Deposit Agreement dated  March  30,
          1995,  among  Panda-Brandywine, L.P., as  Borrower  and
          Lessee,   Panda  Brandywine  Corporation,  as   General
          Partner,  General  Electric  Capital  Corporation,   as
          Construction Lender and Owner Participant, and  Shawmut
          Bank   Connecticut,  National  Association,  as   Owner
          Trustee, Lessor and as Security Agent.*

10.27     Deed  of Trust and Security Agreement  dated
          March  30,  1995 by Panda-Brandywine, L.P., Grantor  to
          Chicago  Title Insurance Company, Trustee for  the  use
          and  benefit  of  Shawmut  Bank  Connecticut,  National
          Association, as Security Agent, Beneficiary.

10.28     General Partner Pledge Agreement dated March
          30,  1995  by Panda Brandywine Corporation  to  Shawmut
          Bank  Connecticut,  National Association,  as  Security
          Agent.

10.29     Limited Partner Pledge Agreement dated March
          30,  1995  by Panda Energy Corporation to Shawmut  Bank
          Connecticut, National Association, as Security Agent.

10.30     Stock Pledge Agreement dated March 30, 1995,
          by  Panda  Holdings, Inc. to Shawmut Bank  Connecticut,
          National Association, as Security Agent.

10.31     Amendment Number 1 to Stock Pledge Agreement
          dated  March  30,  1995,  by Panda  Holdings,  Inc.  to
          Shawmut Bank Connecticut, National Association.

10.32     Amendment Number 2 to Stock Pledge Agreement
          dated  March  30,  1995,  by Panda  Holdings,  Inc.  to
          Shawmut Bank Connecticut, National Association.

10.33     Security Agreement, dated March 30, 1995  by
          Panda-Brandywine,  L.P.  in  favor  of   Shawmut   Bank
          Connecticut, National Association, as Security Agent.

10.34     Trust Agreement dated March 30, 1995 between
          General   Electric   Capital  Corporation,   as   Owner
          Participant,  and  Shawmut Bank  Connecticut,  National
          Association, as Owner Trustee.

10.35     Steam Lessee Security Agreement dated  March
          30,  1996  by  Brandywine Water  Company  in  favor  of
          Shawmut  Bank  Connecticut,  National  Association,  as
          Security Agent.

10.36     Assumption Agreement and Release dated  July
          31, 1996, by Panda Interholding Corporation in favor of
          General Electric Capital Corporation and Fleet National
          Bank.

10.37     Power Purchase and Operating Agreement, dated
          January 24, 1989, between Panda Energy Corporation  and
          Virginia Electric and Power Company.

10.38     Amendment  No. 1 to The Power  Purchase  and
          Operating  Agreement, dated October 24,  1989,  between
          Panda  Energy  Corporation and  Virginia  Electric  and
          Power Company.

10.39     Amendment  No. 2 to The Power  Purchase  and
          Operating Agreement, dated July 30, 1993, between Panda-
          Rosemary, L.P. and Virginia Electric and Power Company.

10.40     Fuel  Supply  Management  Agreement,  dated
          October  10,  1990, between Panda-Rosemary  Corporation
          and Natural Gas Clearinghouse.

10.41     Amendment Number 1 to Fuel Supply Management
          agreement,  dated March 5, 1991, between Panda-Rosemary
          Corporation and Natural Gas Clearinghouse.

10.42     Gas Purchase Contract, dated April 12, 1990,
          between  Panda-Rosemary  Corporation  and  Natural  Gas
          Clearinghouse.

10.43     Amendment of Gas Purchase Contract,  between
          Panda-Rosemary    Corporation    and    Natural     Gas
          Clearinghouse.

10.44     Pipeline Operating Agreement, dated February
          14,  1990,  between  Panda Energy  Corporation,  Panda-
          Rosemary  Corporation  and North Carolina  Natural  Gas
          Corporation.

10.45     Amendment  Number 1  to  Pipeline  Operating
          Agreement,  dated  May  7, 1990, between  Panda  Energy
          Corporation,  Panda-Rosemary  Corporation   and   North
          Carolina Natural Gas Corporation.

10.46     Assignment Agreement, dated June  15,  1990,
          between  Panda  Energy Corporation  and  Panda-Rosemary
          Corporation.

10.47     Amendment  Number 2  to  Pipeline  Operating
          Agreement,  dated  November  19,  1991,  between  Panda
          Energy  Corporation,  Panda-Rosemary  Corporation   and
          North Carolina Natural Gas Corporation.

10.48     Real  Property Lease and Easement  Agreement
          dated June 9, 1989, between The Bibb Company and Panda-
          Rosemary Corporation.

10.49     First Amendment to Real Property  Lease  and
          Easement  Agreement dated October 1, 1989, between  The
          Bibb Company and Panda-Rosemary Corporation.

10.50     Second Amendment to Real Property Lease  and
          Easement Agreement dated January 31, 1990, between  The
          Bibb Company and Panda-Rosemary Corporation.

10.51     Leasehold and Real Property  Assignment  and
          Assumption  Agreement dated January  6,  1992,  between
          Panda-Rosemary Corporation and Panda-Rosemary, L.P.

10.52     Third Amendment to Real Property  Lease  and
          Easement  Agreement dated March 15, 1996,  between  The
          Bibb Company and Panda-Rosemary, L.P.

10.53     Cogeneration Energy Supply Agreement,  dated
          January 12, 1989, between Panda Energy Corporation  and
          The Bibb Company.

10.54     First Amendment to Cogeneration Energy Supply
          Agreement, dated October 1, 1989, between Panda  Energy
          Corporation,  Panda-Rosemary Corporation and  The  Bibb
          Company.

10.55     Service  Agreement  dated  July  26,  1996,
          between Transcontinental Gas Pipe Line Corporation  and
          Panda-Rosemary, L.P.

10.56     Service Agreement Applicable to Transportation of Natural Gas
          Under Rate Schedule FT dated August 20, 1996, between CNG 
          Transmission Corporation and Panda-Rosemary, L.P.

10.57     Gas Transportation Agreement dated August  1,
          1996,  between  Texas Gas Transmission Corporation  and
          Panda-Rosemary, L.P.

10.58     Assignment and Assumption Agreement dated May 15,  1989,
          between Panda Energy Corporation and  Panda-Rosemary Corporation.

10.59     Bill  of Sale and Assignment and  Assumption
          Agreement  dated January 6, 1992 between Panda-Rosemary
          Corporation and Panda-Rosemary, L.P.

10.60     Assignment  and Assumption  Agreement  dated
          January  6, 1992, between Panda Energy Corporation  and
          Panda-Rosemary Corporation.

10.61     Power  Purchase Agreement, dated  August  9, 1991, between
          Panda-Brandywine,  L.P. and Potomac Electric Power Company.

10.62     First Amendment to Power Purchase Agreement,
          dated  September  16,  1994, between  Panda-Brandywine,
          L.P. and Potomac Electric Power Company.

10.63     Amended  and  Restated Turnkey  Cogeneration
          Facility Agreement, dated March 30, 1995, between Panda-
          Brandywine, L.P. and Raytheon Engineers & Constructors,
          Inc.*

10.64     Ratheon Parent Guaranty, dated May 18, 1994,
          between Raytheon Company and Panda-Brandywine, L.P.

10.65     Steam Sales Agreement, dated March 30, 1995,
          between  Panda-Brandywine, L.P.  and  Brandywine  Water
          Company.

10.66     Gas  Sales Agreement, dated March 30,  1995, between Cogen
          Development Company and Panda Brandywine, L.P.*

10.67     Precedent Agreement, dated February 25, 1994,
          between  Columbia  Gas  Transmission   Corporation  and
          Panda-Brandywine, L.P.

10.68     Amending  Agreement, dated March  24,  1995,
          between Columbia Gas Transmission Corporation and Panda-
          Brandywine, L.P.

10.69     Amended and Restated FTS Service  Agreement,
          dated March 23, 1995, between Columbia Gas Transmission
          Corporation and Panda-Brandywine, L.P.

10.70     FTS Service Agreement, dated of as March  30,
          1995,  between  Cove Point LNG Limited Partnership  and
          Panda-Brandywine, L.P.

10.71     Gas Transportation and Supply Agreement, dated November 10,
          1994, between Panda-Brandywine, L.P. and Washington Gas Light
          Company.

10.72     Site  Lease, dated March 30,  1995,  between Panda-Brandywine,
          L.P. and Shawmut  Bank  Connecticut, National Association (not
          in its individual capacity but solely as Owner Trustee).

10.73     Site Sublease, dated March 30, 1995, between
          Shawmut  Bank Connecticut National Association (not  in
          its  individual  capacity but solely as  Owner  Trustee
          under the Trust Agreement) and Panda-Brandywine, L.P.

10.74     Purchase  Agreement, dated  July  26,  1996,
          between  Panda  Funding  Corporation  and  Jefferies  &
          Company, Inc.

10.75     Additional Projects Contract dated July  31,
          1996,  among  Panda Energy International,  Inc.,  Panda
          Energy Corporation, and Panda Interfunding Corporation.

10.76     Non-Petition Agreement dated July  31,  1996
          among    Panda    Interfunding    Corporation,    Panda
          Interholding  Corporation, Panda-Rosemary  Corporation,
          PRC  II Corporation, Panda-Rosemary Funding Corporation
          and Panda-Rosemary, L.P.

10.77     Non-Petition Agreement dated July  31,  1996
          among  Panda  Funding Corporation,  Panda  Interholding
          Corporation, Panda Interfunding Corporation, and  Panda
          (Cayman) Interfunding Company.

12.00     Computation  of Ratio of Earnings  to  Fixed
          Charges.

21.00     Subsidiaries    of   Panda    Interfunding
          Corporation.

23.01     Consent of Price Waterhouse LLP.

23.02     Consent of Chadourne & Parke, L.L.P.*

23.03     Consent of ICF Resources, Incorporated.

23.04     Consent of Burns & McDonnell.

23.05     Consent of Benjamin Schlesinger and Associates, Inc.

23.06     Consent of Pacific Energy Systems, Inc.

23.07     Consent of C.C. Pace Resources, Inc.

24.00     Powers of Attorney (contained on pages  II-9
          and II-10 of this Registration Statement).

25.00     Statement  of Eligibility of  Trustee  under
          Indenture on Form T-1.

27.00     Financial Data Schedule.

99.01     Form of Transmittal Letter.*

99.02     Form of Notice of Guaranteed Delivery.*

____________

*To be filed by amendment.



     (b)  Financial Statement Schedules:     None.


Item 17.  Undertakings

     (a)  The undersigned Registrant and Co-Registrant hereby undertake:
     
        (1)      To  file, during any period in which  offers  or
     sales  are  being made, a post-effective amendment  to  this
     Registration Statement:

       (i)   to   include  any  prospectus  required  by  Section
             10(a)(3) of the Securities Act of 1933;
       
      (ii)  to  reflect  in  the prospectus any  facts  or  events
             arising  after  the effective date of the  Registration
             Statement  (or the most recent post-effective amendment
             thereof)  which,  individually  or  in  the  aggregate,
             represent  a fundamental change in the information  set
             forth in the Registration Statement; and
       
     (iii)   to  include any material information with  respect
             to the plan of distribution previously disclosed in the
             Registration Statement.
     
       (2)     That, for the purpose of determining any liability
     under  the  Securities Act of 1933, each such post-effective
     amendment shall be deemed to be a new Registration Statement
     relating to the securities offered therein, and the offering
     of  such securities at that time shall be deemed to  be  the
     initial bona fide offering thereof.
     
        (3)      To remove from registration by means of a  post-
     effective  amendment any of the securities being  registered
     which remain unsold at the termination of the offering.
     
      (b)        The  undersigned  Registrant  and  Co-Registrant
hereby undertake that, insofar as indemnification for liabilities
arising  under  the Securities Act of 1933 may  be  permitted  to
directors,  officers, and controlling persons of  the  Registrant
and  the  Co-Registrant pursuant to the foregoing provisions,  or
otherwise,  the  Registrant and Co-Registrant have  been  advised
that  in  the  opinion of the Commission such indemnification  is
against public policy as expressed in the Securities Act and  is,
therefore,  unenforceable.  In  the  event  that  a   claim   for
indemnification against such liabilities (other than the  payment
by  the Registrant or Co-Registrant of expenses incurred or  paid
by a director, officer or controlling person of the Registrant or
Co-Registrant, as the case may be, in the successful  defense  of
any  action,  suit or proceeding) is asserted by  such  director,
officer  or  controlling person in connection with the securities
being  registered,  the  Registrant and the  Co-Registrant  will,
unless  in the opinion of its counsel the matter has been settled
by  controlling  precedent,  submit to  a  court  of  appropriate
jurisdiction the question whether such indemnification by  it  is
against public policy as expressed in the Securities Act and will
be governed by the final adjudication of such issue.

                           SIGNATURES


   Pursuant to the requirements of the Securities Act of 1933, as
amended,   the  Registrant  has  duly  caused  this  Registration
Statement  to  be  signed  on  its  behalf  by  the  undersigned,
thereunto duly authorized, in the City of Dallas, State of  Texas
on October 17, 1996.

                                   PANDA FUNDING CORPORATION
                                   (Registrant)



                                   By:/s/Robert W.Carter
                                    Robert W. Carter, President


                        POWER OF ATTORNEY

    Each  person  whose signature appears below  constitutes  and
appoints Robert W. Carter as his or her true and lawful attorney-
in-fact   and  agent,  with  full  powers  of  substitution   and
resubstitution, for him or her and in his or her name, place  and
stead,  in  any and all capacities, to sign any or all amendments
(including   post-effective  amendments  to   this   Registration
Statement  and  to file the same, with all exhibits  thereto  and
other documents in connection therewith, with the Securities  and
Exchange  Commission,  granting unto  said  attorney-in-fact  and
agent, full power and authority to do and perform each and  every
act and thing requisite and necessary to be done in and about the
premises,  as  fully to all intents and purposes and  he  or  she
might do in person, hereby ratifying and confirming all that said
attorney-in-fact and agent, or his substitute or substitutes, may
lawfully do or cause to be done by virtue hereof.

   Pursuant to the requirements of the Securities Act of 1933, as
amended,  this  Registration Statement has  been  signed  by  the
following  persons  in  the capacities  indicated  on  the  dates
indicated

          Signature                  Title                    Date




                           Chairman of the Board, Chief
   /s/Robert W. Carter       Executive and President      October 17, 1996
      Robert W. Carter    (Principal Executive Officer)



                           Senior Vice President and
   /s/Marjean Henderson     Chief Financial Officer       October 17, 1996
      Marjean Henderson    (Principal Financial and
                              Accounting Officer)

                           SIGNATURES


   Pursuant to the requirements of the Securities Act of 1933, as
amended,  the  Co-Registrant has duly  caused  this  Registration
Statement  to  be  signed  on  its  behalf  by  the  undersigned,
thereunto duly authorized, in the City of Dallas, State of  Texas
on October 17, 1996.

                                   PANDA INTERFUNDING CORPORATION
                                   (Co-Registrant)



                                   By:/s/Robert W. Carter
                                    Robert W. Carter, President


                        POWER OF ATTORNEY

    Each  person  whose signature appears below  constitutes  and
appoints Robert W. Carter as his or her true and lawful attorney-
in-fact   and  agent,  with  full  powers  of  substitution   and
resubstitution, for him or her and in his or her name, place  and
stead,  in  any and all capacities, to sign any or all amendments
(including   post-effective  amendments  to   this   Registration
Statement  and  to file the same, with all exhibits  thereto  and
other documents in connection therewith, with the Securities  and
Exchange  Commission,  granting unto  said  attorney-in-fact  and
agent, full power and authority to do and perform each and  every
act and thing requisite and necessary to be done in and about the
premises,  as  fully to all intents and purposes and  he  or  she
might do in person, hereby ratifying and confirming all that said
attorney-in-fact and agent, or his substitute or substitutes, may
lawfully do or cause to be done by virtue hereof.

   Pursuant to the requirements of the Securities Act of 1933, as
amended,  this  Registration Statement has  been  signed  by  the
following  persons  in  the capacities  indicated  on  the  dates
indicated


          Signature                 Title                      Date



                          Chairman of the Board, Chief
    /s/Robert W. Carter     Executive and President      October 17, 1996
     Robert W. Carter    (Principal Executive Officer)



                           Senior Vice President and
    /s/Marjean Henderson    Chief Financial Officer      October 17, 1996
    Marjean Henderson      (Principal Financial and
                              Accounting Officer)





EXHIBIT 3.01                                
                  CERTIFICATE OF INCORPORATION
                                
                               OF
                                
                    PANDA FUNDING CORPORATION
                                
                                
      The undersigned, in order to form a corporation pursuant to
the  provisions of the General Corporation Law of  the  State  of
Delaware, certifies:

      FIRST:   The  name  of  the Corporation  is  Panda  Funding
Corporation.

      SECOND:  The  registered office of the Corporation  in  the
State of Delaware is located at 1209 Orange Street in the City of
Wilmington,  County of New Castle, Delaware 19801.  The  name  of
its  registered  agent at such address is The  Corporation  Trust
Company.

      THIRD:   The nature of the business of the Corporation  and
its sole purposes are (a) to take such action as may be necessary
or  desirable to enable or facilitate the issuance of  securities
of the Corporation (the "Securities"), the proceeds of which will
be  loaned  or distributed to the stockholder or stockholders  of
the  Corporation,  (b) to  perform the Corporation's  obligations
under all indentures, contracts and other agreements entered into
in  connection with the issuance of the Securities, (c) to engage
in  all  other  activities  permitted  under  the  terms  of  all
indentures,  contracts  and  other  agreements  entered  into  in
connection with the issuance of the Securities and (d) to  engage
in any other activities related or incidental thereto.  Except as
stated above, the Corporation shall not engage in any business or
activity whatsoever.

     FOURTH: The total number of shares of all classes of capital
stock which the Corporation shall have authority to issue is  one
thousand  (1,000)  shares of Common Stock, par  value  $0.01  per
share.

      FIFTH:  The name and mailing address of the incorporator is
Cornelius  J.  Golden, Jr., Chadbourne & Parke LLP, 1101  Vermont
Avenue, N.W., Washington, D.C. 20005.

      SIXTH:   For  the management of the business  and  for  the
conduct  of  the  affairs  of  the Corporation,  and  in  further
definition,  limitation  and regulation  of  the  powers  of  the
Corporation and of its directors and stockholders, it is  further
provided that:

           1.   The election of directors of the Corporation need
not be by written ballot unless the By-Laws of the Corporation so
require.

          2.   In furtherance and not in limitation of the powers
conferred  by  the laws of the State of Delaware,  the  Board  of
Directors is expressly authorized:

                (a)  to adopt, amend or repeal the By-Laws of the
Corporation;

                 (b)    without  the  assent  or  vote   of   the
stockholders,  to  authorize and issue  debt  securities  of  the
Corporation,  secured or unsecured, and to include  therein  such
provisions  as to redeemability, convertibility or  otherwise  as
the  Board  of Directors, in its sole discretion, may  determine;
and

                 (c)   to  exercise  all  other  powers  of   the
Corporation  except  those which by law or  this  Certificate  of
Incorporation expressly require the consent of the stockholders.

           3.   Any vote or votes of the stockholders authorizing
liquidation of the Corporation or proceedings for its dissolution
may  provide,  subject to the rights of creditors  and  preferred
stockholders,  if any, for the distribution pro  rata  among  the
stockholders of the Corporation of the assets of the Corporation,
wholly or in part, in cash or in kind, whether such assets be  in
cash  or  in  other  property, and any such  vote  or  votes  may
authorize  the Board of Directors of the Corporation to determine
the  valuation of the different assets of the Corporation for the
purpose of such liquidation and may divide or authorize the Board
of  Directors to divide such assets or any part thereof among the
stockholders  of  the  Corporation, in  such  manner  that  every
stockholder  will  receive  a  proportionate  amount   in   value
(determined  as  aforesaid)  of  cash  and/or  property  of   the
Corporation upon such liquidation or dissolution even though each
stockholder may not receive a strictly proportionate part of each
such asset.

          4.  The number of directors of the Corporation shall be
fixed  in  the manner provided in the By-Laws of the  Corporation
and,  until changed in the manner provided in the By-Laws,  shall
be  one  (1);  provided,  in addition,  that  at  all  times  the
Corporation  shall  have  one (1) individual  designated  as  the
"Independent Director" who shall be elected in the same manner as
the  directors and who shall not have been, at the time  of  such
Independent Director's election, or at any time in the  preceding
five (5) years:

                (a)   a  direct  or indirect legal or  beneficial
owner in the Corporation or any of its Affiliates or a member  of
the immediate family of any such owner;

                (b)   a  creditor,  supplier, officer,  director,
promoter,  underwriter, manager or contractor of the  Corporation
or  any of its Affiliates or a member of the immediate family  of
any such officer or director; or

                (c) a person, or a member of the immediate family
of  a  person, who is employed by the Corporation (other than  in
his  capacity as Independent Director) or its Affiliates  or  any
creditor,  supplier,  employee, stockholder,  officer,  director,
promoter,  underwriter, manager or contractor of the  Corporation
or  its Affiliates; provided, that such Independent Director  may
be an "independent director" of one or more other single purpose,
independent   entities  owned  or  controlled  by  Panda   Energy
International,  Inc. or any of its Affiliates.  As  used  herein,
the  term  "Affiliate" shall mean, with respect to any person  or
entity,  any other person or entity which directly or  indirectly
through one or more intermediaries controls, or is controlled by,
or is under common control with, such person or entity.  The term
"control" (including the correlative term "controlled") means the
possession,  directly or indirectly, of the power  to  direct  or
cause the direction of the management and policies of a person or
entity,  whether  through  the  ownership  of  voting  stock,  by
contract or otherwise.

     The Independent Director shall be entitled to all rights and
benefits  of  a  director of the Corporation (i)  in  respect  of
indemnification   by  the  Corporation  as   provided   in   this
Certificate  of  Incorporation,  the  By-Laws  and  the   General
Corporation  Law of the State of Delaware and (ii) under  Article
EIGHTH  of  this  Certificate of Incorporation.  The  Independent
Director  shall  also  be  subject to all  duties  imposed  on  a
director of the Corporation by the General Corporation Law of the
State of Delaware.

            5.    Pursuant  to  Section  141(a)  of  the  General
Corporation Law of the State of Delaware, the Corporation  and/or
the  Board of Directors of the Corporation shall not, without the
affirmative  vote or written consent of all of the  directors  of
the Corporation and the Independent Director:

                (a)   file a petition for relief under the United
States  Bankruptcy Code, as amended, make an assignment  for  the
benefit  of  creditors, apply for the appointment of a custodian,
receiver   or  trustee  for  the  Corporation  or  any   of   the
Corporation's  property,  consent  to  any  other  bankruptcy  or
similar  proceeding, consent to the filing of such proceeding  or
admit  in  writing the Corporation's inability to pay  its  debts
generally as they become due;

                 (b)    commence  the  dissolution,  liquidation,
consolidation, merger or sale of all or substantially all of  the
assets of the Corporation;

                (c)   amend  this  Certificate of  Incorporation,
including  without limitation Article THIRD, in such a manner  as
either  to  broaden  the business purpose of the  Corporation  or
otherwise adversely to affect the existence of the Corporation as
a  single purpose, independent entity, or amend paragraph 4, 5, 6
or 7 of this Article SIXTH; or

               (d)  engage in any business or activity other than
as   set   forth   in  Article  THIRD  of  this  Certificate   of
Incorporation.

           6.   In no circumstance shall the Independent Director
be  entitled  to consider or vote on any matter proposed  at  any
meeting  of  the  Board  of Directors or  committee  thereof,  or
consent to action on any such matter, other than the matters  set
forth  in  paragraph  5  of this Article SIXTH.   For  all  other
matters   a  quorum  shall  be  determined  without  taking   the
Independent Director into account.

          7.   The Corporation shall:

                (a)  ensure that (i) the Corporation's funds  and
other  assets are identifiable and are not commingled with  those
of  any  other  person or entity, (ii) the Corporation  maintains
bank  accounts, records and books of account separate  and  apart
from  any other person or entity, and (iii) the Corporation  pays
from  its  assets all obligations and indebtedness  of  any  kind
incurred by it;

               (b)  ensure that the assets and liabilities of the
Corporation  are readily ascertainable and subject to segregation
without  requiring  substantial time or  expense  to  effect  and
account for such segregated assets and liabilities;

                (c)  conduct the Corporation's business solely in
its  own  name (including without limitation by use  of  its  own
stationery and business forms) so as not to mislead others as  to
the identity of the entity with which such others are concerned;

                (d)   not  engage  in  any  activities  with  the
Corporation's Affiliates (including without limitation appointing
any  Affiliate  of  the Corporation an agent of the  Corporation)
other than in connection with the activities set forth in Article
THIRD;

                (e)   not  enter (or hold itself  out  as  having
entered)  into any agreement or arrangement to guarantee  or,  in
any  way  or under any condition, become obligated or liable  (or
hold itself out as being obligated or liable) for all or any part
of  any financial or other obligation of another person or entity
other than in connection with the activities set forth in Article
THIRD;

               (f)  not make or permit to exist loans or advances
to  another  person or entity other than in connection  with  the
activities set forth in Article THIRD;

                (g)  conduct its business in accordance with  all
requisite corporate procedures and formalities; and

               (h)  neither control the decisions with respect to
the  daily  affairs of any other person or entity nor permit  any
person  or entity not a director, officer or stockholder  of  the
Corporation  to  direct or participate in the management  of  the
Corporation.

     SEVENTH:   No stockholder shall have any preemptive right to
subscribe  to  an  additional issue of stock or to  any  security
convertible into such stock.

     EIGHTH:   To the fullest extent permitted  by  the  Delaware
General  Corporation Law, as the  same  exists or  may  hereafter
be  amended, a  director  of  this  Corporation  shall  not  be
liable  to  the  Corporation  or its  stockholders  for  monetary
damages for breach of fiduciary duty as a director.

     NINTH:    Except  as  set  forth  in  Article  SIXTH,  the
Corporation  reserves the right to amend or repeal any  provision
contained in this Certificate of Incorporation in the manner  now
or hereafter prescribed by the laws of the State of Delaware, and
all  rights  herein conferred upon stockholders or directors  are
granted subject to this reservation.

       IN  WITNESS  WHEREOF,  I  subscribe  this  Certificate  of
Incorporation and affirm that the statements made herein are true
under the penalties of perjury this 1st day of July 1996.


                              _____________________________
                              Cornelius J. Golden, Jr.


EXHIBIT 3.02
                              BY-LAWS

                                OF

                     PANDA FUNDING CORPORATION

                                 

                             ARTICLE I
                              Offices

      The  registered office of the Corporation in  the  State  of
Delaware  is  located at 1209 Orange Street, Wilmington,  Delaware
19801, and the name of the registered agent of the Corporation  at
such office is The Corporation Trust Company. The corporation  may
also  have  offices at such other places, within  or  without  the
State  of  Delaware, as the Board of Directors (the  "Board")  may
from time to time determine.
                            ARTICLE II
                     Meetings of Stockholders

      Section  1.   Annual  Meeting.  The annual  meeting  of  the
stockholders of the Corporation for the election of directors  and
for  the  transaction of such other business as may properly  come
before  the  meeting shall be held in Dallas, Texas,  or  at  such
other  place  within or without the State of Delaware  as  may  be
specified in the notice of meeting or the waiver thereof.

      Section  2.   Special Meetings.  A special  meeting  of  the
stockholders of the Corporation may be called by the President and
shall  be  called by the President, the Secretary or an  Assistant
Secretary when directed to do so by resolution of the Board  at  a
duly  convened meeting of the Board, or at the request in  writing
of  a majority of the Board.  Such request shall state the purpose
or  purposes  of the proposed meeting. Special meetings  shall  be
held  in  Dallas, Texas, or at such place within  or  without  the
State of Delaware as may be specified in the notice of meeting  or
waiver thereof.  Business transacted at all special meetings shall
be confined to the purposes stated in the notice of meeting.

      Section  3.   Notice of Meetings.  Written notice  of  every
meeting  of  the  stockholders shall be  given  by  or  under  the
direction  of  the  Secretary  or an Assistant  Secretary,  either
personally or by mail, upon each stockholder of record entitled to
vote  at such meeting, not less than ten (10) nor more than  sixty
(60) days before the meeting.  In the event of the death, absence,
incapacity  or  refusal  of the specified  officer,  notice  of  a
meeting may be given by a person designated by the Secretary or an
Assistant Secretary, the person or persons requesting the  meeting
or  the  Board.   If  mailed, the notice of  a  meeting  shall  be
directed  to  a  stockholder at his address as it appears  on  the
records  of  the Corporation. The notice of every meeting  of  the
stockholders shall state the place, date and hour of  the  meeting
and the purpose or purposes for which the meeting is called.

      Section  4.   Quorum.  At all meetings  of  stockholders,  a
majority  of  the  issued and outstanding stock entitled  to  vote
present in person or by proxy shall constitute a quorum.  If  such
quorum  is  not  present,  the stockholders  present  thereat  may
adjourn  the meeting from time to time without notice, other  than
the announcement at the meeting of the date, time and place of the
adjourned  meeting, until a quorum is present, and  thereupon  any
business  may be transacted at the adjourned meeting  which  might
have  been transacted at the meeting as originally called. If  the
adjournment  is for more than thirty (30) days, or  if  after  the
adjournment a new record date is fixed for the adjourned  meeting,
a  notice  of  the  adjourned  meeting  shall  be  given  to  each
stockholder of record entitled to vote at the meeting.

      Section  5.   Voting.  At every meeting of the stockholders,
except  as  may  be  otherwise  provided  in  the  Certificate  of
Incorporation,  every stockholder of the Corporation  entitled  to
vote  thereat shall be entitled to one (1) vote for each share  of
stock  entitled to vote standing in his name on the books  of  the
Corporation  on  the record date as determined in accordance  with
Article V, Section 4 of these By-Laws.  Directors shall be elected
by  a plurality of the votes cast at a meeting of stockholders (at
which  a  quorum is present) by the holders of shares entitled  to
vote  in the election, except as otherwise required by law  or  by
the Certificate of Incorporation of the Corporation.  Whenever any
corporate action, other than the election of directors, is  to  be
taken  by  vote of the stockholders, it shall be authorized  by  a
majority of the votes cast at a meeting of stockholders (at  which
a  quorum  is present) by the holders of shares entitled  to  vote
thereon  (except as otherwise required by law, the Certificate  of
Incorporation of the Corporation, these By-Laws or any regulations
of  any  security exchange).  The stock ledger of the  Corporation
shall be the only evidence as to who are the stockholders entitled
to  examine  such stock ledger, the list required by  Article  II,
Section 9 of these By-Laws or the books of the Corporation, or  to
vote  in person or by proxy at any meeting of stockholders.   Upon
the  demand of any stockholder entitled to vote, the vote  at  any
election  of  directors, or the vote upon any  question  before  a
meeting,  shall be by ballot, but otherwise the method  of  voting
shall be discretionary with the presiding officer at the meeting.

     Section 6.  Presiding Officer and Secretary.  At all meetings
of  the stockholders, the Chairman of the Board, or if such office
be  vacant  or  such  person  be  absent,  the  President  of  the
Corporation, or in such person's absence a Vice President,  or  if
none  be present the appointee of the meeting, shall preside.  The
Secretary  of  the  Corporation, or in such  person's  absence  an
Assistant  Secretary, or if none be present the appointee  of  the
Presiding  Officer of the meeting, shall act as Secretary  of  the
meeting.

     Section 7.  Proxies.  Any stockholder entitled to vote at any
meeting of stockholders may vote either in person or by proxy, but
no proxy shall be voted after three (3) years from its date unless
such  proxy  provides for a longer period.  Every  proxy  must  be
executed  in  writing by the stockholder himself or  by  his  duly
authorized attorney, and dated, but need not be sealed,  witnessed
or  acknowledged.  Proxies shall be delivered to the Secretary  of
the  meeting  before the meeting begins or to the  Judges  at  the
meeting.  A duly executed proxy shall be irrevocable if it  states
that  it is irrevocable and if, and only as long as, it is coupled
with  an  interest  sufficient in law to  support  an  irrevocable
power.  A proxy may be made irrevocable regardless of whether  the
interest  with  which it is coupled is an interest  in  the  stock
itself or an interest in the Corporation generally.

      Section 8.  Judges.  At each meeting of the stockholders  at
which the vote for directors, or the vote upon any question before
the  meeting,  is taken by ballot, the polls shall be  opened  and
closed by, and the proxies and ballots shall be received and taken
in  charge by, and all questions touching on the qualifications of
voters  and  the  validity  of  proxies  and  the  acceptance  and
rejection  of the same shall be decided by, two (2) Judges.   Such
Judges may be appointed by the Board before the meeting but if  no
such appointment shall have been made, they shall be appointed  by
the  meeting.   If  for any reason any Judge previously  appointed
shall  fail to attend or refuse or be unable to serve, a Judge  in
his  or  her  place  shall  be  appointed  by  the  meeting.   Any
appointment  of Judges by the meeting shall be by per capita  vote
of the stockholders present and entitled to vote.

      Section  9.  List of Stockholders.  At least ten  (10)  days
prior  to  every meeting of stockholders, a complete list  of  the
stockholders  entitled  to  vote  at  such  meeting,  arranged  in
alphabetical order and showing the address of each stockholder and
the  number  of  shares registered in the name of each,  shall  be
prepared  by the Secretary or an Assistant Secretary.   Such  list
shall be open to examination at a place within the city where  the
meeting  is  to  be  held, which place shall be specified  in  the
notice of meeting, or, if not so specified, at the place where the
meeting  is  held and shall be open, during normal business  hours
for  a  period  of  ten  (10) days prior to the  meeting,  to  the
examination  of  any stockholder for any purpose  germane  to  the
meeting.  The list shall also be produced and kept at the time and
place  of  the meeting during the whole time thereof  and  may  be
inspected by any stockholder who is present.

      Section 10.   Consent  of Stockholders in Lieu  of  Meeting.
Any action that may be taken at any annual or special  meeting  of
stockholders may be taken without a meeting, without prior  notice
and  without  a  vote if one or more consents in writing,  setting
forth the action so taken and signed by the holders of outstanding
stock  having not less than the minimum number of votes that would
be  necessary  to authorize or take such action at  a  meeting  at
which  all shares entitled to vote thereon were present and voted,
are  delivered  to the Corporation by delivery to  its  registered
office  in  the  State  of Delaware by hand  or  by  certified  or
registered  mail,  return receipt requested, or to  its  principal
place  of  business, or to an officer or agent of the  Corporation
having  custody  of the book in which proceedings of  meetings  of
stockholders  are recorded. Every written consent shall  bear  the
date  of signature of each stockholder signing the consent and  no
written  consent  shall be effective to take the corporate  action
referred to therein unless written consents signed by a sufficient
number  of  stockholders to take the action are delivered  to  the
Corporation, in the manner required by law, within sixty (60) days
of  the earliest dated consent so delivered.  Prompt notice of the
taking of such action shall be given to each stockholder that  did
not consent in writing.

                            ARTICLE III
                             Directors

      Section 1.  Number and Election of Directors.  The number of
directors may be increased or decreased from time to time  by  the
stockholders  or  by the Board; provided, that at  all  times  the
Corporation shall have at least one (1) director (the "Independent
Director")  who  shall possess only those rights granted  to  such
Independent  Director  pursuant  to  this  Article  III  and   the
Certificate of Incorporation of the Corporation and who shall  not
have  been  at the time of such Independent Director's appointment
or  at  any  time in the preceding five (5) years (a) a direct  or
indirect  legal or beneficial owner in the Corporation or  any  of
its  Affiliates or a member of the immediate family  of  any  such
owner,  (b)  a  creditor, supplier, officer,  director,  promoter,
underwriter, manager or contractor of the Corporation  or  any  of
its  Affiliates or a member of the immediate family  of  any  such
officer  or director or (c) a person, or a member of the immediate
family of a person, who is employed by the Corporation (other than
in  his capacity as Independent Director) or its Affiliates or any
creditor,  supplier,  employee,  stockholder,  officer,  director,
promoter, underwriter, manager or contractor of the Corporation or
its Affiliates; provided, that such Independent Director may be an
independent  director  of one or more single purpose,  independent
entities  owned or controlled by Panda Energy International,  Inc.
or  any  of  its Affiliates.  As used herein, the term "Affiliate"
shall mean, with respect to any person or entity, any other person
or  entity  which  directly  or indirectly  through  one  or  more
intermediaries controls, or is controlled by, or is  under  common
control   with,  such  person  or  entity.   The  term   "control"
(including   the   correlative  term   "controlled")   means   the
possession,  directly or indirectly, of the  power  to  direct  or
cause the direction of the management and policies of a person  or
entity, whether through the ownership of voting stock, by contract
or  otherwise.   Except as provided by law or these  By-Laws,  the
members  of  the Board shall be elected at each annual meeting  of
the  stockholders.   If  for any reason  any  annual  election  of
directors  shall not be held on the day designated  by  these  By-
Laws,  the directors shall cause such election to be held as  soon
thereafter  as  convenient.  Except as otherwise provided  in  the
Certificate of Incorporation or these By-Laws, at each meeting  of
the  stockholders for the election of directors at which a  quorum
shall  be  present, the persons (not exceeding the then authorized
number of directors) receiving a plurality of the votes cast shall
be  elected directors.  Except as otherwise provided by  law,  the
term  of  office of each director shall be from the  time  of  his
election   and   qualification  until  the   annual   meeting   of
stockholders next succeeding his election and until his  successor
shall  have been duly elected and shall have qualified;  provided,
that  any  director (other than the Independent Director)  may  be
removed  without cause before the expiration of his  term  by  the
vote of a majority of the issued and outstanding stock entitled to
vote  at  any special meeting called for the purpose.  A  director
need not be a stockholder.

      Section  2.  Vacancies.  Any vacancy in the Board caused  by
death, resignation, disqualification, removal, an increase in  the
number  of  directors (caused by the Board or  otherwise)  or  any
other  cause may be filled by a majority of the directors then  in
office  although  less  than  a quorum  or  by  a  sole  remaining
director, or by the stockholders; provided, that if for any reason
there  is  a  vacancy in the office of Independent  Director,  the
remaining directors shall promptly cause the office to be  filled.
When  one  or more directors shall resign from the Board effective
at  a  future  date, a majority of the directors (other  than  the
Independent Director) then in office, including those who have  so
resigned,  shall have the power to fill such vacancy or vacancies,
the  vote  thereon  to  take  effect  when  such  resignation   or
resignations shall become effective.

      Section 3.  Resignations.  Any director may resign from  his
office at any time by delivering his resignation in writing to the
Corporation,  and  the  acceptance  of  such  resignation,  unless
required by the terms thereof, shall not be necessary to make such
resignation effective.

      Section  4.   Meetings.  The Board may hold its meetings  in
such  place  or places within or without the State of Delaware  as
the  Board  from  time to time by resolution may determine  or  as
shall  be specified in the respective notices or waivers of notice
thereof,  and  the directors may adopt such rules and  regulations
for  the  conduct  of  their meetings and the  management  of  the
Corporation not inconsistent with these By-Laws or the Certificate
of  Incorporation as they may deem proper.  The Board from time to
time by resolution may fix a time and place (or varying times  and
places)  for the annual and other regular meetings of  the  Board;
provided, that unless a time and place is so fixed for any  annual
meeting of the Board, the same shall be held immediately following
the  annual meeting of the stockholders at the same place at which
such  meeting  shall have been held; provided, further,  that  the
Independent Director shall have no right to notice of or to attend
any  meeting  of  the Board, except that the Independent  Director
shall  be entitled to notice of and to attend that portion of  any
meeting  of  the Board at which any matter is to be considered  by
the  Board upon which the approval of the Independent Director  is
required.   No notice of the annual or other regular  meetings  of
the  Board  need be given.  Other meetings of the Board  shall  be
held  whenever  called by the Chairman of  the  Board  or  by  the
President or by one-third (1/3) of the directors (other  than  the
Independent  Director) then in office, and  the  Secretary  or  an
Assistant Secretary shall give notice of each such meeting to each
director  not  later than the day before the day of  the  meeting,
personally  or by mailing, telecopying or telephoning such  notice
to  him  at  his  address  as  it appears  on  the  books  of  the
Corporation  or by leaving such notice at his residence  or  usual
place  of business.  No notice of a meeting need be given  if  all
the  directors  are  present  in  person.   Any  business  may  be
transacted  at any meeting of the Board, whether or not  specified
in a notice of the meeting.

     Section 5.  Meetings by Conference Telephone.  Members of the
Board,  or  any committee designated by the Board, may participate
in a meeting of the Board or such committee by means of conference
telephone or similar communications equipment by which all persons
participating  in the meeting can hear each other.   Participation
in  a meeting pursuant to this paragraph shall constitute presence
in  person  at  such meeting.  The Chairman of the  Board  or  the
Secretary  of  the  meeting shall make certain  that  all  persons
participating  in  the meeting (i) can hear each  other  and  (ii)
understand  that their participation will constitute a meeting  of
the Board or such committee.

      Section  6.   Unanimous  Consent of  Directors  in  Lieu  of
Meeting.   Any  action required or permitted to be  taken  at  any
meeting  of the Board may be taken without a meeting if a  written
consent  thereto  is  signed by all of the members  of  the  Board
entitled to vote on such action and such written consent is  filed
with the minutes of proceedings of the Board.

      Section  7.   Quorum.   Pursuant to Section  141(a)  of  the
General  Corporation  Law  of  the  State  of  Delaware,   in   no
circumstance  shall  the  Independent  Director  be  entitled   to
consider or vote on any matter proposed at a meeting of the  Board
of  Directors  or committee thereof, or consent to action  on  any
such matter, other than the matters set forth in Article SIXTH  of
the  Certificate of Incorporation and Article III,  Section  8  of
these  By-Laws,  and  for  all other matters  a  quorum  shall  be
determined without taking the Independent Director into account as
a  member  of  the Board of Directors.  If there be  less  than  a
quorum  at  any meeting of the Board, a majority of those  present
(or  if only one (1) be present, then that one (1) may adjourn the
meeting  from time to time, and no further notice thereof need  be
given  other  than announcement at the meeting which shall  be  so
adjourned  of the time of, and the place to which, the meeting  is
adjourned.

     Section 8.  Voting.  Except as otherwise required by law, the
Certificate  of  Incorporation or these By-Laws,  the  vote  of  a
majority  of the directors present at a meeting at which a  quorum
is   present   shall  be  the  act  of  the  Board  of  Directors.
Notwithstanding  the foregoing, the Corporation and/or  the  Board
shall not, without the affirmative vote or written consent of  all
of the directors (including the Independent Director):

           (a)  file a petition for relief under the United States
Bankruptcy Code, as amended, make an assignment for the benefit of
creditors,  apply for the appointment of a custodian, receiver  or
trustee  for the Corporation or any of the Corporation's property,
consent to any other bankruptcy or similar proceeding, consent  to
the   filing   of  such  proceeding  or  admit  in   writing   the
Corporation's inability to pay its debts generally as they  become
due;

           (b)     commence   the   dissolution,    liquidation,
consolidation, merger or sale of all or substantially all  of  the
assets of the Corporation;

           (c)   amend the Certificate of Incorporation, including
without  limitation Article THIRD thereof, in  such  a  manner  as
either  to  broaden  the business purpose of  the  Corporation  or
otherwise adversely to affect the existence of the Corporation  as
a  single purpose, independent entity, or amend paragraph 4, 5,  6
or 7 of Article SIXTH of the Certificate of Incorporation; or

           (d)   engage in any business or activity other than  as
set forth in Article THIRD of the Certificate of Incorporation.

      Section 9.  Compensation of Directors.  The Board shall have
authority  to  fix  the compensation of directors  for  acting  in
either that capacity or any other capacity.

      Section  10.  Committees.  The Board may from time  to  time
designate one or more committees, each committee to consist of one
or  more  of  the  directors of the Corporation.   The  Board  may
designate  one  or  more  directors as alternate  members  of  any
committee who may replace any absent or disqualified member at any
meeting  of  the committee.  To the extent provided  in  any  such
resolution, any such committee shall have and may exercise all the
powers  and  authority  of  the Board in  the  management  of  the
business  and affairs of the Corporation, including the  power  to
authorize the seal of the Corporation to be affixed to all  papers
which  may  require  it, and the power and  authority  to  declare
dividends  and to authorize the issuance of stock; provided,  that
no  such committee shall have any power or authority to amend  the
Certificate of Incorporation, to adopt any agreement of merger  or
consolidation, to recommend to the stockholders the sale, lease or
exchange  of all or substantially all of the assets and properties
of the Corporation, to recommend to the stockholders a dissolution
of  the  Corporation or revocation of a dissolution  or  to  amend
these  By-Laws.  Any action required or permitted to be  taken  at
any  meeting  of a committee may be taken without a meeting  if  a
written consent thereto is signed by all members of such committee
and  such written consent is filed with the minutes of proceedings
of the committee.

                            ARTICLE IV
                        Officers and Agents

       Section  1.   General  Provisions.   The  officers  of  the
Corporation shall be a President, a Treasurer and a Secretary, and
may  include a Chairman of the Board, one or more Vice Presidents,
one  or  more  Assistant Vice Presidents, one  or  more  Assistant
Treasurers  and  one or more Assistant Secretaries,  all  of  whom
shall  be  appointed  by the Board as soon as may  be  practicable
after the election of directors in each year.  Any two offices may
be  held  by  the  same  person, but  no  officer  shall  execute,
acknowledge or verify any instrument in more than one capacity  if
such  instrument  is  required by law or by these  By-Laws  to  be
executed,  acknowledged or verified by any two or  more  officers.
Each of such officers shall serve until the annual meeting of  the
Board  next  succeeding his appointment and  until  his  successor
shall  have  been chosen and shall have qualified. The  Board  may
appoint  such  officers,  agents and  employees  as  it  may  deem
necessary or proper who shall respectively have such authority and
perform such duties as may from time to time be prescribed by  the
Board.  All officers, agents and employees appointed by the  Board
shall be subject to removal at any time by the affirmative vote of
a  majority  of  the  Board.  Other agents and  employees  may  be
removed  at any time by the Board, by the officer appointing  them
or  by  any other superior officer upon whom such power of removal
may  be  conferred by the Board.  The salaries of the officers  of
the Corporation shall be fixed by the Board but this power may  be
delegated to any officer.  The Corporation may secure the fidelity
of any or all of its officers or agents by bond or otherwise.

      Section 2.  The Chairman of the Board.  The Chairman of  the
Board  shall  be  a member of the Board and shall preside  at  its
meetings  and at all meetings of stockholders.  He shall  keep  in
close  touch  with  the  administration  of  the  affairs  of  the
Corporation and supervise its general policies.  He shall see that
the  acts of the executive officers conform to the policies of the
Corporation  as  determined by the Board and  shall  perform  such
other  duties as may from time to time be assigned to him  by  the
Board.

      Section 3.  The President.  The President shall, subject  to
the  direction  and  under the supervision of the  Board,  be  the
principal  executive  officer of the Corporation  and  shall  have
general charge of the business and affairs of the Corporation  and
shall keep the Board fully advised.  If the office of Chairman  of
the Board be vacant or if the Chairman of the Board be absent, the
President shall preside at meetings of the stockholders and of the
Board.  At the direction of the Board, he shall have power in  the
name  of the Corporation and on its behalf to execute any and  all
deeds,  mortgages, contracts, agreements and other instruments  in
writing.   He shall employ and discharge employees and  agents  of
the  Corporation,  except  such as shall  hold  their  offices  by
appointment  of  the Board, but he may delegate  these  powers  to
other  officers as to employees under their immediate supervision.
He  shall  have such powers and perform such duties  as  generally
pertain to the office of President as well as such further  powers
and duties as may be prescribed by the Board.

      Section 4.  Vice Presidents.  Each Vice President shall have
such  powers and perform such duties as the Board or the President
may  from  time  to  time prescribe and shall perform  such  other
duties  as may be prescribed in these By-Laws.  In the absence  or
inability  to  act  of the President, the Vice President  next  in
order  as  designated  by the Board or, in  the  absence  of  such
designation,  senior in length of service in  such  capacity,  who
shall be present and able to act, shall perform all the duties and
may  exercise any of the powers of the President, subject  to  the
control  of  the  Board.  The performance of any duty  by  a  Vice
President shall be conclusive evidence of his power to act.

     Section 5.  The Treasurer.  The Treasurer shall have the care
and  custody of all funds and securities of the Corporation  which
may  come into his hands and shall deposit the same to the  credit
of  the  Corporation in such bank or banks or other depositary  or
depositaries  as  the Board may designate.   He  may  endorse  all
commercial  documents requiring endorsements for or on  behalf  of
the  Corporation  and  may  sign all  receipts  and  vouchers  for
payments  made to the Corporation.  He shall render an account  of
his  transactions  to the Board as often as it shall  require  the
same, shall at all reasonable times exhibit his books and accounts
to  any director and shall cause to be entered regularly in  books
kept  for  that  purpose full and accurate account of  all  moneys
received  and disbursed by him on account of the Corporation.   He
shall,  if required by the Board, give the Corporation a  bond  in
such  sums and with such sureties as shall be satisfactory to  the
Board, conditioned upon the faithful performance of his duties and
for  the  restoration to the Corporation in  case  of  his  death,
resignation,  retirement  or removal from  office  of  all  books,
papers, vouchers, money and other property of whatever kind in his
possession or under his control belonging to the Corporation.   He
shall  have such further powers and duties as are incident to  the
position  of Treasurer, subject to the control of the Board.   The
Treasurer may also be the Secretary.

      Section  6.  The Secretary.  The Secretary shall record  the
proceedings of meetings of the Board and of the stockholders in  a
book  kept  for  that purpose and shall attend to the  giving  and
serving  of all notices of the Corporation.  He shall have custody
of  the seal of the Corporation and shall affix the seal (if  any)
to  all  certificates  of shares of stock of the  Corporation  (if
required  by  the  form of such certificates) and  to  such  other
papers  or  documents as may be proper and, when the  seal  is  so
affixed,  he  shall  attest  the same by  his  signature  wherever
required.   He  shall have charge of the stock  certificate  book,
transfer book and stock ledger, and such other books and papers as
the Board may direct.  He shall, in general, perform all duties of
Secretary, subject to the control of the Board. The Secretary  may
also be the Treasurer.

       Section  7.   Assistant  Treasurers.   In  the  absence  or
inability  of  the Treasurer to act, any Assistant  Treasurer  may
perform  all of the duties and exercise all of the powers  of  the
Treasurer,  subject to the control of the Board.  The  performance
of any such duty shall be conclusive evidence of his power to act.
An Assistant Treasurer shall also perform such other duties as the
Treasurer or the Board may from time to time assign to him.

      Section  8.   Assistant  Secretaries.   In  the  absence  or
inability  of  the Secretary to act, any Assistant  Secretary  may
perform  all of the duties and exercise all of the powers  of  the
Secretary,  subject to the control of the Board.  The  performance
of any such duty shall be conclusive evidence of his power to act.
An Assistant Secretary shall also perform such other duties as the
Secretary or the Board may from time to time assign to him.

      Section  9. Other Officers.  Other officers shall  perform
such duties and have such powers as may from time to time be 
assigned to them by the Board.

     Section 10.  Delegation of Duties.  In case of the absence of
any  officer of the Corporation, or for any other reason that  the
Board  may  deem sufficient, the Board may confer,  for  the  time
being, the powers and duties, or any of them, of such officer upon
any other officer or upon any director.

      Section  11.   Proxies  in Respect of  Securities  of  Other
Corporations.  Unless otherwise provided by resolution adopted  by
the  Board, the President or any Vice President may from  time  to
time  appoint  an attorney or attorneys or an agent or  agents  to
exercise  in the name and on behalf of the Corporation the  powers
and  rights which the Corporation may have as the holder of  stock
or other securities in any other corporation to vote or to consent
in respect of such stock or other securities, and the President or
any Vice President may instruct the person or persons so appointed
as  to  the manner of exercising such powers and rights,  and  the
President  or  any  Vice  President may execute  or  cause  to  be
executed  in the name and on behalf of the Corporation  and  under
its corporate seal, or otherwise, all such written proxies, powers
of  attorney or other written instruments as he may deem necessary
in order that the Corporation may exercise such powers and rights.

                             ARTICLE V
                           Capital Stock

     Section 1.  Certificates for Shares.  Certificates for shares
of  stock  of the Corporation certifying the number and  class  of
shares owned shall be issued to each stockholder in such form, not
inconsistent with the Certificate of Incorporation and  these  By-
Laws, as shall be approved by the Board.  The certificates for the
shares of each class shall be numbered and registered in the order
in  which  they are issued and shall be signed by the Chairman  of
the  Board  or  the  President or a  Vice  President  and  by  the
Secretary  or  an  Assistant Secretary  or  the  Treasurer  or  an
Assistant  Treasurer.   Any  or  all  of  the  signatures   on   a
certificate  may  be a facsimile.  In case any  officer,  transfer
agent or registrar who has signed or whose facsimile signature has
been  placed  upon  a certificate shall have  ceased  to  be  such
officer,  transfer agent or registrar before such  certificate  is
issued,  it may be issued by the Corporation with the same  effect
as  if  he were such officer, transfer agent or registrar  at  the
date  of  issue.   All certificates exchanged or returned  to  the
Corporation shall be canceled.

     Section 2.  Transfer of Shares of Stock.  Transfers of shares
shall  be  made  only  upon the books of the  Corporation  by  the
holder,  in  person  or  by his attorney lawfully  constituted  in
writing,  and  on the surrender of the certificate or certificates
for such shares properly assigned.  The Board shall have the power
to  make all such rules and regulations, not inconsistent with the
Certificate  of Incorporation and these By-Laws, as  it  may  deem
expedient  concerning  the  issue, transfer  and  registration  of
certificates for shares of stock of the Corporation.

      Section  3.   Lost,  Stolen or Destroyed  Certificates.  The
Board, in its discretion, may issue a new certificate of stock  in
place  of any certificate theretofore issued and alleged  to  have
been  lost, stolen or destroyed, and may require the owner of  any
certificate  of  stock  alleged  to  have  been  lost,  stolen  or
destroyed, or his legal representative, to give the Corporation  a
bond  in  such  sum  as  the  Board may direct  to  indemnify  the
Corporation  against  any claim that may be  made  against  it  on
account  of  the  alleged  loss,  theft  or  destruction  of   any
certificate  or  the  issuance of such  new  certificate.   Proper
evidence  of such loss, theft or destruction shall be procured  if
required by the Board.  The Board in its discretion may refuse  to
issue  such new certificate save upon the order of a court  having
jurisdiction in such matters.

           Section 4.  Record Date.  In order that the Corporation
may determine the stockholders entitled to notice of or to vote at
any  meeting  of  stockholders or any adjournment thereof,  or  to
express  consent to corporate action in writing without a meeting,
or   entitled  to  receive  payment  of  any  dividend  or   other
distribution or allotment of any rights, or entitled  to  exercise
any  rights  in respect of any change, conversion or  exchange  of
stock or for the purpose of any other lawful action, the Board may
fix, in advance, a record date, which shall not be more than sixty
(60) nor fewer than ten (10) days before the date of such meeting,
nor  more  than sixty (60) days prior to any other action.  If  no
record date is fixed:

           (a)   The  record  date  for  determining  stockholders
entitled  to  notice  of or to vote at a meeting  of  stockholders
shall  be at the close of business on the date next preceding  the
day on which notice is given or, if notice is waived, at the close
of business on the day next preceding the day on which the meeting
is held.

           (b)   The  record  date  for  determining  stockholders
entitled to express consent to corporate action in writing without
a  meeting, when no prior action by the Board is necessary,  shall
be  at the close of business on the day on which the first written
consent is expressed.

            (c)   The  record  date for  determining stockholders
for  any other purpose shall  be  at  the  close  of business  on
the  day  on which the Board adopts  the  resolution relating
thereto.  A  determination  of  stockholders  of  record entitled
to  notice  of or to vote at a meeting  of  stockholders shall
apply to any adjournment of the meeting; provided, that  the Board
may fix a new record date for the adjourned meeting.

                            ARTICLE VI
                          Indemnification

     Section 1.  Mandatory Indemnification of Officers, Directors,
Employees and Agents.  Except to the extent prohibited by law  and
except as herein provided, the directors, officers, employees  and
agents  of  the  Corporation shall be entitled  to  the  following
rights with respect to indemnification:

           (a) The Corporation shall indemnify any person who was 
or is a party or is threatened to be made a party to, or is or may
become  involved  in  (as a party or otherwise),  any  threatened,
pending  or  completed action, suit or proceeding, or  any  appeal
taken  therefrom,  whether  civil,  criminal,  administrative   or
investigative (a "Proceeding") (other than an action by or in  the
right  of the Corporation), by reason of the fact that he  or  she
(i) is or was a director or officer of the Corporation, (ii) is or
was a director or officer of the Corporation and is or was serving
any other corporation or any partnership, joint venture, trust  or
other  enterprise  (including service  with  respect  to  employee
benefit  plans) in any capacity at the request of the  Corporation
or  (iii) is or was serving as a director or officer of any  other
corporation  or is or was serving any partnership, joint  venture,
trust  or  other  enterprise (including service  with  respect  to
employee  benefit plans) in a comparable capacity, at the  request
of  the  Corporation,  against all expenses,  liability  and  loss
(including without limitation fees and disbursements of attorneys,
accountants  and expert witnesses, court costs, judgments,  fines,
ERISA excise taxes or penalties and amounts paid or to be paid  in
settlement)   (collectively,  "Expenses,  Liability   and   Loss")
actually and reasonably incurred by such person in connection with
such Proceeding if such person acted in good faith and in a manner
such  person  reasonably believed to be in or not opposed  to  the
best  interest  of  the Corporation (or with respect  to  employee
benefit plans, in a manner such person reasonably believed  to  be
in  the best interest of the participants and beneficiaries)  and,
with  respect  to  any  criminal  action  or  proceeding,  had  no
reasonable cause to believe his or her conduct was unlawful.

          (b)  Except as provided in Section 4(a), the Corporation
shall  indemnify any person who was or is a party or is threatened
to be made a party to, or is or may become involved in (as a party
or  otherwise), any threatened, pending or completed action,  suit
or proceeding, or any appeal taken therefrom by or in the right of
the  Corporation to procure a judgment in its favor (a "Derivative
Action")  by  reason of the fact that he or she (i) is  or  was  a
director  or officer of the Corporation, (ii) is or was a director
or  officer of the Corporation and is or was serving as a director
or  officer  of  any other corporation, or is or was  serving  any
partnership,  joint venture, trust or other enterprise  (including
service  with  respect to employee benefit plans) in a  comparable
capacity,  at the request of the Corporation or (iii)  is  or  was
serving as a director or officer of any other corporation,  or  is
or  was  serving  any partnership, joint venture, trust  or  other
enterprise  (including service with respect  to  employee  benefit
plans)   in  a  comparable  capacity,  at  the  request   of   the
Corporation, against expenses (including fees and disbursements of
attorneys,  accountants  and  expert witnesses  and  court  costs)
actually and reasonably incurred by such person in connection with
the  defense  or settlement of such action or suit if such  person
acted  in good faith and in a manner he or she reasonably believed
to  be  in  or not opposed to the best interest of the Corporation
(or  with  respect  to employee benefit plans, in  a  manner  such
person believed to be in the best interest of the participants and
beneficiaries).

           (c)   The  right  of each director and officer  of  the
Corporation to indemnification hereunder (x) shall pertain both as
to  action or omission to act in his or her official capacity  and
as  to action or omission to act in another capacity while holding
such  office, (y) shall be a contract right and (z) shall  include
the  right to be paid by the Corporation the expenses incurred  in
any  such Proceeding or Derivative Action in advance of the  final
disposition of such Proceeding or Derivative Action upon  delivery
to  the  Corporation of an undertaking, by or on  behalf  of  such
person,  to  repay  all  amounts  so  advanced  if  it  should  be
ultimately  determined  that  such  person  is  not  entitled   to
indemnification hereunder or otherwise.

           (d)   The  right  of  each employee  or  agent  of  the
Corporation  serving  as  a  director  or  officer  of  any  other
corporation  or  any partnership, joint venture,  trust  or  other
enterprise  (including service with respect  to  employee  benefit
plans)   in  a  comparable  capacity,  at  the  request   of   the
Corporation,  to indemnification hereunder (x) shall pertain  both
as  to  action or omission to act in his or her official  capacity
and  to action or omission to act in another capacity with respect
to  the entity of which he or she is a director or officer and  no
other  entity, (y) shall be a contract right and (z) shall include
the  right to be paid by the Corporation the expenses incurred  in
any  such Proceeding or Derivative Action in advance of the  final
disposition of such proceeding or Derivative Action upon  delivery
to  the  Corporation of an undertaking, by or on  behalf  of  such
person,  to  repay  all  amounts  so  advanced  if  it  should  be
ultimately  determined  that  such  person  is  not  entitled   to
indemnification hereunder or otherwise.

       Section  2.   Additional  (Permissive)  Indemnification  of
Employees and Agents.  Except to the extent prohibited by law  and
except  as  herein  provided,  the  Corporation  shall  have   the
authority   (but  not  the  obligation)  to  grant  the  following
indemnification  to  employees and agents of the  Corporation  and
employees and agents of other entities if serving as such  at  the
request of the Corporation:

           (a)   In  addition to the indemnification  provided  in
Section  1(a)(iii)  and Section 6, the Corporation  may  indemnify
(but shall not be required to indemnify) any person who was or  is
a  party  or  is threatened to be made a party to, or  is  or  may
become involved in (as a party or otherwise) any Proceeding (other
than an action by or in the right of the Corporation) by reason of
the  fact that he or she (i) is or was an employee or agent of the
Corporation  or  (ii)  is  or was an  employee  or  agent  of  the
Corporation and is or was serving as an employee or agent  of  any
other  corporation  or any partnership, joint  venture,  trust  or
other  enterprise  (including service  with  respect  to  employee
benefit  plans)  at  the request of the Corporation,  against  all
Expenses,  Liability and Loss actually and reasonably incurred  by
such  person  in  connection with such Proceeding if  such  person
acted  in good faith and in a manner he or she reasonably believed
to  be  in  or not opposed to the best interest of the Corporation
(or  with  respect  to employee benefit plans, in  a  manner  such
person  reasonably  believed to be in the  best  interest  of  the
participants and beneficiaries) and, with respect to any  criminal
action  or proceeding, had no reasonable cause to believe  his  or
her conduct was unlawful.

           (b)   In  addition to the indemnification  provided  in
Section 1(b)(iii) and Section 6, but subject to Section 4(a),  the
Corporation may indemnify (but shall not be required to indemnify)
any  person who was or is a party or is threatened to  be  made  a
party to or is or may become involved in (as a party or otherwise)
any Derivative Action by reason of the fact that he or she (i)  is
or  was an employee or agent of the Corporation or (ii) is or  was
an  employee or agent of the Corporation and is or was serving  as
an  employee or agent of any other corporation or any partnership,
joint  venture, trust or other enterprise (including service  with
respect  to  employee  benefit  plans)  at  the  request  of   the
Corporation, against expenses (including fees and disbursements of
attorneys,  accountants  and  expert witnesses  and  court  costs)
actually and reasonably incurred by such person in connection with
the  defense  or settlement of such action or suit if such  person
acted  in good faith and in a manner he or she reasonably believed
to  be  in  or not opposed to the best interest of the Corporation
(or  with  respect  to employee benefit plans, in  a  manner  such
person  reasonably  believed to be in the  best  interest  of  the
participants and beneficiaries).

           (c)   The  power  of the Corporation to indemnify  each
employee  and agent pursuant to Section 2(a) hereunder  (x)  shall
pertain  both  as  to action or omission to act in  such  person's
official  capacity and as to action or omission to act in  another
capacity while holding such office and (y) shall include the power
(but  not  the  obligation) to pay the expenses  incurred  in  any
Proceeding   or  Derivative  Action  in  advance  of   the   final
disposition  of  such Proceeding or Derivative  Action  upon  such
terms  and  conditions, if any, as the Board of Directors  of  the
Corporation deems appropriate.

      Section  3.   Right  of  Claimant to  Bring  Suit.   If  the
Corporation receives a written claim under Section 1 or Section  6
which  it  has not paid in full within the Applicable  Period,  as
hereafter defined, after the Corporation receives such claim,  the
claimant  may at any time thereafter bring an action  against  the
Corporation  to  recover the unpaid amount of the  claim  and,  if
successful in whole or in part, the claimant shall be entitled  to
recover also the expense of prosecuting such claim.  It shall be a
defense  to  any  such  action (other than an  action  brought  to
enforce  a claim for expenses incurred in connection with (a)  any
Proceeding   or  Derivative  Action  in  advance  of   its   final
disposition  where the required undertaking has been  tendered  to
the Corporation or (b)any Proceeding or Derivative Action in which
the  claimant was successful on the merits or otherwise) that  the
claimant has not met the applicable standards of conduct set forth
herein  for  the  Corporation to indemnify the  claimant  for  the
amount claimed, but the burden of proving such defense shall be on
the   Corporation.   Neither  the  failure  of   the   Corporation
(including   its   Board,  independent  legal   counsel   or   its
stockholders)  to  have  made  a  determination   prior   to   the
commencement  of such action that indemnification of the  claimant
is  proper  in  the circumstances because he or she  has  met  the
applicable  standards of conduct set forth herein  nor  an  actual
determination by the Corporation (including its Board, independent
legal  counsel or its stockholders) that the claimant has not  met
such  applicable standards of conduct shall be a  defense  to  the
action  or create a presumption that the claimant has not met  the
applicable standards of conduct.

     Section 4.  Limitations on Indemnification.

           (a)   No person shall be indemnified under Section 1(b)
or  Section  2(b) in respect of any claim, issue or matter  as  to
which  such  person shall have been adjudged to be liable  to  the
Corporation  unless  and  only to the extent  that  the  Court  of
Chancery  of  the  State of Delaware or the court  in  which  such
action or suit was brought shall determine upon application  that,
despite  the  adjudication of liability but in  view  of  all  the
circumstances  of the case, such person is fairly  and  reasonably
entitled  to  indemnity  for  such expenses  which  the  Court  of
Chancery or such other court shall deem proper.

                (b)   For  purposes  of  Sections  1  and  2,  the
termination of any action, suit or proceeding by judgment,  order,
settlement,  conviction or upon a plea of nolo contendere  or  its
equivalent,  shall not, of itself, create a presumption  that  any
person  did  not  act  in good faith and  in  a  manner  which  he
reasonably believed to be in or not opposed to the best  interests
of  the  Corporation, and, with respect to any criminal action  or
proceeding,  had reasonable cause to believe that his conduct  was
unlawful.

      Section 5.  Procedure for Obtaining Indemnification.  Except
as  set  forth in Section 6, any indemnification under Sections  1
and 2 (unless ordered by a court) shall be made by the Corporation
only  as authorized in the specific case upon a determination that
indemnification  of the director, officer, employee  or  agent  is
proper  in  the  circumstances because  he  or  she  has  met  the
applicable standard of conduct set forth in Section 1 or 2 and, in
the case of any indemnification under Section 2, because the Board
in  its  discretion deems such indemnification to be  appropriate.
Subject to Section 3, such determination shall be made (1) by  the
Board  by a majority vote of a quorum consisting of directors  who
were  not parties to such Proceeding or Derivative Action, (2)  if
such  a  quorum  is not obtainable, or, even if obtainable,  if  a
quorum of disinterested directors so directs, by independent legal
counsel  in a written opinion, (3) by the stockholders or  (4)  by
any court having jurisdiction.

      Section 6.  Indemnification of Expenses.  To the extent that
any  person described in Section 1 or 2 hereof has been successful
on  the  merits  or  otherwise in defense  of  any  Proceeding  or
Derivative  Action, or in defense of any claim,  issue  or  matter
described  therein,  he  or  she  shall  be  indemnified  by   the
Corporation against expenses (including fees and disbursements  of
attorneys, accountants, expert witnesses and court costs) actually
and reasonably incurred by him or her in connection therewith.

      Section  7.  Non-Exclusivity of Rights.  The indemnification
and advancement of expenses provided by or granted pursuant to the
other  Sections of this Article shall not be deemed  exclusive  of
any other rights to which those persons seeking indemnification or
advancement of expenses under this Article might be entitled under
any  other  bylaw,  agreement, vote of  stockholders  or  vote  of
disinterested  directors or otherwise, both as to action  in  such
person's  official capacity and as to action in  another  capacity
while holding such office.

      Section  8.   Benefits of Article.  The indemnification  and
advancement  of expenses provided by or granted pursuant  to  this
Article  shall,  unless  otherwise provided  when  authorized  and
ratified, continue as to a person who has ceased to be a director,
officer, employee or agent and shall inure to the benefit  of  the
heirs,  executors, administrators and other legal  representatives
of such person.

     Section 9.  Definitions.

           (a)   For  purposes of Section 3 of this  Article,  the
"Applicable Period" shall be:

                 (i)    with  respect  to  claims  arising   under
SectionE1(a) or Section 1(b), sixty (60) days; and
                 (ii)    with  respect  to  claims  arising  under
SectionE1(c), Section 1(d) or Section 6, ten (10) days.

           (b)   For the purposes of this Article,  references to
the "Corporation" include all  constituent corporations (including
any constituent of a constituent) absorbed in a consolidation or 
merger as well as the resulting or surviving corporation so that 
any person who is or was a director,  officer, employee or agent 
of such a constituent corporation or is  or  was serving  as  a 
director, officer, employee or agent of  any  other corporation, 
or is or was serving any partnership, joint venture, trust or other
enterprise (including service with respect to employee benefit 
plans) in a comparable capacity, at the request of such constituent
corporation, shall stand in the same position under the provisions
of this Article with respect to the resulting or surviving corporation
as he or she would if he or she had served the resulting or surviving
corporation in the same capacity, but the Corporation shall be obligated
to make such indemnification  only  if and to the extent that such
director, officer, employee or agent would have had a right to
indemnification   against   the  constituent   corporation.    The
Corporation may indemnify a director, officer, employee  or  agent
of   a  constituent  corporation  if  the  Corporation  would   be
authorized  to indemnify (or would be required to indemnify)  such
director, officer, employee or agent under the provisions of  this
Article  for acts or omissions arising prior to such consolidation
or merger.

     Section 10.  Severability.  If any provision of this Article,
or  portion  thereof, or the application of any such provision  to
any  party  or  circumstance shall be determined by any  court  of
competent  jurisdiction  to be invalid  or  unenforceable  to  any
extent,  the remainder of this Article or the application of  such
provision to any person or circumstance other than those to  which
it  is so determined to be invalid and unenforceable shall not  be
affected thereby, and each provision hereof shall remain  in  full
force  and effect to the fullest extent permitted by law, and  any
such invalidity in any jurisdiction shall not invalidate or render
unenforceable such provision in any other jurisdiction.

                            ARTICLE VII
                               Seal

      The  seal  (if any) of the Corporation shall be circular  in
form  and shall contain the name of the Corporation, the  year  of
its  incorporation and the words "Corporate Seal"  and  "Delaware"
inscribed  thereon.  The seal may be affixed to any instrument  by
causing  it, or a facsimile thereof, to be impressed or  otherwise
reproduced thereon.

                           ARTICLE VIII
                              Waiver

      Whenever  any notice whatsoever is required to be  given  by
statute   or   under   the  provisions  of  the   Certificate   of
Incorporation  or  these  By-Laws, a waiver  thereof  in  writing,
signed  by the person or persons entitled to said notice,  whether
before   or  after  the  time  stated  therein,  shall  be  deemed
equivalent  thereto.  Attendance of a person at  a  meeting  shall
constitute  a  waiver of notice of such meeting  except  when  the
person attends a meeting for the express purpose of objecting,  at
the  beginning of the meeting, to the transaction of any  business
because  the meeting is not lawfully called or convened.   Neither
the business to be transacted at nor the purpose of any regular or
special  meeting of the stockholders, directors or  members  of  a
committee of directors need be specified in any written waiver of
notice.
                                 
                            ARTICLE IX
                    Checks, Notes, Drafts, etc.
                                 
      Checks,  notes, drafts, acceptances, bills of  exchange  and
other  orders  or obligations for the payment of  money  shall  be
signed  by  such officer or officers or person or persons  as  the
Board shall from time to time determine.

                             ARTICLE X
                            Amendments

      These By-Laws or any of them may be amended or repealed  and
new  By-Laws may be adopted (a) by the stockholders, at any annual
meeting, or at any special meeting called for that purpose, by the
vote of a majority of the issued and outstanding stock entitled to
vote thereat or (b) by the Board at any duly convened meeting, but
any  such  action of the Board may be amended or repealed  by  the
stockholders  at any annual meeting or any special meeting  called
for  that  purpose; provided, that no amendment may be made  which
will  conflict with any provision of law or of the Certificate  of
Incorporation.


EXHIBIT 3.03
                 INCORPORATED UNDER THE LAWS OF
                                
                      THE STATE OF DELAWARE


No. 0001                                            Shares 1,000

                    PANDA FUNDING CORPORATION

                          Common Stock


      This  certifies that PANDA INTERFUNDING CORPORATION is  the
owner  of  ONE  THOUSAND (1,000) shares of the Capital  Stock  of
PANDA  FUNDING CORPORATION transferable only on the books of  the
Corporation  by the holder hereof in person or by  Attorney  upon
surrender of this Certificate properly endorsed.

      IN  WITNESS  WHEREOF, the said Corporation has caused  this
Certificate to be signed by its duly authorized officers  and  to
be  sealed with the Seal of the Corporation this 25th day of July
A.D. 1996.



Janice Carter                                   Robert  W. Carter

                        SHARES $0.01 EACH


EXHIBIT 3.04
                      AMENDED AND RESTATED
                                
                  CERTIFICATE OF INCORPORATION
                                
                               OF
                                
                 PANDA INTERFUNDING CORPORATION
                                
                                
          FIRST:  The name of the Corporation is Panda
Interfunding Corporation.

          SECOND: The registered office of the Corporation in the
State of Delaware is located at 1209 Orange Street in the City of
Wilmington, County of New Castle, Delaware 19801.  The name of
its registered agent at such address is The Corporation Trust
Company.

          THIRD:  The nature of the business of the Corporation
and its sole purposes are (a) to act as a holding company for
purposes of investing in and holding direct and indirect
interests in entities engaged in (i) the development,
construction, equipping, operation and management of, and
ownership (whether direct or indirect) of interests in, electric
generating facilities, sources of fuel, pipelines and other
infrastructure projects, (ii) the marketing of electric power,
thermal energy and fuel and (iii) the financing any of the
foregoing, (b) to engage in the borrowing and lending of funds in
connection with the purposes described in clause (a) above,
(c) to perform the Corporation's obligations under all
indentures, contracts and other agreements entered into in
connection with the purposes described in clauses (a) and (b)
above and (d) to engage in any other activities related or
incidental thereto, including without limitation pledging all or
part of the capital stock or partnership or other equity interest
owned by the Corporation in such entities as security for the
repayment of indebtedness of the Corporation or of any such
entities.  Except as stated above, the Corporation shall not
engage in any business or activity whatsoever.

          FOURTH: The total number of shares of all classes of
capital stock that the Corporation shall have authority to issue
is one thousand (1,000) shares of Common Stock, par value $0.01
per share.

          FIFTH:  The name and mailing address of the
incorporator is Cornelius J. Golden, Jr., Chadbourne & Parke LLP,
1101 Vermont Avenue, N.W., Washington, D.C. 20005.

          SIXTH:  For the management of the business and for the
conduct of the affairs of the Corporation, and in further
definition, limitation and regulation of the powers of the
Corporation and of its directors and stockholders, it is further
provided that:

          1.   The election of directors of the Corporation need
     not be by written ballot unless the By-Laws of the
     Corporation so require.
     
          2.   In furtherance and not in limitation of the powers
     conferred by the laws of the State of Delaware, the Board of
     Directors is expressly authorized:
     
               (a)  to adopt, amend or repeal the By-Laws of the
          Corporation;
          
               (b)  without the assent or vote of the
          stockholders, to authorize and issue debt securities of
          the Corporation, secured or unsecured, and to include
          therein such provisions as to redeemability,
          convertibility or otherwise as the Board of Directors,
          in its sole discretion, may determine; and
          
               (c)  to exercise all other powers of the
          Corporation except those that by law or this
          Certificate of Incorporation expressly require the
          consent of the stockholders.
          
          3.   Any vote or votes of the stockholders authorizing
     liquidation of the Corporation or proceedings for its
     dissolution may provide, subject to the rights of creditors
     and preferred stockholders, if any, for the distribution pro
     rata among the stockholders of the Corporation of the assets
     of the Corporation, wholly or in part, in cash or in kind,
     whether such assets be in cash or in other property, and any
     such vote or votes may authorize the Board of Directors of
     the Corporation to determine the valuation of the different
     assets of the Corporation for the purpose of such
     liquidation and may divide or authorize the Board of
     Directors to divide such assets or any part thereof among
     the stockholders of the Corporation, in such manner that
     every stockholder will receive a proportionate amount in
     value (determined as aforesaid) of cash and/or property of
     the Corporation upon such liquidation or dissolution even
     though each stockholder may not receive a strictly
     proportionate part of each such asset.
     
          4.   The number of directors of the Corporation shall
     be fixed in the manner provided in the By-Laws of the
     Corporation and, until changed in the manner provided in the
     By-Laws, shall be one (1); provided, in addition, that at
     all times the Corporation shall have one (1) individual
     designated as the "Independent Director" who shall be
     elected in the same manner as the directors and who shall
     not have been, at the time of such Independent Director's
     election, or at any time in the preceding five (5) years:
     
               (a)  a direct or indirect legal or beneficial
          owner in the Corporation or any of its Affiliates or a
          member of the immediate family of any such owner;
          
               (b)  a creditor, supplier, officer, director,
          promoter, underwriter, manager or contractor of the
          Corporation or any of its Affiliates or a member of the
          immediate family of any such officer or director; or
          
               (c)  a person, or a member of the immediate family
          of a person, who is employed by the Corporation (other
          than in his capacity as Independent Director) or its
          Affiliates or any creditor, supplier, employee,
          stockholder, officer, director, promoter, underwriter,
          manager or contractor of the Corporation or its
          Affiliates; provided, that such Independent Director
          may be an "independent director" of one or more other
          special-purpose, independent entities owned or
          controlled by Panda International or any of its
          Affiliates.  As used in this Certificate of
          Incorporation, the term "Affiliate" shall mean, with
          respect to any person or entity, any other person or
          entity that, directly or indirectly through one or more
          intermediaries, controls, or is controlled by, or is
          under common control with, such person or entity.  The
          term "control" (including the correlative term
          "controlled") means the possession, directly or
          indirectly, of the power to direct or cause the
          direction of the management and policies of a person or
          entity, whether through the ownership of voting stock,
          by contract or otherwise.
          
          The Independent Director shall be entitled to all
     rights and benefits of a director of the Corporation (i) in
     respect of indemnification by the Corporation as provided in
     this Certificate of Incorporation, the By-Laws and the
     General Corporation Law of the State of Delaware and (ii)
     under Article EIGHTH of this Certificate of Incorporation.
     The Independent Director shall also be subject to all duties
     imposed on a director of the Corporation by the General
     Corporation Law of the State of Delaware.
     
          5.  Pursuant to Section 141(a) of the General
     Corporation Law of the State of Delaware, the Corporation
     and/or the Board of Directors of the Corporation shall not,
     without the affirmative vote or written consent of all of
     the directors of the Corporation and the Independent
     Director:
     
               (a)  file a petition for relief under the United
          States Bankruptcy Code, as amended, make an assignment
          for the benefit of creditors, apply for the appointment
          of a custodian, receiver or trustee for the Corporation
          or any of the Corporation's property, consent to any
          other bankruptcy or similar proceeding, consent to the
          filing of such proceeding or admit in writing the
          Corporation's inability to pay its debts generally as
          they become due;
          
               (b)  commence the dissolution, liquidation,
          consolidation, merger or sale of all or substantially
          all of the assets of the Corporation;
          
               (c)  amend this Certificate of Incorporation,
          including without limitation Article THIRD, in such a
          manner as either to broaden the business purpose of the
          Corporation or otherwise adversely to affect the
          existence of the Corporation as a special-purpose,
          independent entity, or amend paragraph 4, 5, 6 or 7 of
          this Article SIXTH;
          
               (d)  engage in any business or activity other than
          as set forth in Article THIRD of this Certificate of
          Incorporation; or
          
               (e)  authorize the Corporation, or any officer or
          agent of the Corporation on behalf of the Corporation,
          to vote, in the Corporation's capacity as a shareholder
          or member of or other holder of a voting equity
          interest in any subsidiary that has an independent
          director having authority substantially similar to the
          authority granted the Independent Director under this
          Certificate of Incorporation, to authorize such
          subsidiary to take any action in substance similar to
          the actions set forth in clauses (a) through (d) of
          this Article SIXTH with respect to the bankruptcy,
          insolvency, dissolution, liquidation, consolidation,
          merger, sale of assets, amendments to charter documents
          or engaging in business or activity of such subsidiary.
          
          6.   In no circumstance shall the Independent Director
     be entitled to consider or vote on any matter proposed at
     any meeting of the Board of Directors or committee thereof,
     or consent to action on any such matter, other than the
     matters set forth in paragraph 5 of this Article SIXTH.  For
     all other matters a quorum shall be determined without
     taking the Independent Director into account.
     
          7.   The Corporation shall:
     
               (a)  ensure that (i) the Corporation's funds and
          other assets are identifiable and are not commingled
          with those of any other person or entity, (ii) the
          Corporation maintains bank accounts, records and books
          of account separate and apart from any other person or
          entity, and (iii) the Corporation pays from its assets
          all obligations and indebtedness of any kind incurred
          by it;
          
               (b)  ensure that the assets and liabilities of the
          Corporation are readily ascertainable and subject to
          segregation without requiring substantial time or
          expense to effect and account for such segregated
          assets and liabilities;
          
               (c)  conduct the Corporation's business solely in
          its own name (including without limitation by use of
          its own stationery and business forms) so as not to
          mislead others as to the identity of the entity with
          which such others are concerned;
          
               (d)  not engage in any activities with the
          Corporation's Affiliates (including without limitation
          appointing any Affiliate of the Corporation an agent of
          the Corporation) other than in connection with the
          activities set forth in Article THIRD;
          
               (e)  not enter (or hold itself out as having
          entered) into any agreement or arrangement to guarantee
          or, in any way or under any condition, become obligated
          or liable (or hold itself out as being obligated or
          liable) for all or any part of any financial or other
          obligation of another person or entity other than in
          connection with the activities set forth in Article
          THIRD;
          
               (f)  not make or permit to exist loans or advances
          to another person or entity other than in connection
          with the activities set forth in Article THIRD;
          
               (g)  conduct its business in accordance with all
          requisite corporate procedures and formalities; and
          
               (h)  neither control the decisions with respect to
          the daily affairs of any other person or entity other
          than in connection with the activities set forth in
          Article THIRD nor permit any person or entity not a
          director, officer or stockholder of the Corporation to
          direct or participate in the management of the
          Corporation.
          
          SEVENTH:  No stockholder shall have any preemptive
right to subscribe to an additional issue of stock or to any
security convertible into such stock.

          EIGHTH:   To the fullest extent permitted by the
General Corporation Law of the State of Delaware, as the same
exists or may hereafter be amended, a director of this
Corporation shall not be liable to the Corporation or its
stockholders for monetary damages for breach of fiduciary duty as
a director.

          NINTH:    Except as set forth in Article SIXTH, the
Corporation reserves the right to amend or repeal any provision
contained in this Certificate of Incorporation in the manner now
or hereafter prescribed by the laws of the State of Delaware, and
all rights herein conferred upon stockholders or directors are
granted subject to this reservation.


EXHIBIT 3.05                                
                             BY-LAWS
                                
                               OF
                                
                 PANDA INTERFUNDING CORPORATION
                                
                            ARTICLE I
                             Offices
                                
          The registered office of the Corporation in the State
of Delaware is located at 1209 Orange Street, Wilmington,
Delaware 19801, and the name of the registered agent of the
Corporation at such office is The Corporation Trust Company.  The
Corporation may also have offices at such other places, within or
without the State of Delaware, as the Board of Directors (the
"Board") may from time to time determine.

                           ARTICLE II
                    Meetings of Stockholders
                                
          Section 1.  Annual Meeting.  The annual meeting of the
stockholders of the Corporation for the election of directors and
for the transaction of such other business as may properly come
before the meeting shall be held in Dallas, Texas, or at such
other place within or without the State of Delaware as may be
specified in the notice of meeting or the waiver thereof.

          Section 2.  Special Meetings.  A special meeting of the
stockholders of the Corporation may be called by the President
and shall be called by the President, the Secretary or an
Assistant Secretary when directed to do so by resolution of the
Board at a duly convened meeting of the Board, or at the request
in writing of a majority of the Board.  Such request shall state
the purpose or purposes of the proposed meeting.  Special
meetings shall be held in Dallas, Texas, or at such place within
or without the State of Delaware as may be specified in the
notice of meeting or waiver thereof.  Business transacted at all
special meetings shall be confined to the purposes stated in the
notice of meeting.

          Section 3.  Notice of Meetings.  Written notice of
every meeting of the stockholders shall be given by or under the
direction of the Secretary or an Assistant Secretary, either
personally or by mail, upon each stockholder of record entitled
to vote at such meeting, not less than ten (10) nor more than
sixty (60) days before the meeting.  In the event of the death,
absence, incapacity or refusal of the specified officer, notice
of a meeting may be given by a person designated by the Secretary
or an Assistant Secretary, the person or persons requesting the
meeting or the Board.  If mailed, the notice of a meeting shall
be directed to a stockholder at his address as it appears on the
records of the Corporation.  The notice of every meeting of the
stockholders shall state the place, date and hour of the meeting
and the purpose or purposes for which the meeting is called.

          Section 4.  Quorum.  At all meetings of stockholders, a
majority of the issued and outstanding stock entitled to vote
present in person or by proxy shall constitute a quorum.  If such
quorum is not present, the stockholders present thereat may
adjourn the meeting from time to time without notice, other than
the announcement at the meeting of the date, time and place of
the adjourned meeting, until a quorum is present, and thereupon
any business may be transacted at the adjourned meeting which
might have been transacted at the meeting as originally called.
If the adjournment is for more than thirty (30) days, or if after
the adjournment a new record date is fixed for the adjourned
meeting, a notice of the adjourned meeting shall be given to each
stockholder of record entitled to vote at the meeting.

          Section 5.  Voting.  At every meeting of the
stockholders, except as may be otherwise provided in the
Certificate of Incorporation, every stockholder of the
Corporation entitled to vote thereat shall be entitled to one (1)
vote for each share of stock entitled to vote standing in his
name on the books of the Corporation on the record date as
determined in accordance with Article V, Section 4 of these By-
Laws.  Directors shall be elected by a plurality of the votes
cast at a meeting of stockholders (at which a quorum is present)
by the holders of shares entitled to vote in the election, except
as otherwise required by law or by the Certificate of
Incorporation of the Corporation.  Whenever any corporate action,
other than the election of directors, is to be taken by vote of
the stockholders, it shall be authorized by a majority of the
votes cast at a meeting of stockholders (at which a quorum is
present) by the holders of shares entitled to vote thereon
(except as otherwise required by law, the Certificate of
Incorporation of the Corporation, these By-Laws or any
regulations of any security exchange).  The stock ledger of the
Corporation shall be the only evidence as to who are the
stockholders entitled to examine such stock ledger, the list
required by Article II, Section 9 of these By-Laws or the books
of the Corporation, or to vote in person or by proxy at any
meeting of stockholders.  Upon the demand of any stockholder
entitled to vote, the vote at any election of directors, or the
vote upon any question before a meeting, shall be by ballot, but
otherwise the method of voting shall be discretionary with the
presiding officer at the meeting.

          Section 6.  Presiding Officer and Secretary.  At all
meetings of the stockholders, the Chairman of the Board, or if
such office be vacant or such person be absent, the President of
the Corporation, or in such person's absence a Vice President, or
if none be present the appointee of the meeting, shall preside.
The Secretary of the Corporation, or in such person's absence an
Assistant Secretary, or if none be present the appointee of the
Presiding Officer of the meeting, shall act as Secretary of the
meeting.

          Section 7.  Proxies.  Any stockholder entitled to vote
at any meeting of stockholders may vote either in person or by
proxy, but no proxy shall be voted after three (3) years from its
date unless such proxy provides for a longer period.  Every proxy
must be executed in writing by the stockholder himself or by his
duly authorized attorney, and dated, but need not be sealed,
witnessed or acknowledged.  Proxies shall be delivered to the
Secretary of the meeting before the meeting begins or to the
Judges at the meeting.  A duly executed proxy shall be
irrevocable if it states that it is irrevocable and if, and only
as long as, it is coupled with an interest sufficient in law to
support an irrevocable power.  A proxy may be made irrevocable
regardless of whether the interest with which it is coupled is an
interest in the stock itself or an interest in the Corporation
generally.

          Section 8.  Judges.  At each meeting of the
stockholders at which the vote for directors, or the vote upon
any question before the meeting, is taken by ballot, the polls
shall be opened and closed by, and the proxies and ballots shall
be received and taken in charge by, and all questions touching on
the qualifications of voters and the validity of proxies and the
acceptance and rejection of the same shall be decided by, two (2)
Judges.  Such Judges may be appointed by the Board before the
meeting but if no such appointment shall have been made, they
shall be appointed by the meeting.  If for any reason any Judge
previously appointed shall fail to attend or refuse or be unable
to serve, a Judge in his or her place shall be appointed by the
meeting.  Any appointment of Judges by the meeting shall be by
per capita vote of the stockholders present and entitled to vote.

          Section 9.  List of Stockholders.  At least ten (10)
days prior to every meeting of stockholders, a complete list of
the stockholders entitled to vote at such meeting, arranged in
alphabetical order and showing the address of each stockholder
and the number of shares registered in the name of each, shall be
prepared by the Secretary or an Assistant Secretary.  Such list
shall be open to examination at a place within the city where the
meeting is to be held, which place shall be specified in the
notice of meeting, or, if not so specified, at the place where
the meeting is held and shall be open, during normal business
hours for a period of ten (10) days prior to the meeting, to the
examination of any stockholder for any purpose germane to the
meeting.  The list shall also be produced and kept at the time
and place of the meeting during the whole time thereof and may be
inspected by any stockholder who is present.

          Section 10.  Consent of Stockholders in Lieu of
Meeting.  Any action that may be taken at any annual or special
meeting of stockholders may be taken without a meeting, without
prior notice and without a vote if one or more consents in
writing, setting forth the action so taken and signed by the
holders of outstanding stock having not less than the minimum
number of votes that would be necessary to authorize or take such
action at a meeting at which all shares entitled to vote thereon
were present and voted, are delivered to the Corporation by
delivery to its registered office in the State of Delaware by
hand or by certified or registered mail, return receipt
requested, or to its principal place of business, or to an
officer or agent of the Corporation having custody of the book in
which proceedings of meetings of stockholders are recorded.
Every written consent shall bear the date of signature of each
stockholder signing the consent and no written consent shall be
effective to take the corporate action referred to therein unless
written consents signed by a sufficient number of stockholders to
take the action are delivered to the Corporation, in the manner
required by law, within sixty (60) days of the earliest dated
consent so delivered.  Prompt notice of the taking of such action
shall be given to each stockholder that did not consent in
writing.

                           ARTICLE III
             Directors and the Independent Director
                                
          Section 1.  Number and Election.  The number of
directors may be increased or decreased from time to time by the
stockholders or by the Board; provided, in addition, that at all
times the Corporation shall have at least one (1) individual
designated as the "Independent Director" who shall possess only
those rights granted to, and be subject to those duties imposed
on, such Independent Director pursuant to this Article III and
the Certificate of Incorporation of the Corporation, who shall be
elected in the same manner as the directors and who shall not
have been at the time of such Independent Director's election or
at any time in the preceding five (5) years (a) a direct or
indirect legal or beneficial owner in the Corporation or any of
its Affiliates or a member of the immediate family of any such
owner, (b) a creditor, supplier, officer, director, promoter,
underwriter, manager or contractor of the Corporation or any of
its Affiliates or a member of the immediate family of any such
officer or director or (c) a person, or a member of the immediate
family of a person, who is employed by the Corporation (other
than in his capacity as Independent Director) or its Affiliates
or any creditor, supplier, employee, stockholder, officer,
director, promoter, underwriter, manager or contractor of the
Corporation or its Affiliates; provided, that such Independent
Director may be an "independent director" of one or more single
purpose, independent entities owned or controlled by Panda Energy
International, Inc. or any of its Affiliates.  As used herein,
the term "Affiliate" shall mean, with respect to any person or
entity, any other person or entity which directly or indirectly
through one or more intermediaries controls, or is controlled by,
or is under common control with, such person or entity.  The term
"control" (including the correlative term "controlled") means the
possession, directly or indirectly, of the power to direct or
cause the direction of the management and policies of a person or
entity, whether through the ownership of voting stock, by
contract or otherwise.  The Independent Director shall be
entitled to all rights and benefits of a director of the
Corporation (i) in respect of indemnification by the Corporation
as provided in the Certificate of Incorporation, these By-Laws
and the General Corporation Law of the State of Delaware and (ii)
under Article EIGHTH of the Certificate of Incorporation.  The
Independent Director shall also be subject to all duties imposed
on a director of the Corporation by the General Corporation Law
of the State of Delaware.  Except as provided by law or these By-
Laws, the members of the Board and the Independent Director shall
be elected at each annual meeting of the stockholders.  If for
any reason any annual election shall not be held on the day
designated by these By-Laws, the Board shall cause such election
to be held as soon thereafter as convenient.  Except as otherwise
provided in the Certificate of Incorporation or these By-Laws, at
each meeting of the stockholders for the election of directors
and the Independent Director at which a quorum shall be present,
the persons (not exceeding the then authorized number of
directors) receiving a plurality of the votes cast shall be
elected directors or the Independent Director, as the case may
be.  Except as otherwise provided by law, the term of office of
each director and the Independent Director shall be from the time
of his election and qualification until the annual meeting of
stockholders next succeeding his election and until his successor
shall have been duly elected and shall have qualified; provided,
that any director and the Independent Director may be removed
without cause before the expiration of his term by the vote of a
majority of the issued and outstanding stock entitled to vote at
any special meeting called for the purpose; provided, further,
that in the case of a removal of the Independent Director, a
successor Independent Director shall at the same time be elected
by the stockholders.  A director need not be a stockholder.

          Section 2.  Vacancies.  Any vacancy in the Board caused
by death, resignation, disqualification, removal, an increase in
the number of directors (caused by the Board or otherwise) or any
other cause may be filled by a majority of the directors then in
office although less than a quorum or by a sole remaining
director, or by the stockholders.  If for any reason there is a
vacancy in the office of Independent Director, the stockholders
shall promptly cause the office to be filled.  When one or more
directors shall resign from the Board effective at a future date,
a majority of the directors (but not the Independent Director)
then in office, including those who have so resigned, shall have
the power to fill such vacancy or vacancies, the vote thereon to
take effect when such resignation or resignations shall become
effective.

          Section 3.  Resignations.  Any director and the
Independent Director may resign from his office at any time by
delivering his resignation in writing to the Corporation, and the
acceptance of such resignation, unless required by the terms
thereof, shall not be necessary to make such resignation
effective.

          Section 4.  Meetings.  The Board may hold its meetings
in such place or places within or without the State of Delaware
as the Board from time to time by resolution may determine or as
shall be specified in the respective notices or waivers of notice
thereof, and the directors may adopt such rules and regulations
for the conduct of their meetings and the management of the
Corporation not inconsistent with these By-Laws or the
Certificate of Incorporation as they may deem proper.  The Board
from time to time by resolution may fix a time and place (or
varying times and places) for the annual and other regular
meetings of the Board; provided, that unless a time and place is
so fixed for any annual meeting of the Board, the same shall be
held immediately following the annual meeting of the stockholders
at the same place at which such meeting shall have been held;
provided, further, that the Independent Director shall have no
right to notice of or to attend any meeting of the Board, except
that the Independent Director shall be entitled to notice of and
to attend that portion of any meeting of the Board at which any
matter is to be considered by the Board upon which the approval
of the Independent Director is required.  No notice of the annual
or other regular meetings of the Board need be given.  Other
meetings of the Board shall be held whenever called by the
Chairman of the Board or by the President or by one-third (1/3)
of the directors then in office, and the Secretary or an
Assistant Secretary shall give notice of each such meeting to
each director not later than the day before the day of the
meeting, personally or by mailing, telecopying or telephoning
such notice to him at his address as it appears on the books of
the Corporation or by leaving such notice at his residence or
usual place of business.  No notice of a meeting need be given if
all the directors are present in person.  Any business may be
transacted at any meeting of the Board, whether or not specified
in a notice of the meeting.

          Section 5.  Meetings by Conference Telephone.  Members
of the Board, or any committee designated by the Board, and, when
required, the Independent Director, may participate in a meeting
of the Board or such committee by means of conference telephone
or similar communications equipment by which all persons
participating in the meeting can hear each other.  Participation
in a meeting pursuant to this paragraph shall constitute presence
in person at such meeting.  The Chairman of the Board or the
Secretary of the meeting shall make certain that all persons
participating in the meeting (i) can hear each other and (ii)
understand that their participation will constitute a meeting of
the Board or such committee.

          Section 6.  Unanimous Consent in Lieu of Meeting.  Any
action required or permitted to be taken at any meeting of the
Board may be taken without a meeting if a written consent thereto
is signed by all of the members of the Board entitled to vote on
such action and, if required, the Independent Director, and such
written consent is filed with the minutes of proceedings of the
Board.

          Section 7.  Quorum.  In no circumstance shall the
Independent Director be entitled to consider or vote on any
matter proposed at a meeting of the Board of Directors or
committee thereof, or consent to action on any such matter, other
than the matters set forth in Article SIXTH of the Certificate of
Incorporation and Article III, Section 8 of these By-Laws.  For
all other matters a quorum shall be determined without taking the
Independent Director into account.  If there be less than a
quorum at any meeting of the Board, a majority of those present
(or if only one (1) be present, then that one (1) may adjourn
the meeting from time to time, and no further notice thereof need
be given other than announcement at the meeting which shall be so
adjourned of the time of, and the place to which, the meeting is
adjourned.

          Section 8.  Voting.  Except as otherwise required by
law, the Certificate of Incorporation or these By-Laws, the vote
of a majority of the directors present at a meeting at which a
quorum is present shall be the act of the Board of Directors.
Notwithstanding the foregoing, pursuant to Section 141(a) of the
General Corporation Law of the State of Delaware, the Corporation
and/or the Board shall not, without the affirmative vote or
written consent of all of the directors and the Independent
Director:

          (a)  file a petition for relief under the United States
     Bankruptcy Code, as amended, make an assignment for the
     benefit of creditors, apply for the appointment of a
     custodian, receiver or trustee for the Corporation or any of
     the Corporation's property, consent to any other bankruptcy
     or similar proceeding, consent to the filing of such
     proceeding or admit in writing the Corporation's inability
     to pay its debts generally as they become due;
     
          (b)  commence the dissolution, liquidation,
     consolidation, merger or sale of all or substantially all of
     the assets of the Corporation;
     
          (c)  amend the Certificate of Incorporation, including
     without limitation Article THIRD thereof, in such a manner
     as either to broaden the business purpose of the Corporation
     or otherwise adversely to affect the existence of the
     Corporation as a single purpose, independent entity, or
     amend paragraph 4, 5, 6 or 7 of Article SIXTH of the
     Certificate of Incorporation; or
     
          (d)  engage in any business or activity other than as
     set forth in Article THIRD of the Certificate of
     Incorporation.
     
          Section 9.  Compensation.  The Board shall have
authority to fix the compensation of directors and the
Independent Director for acting in either their respective
capacity or any other capacity.

          Section 10.  Committees.  The Board may from time to
time designate one or more committees, each committee to consist
of one or more of the directors of the Corporation.  The Board
may designate one or more directors as alternate members of any
committee who may replace any absent or disqualified member at
any meeting of the committee.  To the extent provided in any such
resolution, any such committee shall have and may exercise all
the powers and authority of the Board in the management of the
business and affairs of the Corporation, including the power to
authorize the seal of the Corporation to be affixed to all papers
which may require it, and the power and authority to declare
dividends and to authorize the issuance of stock; provided, that
no such committee shall have any power or authority to amend the
Certificate of Incorporation, to adopt any agreement of merger or
consolidation, to recommend to the stockholders the sale, lease
or exchange of all or substantially all of the assets and
properties of the Corporation, to recommend to the stockholders a
dissolution of the Corporation or revocation of a dissolution or
to amend these By-Laws.  Any action required or permitted to be
taken at any meeting of a committee may be taken without a
meeting if a written consent thereto is signed by all members of
such committee and such written consent is filed with the minutes
of proceedings of the committee.

                           ARTICLE IV
                       Officers and Agents
                                
          Section 1.  General Provisions.  The officers of the
Corporation shall be a President, a Treasurer and a Secretary,
and may include a Chairman of the Board, one or more Vice
Presidents, one or more Assistant Vice Presidents, one or more
Assistant Treasurers and one or more Assistant Secretaries, all
of whom shall be appointed by the Board as soon as may be
practicable after the election of directors in each year.  Any
two offices may be held by the same person, but no officer shall
execute, acknowledge or verify any instrument in more than one
capacity if such instrument is required by law or by these By-
Laws to be executed, acknowledged or verified by any two or more
officers.  Each of such officers shall serve until the annual
meeting of the Board next succeeding his appointment and until
his successor shall have been chosen and shall have qualified.
The Board may appoint such officers, agents and employees as it
may deem necessary or proper who shall respectively have such
authority and perform such duties as may from time to time be
prescribed by the Board.  All officers, agents and employees
appointed by the Board shall be subject to removal at any time by
the affirmative vote of a majority of the Board.  Other agents
and employees may be removed at any time by the Board, by the
officer appointing them or by any other superior officer upon
whom such power of removal may be conferred by the Board.  The
salaries of the officers of the Corporation shall be fixed by the
Board but this power may be delegated to any officer.  The
Corporation may secure the fidelity of any or all of its officers
or agents by bond or otherwise.

          Section 2.  The Chairman of the Board.  The Chairman of
the Board shall be a member of the Board and shall preside at its
meetings and at all meetings of stockholders.  He shall keep in
close touch with the administration of the affairs of the
Corporation and supervise its general policies.  He shall see
that the acts of the executive officers conform to the policies
of the Corporation as determined by the Board and shall perform
such other duties as may from time to time be assigned to him by
the Board.

          Section 3.  The President.  The President shall,
subject to the direction and under the supervision of the Board,
be the principal executive officer of the Corporation and shall
have general charge of the business and affairs of the
Corporation and shall keep the Board fully advised.  If the
office of Chairman of the Board be vacant or if the Chairman of
the Board be absent, the President shall preside at meetings of
the stockholders and of the Board.  At the direction of the
Board, he shall have power in the name of the Corporation and on
its behalf to execute any and all deeds, mortgages, contracts,
agreements and other instruments in writing.  He shall employ and
discharge employees and agents of the Corporation, except such as
shall hold their offices by appointment of the Board, but he may
delegate these powers to other officers as to employees under
their immediate supervision.  He shall have such powers and
perform such duties as generally pertain to the office of
President as well as such further powers and duties as may be
prescribed by the Board.

          Section 4.  Vice Presidents.  Each Vice President shall
have such powers and perform such duties as the Board or the
President may from time to time prescribe and shall perform such
other duties as may be prescribed in these By-Laws.  In the
absence or inability to act of the President, the Vice President
next in order as designated by the Board or, in the absence of
such designation, senior in length of service in such capacity,
who shall be present and able to act, shall perform all the
duties and may exercise any of the powers of the President,
subject to the control of the Board.  The performance of any duty
by a Vice President shall be conclusive evidence of his power to
act.

          Section 5.  The Treasurer.  The Treasurer shall have
the care and custody of all funds and securities of the
Corporation which may come into his hands and shall deposit the
same to the credit of the Corporation in such bank or banks or
other depositary or depositaries as the Board may designate.  He
may endorse all commercial documents requiring endorsements for
or on behalf of the Corporation and may sign all receipts and
vouchers for payments made to the Corporation.  He shall render
an account of his transactions to the Board as often as it shall
require the same, shall at all reasonable times exhibit his books
and accounts to any director and shall cause to be entered
regularly in books kept for that purpose full and accurate
account of all moneys received and disbursed by him on account of
the Corporation.  He shall, if required by the Board, give the
Corporation a bond in such sums and with such sureties as shall
be satisfactory to the Board, conditioned upon the faithful
performance of his duties and for the restoration to the
Corporation in case of his death, resignation, retirement or
removal from office of all books, papers, vouchers, money and
other property of whatever kind in his possession or under his
control belonging to the Corporation.  He shall have such further
powers and duties as are incident to the position of Treasurer,
subject to the control of the Board.  The Treasurer may also be
the Secretary.

          Section 6.  The Secretary.  The Secretary shall record
the proceedings of meetings of the Board and of the stockholders
in a book kept for that purpose and shall attend to the giving
and serving of all notices of the Corporation.  He shall have
custody of the seal of the Corporation and shall affix the seal
(if any) to all certificates of shares of stock of the
Corporation (if required by the form of such certificates) and to
such other papers or documents as may be proper and, when the
seal is so affixed, he shall attest the same by his signature
wherever required.  He shall have charge of the stock certificate
book, transfer book and stock ledger, and such other books and
papers as the Board may direct.  He shall, in general, perform
all duties of Secretary, subject to the control of the Board.
The Secretary may also be the Treasurer.

          Section 7.  Assistant Treasurers.  In the absence or
inability of the Treasurer to act, any Assistant Treasurer may
perform all of the duties and exercise all of the powers of the
Treasurer, subject to the control of the Board.  The performance
of any such duty shall be conclusive evidence of his power to
act.  An Assistant Treasurer shall also perform such other duties
as the Treasurer or the Board may from time to time assign to
him.

          Section 8.  Assistant Secretaries.  In the absence or
inability of the Secretary to act, any Assistant Secretary may
perform all of the duties and exercise all of the powers of the
Secretary, subject to the control of the Board.  The performance
of any such duty shall be conclusive evidence of his power to
act.  An Assistant Secretary shall also perform such other duties
as the Secretary or the Board may from time to time assign to
him.

          Section 9.  Other Officers.  Other officers shall
perform such duties and have such powers as may from time to time
be assigned to them by the Board.

          Section 10.  Delegation of Duties.  In case of the
absence of any officer of the Corporation, or for any other
reason that the Board may deem sufficient, the Board may confer,
for the time being, the powers and duties, or any of them, of
such officer upon any other officer or upon any director.

          Section 11.  Proxies in Respect of Securities of Other
Corporations.  Unless otherwise provided by resolution adopted by
the Board, the President or any Vice President may from time to
time appoint an attorney or attorneys or an agent or agents to
exercise in the name and on behalf of the Corporation the powers
and rights which the Corporation may have as the holder of stock
or other securities in any other corporation to vote or to
consent in respect of such stock or other securities, and the
President or any Vice President may instruct the person or
persons so appointed as to the manner of exercising such powers
and rights, and the President or any Vice President may execute
or cause to be executed in the name and on behalf of the
Corporation and under its corporate seal, or otherwise, all such
written proxies, powers of attorney or other written instruments
as he may deem necessary in order that the Corporation may
exercise such powers and rights.

                            ARTICLE V
                          Capital Stock
                                
          Section 1.  Certificates for Shares.  Certificates for
shares of stock of the Corporation certifying the number and
class of shares owned shall be issued to each stockholder in such
form, not inconsistent with the Certificate of Incorporation and
these By-Laws, as shall be approved by the Board.  The
certificates for the shares of each class shall be numbered and
registered in the order in which they are issued and shall be
signed by the Chairman of the Board or the President or a Vice
President and by the Secretary or an Assistant Secretary or the
Treasurer or an Assistant Treasurer.  Any or all of the
signatures on a certificate may be a facsimile.  In case any
officer, transfer agent or registrar who has signed or whose
facsimile signature has been placed upon a certificate shall have
ceased to be such officer, transfer agent or registrar before
such certificate is issued, it may be issued by the Corporation
with the same effect as if he were such officer, transfer agent
or registrar at the date of issue.  All certificates exchanged or
returned to the Corporation shall be canceled.

          Section 2.  Transfer of Shares of Stock.  Transfers of
shares shall be made only upon the books of the Corporation by
the holder, in person or by his attorney lawfully constituted in
writing, and on the surrender of the certificate or certificates
for such shares properly assigned.  The Board shall have the
power to make all such rules and regulations, not inconsistent
with the Certificate of Incorporation and these By-Laws, as it
may deem expedient concerning the issue, transfer and
registration of certificates for shares of stock of the
Corporation.

          Section 3.  Lost, Stolen or Destroyed Certificates.
The Board, in its discretion, may issue a new certificate of
stock in place of any certificate theretofore issued and alleged
to have been lost, stolen or destroyed, and may require the owner
of any certificate of stock alleged to have been lost, stolen or
destroyed, or his legal representative, to give the Corporation a
bond in such sum as the Board may direct to indemnify the
Corporation against any claim that may be made against it on
account of the alleged loss, theft or destruction of any
certificate or the issuance of such new certificate.  Proper
evidence of such loss, theft or destruction shall be procured if
required by the Board.  The Board in its discretion may refuse to
issue such new certificate save upon the order of a court having
jurisdiction in such matters.

          Section 4.  Record Date.  In order that the Corporation
may determine the stockholders entitled to notice of or to vote
at any meeting of stockholders or any adjournment thereof, or to
express consent to corporate action in writing without a meeting,
or entitled to receive payment of any dividend or other
distribution or allotment of any rights, or entitled to exercise
any rights in respect of any change, conversion or exchange of
stock or for the purpose of any other lawful action, the Board
may fix, in advance, a record date, which shall not be more than
sixty (60) nor fewer than ten (10) days before the date of such
meeting, nor more than sixty (60) days prior to any other action.
If no record date is fixed:

          (a)  The record date for determining stockholders
     entitled to notice of or to vote at a meeting of
     stockholders shall be at the close of business on the date
     next preceding the day on which notice is given or, if
     notice is waived, at the close of business on the day next
     preceding the day on which the meeting is held.
     
          (b)  The record date for determining stockholders
     entitled to express consent to corporate action in writing
     without a meeting, when no prior action by the Board is
     necessary, shall be at the close of business on the day on
     which the first written consent is expressed.
     
          (c)  The record date for determining stockholders for
     any other purpose shall be at the close of business on the
     day on which the Board adopts the resolution relating
     thereto.
     
A determination of stockholders of record entitled to notice of
or to vote at a meeting of stockholders shall apply to any
adjournment of the meeting; provided, that the Board may fix a
new record date for the adjourned meeting.

                           ARTICLE VI
                         Indemnification
                                
          Section 1.  Mandatory Indemnification of Officers,
Directors, the Independent Director, Employees and Agents.
Except to the extent prohibited by law and except as herein
provided, the directors, officers, employees, agents and the
Independent Director of the Corporation shall be entitled to the
following rights with respect to indemnification:

          (a)  The Corporation shall indemnify any person who was
     or is a party or is threatened to be made a party to, or is
     or may become involved in (as a party or otherwise), any
     threatened, pending or completed action, suit or proceeding,
     or any appeal taken therefrom, whether civil, criminal,
     administrative or investigative (a "Proceeding") (other than
     an action by or in the right of the Corporation), by reason
     of the fact that he or she (i) is or was a director,
     Independent Director or officer of the Corporation, (ii) is
     or was a director, Independent Director or officer of the
     Corporation and is or was serving any other corporation or
     any partnership, joint venture, trust or other enterprise
     (including service with respect to employee benefit plans)
     in any capacity at the request of the Corporation or (iii)
     is or was serving as a director, "independent director" or
     officer of any other corporation or is or was serving any
     partnership, joint venture, trust or other enterprise
     (including service with respect to employee benefit plans)
     in a comparable capacity, at the request of the Corporation,
     against all expenses, liability and loss (including without
     limitation fees and disbursements of attorneys, accountants
     and expert witnesses, court costs, judgments, fines, ERISA
     excise taxes or penalties and amounts paid or to be paid in
     settlement) (collectively, "Expenses, Liability and Loss")
     actually and reasonably incurred by such person in
     connection with such Proceeding if such person acted in good
     faith and in a manner such person reasonably believed to be
     in or not opposed to the best interest of the Corporation
     (or with respect to employee benefit plans, in a manner such
     person reasonably believed to be in the best interest of the
     participants and beneficiaries) and, with respect to any
     criminal action or proceeding, had no reasonable cause to
     believe his or her conduct was unlawful.
     
          (b)  Except as provided in Section 4(a), the
     Corporation shall indemnify any person who was or is a party
     or is threatened to be made a party to, or is or may become
     involved in (as a party or otherwise), any threatened,
     pending or completed action, suit or proceeding, or any
     appeal taken therefrom by or in the right of the Corporation
     to procure a judgment in its favor (a "Derivative Action")
     by reason of the fact that he or she (i) is or was a
     director, Independent Director or officer of the
     Corporation, (ii) is or was a director, Independent Director
     or officer of the Corporation and is or was serving as a
     director or officer of any other corporation, or is or was
     serving any partnership, joint venture, trust or other
     enterprise (including service with respect to employee
     benefit plans) in a comparable capacity, at the request of
     the Corporation or (iii) is or was serving as a director,
     "independent director" or officer of any other corporation,
     or is or was serving any partnership, joint venture, trust
     or other enterprise (including service with respect to
     employee benefit plans) in a comparable capacity, at the
     request of the Corporation, against expenses (including fees
     and disbursements of attorneys, accountants and expert
     witnesses and court costs) actually and reasonably incurred
     by such person in connection with the defense or settlement
     of such action or suit if such person acted in good faith
     and in a manner he or she reasonably believed to be in or
     not opposed to the best interest of the Corporation (or with
     respect to employee benefit plans, in a manner such person
     believed to be in the best interest of the participants and
     beneficiaries).
     
          (c)  The right of each director, Independent Director
     and officer of the Corporation to indemnification hereunder
     (x) shall pertain both as to action or omission to act in
     his or her official capacity and as to action or omission to
     act in another capacity while holding such office, (y) shall
     be a contract right and (z) shall include the right to be
     paid by the Corporation the expenses incurred in any such
     Proceeding or Derivative Action in advance of the final
     disposition of such Proceeding or Derivative Action upon
     delivery to the Corporation of an undertaking, by or on
     behalf of such person, to repay all amounts so advanced if
     it should be ultimately determined that such person is not
     entitled to indemnification hereunder or otherwise.
     
          (d)  The right of each employee or agent of the
     Corporation serving as a director or officer of any other
     corporation or any partnership, joint venture, trust or
     other enterprise (including service with respect to employee
     benefit plans) in a comparable capacity, at the request of
     the Corporation, to indemnification hereunder (x) shall
     pertain both as to action or omission to act in his or her
     official capacity and to action or omission to act in
     another capacity with respect to the entity of which he or
     she is a director or officer and no other entity, (y) shall
     be a contract right and (z) shall include the right to be
     paid by the Corporation the expenses incurred in any such
     Proceeding or Derivative Action in advance of the final
     disposition of such proceeding or Derivative Action upon
     delivery to the Corporation of an undertaking, by or on
     behalf of such person, to repay all amounts so advanced if
     it should be ultimately determined that such person is not
     entitled to indemnification hereunder or otherwise.
     
          Section 2.  Additional (Permissive) Indemnification of
Employees and Agents.  Except to the extent prohibited by law and
except as herein provided, the Corporation shall have the
authority (but not the obligation) to grant the following
indemnification to employees and agents of the Corporation and
employees and agents of other entities if serving as such at the
request of the Corporation:

          (a)  In addition to the indemnification provided in
     Section 1(a)(iii) and Section 6, the Corporation may
     indemnify (but shall not be required to indemnify) any
     person who was or is a party or is threatened to be made a
     party to, or is or may become involved in (as a party or
     otherwise) any Proceeding (other than an action by or in the
     right of the Corporation) by reason of the fact that he or
     she (i) is or was an employee or agent of the Corporation or
     (ii) is or was an employee or agent of the Corporation and
     is or was serving as an employee or agent of any other
     corporation or any partnership, joint venture, trust or
     other enterprise (including service with respect to employee
     benefit plans) at the request of the Corporation, against
     all Expenses, Liability and Loss actually and reasonably
     incurred by such person in connection with such Proceeding
     if such person acted in good faith and in a manner he or she
     reasonably believed to be in or not opposed to the best
     interest of the Corporation (or with respect to employee
     benefit plans, in a manner such person reasonably believed
     to be in the best interest of the participants and
     beneficiaries) and, with respect to any criminal action or
     proceeding, had no reasonable cause to believe his or her
     conduct was unlawful.
     
          (b)  In addition to the indemnification provided in
     Section 1(b)(iii) and Section 6, but subject to Section
     4(a), the Corporation may indemnify (but shall not be
     required to indemnify) any person who was or is a party or
     is threatened to be made a party to or is or may become
     involved in (as a party or otherwise) any Derivative Action
     by reason of the fact that he or she (i) is or was an
     employee or agent of the Corporation or (ii) is or was an
     employee or agent of the Corporation and is or was serving
     as an employee or agent of any other corporation or any
     partnership, joint venture, trust or other enterprise
     (including service with respect to employee benefit plans)
     at the request of the Corporation, against expenses
     (including fees and disbursements of attorneys, accountants
     and expert witnesses and court costs) actually and
     reasonably incurred by such person in connection with the
     defense or settlement of such action or suit if such person
     acted in good faith and in a manner he or she reasonably
     believed to be in or not opposed to the best interest of the
     Corporation (or with respect to employee benefit plans, in a
     manner such person reasonably believed to be in the best
     interest of the participants and beneficiaries).
     
          (c)  The power of the Corporation to indemnify each
     employee and agent pursuant to Section 2(a) hereunder (x)
     shall pertain both as to action or omission to act in such
     person's official capacity and as to action or omission to
     act in another capacity while holding such office and (y)
     shall include the power (but not the obligation) to pay the
     expenses incurred in any Proceeding or Derivative Action in
     advance of the final disposition of such Proceeding or
     Derivative Action upon such terms and conditions, if any, as
     the Board of Directors of the Corporation deems appropriate.
     
          Section 3.  Right of Claimant to Bring Suit.  If the
Corporation receives a written claim under Section 1 or Section 6
which it has not paid in full within the Applicable Period, as
hereafter defined, after the Corporation receives such claim, the
claimant may at any time thereafter bring an action against the
Corporation to recover the unpaid amount of the claim and, if
successful in whole or in part, the claimant shall be entitled to
recover also the expense of prosecuting such claim.  It shall be
a defense to any such action (other than an action brought to
enforce a claim for expenses incurred in connection with (a) any
Proceeding or Derivative Action in advance of its final
disposition where the required undertaking has been tendered to
the Corporation or (b) any Proceeding or Derivative Action in
which the claimant was successful on the merits or otherwise)
that the claimant has not met the applicable standards of conduct
set forth herein for the Corporation to indemnify the claimant
for the amount claimed, but the burden of proving such defense
shall be on the Corporation.  Neither the failure of the
Corporation (including its Board, independent legal counsel or
its stockholders) to have made a determination prior to the
commencement of such action that indemnification of the claimant
is proper in the circumstances because he or she has met the
applicable standards of conduct set forth herein nor an actual
determination by the Corporation (including its Board,
independent legal counsel or its stockholders) that the claimant
has not met such applicable standards of conduct shall be a
defense to the action or create a presumption that the claimant
has not met the applicable standards of conduct.

          Section 4.  Limitations on Indemnification.

          (a)  No person shall be indemnified under Section 1(b)
     or Section 2(b) in respect of any claim, issue or matter as
     to which such person shall have been adjudged to be liable
     to the Corporation unless and only to the extent that the
     Court of Chancery of the State of Delaware or the court in
     which such action or suit was brought shall determine upon
     application that, despite the adjudication of liability but
     in view of all the circumstances of the case, such person is
     fairly and reasonably entitled to indemnity for such
     expenses which the Court of Chancery or such other court
     shall deem proper.
     
          (b)  For purposes of Sections 1 and 2, the termination
     of any action, suit or proceeding by judgment, order,
     settlement, conviction or upon a plea of nolo contendere or
     its equivalent, shall not, of itself, create a presumption
     that any person did not act in good faith and in a manner
     which he reasonably believed to be in or not opposed to the
     best interests of the Corporation, and, with respect to any
     criminal action or proceeding, had reasonable cause to
     believe that his conduct was unlawful.
     
          Section 5.  Procedure for Obtaining Indemnification.
Except as set forth in Section 6, any indemnification under
Sections 1 and 2 (unless ordered by a court) shall be made by the
Corporation only as authorized in the specific case upon a
determination that indemnification of the director, Independent
Director, officer, employee or agent is proper in the
circumstances because he or she has met the applicable standard
of conduct set forth in Section 1 or 2 and, in the case of any
indemnification under Section 2, because the Board in its
discretion deems such indemnification to be appropriate.  Subject
to Section 3, such determination shall be made (1) by the Board
by a majority vote of a quorum consisting of directors who were
not parties to such Proceeding or Derivative Action, (2) if such
a quorum is not obtainable, or, even if obtainable, if a quorum
of disinterested directors so directs, by independent legal
counsel in a written opinion, (3) by the stockholders or (4) by
any court having jurisdiction.

          Section 6.  Indemnification of Expenses.  To the extent
that any person described in Section 1 or 2 hereof has been
successful on the merits or otherwise in defense of any
Proceeding or Derivative Action, or in defense of any claim,
issue or matter described therein, he or she shall be indemnified
by the Corporation against expenses (including fees and
disbursements of attorneys, accountants, expert witnesses and
court costs) actually and reasonably incurred by him or her in
connection therewith.

          Section 7.  Non-Exclusivity of Rights.  The
indemnification and advancement of expenses provided by or
granted pursuant to the other Sections of this Article shall not
be deemed exclusive of any other rights to which those persons
seeking indemnification or advancement of expenses under this
Article might be entitled under any other bylaw, agreement, vote
of stockholders or vote of disinterested directors or otherwise,
both as to action in such person's official capacity and as to
action in another capacity while holding such office.

          Section 8.  Benefits of Article.  The indemnification
and advancement of expenses provided by or granted pursuant to
this Article shall, unless otherwise provided when authorized and
ratified, continue as to a person who has ceased to be a
director, Independent Director, officer, employee or agent and
shall inure to the benefit of the heirs, executors,
administrators and other legal representatives of such person.

          Section 9.  Definitions.

          (a)  For purposes of Section 3 of this Article, the
     "Applicable Period" shall be:
     
               (i)  with respect to claims arising under
          SectionE1(a) or Section 1(b), sixty (60) days; and
          
              (ii)  with respect to claims arising under
          SectionE1(c), Section 1(d) or Section 6, ten (10) days.
          
          (b)  For the purposes of this Article, references to
     the "Corporation" include all constituent corporations
     (including any constituent of a constituent) absorbed in a
     consolidation or merger as well as the resulting or
     surviving corporation so that any person who is or was a
     director, "independent director", officer, employee or agent
     of such a constituent corporation or is or was serving as a
     director, "independent director", officer, employee or agent
     of any other corporation, or is or was serving any
     partnership, joint venture, trust or other enterprise
     (including service with respect to employee benefit plans)
     in a comparable capacity, at the request of such constituent
     corporation, shall stand in the same position under the
     provisions of this Article with respect to the resulting or
     surviving corporation as he or she would if he or she had
     served the resulting or surviving corporation in the same
     capacity, but the Corporation shall be obligated to make
     such indemnification only if and to the extent that such
     director, "independent director", officer, employee or agent
     would have had a right to indemnification against the
     constituent corporation.  The Corporation may indemnify a
     director, "independent director", officer, employee or agent
     of a constituent corporation if the Corporation would be
     authorized to indemnify (or would be required to indemnify)
     such director, "independent director", officer, employee or
     agent under the provisions of this Article for acts or
     omissions arising prior to such consolidation or merger.
     
          Section 10.  Severability.  If any provision of this
Article, or portion thereof, or the application of any such
provision to any party or circumstance shall be determined by any
court of competent jurisdiction to be invalid or unenforceable to
any extent, the remainder of this Article or the application of
such provision to any person or circumstance other than those to
which it is so determined to be invalid and unenforceable shall
not be affected thereby, and each provision hereof shall remain
in full force and effect to the fullest extent permitted by law,
and any such invalidity in any jurisdiction shall not invalidate
or render unenforceable such provision in any other jurisdiction.

                           ARTICLE VII
                              Seal
                                
          The seal (if any) of the Corporation shall be circular
in form and shall contain the name of the Corporation, the year
of its incorporation and the words "Corporate Seal" and
"Delaware" inscribed thereon.  The seal may be affixed to any
instrument by causing it, or a facsimile thereof, to be impressed
or otherwise reproduced thereon.

                          ARTICLE VIII
                             Waiver
                                
          Whenever any notice whatsoever is required to be given
by statute or under the provisions of the Certificate of
Incorporation or these By-Laws, a waiver thereof in writing,
signed by the person or persons entitled to said notice, whether
before or after the time stated therein, shall be deemed
equivalent thereto.  Attendance of a person at a meeting shall
constitute a waiver of notice of such meeting except when the
person attends a meeting for the express purpose of objecting, at
the beginning of the meeting, to the transaction of any business
because the meeting is not lawfully called or convened.  Neither
the business to be transacted at nor the purpose of any regular
or special meeting of the stockholders, directors or members of a
committee of directors need be specified in any written waiver of
notice.

                           ARTICLE IX
                   Checks, Notes, Drafts, etc.
                                
          Checks, notes, drafts, acceptances, bills of exchange
and other orders or obligations for the payment of money shall be
signed by such officer or officers or person or persons as the
Board shall from time to time determine.

                            ARTICLE X
                           Amendments
                                
          These By-Laws or any of them may be amended or repealed
and new By-Laws may be adopted (a) by the stockholders, at any
annual meeting, or at any special meeting called for that
purpose, by the vote of a majority of the issued and outstanding
stock entitled to vote thereat or (b) by the Board at any duly
convened meeting, but any such action of the Board may be amended
or repealed by the stockholders at any annual meeting or any
special meeting called for that purpose; provided, that no
amendment may be made which will conflict with any provision of
law or of the Certificate of Incorporation.



EXHIBIT 3.06
               INCORPORATED UNDER THE LAWS OF
                              
                    THE STATE OF DELAWARE
                              
                              
No. 0001                                     Shares 1,000

               PANDA INTERFUNDING CORPORATION
                              
                        Common Stock
                              
                              
      This  certifies that PANDA ENERGY CORPORATION  is  the
owner of ONE THOUSAND (1,000) shares of the Capital Stock of
PANDA  INTERFUNDING  CORPORATION transferable  only  on  the
books  of the Corporation by the holder hereof in person  or
by  Attorney  upon  surrender of this  Certificate  properly
endorsed.

      IN  WITNESS WHEREOF, the said Corporation  has  caused
this  Certificate  to  be  signed  by  its  duly  authorized
officers  and to be sealed with the Seal of the  Corporation
this 25th day of July A.D. 1996.

Janice Carter                               Robert W. Carter

                      SHARES $0.01 EACH


EXHIBIT 4.01
                        TRUST INDENTURE


                   dated as of July 31, 1996


                             among


                   PANDA FUNDING CORPORATION,


                PANDA INTERFUNDING CORPORATION,


                              and


               BANKERS TRUST COMPANY, AS TRUSTEE


        Providing for the Issuance from Time to Time of
                  Bonds in One or More Series



                  ___________________________




                       TABLE OF CONTENTS

This  Table of Contents is not part of the Indenture to which  it
is attached but is inserted for convenience only.

                                                                    Page

                           ARTICLE I

                DEFINITIONS AND OTHER PROVISIONS
                     OF GENERAL APPLICATION

     SECTION 1.1   Definitions; Construction                            1
     SECTION 1.2   Compliance Certificates and Opinions                 3
     SECTION 1.3   Form of Documents Delivered to Trustee               3
     SECTION 1.4   Acts of Holders                                      4
     SECTION 1.5   Notices, etc. to Trustee, Panda Funding and PIC      6
     SECTION 1.6   Notices to Holders; Waiver                           6
     SECTION 1.7   Effect of Headings                                   6
     SECTION 1.8   Successors and Assigns                               7
     SECTION 1.9   Severability Clause                                  7
     SECTION 1.10  Benefits of Indenture                                7
     SECTION 1.11  GOVERNING LAW                                        7
     SECTION 1.12  Execution in Counterparts                            7
     SECTION 1.13  Agency                                               7
     SECTION 1.14  Liability of PIC; Indemnification                    7
     SECTION 1.15  PIC Execution                                        8 
     SECTION 1.16  Conflict with Trust Indenture Act                    8
     
                           ARTICLE II

                           THE BONDS

     SECTION 2.1   Form of Bond to Be Established by Series Supplemental
                   Indenture                                            8
     SECTION 2.2   Form of Trustee's Authentication                     8
     SECTION 2.3   Amount Unlimited; Issuable in Series                 9
     SECTION 2.4   Authentication and Delivery of Bonds                10
     SECTION 2.5   Form                                                12
     SECTION 2.6   Execution and Authentication of Bonds               12
     SECTION 2.7   Temporary Bonds                                     13
     SECTION 2.8   Registration, Restrictions on Transfer and 
                   Exchange                                            13
     SECTION 2.9   Book-Entry Provisions for Global Bond               20
     SECTION 2.10  Mutilated, Destroyed, Lost and Stolen Bonds         21
     SECTION 2.11  Payment of Principal, Premium, if any, and Interest;
                   Principal and Interest Rights Preserved             22
     SECTION 2.12  Persons Deemed Owners                               23
     SECTION 2.13  Cancellation                                        23
     SECTION 2.14  Dating of Bonds; Computation of Interest            23
     SECTION 2.15  Source of Payments Limited: Rights and Liabilities 
                   of Panda Funding                                    23
     SECTION 2.1   Allocation of Principal and Interest                23
     SECTION 2.17  Parity of Bonds                                     24
     
                          ARTICLE III

               APPLICATION OF PROCEEDS FROM SALE
                            OF BONDS

     SECTION 3.1   Application of Proceeds from Sale of Bonds         24
     
                           ARTICLE IV

           ACCOUNTS, FUNDS AND PROJECT DISTRIBUTIONS

     SECTION 4.1   Establishment of Accounts and Funds                24
     SECTION 4.2   Project Accounts                                   25
     SECTION 4.3   Debt Service Fund                                  29
     SECTION 4.4   Capitalized Interest Fund                          30
     SECTION 4.5   Debt Service Reserve Fund                          32
     SECTION 4.6   PIC Expense Fund                                   34
     SECTION 4.7   Distribution Suspense Funds                        34
     SECTION 4.8   Mandatory Redemption Accounts                      35
     SECTION 4.9   The Extraordinary Distribution Accounts            38
     SECTION 4.10  Investment of U.S. and International Accounts 
                   and Funds                                          41
     SECTION 4.11  Resignation and Removal of Consolidating Engineer;
                   Appointment of Successor; Payment of Fees 
                   and Expenses                                       42
     SECTION 4.12  The U.S. Accounts and Funds as Collateral:  
                   Trustee as Agent of the Collateral Agent           43
     SECTION 4.13  Disposition of Accounts and Funds Upon Retirement 
                   of Bonds and PIC International Entity Notes        44
     SECTION 4.14  Procedures for Review by Consolidating 
                   Engineer of Projections                            44
     
                           ARTICLE V

            IMMUNITY OF INCORPORATORS, STOCKHOLDERS
                     OFFICERS AND DIRECTORS

     SECTION 5.1  Liability of Panda Funding and PIC Solely Corporate 44     

                           ARTICLE VI

             SATISFACTION AND DISCHARGE; DEFEASANCE

     SECTION 6.1   Satisfaction and Discharge of Indenture            45
     SECTION 6.2   Application of Trust Money                         46
     SECTION 6.3   Satisfaction, Discharge and Defeasance of Bonds
                   of any Series                                      47
     
                          ARTICLE VII

                           COVENANTS

     SECTION 7.1   Reporting Requirements                             50
     SECTION 7.2   Maintenance of Existence, Properties, Etc.         53
     SECTION 7.3   Compliance with Laws                               53
     SECTION 7.4   Payment of Taxes and Claims                        53
     SECTION 7.5   Books and Records                                  54
     SECTION 7.6   Right of Inspection                                54
     SECTION 7.7   Use of Proceeds                                    54
     SECTION 7.8   Further Assurances; Opinion of Counsel             54
     SECTION 7.9   Debt                                               55
     SECTION 7.10  Liens                                              56
     SECTION 7.11  Guaranties                                         57
     SECTION 7.12  Prohibition on Fundamental Changes and 
                   Disposition of Assets                              57
     SECTION 7.13  Nature of Business; Acquisition of
                   Project Interests                                  59
     SECTION 7.14  Transactions with Affiliates                       60
     SECTION 7.15  Limitations on Distributions                       60
     SECTION 7.16  Amendments Etc.                                    61
     SECTION 7.17  Rule 144A Information                              61
     SECTION 7.18  Investments                                        62
     SECTION 7.19  Investment Company Act                             62
     SECTION 7.20  Appointment to Fill a Vacancy in Office of Trustee 62
     SECTION 7.21  Securityholders Lists                              62
     SECTION 7.22  Ownership of Projects                              62
     SECTION 7.23  Limitations on Project Debt and Project Agreements 63
     SECTION 7.24  Distributions by Projects                          63
     SECTION 7.25  Event of Loss                                      64
     SECTION 7.26  Additional Collateral                              64
     SECTION 7.27  Public Utility Holding Company Act                 64
     SECTION 7.28  Sales of Projects; Projects Interests              64
     SECTION 7.29  PIC International Entity Loan Agreements           65
     SECTION 7.30  PIC U.S. Entity Guaranties                         65
     SECTION 7.31  Other International Note                           65
     SECTION 7.32  Purchase of Securities Upon a Change of Control    65
     
                          ARTICLE VIII

                      REDEMPTION OF BONDS

     SECTION 8.1   Applicability of Article                           67
     SECTION 8.2   Election to Redeem; Notice to Trustee              67
     SECTION 8.3   Optional Redemption; Mandatory Redemption; 
                   Selection of Bonds to be Redeemed                  67
     SECTION 8.4   Notice of Redemption                               68
     SECTION 8.5   Bonds Payable on Redemption Date                   68
     SECTION 8.6   Bonds Redeemed in Part                             69
     
                           ARTICLE IX

                 EVENTS OF DEFAULT AND REMEDIES

     SECTION 9.1   Events of Default                                  69
     SECTION 9.2   Enforcement of Remedies                            72
     SECTION 9.3   Specific Remedies                                  74
     SECTION 9.4   Judicial Proceedings Instituted by Trustee         74
     SECTION 9.5   Holders May Demand Enforcement of Rights by 
                   Trustee                                            76
     SECTION 9.6   Control by Holders                                 76
     SECTION 9.7   Waiver of Past Defaults                            76
     SECTION 9.8   Holder May Not Bring Suit Except Under Certain 
                   Conditions                                         77
     SECTION 9.9   Undertaking to Pay Court Costs                     77
     SECTION 9.10  Right of Holders to Receive Payment Not to be 
                   Impaired                                           78
     SECTION 9.11  Application of Monies Collected by Trustee         78
     SECTION 9.12  Waiver of Appraisement, Valuation, Stay, Right 
                   to Marshaling                                      79
     SECTION 9.13  Remedies Cumulative; Delay or Omission Not 
                   a Waiver                                           79
     SECTION 9.14  Disqualification; Conflicting Interests            79
     SECTION 9.15  Preferential Collection of Claims Against 
                   Panda Funding or PIC                               80
     SECTION 9.16  The Collateral Agency Agreement                    80
     
                           ARTICLE X

                     CONCERNING THE TRUSTEE

     SECTION 10.1  Certain Rights and Duties of Trustee               80
     SECTION 10.2  Trustee Not Responsible for Recitals, Etc.         82
     SECTION 10.3  Trustee and Others May Hold Bonds                  83
     SECTION 10.4  Monies Held by Trustee or Paying Agent             83
     SECTION 10.5  Compensation of Trustee and Its Lien               83
     SECTION 10.6  Right of Trustee to Rely on Officer's 
                   Certificates and Opinions of Counsel               84
     SECTION 10.7  Persons Eligible for Appointment As Trustee        84
     SECTION 10.8  Resignation and Removal of Trustee; Appointment 
                   of Successor                                       84
     SECTION 10.9  Acceptance of Appointment by Successor Trustee     85
     SECTION 10.10 Merger, Conversion or Consolidation of Trustee     86
     SECTION 10.11 Maintenance of Offices and Agencies                86
     SECTION 10.12 Reports by Trustee                                 89
     SECTION 10.13 Trustee Risk                                       89
     SECTION 10.14 Trustee May Perform Certain Duties Through 
                   Affiliates                                         89
     
                           ARTICLE XI

                       HOLDERS' MEETINGS

     SECTION 11.1  Purposes for Which Holders' Meetings May Be Called 89
     SECTION 11.2  Call of Meetings by Trustee                        90
     SECTION 11.3  Panda Funding, PIC and Holders May Call Meeting    90
     SECTION 11.4  Persons Entitled to Vote at Meeting                90
     SECTION 11.5  Determination of Voting Rights; Conduct and 
                   Adjournment of Meeting                             90
     SECTION 11.6  Counting Votes and Recording Action of Meeting     91
     
                          ARTICLE XII

                    SUPPLEMENTAL INDENTURES

     SECTION 12.1  Supplemental Indentures Without Consent of Holders 92
     SECTION 12.2  Supplemental Indenture with Consent of Holders     93
     SECTION 12.3  Documents Affecting Immunity or Indemnity          94
     SECTION 12.4  Execution of Supplemental Indentures               94
     SECTION 12.5  Effect of Supplemental Indentures                  94
     SECTION 12.6  Reference in Bonds to Supplemental Indentures      95
     SECTION 12.7  Compliance with Trust Indenture Act                95
     
                           ARTICLE    XIII         

                       GUARANTEE OF SECURITIES

     SECTION 13.1  Unconditional Guaranty                             95
     SECTION 13.2  Execution and Delivery of PIC Guaranty             97
     SECTION 13.3  Right of Subrogation                               97
     
     


Exhibit A - Form of Legend for Global Bonds
Exhibit B - Certificate   to  be  Delivered  upon   Exchange   or
            Registration of Transfer of Bonds
Exhibit C - Form  of  Certificate to be Delivered  in  Connection
            with    Transfers    to   Institutional    Accredited
            Investors.
Exhibit D - Transferor Certificate for Regulation S Transfers
Exhibit E - Form of PIC International Entity Loan Agreement
Exhibit F - Form of PIC International Entity Security Agreement
Exhibit G - Form of PIC U.S. Entity Guaranty Agreement
Exhibit H - Form of Other International Loan Agreement

Appendix A -Definitions


Schedule I -Form of Collateral Agency Agreement
Schedule II -  Form of Subordination Provisions



          TRUST  INDENTURE (this "Indenture"), dated as  of  July
31, 1996, among PANDA FUNDING CORPORATION, a Delaware corporation
("Panda Funding"), its executive office and mailing address being
at  4100  Spring Valley Road, Suite 1001, Dallas,  Texas   75244,
PANDA  INTERFUNDING CORPORATION, a Delaware corporation  ("PIC"),
its  executive  office and mailing address being at  4100  Spring
Valley Road, Suite 1001, Dallas, Texas  75244, and Bankers  Trust
Company,  a  New York state banking corporation (the  "Trustee"),
its  corporate trust office and mailing address being at 4 Albany
Street, New York, New York  10006.

                     W I T N E S S E T H :

          WHEREAS, Panda Funding has duly authorized the creation
of its pooled project bonds or other evidences of indebtedness to
be  issued in one or more series (the "Bonds"), and Panda Funding
has duly authorized the execution, delivery and performance by it
of  this Indenture to provide for the authentication and delivery
of the Bonds by the Trustee; and

          WHEREAS,  Panda Funding wishes to use the  proceeds  of
the sale of the Bonds to make  loans to PIC, which loans shall be
evidenced  by  the PIC Notes, and the proceeds of which  will  be
used  by  PIC  as  set  forth  in Article  III  and  each  Series
Supplemental Indenture; and

          WHEREAS, PIC will benefit from the sale of the Bonds by
Panda  Funding  and  the  use of the net  proceeds  therefrom  as
contemplated  herein  and  accordingly has  duly  authorized  the
guaranty of Panda Funding's obligations under this Indenture  and
the  execution, delivery and performance by it of this  Indenture
and the Bonds;

          WHEREAS,  all  acts necessary to make the  Bonds,  when
executed by Panda Funding and authenticated and delivered by  the
Trustee,  and the PIC Guaranty, when executed by PIC (by notation
on  the  Bonds)  valid  and binding legal  obligations  of  Panda
Funding and PIC, respectively, and to make this Indenture a valid
and  binding  agreement, in accordance with  the  terms  of  this
Indenture  and  the Bonds (together with the PIC Guaranty),  have
been done;

          NOW,  THEREFORE, THIS INDENTURE WITNESSETH,  that,  for
and  in consideration of the premises and of the covenants herein
contained  and  of  the  purchase of the  Bonds  by  the  holders
thereof, it is mutually covenanted and agreed, for the benefit of
the parties hereto and the equal and proportionate benefit of all
Holders of the Bonds, as follows:

                            ARTICLE I
                                
                DEFINITIONS AND OTHER PROVISIONS
                     OF GENERAL APPLICATION
                                

          SECTION   1.1  Definitions;  Construction.    For   all
purposes   of  this  Indenture,  except  as  otherwise  expressly
provided or unless the context otherwise requires:

          (a)   capitalized  terms  used herein  shall  have  the
     respective meanings ascribed thereto in this Indenture or in
     Appendix A hereto;

          (b)   all  other terms used herein that are defined  in
     the  Trust  Indenture Act, either directly or  by  reference
     therein, shall have the respective meanings assigned to them
     therein;

          (c)   except  as  otherwise expressly provided  herein,
     (i)  all  accounting terms used herein shall be interpreted,
     (ii)  all  financial  statements and  all  certificates  and
     reports as to financial matters required to be delivered  to
     the  Trustee  hereunder  shall be  prepared  and  (iii)  all
     calculations made for the purposes of determining compliance
     with  this  Indenture  shall (except as otherwise  expressly
     provided  herein)  be  made  in  accordance  with,   or   by
     application  of, GAAP applied on a basis consistent  (except
     inconsistencies that are disclosed in writing to the Trustee
     and  are  in accordance with GAAP as certified by a firm  of
     independent  certified  public  accountants  of   recognized
     national  standing, which may be the independent accountants
     reviewing   the  applicable  Person's  financial  statements
     pursuant  to  Section  7.1(b))  with  those  used   in   the
     preparation of the latest corresponding financial statements
     furnished hereunder to the Initial Purchaser or the Trustee,
     as the case may be;

          (d)   all  references in this Indenture (including  the
     Appendices  and Schedules hereto) to designated  "Articles,"
     "Sections"  and  other subdivisions are  to  the  designated
     Articles, Sections and other subdivisions of this Indenture;

          (e)   the words "herein," "hereof " and "hereunder" and
     other words of similar import refer to this Indenture  as  a
     whole  and not to any particular Article, Section  or  other
     subdivision;

          (f)    unless  otherwise  expressly  specified  or  the
     context otherwise requires, all references in this Indenture
     or   any  appendix,  schedule  or  exhibit  hereto  to   any
     agreement,  contract or document (including this  Indenture)
     shall  include  reference to all appendices,  schedules  and
     exhibits to such agreement, contract or document;

          (g)    unless  otherwise  expressly  specified  or  the
     context  otherwise  requires,  any  agreement,  contract  or
     document  defined  or  referred to herein  shall  mean  such
     agreement, contract or document as in effect as of the  date
     hereof,  as the same may thereafter be amended, supplemented
     or  otherwise modified from time to time in accordance  with
     the  terms  of  this  Indenture and  the  other  Transaction
     Documents;

          (h)    unless  otherwise  expressly  specified  or  the
     context  otherwise requires, (i) pronouns having a masculine
     or  feminine  gender shall be deemed to include  the  other,
     (ii) "or" shall not be exclusive and (iii) "including" shall
     mean "including without limitation;"

          (i)   any  reference  to any Person shall  include  its
     permitted  successors  and assigns in  accordance  with  the
     terms  of this Indenture and the other Transaction Documents
     and,  in  the case of any Government Authority,  any  Person
     succeeding to its functions and capacities; and

          (j)  any reference to any Government Rule shall include
     such  Government Rule as amended, supplemented  or  modified
     and as in effect from time to time, and any other Government
     Rule in substance substituted therefor.

          SECTION   1.2  Compliance  Certificates  and  Opinions.
Except  as  otherwise expressly provided by this Indenture,  upon
any application or request by Panda Funding or PIC to the Trustee
to  take any action under any provision of this Indenture,  Panda
Funding  or PIC, as the case may be, shall furnish to the Trustee
an  Officer's Certificate stating that all conditions  precedent,
if  any,  provided for in this Indenture relating to the proposed
action  have been complied with and an Opinion of Counsel stating
that   in  the  opinion  of  such  counsel  all  such  conditions
precedent,  if any, have been complied with, except that  in  the
case  of  any particular application or request as to  which  the
furnishing of documents is specifically required by any provision
of  this  Indenture  relating to such particular  application  or
request, no additional certificate or opinion need be furnished.

          Every certificate or opinion with respect to compliance
with  a  condition  or covenant provided for  in  this  Indenture
(other than pursuant to Section 7.1(e)) shall include:

          (a)   a  statement  that each individual  signing  such
     certificate  or opinion has read such covenant or  condition
     and the definitions herein relating thereto;

          (b)   a  brief statement as to the nature and scope  of
     the  examination or investigation upon which the  statements
     or  opinions  contained in such certificate or  opinion  are
     based;

          (c)   a  statement that, in the opinion  of  each  such
     individual, he has made such examination or investigation as
     is necessary to enable him to express an informed opinion as
     to  whether  or  not  such covenant or  condition  has  been
     complied with; and

          (d)   a statement as to whether, in the opinion of each
     such   individual,  such  condition  or  covenant  has  been
     complied with.

          SECTION 1.3 Form of Documents Delivered to Trustee.  In
any  case where several matters are required to be certified  by,
or  covered  by an opinion of, any specified Person,  it  is  not
necessary  that all such matters be certified by, or  covered  by
the  opinion  of,  only  one such Person,  or  that  they  be  so
certified  by only one document, but one such Person may  certify
or  give an opinion with respect to some matters and one or  more
other  such Persons as to other matters, and any such Person  may
certify  or give an opinion as to such matters in one or  several
documents.

          Any  certificate  or  opinion of an  officer  of  Panda
Funding  or  PIC  may be based, insofar as it  relates  to  legal
matters, upon a certificate or opinion of, or representations by,
counsel, unless such officer knows or has reason to believe  that
the certificate or opinion or representations with respect to the
matters  upon  which  his certificate or  opinion  is  based  are
erroneous.   Any  such certificate or Opinion of Counsel  may  be
based,  insofar  as  it  relates  to  factual  matters,  upon   a
certificate or opinion of, or representations by, an  officer  or
officers of Panda Funding or PIC, as the case may be, unless such
counsel  knows  or  has reason to know that  the  certificate  or
opinion  or  representations with respect  to  such  matters  are
erroneous.

          Any  Opinion  of  Counsel stated to  be  based  on  the
opinion  of other counsel shall be accompanied by a copy of  such
other   opinion,  which  other  opinion  shall  expressly  permit
reliance thereon in connection with the giving of the Opinion  of
Counsel.

          Where  any Person is required to make, give or  execute
two  or  more  applications,  requests,  consents,  certificates,
statements,  opinions or other instruments under this  Indenture,
they may, but need not, be consolidated and form one instrument.

          SECTION 1.4 Acts of Holders.

          (a)   Any  request,  demand, authorization,  direction,
notice,  consent,  waiver  or  other  action  provided  by   this
Indenture to be given or taken by Holders (collectively, an "Act"
of  such  Holders, which term also shall refer to the instruments
or  record  evidencing or embodying the same) may be embodied  in
and evidenced by one or more instruments of substantially similar
tenor  signed  by  such Holders in person or  by  an  agent  duly
appointed  in writing or, alternatively, may be embodied  in  and
evidenced  by  the  record of Holders of Bonds  voting  in  favor
thereof,  either  in  person  or by  proxies  duly  appointed  in
writing, at any meeting of Holders of Bonds duly called and  held
in accordance with the provisions of Article XI, or a combination
of  such  instruments  and  any such record.   Except  as  herein
otherwise  expressly provided, such action shall become effective
when  such  instrument (or instruments) or record, or  both,  are
delivered to a Responsible Officer of the Trustee, and when it is
specifically required herein, to Panda Funding or PIC.  Proof  of
execution  of any such instrument or of a writing appointing  any
such  agent shall be sufficient for any purpose of this Indenture
and (subject to Section 10.1) conclusive in favor of the Trustee,
Panda  Funding  and PIC, if made in the manner provided  in  this
Section.  The record of any meeting of Holders of Bonds shall  be
proved in the manner provided in Section 11.6.

          (b)   The principal amount and serial numbers of  Bonds
held  by  any Person, and the date or dates of holding the  same,
shall  be  proved by the Security Register and the Trustee  shall
not be affected by notice to the contrary.

          (c)   Any Act by the Holder of any Bond (i) shall  bind
every future Holder of the same Bond and the Holder of every Bond
issued upon the transfer thereof or the exchange therefor  or  in
lieu  thereof  (including any transfer  or  exchange  of  a  Bond
involving removal of a Private Placement Legend), whether or  not
notation  of  such Act is made upon such Bond and (ii)  shall  be
valid  notwithstanding that such Act is taken in connection  with
the  transfer  of such Bond to any other Person, including  Panda
Funding, PIC or any Affiliate thereof.

          (d)   Until such time as written instruments shall have
been  delivered  with  respect  to the  requisite  percentage  of
principal  amount  of  Bonds for the  Act  contemplated  by  such
instruments, any such instrument executed and delivered by or  on
behalf of a Holder of Bonds may be revoked with respect to any or
all  of such Bonds by written notice by such Holder (or its  duly
appointed  agent) or any subsequent Holder (or its duly appointed
agent), proven in the manner in which such instrument was proven,
unless such instrument is by its terms expressly irrevocable.

          (e)   Bonds  of any series authenticated and  delivered
after  any  Act  of  Holders may, and shall if  required  by  the
Trustee or Panda Funding, bear a notation in the form approved by
Panda  Funding and satisfactory to the Trustee as to  any  action
taken  by  such  Act  of  Holders.  If  Panda  Funding  shall  so
determine, new Bonds of any series so modified as to conform,  in
the opinion of Panda Funding, to such action, may be prepared and
executed  by  Panda Funding and upon Company Order  authenticated
and delivered by the Trustee in exchange for Outstanding Bonds of
such series.

          Panda Funding may, but shall not be obligated to, fix a
record  date for the purpose of determining the Holders  entitled
to  sign  any instrument evidencing or embodying an  Act  of  the
Holders.   If  a  record date is fixed, those  Persons  who  were
Holders at such record date (or their duly appointed agents), and
only those Persons, shall be entitled to sign any such instrument
evidencing or embodying an Act of Holders or to revoke  any  such
instrument  previously  signed,  whether  or  not  such   Persons
continue  to  be  Holders  after  such  record  date.   Any  such
instrument may be revoked as provided in paragraph (d) above.

          (f)    In  determining  whether  the  Holders  of   the
requisite  aggregate principal amount of Bonds have concurred  in
any  Act  under  this Indenture, Bonds that are  owned  by  Panda
Funding,  PIC or any Affiliate of Panda Funding or PIC  shall  be
disregarded and deemed not to be Outstanding for the  purpose  of
any   such   determination  except  that  for  the  purposes   of
determining whether the Trustee shall be protected in relying  on
any  such  Act,  only  Bonds that a Responsible  Officer  of  the
Trustee  has  actual  knowledge  are  so  owned  as  conclusively
evidenced  by  the  Security Register shall  be  so  disregarded.
Panda  Funding  shall  furnish the Trustee, upon  its  reasonable
request, with a written list of such Affiliates.  Bonds so  owned
that  have  been  pledged  in  good  faith  may  be  regarded  as
Outstanding  for the purposes of this paragraph  if  the  pledgee
shall  establish  to  the satisfaction of the  Trustee  that  the
pledgee has the right to vote such Bonds and that the pledgee  is
not  an  Affiliate  of  Panda Funding or  PIC.   Subject  to  the
provisions of Section 315 of the Trust Indenture Act, in case  of
a  dispute  as to such right, any decision by the Trustee,  taken
upon  the  advice  of counsel, shall be full  protection  to  the
Trustee.   Bonds that are owned by a Holder which  is  not  Panda
Funding  or PIC or an Affiliate of any thereof at the  time  such
Holder concurs in such Act shall not be disregarded or deemed not
to be Outstanding, notwithstanding that such Holder has agreed to
sell or transfer such Bonds to Panda Funding, PIC or an Affiliate
of  any thereof immediately after or concurrent with such Act, in
response to a tender offer or otherwise.

          (g)   The fact and date of the execution by any  Person
of  any instrument or writing may be proved by the certificate of
any notary public or other officer of any jurisdiction authorized
to  take  acknowledgments of deeds or administer oaths  that  the
Person   executing  such  instrument  acknowledged  to  him   the
execution  thereof,  or by an affidavit  of  a  witness  to  such
execution sworn to before any such notary or other such  officer,
and  where  such  execution is by an officer of a corporation  or
association  or of a partnership, on behalf of such  corporation,
association  or partnership, such certificate or affidavit  shall
also constitute sufficient proof of his authority.  The fact  and
date  of the execution of any such instrument or writing, or  the
authority of the Person executing the same, may also be proved in
any other manner which the Trustee deems sufficient.

          SECTION 1.5 Notices, etc. to Trustee, Panda Funding and
PIC.   Any  request,  demand, authorization,  direction,  notice,
consent,  waiver or Act of Holders or other document provided  or
permitted  by this Indenture to be made upon, given or  furnished
to, or filed with:

          (a)   the  Trustee by any Holder, by Panda Funding,  by
     PIC  or by an Authorized Agent shall be sufficient for every
     purpose  hereunder  if  in writing and mailed,  first-class,
     postage  prepaid,  or  made, given or furnished  by  courier
     service, cable or facsimile (confirmed by mail or courier in
     the  case  of notice by cable or facsimile), to the  mailing
     address  of  the  Trustee  at  its  Corporate  Trust  Office
     specified  in the first paragraph of this instrument  or  at
     any  other address previously furnished in writing to  Panda
     Funding and PIC by the Trustee for such purpose, or

          (b)   Panda  Funding by the Trustee, by any Holder,  by
     PIC  or by an Authorized Agent shall be sufficient for every
     purpose  hereunder  if  in writing and  mailed,  first-class
     postage  prepaid,  or  made, given or furnished  by  courier
     service, cable or facsimile (confirmed by mail or courier in
     the  case of notice by cable or facsimile), to Panda Funding
     addressed  to  it  at  the address of its  principal  office
     specified  in the first paragraph of this instrument  or  at
     any  other  address previously furnished in writing  to  the
     Trustee and PIC by Panda Funding for such purpose, or

          (c)   PIC  by  the  Trustee, by any  Holder,  by  Panda
     Funding  or  by an Authorized Agent shall be sufficient  for
     every  purpose  hereunder if in writing and  mailed,  first-
     class  postage  prepaid,  or made,  given  or  furnished  by
     courier  service, cable or facsimile (confirmed by  mail  or
     courier in the case of notice by cable or facsimile), to the
     address  of  its  principal office specified  in  the  first
     paragraph  of  this  instrument  or  at  any  other  address
     previously  furnished in writing to the  Trustee  and  Panda
     Funding by PIC for such purpose.

          SECTION  1.6  Notices to Holders; Waiver.   Where  this
Indenture  provides  for notice to Holders  of  any  event,  such
notice  shall  be  sufficiently given  (unless  otherwise  herein
expressly provided) if in writing and mailed, first-class postage
prepaid, or made, given or furnished by courier service, to  each
Holder,  at  its address as it appears in the Security  Register,
not later than the latest date (if any), and not earlier than the
earliest date (if any), prescribed for the giving of such notice.
Where  this  Indenture provides for notice in  any  manner,  such
notice may be waived in writing by the Person entitled to receive
such  notice, either before or after the event, and  such  waiver
shall  be  the equivalent of such notice.  Waivers of  notice  by
Holders  shall be filed with the Trustee, but such  filing  shall
not  be a condition precedent to the validity of any action taken
in  reliance  upon  such waiver.  In any  case  where  notice  to
Holders  is given by mail or courier service, neither the failure
to  give  such notice, nor any defect in any notice so given,  to
any particular Holder shall affect the sufficiency of such notice
with  respect to other Holders, and any notice that is mailed  or
sent  by  courier service in the manner herein provided shall  be
conclusively presumed to have been duly given.

          SECTION  1.7 Effect of Headings.  The Article,  Section
and  other  headings herein and the Table of Contents hereof  are
for  convenience  only  and  shall not  affect  the  construction
hereof.

          SECTION  1.8  Successors and Assigns.   All  covenants,
agreements,  representations and warranties in this Indenture  by
the  Trustee, PIC and Panda Funding shall bind and, to the extent
permitted  hereby,  shall  inure  to  the  benefit  of   and   be
enforceable  by their respective successors and assigns,  whether
so expressed or not.

          SECTION 1.9 Severability Clause.  In case any provision
in  this  Indenture,  the PIC Guaranty  or  the  Bonds  shall  be
invalid,  illegal  or unenforceable, the validity,  legality  and
enforceability of the remaining provisions shall not in  any  way
be affected or impaired thereby.

          SECTION 1.10   Benefits of Indenture.  Nothing in  this
Indenture,  the PIC Guaranty or the Bonds, expressed or  implied,
shall give to any Person, other than the parties hereto and their
successors hereunder and the Holders of Bonds, any benefit or any
legal or equitable right, remedy or claim under this Indenture.

          SECTION 1.11   GOVERNING LAW.  THIS INDENTURE, THE  PIC
GUARANTY  AND  THE BONDS SHALL BE GOVERNED BY, AND  CONSTRUED  IN
ACCORDANCE WITH, THE LAWS OF THE STATE OF NEW YORK WITHOUT REGARD
TO  THE CONFLICTS OF LAW RULES THEREOF (OTHER THAN SECTION 5-1401
OF THE NEW YORK GENERAL OBLIGATIONS LAW).

          SECTION   1.12     Execution  in  Counterparts.    This
instrument may be executed in any number of counterparts, each of
which when so executed shall be deemed to be an original, but all
such  counterparts shall together constitute but one and the same
instrument.

          SECTION   1.13    Agency.   In  executing   the   Bonds
(including  the  notation of the PIC Guaranty thereon)  and  this
Indenture, Panda Funding will be acting as agent for PIC  to  the
extent of PIC's obligations hereunder and under the Bonds and the
PIC  Guaranty.  PIC hereby appoints Panda Funding to  so  act  as
agent and Panda Funding hereby accepts such appointment.  As used
in  this  Indenture,  references  to  "Panda  Funding"  shall  be
interpreted to include Panda Funding in its capacity as principal
and  Panda Funding in its capacity as agent with respect to PIC's
obligations under this Indenture, the Bonds and the PIC Guaranty.

          SECTION   1.14    Liability  of  PIC;  Indemnification.
Subject  to  Article V of this Indenture, PIC hereby acknowledges
that  it  shall  be liable for all its obligations arising  under
this  Indenture.   PIC hereby agrees to indemnify  Panda  Funding
from,  and  to hold Panda Funding harmless against, any  and  all
losses,  liabilities,  claims, damages or  expenses  incurred  by
Panda Funding (including any and all Taxes) arising out of or  by
any  reason  of  any of the transactions contemplated  herein  or
otherwise  whether through this Indenture, the other  Transaction
Documents  or  the Agency Agreement.  In agreeing to  enter  into
this  Indenture and to issue the PIC Guaranty and the PIC  Notes,
PIC agrees that Panda Funding will never have to make payments to
third parties that are not matched by a right at the same time to
receive  at  least equal payments under the PIC  Notes  (for  the
application to the payment of or on the Bonds) or hereunder,  and
that  PIC  will make such payments hereunder as are necessary  to
insure  that  this  remains  true  so  long  as  any  Bonds   are
Outstanding.   Without limiting the generality of the  foregoing,
PIC  will  assume  liability for, and indemnify  and  hold  Panda
Funding  harmless against, any and all Taxes imposed  against  or
payable by Panda Funding or imposed against any Property of Panda
Funding  or PIC in connection with or relating to or on  or  with
respect  to  this Indenture or any other Transaction Document  or
the  Agency  Agreement to which Panda Funding is a party  or  any
waiver,  consent,  amendment or supplement of this  Indenture  or
such  Transaction  Document  or  the  Agency  Agreement  or   the
execution, delivery or performance of this Indenture or any other
Transaction  Document  or  the Agency Agreement  to  which  Panda
Funding  is a party or the payment or receipt or accrual  of  any
amounts  pursuant  to  this Indenture or  any  other  Transaction
Document  or  otherwise with respect to any of  the  transactions
contemplated by this Indenture or any other Transaction  Document
or the Agency Agreement.

          SECTION  1.15   PIC Execution.  In furtherance  of  the
foregoing,  PIC  acknowledges and agrees that  it  executed  this
Indenture in order to be bound by each of the covenants and other
provisions hereof applicable to it.

          SECTION  1.16   Conflict with Trust Indenture Act.   If
any  provision of this Indenture limits, qualifies  or  conflicts
with another provision hereof which is required to be included in
this  Indenture  by any of the provisions of the Trust  Indenture
Act, such required provision shall control.  If any provision  of
this  Indenture modifies or excludes any provision of  the  Trust
Indenture  Act  that may be so modified or excluded,  the  latter
provision  shall  be  deemed to apply to  this  Indenture  as  so
modified or to be excluded, as the case may be.  Until such  time
as  this  Indenture shall be qualified under the Trust  Indenture
Act, this Indenture, Panda Funding, PIC and the Trustee shall  be
deemed  for all purposes hereof to be subject to and governed  by
the  Trust Indenture Act to the same extent as would be the  case
if this Indenture were so qualified on the date hereof.

                           ARTICLE II

                           THE BONDS

          SECTION  2.1 Form of Bond to Be Established  by  Series
Supplemental  Indenture.   The Bonds  of  each  series  shall  be
substantially in the form (not inconsistent with this  Indenture,
including  Section  2.5) established in the  Series  Supplemental
Indenture  relating  to  the  Bonds  of  such  series;  provided,
however,  that  each such Bond shall bear the applicable  legends
specified in Section 2.8 and Section 2.9.

          SECTION  2.2  Form  of  Trustee's Authentication.   The
Trustee's certificate of authentication on all Bonds shall be  in
substantially the following form:

          This Bond is one of the series of Bonds referred to  in
     the within-mentioned Indenture.

                         Bankers Trust Company, as Trustee


                         By:
                              Authorized Signatory

          SECTION 2.3 Amount Unlimited; Issuable in Series.   The
aggregate principal amount of Bonds that may be authenticated and
delivered  under this Indenture is unlimited; provided,  however,
that the provisions of this Section shall not be deemed to in any
way supersede the restrictions provided in Section 7.9.

          The  Bonds may be issued in one or more series.   There
shall   be   established  in  one  or  more  Series  Supplemental
Indentures, prior to the issuance of Bonds of any series:

          (a)  the title of the Bonds of such series (which shall
     distinguish  the Bonds of such series from all other  Bonds)
     and the form or forms of Bonds of such series;

          (b)   any limit upon the aggregate principal amount  of
     the  Bonds  of  such  series that may be  authenticated  and
     delivered   under   this   Indenture   (except   for   Bonds
     authenticated  and delivered upon registration  of  transfer
     of,  or in exchange for, or in lieu of, other Bonds of  such
     series  pursuant to Sections 2.7, 2.8, 2.9, 2.10 or 8.6  and
     except  for  Bonds that, pursuant to the last  paragraph  of
     Section 2.4, are deemed never to have been authenticated and
     delivered hereunder);

          (c)   the date or dates on which the principal  of  the
     Bonds  of  such series is payable, the amounts of  principal
     payable  on  such date or dates and the Regular Record  Date
     for  the  determination  of Holders  to  whom  principal  is
     payable,  and the date or dates on or as of which the  Bonds
     of  such series shall be dated, if other than as provided in
     Section 2.14;

          (d)   the  rate  or rates at which the  Bonds  of  such
     series shall bear interest, or the method by which such rate
     or  rates shall be determined, the date or dates from  which
     such  interest shall accrue, the interest payment  dates  on
     which  such interest shall be payable and the Regular Record
     Date  for  the determination of Holders to whom interest  is
     payable, and the basis of computation of interest, if  other
     than as provided in Section 2.14(b);

          (e)   if  other than as provided in Section 10.11,  the
     place or places where (i) the principal of, premium, if any,
     and  interest  on  Bonds of such series  shall  be  payable,
     (ii)   Bonds   of   such  series  may  be  surrendered   for
     registration of transfer or exchange and (iii)  notices  and
     demands to or upon PIC and Panda Funding in respect  of  the
     Bonds of such series and this Indenture may be served;

          (f)   the  right,  if any, of Panda Funding  to  redeem
     Bonds  of  such  series, the price or prices (including  any
     applicable  premium) at which, the period or periods  within
     which and the terms and conditions upon which Bonds of  such
     series  may  be  so redeemed, in whole or in  part,  at  the
     option of Panda Funding;

          (g)   the  obligation,  if any,  of  Panda  Funding  to
     redeem,  purchase or repay Bonds of such series pursuant  to
     any mandatory or optional redemption provision and the price
     or  prices  at which and the period or periods within  which
     and the terms and conditions upon which Bonds of such series
     shall be redeemed, purchased or repaid, in whole or in part,
     pursuant to such obligations;

          (h)   the  Capitalized  Interest  Requirement,  if  any
     (including how any amounts in the Capitalized Interest  Fund
     in  respect of such Capitalized Interest Requirement are  to
     be  applied),  and the Debt Service Reserve Requirement,  if
     any,  and  the PIC Expenses Amount, if any, with respect  to
     the Bonds of such series;

          (i)   if  other  than  denominations  of  $100,000  and
     integral   multiples  of  $1,000  in  excess  thereof,   the
     denominations  in  which  Bonds  of  such  series  shall  be
     issuable;

          (j)   the restrictions or limitations, if any,  on  the
     transfer or exchange of the Bonds of such series;

          (k)   any requirements that Panda Funding issue  a  new
     series  of  Bonds  registered under the  Securities  Act  in
     exchange for such series;

          (l)   any deletions from, modifications of or additions
     to  the  Events of Default or covenants of Panda Funding  or
     PIC  with respect to such series, whether or not such Events
     of  Default or covenants are consistent with the  Events  of
     Default or covenants set forth herein with respect to  other
     series, any change in the right of the Trustee or Holders to
     declare  the principal of, and premium, if any, and interest
     on,  such  series due and payable and any additions  to  the
     definitions currently set forth in this Indenture;

          (m)   a  designation of the use of the proceeds of  the
     Bonds of such series; and

          (n)   any other terms of such series (which terms shall
     not be inconsistent with the provisions of this Indenture).

          SECTION  2.4  Authentication  and  Delivery  of  Bonds.
Subject  to Section 2.3, at any time and from time to time  after
the  execution and delivery of this Indenture, Panda Funding  may
deliver Bonds of any series executed by Panda Funding and  having
the  notation of the PIC Guaranty thereon executed by PIC to  the
Trustee for authentication, together with a Company Order for the
authentication and delivery of such Bonds, and the Trustee  shall
thereupon authenticate and make available for delivery such Bonds
in accordance with such Company Order, without any further action
by Panda Funding.  No Bond shall be entitled to any benefit under
this  Indenture or be valid or obligatory for any purpose  unless
there  appears  on such Bond a certificate of authentication,  in
the  form  provided for herein, executed by the  Trustee  by  the
manual   signature   of  any  Authorized  Signatory,   and   such
certificate upon any Bonds shall be conclusive evidence, and  the
only  evidence,  that such Bond has been duly  authenticated  and
delivered thereunder.  In authenticating such Bonds and accepting
the  additional responsibilities under this Indenture in relation
to  such  Bonds,  the Trustee shall be entitled to  receive,  and
(subject  to  Section 10.1) shall be fully protected  in  relying
upon:

          (a)   an  executed Series Supplemental  Indenture  with
     respect to the Bonds of such series;

          (b)   Officer's  Certificates of each of Panda  Funding
     and  PIC  (i) certifying as to resolutions of the  Board  of
     Directors of Panda Funding and PIC, as the case may  be,  by
     or  pursuant to which the terms of the Bonds of such  series
     were  established, and (ii) certifying that  all  conditions
     precedent    under   this   Indenture   to   the   Trustee's
     authentication and delivery of such Bonds (including the PIC
     Guaranty thereon) have been complied with;

          (c)   with respect to the authentication of the initial
     issuance  of  any  series of Bonds (other than  the  initial
     series   of  Bonds  issued  pursuant  to  the  first  Series
     Supplemental Indenture and any series of Bonds issued solely
     in  exchange for an equivalent aggregate principal amount of
     Outstanding   Bonds  of  another  series),   the   Officer's
     Certificate required by Section 7.9(a);

          (d)   an Opinion of Counsel to the effect that (i)  the
     form  or  forms  and  the  terms of  such  Bonds  have  been
     established by a Series Supplemental Indenture as  permitted
     by Sections 2.1 and 2.3 in conformity with the provisions of
     this  Indenture, including its requirements for the notation
     thereon relating to the PIC Guaranty, (ii) the Bonds of such
     series,  when authenticated and made available for  delivery
     by the Trustee and issued by Panda Funding in the manner and
     subject  to  any  conditions specified in  such  Opinion  of
     Counsel,   will   constitute  legal,   valid   and   binding
     obligations  of Panda Funding and, as to the  PIC  Guaranty,
     PIC,  enforceable against Panda Funding and, as to  the  PIC
     Guaranty, PIC, in accordance with their terms, and (iii) the
     requirements  of the Securities Act and the Trust  Indenture
     Act have been complied with in connection with the execution
     and  delivery of the Series Supplemental Indenture  and  the
     authentication  and issuance of the Bonds  of  such  series,
     except that such Opinion of Counsel may be qualified to  the
     effect  that  the opinions required pursuant to clause  (ii)
     above  are subject to (A) applicable bankruptcy, insolvency,
     reorganization,  moratorium, fraudulent transfer  and  other
     similar   laws  affecting  creditors'  rights  and  remedies
     generally  and (B) general principles of equity  (regardless
     of  whether enforceability is considered in a proceeding  in
     equity or at law); and

          (e)  such other documents and evidence with respect  to
     Panda Funding and PIC as the Trustee may reasonably request.

Prior  to  the authentication and delivery of a series of  Bonds,
the Trustee shall receive such other monies, accounts, documents,
certificates, instruments or opinions as may be required  by  the
related Series Supplemental Indenture.

          Notwithstanding the foregoing, if any Bond  shall  have
been  authenticated and delivered hereunder but never issued  and
sold  by Panda Funding, and Panda Funding shall deliver such Bond
to  the  Trustee  for cancellation as provided  in  Section  2.13
together  with  a written statement (which need not  comply  with
Section 1.2 and need not be accompanied by an Opinion of Counsel)
stating  that such Bond has never been issued and sold  by  Panda
Funding,  for all purposes of this Indenture such Bond  shall  be
deemed  never to have been authenticated and delivered  hereunder
and shall never have been or be entitled to the benefits hereof.

          SECTION  2.5  Form.   The  definitive  Bonds  shall  be
printed,  lithographed, engraved, typewritten or  photocopied  or
may  be  produced in any other manner, all as determined  by  the
Authorized  Representatives executing such Bonds or notations  of
the  PIC  Guaranty,  as the case may be, as  evidenced  by  their
execution of such Bonds or notations of the PIC Guaranty, as  the
case may be.

     Except as indicated in the next succeeding paragraph,  Bonds
(including  the notations thereon relating to the  PIC  Guaranty)
shall  be  issued initially in the form of one or more  permanent
global Bonds (each being herein called a "Global Bond") deposited
with the  Trustee, as custodian for the Depository, duly executed
by  Panda  Funding  and having the notation of the  PIC  Guaranty
thereon duly executed by PIC and authenticated by the Trustee  as
hereinafter provided, and each shall bear the legend set forth on
Exhibit  A hereto.  Subject to the limitations set forth  in  the
applicable  Series Supplemental Indenture, the principal  amounts
of  the  Global Bonds may be increased or decreased from time  to
time  by  adjustments  made on the records  of  the  Trustee,  as
custodian for the Depository, as hereinafter provided.

     Bonds  (including the notations thereon relating to the  PIC
Guaranty) originally issued and sold in reliance on any exemption
from  registration under the Securities Act other than Rule  144A
shall  be  issued,  and  Bonds originally  offered  and  sold  in
reliance  on  Rule 144A may be issued, in the form  of  permanent
certificated bonds in registered form ("Physical Bonds").

     The  Bonds  and the notations thereon relating  to  the  PIC
Guaranty   may  have  such  appropriate  insertions,   omissions,
substitutions and other variations as are required  or  permitted
by  this  Indenture, and may have such letters,  CUSIP  or  other
numbers  or  other marks of identification and  such  legends  or
endorsements placed thereon as may be required by this Article II
or to comply with the rules of any securities exchange or as may,
consistently   herewith,   be  determined   by   the   Authorized
Representatives  executing such Bonds or  notations  of  the  PIC
Guaranty, as the case may be, as evidenced by their execution  of
the  Bonds or notations of the PIC Guaranty, as the case may  be.
Any  portion  of  the text of any Bond may be set  forth  on  the
reverse  thereof, with an appropriate reference  thereto  on  the
face  of  the  Bond.  The Bonds may also have set  forth  on  the
reverse  side  thereof a form of assignment and  forms  to  elect
purchase by Panda Funding pursuant to Section 7.32.

          SECTION 2.6 Execution and Authentication of Bonds.  The
Bonds  shall  be  executed  on behalf of  Panda  Funding  by  its
President  or one of its Vice Presidents.  The signature  of  any
such officers on the Bonds may be manual or facsimile.

          Upon  receipt  of  a Company Order, the  Trustee  shall
authenticate  and  make  available  for  delivery  Bonds  of  the
applicable  series  that are printed, lithographed,  typewritten,
photocopied or otherwise produced, in any denomination authorized
hereunder.

          Bonds  bearing  the manual or facsimile  signatures  of
individuals  who were, at the time such signatures were  affixed,
the  proper officers of Panda Funding, shall bind Panda  Funding,
notwithstanding that such individuals or any of them have  ceased
to  hold such offices prior to the authentication and delivery of
such  Bonds  or  did not hold such offices at the  date  of  such
Bonds.

          SECTION 2.7 Temporary Bonds.  Upon original issuance of
Bonds  of a series or pending the preparation of definitive Bonds
of  any series, Panda Funding may execute, and upon Company Order
the  Trustee shall authenticate and make available for  delivery,
Bonds or temporary Bonds, as the case may be, of such series that
are  printed, lithographed, typewritten, photocopied or otherwise
produced, in any denomination authorized hereunder, substantially
of  the  tenor of the definitive Bonds in lieu of which they  are
issued  and  having the notation of the PIC Guaranty thereon  and
with  such  appropriate insertions, omissions, substitutions  and
other  variations  as  the  officers  executing  such  Bonds  and
notation of the PIC Guaranty may determine, as evidenced by their
execution of such Bonds and notation of the PIC Guaranty.

          If  temporary  Bonds of any series  are  issued,  Panda
Funding will cause definitive Bonds of such series to be prepared
without  unreasonable delay.  After the preparation of definitive
Bonds of such series, the temporary Bonds of such series shall be
exchangeable  for definitive Bonds of such series upon  surrender
of  the temporary Bonds of such series at the office or agency of
Panda  Funding,  for  such purpose or at the  Place  of  Payment,
without charge to the Holder.  Upon surrender for cancellation of
any  one  or  more temporary Bonds of any series,  Panda  Funding
shall  execute,  and  the  Trustee shall  authenticate  and  make
available for delivery, in exchange therefor, definitive Bonds of
such  series  of authorized denominations and of like  tenor  and
aggregate  principal amount and having the notation  of  the  PIC
Guaranty  thereon.  Until so exchanged, such temporary  Bonds  of
any series shall in all respects be entitled to the same benefits
under this Indenture as definitive Bonds of such series.

          SECTION 2.8 Registration, Restrictions on Transfer  and
Exchange.

          (a)    Registration,  Transfer  and  Exchange.    Panda
Funding  shall cause to be kept at the Corporate Trust Office  of
the  Trustee  or  at the office of another Security  Registrar  a
register  which, subject to such reasonable regulations as  Panda
Funding  may  prescribe and the requirements and restrictions  on
transfer set forth in this Section and Section 2.9, shall provide
for  the  registration  of  Bonds and  for  the  registration  of
transfers  and  exchanges  of Bonds.   This  register  is  herein
sometimes referred to as the "Security Register."  The Trustee is
hereby  appointed  as the initial "Security  Registrar"  for  the
purpose of registering Bonds and transfers and exchanges of Bonds
as herein provided.

          If  a  Person  other than the Trustee is  appointed  by
Panda Funding as Security Registrar, Panda Funding will give  the
Trustee  prompt written notice of the appointment of  a  Security
Registrar and of the location, and any change in the location, of
the  Security Register, and the Trustee shall have the  right  to
inspect  the  Security Register at all reasonable  times  and  to
obtain  copies thereof, and the Trustee shall have the  right  to
rely  upon  an  officer's certificate executed on behalf  of  the
Security  Registrar as to the names and addresses of the  Holders
of the Bonds and the principal amounts and numbers of such Bonds.

          Subject   to   the  provisions  of  this  Section   and
Section  2.9, upon due presentation for registration of  transfer
of  any  Bonds  of any series at any such office,  Panda  Funding
shall  execute and the Trustee shall authenticate and deliver  in
the  name of the designated transferee or transferees a new  Bond
or  Bonds of like tenor and of any authorized denomination and of
a  like  aggregate principal amount and having a notation of  the
PIC Guaranty thereon.

          Furthermore,  any  Holder of a Global  Bond  shall,  by
acceptance  of such  Global Bond, be deemed to have  agreed  that
transfers  of  beneficial interests in such Global  Bond  may  be
effected  only  through  a book-entry system  maintained  by  the
Depository  (or  its agent), and that ownership of  a  beneficial
interest in a Global Bond shall be required to be reflected in  a
book-entry.

          Subject to this Section and Section 2.9, at the  option
of  the  Holder, Bonds of any series may be exchanged  for  other
Bonds of like tenor and of any authorized denominations and of  a
like aggregate principal amount.  Bonds to be exchanged shall  be
surrendered at any office or agency maintained by the Trustee for
the  purpose as provided in this Section and Panda Funding  shall
execute, PIC shall execute notations of the PIC Guaranty on,  and
the  Trustee shall authenticate and deliver in exchange therefor,
the  Bonds  of the applicable series which the Holder making  the
exchange  shall  be  entitled  to receive,  bearing  numbers  not
contemporaneously or previously outstanding.

          All  Bonds  and  the PIC Guaranty noted thereon  issued
upon  any registration of transfer or exchange of Bonds shall  be
the  valid  obligations of Panda Funding and PIC, evidencing  the
same  debt, and entitled to the same security and benefits  under
this  Indenture, as the Bonds surrendered upon such  registration
of transfer or exchange.

          Every Bond presented or surrendered for registration of
transfer or exchange shall be duly endorsed, or be accompanied by
a  written instrument of transfer in form satisfactory  to  Panda
Funding,  the Trustee and the Security Registrar or any  transfer
agent,  duly executed by the Holder thereof or his attorney  duly
authorized in writing.

          No  service  charge shall be required  of  any  Holders
participating in any transfer or exchange of Bonds in respect  of
such transfer or exchange, but the Security Registrar may require
payment   of  a  sum  sufficient  to  cover  any  tax  or   other
governmental  charge that may be imposed in connection  with  any
transfer  or exchange of Bonds, other than exchanges pursuant  to
Sections 2.7, 8.6 or 12.6 not involving any transfer.

          The  Security  Registrar shall not be required  (a)  to
issue, register the transfer of or exchange any Physical Bond  of
any  series  during  a period (i) beginning  at  the  opening  of
business  15  days before the day of the mailing of a  notice  of
redemption of Bonds of such series selected for redemption  under
Article  VIII and ending at the close of business on the  day  of
such  mailing and (ii) beginning on the Regular Record  Date  for
the Stated Maturity of any installment of principal of or payment
of  interest on the Bonds of such series and ending on the Stated
Maturity  of such installment of principal or payment of interest
or  (b)  to  issue,  register the transfer  of  or  exchange  any
Physical  Bond so selected for redemption in whole  or  in  part,
except the unredeemed portion of any Bond selected for redemption
in part.

          Notwithstanding  anything herein to the  contrary,  any
transfer  of the Bonds of any series may be subject to additional
restrictions,  if  any,  set  forth in  the  Series  Supplemental
Indenture relating to such series.

          (b)    Private  Placement  Legend.   Subject   to   the
provisions of this Section and unless otherwise specified in  the
applicable  Series Supplemental Indenture, all Bonds  shall  bear
the following legend (the "Private Placement Legend"):

     THIS  BOND HAS NOT BEEN REGISTERED UNDER THE SECURITIES
     ACT  OF 1933, AS AMENDED (THE "SECURITIES ACT"), OR ANY
     STATE  SECURITIES LAWS, AND, ACCORDINGLY,  MAY  NOT  BE
     OFFERED OR SOLD WITHIN THE UNITED STATES OR TO, OR  FOR
     THE  ACCOUNT OR BENEFIT OF, U.S. PERSONS, EXCEPT AS SET
     FORTH  IN  THE FOLLOWING SENTENCE.  BY ITS  ACQUISITION
     HEREOF,  THE  HOLDER (I) REPRESENTS THAT (A)  IT  IS  A
     "QUALIFIED   INSTITUTIONAL  BUYER"   (AS   DEFINED   IN
     RULE  144A UNDER THE SECURITIES ACT) OR (B)  IT  IS  AN
     INSTITUTIONAL  "ACCREDITED  INVESTOR"  (AS  DEFINED  IN
     RULE  501(a)(1), (2), (3) OR (7) UNDER REGULATION D  OF
     THE   SECURITIES  ACT)  (AN  "INSTITUTIONAL  ACCREDITED
     INVESTOR")  OR  (C)  IT IS NOT A  U.S.  PERSON  AND  IS
     ACQUIRING   THIS  BOND  IN  AN  OFFSHORE   TRANSACTION,
     (II)  AGREES THAT IT WILL NOT WITHIN THREE YEARS  AFTER
     THE  ORIGINAL ISSUANCE OF THIS BOND RESELL OR OTHERWISE
     TRANSFER   THIS  BOND  EXCEPT  (A)  TO  PANDA  FUNDING,
     (B)   INSIDE   THE   UNITED  STATES  TO   A   QUALIFIED
     INSTITUTIONAL BUYER IN COMPLIANCE WITH RULE 144A  UNDER
     THE SECURITIES ACT, (C) INSIDE THE UNITED STATES TO  AN
     INSTITUTIONAL ACCREDITED INVESTOR THAT, PRIOR  TO  SUCH
     TRANSFER,  FURNISHES  TO  BANKERS  TRUST  COMPANY,   AS
     TRUSTEE,  OR  A  SUCCESSOR  TRUSTEE,  A  SIGNED  LETTER
     CONTAINING   CERTAIN  REPRESENTATIONS  AND   AGREEMENTS
     RELATING  TO THE RESTRICTIONS ON TRANSFER OF THIS  BOND
     (THE  FORM  OF  WHICH LETTER CAN BE OBTAINED  FROM  THE
     TRUSTEE),  (D)  OUTSIDE THE UNITED  STATES  TO  FOREIGN
     PURCHASERS   IN  OFFSHORE  TRANSACTIONS   MEETING   THE
     REQUIREMENTS  OF  RULE 904 OF REGULATION  S  UNDER  THE
     SECURITIES  ACT,  (E) PURSUANT TO  THE  EXEMPTION  FROM
     REGISTRATION PROVIDED BY RULE 144 UNDER THE  SECURITIES
     ACT  (IF  AVAILABLE), OR (F) PURSUANT TO  AN  EFFECTIVE
     REGISTRATION  STATEMENT UNDER THE  SECURITIES  ACT  AND
     (III)  AGREES  THAT IT WILL DELIVER TO EACH  PERSON  TO
     WHOM THIS BOND IS TRANSFERRED A NOTICE SUBSTANTIALLY TO
     THE  EFFECT  OF  THIS LEGEND.  IN CONNECTION  WITH  ANY
     TRANSFER  OF  THIS BOND WITHIN THREE  YEARS  AFTER  THE
     ORIGINAL  ISSUANCE OF THE BOND, THE HOLDER  MUST  CHECK
     THE  APPROPRIATE  BOX SET FORTH ON THE  REVERSE  HEREOF
     RELATING TO THE MANNER OF SUCH TRANSFER AND SUBMIT  THE
     CERTIFICATE  TO  BANKERS  TRUST  COMPANY,  AS  SECURITY
     REGISTRAR.    IF   THE  PROPOSED   TRANSFEREE   IS   AN
     INSTITUTIONAL  ACCREDITED  INVESTOR  THE  HOLDER  MUST,
     PRIOR  TO  SUCH  TRANSFER,  FURNISH  TO  PANDA  FUNDING
     CORPORATION  AND  BANKERS TRUST  COMPANY,  AS  SECURITY
     REGISTRAR, SUCH CERTIFICATIONS, LEGAL OPINIONS OR OTHER
     INFORMATION AS THEY MAY REASONABLY REQUIRE  TO  CONFIRM
     THAT  SUCH  TRANSFER  IS  BEING  MADE  PURSUANT  TO  AN
     EXEMPTION FROM, OR IN A TRANSACTION NOT SUBJECT TO, THE
     REGISTRATION REQUIREMENTS OF THE SECURITIES ACT.   THIS
     LEGEND  WILL BE REMOVED AFTER THE EXPIRATION  OF  THREE
     YEARS FROM THE ORIGINAL ISSUANCE OF THIS BOND.  AS USED
     HEREIN,   THE  TERMS  "OFFSHORE  TRANSACTION,"  "UNITED
     STATES"  AND "U.S. PERSON" HAVE THE RESPECTIVE MEANINGS
     GIVEN TO THEM BY REGULATION S UNDER THE SECURITIES ACT.

               (i)     Upon the transfer, exchange or replacement
     of  Bonds bearing the Private Placement Legend, the  Trustee
     shall  deliver  only Bonds that bear the  Private  Placement
     Legend  unless,  and  the Trustee is  hereby  authorized  to
     deliver  Bonds without the Private Placement Legend if,  (A)
     there  is delivered to the Trustee an Opinion of Counsel  to
     the   effect  that  neither  such  legend  nor  the  related
     restrictions on transfer are required in order  to  maintain
     compliance with the provisions of the Securities Act or  (B)
     such   Bond   has  been  sold  pursuant  to   an   effective
     registration statement under the Securities Act.   Upon  the
     transfer,  exchange or replacement of Bonds not bearing  the
     Private  Placement Legend, the Trustee shall  deliver  Bonds
     that  do  not  bear the Private Placement  Legend.   By  its
     acceptance of any Bond bearing the Private Placement Legend,
     each Holder of such a Bond acknowledges the restrictions  on
     transfer of such Bond set forth in this Indenture and in the
     Private  Placement Legend and agrees that it  will  transfer
     such Bond only as provided in this Indenture.

               (ii)    As a special condition to registration  of
     transfer  or  exchange of any Bonds involving removal  of  a
     Private  Placement  Legend  (other  than  pursuant   to   an
     effective registration statement under the Securities  Act),
     the  Holder  requesting  such registration  of  transfer  or
     exchange shall furnish the Opinion of Counsel called for  by
     this  Section  2.8(b)(i).  The following additional  special
     conditions  shall apply to the indicated types of  transfers
     or exchanges:

                      (A)        Respecting     any     requested
               registration of transfer or exchange of  Bonds  in
               the  form  of Physical Bonds, such Physical  Bonds
               shall  be  accompanied, in the sole discretion  of
               Panda   Funding,   by  the  following   additional
               information and documents, as applicable:

                         (1)   if  such  Physical Bond  is  being
                      delivered  to the Security Registrar  by  a
                      Holder  for  registration in  the  name  of
                      such    Holder,   without    transfer,    a
                      certification  from  such  Holder  to  that
                      effect   (in  substantially  the  form   of
                      Exhibit B hereto); or

                         (2)   if  such  Physical Bond  is  being
                      transferred  to  a Qualified  Institutional
                      Buyer  in  accordance with Rule 144A  under
                      the  Securities  Act,  a  certification  to
                      that  effect (in substantially the form  of
                      Exhibit B hereto); or

                         (3)   if  such  Physical Bond  is  being
                      transferred to an Institutional  Accredited
                      Investor,  delivery of a  certification  to
                      that  effect (in substantially the form  of
                      Exhibit    B    hereto),    a    Transferee
                      Certificate  for  Institutional  Accredited
                      Investors in the form of Exhibit  C  hereto
                      and  an  Opinion of Counsel to  the  effect
                      that  such  transfer is in compliance  with
                      the Securities Act; or

                         (4)   if  such  Physical Bond  is  being
                      transferred  in reliance on  Regulation  S,
                      delivery of a certification to that  effect
                      (substantially  in the form  of  Exhibit  B
                      hereto),   a  Transferor  Certificate   for
                      Regulation  S  Transfers  in  the  form  of
                      Exhibit  D hereto and an Opinion of Counsel
                      to  the  effect  that such transfer  is  in
                      compliance with the Securities Act; or

                         (5)   if  such  Physical Bond  is  being
                      transferred in reliance on Rule  144  under
                      the   Securities   Act,   delivery   of   a
                      certification      to      that      effect
                      (substantially  in the form  of  Exhibit  B
                      hereto)  and an Opinion of Counsel  to  the
                      effect  that such transfer is in compliance
                      with the Securities Act; or

                         (6)   if  such  Physical Bond  is  being
                      transferred   in   reliance   on    another
                      exemption     from     the     registration
                      requirements  of  the  Securities  Act,   a
                      certification    to   that    effect    (in
                      substantially  the  form   of   Exhibit   B
                      hereto)  and an Opinion of Counsel  to  the
                      effect  that such transfer is in compliance
                      with the Securities Act.

                      (B)     Respecting  any requested  exchange
               of a Physical Bond for a beneficial interest in  a
               Global   Bond,   such  Physical  Bond   shall   be
               accompanied,  in  the  sole  discretion  of  Panda
               Funding,  by  the following additional information
               and documents:

                         (1)   a certification, substantially  in
                      the  form  of Exhibit B hereto,  that  such
                      Physical  Bond  is being transferred  to  a
                      Qualified Institutional Buyer; and

                         (2)   written instructions directing the
                      Security  Registrar to make, or  to  direct
                      the  Depository to make, an endorsement  on
                      the  Global Bond to reflect an increase  in
                      the   aggregate   amount   of   the   Bonds
                      represented by the Global Bond;

               whereupon  the Trustee shall cancel such  Physical
               Bond and cause, or direct the Depository to cause,
               in  accordance with the standing instructions  and
               procedures existing between the Depository and the
               Security Registrar, the aggregate principal amount
               of  Bonds  represented by the Global  Bond  to  be
               increased accordingly.  If no Global Bond is  then
               Outstanding,  Panda Funding shall  issue  and  the
               Trustee  shall  upon Company Order authenticate  a
               new Global Bond in the appropriate amount.

                      (C)      Any  Person  having  a  beneficial
               interest in a Global Bond may upon request to  the
               Security   Registrar  exchange   such   beneficial
               interest for a Physical Bond.  Upon receipt by the
               Security  Registrar  of written  instructions  (or
               such  other  form of instructions as is  customary
               for  the  Depository) from the Depository  or  its
               nominee   on  behalf  of  any  Person   having   a
               beneficial  interest  in a Global  Bond  and  upon
               receipt  by  the Security Registrar of  a  written
               order  or  such other form of instructions  as  is
               customary   for  the  Depository  or  the   Person
               designated  by  the Depository as  having  such  a
               beneficial    interest   containing   registration
               instructions and, in the case of any such transfer
               or  exchange of a beneficial interest in  Transfer
               Restricted  Securities, the  following  additional
               information and documents:

                         (1)   if  such  beneficial  interest  is
                      being  transferred to the Person designated
                      by  the  Depository as being the beneficial
                      owner, a certification from such Person  to
                      that  effect (in substantially the form  of
                      Exhibit B hereto); or

                         (2)   if  such  beneficial  interest  is
                      being    transferred   to    a    Qualified
                      Institutional  Buyer  in  accordance   with
                      Rule  144A  under  the  Securities  Act,  a
                      certification    to   that    effect    (in
                      substantially  the  form   of   Exhibit   B
                      hereto); or

                         (3)   if  such  beneficial  interest  is
                      being   transferred  to  an   Institutional
                      Accredited   Investor,   delivery   of    a
                      certification      to      that      effect
                      (substantially  in the form  of  Exhibit  B
                      hereto),   a  Transferee  Certificate   for
                      Institutional Accredited Investors  in  the
                      form of Exhibit C hereto and an Opinion  of
                      Counsel  to  the effect that such  transfer
                      is  in compliance with the Securities  Act;
                      or

                         (4)   if  such  beneficial  interest  is
                      being    transferred   in    reliance    on
                      Regulation  S,  delivery of a certification
                      to  that effect (substantially in the  form
                      of   Exhibit   B   hereto),  a   Transferor
                      Certificate  for Regulation S Transfers  in
                      the  form  of  Exhibit  D  hereto  and   an
                      Opinion of Counsel to the effect that  such
                      transfer   is   in  compliance   with   the
                      Securities Act; or

                         (5)   if  such  beneficial  interest  is
                      being  transferred in reliance on Rule  144
                      under  the  Securities Act, delivery  of  a
                      certification      to      that      effect
                      (substantially  in the form  of  Exhibit  B
                      hereto)  and an Opinion of Counsel  to  the
                      effect  that such transfer is in compliance
                      with the Securities Act; or

                         (6)   if  such  beneficial  interest  is
                      being  transferred in reliance  on  another
                      exemption     from     the     registration
                      requirements  of  the  Securities  Act,   a
                      certification    to   that    effect    (in
                      substantially  the  form   of   Exhibit   B
                      hereto)  and an Opinion of Counsel  to  the
                      effect  that such transfer is in compliance
                      with the Securities Act,

               then   the  Security  Registrar  will  cause,   in
               accordance  with  the  standing  instructions  and
               procedures existing between the Depository and the
               Security Registrar, the aggregate principal amount
               of  the  Global Bond to be reduced and,  following
               such  reduction, Panda Funding will  execute  and,
               upon  receipt of a Company Order, the Trustee will
               authenticate  and  deliver  to  the  transferee  a
               Physical  Bond.   Bonds issued in exchange  for  a
               beneficial  interest in a Global Bond pursuant  to
               this Section shall be registered in such names and
               in    such   authorized   denominations   as   the
               Depository,  pursuant to instructions  from  Agent
               Members  or otherwise, shall instruct the Security
               Registrar  in writing.  The Trustee shall  deliver
               such  Physical Bonds to the Persons in whose names
               such Physical Bonds are so registered.

     (c)    PIC  Guaranty  Legend.   All  Bonds  shall  bear  the
following legend:


                          PIC GUARANTY

          To  the extent and subject to the limitations  set
     forth  in  the  Indenture,  PIC  (as  defined  in   the
     Indenture  referred  to in the  Bond  upon  which  this
     notation is endorsed, which term includes any successor
     or   permitted   assigns  under  the   Indenture)   has
     unconditionally  guaranteed (a) the  due  and  punctual
     payment  of the principal of (and premium, if any,  on)
     and  interest  on the Bonds, (b) the due  and  punctual
     payment of all other amounts due and payable under  the
     Indenture and the Bonds by Panda Funding, and  (c)  the
     due  and  punctual performance of all other obligations
     of  Panda Funding to the Holders or the Trustee, all in
     accordance  with the terms set forth in the  Indenture.
     Capitalized  terms used herein shall have the  meanings
     assigned  to  them  in the Indenture  unless  otherwise
     indicated.

          The obligations of PIC to the Holders of Bonds and
     to  the  Trustee pursuant to the PIC Guaranty  and  the
     Indenture  are  expressly set forth in  the  Indenture,
     including Article XIII thereof, and reference is hereby
     made to the Indenture for the precise terms of the  PIC
     Guaranty.

               PANDA INTERFUNDING CORPORATION

               By: ____________________________________


          SECTION 2.9 Book-Entry Provisions for Global Bond.

          Each Global Bond shall (i) be registered in the name of
the  Depository  for  such Global Bond or  the  nominee  of  such
Depository, (ii) delivered to the Trustee as custodian  for  such
Depository  and  (iii) bear the legend set  forth  in  Exhibit  A
hereto.

          Members  of, or participants in, the Depository ("Agent
Members") shall have no rights under this Indenture with  respect
to any Global Bond held on their behalf by the Depository, or the
Trustee  as  its custodian, or under such Global  Bond,  and  the
Depository  may  be treated by Panda Funding, PIC,  the  Security
Registrar, the Trustee and any agent of Panda Funding,  PIC,  the
Security Registrar or the Trustee as the absolute owner  of  such
Global  Bond  for  all purposes whatsoever.  Notwithstanding  the
foregoing, nothing herein shall prevent Panda Funding,  PIC,  the
Security  Registrar, the Trustee or any agent of  Panda  Funding,
PIC, the Security Registrar or the Trustee from giving effect  to
any written certification, proxy or other authorization furnished
by  the Depository or shall impair, as between the Depository and
its Agent Members, the operation of customary practices governing
the exercise of the rights of a Holder of any Bond.

          Transfers  of  a  Global  Bond  shall  be  limited   to
transfers of such Global Bond in whole, but not in part,  to  the
Depository,   its   successors  or  their  respective   nominees.
Interests  of  beneficial  owners  in  a  Global  Bond   may   be
transferred  or  exchanged for Physical Bonds in accordance  with
the rules and procedures of the Depository and the provisions  of
this  Section and Section 2.8.  In addition, Physical Bonds shall
be  transferred  to all beneficial owners in exchange  for  their
beneficial  interests in a Global Bond if, and  only  if,  either
(a) the Depository notifies Panda Funding that it is unwilling or
unable  to  continue  as depositary for the  Global  Bond  and  a
successor depositary is not appointed by Panda Funding within  90
days of such notice, (b) Panda Funding determines not to have the
Bonds  represented by the Global Bond and notifies the Depository
and  the  Security Registrar thereof, or (c) after the occurrence
of  an  Event  of  Default with respect to  a  series  of  Bonds,
beneficial  owners holding interests representing a  majority  of
the  principal  amount of Bonds of such series represented  by  a
Global  Bond advise the Trustee through the Depository in writing
that  the  continuation of the book-entry system with respect  to
the  Bonds of such series is no longer in such beneficial owners'
best interests.

          In  connection  with the transfer of an  entire  Global
Bond  to  beneficial owners pursuant to this Section, the  Global
Bonds  shall  be  deemed to be surrendered  to  the  Trustee  for
cancellation,  and Panda Funding shall execute, and  the  Trustee
shall  upon  Company  Order authenticate  and  deliver,  to  each
beneficial  owner identified by the Depository, in  exchange  for
its  beneficial  interest in the Global Bond, an equal  aggregate
principal amount of Physical Bonds of authorized denominations.

          The  Holder  of  a  Global Bond may grant  proxies  and
otherwise  authorize  any  Person, including  Agent  Members  and
Persons  that may hold interests through Agent Members,  to  take
any  action  which  a  Holder  is entitled  to  take  under  this
Indenture or the Bonds.

          SECTION  2.10   Mutilated, Destroyed, Lost  and  Stolen
Bonds.   If (a) any mutilated Bond is surrendered to the Trustee,
PIC  or  Panda Funding and the Security Registrar and the Trustee
receive  evidence to their satisfaction of the destruction,  loss
or  theft  of  any  Bond,  and (b) there is  delivered  to  Panda
Funding, PIC, the Security Registrar and the Trustee evidence  to
their satisfaction of the ownership and authenticity thereof, and
such  security or indemnity as may be required by  them  to  save
each  of them and their agents harmless, then, in the absence  of
notice  to  Panda  Funding, PIC, the Security  Registrar  or  the
Trustee  that  such  Bond  has  been  acquired  by  a  bona  fide
purchaser,  Panda  Funding shall execute, PIC shall  execute  the
notation  of  the PIC Guaranty, and upon Panda Funding's  written
request by Company Order the Trustee shall authenticate and  make
available  for delivery, in exchange for or in lieu of  any  such
mutilated, destroyed, lost or stolen Bond, and at the cost of the
Holder  of  the Bond, a new Bond of the same series and  of  like
tenor  and  principal  amount, having the  notation  of  the  PIC
Guaranty  thereon,  bearing a number not then  outstanding.   If,
after the delivery of such new Bond, a bona fide purchaser of the
original  Bond in lieu of which such new Bond was issued presents
for  payment such original Bond, Panda Funding, PIC, the Security
Registrar and the Trustee shall be entitled to recover  such  new
Bond  from  the  Person to whom it was delivered  or  any  Person
taking  therefrom, except a bona fide purchaser, and in any  case
shall  be  entitled  to  recover upon the security  or  indemnity
provided  therefor  to the extent of any loss,  damage,  cost  or
expense incurred by Panda Funding, PIC, the Security Registrar or
the Trustee in connection therewith.

          Notwithstanding  the  foregoing,  in  case   any   such
mutilated, destroyed, lost or stolen Bond has become or is  about
to  become  due and payable, Panda Funding, upon satisfaction  of
the  conditions set forth in clauses (a) and (b) of the preceding
paragraph may, instead of issuing a new Bond, pay such Bond.

          Upon  the  issuance of any new Bond under this Section,
Panda  Funding  may  require the payment of a sum  sufficient  to
cover any tax or other governmental charge that may be imposed in
relation thereto and any other expenses connected therewith.

          Every new Bond issued pursuant to this Section in  lieu
of  any  destroyed,  lost  or  stolen  Bond  shall  constitute  a
contractual obligation of Panda Funding and, to the extent of the
PIC  Guaranty,  PIC, whether or not the destroyed, lost or stolen
Bond  shall  be at any time enforceable by anyone, and  shall  be
entitled to all the benefits and security of this Indenture,  the
PIC   Guaranty,   and   the   Security  Documents   equally   and
proportionately  with  any  and  all  other  Bonds  duly   issued
hereunder  (subject  to  the rights  of  Panda  Funding  and  PIC
specified  in  the last sentence of the first paragraph  of  this
Section).

          The  provisions of this Section are exclusive and shall
preclude  (to  the extent lawful) all other rights  and  remedies
with   respect  to  the  replacement  or  payment  of  mutilated,
destroyed, lost or stolen Bonds.

          SECTION  2.11   Payment of Principal, Premium, if  any,
and Interest; Principal and Interest Rights Preserved.  Principal
of (and premium, if any) or interest on any Bond that is payable,
and  punctually paid or duly provided for, at any Stated Maturity
shall  be paid to the Person in whose name that Bond (or  one  or
more Predecessor Bonds) is registered at the close of business on
the  Regular Record Date for such principal or interest.  Payment
of  principal of (and premium, if any) and interest on the  Bonds
of  any series shall be made at the Place of Payment (or, if such
office is not in the Borough of Manhattan, the City of New  York,
at  either  such  office or an office to be  maintained  in  such
Borough), or by check mailed on the applicable Payment  Date,  or
in  another  manner  or  manners if so  provided  in  the  Series
Supplemental Indenture creating the Bonds of such series,  except
for the final installment of principal payable with respect to  a
Bond,  which shall be payable as provided in Section 8.5 (in  the
case  of  Bonds redeemed or prepaid) or payable upon presentation
and surrender of such Bond at the Place of Payment.

          Any  principal of or interest on any Bond of any series
that is payable, but is not punctually paid or duly provided for,
at  any Stated Maturity of an installment of principal or payment
of  interest shall forthwith cease to be payable to the Holder on
the relevant Regular Record Date and such defaulted principal  or
interest may be paid by Panda Funding as provided below:

          Panda  Funding may elect to make payment of all or  any
     portion  of  such  defaulted principal or  interest  to  the
     Persons  in whose names the Bonds of such series  (or  their
     respective Predecessor Bonds) in respect of which  principal
     or  interest  is in default are registered at the  close  of
     business  on a Special Record Date for the payment  of  such
     defaulted  principal or interest, which shall  be  fixed  by
     Panda Funding in the following manner.  At least twenty (20)
     days  prior  to  the date of proposed payment Panda  Funding
     shall notify the Trustee and the Paying Agent in writing  of
     the   Special  Record  Date  and  the  amount  of  defaulted
     principal  or interest proposed to be paid on each  Bond  of
     such  series  and  the  date of the  proposed  payment,  and
     concurrently  there shall be deposited with the  Trustee  an
     amount of money equal to the aggregate amount proposed to be
     paid  in respect of such defaulted principal or interest  or
     there shall be made arrangements satisfactory to the Trustee
     for  such deposit prior to the date of the proposed payment,
     such  money  when  deposited to be held  in  trust  for  the
     benefit  of the Persons entitled to such defaulted principal
     or  interest  as  provided in this paragraph.   The  Special
     Record  Date for the payment of such defaulted principal  or
     interest  (together with other amounts payable with  respect
     to  such defaulted principal or interest) shall not be  more
     than  fifteen (15) nor less than ten (10) days prior to  the
     date of the proposed payment and not less than ten (10) days
     after  the  receipt  by the Trustee of  the  notice  of  the
     proposed  payment.  The Trustee shall promptly, in the  name
     and  at  the expense of Panda Funding, cause notice  of  the
     proposed payment of such defaulted principal or interest and
     the  Special Record Date therefor to be mailed, first  class
     postage prepaid, to each Holder of a Bond of such series  at
     his address as it appears in the Security Register, not less
     than  ten  (10)  days  prior to such  Special  Record  Date.
     Notice  of  the proposed payment of such defaulted principal
     or interest and the Special Record Date therefor having been
     mailed  as  aforesaid, such defaulted principal or  interest
     shall  be  paid to the Persons in whose names the  Bonds  of
     such  series  (or  their respective Predecessor  Bonds)  are
     registered on such Special Record Date.

          Subject  to  the foregoing provisions of this  Section,
each  Bond  delivered under this Indenture upon  registration  of
transfer of or in exchange for or in lieu of any other Bond shall
carry  the rights to interest accrued and unpaid, and to  accrue,
which were carried by such other Bond.

          SECTION  2.12    Persons  Deemed  Owners.   Subject  to
Section 2.11, prior to due presentment of a Bond for registration
of  transfer,  the  Person in whose name any Bond  is  registered
shall  be deemed to be the owner of such Bond for the purpose  of
receiving  payment  of  principal of, and premium,  if  any,  and
interest  on,  such  Bond and for all other purposes  whatsoever,
whether or not such Bond is overdue, regardless of any notice  to
anyone to the contrary.

          SECTION 2.13   Cancellation.  All Bonds surrendered for
payment, any mandatory or optional redemption or registration  of
transfer  or  exchange shall, if surrendered to any Person  other
than  the  Trustee, be delivered to the Trustee for cancellation.
Panda  Funding  may  at  any  time deliver  to  the  Trustee  for
cancellation  any  Bonds previously authenticated  and  delivered
hereunder  which Panda Funding may have acquired  in  any  manner
whatsoever, and all Bonds so delivered shall be promptly canceled
by the Trustee.  No Bonds shall be authenticated in lieu of or in
exchange   for   any   Bonds  canceled  as   provided   in   this
Section,  except as expressly permitted by this  Indenture.   All
canceled  Bonds  held  by  the Trustee  shall  be  destroyed  and
certification  of their destruction shall be delivered  to  Panda
Funding.

          SECTION   2.14     Dating  of  Bonds;  Computation   of
Interest.

          (a)   Each Bond of a series shall be dated the date  of
     its authentication.

          (b)    Except  as  otherwise  provided  in  the  Series
     Supplemental  Indenture relating to the Bonds of  a  series,
     interest  on  the Bonds of such series shall be computed  on
     the  basis  of  a 360-day year consisting of  twelve  30-day
     months.

          SECTION  2.15   Source of Payments Limited: Rights  and
Liabilities  of  Panda Funding.  All payments  of  principal  and
interest  and  any other payments to be made in  respect  of  the
Bonds and this Indenture shall be made only from the revenues and
assets  of  (i) Panda Funding (including any amounts  payable  to
Panda Funding pursuant to Section 1.14) and to the extent of  the
PIC   Guaranty,  PIC,  and  (ii)  the  Collateral,  the  payments
therefrom  and  the income and proceeds received by  the  Trustee
therefrom.  Each Holder, by its acceptance of a Bond, agrees that
(a) the Trustee shall not be liable to any Holder for any amounts
payable  under any Bond or for any liability under this Indenture
and  (b)  recourse shall be otherwise limited in accordance  with
Article V.

          SECTION  2.16    Allocation of Principal and  Interest.
Each payment of principal of and premium, if any, and interest on
each Bond shall be applied, first, to the payment of accrued  but
unpaid  interest on such Bond (as well as any interest on overdue
principal  or,  to the extent permitted by applicable  Government
Rule,  overdue interest) to the date of such payment and  second,
to  the  payment of the principal amount of such  Bond  then  due
(including any overdue installment of principal) thereunder.

          SECTION 2.17   Parity of Bonds.  All Bonds of a  series
issued and Outstanding hereunder rank on a parity with each other
Bond  of the same series and with all Bonds of each other  series
and each Bond of a series shall constitute senior indebtedness of
Panda  Funding and shall be secured equally and ratably  by  this
Indenture and the Security Documents with each other Bond of  the
same  series  and  with all Bonds of each other  series,  without
preference, priority or distinction of any one thereof  over  any
other  by  reason of difference in time of issuance or otherwise,
and  each Bond of a series shall be entitled to the same benefits
and security in this Indenture and the Security Documents as each
other  Bond  of the same series and with all Bonds of each  other
series.

                          ARTICLE III

               APPLICATION OF PROCEEDS FROM SALE
                            OF BONDS

          SECTION 3.1 Application of Proceeds from Sale of Bonds.
The  proceeds  from  sales of the Bonds will  be  used  by  Panda
Funding to make loans to PIC evidenced by notes issued by PIC  to
Panda  Funding (the "PIC Notes").  The proceeds from the sale  of
each series of Bonds shall be used for the purposes set forth  in
the applicable Series Supplemental Indenture.


                           ARTICLE IV

           ACCOUNTS, FUNDS AND PROJECT DISTRIBUTIONS

          SECTION 4.1 Establishment of Accounts and Funds.

          (a)   The  following accounts and funds  (collectively,
the "U.S. Accounts and Funds") are hereby established and created
with  and  in  the name of the Trustee acting as  agent  for  the
Collateral Agent for the benefit of the Secured Parties:

               (i)    the U.S. Project Account;

               (ii)   the Debt Service Fund;

               (iii)  the Capitalized Interest Fund;

               (iv)   the Debt Service Reserve Fund;
     
               (v)    the PIC Expense Fund;

               (vi)   the U.S. Distribution Suspense Fund;

               (vii)  the U.S. Mandatory Redemption Account; and

               (viii)   the   U.S.   Extraordinary   Distribution
          Account.

          (b)   The  following accounts and funds  (collectively,
the  "International  Accounts and Funds") are hereby  established
and  created with and in the name of the International Collateral
Agent:

               (i)    the International Project Account;

               (ii)    the  International  Distribution  Suspense
               Fund;

               (iii)    the  International  Mandatory  Redemption
               Account; and

               (iv)       the     International     Extraordinary
               Distribution Account.

          (c)   All  U.S. Accounts and Funds shall be  under  the
exclusive   dominion  and  control  of  the  Trustee,   and   all
International  Accounts and Funds shall be  under  the  exclusive
dominion  and  control  of  the International  Collateral  Agent.
Except as expressly provided herein, Panda Funding, PIC, the  PIC
Entities  and any Affiliate thereof shall not have any  right  to
withdraw  monies from any U.S. or International Account or  Fund.
PIC,  for  itself and on behalf of each PIC U.S.  Entity,  hereby
irrevocably  authorizes the Trustee to deposit monies  into,  and
withdraw and transfer monies from, each U.S. Account and Fund  in
accordance with the terms of this Indenture.  PIC, on  behalf  of
each PIC International Entity, hereby irrevocably authorizes  the
International  Collateral  Agent  to  deposit  monies  into,  and
withdraw and transfer monies from, each International Account and
Fund in accordance with the terms of this Indenture.

          SECTION 4.2 Project Accounts.

          (a)   Without limitation of any other amounts  required
under   this   Indenture  to  be  deposited  in  the   U.S.   and
International  Project  Accounts  (collectively,   the   "Project
Accounts"):

               (i)    PIC shall ensure that (A) all distributions
          and  other  amounts received by PIC  or  any  PIC  U.S.
          Entity or any other Person on behalf of PIC or any  PIC
          U.S.  Entity  from,  or in connection  with,  the  U.S.
          Projects that may be legally distributed or paid to PIC
          or  any  PIC U.S. Entity without contravention  of  any
          Project  Agreement,  including (1)  all  distributions,
          either   directly  or  indirectly,  from  U.S.  Project
          Entities  to  PIC or any PIC U.S. Entity  and  (2)  all
          amounts received by PIC or any PIC U.S. Entity  or  any
          other Person on behalf of PIC or any PIC U.S. Entity in
          respect   of  PIC's  or  any  such  PIC  U.S.  Entity's
          investments  in or loans to U.S. Project  Entities,  in
          each    case   other   than   Extraordinary   Financial
          Distributions  and  distributions  received  by  or  on
          behalf  of PIC or any PIC U.S. Entity that are required
          to  be  deposited  in  the  U.S.  Mandatory  Redemption
          Account  pursuant to Section 4.8(a), (B)  all  interest
          earned  on the amounts on deposit in the U.S.  Accounts
          and  Funds,  but only to the extent such  interest  has
          been  received, (C) unless otherwise expressly provided
          in  this  Article, all payments of regularly  scheduled
          interest  and,  if  applicable, principal  on  the  PIC
          International  Entity Notes and (D) payments  resulting
          from  the  redemption  or  partial  redemption  of  the
          outstanding  Other International Notes  in  respect  of
          which  the Trustee has given notice of an International
          Redemption  Event  (collectively,  the  "U.S.   Project
          Distributions") shall be deposited with the Trustee  in
          the  U.S. Project Account.  PIC shall, and shall  cause
          each PIC U.S. Entity to, instruct each Person from whom
          it  receives  or  is entitled to receive  U.S.  Project
          Distributions  to  pay such U.S. Project  Distributions
          (together with instructions identifying them  as  such,
          identifying  the Project in respect of which  they  are
          being  paid, identifying the Project Account into which
          they  shall be deposited and giving account information
          and  transfer instructions for deposit in such  Project
          Account)  directly to the Trustee for  deposit  in  the
          U.S. Project Account, and the Trustee shall be entitled
          to receive directly all U.S. Project Distributions from
          Persons   owing   the  same.   If  any   U.S.   Project
          Distributions  are  remitted  directly   to,   or   are
          otherwise  received by, PIC or any PIC U.S.  Entity  or
          any  other  Person on behalf of PIC  or  any  PIC  U.S.
          Entity, PIC, such PIC U.S. Entity or such other  Person
          shall hold such U.S. Project Distributions in trust for
          the  Trustee and shall promptly remit such U.S. Project
          Distributions, in the form received (with any necessary
          endorsement), to the Trustee for deposit  in  the  U.S.
          Project Account.

               (ii)    PIC  shall  cause each  PIC  International
          Entity  to ensure that (A) all distributions and  other
          amounts received by any PIC International Entity or any
          other  Person on behalf of any PIC International Entity
          from, or in connection with, the Non-U.S. Projects that
          may   be  legally  distributed  or  paid  to  any   PIC
          International  Entity  without  contravention  of   any
          Project  Agreement,  including (1)  all  distributions,
          either   directly  or  indirectly,  from  International
          Project  Entities to any PIC International  Entity  and
          (2)  all  amounts  received by  any  PIC  International
          Entity  or   any  other Person on  behalf  of  any  PIC
          International   Entity   in   respect   of   such   PIC
          International  Entity's  investments  in  or  loans  to
          International Project Entities, in each case other than
          Extraordinary Financial Distributions and distributions
          received  by  or  on  behalf of any  PIC  International
          Entity  that  are  required  to  be  deposited  in  the
          International Mandatory Redemption Account pursuant  to
          Section  4.8(a)  and  (B) all interest  earned  on  the
          amounts  on  deposit in the International Accounts  and
          Funds,  but only to the extent such interest  has  been
          received  (collectively,  the  "International   Project
          Distributions"),   shall   be   deposited   with    the
          International  Collateral Agent  in  the  International
          Project   Account.    PIC   shall   cause   each    PIC
          International Entity to instruct each Person from  whom
          such  PIC  International Entity receives or is entitled
          to  receive International Project Distributions to  pay
          such International Project Distributions (together with
          instructions identifying them as such, identifying  the
          Project  in  respect  of which  they  are  being  paid,
          identifying the Project Account into which  they  shall
          be   deposited  and  giving  account  information   and
          transfer  instructions  for  deposit  in  such  Project
          Account) directly to the International Collateral Agent
          for  deposit in the International Project Account,  and
          the International Collateral Agent shall be entitled to
          receive     directly    all    International    Project
          Distributions from the Persons owing the same.  If  any
          International   Project  Distributions   are   remitted
          directly  to,  or are otherwise received  by,  any  PIC
          International Entity or any other Person on  behalf  of
          any  PIC  International Entity, such PIC  International
          Entity   or   such   other  Person  shall   hold   such
          International  Project Distributions in trust  for  the
          International Collateral Agent and shall promptly remit
          such  International Project Distributions, in the  form
          received  (with  any  necessary  endorsement),  to  the
          International  Collateral  Agent  for  deposit  in  the
          International Project Account.

               (iii)   If either the Trustee or the International
          Collateral  Agent  receives,  respectively,   U.S.   or
          International Project Distributions (collectively,  the
          "Project   Distributions")  without  the   instructions
          required  in  clauses  (i) and  (ii)  of  this  Section
          4.2(a),  the  Trustee  or the International  Collateral
          Agent, as the case may be, shall provide notice of this
          fact  to PIC, who promptly after receiving such  notice
          shall  provide written instructions to the  Trustee  or
          the International Collateral Agent, as the case may be,
          specifying  the appropriate Project Account into  which
          such   Project   Distributions  shall   be   deposited,
          whereupon such Project Distributions shall be deposited
          in the Project Account so specified.

          (b)   On each Monthly Distribution Date (subject, other
than in the case of transfers to be made pursuant to clauses (i),
(ii),  (iii) and (iv) of this Section 4.2(b), to receipt  of  the
Applicable  Distribution Certificate in accordance  with  Section
7.1(e)), the following transfers of monies then on deposit in the
U.S. Project Account (after giving effect to all transfers to  be
made  to  the  U.S. Project Account on such Monthly  Distribution
Date  and  after withdrawing an amount equal to the  agreed  upon
fees  and  reasonable expenses of the Trustee and the  Collateral
Agent  and  their respective agent and counsel then due  to  such
persons under this Indenture) shall be made by the Trustee in the
respective  amounts,  and in the order  of  priority,  set  forth
below:

               (i)  to the Debt Service Fund, for application  to
          the  payment of principal of and interest on the Bonds,
          an  amount  equal  to the excess, if any,  of  (A)  the
          aggregate  amount  of  interest  (less  any  amount  on
          deposit in the Capitalized Interest Fund in respect  of
          such  interest  payment) and, if applicable,  principal
          due  and  payable on the PIC Notes (including any  past
          due  amounts)  on the Payment Date for each  series  of
          Bonds   then   Outstanding  next  following   the   day
          immediately  preceding such Monthly  Distribution  Date
          (other  than in connection with a call for redemption),
          over (B) the amount then on deposit in the Debt Service
          Fund;

               (ii)  to the Capitalized Interest Fund, an  amount
          equal  to  the  excess, if any, of (A) the  Capitalized
          Interest Requirement then in effect over (B) the amount
          then on deposit in the Capitalized Interest Fund, after
          giving effect to any withdrawals from such Fund made on
          such Monthly Distribution Date;

               (iii)      to  the Debt Service Reserve  Fund,  an
          amount  equal  to the excess, if any, of (A)  the  Debt
          Service Reserve Requirement then in effect over (B) the
          sum  of  (1)  the amount then on deposit  in  the  Debt
          Service  Reserve  Fund,  after  giving  effect  to  any
          withdrawals  from  such  Fund  made  on  such   Monthly
          Distribution  Date pursuant to the Indenture,  and  (2)
          the  amount available to be drawn under any  Letter  of
          Credit,  after giving effect to any drawings under  any
          Letter of Credit on such Monthly Distribution Date;

               (iv)  to the PIC Expense Fund, an amount equal  to
          the  excess,  if  any, of (A) the sum of  (1)  the  PIC
          Expenses  Amount for the applicable calendar year  plus
          (2)  the Annual Letter of Credit Fee, if any, for  such
          calendar  year over (B) the aggregate amount  deposited
          in  the  PIC Expense Fund since the beginning  of  such
          calendar year; and

               (v)   to the U.S. Distribution Suspense Fund,  the
          remaining  balance,  if any, on  deposit  in  the  U.S.
          Project Account.

          (c)   On each Monthly Distribution Date (subject, other
than  in the case of transfers to be made pursuant to clause  (i)
of this Section 4.2(c), to receipt of the Applicable Distribution
Certificate  in  accordance with Section 7.1(e)),  the  following
transfers of monies then on deposit in the International  Project
Account (after giving effect to all transfers to be made  to  the
International  Project Account on such Monthly Distribution  Date
and after withdrawing an amount equal to the agreed upon fees and
reasonable expenses of the International Collateral Agent and its
agents and counsel then due to such persons under this Indenture)
shall  be  made  by  the International Collateral  Agent  in  the
respective  amounts,  and in the order  of  priority,  set  forth
below:

               (i)   to the payment of any amount due and payable
          on  any  outstanding  PIC  International  Entity  Notes
          (including  any accrued interest thereon and  any  past
          due   amounts)  on  the  payment  date  for   regularly
          scheduled installments of principal or interest thereon
          next  following  the  day  immediately  preceding  such
          Monthly Distribution Date; and

               (ii)  to  the International Distribution  Suspense
          Fund, the remaining balance, if any, on deposit in  the
          International Project Account.

          (d)   Distributions received by or on behalf of PIC  or
any PIC Entity as a result of Mandatory Redemption Events will be
initially  deposited  in  the  appropriate  Mandatory  Redemption
Account  if  so  required  by Section 4.8(a),  and  distributions
received by or on behalf of PIC or any PIC Entity that constitute
Extraordinary Financial Distributions will be initially deposited
in the appropriate Extraordinary Distribution Account as provided
in Section 4.9.

          (e)   Notwithstanding anything to the contrary in  this
Section  or in any other provision of this Indenture, any capital
contributions received by PIC, loans received by PIC  from  Panda
Funding  evidenced by the PIC Notes and any capital contributions
or  loans  received  by any PIC Entity from PIC  or  another  PIC
Entity, will not be considered Project Distributions, will not be
required to be deposited into the U.S. and International  Project
Accounts and may be used for any purpose not prohibited  by  this
Indenture.

          SECTION 4.3    Debt Service Fund.

          (a)   All  monies from time to time held on deposit  in
the  Debt Service Fund shall be applied by the Trustee solely  to
pay  (i)  interest (whether at Stated Maturity or by acceleration
or   otherwise,  other  than  in  connection  with  a  call   for
redemption) and (ii) principal (whether at Stated Maturity or  by
acceleration or otherwise, other than in connection with  a  call
for  redemption) due and payable on the PIC Notes  including  any
past  due amounts (for application by the Trustee to the  payment
of  principal of and interest on the Bonds), as and when provided
in  the  PIC  Notes.   At  the time any payment  of  interest  or
principal  on  the  PIC  Notes is due, the Trustee,  after  first
transferring  to the Debt Service Fund the amount of  any  monies
required  to  be transferred to the Debt Service  Fund  from  the
Capitalized  Interest  Fund pursuant to any  Series  Supplemental
Indenture,  shall  withdraw the amount of such payment  from  the
Debt  Service  Fund and shall make such payment to  the  Holders,
which  payment  shall  be deemed a payment  of  principal  of  or
interest on the PIC Notes by PIC, as the case may be.

          (b)   If on any Payment Date the amounts on deposit  in
the  Debt  Service Fund (after giving effect to all transfers  to
the Debt Service Fund to be made on such Payment Date pursuant to
Section 4.2(b)) are insufficient for the payment in full  of  the
interest  and, if applicable, principal then due and  payable  on
the  PIC  Notes, including any past due amounts and  all  amounts
scheduled  to be paid on such Payment Date (each such deficiency,
a  "Debt  Service  Deficiency"), an amount  equal  to  such  Debt
Service Deficiency shall be withdrawn and transferred to the Debt
Service Fund by the Trustee from monies, if any, on deposit or to
be  deposited on such Payment Date in the following U.S. Accounts
and Funds in the following order of priority:

          first,    from the U.S. Distribution Suspense Fund;

          then,      from  the  U.S.  Extraordinary  Distribution
          Account (using Available Amounts only);

          then,     from the PIC Expense Fund;

          then,      from  the  Debt Service  Reserve  Fund,  the
          monies on deposit therein;

          then,      from  the  Debt  Service Reserve  Fund,  the
          proceeds  received by the Trustee after  making  a
          drawing on any Letter of Credit, if any;

          then,     from the Capitalized Interest Fund; and

          then,      from  the U.S. Mandatory Redemption  Account
          (using Available Amounts only).

The Trustee shall transfer all amounts available in the foregoing
U.S.  Accounts  or  Funds in accordance with the  priorities  set
forth  in the preceding sentence before transferring any  amounts
from any other U.S. Account or Fund with a subsequent priority as
set forth in such preceding sentence.

          (c)   (i)   If,  following the transfers  to  the  Debt
          Service  Fund  provided for in Section 4.3(b),  a  Debt
          Service Deficiency still exists, the Trustee shall give
          notice  to  PIC and the International Collateral  Agent
          that  an  International Redemption Event has  occurred,
          which  notice shall be in writing and shall  state  the
          amount  of the existing Debt Service Deficiency.   Upon
          receipt  of  such notice, the International  Collateral
          Agent  shall effect a redemption or partial  redemption
          of  the Other International Notes by transferring  from
          the  International  Accounts  and  Funds  to  the  U.S.
          Project  Account (as required in Section 4.2(a)(i)  and
          in   the   order  of  priority  set  forth  in  Section
          4.3(c)(ii)) an amount equal to the lesser  of  (A)  the
          amounts  then on deposit in the International  Accounts
          and  Funds,  (B) the outstanding balance of  the  Other
          International  Notes and (C) the amount  of  such  Debt
          Service  Deficiency.  Upon deposit in the U.S.  Project
          Account, such monies shall be transferred from the U.S.
          Project  Account  to  the  Debt  Service  Fund  by  the
          Trustee.

               (ii)  The  monies  deposited in the  U.S.  Project
          Account   as  a  result  of  a  redemption  or  partial
          redemption of the Other International Notes shall  come
          out  of the following International Accounts and  Funds
          in the following order of priority:

               first,      from  the  International  Distribution
               Suspense Fund;

               then,     from the International Project Account;

               then,      from  the  International  Extraordinary
               Distribution Account (using Available Amounts
               only); and

               then,       from   the   International   Mandatory
               Redemption  Account (using Available  Amounts
               only).

          The  International Collateral Agent will transfer  such
          amounts in accordance with the priorities set forth  in
          the  preceding sentence before transferring any amounts
          from  any  other International Account or Fund  with  a
          subsequent  priority  as set forth  in  such  preceding
          sentence.


          SECTION 4.4    Capitalized Interest Fund.

          (a)  Except as otherwise provided in this Article or in
the Series Supplemental Indenture with respect to amounts held in
the  Capitalized Interest Fund in satisfaction of any Capitalized
Interest Requirement credited therein, the Trustee shall transfer
monies  held on deposit in the Capitalized Interest Fund  to  the
Debt Service Fund on each Interest Payment Date for which such  a
transfer is required in any Series Supplemental Indenture  in  an
amount so required in any such Series Supplemental Indenture.

          (b)   Contemporaneously with the delivery of  each  PIC
Note,  PIC  shall  deliver  to the Trustee  for  deposit  in  the
Capitalized  Interest  Fund monies in  an  amount  equal  to  the
excess, if any, of (A) the Capitalized Interest Requirement  then
in  effect over (B) the amount then on deposit in the Capitalized
Interest Fund.

          (c)  If on any Monthly Distribution Date the amount  on
deposit in the Capitalized Interest Fund (after giving effect  to
all  transfers  to  the  Capitalized Interest  Fund  pursuant  to
Section  4.2(b) and to the Debt Service Fund pursuant to  Section
4.3(c) to be made on such Monthly Distribution Date) is less than
the  Capitalized Interest Requirement in effect on  such  Monthly
Distribution Date (each such deficiency, a "Capitalized  Interest
Deficiency"),  an  amount  equal  to  such  Capitalized  Interest
Deficiency  shall be withdrawn and transferred to the Capitalized
Interest  Fund by the Trustee from monies, if any, on deposit  or
to  be  deposited  on  such  Monthly  Distribution  Date  in  the
following  U.S.  Accounts and Funds in  the  following  order  of
priority:

          first,    from the U.S. Distribution Suspense Fund;

          then,      from  the  U.S.  Extraordinary  Distribution
          Account (using Available Amounts only);

          then,     from the PIC Expense Fund;

          then,      from  the  Debt  Service Reserve  Fund,  the
          monies on deposit therein;

          then,      from  the  Debt  Service Reserve  Fund,  the
          proceeds  received by the Trustee after  making  a
          drawing on any Letter of Credit, if any; and

          then,      from  the U.S. Mandatory Redemption  Account
          (using Available Amounts only).

The Trustee shall transfer all amounts available in the foregoing
U.S.  Accounts  or  Funds in accordance with the  priorities  set
forth  in the preceding sentence before transferring any  amounts
from any other U.S. Account or Fund with a subsequent priority as
set forth in such preceding sentence.

          (d)   If,  following the transfers to  the  Capitalized
Interest  Fund  provided  for in Section  4.4(c),  a  Capitalized
Interest  Deficiency still exists, the Trustee shall give  notice
to   PIC   and  the  International  Collateral  Agent   that   an
International Redemption Event has occurred, which  notice  shall
be  in  writing  and  shall  state the  amount  of  the  existing
Capitalized  Interest Deficiency.  Upon receipt of  such  notice,
the  International Collateral Agent shall effect a redemption  or
partial   redemption   of  the  Other  International   Notes   by
transferring  from the International Accounts and  Funds  to  the
U.S. Project Account (as required in Section 4.2(a)(i) and in the
order  of  priority  set forth in Section 4.3(c)(ii))  an  amount
equal  to  the lesser of (A) the amounts then on deposit  in  the
International  Accounts and Funds, (B) the outstanding  principal
amount  of the Other International Notes (after giving effect  to
all  redemptions  thereof required to be  made  on  such  Monthly
Distribution  Date  pursuant to Section 4.3(c)(i))  and  (C)  the
amount of such Capitalized Interest Deficiency.  Upon deposit  in
the  U .S. Project Account, such monies shall be transferred from
the  U.S. Project Account to the Capitalized Interest Fund by the
Trustee.

          (e)  If, on any Monthly Distribution Date, PIC delivers
to   the  Trustee  an  Officer's  Certificate  (supported  by   a
certificate  to  the  Trustee  from  the  Consolidating  Engineer
substantially in the form of the certificate required by  Section
4.9(c))    (the    "Capitalized   Interest    Fund    Termination
Certificate"),  stating that (i) the PIC  Debt  Service  Coverage
Ratio  and the Consolidated Debt Service Coverage Ratio (if  then
applicable) for the twelve (12) months immediately preceding  the
month  in  which such Monthly Distribution Date occurs  equal  or
exceed  1.7  to 1.0 and 1.25 to 1.0, respectively, and  (ii)  the
projected  PIC  Debt  Service Coverage Ratio  and  the  projected
Consolidated  Debt  Service Coverage Ratio (if  then  applicable)
will  (after  giving effect to any transfer from the  Capitalized
Interest Fund to the U.S. Distribution Suspense Fund proposed  to
be made on such Monthly Distribution Date) equal or exceed 1.7 to
1.0  and 1.25 to 1.0, respectively, in each case for each  Future
Ratio  Determination Period, then all monies held on  deposit  in
the  Capitalized  Interest Fund may be transferred  to  the  U.S.
Distribution   Suspense  Fund.   Upon  any  such  transfer,   the
Capitalized Interest Requirement shall be zero unless and until a
new   Capitalized  Interest  Requirement  is  established  by   a
subsequent Series Supplemental Indenture.

          SECTION 4.5    Debt Service Reserve Fund.

          (a)   The amounts held in the Debt Service Reserve Fund
shall  be applied solely as provided in this Article to eliminate
any Debt Service Deficiency or Capitalized Interest Deficiency.

          (b)   Contemporaneously with the delivery of  each  PIC
Note,  PIC shall deliver to the Trustee for deposit in  the  Debt
Service Reserve Fund monies in an amount equal to the excess,  if
any,  of (i) the Debt Service Reserve Requirement then in  effect
over  (ii) the sum of (A) the amount then on deposit in the  Debt
Service Reserve Fund, after giving effect to any withdrawals from
such  Fund on such date and (B) the amount available to be  drawn
under  any Letter of Credit, after giving effect to any  drawings
under any Letter of Credit on such date.

          (c)    At   any  time  when  the  Capitalized  Interest
Requirement  is zero, in lieu of maintaining monies in  the  Debt
Service  Reserve  Fund,  all or a portion  of  the  Debt  Service
Reserve Requirement in respect of such series may be satisfied by
the  delivery  to the Trustee of one or more Letters  of  Credit.
Such Letter or Letters of Credit shall be with a Letter of Credit
Provider   and   shall  contain  terms  and  related   agreements
(including  with  respect  to the subordination  of  the  related
reimbursement obligations) acceptable to a rating agency that  is
currently rating the Bonds of such series and may be pursuant  to
a  reimbursement  agreement which grants  the  provider  of  such
Letter of Credit a lien on the Collateral, provided such lien  is
subordinated to the lien of the Collateral Agent in favor of  the
Trustee  on behalf of the Holders, and provided such subordinated
lien shall provide that in no event shall the beneficiary thereof
be  entitled  to  take any action in respect of  the  enforcement
thereof  until  all  amounts due in respect of  the  Bonds,  this
Indenture, the PIC Notes and the Collateral Agency Agreement have
been paid in full in cash.  Subject to the first two sentences of
this  paragraph, on the date of the delivery to the Trustee of  a
Letter  of Credit which meets the requirements set forth in  this
paragraph, an amount of cash equal to the excess, if any, of  (i)
the  sum of the undrawn face amount of all such Letters of Credit
and  all monies then on deposit in the Debt Service Reserve Fund,
over   (ii)  the  Debt  Service  Reserve  Requirement   will   be
transferred  by  the  Trustee to the U.S.  Distribution  Suspense
Fund.

          (d)  If on any Monthly Distribution Date the amount  on
deposit in the Debt Service Reserve Fund (after giving effect  to
all  transfers  to  the  Debt Service Reserve  Fund  pursuant  to
Section  4.2(b),  to  the Debt Service Fund pursuant  to  Section
4.3(c)  and to the Capitalized Interest Fund pursuant to  Section
4.4(c),  to  be made on such Monthly Distribution Date)  is  less
than  the  Debt  Service Reserve Requirement in  effect  on  such
Monthly  Distribution Date (each such deficiency, a "Debt Service
Reserve  Deficiency"),  an  amount equal  to  such  Debt  Service
Reserve Deficiency shall be withdrawn and transferred to the Debt
Service  Reserve  Fund by the Trustee from monies,  if  any,   on
deposit  or to be deposited on such Monthly Distribution Date  in
the  following U.S. Accounts and Funds in the following order  of
priority:

          first,    from the U.S. Distribution Suspense Fund;

          then,      from  the  U.S.  Extraordinary  Distribution
          Account (using Available Amounts only);

          then,     from the PIC Expense Fund; and

          then,      from  the U.S. Mandatory Redemption  Account
          (using Available Amounts only).

The Trustee shall transfer all amounts available in the foregoing
U.S.  Accounts  or  Funds in accordance with the  priorities  set
forth  in the preceding sentence before transferring any  amounts
from any other U.S. Account or Fund with a subsequent priority as
set forth in such preceding sentence.

          (e)   If,  following the transfers to the Debt  Service
Reserve  Fund  provided  for in Section 4.5(d),  a  Debt  Service
Reserve Deficiency still exists, the Trustee shall give notice to
PIC  and the International Collateral Agent that an International
Redemption  Event has occurred, which notice shall be in  writing
and  shall state the amount of the existing Debt Service  Reserve
Deficiency.   Upon  receipt  of such  notice,  the  International
Collateral  Agent shall effect a redemption or partial redemption
of  the  Other  International  Notes  by  transferring  from  the
International Accounts and Funds to the U.S. Project Account  (as
required  in  Section 4.2(a)(i) and in the order of priority  set
forth in Section 4.3(c)(ii)) an amount equal to the lesser of (A)
the  amounts  then on deposit in the International  Accounts  and
Funds,  (B)  the  outstanding balance of the Other  International
Notes (after giving effect to all redemptions thereof required to
be  made  on such date pursuant to Sections 4.3(c)(i) and  4.4(d)
and (C) the amount of such Debt Service Reserve Deficiency.  Upon
deposit  in  the  U.S. Project Account, such  monies  shall  be
transferred  from  the U.S. Project Account to the  Debt  Service
Reserve Fund by the Trustee.

          (f)  Any reference in this Indenture to the balance  of
the  Debt Service Reserve Fund or the amount of monies on deposit
therein shall be deemed to include the aggregate amount available
to  be  drawn by the Trustee under all Letters of Credit then  in
the  possession of the Trustee and in full force and effect.  Any
provision  in  this  Indenture  instructing  or  authorizing  the
transfer  of monies from the Debt Service Reserve Fund  shall  be
deemed  to  instruct or authorize the Trustee to  draw  upon  any
Letter of Credit, and to transfer the proceeds therefrom, in  the
same manner and to the same extent as the Trustee would otherwise
draw  on  cash or Permitted Investments on deposit  in  the  Debt
Service Reserve Fund, provided that all monies on deposit in  the
Debt  Service  Reserve  Fund in the form  of  cash  or  Permitted
Investments shall be exhausted before drawing upon any Letter  of
Credit.

          (g)  If thirty (30) days prior to the expiration of any
Letter of Credit delivered in respect of the Debt Service Reserve
Requirement, such Letter of Credit has not been renewed, extended
or  replaced, the Trustee shall make a drawing thereunder  in  an
amount equal to the lesser of (i) the excess, if any, of (A)  the
Debt Service Reserve Requirement then in effect over (B) the  sum
of  the  undrawn face amount of all other Letters of  Credit,  if
any, and the amount of monies then on deposit in the Debt Service
Reserve  Fund and (ii) the maximum amount available to  be  drawn
under  such Letter of Credit.  The proceeds of such drawing shall
be  deposited in the Debt Service Reserve Fund to be  applied  in
accordance with this Section.

          SECTION 4.6    PIC Expense Fund.

          (a)   All  monies from time to time held on deposit  in
the  PIC Expense Fund shall, except as otherwise provided in this
Article, be transferred to PIC on each Monthly Distribution  Date
in   an  amount  equal  to,  and  for  application  towards,  all
reasonable accrued and unpaid costs and expenses incurred  by  or
on  behalf  of Panda Funding, PIC or any PIC Entity in connection
with  the management of Panda Funding, PIC or any PIC Entity  and
general and administrative expenses of Panda Funding, PIC or  any
PIC  Entity (including the costs of complying with Section 13  or
15(d) of the Exchange Act) through such Monthly Distribution Date
plus  any portion of the Annual Letter of Credit Fee that is  due
and payable or past due on such Monthly Distribution Date, to the
extent distributions were not previously made to PIC from the PIC
Expense Fund for such costs, expenses and fees.

          (b)   PIC  shall  be entitled to receive  transfers  in
accordance  with  paragraph  (a) of this  Section  from  the  PIC
Expense  Fund on any Monthly Distribution Date solely to pay  any
amounts  specified  in  paragraph (a) of this  Section,  and  the
Trustee  shall  on  the  applicable  Monthly  Distribution   Date
transfer  monies  in the PIC Expense Fund as so directed  by  PIC
upon the receipt of an Officer's Certificate of PIC at least  two
Business Days prior to such Monthly Distribution Date stating the
amount  of  all  such  costs,  expenses  and  fees  specified  in
paragraph (a) of this Section.

          (c)  Contemporaneously with the delivery of the initial
PIC  Note on the date the initial series of Bonds is issued,  PIC
shall deliver to the Trustee for deposit in the PIC Expense  Fund
$300,000, which shall constitute the PIC Expenses Amount for  the
remainder of calendar year 1996.

          SECTION   4.7     Distribution  Suspense   Funds.    In
addition  to such other applications as may be provided  in  this
Indenture  for  funds  on  deposit in the  Distribution  Suspense
Funds:

          (a)   All  monies from time to time on deposit  in  the
U.S.  and  International  Distribution Suspense  Funds  shall  be
applied  solely (i) as provided in paragraph (b) of this  Section
and (ii) as otherwise expressly provided in this Article;

          (b)  On each Monthly Distribution Date,

               (i)    the  Trustee  shall,  to  the  extent  then
          available in the U.S. Distribution Suspense Fund  after
          any  transfers  to the U.S. Distribution Suspense  Fund
          pursuant  to Section 4.2 and from the U.S. Distribution
          Suspense  Fund pursuant to Sections 4.3(b), 4.4(c)  and
          4.5(d) required to be made on such Monthly Distribution
          Date,   transfer  monies  from  the  U.S.  Distribution
          Suspense  Fund  to the U.S. Distribution  Fund  in  the
          amount set forth in a Distribution Certificate as being
          available  for  distribution,  provided  that  no  such
          transfer  to the U.S. Distribution Fund shall  be  made
          unless  the  conditions  of  Section  7.15  are   fully
          complied with; and

               (ii) the International Collateral Agent shall,  to
          the   extent   then  available  in  the   International
          Distribution Suspense Fund after any transfers  to  the
          International  Distribution Suspense Fund  pursuant  to
          Section  4.2  and  from the International  Distribution
          Suspense  Fund pursuant to Sections 4.3(c), 4.4(d)  and
          4.5(e) required to be made on such Monthly Distribution
          Date,    transfer   monies   from   the   International
          Distribution   Suspense  Fund  to   the   International
          Distribution  Fund  in  the  amount  set  forth  in   a
          Distribution   Certificate  as  being   available   for
          distribution,  provided that no such  transfer  to  the
          International  Distribution Fund shall be  made  unless
          the conditions of Section 7.15 are fully complied with.

          (c)   The  U.S. Distribution Fund shall be in the  name
and  sole control of PIC, and the International Distribution Fund
shall  be  in  the name and sole control of the PIC International
Entities.   In the event there is more than one PIC International
Entity,  each  such entity shall be entitled  to  monies  in  the
International Distribution Fund in proportion to its interest  in
the  International Accounts and Funds.  None of the Trustee,  the
International  Collateral Agent, Panda Funding or any  Holder  of
Bonds shall have any interest in or right to monies on deposit in
the U.S. and International Distribution Funds.

          SECTION 4.8    Mandatory Redemption Accounts.

          (a)  Subject to Section 4.8(b), PIC shall ensure that:

               (i)  all proceeds of any distributions received by
          PIC, any PIC U.S. Entity or any Person on behalf of PIC
          or  any PIC U.S. Entity in excess of $2,000,000 in  the
          aggregate  during  any calendar year  (net  of  related
          unreimbursed  reasonable costs and expenses  which  are
          attributable  to  or incurred by PIC or  any  PIC  U.S.
          Entity) that may legally be distributed or paid to  PIC
          or  any PIC U.S. Entity, or to any Person on behalf  of
          PIC  or  any PIC U.S. Entity, without contravention  of
          any Project Agreement, from (A) the sale or disposition
          of  any  of the Collateral, any U.S. Project or portion
          thereof, or any direct or indirect interest of PIC, any
          PIC  U.S. Entity or any U.S. Project Entity in any U.S.
          Project   or  (B)  any  event  of  casualty,  loss   or
          condemnation with respect to any U.S. Project (each,  a
          "U.S. Mandatory Redemption Event") shall promptly after
          receipt  be  deposited  by  the  Trustee  in  the  U.S.
          Mandatory Redemption Account; and

               (ii) all proceeds of any distributions received by
          any PIC International Entity or any Person on behalf of
          any PIC International Entity in excess of $2,000,000 in
          the  aggregate during any calendar year (net of related
          unreimbursed  reasonable costs and expenses  which  are
          attributable  to  or incurred by any PIC  International
          Entity) that may legally be distributed or paid to  any
          PIC International Entity, or to any Person on behalf of
          any PIC International Entity, without contravention  of
          any Project Agreement, from (A) the sale or disposition
          of  any  Non-U.S.  Project or portion thereof,  or  any
          direct  or  indirect interest of any PIC  International
          Entity  or  any  International Project  Entity  in  any
          Non-U.S. Project or (B) any event of casualty, loss  or
          condemnation  with  respect  to  any  Non-U.S.  Project
          (each,  an "International Mandatory Redemption  Event")
          shall  promptly  after  receipt  be  deposited  by  the
          International  Collateral Agent  in  the  International
          Mandatory Redemption Account.

          (b)  Proceeds from any distributions attributable to  a
Mandatory  Redemption Event shall not be deposited  in  the  U.S.
Mandatory  Redemption  Account  or  the  International  Mandatory
Redemption  Account, as the case may be, if (A) PIC  provides  an
Officer's  Certificate to the Trustee (supported by a certificate
from the Consolidating Engineer substantially in the form of  the
certificate  required  by  Section  4.9(c))  stating  that   such
Mandatory  Redemption  Event  (without  giving  effect   to   any
redemption  that would be otherwise required in respect  thereof)
would  not  result  in  either  the projected  PIC  Debt  Service
Coverage  Ratio  being  less than 1.7 to  1.0  or  the  projected
Consolidated  Debt  Service Coverage Ratio (if  then  applicable)
being  less than 1.25 to 1.0, in each case for each Future  Ratio
Determination  Period and (B) the rating of the Bonds  in  effect
immediately prior to the applicable Mandatory Redemption Event is
Reaffirmed.    Notwithstanding  the  foregoing,  the   applicable
Consolidated  Debt  Service  Coverage  Ratio,  for  purposes   of
determining whether amounts are to be deposited in the  Mandatory
Redemption Accounts or for any other purpose under the Indenture,
need  not be satisfied at any time that the Company holds Project
Interests in more than four Projects.

          (c)   (i)   If on any Monthly Distribution Date,  after
          giving effect to any transfers required to be made from
          the  Mandatory  Redemption  Accounts  on  such  Monthly
          Distribution  Date pursuant to Section 4.3(b),  4.3(c),
          4.4(c),  4.4(d), 4.5(d) or 4.5(e), the  U.S.  Mandatory
          Redemption  Account  or  the  International   Mandatory
          Redemption  Account contains any amount of monies,  the
          Trustee  shall give notice to PIC and the International
          Collateral  Agent,  and  the  International  Collateral
          Agent shall give notice to PIC and the Trustee, as  the
          case may be, of the amount of monies therein.

               (ii)  If  on any Monthly Distribution Date,  after
          giving effect to any transfers required to be made from
          the  Mandatory  Redemption  Accounts  on  such  Monthly
          Distribution  Date pursuant to Section 4.3(b),  4.3(c),
          4.4(c), 4.4(d), 4.5(d) or 4.5(e), there is an aggregate
          amount  of monies in excess of $2,000,000 in  the  U.S.
          and  International Mandatory Redemption Accounts,  then
          PIC shall deliver (A) a Company Order to the Trustee in
          respect  of a mandatory redemption pursuant to  Section
          8.2  stating  the amount of the Bonds  to  be  redeemed
          (which  shall  be  the  amount necessary  in  order  to
          restore  the  coverage ratios referred  to  in  Section
          4.8(b) to the amounts set forth therein and to Reaffirm
          the  rating  of  the Bonds as referred  to  in  Section
          4.8(b), or, if such ratios would not be so restored and
          rating Reaffirmed by application of the total amount of
          monies   in   the  U.S.  and  International   Mandatory
          Redemption Account, such total amount) and (B) if there
          are   any   monies   in  the  International   Mandatory
          Redemption  Account, an Officer's  Certificate  to  the
          International  Collateral Agent stating the  amount  of
          the  PIC  International Entity  Notes  required  to  be
          redeemed  (which  shall  be in  the  amount  necessary,
          taking  into  account  any  monies  then  in  the  U.S.
          Mandatory  Redemption Account, to effect  the  transfer
          into   the   U.S.  Mandatory  Redemption   Account   of
          additional  monies  to provide the funds  necessary  to
          comply  with the Company Order).  If, at the  time  the
          Officer's  Certificate  referred  to  in  this  Section
          4.8(c)(ii) is provided to the Trustee, there are monies
          in both the U.S. and International Mandatory Redemption
          Accounts,  the certificate shall require the redemption
          of an amount of PIC International Entity Notes equal to
          the  dollar  amount  of the Bonds  to  be  redeemed  as
          provided in the Company Order multiplied by a fraction,
          the  numerator of which is the amount of monies in  the
          International  Mandatory  Redemption  Account  and  the
          denominator of which is the total of the monies in both
          the   U.S.   and  International  Mandatory   Redemption
          Accounts.

          (d)   All  monies from time to time on deposit  in  the
U.S.  or  International Mandatory Redemption  Accounts  shall  be
applied solely (i) as provided in this Section 4.8(c) and (ii) as
otherwise expressly provided in this Article.

               (i)  Upon receipt of the Officer's Certificate  of
          PIC  referred to in clause (ii) of Section 4.8(c),  the
          International  Collateral Agent shall require  that  an
          amount  of PIC International Entity Notes equal to  the
          amount  specified  in  such  Officer's  Certificate  be
          redeemed.   Upon  such  redemption,  the  International
          Collateral Agent shall transfer an amount equal to  the
          amount   of  such  redemption  from  the  International
          Mandatory  Redemption  Account to  the  U.S.  Mandatory
          Redemption Account.

               (ii)  Upon receipt of the Company Order and  after
          any  transfer required to be made to the U.S. Mandatory
          Redemption Account on such date pursuant to clause  (i)
          of this Section 4.8(d) has been made, the Trustee shall
          apply  an  amount  of  monies from the  U.S.  Mandatory
          Redemption Account, as stated in the Company Order,  as
          a  mandatory  redemption of the Bonds at  a  redemption
          price  equal  to 100% of the principal  amount  of  the
          Bonds  to be redeemed plus accrued interest thereon  to
          the  date of such redemption plus, if so provided in  a
          Series  Supplemental Indenture under which any  of  the
          Bonds  to be redeemed were issued, a premium in respect
          of  the  Bonds  of such series.  Such redemption  shall
          constitute  a  redemption  of an  equivalent  aggregate
          principal amount of the PIC Notes by PIC.

               (iii)      If,  on any Monthly Distribution  Date,
          after  giving  effect to any transfers required  to  be
          made  out of the Mandatory Redemption Accounts on  such
          Monthly  Distribution Date pursuant to Sections 4.3(b),
          4.3(c),  4.4(c),  4.4(d), 4.5(d) and 4.5(e)  and  after
          deducting  any amounts required to effect  a  mandatory
          redemption as specified in a Company Order but not  yet
          applied  in  accordance  therewith,  the  sum  of   the
          balances in the Mandatory Redemption Accounts is  equal
          to  or less than $2,000,000 (or exceeds $2,000,000  due
          only  to funds on deposit therein not needed to  comply
          with  such  Company Order pursuant to  clause  (ii)  of
          Section 4.8(c)) and

                    (A)   transfers  to  the  Distribution  Funds
               would  be permitted pursuant to Section 7.15,  PIC
               shall  be entitled to direct the Trustee  and  the
               International Collateral Agent, as  the  case  may
               be,  to  transfer such balances in  the  Mandatory
               Redemption    Accounts    to    the    appropriate
               Distribution Suspense Fund; or

                    (B)   transfers  to  the  Distribution  Funds
               would  not be permitted pursuant to Section  7.15,
               the   Trustee  and  the  International  Collateral
               Agent,  as  the  case  may  be,  shall  hold  such
               balances  in  the  Mandatory  Redemption  Accounts
               (unless  subsequently required to  be  transferred
               pursuant  to  Sections  4.3(b),  4.3(c),   4.4(c),
               4.4(d),  4.5(d) or 4.5(e)) until the next  Monthly
               Distribution  Date  on  which  transfers  to   the
               Distribution Funds would be permitted pursuant  to
               Section  7.15, at which time PIC shall be entitled
               to   direct  the  Trustee  and  the  International
               Collateral Agent, as the case may be, to  transfer
               such  balances  to  the  appropriate  Distribution
               Suspense Fund.

          SECTION 4.9    The Extraordinary Distribution Accounts.

          (a)   PIC  shall  ensure  that  (i)  all  Extraordinary
Financial Distributions relating to U.S. Projects shall  promptly
after  receipt by or on behalf of PIC or any PIC U.S.  Entity  be
deposited with the Trustee in the U.S. Extraordinary Distribution
Account   and  (ii)  all  Extraordinary  Financial  Distributions
relating to Non-U.S. Projects shall promptly after receipt by  or
on  behalf of any PIC International Entity be deposited with  the
International Collateral Agent in the International Extraordinary
Distribution Account.

          (b)   All  monies from time to time on deposit  in  the
U.S.  and International Extraordinary Distribution Accounts shall
be  applied  solely (i) as provided in this Section and  (ii)  as
otherwise expressly provided in this Article.

          (c)  If, on any Monthly Distribution Date, after giving
effect  to  any  transfers  required  to  be  made  out  of   the
Extraordinary Distribution Accounts on such Monthly  Distribution
Date  pursuant to Section 4.3(b), 4.3(c), 4.4(c), 4.4(d),  4.5(d)
or  4.5(e), any amounts remain on deposit in either Extraordinary
Distribution  Account  and transfers to  the  Distribution  Funds
would  be  permitted  pursuant to  Section  7.15,  PIC  shall  be
entitled to direct the Trustee to transfer 100% of the monies  on
deposit  in  the U.S. Extraordinary Distribution Account  to  the
U.S.  Distribution Suspense Fund and PIC, on behalf  of  the  PIC
International   Entities,  shall  be  entitled  to   direct   the
International Collateral Agent to transfer 100% of the monies  on
deposit  in the International Extraordinary Distribution  Account
to  the International Distribution Suspense Fund upon receipt  by
the Trustee, as the case may be, at least two Business Days prior
to  such  Monthly Distribution Date, of an Officer's  Certificate
(with   supporting  calculations  attached  to   such   Officer's
Certificate)   from  PIC  stating  that,  as  of   such   Monthly
Distribution  Date  (after giving effect  to  any  such  proposed
transfer),  (i) the conditions contained in clauses  (i)  through
(v) of Section 7.15(a) have been satisfied and (ii) the projected
PIC  Debt  Service Coverage Ratio and the projected  Consolidated
Debt  Service Coverage Ratio (if then applicable) equal or exceed
1.7  to 1.0 and 1.25 to 1.0, respectively, in each case for  each
Future  Ratio Determination Period.  In addition,  if the  amount
on  deposit in either Extraordinary Distribution Account is equal
to  or  greater than $5,000,000 on any Monthly Distribution  Date
(after giving effect to any transfers required to be made out  of
the   Extraordinary  Distribution  Accounts   on   such   Monthly
Distribution  Date  pursuant to Section 4.3(b),  4.3(c),  4.4(c),
4.4(d),  4.5(d)  or  4.5(e)),  no  transfer  to  the  appropriate
Distribution Suspense Fund pursuant this Section 4.9(c) shall  be
made unless the Consolidating Engineer provides a certificate  to
the  Trustee affirming that the following requirements in clauses
(i) and (ii) of this Section 4.9(c) have been met:

               (i)   that the Consolidating Engineer has reviewed
          and  confirmed, in accordance with Section  4.14,   the
          reasonableness of the projections prepared  by  PIC  of
          Cash Available for Distribution and Cash Available from
          Operations (if the projected Consolidated Debt  Service
          Coverage Ratio is then applicable) after giving  effect
          to  the event or events which caused such Extraordinary
          Financial  Distribution which occurred on or  prior  to
          such Monthly Distribution Date; and

               (ii)  that based on such review, the Consolidating
          Engineer   confirms   the   reasonableness    of    the
          calculations   and  the  assumptions   underlying   the
          calculations supporting the certifications made by  PIC
          as  set  forth in clauses (iv) and (v) of Section  7.15
          and   in  clause  (ii)  of  the  immediately  preceding
          sentence.

          (d)   On the Monthly Distribution Date following timely
receipt  of  the certificate or certificates complying  with  the
requirements of Section 4.9(c), PIC shall direct the  Trustee  to
transfer  all  amounts  on  deposit  in  the  U.S.  Extraordinary
Distribution Account to the U.S. Distribution Suspense Fund,  and
PIC,  on  behalf of the PIC International Entities, shall  direct
the  International Collateral Agent to transfer  all  amounts  on
deposit  in the International Extraordinary Distribution  Account
to the International Distribution Suspense Fund.

          (e)  If any balance in excess of $2,000,000 remains  on
deposit  in the U.S. Extraordinary Distribution Account for  more
than  35  days (a " U.S. Unapplied Extraordinary Balance"),  then
PIC  shall, prior to the next Monthly Distribution Date,  deliver
an  Officer's  Certificate  to  the  Trustee  setting  forth  its
election to either:

               (i)   prepay the PIC Notes (and cause the  Trustee
          to  redeem  Bonds  in  accordance with  Article  VIII),
          whereupon  the  Trustee shall, pursuant  to  a  Company
          Order, withdraw such monies from the U.S. Extraordinary
          Distribution  Account in order to make a redemption  of
          such  Bonds  in a manner consistent with the provisions
          of  Article  VIII, which redemption shall be  deemed  a
          prepayment of the PIC Notes by PIC; or

               (ii)  have  the  amount  of  such  U.S.  Unapplied
          Extraordinary  Balance  (after  giving  effect  to  any
          transfers  required  to  be  made  out  of   the   U.S.
          Extraordinary Distribution Account pursuant to  Section
          4.3(b),  4.4(c) or 4.5(d)) segregated and held  in  the
          U.S.  Extraordinary Distribution Account until the next
          Monthly  Distribution  Date, if any,  with  respect  to
          which  PIC  is able to deliver a certificate,  and,  if
          applicable,  the  Consolidating  Engineer  is  able  to
          deliver  a certificate, complying with the requirements
          of   Section   4.9(c),  whereupon   on   such   Monthly
          Distribution Date the Trustee shall transfer such  U.S.
          Unapplied   Extraordinary   Balance   to    the    U.S.
          Distribution Suspense Fund.

          (f)  If any balance in excess of $2,000,000 remains  on
deposit  in the International Extraordinary Distribution  Account
for  more than 35 days (an "International Unapplied Extraordinary
Balance"), then PIC shall, prior to the next Monthly Distribution
Date   thereafter,  deliver  an  Officer's  Certificate  to   the
International  Collateral Agent setting forth  its  intention  to
either:

               (i)    instruct  one  or  more  PIC  International
          Entities  to  redeem  or  partially  redeem   the   PIC
          International Entity Notes for the purpose of prepaying
          the   PIC  Notes  (and  redemption  of  the  Bonds   in
          accordance   with   Article   VIII),   whereupon    the
          International  Collateral Agent shall,  pursuant  to  a
          Company   Order,   withdraw  such   monies   from   the
          International  Extraordinary  Distribution  Account  in
          order  to make a prepayment to PIC, which monies  shall
          be  transferred  to  the Trustee in  order  to  make  a
          redemption  of  such Bonds in a manner consistent  with
          the  provisions of Article VIII, which redemption shall
          be deemed a prepayment of the PIC Notes by PIC; or

               (ii)   instruct  one  or  more  PIC  International
          Entities  to  have  the  amount of  such  International
          Unapplied Extraordinary Balance (after giving effect to
          any   transfers  required  to  be  made  out   of   the
          International  Extraordinary  Distribution  Account  on
          such  Monthly  Distribution Date  pursuant  to  Section
          4.3(c),  4.4(d) or 4.5(e)) segregated and held  in  the
          International Extraordinary Distribution Account  until
          the  next  Monthly  Distribution  Date,  if  any,  with
          respect  to  which PIC is able to deliver a certificate
          and,  if applicable, the Consolidating Engineer is able
          to   deliver   a   certificate,  complying   with   the
          requirements  of  Section  4.9(c),  whereupon  on  such
          Monthly  Distribution Date the International Collateral
          Agent   shall  transfer  such  International  Unapplied
          Extraordinary  Balance  or  portion  thereof   to   the
          International Distribution Suspense Fund.

          (g)  If, on any Monthly Distribution Date, after giving
effect  to  any  transfers  required  to  be  made  out  of   the
Extraordinary Distribution Accounts on such Monthly  Distribution
Date  pursuant to Section 4.3(b), 4.3(c), 4.4(c), 4.4(d), 4.5(d),
or   4.5(e)   the  Unapplied  Extraordinary  Balance  in   either
Extraordinary  Distribution Account is  equal  to  or  less  than
$2,000,000 and transfers to the Distribution Funds would  not  be
permitted  pursuant to Section 7.15, such Unapplied Extraordinary
Balance  shall be held in such Extraordinary Distribution Account
until  the  next  Monthly Distribution Date,  if  any,  on  which
transfers to the Distributions Funds would be permitted  pursuant
to  Section 7.15, whereupon the Trustee shall transfer  any  such
U.S.  Unapplied  Extraordinary  Balance,  if  any,  to  the  U.S.
Distribution  Suspense  Fund,  and the  International  Collateral
Agent   shall   transfer   any   such   International   Unapplied
Extraordinary Balance, if any, to the International  Distribution
Suspense Fund.

          SECTION  4.10    Investment of U.S.  and  International
Accounts and Funds.

          (a)   Monies held in any Account or Fund created by  or
pursuant  to  this Indenture shall be invested and reinvested  by
the  Trustee or International Collateral Agent, as the  case  may
be,  as  directed  in  writing by PIC or  any  PIC  International
Entity,  as  the  case may be, in Permitted  Investments  with  a
maturity  of  one year or less from, or which allow  unrestricted
redemption  at the option of the holder thereof within  one  year
of,  the  date  of  investment  or reinvestment  at  the  written
direction  of  an Authorized Representative of  PIC  or  any  PIC
International Entity; provided, however, that at any time when an
Event  of  Default  shall have occurred and  be  continuing,  the
Trustee  and the International Collateral Agent, as the case  may
be,  shall  only select investments to be made by the Trustee  or
International Collateral Agent, as the case may be, in  a  manner
such  that,  in  the  reasonable  opinion  of  PIC  or  any   PIC
International  Entity, investments shall mature in  such  amounts
and have maturity dates or be subject to redemption at the option
of  the holder thereof on or prior to maturity as needed for  the
purposes of the monies so invested.

          (b)   In  the  event any such investments are  redeemed
prior  to  the maturity thereof, the Trustee or the International
Collateral Agent, as the case may be, shall not be liable for any
penalties relating thereto.

          (c)   Any earnings received from such investments shall
be  deposited in the U.S. Project Account if earned on amounts on
deposit  in the U.S. Accounts and Funds, and in the International
Project  Account  if  earned  on  amounts  on  deposit   in   the
International   Accounts  and  Funds  and  treated   as   Project
Distributions;  and any loss shall be charged to  the  applicable
Account  or  Fund.   Neither the Trustee  nor  the  International
Collateral  Agent  shall be liable for any such  loss  (including
loss  of  principal), except to the extent caused  by  the  gross
negligence  or willful misconduct of the Trustee or International
Collateral Agent, respectively.

          (d)  Monies of any Account or Fund that are invested in
a  Permitted Investment shall be deemed, for all purposes of this
Indenture, to be on deposit in such Account or Fund in an  amount
equal  to  the  lesser of (i) the face amount of  such  Permitted
Investment  and  (ii)  the purchase price thereof.   Accrued  and
unpaid  interest or profit in any Permitted Investment shall  not
be  deemed  to  be on deposit in any Account or Fund  until  such
interest  or profit is actually paid and received by the  Trustee
or  International Collateral Agent, as the case may be, whereupon
such  interest  or profit shall be deposited in  the  appropriate
Project Account.

          (e)   PIC hereby expressly authorizes the Trustee,  and
PIC  on  behalf  of  all  PIC International  Entities,  expressly
authorizes  the International Collateral Agent, to sell  or  make
any  transfer  or  withdrawal required or  contemplated  by  this
Agreement  or  the Collateral Agency Agreement  and  neither  the
Trustee,  the  International Collateral Agent,  nor  any  Secured
Party  shall  have any liability by reason of any  loss  suffered
upon  the  sale or disposition of an investment or on account  of
the  fact  that  the  proceeds realized upon  any  such  sale  or
disposition  were less than might otherwise have been obtainable,
except  to  the extent caused by the gross negligence or  willful
misconduct  of  the  Trustee or International  Collateral  Agent,
respectively.

          (f)   Without limitation of the preceding sentence,  if
the  Trustee  or  International Collateral  Agent  shall  receive
instructions from an Authorized Representative of PIC or any  PIC
International Entity, respectively, regarding the sale  or  other
disposition  of  investments, then the Trustee  or  International
Collateral Agent, as the case may be, shall make such  sales  and
dispositions  in accordance with such instructions before  making
any other necessary sales or dispositions.

          SECTION 4.11   Resignation and Removal of Consolidating
Engineer; Appointment of Successor; Payment of Fees and Expenses.

          (a)   In  case  at any time any Consolidating  Engineer
shall fail to be independent (within the meaning specified in the
definition of "Eligible Successor" in Appendix A) from PIC or any
Affiliates  of  PIC  or  shall  become  incapable  of  acting  or
otherwise  fails  to perform the functions of  the  Consolidating
Engineer in the manner contemplated hereunder and under the other
Transaction Documents or shall be adjudged bankrupt or  insolvent
or  a  receiver  is appointed, or any public officer  shall  take
charge  or control of such Consolidating Engineer or its property
or its affairs for the purpose of rehabilitation, conservation or
liquidation, then, in any such case, the Trustee may (and  shall,
if  requested  to  do  so by the Holders of  a  majority  of  the
aggregate  principal amount of all series of  Outstanding  Bonds,
considered  as  one class) remove the Consolidating  Engineer  by
written  instrument,  one  copy  of  which  instrument  shall  be
delivered  to  the Consolidating Engineer and one copy  of  which
instrument shall be delivered to PIC.

          (b)   Subject to the proviso below, PIC may at any time
remove the Consolidating Engineer by delivering written notice of
such  removal to a Responsible Officer of the Trustee and to  the
Consolidating  Engineer; provided, that PIC may  not  remove  any
Consolidating Engineer if such Consolidating Engineer has  served
as  the  Consolidating Engineer for a period of less than  twelve
(12)  months immediately preceding such proposed removal,  unless
such  Consolidating Engineer' s removal is due to its failure  to
be independent (within the meaning specified in Appendix A in the
definition of "Eligible Successor") from PIC or any Affiliate  of
PIC  or  such  Consolidating Engineer shall become  incapable  of
acting  or  otherwise  fails  to perform  the  functions  of  the
Consolidating  Engineer  in the manner  contemplated  under  this
Indenture and under the other Transaction Documents or  shall  be
adjudged bankrupt or insolvent or a receiver is appointed, or any
public officer shall take charge or control of such Consolidating
Engineer  or  its  property or its affairs  for  the  purpose  of
rehabilitation, conservation or liquidation.  Notwithstanding the
foregoing,  PIC  may remove the entity that is the  Consolidating
Engineer  on the Initial Closing Date at any time, provided  that
if  such entity is ever reinstated as the Consolidating Engineer,
the  proviso  in the immediately preceding sentence shall  apply.
Any  removal of a Consolidating Engineer by PIC pursuant to  this
Section  4.11(b)  shall  not be effective  until  the  applicable
Eligible  Successor  accepts its appointment in  accordance  with
Section 4.11(d).

          (c)   Upon  giving or receiving written notice  of  the
removal  or resignation of any Consolidating Engineer, PIC  shall
promptly  appoint a successor from among the applicable  Eligible
Successors  by written instrument executed by order of  PIC,  one
copy  of  which  shall  be delivered to the  applicable  Eligible
Successor,  and  one  copy of which shall  be  delivered  to  the
Trustee.  If no successor is so appointed within thirty (30) days
after  the  giving  or  receipt of  such  notice  of  removal  or
resignation, the Trustee shall appoint a successor from among the
applicable Eligible Successors.

          (d)   Any  successor  Consolidating Engineer  appointed
under  this  Section shall execute, acknowledge  and  deliver  to
Panda  Funding, PIC and the Trustee an instrument accepting  such
appointment.  Such instrument shall include a statement that such
Consolidating  Engineer  is a nationally  recognized  engineering
firm or a nationally recognized consulting firm with expertise in
engineering  and  financial analysis and that it  is  independent
(within  the  meaning  specified in the definition  of  "Eligible
Successor"  in  Appendix A) from PIC and any Affiliates  of  PIC.
Such   Consolidating  Engineer  shall  further  state   in   such
instrument  that,  if  at  the time  of  its  appointment  it  is
currently providing any services to PIC or any Affiliate  thereof
and may continue to do so during the course of the preparation of
any report or certificate contemplated hereunder or under any  of
the other Transaction Documents, the performance of such services
does  not  compromise  its  ability to  provide  engineering  and
financial  analysis of the Projects in the Project Portfolio  and
the  Cash  Available from Operations and the Cash  Available  for
Distribution relating thereto.

          (e)   To  the  extent not provided for out of  the  PIC
Expense  Fund,  for  so  long as any of the  Bonds  shall  remain
Outstanding, PIC covenants and agrees to pay to the Consolidating
Engineer compensation for its services, and reimbursement of  its
expenses incurred in connection with such services, in accordance
with  such  arrangements as may be agreed  to  by  PIC  with  the
Consolidating  Engineer, and neither the Trustee nor  any  Holder
shall  be  liable  therefor.  All such compensation  and  expense
reimbursement  payments  shall  constitute  reasonable   expenses
related to the management of PIC.

          (f)   The  Trustee shall not be liable for  any  action
taken,  suffered or omitted by it in good faith with  respect  to
the  removal  or  appointment of any  Consolidating  Engineer  or
Eligible Successor hereunder.

          SECTION   4.12    The  U.S.  Accounts  and   Funds   as
Collateral:  Trustee as Agent of the Collateral Agent.

          (a)   All  monies held in the U.S. Accounts  and  Funds
shall  be subject to the Lien of the Security Documents  and  the
Trustee shall hold all such monies in the U.S. Accounts and Funds
solely in its capacity as the Trustee as agent for the benefit of
the  Collateral  Agent.   All monies held  in  the  International
Accounts and Funds shall be subject to the lien provided  for  in
the  agreements  pursuant to which the PIC  International  Entity
Loans are made and the Trustee shall hold all such monies in  the
International  Accounts and Funds solely in its capacity  as  the
International Collateral Agent.  If there is more  than  one  PIC
International Entity, each such entity shall retain  an  interest
in  the  International Accounts and Funds in  proportion  to  its
deposits  into  such accounts, minus payments  of  principal  and
interest  on  any  PIC  International  Entity  Notes  and   Other
International Notes on which it is the borrower and its share  of
expenses of the International Collateral Agent, as if there  were
a  separate  accounting.  If any PIC International Entity  has  a
deficit  in  its notional separate account, the deficit  will  be
treated  as  a loan from the other PIC International Entities  to
the  PIC  International  Entity to be repaid  out  of  the  first
available earnings released to such PIC International Entity from
the  International Distribution Fund and to accrue interest until
repaid at the minimum rate permitted under the Code.

          (b)  If an Event of Default shall have occurred and  be
continuing,  then, as and to the extent contemplated pursuant  to
the  Collateral Agency Agreement and in addition to the  remedies
provided  in Article IX, the Trustee may (but shall be  under  no
obligation  to) or, if the Trustee is so directed in  writing  by
the Collateral Agent, shall (i) hold all monies on deposit in the
U.S.  Accounts and Funds as collateral security for  the  Secured
Parties  or  (ii)  as  and  to  the extent  contemplated  in  the
Collateral Agency Agreement, apply all or any of such  monies  in
the manner and in the order of priority set forth therein.

          SECTION  4.13   Disposition of Accounts and Funds  Upon
Retirement of Bonds and PIC International Entity Notes.

          (a)   After payment in full of (i) the principal of and
premium,  if  any, and interest on all the Bonds Outstanding  and
(ii)  all fees, charges and expenses of the Trustee and all other
amounts  required to be paid hereunder, all amounts remaining  in
all  U.S. Accounts and Funds established in Section 4.1(a)  shall
be paid to PIC.

          (b)   After payment in full of (i) the principal of and
premium, if any, and interest on all the PIC International Entity
Notes outstanding and (ii) all fees, charges and expenses of  the
International Collateral Agent and all other amounts required  to
be  paid  hereunder,  and  after payment  of  all  amounts  under
Section  4.13(a)  has  been made, all amounts  remaining  in  the
International  Accounts and Funds established in  Section  4.1(b)
shall be paid to the PIC International Entities.

          SECTION  4.14    Procedures for Review by Consolidating
Engineer  of  Projections.  Whenever this Indenture provides  for
any  review  or  determination to be made  by  the  Consolidating
Engineer, such review shall be based upon such investigation  and
assumptions   that  the  Consolidating  Engineer  determines   is
reasonable   under   the   circumstances.    In   addition,   the
Consolidating  Engineer shall be entitled  to  rely  on  reports,
certificates and other information supplied to it by or on behalf
of any Project Engineer.


                           ARTICLE V

            IMMUNITY OF INCORPORATORS, STOCKHOLDERS
                     OFFICERS AND DIRECTORS


          SECTION  5.1     Liability  of Panda  Funding  and  PIC
Solely  Corporate.  No recourse shall be had for the  payment  of
the  principal  of (or premium, if any) or the  interest  on  any
Bond,  or  any  part thereof, or for any claim based  thereon  or
otherwise  in respect thereof, or of the indebtedness represented
thereby,  or upon any obligation, covenant or agreement  of  this
Indenture   or  any  other  Transaction  Document,  against   any
Affiliate of Panda Funding (including any PIC Entity, PEC or PEI,
but  excluding  PIC)  or any incorporator, partner,  stockholder,
agent,  officer, employee or director, as such, past, present  or
future,  of  Panda  Funding, PIC or of  any  Affiliate  of  Panda
Funding or PIC (including any PIC Entity, PEC or PEI)  or of  any
predecessor  or  successor  (either  directly  or  through  Panda
Funding, PIC or any such Affiliate of Panda Funding or PIC or any
such   predecessor  or  successor)  whether  by  virtue  of   any
constitutional  provision, statute or  rule  of  law  or  by  the
enforcement of any assessment or penalty or otherwise;  it  being
expressly  agreed and understood that the sources of  payment  on
the  Bonds are limited as provided in Section 2.15 and that Panda
Funding's and PIC's obligations under this Indenture, the  Bonds,
the  PIC  Guaranty,  the  PIC  Notes and  the  other  Transaction
Documents  are solely corporate obligations of Panda Funding  and
PIC,  as  the  case  may  be,  and  that  no  personal  liability
whatsoever  shall attach to, or be incurred by, any Affiliate  of
Panda  Funding   (including  any PIC  Entity,  PEC  or  PEI,  but
excluding   PIC)  or  any  incorporator,  partner,   stockholder,
officer, agent, employee or director, past, present or future, of
Panda  Funding, PIC or of any Affiliate of Panda Funding  or  PIC
(including any PIC Entity, PEC or PEI) or of any such predecessor
or   successor  (either  directly  or  indirectly  through  Panda
Funding,  PIC  or any such Affiliate or any such  predecessor  or
successor),  because  of the indebtedness  hereby  authorized  or
under or by reason of any of the obligations, covenants, promises
or  agreements  contained in this Indenture, the Bonds,  the  PIC
Guaranty, the PIC Notes or any other Transaction Document  or  to
be  implied  herefrom or therefrom; and that  any  such  personal
liability  is hereby expressly waived and released as a condition
of,  and as part of the consideration for, the execution of  this
Indenture, the execution of the notation of the PIC Guaranty  and
the  issue of Bonds and no judgment for any deficiency  upon  the
obligations of Panda Funding or PIC contained in this  Indenture,
the  Bonds,  the  PIC  Guaranty,  the  PIC  Notes  or  any  other
Transaction Documents, as the case may be, shall be obtainable by
the  Holders,  the  Trustee or the Collateral Agent  against  any
Affiliate of Panda Funding (including any PIC Entity, PEC or PEI,
but  excluding  PIC)  or any incorporator, partner,  stockholder,
officer, agent, employee or director, past, present or future, of
Panda Funding, PIC or of any Affiliate of Panda Funding or PIC or
of  any  predecessor or successor of Panda Funding,  PIC  or  any
Affiliate  of  Panda  Funding  or PIC;  provided,  however,  that
nothing  herein  or  in the Bonds contained  shall  be  taken  to
prevent the institution of proceedings against any Person  solely
to  the extent necessary to realize the benefit of the Collateral
granted  hereunder or under the Security Documents; and provided,
further, however, that nothing in this Section shall relieve  any
Person of its obligations under any Transaction Document to which
such Person is a party or limit or otherwise prejudice in any way
the right of the Holders, the Trustee or the Collateral Agent  to
proceed  against any such Person with respect to the  enforcement
of such obligations.
                           ARTICLE VI

             SATISFACTION AND DISCHARGE; DEFEASANCE

          SECTION 6.1    Satisfaction and Discharge of Indenture.
This  Indenture shall upon Company Request cease to be of further
effect  (except  as  hereinafter  expressly  provided),  and  the
Trustee,   at  the  expense  of  Panda  Funding,  shall   execute
instruments in form and substance satisfactory to the Trustee and
Panda  Funding acknowledging satisfaction and discharge  of  this
Indenture, when:

          (a)  either

          (i)   all Bonds theretofore authenticated and delivered
     (other  than  (A) Bonds which have been destroyed,  lost  or
     stolen  and which have been replaced or paid as provided  in
     Section  2.10  and  (B) Bonds deemed to have  been  paid  in
     accordance with Section 6.3(a)) have been delivered  to  the
     Trustee for cancellation; or

          (ii) all Bonds not theretofore delivered to the Trustee
     for  cancellation  shall be deemed  to  have  been  paid  in
     accordance with Section 6.3(a);

          (b)  all other sums due and payable hereunder have been
     paid; and

          (c)   Panda  Funding has delivered to  the  Trustee  an
     Officer's  Certificate  and  an  Opinion  of  Counsel,  each
     stating  that  all conditions precedent herein provided  for
     relating to the satisfaction and discharge of this Indenture
     have been complied with.

          Upon  satisfaction  of  the aforesaid  conditions,  the
Trustee shall, upon receipt of a Company Request, acknowledge  in
writing the satisfaction and discharge of this Indenture and take
all  other  action  reasonably  requested  by  Panda  Funding  to
evidence the termination of any and all Liens created by or  with
respect to this Indenture.

          Notwithstanding the satisfaction and discharge of  this
Indenture  as aforesaid, if at the time of such satisfaction  and
discharge  any  Bonds are deemed to have been paid in  accordance
with  Section 6.3(a), but have not actually been fully paid, then
the  rights and obligations of Panda Funding, PIC and the Trustee
under  this Indenture and, with respect to PIC, the PIC Guaranty,
shall  survive to the extent provided in such Section  until  all
such  Bonds have actually been repaid in full; provided, however,
that  the  obligations  of  PIC and  Panda  Funding  pursuant  to
Section 10.5 shall survive the satisfaction and discharge of this
Indenture.

          Upon  satisfaction and discharge of this  Indenture  as
provided  in this Section, the Trustee shall (i) assign, transfer
and  turn  over to or upon the order of PIC, any and  all  money,
securities  and other property then held by the Trustee  for  the
benefit  of  the Holders, and the International Collateral  Agent
shall assign, transfer and turn over to or upon the order of  any
PIC International Entity, any and all money, securities and other
property then held by the International Collateral Agent for  the
benefit  of PIC, other than money and U.S. Government Obligations
deposited  with  the  Trustee pursuant to Section  6.3(a)(v)  and
interest  and  other  amounts earned  or  received  on  the  U.S.
Government  Obligations referred to in Section 6.3(a)(v)(B),  and
(ii)  deliver  to  the  issuers thereof  any  Letters  of  Credit
previously delivered to the Trustee.

          SECTION 6.2    Application of Trust Money.

               (a)   All  money  or  U.S. Government  Obligations
deposited with the Trustee pursuant to Section 6.3 and all  money
received by the Trustee in respect of U.S. Government Obligations
deposited with the Trustee pursuant to Section 6.3, shall be held
in  trust and applied by it, in accordance with the provisions of
the Bonds and this Indenture, to the payment, either directly  or
through any Paying Agent (including Panda Funding acting  as  its
own  Paying Agent), to the Holders of the Bonds for whose payment
such money has been deposited with or received by the Trustee  of
all  sums  due  and  to  become due thereon  for  principal  (and
premium,  if  any) and interest, including any mandatory  sinking
fund   payments   or  analogous  payments  as   contemplated   by
Section  6.3,  but such money need not be segregated  from  other
monies except to the extent required by law.

               (b)   Panda  Funding shall pay and shall indemnify
the  Trustee against any tax, fee or other charge imposed  on  or
assessed  against U.S. Government Obligations deposited  pursuant
to  Section 6.3 or the interest and principal received in respect
of  such obligations other than any such tax, fee or other charge
payable by or on behalf of Holders.

               (c)   The  Trustee shall deliver or pay  to  Panda
Funding  from  time  to  time  upon  Company  Request  any   U.S.
Government Obligations or money held by it as provided in Section
6.3  which,  in  the opinion of a nationally recognized  firm  of
independent certified public accountants expressed in  a  written
certification  thereof  delivered to the  Trustee,  are  then  in
excess  of the amount thereof which then would have been required
to  be  deposited for the purpose for which such U.S.  Government
Obligations  or money was deposited or received.  This  provision
shall  not  authorize  the  sale  by  the  Trustee  of  any  U.S.
Government Obligations held under this Indenture.

          SECTION  6.3    Satisfaction, Discharge and  Defeasance
of Bonds of any Series.

          (a)  Panda Funding and PIC shall be deemed to have paid
and  discharged  the entire indebtedness on all  the  Outstanding
Bonds  of  any  series on the 123rd day after  the  date  of  the
deposit  referred to in subparagraph (v) of this Section  6.3(a),
and  each  of  the  provisions  of this  Indenture  and  the  PIC
Guaranty, as it relates to such Outstanding Bonds of such series,
shall no longer be in effect (and the Trustee, at the expense  of
Panda  Funding,  shall at Company Request execute instruments  in
form  and substance satisfactory to the Trustee and Panda Funding
acknowledging the same), except as to:

          (i)   the rights of Holders of Bonds of such series  to
     receive,   solely   from  the  trust  funds   described   in
     subparagraph  (v) of this Section, payment of the  principal
     of  (and  premium, if any) and each installment of principal
     of  (and  premium,  if  any) or interest,  if  any,  on  the
     Outstanding  Bonds of such series on the Stated Maturity  of
     such  principal or installment of principal or interest  (to
     and  including  the  Redemption Date,  if  any,  irrevocably
     designated by Panda Funding pursuant to subparagraph  (viii)
     of this Section 6.3(a));

          (ii)  the rights and obligations of Panda Funding,  PIC
     and  the Trustee under this Article and with respect to such
     Bonds  of  such series under Sections 2.7, 2.8,  2.9,  2.10,
     2.11,  2.12, 2.13 and 2.16 and, if Panda Funding shall  have
     irrevocably   designated  a  Redemption  Date  pursuant   to
     subparagraph (viii) of this Section 6.3(a), Article VIII  as
     such  Article applies to the redemption to be made  on  such
     Redemption Date;

          (iii)      Panda  Funding's and PIC's obligations  with
     respect to the Trustee under Section 10.5; and

          (iv)  the rights, powers, trusts and immunities of  the
     Trustee hereunder;

provided   that,  the  following  conditions  shall   have   been
satisfied:

          (v)   Panda Funding irrevocably has deposited or caused
     to  be deposited (except as provided in Section 6.2(c)) with
     the Trustee as trust funds in trust, specifically pledged as
     security  for  and dedicated solely to the  benefit  of  the
     Holders  of  the  Bonds of such series,  (A)  monies  in  an
     amount, or (B) U.S. Government Obligations which through the
     payment  of  interest and principal in  respect  thereof  in
     accordance with their terms will provide not later than  the
     due  date  of  any  payment, monies in an amount  or  (C)  a
     combination thereof, sufficient, in the opinion of a firm of
     independent  certified  public  accountants  of   recognized
     national  standing  expressed  in  a  written  certification
     thereof  delivered  to the Trustee,  to  pay  when  due  the
     principal  of (and premium, if any) and each installment  of
     principal (and premium, if any) and interest, if any, on the
     Outstanding Bonds of such series on each Stated Maturity  of
     such  principal or installment of principal or interest  (to
     and  including  the  Redemption Date,  if  any,  irrevocably
     designated by Panda Funding pursuant to subparagraph  (viii)
     of this Section 6.3(a));

          (vi)  no  Event  of  Default or Default  (including  by
     reason  of such deposit) with respect to the Bonds  of  such
     series shall have occurred and be continuing on the date  of
     such  deposit or during the period ending on the  123rd  day
     after such date;

          (vii)      Panda  Funding has delivered to the  Trustee
     (A)  either  (1)  a ruling directed to the Trustee  received
     from  the  Internal Revenue Service to the effect  that  the
     Holders  will not recognize income, gain or loss for federal
     income  tax purposes as a result of Panda Funding's exercise
     of  its  option  under this Section and will be  subject  to
     federal income tax on the same amount and in the same manner
     and  at  the same times as would have been the case if  such
     option  had not been exercised or (2) an Opinion of  Counsel
     (who  may  not  be  an  employee of  Panda  Funding  or  any
     Affiliate  thereof)  to  the  same  effect  as  the   ruling
     described  in  clause (1) accompanied by a  ruling  to  that
     effect  published  by the Internal Revenue  Service,  unless
     there has been a change in the applicable federal income tax
     law since the date of this Indenture such that a ruling from
     the  Internal  Revenue  Service is no  longer  required  and
     (B)  an  Opinion  of  Counsel to the  effect  that  (l)  the
     creation  of  the  defeasance trust  does  not  violate  the
     Investment  Company Act of 1940, as amended, (2)  after  the
     passage  of  123  days following the deposit  (except,  with
     respect to any trust funds for the account of any Holder who
     may be deemed to be an "insider" for purposes of Title 11 of
     the  United  States  Code,  after  one  year  following  the
     deposit), the trust funds will not be subject to the  effect
     of  Section  547  of  the United States Bankruptcy  Code  or
     Section 15 of the New York Debtor and Creditor Law in a case
     commenced  by  or  against Panda Funding under  either  such
     statute,  and  either  (x) the trust funds  will  no  longer
     remain  the property of Panda Funding (and, therefore,  will
     not  be  subject to the effect of any applicable bankruptcy,
     insolvency,   reorganization  or  similar   laws   affecting
     creditors' rights generally) or (y) if a court were to  rule
     under  any such law in any case or proceeding that the trust
     funds remained property of Panda Funding, (I) assuming  such
     trust  funds remained in the possession of the Trustee prior
     to  such court ruling to the extent not paid to Holders, the
     Trustee  will hold, for the benefit of the Holders, a  valid
     and perfected security interest in such trust funds that  is
     not  avoidable  in bankruptcy or otherwise  except  for  the
     effect  of  Section  552(b) of the United States  Bankruptcy
     Code  on  interest  on the trust funds  accruing  after  the
     commencement  of  a  case under such statute  and  (II)  the
     Holders  will be entitled to receive adequate protection  of
     their interests in such trust funds if such trust funds  are
     used in such case or proceeding;

          (viii)     if Panda Funding has deposited or caused  to
     be  deposited  monies or U.S. Government Obligations  (or  a
     combination  thereof) to pay or discharge the  principal  of
     (and  premium,  if  any)  and  interest,  if  any,  on   the
     Outstanding Bonds of a series to and including a  Redemption
     Date  on  which all of the Outstanding Bonds of such  series
     are eligible for optional redemption and on which all of the
     Outstanding  Bonds of such series are to be  redeemed,  such
     Redemption Date shall be irrevocably designated by  a  Board
     Resolution delivered to the Trustee on or prior to the  date
     of  deposit  of such monies or U.S. Government  Obligations,
     and  such  Board  Resolution  shall  be  accompanied  by  an
     irrevocable Company Request that the Trustee give notice  of
     such  redemption  in the name and at the  expense  of  Panda
     Funding not less than 30 nor more than 60 days prior to such
     Redemption Date in accordance with Section 8.4; and

          (ix)  Panda  Funding has delivered to  the  Trustee  an
     Officer's  Certificate  and  an  Opinion  of  Counsel,  each
     stating  that  all conditions precedent herein provided  for
     relating  to the satisfaction and discharge of the Bonds  of
     such series have been complied with.

          (b)   If  (x)  each  of  the conditions  set  forth  in
subparagraphs (v), (vi) and (viii) of Section 6.3(a)  shall  have
been  satisfied  with  respect to the Outstanding  Bonds  of  any
series  (but the conditions set forth in subparagraphs (vii)  and
(ix)  thereof are not satisfied), (y) Panda Funding has delivered
to  the  Trustee  an Opinion of Counsel to the  effect  that  the
Holders  of the Outstanding Bonds will not recognize any  income,
gain, or loss for federal income tax purposes as a result of  the
consequences  specified in this Section 6.3(b)  with  respect  to
such series of Bonds and will be subject to federal income tax on
the  same  amounts, in the same manner and at the same  times  as
would  have  been  the  case if such consequences  had  not  been
effected,  and (z) Panda Funding has delivered to the Trustee  an
Officer's  Certificate  and an Opinion of Counsel,  each  stating
that  all  conditions  precedent herein provided  for  which  are
necessary   to  achieve  the  consequences  specified   in   this
Section  6.3(b)  with respect to such series of Bonds  have  been
complied  with,  then, effective upon the  date  of  the  deposit
referred to in subparagraph (v) of Section 6.3(a):

          (i)   with respect to the Bonds of such series,  except
     as otherwise expressly provided herein Panda Funding and PIC
     shall be released from their covenants and other obligations
     contained  in  Article IV, Article VII and Section  2.17  of
     this  Indenture,  and  all their covenants  and  obligations
     under  the  other  Transaction Documents, and  may  omit  to
     comply  with and shall have no liability in respect  of  any
     term, condition or limitation set forth in any such covenant
     or  obligation, whether directly or indirectly, by reason of
     any  reference  elsewhere herein to  any  such  covenant  or
     obligation  or  by  reason  of any  reference  in  any  such
     covenant  or  obligation  to any  other  provision  of  this
     Indenture  or any other document, and any failure to  comply
     with any such covenant or obligation shall not constitute  a
     Default or an Event of Default with respect to the Bonds  of
     such series;

          (ii)   the   occurrence  of  any  event  specified   in
     clause  (b), (c), (d), (e), (f), (g), or (h) of Section  9.1
     shall  not constitute a Default or an Event of Default  with
     respect to the Bonds of such series;
     
          (iii)     the Bonds of such series shall thereafter  be
     deemed  not  to  be  "Outstanding" solely  for  purposes  of
     determining  whether the Holders of the requisite  aggregate
     principal  amount of Bonds have concurred in any  Act  under
     this  Indenture with respect to any covenant  or  obligation
     from which Panda Funding and PIC have been released pursuant
     to subparagraph (i) above, or with respect to any event that
     shall  have  ceased  to constitute a  Default  or  Event  of
     Default  with  respect to Bonds of such series  pursuant  to
     subparagraph (ii) above (or the consequences thereof); and

          (iv) the Bonds of such series shall cease to be secured
     by  or  to  be  entitled to any benefit under  the  Security
     Documents  or any other Lien upon any Collateral,  including
     any monies, securities or other property held by the Trustee
     pursuant  to Article IV or otherwise (other than monies  and
     U.S.  Government  Obligations  deposited  with  the  Trustee
     pursuant to subparagraph (v) of Section 6.3(a) in respect of
     Bonds  of such series and interest and other amounts  earned
     and received thereon);

provided that the provisions of this Section 6.3(b) shall not  be
deemed to relieve Panda Funding or, through the PIC Guaranty, PIC
of  its  obligations with respect to the payment of the principal
of  (and premium, if any) or interest, if any, on the Outstanding
Bonds  of  such series.  In furtherance of the foregoing,  it  is
understood and agreed that:

               (A)    satisfaction  by  Panda  Funding   of   the
          conditions   necessary  to  achieve  the   consequences
          specified  in this Section 6.3(b) with respect  to  any
          series  of  Bonds  shall not be construed  to  preclude
          Panda Funding from achieving the consequences specified
          in Section 6.3(a) with respect to such Bonds at a later
          date  upon satisfaction of the condition set  forth  in
          subparagraph (vii) of Section 6.3(a); and

               (B)  if at any time the only Outstanding Bonds are
          Bonds with respect to which the conditions described in
          this  Section 6.3(b) have been satisfied,  the  Trustee
          shall,  upon  receipt of a Company  Request,  take  the
          actions specified in the last paragraph of Section  6.1
          notwithstanding  the failure to satisfy  and  discharge
          this Indenture as provided in Section 6.1.

                          ARTICLE VII

                           COVENANTS

          Each  of  Panda  Funding and PIC hereby  covenants  and
agrees that so long as this Indenture is in effect and any  Bonds
remain Outstanding:

          SECTION  7.1    Reporting Requirements.  Panda  Funding
and PIC shall furnish to the Trustee:

          (a)  as soon as practicable and in any event within  60
     days  after  the end of each of the first three quarters  of
     each   fiscal  year  (commencing  with  the  quarter  ending
     September  30, 1996), or, so long as PIC shall be  obligated
     to  file  reports with the SEC under Section 13 or 15(d)  of
     the Exchange Act, at the time of filing its Quarterly Report
     on   Form   10-Q  thereunder,  if  earlier,  the   unaudited
     consolidated balance sheet of PIC as of the last day of such
     quarterly period and the related consolidated statements  of
     income, cash flows and retained earnings of PIC (or, in  the
     case  of  any Successor Entity, a comparable statement)  for
     such  quarter setting forth in each case in comparative form
     corresponding   unaudited  figures  from  the  corresponding
     quarter in the preceding fiscal year, all in accordance with
     GAAP,  and  accompanied  by  a  written  statement  of   its
     Authorized Representative to the effect that such  financial
     statements  fairly  represent its  financial  condition  and
     results of operations at their respective dates, and for the
     period  presented,   in accordance with  GAAP  and,  to  the
     extent  in  existence, comparable financial  statements  for
     Panda Funding;

          (b)  as soon as practicable and in any event within 120
     days  after the end of its fiscal year (commencing with  the
     fiscal  year  ended December 31, 1996), or, so long  as  PIC
     shall  be  obligated  to file reports  with  the  SEC  under
     Section  13  or 15(d) of the Exchange Act, at  the  time  of
     filing  its  Annual  Report  on  Form  10-K  thereunder,  if
     earlier,  the  consolidated balance sheet of PIC as  of  the
     end of such year and the related consolidated statements  of
     income, cash flow and retained earnings of PIC (or,  in  the
     case  of  any Successor Entity, a comparable statement)  for
     such  year  setting forth in each case in  comparative  form
     corresponding  audited  figures from  the  preceding  fiscal
     year,  all in accordance with GAAP, accompanied by an  audit
     opinion  thereon  of a firm of independent certified  public
     accountants  of recognized national standing, which  opinion
     shall  state  that said financial statements of PIC  present
     fairly   (with  such  qualifications  as  such  firm   deems
     appropriate  in  the  event PIC has not  received  financial
     information from one or more Projects in which  PIC  has  an
     interest), in all material respects, the financial  position
     of such entities as at the end of, and for, such fiscal year
     in  accordance  with GAAP, and (unless such accountants  are
     prohibited  from  doing  so  by the  American  Institute  of
     Certified   Public  Accountants  or  any  successor   entity
     governing  the  practice of certified public accountants)  a
     certificate of such accountants stating that, in the  course
     of making the examinations necessary for their opinion, they
     obtained no knowledge, except as specifically stated, of any
     Default  (it  being  understood that any statement  by  such
     accountants  that  they  shall not  have  any  liability  in
     connection  with  the  delivery of such  certificate  for  a
     failure to obtain knowledge of a Default shall not be deemed
     to  be a breach of this covenant or result in any Default or
     Event   of   Default)  and,  to  the  extent  in  existence,
     comparable  financial  statements for Panda  Funding,  which
     need not be audited;

          (c)   at  the  time of the filing thereof, all  reports
     required  to be filed by Panda Funding or PIC with  the  SEC
     under Section 13 or 15(d) of the Exchange Act;

          (d)  each of the following items:

               (i)   promptly after Panda Funding or PIC  becomes
          aware of the occurrence thereof, written notice of  the
          occurrence  of any event or condition which constitutes
          a  Default,  specifically stating that  such  event  or
          condition has occurred and describing it and any action
          being or proposed to be taken with respect thereto; and

               (ii)  promptly after Panda Funding or PIC  becomes
          aware of the occurrence thereof, written notice of  the
          occurrence of any Event of Loss involving a loss in  an
          amount   greater  than  $2,000,000  and  an   Officer's
          Certificate  of  PIC setting forth the details  thereof
          and  the action which PIC is taking or proposes to take
          with respect thereto;

          (e)   on or prior to 10:00 am., New York City time,  at
     least  two  Business Days prior to each Monthly Distribution
     Date  and  each Payment Date, an Officer's Certificate  (the
     "Applicable  Distribution Certificate") of PIC,  either  for
     itself  or on behalf of a PIC International Entity,  as  the
     case may be, setting forth the information required pursuant
     to  Article  IV  in  order  to enable  the  Trustee  or  the
     International  Collateral Agent, as  the  case  may  be,  to
     effect transfers and withdrawals from the Accounts and Funds
     contemplated  under such Article to be made on such  Monthly
     Distribution Date or Payment Date; and
          
          (f)   with  each financial statement submitted  by  PIC
     pursuant   to   clause  (a)  or  (b)  above,  an   Officer's
     Certificate of PIC stating that (i) no Default has  occurred
     and  is continuing (or if any such Default has occurred  and
     is  continuing, describing the same in reasonable detail and
     describing  the steps being taken to remedy  the  same)  and
     (ii) no default by PIC, Panda Funding or any PIC Entity,  or
     to  the  knowledge of such officer, PEI or PEC has  occurred
     and   is  continuing  under  any  Transaction  Document   or
     Governmental  Approval (whether or not  such  default  would
     constitute a Default) which could reasonably be expected  to
     result in a Material Adverse Change (or, if any such default
     has  occurred  and  is continuing, describing  the  same  in
     reasonable  detail and describing the steps being  taken  to
     remedy the same); and

          (g)   at  the time PIC is not required to file  reports
     with the SEC pursuant to Section 13 or 15(d) of the Exchange
     Act,  then within five (5) Business Days after the time that
     PIC  would have been required to file such information  with
     the  SEC  (but not earlier than 181 days after the  date  on
     which  the  initial  series of Bonds  is  issued),  (i)  all
     information   with   respect  to  the  business,   financial
     condition  and results of operations (including management's
     discussion  and  analysis  thereof)  and  changes   in   and
     disagreements  with accountants of PIC which  PIC  would  be
     required  to  file  with  the SEC in  annual  and  quarterly
     reports  and (ii) all information that PIC would be required
     to  file  with  the  SEC in current reports  to  the  extent
     currently  required in SEC Form 8-K (as prescribed  by  such
     form as in effect on the date of this Indenture);

          SECTION  7.2     Maintenance of Existence,  Properties,
Etc.

          (a)   Each of Panda Funding and PIC shall preserve  and
maintain its legal existence and form (other than as provided  in
Section 7.12).

          (b)   Each of Panda Funding and PIC shall preserve  and
maintain,  and  PIC shall cause each PIC Entity to  preserve  and
maintain,  all of its licenses, rights, privileges and franchises
necessary for the conduct of its business, the due performance of
all  of  its obligations under the Transaction Documents and  the
maintenance of its existence, except to the extent failure to  do
so  could  not  reasonably be expected to result  in  a  Material
Adverse Change.

          (c)  Each of Panda Funding and PIC shall, and PIC shall
cause each PIC Entity to (i) perform or cause to be performed all
of   its  covenants  and  agreements  contained  in  any  of  the
Transaction  Documents  to which it is a  party,  except  to  the
extent  failure  to  do so could not reasonably  be  expected  to
result in a Material Adverse Change, and (ii) do or cause  to  be
done  all  things  necessary to comply  with  its  organizational
documents and agreements.

          (d)  Neither Panda Funding nor PIC shall, nor shall PIC
permit  any  PIC  Entity to, modify or amend its  Certificate  of
Incorporation,  By-laws or other organizational documents  except
in  the manner therein provided and in a manner that (i) does not
modify  in  any material respect the Special Purposes  Provisions
and (ii) could not reasonably be expected to result in a Material
Adverse Change.  PIC shall not organize, or cause or permit to be
organized, any new PIC Entity the Certificate of Incorporation or
other  organization  documents of which do  not  contain  Special
Purpose Provisions.

          (e)   PIC  shall notify the Trustee in writing  of  any
amendment,   supplement  or  modification  to   any   Transaction
Document, and promptly after request therefor, PIC shall  furnish
the  Trustee  with  certified  copies  of  all  such  amendments,
supplements or modifications.

          SECTION  7.3     Compliance with Laws.  Each  of  Panda
Funding and PIC shall do or cause to be done all things necessary
to  comply in all material respects with all Requirements of  Law
and  Governmental Approvals applicable to Panda Funding, PIC, any
PIC  Entity  or  Project Entity (and shall use  all  commercially
reasonable efforts to cause each Project to so comply) except any
thereof  that  are  the subject of a Good Faith  Contest  or  the
noncompliance  with  which could not reasonably  be  expected  to
result in a Material Adverse Change.

          SECTION  7.4    Payment of Taxes and Claims.   Each  of
Panda  Funding  and  PIC shall, prior to the time  penalties  may
attach  thereto,  pay  and discharge or  cause  to  be  paid  and
discharged all taxes, assessments and other governmental  charges
or  levies lawfully imposed upon it or any PIC Entity or  Project
Entity or upon its or any PIC Entity's or Project Entity's income
or  profits  or  upon any of its or any PIC Entity's  or  Project
Entity's  property and all lawful claims or obligations that,  in
each  such  case, if unpaid, would become a Lien  (other  than  a
Permitted  Lien)  upon the Collateral or upon any  part  thereof;
provided  that  no such tax, assessment, charge, levy,  claim  or
obligation shall be required to be paid or discharged if there is
a  Good  Faith  Contest thereof by PIC, Panda  Funding,  any  PIC
Entity  or  any  Project Entity and, in respect  of  any  Project
Entity,  such  tax assessment, charge, levy, claim or  obligation
could  not reasonably be expected to result in a Material Adverse
Change.

          SECTION  7.5     Books  and  Records.   Each  of  Panda
Funding  and PIC shall, and PIC shall cause each PIC  Entity  and
Project Entity to, at all times keep proper books of account  and
records, in accordance with good accounting practices, concerning
its business and financial affairs.

          SECTION 7.6    Right of Inspection.

          (a)   Subject to requirements of applicable  Government
     Rules  and upon reasonable notice from the Trustee, each  of
     PIC  and Panda Funding shall, and shall cause each PIC  U.S.
     Entity  and  U.S. Project Entity to, permit the Trustee,  or
     any agents or representatives thereof, and the Consolidating
     Engineer  from time to time during normal business hours  to
     conduct  reasonable  inspections  and  examinations  at  all
     reasonable  times  of the books and records  of  PIC,  Panda
     Funding,  each PIC U.S. Entity and each U.S. Project  Entity
     and,  if  requested  by  the Trustee  or  the  Consolidating
     Engineer, as the case may be, PIC shall use its best efforts
     to  obtain  the consents required to allow such  Persons  to
     conduct  reasonable  inspections  and  examinations  at  all
     reasonable times of each of the U.S. Projects.

          (b)   Subject to requirements of applicable  Government
     Rules  and  upon  reasonable notice from  the  International
     Collateral  Agent,  PIC  shall, and  shall  cause  each  PIC
     International  Entity and International Project  Entity  to,
     permit the International Collateral Agent, or any agents  or
     representatives thereof, and the Consolidating Engineer from
     time  to  time  during  normal  business  hours  to  conduct
     reasonable  inspections and examinations at  all  reasonable
     times  of  the  books and records of each PIC  International
     Entity  and  each  International  Project  Entity  and,   if
     requested  by  the  International Collateral  Agent  or  the
     Consolidating  Engineer, as the case may be, PIC  shall  use
     its  best  efforts to obtain the consents required to  allow
     such   Persons   to   conduct  reasonable  inspections   and
     examinations  at  all  reasonable  times  of  each  of   the
     International Projects.

          SECTION  7.7     Use of Proceeds.  Panda Funding  shall
use  the proceeds from the sale of Bonds issued hereunder  solely
to  purchase  PIC Notes from PIC.  PIC shall use the proceeds  of
the  loans  from  Panda Funding made pursuant to  the  PIC  Notes
solely  for  the  purposes  specified in  the  applicable  Series
Supplemental Indenture.

          SECTION 7.8    Further Assurances; Opinion of Counsel.

          (a)   Each of Panda Funding and PIC shall take or cause
to  be  taken  all  action reasonably required  to  maintain  and
preserve  the Liens purported to be provided for in the  Security
Documents,  and shall from time to time execute or  cause  to  be
executed  any  and  all further instruments (including  financing
statements,  continuation statements and similar statements  with
respect  to  the  Liens  granted herein) reasonably  required  to
maintain and preserve such Liens.

          (b)   Promptly after the execution and delivery of this
Indenture  and  of  each Series Supplemental Indenture  or  other
supplemental indenture or other instrument of further  assurance,
and  prior to any transfer contemplated by Section 7.12(a), Panda
Funding  shall furnish to the Trustee an Opinion or  Opinions  of
Counsel  either  reciting the details of the actions  taken  with
respect  to the recording, registering and filing of the Security
Documents,  this  Indenture  and  all  such  Series  Supplemental
Indentures,  other supplemental indentures and other  instruments
of  further  assurance or stating that, in the  opinion  of  such
counsel, no such action is necessary to make such Liens effective
or  referring to prior Opinions of Counsel in which such  details
are  given, and stating that, in the opinion of such counsel,  no
further  recording,  registration or filing is  necessary  to  be
taken to make effective the Liens purported to be created by  the
Security Documents.

          (c)   On  or  before  the date in each  year  on  which
financial statements must be delivered to the Trustee pursuant to
Section 7.1(b), beginning with the first calendar year commencing
more  than  three  months after the date  of  authentication  and
delivery of any Bonds, Panda Funding and PIC shall furnish to the
Trustee  an  Opinion or Opinions of Counsel either  reciting  the
details  of  the  actions taken with respect  to  the  recording,
registering,  filing, re-recording and re-filing of the  Security
Documents  and any other requisite documents and with respect  to
the   execution  and  filing  of  any  financing  statements  and
continuation statements, and stating that, in the opinion of such
counsel,   no  further  recording,  registration  or  filing   is
necessary  to maintain the Liens purported to be created  by  the
Security  Documents,  or stating that, in  the  opinion  of  such
counsel, no such action is necessary to be taken to maintain such
Liens.    Such  Opinion  of  Counsel  shall  also  describe   the
recording,  filing, re-recording and re-filing  of  the  Security
Documents and any other requisite documents and the execution and
filing  of  any financing statements and continuation  statements
that  will,  in  the  opinion of such  counsel,  be  required  to
maintain  the Liens created by the Security Documents during  the
year following the date of such opinion.

          SECTION  7.9     Debt.  Neither Panda Funding  nor  PIC
shall, nor shall PIC permit any PIC Entity or Project Entity  to,
create or incur or suffer to exist any Debt except:

          (a)   in  the  case  of Panda Funding (i)  the  initial
     series   of  Bonds  issued  pursuant  to  the  first  Series
     Supplemental Indenture, and (ii) additional series of  Bonds
     issued   pursuant   to  one  or  more  Series   Supplemental
     Indentures,  provided that at the time of  the  creation  of
     each series of Bonds (other than the initial series of Bonds
     issued  pursuant to the first Series Supplemental  Indenture
     and  any  series of Bonds issued solely in exchange  for  an
     equivalent  aggregate principal amount of Outstanding  Bonds
     of another series) (A) PIC provides an Officer's Certificate
     to  the  Trustee (supported by a certificate to the  Trustee
     from  the Consolidating Engineer) stating that, after giving
     effect  to the issuance of such additional series  of  Bonds
     and the application of the proceeds therefrom, the projected
     PIC   Debt   Service  Coverage  Ratio  and   the   projected
     Consolidated   Debt   Service  Coverage   Ratio   (if   then
     applicable)  equal or exceed 1.7 to 1.0  and  1.25  to  1.0,
     respectively,   in   each  case  for   each   Future   Ratio
     Determination  Period and (B) the rating of the  Outstanding
     Bonds  in effect immediately prior to the issuance  of  such
     additional series of Bonds is Reaffirmed after giving effect
     to   the  issuance  of  such  additional  series  of  Bonds,
     provided, further, that a Reaffirmation of the rating of the
     Outstanding  Bonds shall not be required if (1) neither  PIC
     nor  any  PIC  Entity  has  acquired  (or  is  acquiring  in
     connection  with the issuance of such additional  series  of
     Bonds),  sold or otherwise disposed of, since the last  date
     upon  which  the  Bonds  of  any  series  were  rated  or  a
     Reaffirmation  of rating was given in respect  thereof,  any
     amount  of  direct  or indirect interests  in  one  or  more
     Projects  with respect to which the sum of (w) the aggregate
     purchase  prices  of  all  such  acquisitions  and  (x)  the
     aggregate  sales prices and proceeds received in  connection
     with  any  such  disposition of  all  such  sales  or  other
     dispositions,  exceeds the greater of (y)  $50  million  and
     (z)  25% of the aggregate principal amount of the Bonds then
     Outstanding  and  (2)  the  aggregate  principal  amount  of
     additional  series of Bonds to be issued is  less  than  the
     lesser  of  (x)  $50 million and (y) 25%  of  the  aggregate
     principal amount of the Bonds then Outstanding;

          (b)  in the case of PIC, the following Debt:

               (i)  the PIC Guaranty;

               (ii) the PIC Notes; and

               (iii)     allocations among PIC and its Affiliates
          of  overhead expenses not in excess at any one time  of
          the PIC Expenses Amount;

          (c)  in the case of the PIC International Entities, (i)
     the  PIC  International Entity Notes and  (ii)  Subordinated
     Debt (including Other International Notes) payable to PIC or
     any  PIC  Entity which shall not have independent rights  of
     acceleration or remedies without the occurrence of rights of
     acceleration or remedies on the PIC Notes;

          (d)   in the case of the PIC U.S. Entities, (i) the PIC
     U.S. Entity Guaranties and (ii) Subordinated Debt payable to
     PIC,  or  any  PIC  Entity which shall not have  independent
     rights of acceleration or remedies without the occurrence of
     rights of acceleration or remedies on the PIC Notes; and

          (e)   in the case of Project Entities, Project Debt and
     Debt  arising under Guaranties permitted in accordance  with
     Section 7.11.

          SECTION 7.10   Liens.  Panda Funding and PIC shall not,
and  PIC shall not permit any PIC Entity to, create or suffer  to
exist  or  permit any Lien upon or with respect to any  of  their
respective Property or any Project Distributions, except for  the
following:

          (a)  Liens created or otherwise expressly permitted  or
     required  to  exist  by this Indenture  or  any  Transaction
     Document;

          (b)   Liens  for  taxes, assessments, charges,  levies,
     claims or obligations which are either not yet due, are  due
     but  payable without penalty or are the subject  of  a  Good
     Faith  Contest by Panda Funding, PIC or any PIC  Entity,  as
     the case may be;

          (c)  legal or equitable encumbrances deemed to exist by
     reason  of  the existence of any litigation or  other  legal
     proceeding  if  the same are the subject  of  a  Good  Faith
     Contest;

          (d)    with   respect  to  Property  of,   or   Project
     Distributions  to,  any  PIC  Entity,  Liens   required   or
     permitted  to exist by the Project Agreements if such  Liens
     were  required  to  exist or existed (i)  on  the  date  the
     initial  series of Bonds is issued or (ii) with  respect  to
     Liens   upon   or  with  respect  to  Property  or   Project
     Distributions relating to a particular Project, at the  time
     PIC or any PIC Entity makes its initial capital contribution
     or  purchase price payment with respect to such  Project  or
     receives  interests in such Project acquired  subsequent  to
     such initial contribution or payment, or any replacement  or
     successor Lien created in connection with the refinancing of
     any  Project,  provided such replacement or  successor  Lien
     shall  not secure any monetary obligation materially greater
     than  the  Lien  it  replaces or succeeds  or  encumber  any
     Property  not  subject to the Lien it replaces  or  succeeds
     unless  (and  only  to the extent that) the  provisions  for
     incurring  or refinancing Project Debt contained in  Section
     7.23 have been satisfied;

          (e)   Liens  in  connection with worker's compensation,
     unemployment insurance or other social security  or  pension
     obligations; and

          (f)    with   respect  to  Property  of,   or   Project
     Distributions to, any PIC Entity, Liens other than to secure
     Debt, provided such Lien could not reasonably be expected to
     (i) result in a Material Adverse Change or (ii), in the case
     of any Lien on the Collateral, materially diminish the value
     of, or the security offered by, the Property subject to such
     Lien.

          SECTION 7.11   Guaranties.

          (a)   Panda Funding shall not contingently or otherwise
be  or become liable, directly or indirectly, in connection  with
any Guaranty.

          (b)  PIC shall not, and shall not permit any PIC Entity
or  Project  Entity to, contingently or otherwise, be  or  become
liable,  directly or indirectly, in connection with any Guaranty,
except  (i)  Guaranties by endorsement of negotiable  instruments
for  deposit  or collection in the ordinary course  of  business;
(ii)  in the case of PIC, the PIC Guaranty; (iii) in the case  of
any PIC U.S. Entity, the PIC U.S. Entity Guaranties; and (iv)  in
the case of any Project Entity, Guaranties by Project Entities of
Project  Debt, and Guaranties of payment or performance  created,
required  or  expressly  permitted to  exist  under  any  Project
Agreement.

          SECTION  7.12   Prohibition on Fundamental Changes  and
Disposition of Assets.

          (a)  None of Panda Funding, PIC or any PIC Entity shall
enter into any transaction of merger, consolidation, sale, lease,
transfer or other disposition of all or substantially all of  its
assets  (including  the Project Portfolio), change  its  form  of
organization or its business or liquidate or dissolve itself  (or
suffer  any liquidation or dissolution); provided, however,  that
Panda Funding, PIC or any PIC Entity may merge or consolidate  or
sell,   lease,   transfer  or  otherwise  dispose   of   all   or
substantially all of its assets, if:

               (i)   (A)  in  the  case  of  Panda  Funding,  the
          successor   or  transferee  entity  is  a  wholly-owned
          Subsidiary  of  PIC  and such successor  or  transferee
          entity expressly assumes, by an instrument in form  and
          substance  reasonably satisfactory to the Trustee,  all
          of  Panda  Funding's obligations under this  Indenture,
          the  Bonds  and  other Transaction Documents  to  which
          Panda  Funding is a party (B) in the case of  PIC,  the
          successor  or  transferee entity  shall  be  an  entity
          organized and existing under the laws of any  State  of
          the United States or the District of Columbia and shall
          expressly  assume,  by  an  instrument  in   form   and
          substance  satisfactory  to the  Trustee,  all  of  the
          obligations  of  PIC  under  this  Indenture,  the  PIC
          Guaranty,  the  PIC  Notes and  the  other  Transaction
          Documents to which PIC is a party, and (C) in the  case
          of any PIC U.S. Entity or PIC International Entity, the
          successor or transferee entity shall be organized under
          the  laws  of  any State of the United  States  or  the
          District  of  Columbia,  or,  in  the  case  of  a  PIC
          International  Entity,  an  appropriate   foreign   tax
          jurisdiction,  and  shall  expressly  assume,   by   an
          instrument  in form and substance satisfactory  to  the
          Trustee,  all  the obligations of such PIC  Entity,  if
          any,  under the PIC International Entity Notes or other
          Transactional Documents to which such PIC Entity  is  a
          party;

               (ii)  immediately  before  and  immediately  after
          giving effect to such transaction on a pro forma  basis
          (and  after giving effect to any modifications made  to
          the  terms  of this Indenture in order to  reflect  the
          particular   characteristics  of  the   purchasing   or
          surviving entity, provided that the rating on the Bonds
          in  effect  immediately prior to such modifications  is
          Reaffirmed),  no Event of Default shall  have  occurred
          and be continuing;

               (iii)      PIC shall have delivered, or caused  to
          be  delivered, to the Trustee an Officer's  Certificate
          and,  as to legal matters, an Opinion of Counsel,  each
          in  form and substance reasonably satisfactory  to  the
          Trustee, each stating that such consolidation,  merger,
          sale,  lease,  transfer or other transaction  and  such
          supplemental  indenture,  if  any,  comply  with   this
          Indenture  and  that  all conditions  precedent  herein
          provided  for  relating to such transaction  have  been
          complied with; and

               (iv)  the  rating on the Bonds then in  effect  is
          Reaffirmed,   after  giving  effect  to  such   merger,
          consolidation,   sale,   lease,   transfer   or   other
          transaction.

Notwithstanding  the  foregoing, (i) in no  event  shall  PIC  be
permitted  to merge or consolidate with or into, or sell,  lease,
transfer or otherwise dispose of all or substantially all of  its
assets to, Panda Funding and (ii) in no event shall Panda Funding
be  permitted  to  merge or consolidate with or  into,  or  sell,
transfer, lease or otherwise dispose of all or substantially  all
of  its assets, to PIC.  Notwithstanding anything in this Section
7.12 to the contrary, PIC or a PIC Entity may sell its direct  or
indirect  interests  in  a  Project or  Projects  to  the  extent
permitted by Section 7.28.

          (b)   Upon any such consolidation, merger, sale, lease,
transfer or other disposition in accordance with Section 7.12(a)
the  Successor  Entity shall succeed to and  be  substituted  for
Panda  Funding, PIC or any PIC Entity, as the case may be,  under
this  Indenture, the Bonds, the PIC Guaranty, the PIC Notes,  the
PIC International Entity Notes, the Other International Notes and
the  other Transaction Documents to which such Person is a party,
as  applicable, and except as to a merger or consolidation, Panda
Funding, PIC or such PIC Entity, respectively, shall thereupon be
released  from  all  obligations hereunder  and  under  any  such
instruments  or  documents  and may  thereupon  or  at  any  time
thereafter  be  dissolved, wound up or liquidated; provided  that
such  dissolution  or liquidation shall not  cause  a  Change  of
Control  under  clause  (d) of the definition  thereof  to  occur
unless such sale, lease, transfer or other disposition of all  or
substantially  all  of  the Properties of such  Person  otherwise
results  in a Change of Control.  The Successor Entity  to  Panda
Funding thereupon may cause to be signed, and may issue either in
its  own name or in the name of Panda Funding, all or any of  the
Bonds  issuable hereunder which theretofore shall not  have  been
signed  by Panda Funding and delivered to the Trustee; and,  upon
the  order  of the Successor Entity instead of Panda Funding  and
subject  to  all the terms, conditions and limitations prescribed
in  this  Indenture,  the  Trustee shall authenticate  and  shall
deliver  Bonds which the Successor Entity thereafter shall  cause
to  be signed and delivered to the Trustee for that purpose.  All
the  Bonds  so issued shall in all respects have the  same  legal
rank and benefit under this Indenture as the Bonds theretofore or
thereafter issued in accordance with the terms of this  Indenture
as though all such Bonds had been issued at the date of execution
hereof.

          (c)     Except   in   connection   with   any   merger,
consolidation,   sale,  transfer,  lease  or  other   transaction
satisfying  the  applicable requirements of Section  7.12(a)  and
Section  7.28  or  as  otherwise  contemplated  by  the  Security
Documents,  PIC  may  not transfer all  or  any  portion  of  its
ownership interest in Panda Funding or any PIC Entity.

          (d)  None of Panda Funding, PIC or any PIC Entity shall
purchase  or otherwise acquire all or substantially  all  of  the
assets  of  any Person except (i) that PIC and the  PIC  Entities
may  acquire direct or indirect interests in Project Entities and
Projects  to  the  extent permitted by this  Indenture,  (ii)  in
connection with any merger, consolidation, sale, lease,  transfer
or  other  transaction satisfying the applicable requirements  of
Section  7.12(a)  and Section 7.28,  (iii) for  the  creation  or
acquisition  by  PIC of a PIC Entity or by  a  PIC  Entity  of  a
Project  Entity  or  (iv) any purchase or  other  acquisition  of
interests  in  or  held  by PIC's or any  PIC  Entity's  existing
investments  if  after  giving effect to  any  such  purchase  or
acquisition no Default or Event of Default shall exist or  result
therefrom.

          SECTION  7.13    Nature  of  Business;  Acquisition  of
Project Interests.

          (a)   Panda  Funding shall not engage in  any  business
other  than (i) the issuance of the Bonds in accordance with  the
terms  hereof, (ii) the performance of its obligations under  the
Transaction  Documents  to  which  it  is  a  party,  (iii)   the
enforcement  of its rights under the Security Documents  and  the
PIC   Notes  and  (iv)  activities  reasonably  related  to   the
foregoing.

          (b)   PIC  shall not engage in any business other  than
(i)  the  direct  or indirect ownership of PIC Entities,  Project
Entities  and  Projects,  (ii)  the  making  of  loans   to   its
controlling Affiliates, PIC Entities and Project Entities,  (iii)
the  issuance  of  the  PIC  Notes and  the  PIC  Guaranty,  (iv)
Distributions and Investments permitted by this Indenture and (v)
activities  reasonably necessary, in the  judgment  of   PIC,  to
preserve,  protect or enhance the value of PIC's  investments  in
the Projects.

          (c)   Panda  Funding  shall not have any  Subsidiaries.
PIC  shall  not  create,  acquire  or  purchase  (i)  any  direct
Subsidiary  other  than the PIC Entities  or  (ii)  any  indirect
Subsidiary other than the Project Entities, in each case for  the
purposes  contemplated  by Section 7.13(b) or in connection  with
the acquisition of interests in Project Entities permitted  under
this Indenture.

          SECTION  7.14    Transactions  with  Affiliates.  Panda
Funding  and  PIC  shall not, and PIC shall not  permit  any  PIC
Entity  or  Project Entity (collectively, the  "PIC  Group")  to,
engage in transactions with Affiliates of PIC, other than members
of  the PIC Group, except for (a) transactions which are on terms
no  less  favorable  to the PIC Group than the  PIC  Group  could
obtain  in arms-length transactions from third parties which  are
not  Affiliates of PIC, (b) Distributions, loans and  Investments
permitted  by  this Indenture, and (c) transactions  required  by
this Indenture or the Transaction Documents.

          SECTION 7.15   Limitations on Distributions.

          (a)   Except  as otherwise set forth in this Indenture,
PIC  shall  not,  and PIC shall not permit any PIC  International
Entity  to,  instruct or permit the Trustee and the International
Collateral Agent to  transfer monies to U.S. or the International
Distribution Funds, except from, and to the extent of, monies  on
deposit in the corresponding Distribution Suspense Fund.  Subject
to the satisfaction of the following conditions on the applicable
Monthly  Distribution Date, PIC may instruct the Trustee to,  and
upon  receipt of such instructions and a Distribution Certificate
the  Trustee  shall, transfer monies from the  U.S.  Distribution
Suspense Fund to the U.S. Distribution Fund and PIC, on behalf of
any  PIC  International  Entity, may instruct  the  International
Collateral Agent to, and upon receipt of such instructions and  a
Distribution  Certificate  the  International  Collateral   Agent
shall,   transfer  monies  from  the  International  Distribution
Suspense  Fund to the International Distribution Fund.  At  least
two  Business Days prior to such Monthly Distribution  Date,  PIC
shall  provide the Trustee or the International Collateral  Agent
with  an  Officer's  Certificate  (with  supporting  calculations
attached  to such certificate) stating that, after giving  effect
to  any  such  proposed transfers, the conditions  set  forth  in
clauses (i) through (v) below have been satisfied on such Monthly
Distribution    Date   (such   certificate,    a    "Distribution
Certificate"):

               (i)   the  amount on deposit in the  Debt  Service
          Fund  is equal to or greater than the aggregate  amount
          of interest (less amounts on deposit in the Capitalized
          Interest Fund in respect of such interest payment) and,
          if  applicable, principal due and payable  on  the  PIC
          Notes  (including any past due amounts) on the  Payment
          Date  for  each  series of Bonds then Outstanding  next
          following  the day immediately preceding  such  Monthly
          Distribution Date (other than in connection with a call
          for redemption);

               (ii)  the  amount  on  deposit  in  each  of   the
          Capitalized  Interest  Fund, the Debt  Service  Reserve
          Fund,  the  PIC Expense Fund, the Mandatory  Redemption
          Accounts  and  the Extraordinary Distribution  Accounts
          is equal to or greater than the amount then required to
          be  on deposit in each such Fund and Account as of such
          date;

               (iii)      no  Default  (to the knowledge  of  any
          officer of PIC) or Event of Default has occurred and is
          continuing;

               (iv)  the PIC Debt Service Coverage Ratio is equal
          to  or  greater  than 1.4 to 1.0 for  the  twelve  (12)
          months  immediately preceding the month in  which  such
          Monthly  Distribution Date is to  occur  (or  for  such
          shorter period as the Bonds have been Outstanding); and

               (v)  the projected PIC Debt Service Coverage Ratio
          is  equal to or greater than 1.4 to 1.0 for the  twelve
          (12)  months immediately succeeding the month in  which
          such Monthly Distribution Date is to occur (or for such
          shorter  period as the series of Bonds with the  latest
          Final Stated Maturity is scheduled to be Outstanding).

          (b)   Notwithstanding  the foregoing,  subject  to  the
first   two   sentences  of  Section  4.5(c),  on   the   Monthly
Distribution  Date  immediately succeeding the  delivery  to  the
Trustee  of any Letter of Credit, any amounts on deposit  in  the
Debt Service Reserve Fund in excess of the difference between (i)
the  Debt Service Reserve Requirement minus (ii) the undrawn face
amount of all such Letters of Credit shall be transferred by  the
Trustee to the U.S. Distribution Suspense Fund.

          (c)   Except  as  otherwise  provided  in  Article  IV,
neither  PIC  nor  any  PIC Entity shall  make  any  payments  or
distributions to PEC or any other Affiliate of PIC or payments to
any  subordinated  lender with respect to any Subordinated  Debt,
and Panda Funding shall not distribute any dividends to PIC (such
payments, distributions and dividends being herein referred to as
"Distributions") out of Project Distributions or  any  Collateral
except from, and to the extent of, in the case of PIC or any  PIC
U.S. Entity, monies on deposit in the U.S. Distribution Fund and,
in the case of any PIC International Entity, monies on deposit in
the International Distribution Fund.

          SECTION  7.16    Amendments Etc.  Except  as  otherwise
expressly permitted by the terms of this Indenture, neither Panda
Funding  nor PIC shall, and PIC shall not permit any  PIC  Entity
to,  (a)  terminate,  amend  or modify any  Transaction  Document
except  as  expressly permitted by such Transaction  Document  or
(b)  enter  into  or otherwise become bound by  any  contract  or
agreement with any Person subsequent to the closing date  of  the
initial series of Bonds, unless, in each such case referred to in
this clause (b), such new contract or agreement (i) is reasonably
and  necessarily  related  to  the  issuance  of  the  Bonds   in
accordance with the terms hereof, including the PIC International
Entity  Notes and the Other International Notes, or is  necessary
due  to  a  change  in U.S. tax laws pursuant to  an  Opinion  of
Counsel from a nationally recognized tax counsel to preserve  the
deferral  of  U.S. taxes for International Project  Entities  and
International  PIC  Entities, and (ii) could  not  reasonably  be
expected to result in a Material Adverse Change.

          SECTION 7.17   Rule 144A Information.  At any time when
Panda  Funding  is  not subject to Section 13  or  15(d)  of  the
Exchange Act, upon the written request of a Holder, Panda Funding
shall  promptly  furnish  to  such Holder  or  to  a  prospective
purchaser of such Bond designated by such Holder, as the case may
be,  the  information required to be delivered pursuant  to  Rule
144A(d)(4) under the Securities Act ("Rule 144A Information")  in
order  to  permit compliance by such Holder with Rule 144A  under
the Securities Act in connection with the resale of such Bond  by
such  Holder; provided, however, that Panda Funding shall not  be
required to furnish Rule 144A Information in connection with  any
request  made on or after the date which is three years from  the
later  of  (a) the date such Bond (or any Predecessor  Bond)  was
acquired  from Panda Funding or (b) the date such  Bond  (or  any
Predecessor Bond) was last acquired from an "affiliate" of  Panda
Funding within the meaning of Rule 144 under the Securities  Act;
and  provided, further, that Panda Funding shall not be  required
to  furnish  such  information  at  any  time  to  a  prospective
purchaser located outside the United States who is not a  "United
States  Person"  within  the meaning of Regulation  S  under  the
Securities  Act if such Bond may then be sold to such prospective
purchaser  in  accordance with Rule 904 under the Securities  Act
(or any successor provision thereto).

          SECTION 7.18   Investments.  Neither Panda Funding  nor
PIC  shall make any Investments, and PIC shall not permit any PIC
Entity   to  make  any  Investments,  other  than  (a)  Permitted
Investments, (b) in the case of Panda Funding, the PIC Notes, (c)
in the case of PIC, the PIC International Entity Notes, the Other
International Notes, its Investments in the PIC Entities and  its
Investments  with  respect  to  the  Projects  and   such   other
Investments which are permitted to be acquired pursuant  to  this
Indenture,  (d)  in the case of the PIC Entities, Investments  in
Project  Entities,  and (e) in the case of the PIC  International
Entities, loans made to PEI or any of its Affiliates.

          SECTION  7.19   Investment Company Act.  Neither  Panda
Funding  nor PIC shall, and PIC shall not permit any  PIC  Entity
to,  take  or  consent  to any action that would  result  in  the
requirement that either Panda Funding or PIC be registered as  an
"investment company" under the Investment Company Act.

          SECTION 7.20   Appointment to Fill a Vacancy in  Office
of Trustee.  Panda Funding, whenever necessary to avoid or fill a
vacancy  in  the office of Trustee, shall appoint, in the  manner
provided in Section 10.8, a Trustee, so that there shall  at  all
times be a Trustee hereunder.

          SECTION  7.21    Securityholders  Lists.   Unless   the
Trustee  is  acting  as Security Registrar at  that  time,  Panda
Funding  shall furnish or cause to be furnished to the Trustee  a
list  in such form as the Trustee may reasonably require  of  the
names  and  addresses  of  the  Holders  of  Bonds  pursuant   to
Section 312 of the Trust Indenture Act (a) semiannually not  more
than fifteen (15) days after each record date for the payment  of
interest on the Bonds, as hereinabove specified, as of such date,
and  (b)  at  such  other  times as the Trustee  may  request  in
writing,  within thirty (30) days after receipt by Panda  Funding
of any such request, as of a date not more than fifteen (15) days
prior to the time such information is furnished.

          SECTION  7.22    Ownership  of  Projects.   PIC   shall
maintain  (a)  at least a 50% (direct or indirect)  ownership  or
equivalent  interest in each Project or (b) (i) at  least  a  25%
(direct  or  indirect) ownership or equivalent interest  in  each
Project not meeting the requirements of clause (a) above and (ii)
a  controlling  influence over the management and  policies  with
respect  to each Project, directly or indirectly, whether through
the  ownership  of voting securities, by contract, or  otherwise,
provided  that no other Person has greater control than PIC  over
the management and policies of such Project.  Notwithstanding the
foregoing,  nothing  in  this Section shall  prohibit  the  sale,
lease,  transfer  or  other disposition of  all  interests  in  a
Project,  or a reduction in ownership or equivalent interest  of,
or  control over, a Project occurring pursuant to the terms of  a
build-operate-transfer arrangement at least ten years  after  the
entering into of such arrangement.

          SECTION  7.23   Limitations on Project Debt and Project
Agreements.  PIC shall not, nor shall it permit any PIC Entity to
incur  or  refinance any Project Debt or enter into  any  Project
Agreement (other than in connection with Liens permitted pursuant
to Section 7.10), and PIC shall not permit any Project Entity to,
(a) incur any Project Debt other than that existing or created on
the  date that the Project to which such Project Debt relates  is
transferred to the Project Portfolio or on the date that  PIC  or
any  PIC  Entity makes its initial investment in the  Project  to
which  such Project Debt relates, (b) refinance any Project Debt,
(c)  enter  into  any Project Agreements other than  any  Project
Agreement  existing or created on the date that  the  Project  to
which  such  Project  Agreement relates  is  transferred  to  the
Project Portfolio or on the date that PIC or any PIC Entity makes
its  initial  contribution with respect to the Project  to  which
such  Project  Agreement  relates, or (d)  amend  or  modify  any
Project Agreement, if in the case of clause (a), (b), (c) or  (d)
such action could reasonably be expected to:

          (i)    reduce   Cash  Available  for  Distribution   by
     decreasing  Total Cash Flow from all Project Entities  on  a
     consolidated  basis  by increasing any amount  described  in
     clause  (i),  (ii)  or  (iii)  of  the  definition  of  Cash
     Available  for Distribution or otherwise decreasing  amounts
     legally  available to be distributed to the Company  without
     contravention of any Project Agreement (including  any  such
     action  that  could (A) decrease the amount of, or  postpone
     the receipt of, any revenues, distributions or other amounts
     to  be  received by or on behalf of PIC, such PIC Entity  or
     such  Project  Entity,  (B)  increase  the  amount  of,   or
     accelerate  the date for payment of, any fees,  prepayments,
     costs, expenses, liabilities or other amounts payable by  or
     on behalf of PIC, such PIC Entity or such Project Entity, or
     (C) create any additional conditions precedent to, or modify
     existing  conditions  precedent if such  modification  could
     impair,  the  right  of  PIC or any PIC  Entity  to  receive
     distributions  or other amounts directly or indirectly  from
     any  PIC  Entity or Project Entity) by ten percent (10%)  or
     more  in the aggregate during any Future Ratio Determination
     Period; or

          (ii)  materially diminish the value of, or the security
     offered by, the Collateral;

unless  at  the time of such action (A) PIC provides an Officer's
Certificate  to  the Trustee (supported by a certificate  to  the
Trustee  from  the  Consolidating Engineer) stating  that,  after
giving  effect  to  such action, the projected PIC  Debt  Service
Coverage  Ratio  and  the  projected  Consolidated  Debt  Service
Coverage  Ratio (if then applicable) equal or exceed 1.7  to  1.0
and 1.25 to 1.0, respectively, in each case for each Future Ratio
Determination Period and (B) the rating of the Outstanding Bonds,
after giving effect to such action, has been Reaffirmed.

          SECTION  7.24   Distributions by Projects.  Subject  to
reasonable  working capital and capital improvement  requirements
(taking  into  account  reasonable  currency  exchange  and   tax
planning  requirements), PIC shall cause each Project  Entity  to
distribute  to  the  PIC  Entities all  distributions  and  other
amounts  received, directly or indirectly, by such PIC Entity  or
by  any other Person on behalf of PIC or any PIC Entity from,  or
in  connection  with, the Project Portfolio that may  be  legally
distributed or paid to PIC or any PIC U.S. Entity (in the case of
U.S.  Project Distributions) or any PIC International Entity  (in
the   case   of  International  Project  Distributions)   without
contravention of any Project Agreement.

          SECTION  7.25   Event of Loss.  Panda Funding  and  PIC
shall,  and  PIC  shall cause each PIC Entity  and  each  Project
Entity   to,   pursue  diligently  (to  the  extent  commercially
reasonable)  all  rights  to  compensation  (including  Insurance
Proceeds) with respect to any Event of Loss.

          SECTION  7.26   Additional Collateral. If U.S.  federal
income  tax laws are amended to permit the International Accounts
and  Funds  or any shares of the capital stock or other ownership
interests  in the PIC International Equities that have  not  been
pledged   to  the  Collateral  Agent  pursuant  to  the  Security
Documents  to  be  included  as part of  the  Collateral  without
adversely  affecting PEI's ability to defer U.S.  federal  income
taxes  on earnings from Non-U.S. Projects, then (i) Panda Funding
and  PIC  shall  enter  into a supplemental  indenture  with  the
Trustee   in  accordance   with  Article  XII  to  include   such
International  Accounts  and  Funds  and  such  stock  or   other
ownership interest as part of the Collateral and (ii) PIC  shall,
and  shall  cause  the  PIC International  Entities  to,  execute
appropriate  Security Documents pledging to the Collateral  Agent
as  Collateral  such International Accounts and  Funds  and  such
stock or other ownership interests, as the case may be.

          SECTION  7.27    Public  Utility Holding  Company  Act.
Neither Panda Funding nor PIC shall, and PIC shall not permit any
PIC Entity to, take or consent to any action that would result in
Panda Funding or PIC being a "holding company," or an "affiliate"
of a "holding company" or of a "subsidiary company" of a "holding
company," or a "public utility" within the meaning of the  Public
Utility Holding Company Act of 1935, as amended.

          SECTION  7.28   Sales of Projects; Projects  Interests.
PIC shall not, and PIC shall not permit any PIC Entity or Project
Entity to, sell any direct or indirect interests in Projects  for
aggregate  consideration in excess of $2,000,000 in any  calendar
year;  provided, however,  that any such sale may be made (i)  if
after  giving effect to any such sale, PIC complies with  Section
7.22,  (ii)  the  proceeds  of  any  such  sale  are  applied  in
accordance  with Section 4.8 to effect a mandatory redemption  of
any  Bonds or PIC International Entity Notes, as the case may be,
(iii)  PIC  provides  an  Officer's Certificate  to  the  Trustee
(supported by a certificate to the Trustee from the Consolidating
Engineer) stating that, after giving effect to such sale and  the
application  of  the  proceeds  therefrom  (including  through  a
mandatory  redemption), the projected PIC Debt  Service  Coverage
Ratio  and the projected Consolidated Debt Service Coverage Ratio
(if  then applicable) equal or exceed 1.7 to 1.0 and 1.25 to 1.0,
respectively,  in  each case for each Future Ratio  Determination
Period  and  (iv) if the proceeds of such sale to be received  by
PIC  or  any PIC Entity exceed the lesser of (x) $50 million  and
(y)  25%  of  the  aggregate principal amount of the  Bonds  then
Outstanding,  the rating on the Bonds immediately prior  to  such
sale  is  Reaffirmed (after giving effect to such  sale  and  the
application of the proceeds therefrom).

          SECTION   7.29     PIC   International   Entity    Loan
Agreements.   PIC shall cause each PIC International Entity  that
is  created,  acquired  or  purchased  after  the  date  of  this
Indenture to execute and deliver a copy to the Trustee of  a  PIC
International Entity Loan Agreement, any PIC International Entity
issued   thereunder  and  a  PIC  International  Entity  Security
Agreement,  at  the  time  such PIC International  Entity  is  so
created, acquired or purchased.

          SECTION  7.30   PIC U.S. Entity Guaranties.  PIC  shall
cause each PIC U.S. Entity that is created, acquired or purchased
after  the date of this Indenture to execute and deliver  to  the
Trustee  a  PIC U.S. Entity Guaranty Agreement, at the time  such
PIC U.S. Entity is so created, acquired or purchased.

          SECTION  7.31    Other International Note.   PIC  shall
notify  the  Trustee  and  the  International  Collateral   Agent
immediately of (i) the issuance of any Other International  Note,
(ii)  the  principal amount of such Other International Note  and
(iii)  any  change in the outstanding principal  amount  of  such
Other International Note.

          SECTION 7.32   Purchase of Securities Upon a Change  of
Control.

          (a)   Upon the occurrence of a Change of Control, Panda
Funding  shall  be  obligated to make an  offer  to  purchase  (a
"Change of Control Offer") all of the then Outstanding Bonds,  in
whole  or  in  part, from the Holders of such Bonds  in  integral
multiples of $1,000, at a purchase price (the "Change of  Control
Purchase  Price") equal to 101% of the principal amount  of  such
Bonds, plus accrued and unpaid interest, if any, to the Change of
Control Purchase Date (as defined below), in accordance with  the
procedures  set  forth in paragraphs (b), (c)  and  (d)  of  this
Section.    Panda  Funding  shall,  subject  to  the   provisions
described  below,  be  required to purchase  all  Bonds  properly
tendered  into  the  Change of Control Offer and  not  withdrawn.
Panda  Funding will not be required to make a Change  of  Control
Offer upon a Change of Control if another Person makes the Change
of  Control  Offer at the same purchase price, at the same  times
and  otherwise  in  substantial compliance with the  requirements
applicable  to  a  Change of Control Offer to be  made  by  Panda
Funding  and  purchases  all  Bonds  validly  tendered  and   not
withdrawn under such Change of Control Offer.

     (b)   The Change of Control Offer is required to remain open
for at least 20 Business Days and until the close of business  on
the  fifth  Business Day prior to the Change of Control  Purchase
Date (as defined below).

     (c)   Not  later than the 30th day following any  Change  of
Control,  Panda Funding shall give to the Trustee in  the  manner
provided  in  Section 1.5 and each Holder of  the  Bonds  in  the
manner  provided in Section 1.6, a notice (the "Change of Control
Notice")  governing the terms of the Change of Control Offer  and
stating:

          (i)   that  a Change of Control has occurred  and  that
     such  Holder  has  the  right to require  Panda  Funding  to
     repurchase such Holder's Bonds, or portion thereof,  at  the
     Change of Control Purchase Price;

          (ii)   any information regarding such Change of Control
     required  to be furnished pursuant to Rule 13e-1  under  the
     Exchange  Act and any other securities laws and  regulations
     thereunder;

          (iii)      a  purchase  date (the  "Change  of  Control
     Purchase  Date")  which shall be on a Business  Day  and  no
     earlier  than 30 days nor later than 60 days from  the  date
     the Change of Control occurred;

          (iv) that any Bond, or portion thereof, not tendered or
     accepted for payment will continue to accrue interest:

          (v)   that  unless Panda Funding defaults in depositing
     money  with  the Paying Agent in accordance  with  the  last
     paragraph  of  clause  (d) of this Section,  or  payment  is
     otherwise prevented, any Bond, or portion thereof,  accepted
     for  payment  pursuant to the Change of Control Offer  shall
     cease  to  accrue  interest  after  the  Change  of  Control
     Purchase Date; and

          (vi) the instructions a Holder must follow in order  to
     have  such  Holder's  Bonds repurchased in  accordance  with
     paragraph (d) of this Section.

     (d)   Holders  electing  to  have Bonds  purchased  will  be
required  to  surrender such Bonds to the  Paying  Agent  at  the
address  specified in the Change of Control Notice at least  five
Business  Days  prior  to  the Change of Control  Purchase  Date.
Holders will be entitled to withdraw their election if the Paying
Agent  receives, not later than three Business Days prior to  the
Change  of  Control Purchase Date, a telegram,  telex,  facsimile
transmission or letter setting forth the name of the Holder,  the
certificate  number(s)  (in  the  case  of  Physical  Bonds)  and
principal  amount  of  the Bonds delivered for  purchase  by  the
Holder  as  to  which  his election is  to  be  withdrawn  and  a
statement that such Holder is withdrawing such Holder's  election
to  have  such Bonds purchased. Holders whose Bonds are purchased
only  in part will be issued new Bonds equal in principal  amount
to the unpurchased portion of the Bonds surrendered.

     On  the Change of Control Purchase Date, Panda Funding shall
(i) accept for payment Bonds or portions thereof validly tendered
pursuant  to a Change of Control Offer, (ii) irrevocably  deposit
with  the Paying Agent money sufficient to pay the purchase price
of  all  Bonds or portions thereof so tendered, and (iii) deliver
or  cause  to be delivered to the Trustee the Bonds so  accepted.
The Paying Agent shall promptly mail or deliver to Holders of the
Bonds  so  tendered payment in an amount equal  to  the  purchase
price  for  the  Bonds, and Panda Funding shall execute  and  the
Trustee  shall  authenticate  and  mail  or  make  available  for
delivery  to such Holders a new Bond having the notation  of  the
PIC  Guaranty  thereon  executed by PIC and  equal  in  principal
amount  to  any  unpurchased portion of the Bond which  any  such
Holder  did  not  surrender  for purchase.  Panda  Funding  shall
announce the results of a Change of Control Offer on or  as  soon
as  practicable  after the Change of Control Purchase  Date.  For
purposes  of  this Section, the Trustee will act  as  the  Paying
Agent.

     (e)   Panda  Funding shall comply with Rule 14e-1 under  the
Exchange  Act  and  any  other securities  laws  and  regulations
thereunder   to   the  extent  such  laws  and  regulations   are
applicable,  if a Change of Control occurs and Panda  Funding  is
required to purchase Bonds as described in this Section.

                          ARTICLE VIII

                      REDEMPTION OF BONDS

           SECTION 8.1    Applicability of Article.  Bonds of any
series  that  are  subject  to  redemption  before  their  Stated
Maturity  (or,  if the principal of the Bonds of  any  series  is
payable  in  installments,  the  Stated  Maturity  of  the  final
installment  of  the  principal thereof)  shall  be  redeemed  or
prepaid  in accordance with their terms and (except as  otherwise
specified  in  the  Series Supplemental Indenture  creating  such
series) in accordance with this Article.

          SECTION 8.2    Election to Redeem; Notice to Trustee.

          (a)  If PIC shall elect to prepay the PIC Notes (and to
cause  the  Trustee to redeem the Bonds), then  the  election  of
Panda Funding to redeem any Bonds shall be evidenced by a Company
Order.  If Panda Funding determines or is required to redeem  any
Bonds,  Panda Funding shall, at least thirty (30) days  prior  to
the  date upon which notice of redemption is required to be given
to  the  Holders pursuant to Section 8.4 (unless a shorter notice
period  shall  be satisfactory to the Trustee),  deliver  to  the
Trustee  a  Company  Order specifying  the  date  on  which  such
redemption  shall occur (the "Redemption Date", as the  case  may
be)  and  the series and principal amount of Bonds to be redeemed
or  prepaid.  Upon receipt of any such Company Order, the Trustee
shall  establish a special purpose account into  which  shall  be
deposited, not later than the Redemption Date, amounts to be held
by  the Trustee and applied to the redemption of such Bonds.   In
the  case  of any redemption of Bonds pursuant to an election  of
Panda  Funding  that is subject to a condition specified  in  the
terms  of  such  Bonds  or  in the Series Supplemental  Indenture
relating thereto, Panda Funding shall furnish the Trustee with an
Officer's  Certificate and, if applicable, Opinion of Counsel  as
to compliance with such restriction or condition.

          SECTION    8.3      Optional   Redemption;    Mandatory
Redemption; Selection of Bonds to be Redeemed.

          (a)   The  Bonds of any series shall not be subject  to
optional  redemption  at  the  option  of  Panda  Funding  unless
otherwise provided in the Series Supplemental Indenture  relating
thereto or pursuant to this Section.  The Bonds of any series may
be  subject to Mandatory Redemption if so provided in the  Series
Supplemental  Indenture  relating thereto  or  pursuant  to  this
Section.

          (b)  Unless otherwise provided in a Series Supplemental
Indenture, the Outstanding Bonds shall be redeemed as provided in
Sections 4.8 and 4.9.

          (c)  If less than all the Bonds of any series are to be
redeemed   pursuant  to  paragraph  (a)  of  this  Section,   the
particular Bonds of such series to be redeemed shall be  selected
not more than sixty (60) days prior to the Redemption Date by the
Trustee  from the Outstanding Bonds of such series not previously
called for redemption in whole, pro rata.

          (d)  The Trustee shall promptly notify Panda Funding in
writing of the Bonds selected for redemption and, in the case  of
any Bonds to be redeemed in part, the principal amount thereof to
be redeemed.

          (e)   For  all purposes of this Indenture,  unless  the
context  otherwise  requires,  all  provisions  relating  to  the
redemption  of  Bonds  shall relate, in the  case  of  any  Bonds
redeemed  or to be redeemed only in part, to the portion  of  the
principal  amount  of  such Bonds that  has  been  or  is  to  be
redeemed.

          SECTION   8.4     Notice  of  Redemption.   Except   as
otherwise specified in the Series Supplemental Indenture relating
to  the  Bonds  of a series to be redeemed, notice of  redemption
shall  be  given  in the manner provided in Section  1.6  to  the
Holders  of  Bonds of such series to be redeemed at least  thirty
(30)  days  but  not  more  than sixty (60)  days  prior  to  the
Redemption Date.  All notices of redemption shall state:

          (a)  the Redemption Date;

          (b)  the premium payable on redemption, if any;

          (c)   if less than all of the Outstanding Bonds of  any
     series  are  to be redeemed in whole, (i) the identification
     of  the  particular Bonds of such series to be  redeemed  in
     whole,  or (ii) the portion of the principal amount of  each
     Bond  of such series to be redeemed in part, and a statement
     that,  on  and after the Redemption Date, upon surrender  of
     such  Bond, a new Bond or Bonds of such series in  principal
     amount  equal  to  the  remaining  unpaid  principal  amount
     thereof will be issued;

          (d)  that on the Redemption Date, interest thereon will
     cease to accrue on and after said date; and

          (e)   the  Place or Places of Payment where such  Bonds
     are  to  be surrendered for payment of the amount in respect
     of such redemption.

          Notice  of  redemption of Bonds to be redeemed  at  the
election of Panda Funding shall be given by Panda Funding or,  at
Panda  Funding's request, by the Trustee in the name and  at  the
expense  of Panda Funding.  The Trustee shall be given a copy  of
the  form of notice of redemption of the Bonds at the time  Panda
Funding  delivers  to the Trustee the Company Order  relating  to
such redemption pursuant to Section 8.2.

          SECTION  8.5     Bonds  Payable  on  Redemption   Date.
Notice  of  redemption having been given as  aforesaid,  and  the
conditions,  if  any,  set  forth  in  such  notice  having  been
satisfied,  the Bonds or portions thereof so to be  redeemed,  on
the  Redemption Date shall become due and payable, and  from  and
after  such  date such Bonds or portions thereof shall  cease  to
bear  interest, except as otherwise provided in the last sentence
in  this Section.  Upon surrender of any such Bond for redemption
in accordance with such notice, an amount in respect of such Bond
or  portion thereof shall be paid as provided therein;  provided,
however,  that  any payment of interest on any  Bond  the  Stated
Maturity of which is on or prior to the Redemption Date, shall be
payable  to  the  Holder of such Bond or one or more  Predecessor
Bonds, registered as such at the close of business on the related
Regular  Record  Date according to the terms  of  such  Bond  and
subject  to  the provisions of Section 2.11.  If any Bond  called
for  redemption shall not be so paid upon surrender  thereof  for
redemption   (unless  the  failure  to  make  such   payment   is
attributable  to  the failure by the Trustee to comply  with  its
obligations under this Indenture), the principal and premium,  if
any, shall, until paid, bear interest from the Redemption Date at
the rate prescribed for in the Bond.

          SECTION  8.6    Bonds Redeemed in Part.  Any Bond  that
is to be redeemed only in part shall be surrendered at a Place of
Payment  therefor  (with,  if Panda Funding  or  the  Trustee  so
requires, due endorsement by, or a written instrument of transfer
in  form  satisfactory  to Panda Funding  and  the  Trustee  duly
executed  by, the Holder thereof or his attorney duly  authorized
in  writing),  and Panda Funding shall execute, and  the  Trustee
shall  authenticate and make available for delivery to the Holder
of  such Bond without service charge, a new Bond or Bonds of  the
same  series,  of any authorized denomination requested  by  such
Holder and of like tenor and in aggregate principal amount  equal
to  and in exchange for the remaining unpaid principal amount  of
the Bond so surrendered.

                           ARTICLE IX

                 EVENTS OF DEFAULT AND REMEDIES

          SECTION  9.1    Events of Default.  The term "Event  of
Default",  whenever used herein, shall mean any of the  following
events  (whatever the reason for such event and whether it  shall
be  voluntary  or  involuntary or come about or  be  affected  by
operation  of Government Rule, or be pursuant to or in compliance
with  any  applicable Government Rule), and any such event  shall
continue to be an Event of Default if and for so long as it shall
not have been remedied:

          (a)   Panda  Funding shall fail to pay or cause  to  be
     paid  any  principal of, or premium, if any, or interest  on
     any  Bond when the same becomes due and payable, whether  by
     scheduled  maturity, required prepayment,  redemption,  upon
     repurchase  pursuant  to a Change of  Control  Offer  or  by
     acceleration  or  otherwise, and the  continuation  of  such
     failure for fifteen (15) or more days;

          (b)  any representation, warranty or statement made  by
     PEI,  PEC,  PIC,  Panda Funding or any  PIC  Entity  in  any
     certificate, financial statement or other document furnished
     to  the  Trustee  by or on behalf of PEI,  PEC,  PIC,  Panda
     Funding  or  any  PIC  Entity under this  Indenture  or  any
     Security Document or any other Transaction Document,  proves
     to  have been false or misleading in any material respect as
     of the time made, confirmed or furnished and the fact, event
     or  circumstance  that  gave rise  to  such  inaccuracy  has
     resulted  in a Material Adverse Change, and the fact,  event
     or  circumstance  that  gave rise to such  Material  Adverse
     Change  shall continue uncured for thirty (30) or more  days
     after the earlier to occur of (i) any officer of such Person
     obtaining actual or constructive knowledge thereof and  (ii)
     written  notice thereof being given to such Person; provided
     that if such Person commences and diligently pursues efforts
     to  cure such fact, event or circumstance within such thirty
     (30)  day  period, such Person may continue to  effect  such
     cure   of   the  fact,  event  or  circumstance  (and   such
     misrepresentation shall not be deemed an "Event of Default")
     for an additional sixty (60) days so long as such Person  is
     diligently pursuing such cure;

          (c)   failure  by PIC or Panda Funding  to  perform  or
     observe its respective covenants contained in Sections  7.2,
     7.9,  7.10, 7.11, 7.12, 7.13, 7.14, 7.15, 7.19, 7.22,  7.23,
     7.24,  7.26,  7.28, 7.29 or 7.30 of this Indenture and  such
     failure continues uncured for thirty (30) or more days;

          (d)   failure  by PIC or Panda Funding  to  perform  or
     observe any of the covenants contained in this Indenture and
     not  listed  in  Section 9.1(c) or 9.1(p) and  such  failure
     continues  uncured for thirty (30) or more  days  after  the
     earlier of (i) any officer of PIC or Panda Funding,  as  the
     case  may be, obtaining actual or constructive knowledge  of
     such failure and (ii) written notice thereof being given  to
     PIC or Panda Funding by the Trustee or to PIC, Panda Funding
     or  the  Trustee  by Holders of at least  10%  in  aggregate
     principal  amount  of  the Bonds then Outstanding;  provided
     that  if PIC or Panda Funding, as the case may be, commences
     and  diligently pursues efforts to cure such default  within
     such  thirty (30) day period, PIC or Panda Funding,  as  the
     case may be, may continue to effect such cure of the default
     (and such default shall not be deemed an "Event of Default")
     for  an  additional sixty (60) days so long as PIC or  Panda
     Funding,  as  the  case may be, is diligently  pursuing  the
     cure;

          (e)  failure by PEI, PEC, PIC, Panda Funding or any PIC
     Entity  to  observe  or  perform  any  of  their  respective
     covenants   or  agreements  contained  in  any   Transaction
     Document  other  than  this   Indenture,  and  such  failure
     continues unremedied beyond the expiration of any applicable
     grace  period  which  may be expressly  allowed  under  such
     Transaction Document;

          (f)   the entry of one or more final and non-appealable
     judgment or judgments for the payment of money in excess  of
     $2,000,000  against any of PIC, Panda Funding,  or  any  PIC
     Entity which remain unpaid or unstayed for a period of sixty
     (60) or more consecutive days;

          (g)   failure by PIC, Panda Funding , or any PIC Entity
     to  make  any  payment when due (subject to  any  applicable
     grace  period) in respect of any Debt, which Debt is  in  an
     amount  exceeding $2,000,000 (other than the Debt (i)  which
     is  Subordinated Debt, and (ii) the Debt specified in clause
     (a)  of this Section), which failure shall continue unwaived
     beyond any applicable grace period;

          (h)  failure by any PIC Entity to make any payment when
     due  (subject to any applicable grace period) in respect  of
     any  outstanding Subordinated Debt, which Subordinated  Debt
     is  in  an  amount exceeding $2,000,000 and  a  default  and
     acceleration is declared with respect to such Debt;

          (i)   any  grant  of a Lien contained in  the  Security
     Documents  ceases to be effective to grant a perfected  Lien
     to  the  Collateral Agent on any of the Collateral described
     therein,  or  shall cease to be perfected  or  to  have  the
     priority  required  by  the applicable  Security  Documents,
     which  cessation  results  in  a  Material  Adverse  Change;
     provided that the creation of Liens permitted under  Section
     7.10 shall not constitute an Event of Default hereunder;

          (j)  the PIC Guaranty or the PIC U.S. Entity Guaranties
     shall  for any reason cease to be, or be asserted  by  Panda
     Funding, PIC or any PIC U.S. Entity not to be, in full force
     and effect and enforceable in accordance with its terms;

          (k)  (i) Panda Funding shall cease to have ownership of
     the  PIC  Notes  free  and  clear of  all  Liens  and  other
     encumbrances  on title thereto or (ii) PIC  shall  cease  to
     have  ownership of the PIC International Entity  Notes  free
     and  clear  of  all  Liens and other encumbrances  on  title
     thereto;

          (l)  (i) PIC shall cease to own and control 100% of the
     capital stock or other ownership interest (including 100% of
     the  Voting Stock) of (A) Panda Funding, except as  provided
     pursuant to Section 7.12, or (B) all PIC Entities (excluding
     any  qualifying director's shares required  to  be  held  by
     third  parties  pursuant to any applicable Government  Rule)
     that  hold  direct  or indirect ownership interests  in  any
     Project,  or (ii) PEC or PEI shall cease to own and  control
     directly  or indirectly 100% of the capital stock (including
     100% of the Voting Stock) of PIC;

          (m)   Panda  Funding,  PIC  or  any  PIC  Entity  shall
     (i)  apply  for  or consent to the appointment  of,  or  the
     taking  of possession by, a receiver, custodian, trustee  or
     liquidator of itself or of all or a substantial part of  its
     property,  (ii)  admit  in  writing  its  inability,  or  be
     generally unable, to pay its debts as such debts become due,
     (iii)  make  a  general assignment for the  benefit  of  its
     creditors, (iv) commence a voluntary case under the  Federal
     Bankruptcy  Code,  (v)  file  a  petition  seeking  to  take
     advantage   of   any  other  law  relating  to   bankruptcy,
     insolvency,  reorganization,  dissolution  (other   than   a
     dissolution  which  is cured within fifteen  (15)  days  and
     which  does  not  result in a Material  Adverse  Change  and
     which,  prior to such cure, would not reasonably be expected
     to  result  in  a  Material Adverse Change), winding-up,  or
     composition   or  readjustment  of  debts,  (vi)   fail   to
     controvert in a timely and appropriate manner, or  acquiesce
     in  writing to, any petition filed against such Person in an
     involuntary  case  under  the Federal  Bankruptcy  Code,  or
     (vii) take any corporate or other action for the purpose  of
     effecting any of the foregoing;

          (n)   a  proceeding or case shall be commenced  without
     the  application or consent of Panda Funding, PIC or any PIC
     Entity  in  any  court  of competent  jurisdiction,  seeking
     (i) its liquidation, reorganization, dissolution (other than
     a  dissolution which is cured within fifteen (15)  days  and
     which  does  not  result in a Material  Adverse  Change  and
     which,  prior to such cure, would not reasonably be expected
     to  result in a Material Adverse Change), winding-up, or the
     composition   or  readjustment  of  debts,   or   (ii)   the
     appointment of a trustee, receiver, custodian, liquidator or
     the   like  of  such  Person  under  any  law  relating   to
     bankruptcy,   insolvency,  reorganization,  winding-up,   or
     composition  or adjustment of debts, and such proceeding  or
     case  shall continue undismissed, or any order, judgment  or
     decree  approving or ordering any of the foregoing shall  be
     entered and continue unstayed and in effect, for a period of
     ninety  (90)  or  more consecutive days, or  any  order  for
     relief   against  such  Person  shall  be  entered   in   an
     involuntary case under the Federal Bankruptcy Code;

          (o)   any  Letter of Credit ceases to be in full  force
     and  effect and valid, binding and enforceable in accordance
     with  its  terms and is not replaced within ten  (10)  days,
     unless  the  amount on deposit in the Debt  Service  Reserve
     Fund  (without  giving effect to such Letter of  Credit)  at
     such  time  equals  or  exceeds  the  Debt  Service  Reserve
     Requirement then applicable; or

          (p)   the  failure to make or consummate  a  Change  of
     Control  Offer in accordance with the provisions of  Section
     7.32.

          SECTION 9.2    Enforcement of Remedies.  If one or more
Events of Default shall have occurred and be continuing, then:

          (a)  in the case of an Event of Default with respect to
     Panda   Funding,  PIC  or  any  PIC  Entity   described   in
     Section  9.1(m) or 9.1(n), the entire principal  amounts  of
     the  Outstanding  Bonds,  all interest  accrued  and  unpaid
     thereon,  premium,  if  any, and all other  amounts  payable
     under   the   Bonds  and  this  Indenture,  if  any,   shall
     automatically  become  due and payable without  presentment,
     demand,  protest  or notice of any kind, all  of  which  are
     hereby waived; or

          (b)   in  the case of an Event of Default described  in
     Section 9.1(a), upon the written direction of the Holders of
     not  less than 33 1/3% in aggregate principal amount of  all
     series  of Outstanding Bonds (considered as one class),  the
     Trustee  shall, by notice to Panda Funding (with a  copy  to
     PIC),  declare  the  entire principal amount  of  the  Bonds
     Outstanding,  all  interest  accrued  and  unpaid   thereon,
     premium,  if  any, and all other amounts payable  under  the
     Bonds  and  this Indenture, if any, to be due  and  payable,
     whereupon the same shall become immediately due and  payable
     without  presentment, demand, protest or further  notice  of
     any kind, all of which are hereby waived; or

          (c)   in the case of an Event of Default other than  as
     referred  to  in clause (a) or (b) above, upon  the  written
     direction  of the Holders of not less than 50% in  aggregate
     principal   amount  of  all  series  of  Outstanding   Bonds
     (considered as one class), by notice to Panda Funding  (with
     a  copy  to  PIC),  the  Trustee shall  declare  the  entire
     principal  amount  of  the Bonds Outstanding,  all  interest
     accrued  and unpaid thereon, premium, if any, and all  other
     amounts payable under the Bonds and this Indenture, if  any,
     to  be  due  and  payable, whereupon the same  shall  become
     immediately  due  and  payable without presentment,  demand,
     protest  or  further notice of any kind, all  of  which  are
     hereby waived.

          If  an  Event  of Default occurs and is continuing  and
written  notice thereof is received by a Responsible  Officer  of
the  Trustee, the Trustee shall mail to each Holder notice of the
Event  of  Default within thirty (30) days after  the  occurrence
thereof.  Except in the case of an Event of Default in payment of
principal  of  or interest on any Bond, the Trustee may  withhold
the  notice  to  the  Holders if a committee of  its  Responsible
Officers in good faith determines that withholding the notice  is
in the interest of Holders.

          In  addition, if one or more of the Events  of  Default
referred to in clause (b) or (c) above shall have occurred and be
continuing,  the  Trustee may, but shall  not  be  obligated  to,
accelerate  the  maturity  of  the  Bonds  as  provided  in  said
clause (b) or (c)  notwithstanding the absence of direction  from
the  Holders  if  in the judgment of the Trustee such  action  is
necessary to protect the interests of the Holders.

          At any time after the principal of the Bonds shall have
become  due and payable upon a declared acceleration as  provided
herein, and before any judgment or decree for the payment of  the
money  so  due,  or any portion thereof, shall  be  entered,  the
Holders of not less than a majority in aggregate principal amount
of  the Outstanding Bonds, by written notice to Panda Funding and
the  Trustee,  may  rescind and annul such  declaration  and  its
declaration and its consequences if,

          (A)   there  shall have been paid to or deposited  with
     the Trustee a sum sufficient to pay:

          (i)   all overdue installments of interest on the Bonds
     (other  than  interest that shall have become  due  by  such
     declaration of acceleration);

          (ii)  the  principal of any Bonds that have become  due
     other  than  by such declaration of acceleration,  including
     any  Bonds  required to have been purchased on a  Change  of
     Control  Date  pursuant to a Change of  Control  Offer,  and
     interest  thereon  and premium, if any,  at  the  respective
     rates provided in the Bonds for late payments of principal;

          (iii)      to  the extent that payment of such interest
     is  lawful,  interest upon overdue installments of  interest
     referred to in (i) above at the respective rates provided in
     the Bonds for late payments of interest; and

          (iv) all sums paid or advanced by the Trustee hereunder
     and  the  reasonable compensation, expenses,  disbursements,
     and advances of the Trustee, its agents and counsel; and

          (B)   all  Events of Default, other than the nonpayment
     of  the  principal  of and interest on the  Bonds  that  has
     become  due solely by such acceleration, have been cured  or
     waived as provided in Section 9.7.

No  such rescission shall affect any subsequent default or impair
any right consequent thereon.

          SECTION  9.3     Specific Remedies.  If  any  Event  of
Default shall have occurred and be continuing and an acceleration
shall  have  occurred  pursuant to Section 9.2,  subject  to  the
provisions  of  Sections 9.2, 9.5 and 9.6, the Trustee,  by  such
officer  or  agent as it may appoint, may deliver notice  to  the
Collateral  Agent  in  accordance  with  the  Collateral   Agency
Agreement  requesting  that the Collateral  Agent  sell,  without
recourse,  for  cash,  or  credit  or  for  other  property,  for
immediate or future delivery, and for such price or prices and on
such  terms  as  the  Collateral  Agent  in  its  discretion  may
determine,  the  Collateral  or the Collateral  Agent's  Security
Rights as an entirety, or in any such portions as the Holders  of
a  majority  in  aggregate  principal amount  of  all  series  of
Outstanding Bonds (considered as one class) shall request  by  an
Act  of  Holders,  or,  in the absence of such  request,  as  the
Trustee in its discretion shall deem expedient in the interest of
the Holders, at public or private sale.

          SECTION  9.4     Judicial  Proceedings  Instituted   by
Trustee.

          (a)   Trustee  May Bring Suit.  If there  shall  be  an
     Event of Default, then the Trustee, in its own name, and  as
     trustee  of  an express trust, subject to the provisions  of
     Article  V and Sections 2.15, 9.2 and 9.6, shall be entitled
     and empowered to institute any suits, actions or proceedings
     at  law, in equity or otherwise, for the collection  of  the
     sums  so due and unpaid on the Bonds, and may prosecute  any
     such  claim  or proceeding to judgment or final decree,  and
     may  enforce  any such judgment or final decree and  collect
     the  monies adjudged or decreed to be payable in any  manner
     provided  by  law,  whether before or after  or  during  the
     pendency  of any proceedings for the enforcement of  any  of
     the Trustee's rights or the rights of the Holders under this
     Indenture,  and  such  power of the  Trustee  shall  not  be
     affected  by  any sale hereunder or by the exercise  of  any
     other  right,  power  or remedy for the enforcement  of  the
     provisions of this Indenture.

          (b)  Trustee May Recover Unpaid Indebtedness after Sale
     of  Collateral.  Subject to Article V and Section  2.15,  in
     the  case of a sale of the Collateral and of the application
     of  the  proceeds  of  such  sale  to  the  payment  of  the
     indebtedness secured by this Indenture, the Trustee  in  its
     own  name,  and  as trustee of an express  trust,  shall  be
     entitled  and  empowered, by any appropriate  means,  legal,
     equitable  or  otherwise,  to enforce  payment  of,  and  to
     receive all amounts then remaining due and unpaid upon,  all
     or any of the Bonds, for the benefit of the Holders thereof,
     and  upon  any  other portion of the indebtedness  remaining
     unpaid,  with  interest  at  the  rates  specified  in   the
     respective Bonds on the overdue principal of and premium, if
     any,  and  (to the extent that payment of such  interest  is
     legally   enforceable)  on  the  overdue   installments   of
     interest.

          (c)   Recovery of Judgment Does Not Affect Rights.   No
     recovery of any such judgment or final decree by the Trustee
     and  no  levy of any execution under any such judgment  upon
     any of the Collateral, or upon any other property, shall  in
     any  manner  or to any extent affect any rights,  powers  or
     remedies  of  the Trustee, or any liens, rights,  powers  or
     remedies of the Holders, but all such liens, rights,  powers
     or remedies shall continue unimpaired as before.

          (d)   Trustee May File Proofs of Claim; Appointment  of
     Trustee  as  Attorney-in-Fact in Judicial Proceedings.   The
     Trustee in its own name, or as trustee of an express  trust,
     or  as  attorney-in-fact for the Holders, or in any  one  or
     more  of  such  capacities  (irrespective  of  whether   the
     principal  of  the Bonds shall then be due  and  payable  as
     therein  expressed  or  by  declaration  or  otherwise   and
     irrespective  of  whether the Trustee shall  have  made  any
     demand  for  the payment of overdue principal,  premium,  if
     any,  or interest), shall be entitled and empowered to  file
     such proofs of claim and other papers or documents as may be
     necessary  or advisable in order to have the claims  of  the
     Trustee  and  of the Holders (whether such claims  be  based
     upon  the  provisions  of the Bonds or  of  this  Indenture)
     allowed in any equity, receivership, insolvency, bankruptcy,
     liquidation,  readjustment,  reorganization  or  any   other
     judicial proceedings relating to Panda Funding or PIC or any
     obligor  on  the  Bonds  (within the meaning  of  the  Trust
     Indenture Act), the creditors of Panda Funding or PIC or any
     such  obligor, the Collateral or any other property of Panda
     Funding  or  PIC  or  any  such obligor  and  any  receiver,
     assignee,   trustee,  liquidator,  sequestrator  (or   other
     similar official) in any such judicial proceeding is  hereby
     authorized  by  each  Holder to make such  payments  to  the
     Trustee and, in the event that the Trustee shall consent  to
     the  making of such payments directly to the Holders, to pay
     to  the  Trustee  any  amount due to it for  the  reasonable
     compensation,  expenses, disbursements and advances  of  the
     Trustee,  its agents and counsel and any other  amounts  due
     the  Trustee  under  Section 10.5.  The  Trustee  is  hereby
     irrevocably appointed (and successive respective Holders  of
     the  Bonds,  by  taking  and  holding  the  same,  shall  be
     conclusively  deemed to have so appointed the  Trustee)  the
     true  and lawful attorney-in-fact of the respective Holders,
     with  authority to (i) make and file in the respective names
     of the Holders (subject to deduction from any such claims of
     the  amounts  of  any  claims filed by any  of  the  Holders
     themselves) any claim, proof of claim or amendment  thereof,
     debt,  proof of debt or amendment thereof, petition or other
     document  in any such proceedings and to receive payment  of
     any  amounts distributable on account thereof, (ii)  execute
     any  such  other papers and documents and to do and  perform
     any  and all such acts and things for and on behalf of  such
     Holders, as may be necessary or advisable in order  to  have
     the  respective  claims of the Trustee and  of  the  Holders
     against  Panda  Funding,  PIC  or  any  such  obligor,   the
     Collateral  or any other property of Panda Funding,  PIC  or
     any   such  obligor  allowed  in  any  such  proceeding  and
     (iii)  receive payment of or on account of such  claims  and
     debt;  provided,  however, that nothing  contained  in  this
     Indenture  shall be deemed to give to the Trustee any  right
     to  accept  or  consent  to any plan  of  reorganization  or
     otherwise  by action of any character in any such proceeding
     to  waive or change in any way any right of any Holder.  Any
     monies collected by the Trustee under this Section shall  be
     applied as provided in Section 9.11.

          (e)   Trustee Need Not Have Possession of  Bonds.   All
     proofs  of  claim,  rights of action and  rights  to  assert
     claims under this Indenture or under any of the Bonds may be
     enforced by the Trustee without the possession of the  Bonds
     or  the production thereof at any trial or other proceedings
     instituted  by the Trustee.  In any proceedings  brought  by
     the   Trustee  (and  also  any  proceedings  involving   the
     interpretation of any provision of this Indenture  to  which
     the  Trustee shall be a party) the Trustee shall be held  to
     represent all the Holders of the Bonds and it shall  not  be
     necessary  to  make  any  such  Holders  parties   to   such
     proceedings.

          (f)  Suit to Be Brought for Ratable Benefit of Holders.
     Any  suit,  action or other proceeding at law, in equity  or
     otherwise which shall be instituted by the Trustee under any
     of  the provisions of this Indenture shall be for the equal,
     ratable  and common benefit of all the Holders,  subject  to
     the provisions of this Indenture.

          (g)   Trustee  May Be Restored to Former  Position  and
     Rights in Certain Circumstances.  In case the Trustee  shall
     have  instituted any proceeding to enforce any right,  power
     or  remedy  under  this Indenture by foreclosure,  entry  or
     otherwise, and such proceedings shall have been discontinued
     or  abandoned  for any reason or shall have been  determined
     adversely to the Trustee, then and in every such case  Panda
     Funding,  PIC  and  the Trustee shall be restored  to  their
     former  positions  and  rights hereunder,  and  all  rights,
     powers and remedies of the Trustee shall continue as  if  no
     such proceedings had been taken.

          SECTION 9.5    Holders May Demand Enforcement of Rights
by Trustee.  If an Event of Default shall have occurred and shall
be continuing, the Trustee shall, upon the written request of the
Holders of a majority in aggregate principal amount of all series
of  Outstanding  Bonds (considered as one  class)  and  upon  the
offering of indemnity as provided in Section 10.1(d), proceed  to
institute  one or more suits, actions or proceedings at  law,  in
equity  or  otherwise, or take any other appropriate  remedy,  to
enforce  payment  of  the principal of, or premium,  if  any,  or
interest  on,  the Bonds, or to deliver notice to the  Collateral
Agent   in   accordance  with  the  Collateral  Agency  Agreement
requesting that the Collateral Agent foreclose under the Security
Documents or to sell the Collateral under a judgment or decree of
a court or courts of competent jurisdiction or under the power of
sale  granted  in  the Security Documents,  or  take  such  other
appropriate  legal, equitable or other remedy,  as  the  Trustee,
being  advised by counsel, shall deem most effectual  to  protect
and  enforce  any of the rights or powers of the Trustee  or  the
Holders, or, in case such Holders shall have requested a specific
method   of  enforcement  permitted  hereunder,  in  the   manner
requested, provided that such action shall not be otherwise  than
in  accordance with law and the provisions of this Indenture  and
the   Security  Documents,  and  the  Trustee,  subject  to  such
indemnity  provisions, shall have the right to decline to  follow
any  such  request if the Trustee in good faith  shall  determine
that  the suit, proceeding or exercise of the remedy so requested
would involve the Trustee in personal liability or expense.

          SECTION 9.6    Control by Holders.  The Holders of  not
less  than a majority in aggregate principal amount of all series
of  Outstanding  Bonds (considered as one class) shall  have  the
right  to  direct  the time, method and place of  conducting  any
proceeding  for any remedy available to the Trustee or exercising
any  trust  or  power  conferred on the  Trustee,  provided  that
(a)  such direction shall not be in conflict with any rule of law
or  with  this  Indenture or be prejudicial  to  any  Holder  not
joining  therein, and (b) the Trustee may take any  other  action
deemed proper by the Trustee which is not inconsistent with  such
direction.

          SECTION 9.7    Waiver of Past Defaults.  The Holders of
not  less  than a majority in aggregate principal amount  of  all
series  of  Outstanding Bonds (considered as one  class)  may  on
behalf of the Holders of all Bonds waive any past Default and its
consequences  except that only the Holders of all Bonds  affected
thereby  may waive a Default (a) in the payment of the  principal
of  or  premium,  if  any, or interest on, or other  amounts  due
under, any Bond then outstanding, or (b) in respect of a covenant
or provision hereof that under Article XIII cannot be modified or
amended   without  the  consent  of  the  Holder  of  each   Bond
outstanding  affected.  Upon any such waiver such  Default  shall
cease  to exist and any Event of Default arising therefrom  shall
be deemed to have been cured for every purpose of this Indenture,
but  no  such  waiver  shall extend to any  subsequent  or  other
Default or impair any right consequent thereon.

          SECTION  9.8    Holder May Not Bring Suit Except  Under
Certain  Conditions.   A  Holder shall  not  have  the  right  to
institute  any suit, action or proceeding at law or in equity  or
otherwise  for  the  appointment  of  a  receiver  or   for   the
enforcement  of any other remedy under or upon this Indenture  or
the Security Documents, unless:

          (a)   such  Holder previously shall have given  written
     notice to the Trustee of a continuing Event of Default;

          (b)   the  Holders  of at least 33  1/3%  in  aggregate
     principal   amount  of  all  series  of  Outstanding   Bonds
     (considered  as one class) shall have requested the  Trustee
     in  writing to institute such action, suit or proceeding and
     shall  have offered to the Trustee an indemnity as  provided
     in Section 10.1(d);

          (c)   the  Trustee shall have refused or  neglected  to
     institute any such action, suit or proceeding for sixty (60)
     days  after  receipt of such notice, request  and  offer  of
     indemnity; and

          (d)    no  direction  inconsistent  with  such  written
     request has been given to the Trustee during such sixty (60)
     day  period by the Holders of a majority in principal amount
     of  all  series  of  Outstanding Bonds  (considered  as  one
     class).

          It  is  understood and intended that no one or more  of
the Holders shall have any right in any manner whatever hereunder
or  under  the  Bonds  to (x) surrender, impair,  waive,  affect,
disturb  or prejudice the Lien of the Security Documents  on  any
property  subject  thereto or the rights of the  Holders  of  any
other  Bonds, (y) obtain or seek to obtain priority or preference
over  any  other  Holder  or (z) enforce  any  right  under  this
Indenture, except in each case in the manner herein provided  and
for  the  equal,  ratable and common benefit of all  the  Holders
subject to the provisions of this Indenture.

          SECTION  9.9     Undertaking to Pay Court  Costs.   All
parties to this Indenture, and each Holder by his acceptance of a
Bond,  shall be deemed to have agreed that any court may  in  its
discretion  require, in any suit brought under this Indenture  or
against  the  Trustee for any action taken or omitted  by  it  as
Trustee hereunder, the filing by any party litigant in such  suit
of  an  undertaking to pay the costs of such suit, and that  such
court  may, in its discretion, assess reasonable costs, including
reasonable  attorneys' fees, against any party litigant  in  such
suit,  having  due  regard to the merits and good  faith  of  the
claims  or  defenses  made  by  such  party  litigant;  provided,
however,  that the provisions of this Section shall not apply  to
(a)  any  suit instituted by the Trustee, (b) any suit instituted
by  any Holder or group of Holders holding in the aggregate  more
than  10%  in  aggregate  principal  amount  of  all  series   of
Outstanding  Bonds  (considered as one class)  or  (c)  any  suit
instituted  by any Holder for the enforcement of the  payment  of
the  principal of, or premium, if any, or interest on, any of the
Bonds, on or after the respective due dates expressed therein or,
in the case of redemption, on or after the Redemption Date.

          SECTION 9.10   Right of Holders to Receive Payment  Not
to  be  Impaired.    Anything in this Indenture to  the  contrary
notwithstanding,  the right of any Holder to receive  payment  of
the  principal  of,  and premium, if any, and interest  on,  such
Bond, on or after the respective due dates expressed in such Bond
(or, in case of redemption, on the Redemption Date fixed for such
Bond),  or  to  institute suit for the enforcement  of  any  such
payment  on or after such respective dates, shall not be impaired
or affected without the consent of such Holder.

          SECTION  9.11    Application  of  Monies  Collected  by
Trustee.  Following the application of monies as provided in  the
Collateral Agency Agreement, any money collected or to be applied
by  the Trustee pursuant to this Article in respect of the  Bonds
of  a  series, together with any other monies which may  then  be
held by the Trustee under any of the provisions of this Indenture
as  security for the Bonds of such series (other than  monies  at
the time required to be held for the payment of specific Bonds of
such series at their Stated Maturities or at a time fixed for the
redemption thereof) shall be applied in the following order  from
time  to time, on the date or dates fixed by the Trustee and,  in
the  case  of  a  distribution  of  such  monies  on  account  of
principal, premium, if any, or interest, upon presentation of the
Outstanding  Bonds  of  such  series,  and  stamping  thereon  of
payment,  if only partially paid, and upon surrender thereof,  if
fully paid:

          FIRST:   to the payment of all amounts due the  Trustee
or  any predecessor Trustee under Section 10.5 and to the payment
of  all  taxes,  assessments or liens prior to the  Lien  of  the
Security Documents, except those subject to which any sale  shall
have  been made, all reasonable costs and expenses of collection,
including  the  reasonable  costs and expenses  of  handling  the
Collateral and of any sale thereof pursuant to the provisions  of
the  Security  Documents and of the enforcement of  any  remedies
hereunder  and  all  other amounts due the Trustee  hereunder  or
under any other Security Document or Transaction Document;

          SECOND:   in  case the unpaid principal amount  of  the
Outstanding  Bonds of such series or any of them shall  not  have
become  due,  to the payment of any interest in default,  in  the
order  of the maturity of the payments thereof, with interest  at
the  rates  specified in the respective Bonds of such  series  in
respect  of overdue payments (to the extent that payment of  such
interest  shall  be  legally  enforceable)  on  the  payments  of
interest then overdue;

          THIRD:  in case the unpaid principal amount of all  the
Outstanding  Bonds of such series shall have become due  and  any
such  Bonds  shall not have been paid in full, to the payment  of
the  whole amount then due and unpaid upon the Outstanding  Bonds
of  such  series  for principal, premium, if any,  and  interest,
together with interest at the respective rates specified  in  the
Bonds  of such series for overdue payments on principal, premium,
if any, and (to the extent that payment of such interest shall be
legally enforceable) interest then overdue; and

          FOURTH:   any surplus then remaining shall be  paid  to
the  Collateral Agent (to be applied pursuant to  the  terms  and
conditions  of the Collateral Agency Agreement), or to whomsoever
may  be  lawfully entitled to receive the same, or as a court  of
competent jurisdiction may direct;

provided, however, that all payments in respect of the  Bonds  of
any series to be made pursuant to clauses "SECOND" and "THIRD" of
this  Section shall be made ratably to the Holders  of  Bonds  of
such   series   entitled  thereto,  without   discrimination   or
preference,  based upon the ratio of the unpaid principal  amount
of the Bonds of such series in respect of which such payments are
to  be  made  held  by each such Holder to the  unpaid  principal
amount of all Bonds of such series.

          SECTION 9.12   Waiver of Appraisement, Valuation, Stay,
Right  to Marshaling.  To the full extent it may lawfully do  so,
each  of  Panda  Funding and PIC, for itself and  for  any  other
Person who may claim through or under it, hereby:

          (a)   agrees  that neither it nor any such Person  will
     set  up,  plead,  claim  or in any  manner  whatsoever  take
     advantage  of,  any appraisal, valuation,  stay,  extension,
     usury  or redemption laws, now or hereafter in force in  any
     jurisdiction  which may delay, prevent or  otherwise  hinder
     (i)  the  performance  or  enforcement  of  this  Indenture,
     (ii)  the  foreclosure of the Security Documents, (iii)  the
     sale  of  any of the Collateral or (iv) the putting  of  the
     purchaser  or  purchasers thereof into  possession  of  such
     Collateral immediately after the sale thereof;

          (b)  waives all benefit or advantage of any such laws;

          (c)   consents  and agrees that the Collateral  may  be
     sold by the Collateral Agent as an entirety or in parts; and

          (d)   waives  and  releases  all  rights  to  have  the
     Collateral  marshaled upon any foreclosure,  sale  or  other
     enforcement of this Indenture or the Security Documents.

          SECTION  9.13   Remedies Cumulative; Delay or  Omission
Not  a  Waiver.   Each and every right, power and  remedy  herein
specifically given to the Trustee shall be cumulative  and  shall
be  in  addition  to every other right, power and  remedy  herein
specifically given or now or hereafter existing at law, in equity
or by statute, and each and every right, power and remedy whether
specifically herein given or otherwise existing may be  exercised
from time to time and as often and in such order as may be deemed
expedient by the Trustee and the exercise or the commencement  of
the exercise of any right, power or remedy shall not be construed
to  be  a  waiver of the right to exercise at the  same  time  or
thereafter  any  other right, power or remedy, and  no  delay  or
omission  by the Trustee in the exercise of any right,  power  or
remedy  or in the pursuance of any remedy shall impair  any  such
right,  power  or remedy or be construed to be a  waiver  of  any
default  on  the  part  of Panda Funding  or  PIC  or  to  be  an
acquiescence therein.

          SECTION 9.14   Disqualification; Conflicting Interests.
If the Trustee has or shall acquire a conflicting interest within
the  meaning of the Trust Indenture Act, the Trustee shall either
eliminate  such  interest or resign, to the  extent  and  in  the
manner  provided by, and subject to the provisions of, the  Trust
Indenture Act and this Indenture.

          SECTION   9.15    Preferential  Collection  of   Claims
Against  Panda Funding or PIC.  If and when the Trustee shall  be
or  become  a  creditor of Panda Funding or  PIC  (or  any  other
obligor  upon  the Bonds), the Trustee shall be  subject  to  the
provisions of the Trust Indenture Act regarding the collection of
claims against Panda Funding or PIC (or any such other obligor).

          SECTION  9.16    The Collateral Agency  Agreement.   By
their  purchase of the Notes, the Holders hereby expressly direct
and  authorize  the  Trustee to enter into the Collateral  Agency
Agreement and the other Security Documents.  Simultaneously  with
the  execution and delivery of this Indenture, the Trustee  shall
enter  into  the  Collateral Agency Agreement.   All  rights  and
remedies  available to the Holders of the Outstanding Bonds,  and
all  future  Holders  of any of the Bonds, with  respect  to  the
Collateral,  or  otherwise pursuant to  the  Security  Documents,
shall be subject to the Collateral Agency Agreement.

                           ARTICLE X

                     CONCERNING THE TRUSTEE

          SECTION  10.1   Certain Rights and Duties  of  Trustee.
Except  as  otherwise  provided  in  Section  315  of  the  Trust
Indenture Act:

          (a)   The  Trustee may conclusively rely and  shall  be
     protected  in  acting, or refraining from acting,  upon  any
     resolution,  certificate,  statement,  instrument,  opinion,
     report,  notice, request, direction, consent,  order,  bond,
     debenture or other paper or document believed by  it  to  be
     genuine  and to have been signed or presented by the  proper
     party  or parties or with respect to any action it takes  or
     omits  to  take in good faith in accordance with a direction
     received  by it from Holders holding a sufficient percentage
     of  Bonds  to  give  such direction  as  permitted  by  this
     Indenture or any other Transaction Document to which it is a
     party.

          (b)   Any request, direction, order or demand of  Panda
     Funding  or  PIC  mentioned  herein  shall  be  sufficiently
     evidenced  by (i) in the case of Panda Funding, an Officer's
     Certificate in the name of Panda Funding, a Company  Request
     or a Company Order (unless other evidence in respect thereof
     be  herein specifically prescribed) and (ii) in the case  of
     PIC,  an  Officer's Certificate in the name of  PIC  (unless
     other  evidence  in  respect thereof be herein  specifically
     prescribed); and any resolution of the Board of Directors of
     a  Person may be evidenced to the Trustee by a copy  thereof
     certified by the Secretary or an Assistant Secretary of such
     Person.

          (c)   The  Trustee  may consult with  counsel  and  the
     advice  of counsel or any Opinion of Counsel shall  be  full
     and  complete authorization and protection in respect of any
     action  taken, suffered or omitted by it hereunder or  under
     any  other  Transaction Document to which it is a  party  in
     good faith and in reliance thereon.

          (d)   The  Trustee  shall  be under  no  obligation  to
     exercise  any of the rights or powers vested in it  by  this
     Indenture or the other Transaction Documents to which it  is
     a  party, and may refuse to perform any duty or exercise any
     such  rights  or  powers unless it shall have  been  offered
     reasonable security or indemnity against the costs, expenses
     and liabilities which may be incurred therein or thereby.

          (e)   The  Trustee shall not be liable for  any  action
     taken,  suffered or omitted by it in good faith and believed
     by it to be authorized or within the discretion or rights or
     powers  conferred  upon it by this Indenture  or  the  other
     Transaction Documents to which it is a party or with respect
     to  any  action it takes or omits to take in good  faith  in
     accordance  with  a direction received by  it  from  Holders
     holding  a  sufficient  percentage of  Bonds  to  give  such
     direction  as  permitted  by this  Indenture  or  the  other
     Transaction Documents to which it is a party.

          (f)   Prior  to the occurrence of an Event  of  Default
     with respect to any series of Bonds hereunder and after  the
     curing  or waiving of all Events of Default with respect  to
     such series of Bonds, the Trustee shall not be bound to make
     any  investigation into the facts or matters stated  in  any
     resolution,  certificate,  statement,  instrument,  opinion,
     report,   notice,   request,   consent,   order,   approval,
     appraisal,  bond, debenture or other paper or document  with
     respect  to such series of Bonds unless requested in writing
     so  to  do  by  the Holders of not less than a  majority  in
     aggregate  principal  amount of all  series  of  Outstanding
     Bonds  (considered  as one class); provided,  that,  if  the
     prompt  payment  to  the Trustee of the costs,  expenses  or
     liabilities  likely to be incurred by it in  the  making  of
     such  investigation is, in the opinion of the  Trustee,  not
     reasonably  assured to the Trustee by the security  afforded
     to  it  by  the  terms of this Indenture,  the  Trustee  may
     require  reasonable  indemnity  against  such  expenses   or
     liabilities as a condition to so proceeding.  The reasonable
     expenses of every such investigation shall be paid by  Panda
     Funding and PIC, and if paid by the Trustee, shall be repaid
     by Panda Funding and PIC upon demand.

          (g)   The  Trustee  may execute any of  the  trusts  or
     powers  hereunder  or  under any of  the  other  Transaction
     Documents  to  which  it is a party or  perform  any  duties
     hereunder or under any of the other Transaction Documents to
     which  it is a party either directly or by or through agents
     or  attorneys, and the Trustee shall not be responsible  for
     any  misconduct or negligence on the part of  any  agent  or
     attorney  appointed with due care by it hereunder  or  under
     any such other Transaction Document to which it is a party.

          (h)   If  an Event of Default as to which a Responsible
     Officer  of  the  Trustee has received  written  notice  has
     occurred and is continuing, the Trustee shall exercise  such
     of  the rights and powers vested in it by this Indenture and
     use the same degree of care and skill in their exercise as a
     prudent person would exercise or use under the circumstances
     in the conduct of his own affairs.
          (i)   Except  during the continuance  of  an  Event  of
     Default known to the Trustee,

               (i)  the Trustee need perform only those duties as
          are  specifically  set forth in this Indenture  and  no
          others and no implied covenants or obligations shall be
          read into this Indenture against the Trustee, and

               (ii) in the absence of bad faith on its part,  the
          Trustee may conclusively rely, as to the truth  of  the
          statements   and  the  correctness  of   the   opinions
          expressed   therein,  upon  certificates  or   opinions
          furnished  to the Trustee and conforming on their  face
          to  the  requirements of this Indenture  or  any  other
          Transaction  Document to which it is a party;  however,
          in  the case of any such certificates or opinions which
          by any provision hereof are specifically required to be
          furnished  to  the Trustee, the Trustee  shall  examine
          such certificates and opinions to determine whether  or
          not  they conform on their face to the requirements  of
          this Indenture.

          (j)   No provision of this Indenture shall be construed
     to  relieve the Trustee from liability for its own negligent
     action, its own negligent failure to act, or its own willful
     misconduct, except that

               (i)  the Trustee shall not be liable for any error
          of  judgment  made  in  good  faith  by  a  Responsible
          Officer, unless it shall be proved that the Trustee was
          negligent in ascertaining the pertinent facts, and

               (ii)  the Trustee shall not be liable with respect
          to  any  action taken or omitted to be taken by  it  in
          good  faith  in  accordance with the direction  of  the
          Holders of a majority in aggregate principal amount  of
          all  series  of  Outstanding Bonds (considered  as  one
          class)  relating  to  the time,  method  and  place  of
          conducting  any proceeding for any remedy available  to
          the Trustee, or exercising any trust or power conferred
          upon  the  Trustee, under this Indenture or  any  other
          Transaction Documents to which it is a party.

          (k)   Whenever in the administration of this  Indenture
     or any other Transaction Document to which it is a party the
     Trustee  shall deem it desirable that a matter be proved  or
     established  prior  to  taking, suffering  or  omitting  any
     action  hereunder,  the Trustee (unless  other  evidence  be
     herein  specifically prescribed) may, in the absence of  bad
     faith  on  its  part, rely upon an Officer's Certificate  of
     Panda Funding or PIC.

          (l)   Every  provision of this Indenture  that  in  any
     manner relates to the Trustee is subject to this Section.

          SECTION  10.2    Trustee Not Responsible for  Recitals,
Etc.   The  recitals contained herein, in the Bonds  and  in  the
other  Transaction Documents to which it is a party,  except  the
Trustee's  certificate of authentication, shall be taken  as  the
statements of Panda Funding or PIC, as the case may be,  and  the
Trustee  assumes  no  responsibility for the correctness  of  the
same.  The Trustee makes no representations as to the validity or
sufficiency of this Indenture, the Bonds or any other Transaction
Document  to  which  it  is a party.  The Trustee  shall  not  be
accountable for the use or application by Panda Funding or PIC or
any Paying Agent other than the Trustee of any of the Bonds or of
the proceeds of such Bonds.

          SECTION 10.3   Trustee and Others May Hold Bonds.   The
Trustee  or any Paying Agent or Security Registrar or  any  other
Authorized  Agent or any Affiliate thereof, in its individual  or
any  other capacity, may become the owner or pledgee of Bonds and
may  otherwise interact with Panda Funding, any other obligor  of
the  Bonds or PIC with the same rights it would have if  it  were
not  Trustee,  Paying  Agent, Security Registrar  or  such  other
Authorized Agent.

          SECTION 10.4   Monies Held by Trustee or Paying  Agent.
All  monies  received by the Trustee or any Paying  Agent  shall,
until  used or applied as herein provided, be held in  trust  for
the  purposes  for  which they were received,  but  need  not  be
segregated  from  other monies except to the extent  required  by
law.  Neither the Trustee nor any Paying Agent shall be under any
liability  for  interest on any monies received by  it  hereunder
except such as it may agree in writing with Panda Funding or  PIC
to pay thereon.

          SECTION  10.5   Compensation of Trustee and  Its  Lien.
For  so  long as any of the Bonds or any indebtedness under  this
Indenture  shall  remain  outstanding,  Panda  Funding  and   PIC
covenant and agree, jointly and severally, to pay to the  Trustee
(all references in this Section to the Trustee shall be deemed to
apply  to the Trustee in its capacities as Trustee, Paying  Agent
and  Security Registrar) from time to time, and the Trustee shall
be  entitled  to, compensation for all services  rendered  by  it
hereunder  (which shall be agreed to from time to time  by  Panda
Funding,  PIC and the Trustee and which shall not be  limited  by
any  provision of law in regard to the compensation of a  trustee
of  an  express  trust), and Panda Funding and PIC,  jointly  and
severally, will pay or reimburse the Trustee upon its request for
all reasonable expenses and disbursements incurred or made by the
Trustee  in  accordance  with  any  of  the  provisions  of  this
Indenture and the other Transaction Documents to which  it  is  a
party  (including the reasonable compensation and the  reasonable
expenses and disbursements of its counsel and of all persons  not
regularly  in its employ) except any such expense or disbursement
as  may  arise from its negligence or bad faith.  If any property
other than cash shall at any time be subject to the Lien of  this
Indenture,  the  Trustee, if and to the extent  authorized  by  a
receivership or bankruptcy court of competent jurisdiction or  by
the  supplemental  instrument subjecting such  property  to  such
Lien,  shall  be  entitled but shall not  be  obligated  to  make
advances  for  the  purpose of preserving  such  property  or  of
discharging  tax  liens  or  other prior  liens  or  encumbrances
thereon.   PIC  and  Panda Funding, jointly and  severally,  also
covenant  and  agree to indemnify the Trustee (in its  individual
capacity   and  in  its  capacity  as  Trustee),  its   officers,
directors,  attorneys-in-fact and agents for, and  to  hold  each
such  person harmless against, any loss, liability, claim, damage
or  expense incurred without negligence or bad faith on the  part
of  any  such indemnified person, arising out of or in connection
with  the  acceptance or administration of the  trust  or  trusts
hereunder and the other Transaction Documents to which  it  is  a
party,  including  liability which the Trustee  may  incur  as  a
result  of failure to withhold, pay or report taxes and including
the  costs and expenses of defending itself against any claim  or
liability  in  the premises.  The obligations of  PIC  and  Panda
Funding  under this Section (including with respect to the  other
Transaction  Documents to which the Trustee  is  a  party)  shall
constitute  additional indebtedness hereunder and  shall  survive
the  satisfaction and discharge of this Indenture, including  any
termination  under  any  Bankruptcy Law and  the  resignation  or
removal  of  the Trustee.  Notwithstanding anything contained  in
this  Indenture  to  the  contrary, such additional  indebtedness
shall  be  secured by a Lien prior to that of the Bonds upon  all
property  and  monies held or collected by  the  Trustee  or  the
Collateral Agent as such and the Trustee shall have the right  to
satisfy  such obligations of PIC and Panda Funding from all  such
property or monies if not otherwise paid by Panda Funding or PIC.
If  the  Trustee  renders  any services or  incurs  any  expenses
hereunder  or  under  any of the other Transaction  Documents  to
which   it   is   a  party  after  an  Event  of  Default   under
Section 9.1(m) or 9.1(n), the Holders by their acceptance of  the
Bonds  hereby  agree that such compensation and expenses  of  the
Trustee  are  intended to constitute expenses  of  administration
under any Bankruptcy Law.

          SECTION  10.6    Right of Trustee to Rely on  Officer's
Certificates and Opinions of Counsel.  Before the Trustee acts or
refrains  from acting with respect to any matter contemplated  by
this Indenture or any of the other Transaction Documents to which
it  is  a  party, it may require an Officer's Certificate  or  an
Opinion  of  Counsel, which shall conform to  the  provisions  of
Section  1.2.  The Trustee shall not be liable for any action  it
takes  or  omits  to  take  in good faith  in  reliance  on  such
certificate or opinion.

          SECTION  10.7    Persons Eligible  for  Appointment  As
Trustee.   There shall at all times be a Trustee hereunder  which
shall  be  a corporation organized and doing business  under  the
laws  of the United States of America, any State thereof  or  the
District  of  Columbia, authorized under such  laws  to  exercise
corporate  trust powers, having a combined capital,  surplus  and
undivided profits of at least $50,000,000 to the extent there  is
an institution willing and eligible to serve in such capacity.

          SECTION  10.8    Resignation and  Removal  of  Trustee;
Appointment of Successor.

          (a)   The  Trustee, or any Trustee hereafter appointed,
     may  at  any time resign with respect to any one or more  or
     all  series  of  Bonds  by giving written  notice  to  Panda
     Funding and PIC and by giving written notice (at the expense
     of Panda Funding and PIC) of such resignation to the Holders
     of the Bonds in the manner provided in Section 1.6.

          (b)   In  case  at any time any of the following  shall
     occur:

               (i)   the Trustee shall cease to be eligible under
          Section  10.7  and shall fail to resign  after  written
          request  therefor  by  Panda Funding  or  by  any  such
          Holder, or

               (ii) the Trustee shall become incapable of acting,
          or  shall  be  adjudged bankrupt  or  insolvent,  or  a
          receiver  of  the Trustee or of its property  shall  be
          appointed, or any public officer shall take  charge  or
          control  of  the Trustee or of its property or  affairs
          for  the  purpose  of rehabilitation,  conservation  or
          liquidation;

     then,  in  any such case, (i) Panda Funding may  remove  the
     Trustee  by  written instrument, in duplicate,  executed  by
     order  of  the  Board  of Directors  of  Panda  Funding,  or
     (ii)  subject to the requirements of Section 315(e)  of  the
     Trust  Indenture Act, any Holder who has been  a  bona  fide
     Holder  of a Bond or Bonds of any such series for  at  least
     six  months  may,  on  behalf  of  himself  and  all  others
     similarly   situated,  petition  any  court   of   competent
     jurisdiction for the removal of the Trustee.  Such court may
     thereupon after such notice, if any, as it may deem  proper,
     prescribe the removal of the Trustee.

          (c)   The  Holders of a majority in aggregate principal
     amount  of  the Bonds of any series at the time  Outstanding
     may  at  any  time remove the Trustee with respect  to  that
     series by delivering to the Trustee so removed and to  Panda
     Funding,  the evidence provided for in Section 11.6  of  the
     action taken by the Holders.

          (d)   Any resignation or removal of the Trustee and any
     appointment of a successor Trustee pursuant to this  Section
     shall  become effective only upon acceptance of  appointment
     by the successor Trustee as provided in Section 10.9.

          (e)  If the Trustee shall resign, be removed, or become
     incapable  of  acting or if a vacancy  shall  occur  in  the
     office  of  Trustee  for  any  cause,  Panda  Funding  shall
     promptly  appoint  a  successor  Trustee  or  Trustees  with
     respect  to  the  applicable series  by  written  instrument
     executed  by  order of its Board of Directors, one  copy  of
     which  instrument shall be delivered to the  former  Trustee
     and  one  copy  to the successor Trustee.  If  no  successor
     Trustee  shall  have been so appointed  with  respect  to  a
     particular   series  and  have  accepted  such   appointment
     pursuant  to Section 10.9 within sixty (60) days  after  the
     mailing of such notice of resignation or removal, the former
     Trustee may petition any court of competent jurisdiction for
     the  appointment of a successor Trustee; or any  Holder  who
     has  been  a  bona  fide Holder of a Bond or  Bonds  of  the
     applicable  series for at least six months may,  subject  to
     the  requirements of Section 315(e) of the  Trust  Indenture
     Act, on behalf of himself and all others similarly situated,
     petition  any such court for the appointment of a  successor
     Trustee.   Such  court may thereupon after such  notice,  if
     any,  as  it  may  deem  proper  and  prescribe,  appoint  a
     successor Trustee.

          (f)   The Trustee shall not resign until either (i) the
     trusts  created  hereby have been completely liquidated  and
     the  proceeds of the liquidation distributed to the security
     holders entitled thereto or (ii) a successor Trustee, having
     the  qualifications  prescribed in Section  10.7,  has  been
     designated and has accepted such trusteeship hereunder.

          SECTION  10.9   Acceptance of Appointment by  Successor
Trustee.   Any  successor Trustee appointed  under  Section  10.8
shall  execute, acknowledge and deliver to Panda Funding  and  to
its  predecessor  Trustee with respect to any or  all  applicable
series  of Bonds an instrument in form and substance satisfactory
to  Panda  Funding  and  the predecessor Trustee  accepting  such
appointment hereunder, and thereupon the resignation  or  removal
of  the  predecessor  Trustee shall  become  effective  and  such
successor  Trustee, without any further act, deed or  conveyance,
shall  become vested with all the rights, powers, trusts,  duties
and  obligations  with respect to such series of its  predecessor
Trustee  hereunder,  with like effect as if originally  named  as
Trustee  herein;  but, nevertheless, on the  written  request  of
Panda Funding or of the successor Trustee, the Trustee ceasing to
act  shall, upon payment of any such amounts then due it pursuant
to  the  provisions  of  Section 10.5,  execute  and  deliver  an
instrument transferring to such successor Trustee all the rights,
powers  and trusts with respect to such series of the Trustee  so
ceasing  to  act.   Upon request of any such  successor  Trustee,
Panda  Funding shall execute any and all instruments  in  writing
for  more fully and certainly vesting in and confirming  to  such
successor  Trustee  all  such rights  and  powers.   Any  Trustee
ceasing  to  act  shall, nevertheless, retain  a  lien  upon  all
property  or monies held or collected by such Trustee  to  secure
any amounts then due it pursuant to Section 10.5.

          In the case of the appointment hereunder of a successor
Trustee  with respect to the Bonds of one or more (but  not  all)
series, Panda Funding, the predecessor Trustee and each successor
Trustee with respect to the Bonds of any applicable series  shall
execute and deliver an indenture supplemental hereto which  shall
contain  such  mutually agreeable provisions as shall  be  deemed
necessary  or  desirable to confirm that all the rights,  powers,
trusts and duties of the predecessor Trustee with respect to  the
Bonds  of any series as to which the predecessor Trustee  is  not
retiring  shall continue to be vested in the predecessor Trustee,
and  shall,  by  mutual agreement, add to or change  any  of  the
provisions of this Indenture as shall be necessary to provide for
or  facilitate the administration of the trusts hereunder by more
than  one Trustee, it being understood that nothing herein or  in
such  supplemental Indenture shall constitute such  Trustees  co-
Trustees  of the same trust and that each such Trustee  shall  be
Trustee  of  a trust or trusts hereunder separate and apart  from
any  trust  or  trusts hereunder administered by any  other  such
Trustee.

          No  successor  Trustee with respect to  any  series  of
Bonds shall accept appointment as provided in this Section unless
at  the time of such acceptance such successor Trustee shall with
respect to such series be qualified under the Trust Indenture Act
and eligible under Section 10.7.

          Upon  acceptance of appointment by a successor  Trustee
with respect to the Bonds of any series, Panda Funding shall give
notice of the succession of such Trustee hereunder to the Holders
of Bonds in the manner provided in Section 1.6.  If Panda Funding
fails  to  give such notice within ten (10) days after acceptance
of  appointment  by the successor Trustee, the successor  Trustee
shall  cause  such  notice to be given at the  expense  of  Panda
Funding.

          SECTION  10.10  Merger, Conversion or Consolidation  of
Trustee.   Any  Person into which the Trustee may  be  merged  or
converted  or  with  which  it  may  be  consolidated,   or   any
corporation   resulting   from   any   merger,   conversion    or
consolidation  to  which the Trustee shall be  a  party,  or  any
Person succeeding to all or substantially all the corporate trust
business  of  the Trustee, shall be the successor of the  Trustee
hereunder  without the execution or filing of any  paper  or  any
further  act  on the part of any of the parties hereto,  provided
that  such  successor Trustee shall be qualified under the  Trust
Indenture  Act and eligible under the provisions of Section  10.7
and Section 310(a) of the Trust Indenture Act.

          SECTION 10.11  Maintenance of Offices and Agencies.

          (a)   There  shall  at all times be maintained  in  the
     Borough  of  Manhattan, the City of New York,  and  in  such
     other  Places of Payment, if any, as shall be specified  for
     the  Bonds  of  any  series in the related Series  Indenture
     Supplement, an office or agency where Bonds may be presented
     or  surrendered for registration of transfer or exchange and
     for payment of principal, premium, if any, and interest, and
     where  notices and demands to or upon the Trustee in respect
     of  the  Bonds or this Indenture may be served.  Such office
     or  agency shall be initially at the Corporate Trust Office.
     Written notice of the location of each of such other  office
     or  agency  and of any change of location thereof  shall  be
     given by Panda Funding to the Trustee and by the Trustee, at
     the  expense of Panda Funding, to the Holders in the  manner
     specified in Section 1.6.  In the event that no such  office
     or  agency shall be maintained or no such notice of location
     or   change  of  location  shall  be  given,  presentations,
     surrenders and demands may be made and notices may be served
     at the Corporate Trust Office.

          (b)   There  shall at all times be a Security Registrar
     and a Paying Agent (which may be the Trustee) hereunder.  In
     addition, at any time when any Bonds remain Outstanding, the
     Trustee  may appoint an Authenticating Agent or Agents  with
     respect  to the Bonds of one or more series which  shall  be
     authorized  to act on behalf of the Trustee to  authenticate
     Bonds   of   such  series  issued  upon  original  issuance,
     exchange,  registration of transfer  or  partial  redemption
     thereof   or  pursuant  to  Section  2.10,  and   Bonds   so
     authenticated  shall  be entitled to the  benefits  of  this
     Indenture and shall be valid and obligatory for all purposes
     as  if  authenticated  by the Trustee  hereunder  (it  being
     understood that wherever reference is made in this Indenture
     to  the  authentication and delivery of Bonds by the Trustee
     or   the  Trustee's  certificate  of  authentication,   such
     reference  shall  be  deemed to include  authentication  and
     delivery on behalf of the Trustee by an Authenticating Agent
     and  a  certificate of authentication executed on behalf  of
     the  Trustee by an Authenticating Agent).  If an appointment
     of  an Authenticating Agent with respect to the Bonds of one
     or  more series shall be made pursuant to this Section,  the
     Bonds  of such series may have endorsed thereon, in addition
     to the Trustee's certificate of authentication, an alternate
     certificate of authentication in the following form:

          This Bond is one of the series of Bonds referred to  in
the within-mentioned Indenture.

          
                                        BANKERS TRUST COMPANY,
                                        Trustee


                                   By:
                                        Authenticating Agent

     
                                   By:
                                        Authorized Signatory

     
          Any  Authorized Agent shall be a corporation  organized
and  doing  business under the laws of the United States  or  any
State  thereof  or  the  District of Columbia,  with  a  combined
capital  and  surplus  of  at  least $50,000,000,  and  shall  be
authorized  under such laws to exercise corporate  trust  powers,
subject  to  supervision by Federal or state or the  District  of
Columbia  authorities.  If at any time an Authorized Agent  shall
cease  to be eligible in accordance with the provisions  of  this
Section,  such Authorized Agent shall resign immediately  in  the
manner  and  with  the  effect specified in  this  Section.   The
Trustee  at its office specified in the first paragraph  of  this
Indenture,  is  hereby  appointed as Paying  Agent  and  Security
Registrar hereunder.

          (c)   Any  Paying Agent (other than the  Trustee)  from
     time  to  time appointed hereunder shall execute and deliver
     to  the  Trustee  an instrument in which said  Paying  Agent
     shall  agree with the Trustee, subject to the provisions  of
     this Section, that such Paying Agent will:

          (i)   hold  all  sums  held by it for  the  payment  of
     principal of, and premium, if any, and interest on Bonds  in
     trust  for the benefit of the Persons entitled thereto until
     such  sums  shall  be  paid  to such  Persons  or  otherwise
     disposed of as herein provided;

          (ii)  give  the Trustee within five (5) days thereafter
     notice  of any default by any obligor upon the Bonds in  the
     making of any such payment of principal, premium, if any, or
     interest; and

          (iii)      at  any time during the continuance  of  any
     such  default,  upon  the written request  of  the  Trustee,
     forthwith  pay to the Trustee all sums so held in  trust  by
     such Paying Agent.

Notwithstanding  any  other  provision  of  this  Indenture,  any
payment required to be made to or received or held by the Trustee
may,  to  the  extent authorized by written instructions  of  the
Trustee, be made to or received or held by a Paying Agent in  the
Borough  of  Manhattan, the City of New York, for the account  of
the Trustee.

          (d)  Any Person into which any Authorized Agent may  be
     merged or converted or with which it may be consolidated, or
     any  Person  resulting  from any  merger,  consolidation  or
     conversion to which any Authorized Agent shall be  a  party,
     or   any  corporation  succeeding  to  the  corporate  trust
     business of any Authorized Agent, shall be the successor  of
     such Authorized Agent hereunder, if such successor Person is
     otherwise eligible under this Section, without the execution
     or filing of any paper or any further act on the part of the
     parties  hereto  or such Authorized Agent or such  successor
     Person.

          (e)   Any  Authorized Agent may at any time  resign  by
     giving  written  notice of resignation to  the  Trustee  and
     Panda Funding.  Panda Funding may, and at the request of the
     Trustee  shall,  at any time, terminate the  agency  of  any
     Authorized   Agent  by  giving  written   notice   of   such
     termination  to  the Authorized Agent and  to  the  Trustee.
     Upon  the resignation or termination of an Authorized  Agent
     or in case at any time any such Authorized Agent shall cease
     to  be eligible under this Section (when, in either case, no
     other  Authorized  Agent performing the  functions  of  such
     Authorized  Agent shall have been appointed), Panda  Funding
     shall  promptly  appoint  one or  more  qualified  successor
     Authorized  Agents approved by the Trustee  to  perform  the
     functions  of  the Authorized Agent which  has  resigned  or
     whose agency has been terminated or who shall have ceased to
     be  eligible under this Section.  Panda Funding  shall  give
     written  notice  of any such appointment to all  Holders  as
     their names and addresses appear on the Security Register.

          SECTION 10.12  Reports by Trustee.  On or before May 15
in  every  year, so long as any Bonds are Outstanding  hereunder,
the  Trustee shall transmit to the Holders a brief report,  dated
as  of  the  preceding  December 31, to the  extent  required  by
Section  313  of the Trust Indenture Act in accordance  with  the
procedures set forth in said Section.  A copy of such  report  at
the  time of its mailing to Holders shall be filed with  the  SEC
and  each stock exchange, if any, on which the Bonds are  listed.
Panda Funding shall promptly notify the Trustee in writing if the
Bonds  become listed on any stock exchange, and the Trustee shall
comply with Section 313(d) of the Trust Indenture Act.

          SECTION  10.13   Trustee Risk.  None of the  provisions
contained  in  this  Indenture or any of  the  other  Transaction
Documents  to  which it is a party shall require the  Trustee  to
expend  or  risk  its  own  monies or  otherwise  incur  personal
financial liability in the performance of any of its duties or in
the  exercise  of any of its rights or powers, if it  shall  have
reasonable ground for believing that the repayment of such monies
or  liability  is not reasonably assured to it.  Whether  or  not
expressly  provided  herein, every provision  of  this  Indenture
relating  to  the  conduct  or  affecting  the  liability  of  or
affording  protection to the Trustee shall  be  subject  to  this
Section, Section 10.1 and the requirements of the Trust Indenture
Act.


          SECTION  10.14   Trustee  May  Perform  Certain  Duties
Through Affiliates. The   Trustee  shall  be  entitled  to  perform
its  rights  and obligations in its capacity as the International 
Collateral Agent through  any  of  its Affiliates or through  any  
of  its  branch offices or agencies.

                           ARTICLE XI

                       HOLDERS' MEETINGS

          SECTION 11.1   Purposes for Which Holders' Meetings May
Be  Called.  A meeting of Holders may be called at any  time  and
from  time  to  time  pursuant to this Article  for  any  of  the
following purposes:

          (a)   to give any notice to Panda Funding or PIC or  to
     the Trustee, or to give any directions to the Trustee, or to
     waive  or to consent to the waiving of any default hereunder
     and its consequences, or to take any other action authorized
     to be taken by Holders pursuant to Article IX;

          (b)  to remove the Trustee pursuant to Article X;

          (c)   to  consent to the execution of an  indenture  or
     indentures supplemental hereto pursuant to Section 12.2; or

          (d)  to take any other action authorized to be taken by
     or  on  behalf  of  the  Holders of any specified  aggregate
     principal  amount of the Bonds under any other provision  of
     this Indenture or under applicable law.

          SECTION  11.2    Call  of  Meetings  by  Trustee.   The
Trustee  may at any time call a meeting of Holders of any  series
to  be  held  at  such time and at such place in the  Borough  of
Manhattan,  The City of New York, as the Trustee shall determine.
Notice  of every meeting of Holders, setting forth the  time  and
the  place  of  such  meeting and in  general  terms  the  action
proposed  to  be  taken at such meetings shall be  given  by  the
Trustee,  in  the manner provided in Section 1.6, not  less  than
twenty (20) nor more than one hundred twenty (120) days prior  to
the  date fixed for the meeting, to the Holders of Bonds of  such
series.

          SECTION 11.3   Panda Funding, PIC and Holders May  Call
Meeting.   In case Panda Funding or PIC, pursuant to a resolution
of  its  Board  of Directors, or the Holders of at least  10%  in
aggregate  principal  amount of all series of  Outstanding  Bonds
(considered  as  one class) shall have requested the  Trustee  to
call  a  meeting  of Holders of such series, by  written  request
setting forth in general terms the action proposed to be taken at
the  meeting, and the Trustee shall not have made the mailing  of
the  notice of such meeting within twenty (20) days after receipt
of  such  request, then Panda Funding and PIC or the  Holders  of
such  Bonds in the amount above specified may determine the  time
and  the place in the Borough of Manhattan, The City of New York,
for  such  meeting and may call such meeting to take  any  action
authorized  in Section 11.1 by giving notice thereof as  provided
in Section 11.2.

          SECTION 11.4   Persons Entitled to Vote at Meeting.  To
be  entitled to vote at any meeting of Holders a person shall  be
(a)  Holder  of  one  or more Bonds with respect  to  which  such
meeting  is being held or (b) a person appointed by an instrument
in writing as proxy for the Holder or Holders of such Bonds by  a
Holder of one or more such Bonds.  The only persons who shall  be
entitled  to  be  present or to speak at any meeting  of  Holders
shall  be the persons entitled to vote at such meeting and  their
counsel  and  any representatives of the Trustee and its  counsel
and  any  representatives  of Panda Funding  and  PIC  and  their
respective counsel.

          SECTION  11.5   Determination of Voting Rights; Conduct
and Adjournment of Meeting.

          (a)   Notwithstanding  any  other  provisions  of  this
     Indenture,  the Trustee may make such reasonable regulations
     as  it  may  deem advisable for any meeting of  Holders,  in
     regard  to  proof  of  the  holding  of  Bonds  and  of  the
     appointment of proxies, and in regard to the appointment and
     duties   of   inspectors  of  votes,  the   submission   and
     examination  of proxies, certificates and other evidence  of
     the  right  to  vote, and such other matters concerning  the
     conduct  of  the  meeting  as  it  shall  think  fit.   Such
     regulations may provide that written instruments  appointing
     proxies,  regular on their face, may be presumed  valid  and
     genuine without the proof specified in Section 1.4 or  other
     proof.   Except  as otherwise permitted or required  by  any
     such  regulations, the holding of Bonds shall be  proved  in
     the  manner specified in Section 1.4 and the appointment  of
     any  proxy shall be proved in the manner specified  in  said
     Section  1.4  or  by  having the  signature  of  the  person
     executing  the proxy witnessed or guaranteed  by  any  bank,
     banker, trust company or firm satisfactory to the Trustee.

          (b)   The  Trustee shall, by an instrument in  writing,
     appoint  a  temporary  chairman of the meeting,  unless  the
     meeting shall have been called by Panda Funding or PIC or by
     Holders  as  provided in Section 11.3, in which  case  Panda
     Funding, PIC or the Holders calling the meeting, as the case
     may  be,  shall in like manner appoint a temporary chairman.
     A  permanent  chairman  and  a permanent  secretary  of  the
     meeting  shall  be  elected by vote  of  the  Holders  of  a
     majority in principal amount of the Bonds represented at the
     meeting and entitled to vote.

          (c)   Subject to the provisions of Section  1.4(f),  at
     any  meeting  each  Holder of a series  or  proxy  shall  be
     entitled  to  one vote for each $1,000 principal  amount  of
     Bonds  of  such series held or represented by him; provided,
     however,  that  no  vote shall be cast  or  counted  at  any
     meeting in respect of any Bond challenged as not Outstanding
     and  determined  by the Trustee to be not Outstanding.   The
     chairman  of the meeting shall have no right to  vote  other
     than  by  virtue  of Bonds of such series  held  by  him  or
     instruments in writing as aforesaid duly designating him  as
     the  person  to  vote  on behalf of other  Holders  of  such
     series.   Any  meeting of Holders duly  called  pursuant  to
     Section 11.2 or 11.3 may be adjourned from time to time to a
     place,  date  and  time announced at such meeting,  and  the
     meeting may be held as so adjourned without further notice.

          (d)  At any meeting, the presence of persons holding or
     representing  Bonds with respect to which  such  meeting  is
     being  held  in an aggregate principal amount sufficient  to
     take  action upon the business for the transaction of  which
     such  meeting was called shall be necessary to constitute  a
     quorum;  but, if less than a quorum be present, the  persons
     holding  or representing a majority of the Bonds represented
     at  the  meeting  may  adjourn such meeting  with  the  same
     effect, for all intents and purposes, as though a quorum had
     been present.

          SECTION  11.6   Counting Votes and Recording Action  of
Meeting.   The vote upon any resolution submitted to any  meeting
of Holders of a series shall be by written ballots on which shall
be  subscribed  the signatures of the Holders of  Bonds  of  such
series  or  of  their  representatives by proxy  and  the  serial
numbers and principal amounts of the Bonds of such series held or
represented by them.  The permanent chairman of the meeting shall
appoint two inspectors of votes who shall count all votes cast at
the  meeting for or against any resolution and who shall make and
file  with  the  secretary of the meeting their verified  written
reports in duplicate of all votes cast at the meeting.  A  record
in  duplicate of the proceedings of each meeting of Holders shall
be  prepared by the secretary of the meeting and there  shall  be
attached to said record the original reports of the inspectors of
votes  on any vote by ballot taken thereat and affidavits by  one
or  more  persons having knowledge of the facts setting  forth  a
copy  of  the notice of the meeting and showing that said  notice
was given as provided in Section 11.2.  The record shall show the
serial  numbers  of the Bonds voting in favor of or  against  any
resolution.   The  record shall be signed  and  verified  by  the
affidavits of the permanent chairman and secretary of the meeting
and one of the duplicates shall be delivered to Panda Funding and
the  other  to  the Trustee to be preserved by the  Trustee,  the
latter to have attached thereto the ballots voted at the meeting.

          Any  record  so signed and verified shall be conclusive
evidence of the matters therein stated.

                          ARTICLE XII

                    SUPPLEMENTAL INDENTURES

          SECTION  12.1   Supplemental Indentures Without Consent
of  Holders.   Without the consent of the Holders of  any  Bonds,
Panda Funding, PIC and the Trustee, at any time and from time  to
time,  may enter into one or more indentures supplemental  hereto
for any of the following purposes:

          (a)   to  establish the form and terms of Bonds of  any
     series permitted by Sections 2.1 and 2.3;

          (b)   to  evidence the succession of another entity  to
     Panda  Funding  or  PIC,  and the  assumption  by  any  such
     successor  of the covenants of Panda Funding or PIC  herein,
     as the case may be, and in the Bonds contained;

          (c)   to  evidence  the succession  of  a  new  Trustee
     hereunder pursuant to Section 10.9;

          (d)   to add to the covenants of Panda Funding or  PIC,
     for the benefit of the Holders, or to surrender any right or
     power herein conferred upon Panda Funding or PIC;

          (e)   to  convey,  transfer and assign to  the  Trustee
     properties or assets to secure the Bonds, and to correct  or
     amplify  the description of any property at any time subject
     to  this Indenture or to assure, convey and confirm unto the
     Trustee  or  the  Collateral Agent any property  subject  or
     required to be subject to this Indenture;

          (f)   to permit or facilitate the issuance of Bonds  in
     uncertificated form;

          (g)   to  change  or  eliminate any provision  of  this
     Indenture;  provided,  however,  that  if  such  change   or
     elimination  shall  adversely affect the  interests  of  the
     Holders  of  Bonds of any series, such change or elimination
     shall become effective with respect to such series only when
     no Bond of such series remains Outstanding;

          (h)   to  comply  with any requirement of  the  SEC  in
     connection  with qualifying this Indenture under  the  Trust
     Indenture Act or maintaining such qualification thereafter;

          (i)   to  provide for the issuance of a new  series  of
     Bonds registered under the Securities Act in exchange for  a
     series  of  Bonds  if such exchange is contemplated  by  any
     registration  rights agreement entered  into  in  connection
     with the issuance of a series of Bonds or any other exchange
     securities  pursuant to any other agreement to register  any
     series  of Bonds under the Securities Act, and to make  such
     other changes in this Indenture or the Transaction Documents
     as the Board of Directors of PIC determines are necessary or
     appropriate  in connection therewith, provided  such  action
     shall  not adversely affect the interests of the Holders  of
     Bonds of any series in any material respect;

          (j)   to cure any ambiguity or to correct or supplement
     any  provision herein that may be defective or  inconsistent
     with any other provision herein; or

          (k)   to  make  any  other provisions with  respect  to
     matters  or questions arising under this Indenture, provided
     such  action shall not adversely affect the interest of  the
     Holders of any series in any material respect.

          SECTION  12.2   Supplemental Indenture with Consent  of
Holders.   With  the consent of the Holders of not  less  than  a
majority   in  aggregate  principal  amount  of  all  series   of
Outstanding  Bonds  (considered as one  class)  by  Act  of  said
Holders  delivered to Panda Funding, PIC and the  Trustee,  Panda
Funding  and  PIC  when  authorized by a Board  Resolution  or  a
resolution of the Board of Directors of Panda Funding or PIC,  as
the  case may be, may, and the Trustee, subject to Sections  12.3
and   12.4,   shall,  enter  into  an  indenture  or   indentures
supplemental  hereto for the purpose of adding any provisions  to
or  changing in any manner or eliminating or waiving any  of  the
provisions of, this Indenture; provided, however, that  if  there
shall be Bonds of more than one series Outstanding hereunder  and
if  a  proposed supplemental indenture shall directly affect  the
rights of the Holders of one or more, but less than all, of  such
series, then the consent only of the Holders of not less  than  a
majority  in aggregate principal amount of the Outstanding  Bonds
of  all  series  so directly affected (considered as  one  class)
shall   be  required;  and  provided,  further,  that   no   such
supplemental indenture shall, without the consent of  the  Holder
of each Outstanding Bond directly affected thereby,

          (a)  change the Stated Maturity of any Bond (or, if the
     principal  thereof  is payable in installments,  the  Stated
     Maturity  of  any such installment), or of  any  payment  of
     interest  thereon, or the dates or circumstances of  payment
     of  premium,  if any, on, any Bond, or change the  principal
     amount  thereof  or  the  interest thereon  or  any  premium
     payable upon the redemption thereof, or change the place  of
     payment where, or the coin or currency in which, any Bond or
     the premium, if any, or the interest thereon is payable,  or
     impair  the  right to institute suit for the enforcement  of
     any  such  payment of principal or interest on or after  the
     Stated  Maturity thereof (or, in the case of redemption,  on
     or after the Redemption Date) or such payment of premium, if
     any,  on  or  after the date such premium  becomes  due  and
     payable or change the dates or the amounts of payments to be
     made through the operation of the sinking fund in respect of
     such Bonds, if any;

          (b)   permit  the  creation of any Lien  prior  to  or,
     except as expressly permitted by the terms of this Indenture
     or  any of the Security Documents, pari passu with the  Lien
     of  the  Security  Documents with  respect  to  any  of  the
     property  pledged under the Security Documents or  terminate
     the  Lien of the Security Documents of any property  pledged
     thereunder or deprive any Holder of the security afforded by
     the  Lien  of the Security Documents, except to  the  extent
     expressly permitted by this Indenture or any of the Security
     Documents;

          (c)   reduce the percentage in principal amount of  the
     Outstanding Bonds, the consent of whose Holders is  required
     for any such supplemental indenture, or the consent of whose
     Holders  is  required  for any waiver  (of  compliance  with
     certain  provisions  of this Indenture or  certain  defaults
     hereunder  and  their  consequences) provided  for  in  this
     Indenture, or reduce the requirements with respect to quorum
     or voting;

          (d)  modify any of the provisions of Section 9.7 or  of
     this Section; or

          (e)   amend, change or modify the obligation  of  Panda
     Funding to make and consummate a Change of Control Offer  in
     the event of a Change of Control, or amend, change or modify
     any of the provisions or definitions with respect thereto.

          A supplemental indenture that changes or eliminates any
covenant or other provision of this Indenture which has expressly
been  included  solely for the benefit of one or more  particular
series  of Bonds, or which modifies the rights of the Holders  of
Bonds  of  such  series with respect to such  covenant  or  other
provision,  shall be deemed not to affect the rights  under  this
Indenture of the Holders of Bonds of any other series.

          Upon  receipt  by the Trustee of Board  Resolutions  of
Panda Funding and PIC and such other documentation as the Trustee
may  reasonably require and upon the filing with the  Trustee  of
evidence  of the Act of said Holders, the Trustee shall  join  in
the execution of such supplemental indenture or other instrument,
as  the  case may be, subject to the provisions of Sections  12.3
and 12.4.

          It  shall not be necessary for any Act of Holders under
this  Section  to  approve the particular form  of  any  proposed
supplemental indenture, but it shall be sufficient  if  such  Act
shall approve the substance thereof.

          SECTION   12.3     Documents  Affecting   Immunity   or
Indemnity.   If  in  the opinion of Panda  Funding,  PIC  or  the
Trustee  any  document required to be executed by it pursuant  to
the  terms  of  Section 12.2 affects any interest,  right,  duty,
immunity or indemnity in favor of it under this Indenture, it may
in its discretion decline to execute such document.

          SECTION  12.4    Execution of Supplemental  Indentures.
In  executing, or accepting the additional trusts created by, any
Series  Supplemental  Indenture or other  supplemental  indenture
permitted  by  this Article or the modifications thereby  of  the
trusts  created by this Indenture, the Trustee shall be  entitled
to  receive,  and  (subject  to  Section  10.1)  shall  be  fully
protected in relying upon, an Opinion of Counsel stating that the
execution  of  such  supplemental  indenture  is  authorized   or
permitted by this Indenture, that all consents necessary for  the
execution  of  the supplemental indenture have been obtained  and
that such supplemental indenture constitutes the legal, valid and
binding  obligation of each of PIC and Panda Funding  enforceable
against  each  of them in accordance with its terms,  subject  to
customary exceptions.

          SECTION 12.5   Effect of Supplemental Indentures.  Upon
the  execution of any supplemental indenture under this  Article,
this  Indenture  shall be modified in accordance  therewith,  and
such  supplemental indenture shall form a part of this  Indenture
for  all  purposes;  and  every Holder of  Bonds  theretofore  or
thereafter authenticated and delivered hereunder shall  be  bound
thereby.

          SECTION  12.6    Reference  in  Bonds  to  Supplemental
Indentures.    Bonds  authenticated  and  delivered   after   the
execution  of  any  supplemental  indenture  pursuant   to   this
Article  may,  and  shall if required by Panda  Funding,  bear  a
notation in form approved by Panda Funding and the Trustee as  to
any  matter provided for in such supplemental indenture; and,  in
such  case, suitable notation may be made upon Outstanding  Bonds
after proper presentation and demand.  If Panda Funding shall  so
determine, new Bonds so modified as to conform, in the opinion of
Panda Funding and the Trustee, to any such supplemental indenture
may  be prepared and executed by Panda Funding, with the notation
of  the  PIC  Guaranty thereon executed by PIC, and authenticated
and delivered by the Trustee in exchange for Outstanding Bonds.

          SECTION  12.7    Compliance with Trust  Indenture  Act.
Every  Series  Supplemental Indenture executed pursuant  to  this
Article  shall conform to the requirements of the Trust Indenture
Act.

                         ARTICLE  XIII

                    GUARANTEE OF SECURITIES

          SECTION 13.1   Unconditional Guaranty.

     (a)   For  value received, PIC hereby fully, unconditionally
and  absolutely guarantees to the Holders and to the Trustee  the
due  and  punctual payment of the principal of, and  premium,  if
any,  and  interest on the Bonds and all other  amounts  due  and
payable under this Indenture and Bonds by Panda Funding when  and
as such principal, premium, if any, and interest shall become due
and payable, whether at the Stated Maturity or by declaration  of
acceleration, call for redemption or otherwise, according to  the
terms of Bonds and this Indenture.

     (b)   Failing  payment  when due of  any  amount  guaranteed
pursuant  to the PIC Guaranty, for whatever reason, PIC  will  be
obligated  to  pay  the  same  immediately.   The  PIC   Guaranty
hereunder is intended to be a general, secured, senior obligation
of  PIC  and  will rank pari passu in right of payment  with  all
indebtedness  of  PIC  that  is  not,  by  its  terms,  expressly
subordinated in right of payment to the PIC Guaranty or any other
indebtedness  of  PIC.   PIC hereby agrees that  its  obligations
hereunder shall be full, unconditional and absolute, irrespective
of  the validity, regularity or enforceability of  the Bonds, the
PIC  Guaranty  or this Indenture, the absence of  any  action  to
enforce  the same, any waiver or consent by any Holder  of  Bonds
with respect to any provisions hereof or thereof, the recovery of
any  judgment  against Panda Funding, any action to  enforce  the
same or any other circumstance which might otherwise constitute a
legal  or  equitable  discharge or defense of  PIC.   PIC  hereby
agrees that in the event of a default in payment of the principal
of,  or premium, if any, or interest on the Bonds, whether at the
Stated  Maturity  or  by  declaration of acceleration,  call  for
redemption  or otherwise, legal proceedings may be instituted  by
the  Trustee on behalf of the Holders or, subject to Section 9.8,
by  the  Holders, on the terms and conditions set forth  in  this
Indenture,  directly  against PIC to  enforce  the  PIC  Guaranty
without first proceeding against Panda Funding.

     (c)   The obligations of PIC under this Article shall be  as
aforesaid  full,  unconditional and absolute  and  shall  not  be
impaired,  modified,  released or limited by  any  occurrence  or
condition  whatsoever, including (i) any compromise,  settlement,
release,  waiver, renewal, extension, indulgence or  modification
of,  or any change in, any of the obligations and liabilities  of
Panda  Funding  or PIC contained in the Bonds or this  Indenture,
(ii)  any impairment, modification, release or limitation of  the
liability  of  Panda  Funding, PIC or any  of  their  estates  in
bankruptcy, or any remedy for the enforcement thereof,  resulting
from  the  operation of any present or future  provision  of  any
applicable bankruptcy law, as amended, or other statute  or  from
the  decision  of any court, (iii) the assertion or  exercise  by
Panda Funding, PIC or the Trustee of any rights or remedies under
the  Bonds  or  this Indenture or their delay in  or  failure  to
assert  or  exercise  any  such  rights  or  remedies,  (iv)  the
assignment  or  the  purported  assignment  of  any  property  as
security  for  the  Bonds or the release of  any  such  security,
including all or any part of the rights of Panda Funding  or  PIC
under  this Indenture, (v) the extension of the time for  payment
by Panda Funding or PIC of any payments or other sums or any part
thereof owing or payable under any of the terms and provisions of
the  Bonds  or  this Indenture or of the time for performance  by
Panda  Funding or PIC of any other obligations under  or  arising
out  of  any  such terms and provisions or the extension  or  the
renewal  of  any  thereof,  (vi) the  modification  or  amendment
(whether  material  or  otherwise)  of  any  duty,  agreement  or
obligation  of Panda Funding or PIC set forth in this  Indenture,
(vii) the voluntary or involuntary liquidation, dissolution, sale
or  other disposition of all or substantially all of the  assets,
marshaling  of assets and liabilities, receivership,  insolvency,
bankruptcy,   assignment   for   the   benefit   of    creditors,
reorganization, arrangement, composition or readjustment  of,  or
other  similar proceeding affecting, Panda Funding or PIC or  any
of  their  respective assets, or the disaffirmance of the  Bonds,
the PIC Guaranty or this Indenture in any such proceeding, (viii)
the  release  or  discharge of Panda  Funding  or  PIC  from  the
performance  or  observance of any agreement, covenant,  term  or
condition  contained in any of such instruments by  operation  of
law or otherwise, (ix) the unenforceability of the Bonds, the PIC
Guaranty  or  this Indenture or (x) any other circumstance  which
might  otherwise constitute a legal or equitable discharge  of  a
surety or guarantor.

     (d)  PIC and Panda Funding each hereby (i) waives diligence,
presentment, demand of payment, filing of claims with a court  in
the  event  of  the  merger, insolvency or  bankruptcy  of  Panda
Funding  or  PIC,  and all demands whatsoever, (ii)  acknowledges
that  any  agreement, instrument or document evidencing  the  PIC
Guaranty  may  be  transferred  and  that  the  benefit  of   its
obligations  hereunder  shall  extend  to  each  holder  of   any
agreement,  instrument or document evidencing  the  PIC  Guaranty
without  notice to them and (iii) covenants that the PIC Guaranty
will not be discharged except by complete performance of the  PIC
Guaranty.   PIC and Panda Funding further agree that  if  at  any
time  all or any part of any payment theretofore applied  by  any
Person  to the PIC Guaranty is, or must be, rescinded or returned
for any reason whatsoever including the insolvency, bankruptcy or
reorganization  of Panda Funding or PIC, the PIC Guaranty  shall,
to  the  extent  that  such payment is or must  be  rescinded  or
returned,    be   deemed   to   have   continued   in   existence
notwithstanding  such  application, and the  PIC  Guaranty  shall
continue to be effective or be reinstated, as the case may be, as
though such application had not been made.

     PIC  hereby agrees that the PIC Guaranty set forth  in  this
Section shall remain in full force and effect notwithstanding any
failure  to endorse on each Bond a notation relating to  the  PIC
Guaranty.

     If an Authorized Representative of PIC whose signature is on
this  Indenture or a Bond no longer holds that office at the time
the  Trustee  authenticates such Bond or at any time  thereafter,
the PIC Guaranty of such Bond shall be valid nevertheless.

     The   delivery  of  any  Bond  by  the  Trustee,  after  the
authentication thereof hereunder, shall constitute  due  delivery
of the PIC Guaranty set forth in this Indenture on behalf of PIC.

          SECTION  13.2.  Execution and Delivery of PIC Guaranty.
To  further evidence the PIC Guaranty set forth in Section  13.1,
PIC  hereby  agrees that a notation relating to the PIC  Guaranty
shall be endorsed on each Bond authenticated and delivered by the
Trustee  in  the  form provided in Section 2.8  and  executed  on
behalf  of  PIC  by either manual or facsimile  signature  by  an
Authorized Representative of PIC.

          SECTION  13.3.  Right of Subrogation.  PIC  waives  its
respective  right  of  subrogation that  it  might  now  have  or
hereafter  acquire against the Holders of the  Bonds  that  arise
from the existence or performance of PIC's obligations under  the
PIC Guaranty until the Bonds have been paid in full.
          
          IN  WITNESS  WHEREOF,  the  parties  have  caused  this
Indenture  to be duly executed by their respective officers  duly
authorized as of the day and year first above written.

                              PANDA FUNDING CORPORATION

                              
                              Name:
                              Title:


                              PANDA INTERFUNDING CORPORATION

                              
                              Name:
                              Title:


                              BANKERS TRUST COMPANY, Trustee

                              By:
                              Name:
                              Title:




                           EXHIBIT A


                FORM OF LEGEND FOR GLOBAL BONDS

     Any  Global Bond authenticated and delivered hereunder shall
bear  a  legend in addition to the Private Placement  Legend,  if
required by Section 2.8, in substantially the following form:

          THIS  BOND IS A GLOBAL BOND WITHIN THE MEANING  OF  THE
     INDENTURE HEREINAFTER REFERRED TO AND IS REGISTERED  IN  THE
     NAME  OF  A  DEPOSITORY OR A NOMINEE OF A  DEPOSITORY  OR  A
     SUCCESSOR  DEPOSITORY.  THIS BOND IS  NOT  EXCHANGEABLE  FOR
     BONDS  REGISTERED  IN THE NAME OF A PERSON  OTHER  THAN  THE
     DEPOSITORY   OR   ITS   NOMINEE  EXCEPT   IN   THE   LIMITED
     CIRCUMSTANCES DESCRIBED IN THE INDENTURE, AND NO TRANSFER OF
     THIS BOND (OTHER THAN A TRANSFER OF THIS BOND AS A WHOLE  BY
     THE  DEPOSITORY  TO  A NOMINEE OF THE  DEPOSITORY  OR  BY  A
     NOMINEE  OF  THE  DEPOSITORY TO THE  DEPOSITORY  OR  ANOTHER
     NOMINEE OF THE DEPOSITORY) MAY BE REGISTERED EXCEPT  IN  THE
     LIMITED CIRCUMSTANCES DESCRIBED IN THE INDENTURE.

          UNLESS   THIS  BOND  IS  PRESENTED  BY  AN   AUTHORIZED
     REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY, A  NEW  YORK
     CORPORATION  ("DTC"),  TO PANDA FUNDING  OR  ITS  AGENT  FOR
     REGISTRATION OF TRANSFER, EXCHANGE, OR PAYMENT, AND ANY BOND
     ISSUED  IS REGISTERED IN THE NAME OF CEDE & CO. OR  IN  SUCH
     OTHER  NAME  AS IS REQUESTED BY AN AUTHORIZED REPRESENTATIVE
     OF  DTC  (AND ANY PAYMENT IS MADE TO CEDE & CO. OR  TO  SUCH
     OTHER ENTITY AS IS REQUESTED BY AN AUTHORIZED REPRESENTATIVE
     OF  DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF FOR VALUE
     OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL INASMUCH AS THE
     REGISTERED OWNER HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.
  





                           EXHIBIT B

            CERTIFICATE TO BE DELIVERED UPON EXCHANGE
              OR REGISTRATION OF TRANSFER OF BONDS

  Re:  ____%  Pooled  Project  Bonds,  Series  ____   due ___________
               (the "Bonds"), of Panda Funding Corporation

     This  Certificate  relates to $______  principal  amount  of
Bonds  held in the form of *______ a beneficial interest in a Global
Bond  or *______  a   Physical   Bond  by  ________________   (the
"Transferor").

     The Transferor:*

______ has requested by written order that the Security Registrar
deliver  in  exchange for its beneficial interest in  the  Global
Bond held by the Depository a Physical Bond or Physical Bonds  in
definitive, registered form of authorized denominations and in an
aggregate  principal amount equal to its beneficial  interest  in
such Global Bond (or the portion thereof indicated above); or

______ has requested that the Security Registrar by written order
exchange  or register the transfer of a Physical Bond or Physical
Bonds.

          In  connection with such request and in respect of each
such Bond, the Transferor does hereby certify that the Transferor
is  familiar  with the Indenture relating to the above  captioned
Bonds  and  the restrictions on transfers thereof as provided  in
Section  2.8  of such Indenture, and that the transfer  of  these
Bonds  does not require registration under the Securities Act  of
1933, as amended (the "Securities Act") because *:

______ Such  Bond  is  being acquired for the Transferor's  own
account, without transfer (in satisfaction of subparagraph (A)(1)
or (C)(1) of Section 2.8(b)(ii) of the Indenture).

______ Such   Bond  is  being  transferred  to  a   "qualified
institutional  buyer"  (as  defined  in  Rule  144A   under   the
Securities  Act), in reliance on Rule 144A under  the  Securities
Act.

______ Such  Bond  is  being transferred  to  an  institutional
"accredited   investor"  (within  the  meaning  of  subparagraphs
(a)(1), (2), (3) or (7) of Rule 501 under the Securities Act).

______ Such Bond is being transferred in reliance on Regulation S
under the Securities Act.

______ Such Bond is being transferred in reliance on Rule  144A
under the Securities Act.

______ Such  Bond is being transferred in reliance  on  and  in
compliance  with an exemption from the registration  requirements
of  the  Securities Act other than Rule 144A or Regulation  S  or
Rule  144  under  the Securities Act to a person  other  than  an
institutional "accredited investor."

                              ___________________________
                              [Name of Transferor]

                              By:________________________
                                   [Authorized Signatory]
Date:  ________________________

* Check Appicable Box.



                           EXHIBIT C

                    FORM OF CERTIFICATE TO BE
                  DELIVERED IN CONNECTION WITH
         TRANSFERS TO INSTITUTIONAL ACCREDITED INVESTORS

                               [Date] ___________,_____

Bankers Trust Company, Trustee
4 Albany Street
New York, New York  10006



          Re:  Panda Funding Corporation Indenture (the "Indenture")
               relating to ____ percent Pooled Project Bonds, Series __
               due ________

Ladies and Gentlemen:

     In  connection  with our proposed purchase of  ____percent  Pooled
Project Bonds due ________, Series ___ due _________ (the"Bonds")
of Panda Funding Corporation (the "Company"), we confirm that:

     1.    We have received such information as we deem necessary
in order to make our investment decision.

     2.   We understand that any subsequent transfer of the Bonds
is  subject to certain restrictions and conditions set  forth  in
the  Indenture and the undersigned agrees to be bound by, and not
to  resell,  pledge  or otherwise transfer the  Bonds  except  in
compliance  with,  such  restrictions  and  conditions  and   the
Securities Act of 1933, as amended (the "Securities Act").

     3.   We understand that the offer and sale of the Bonds have
not  been registered under the Securities Act, and that the Bonds
may not be offered or sold within the United States or to, or for
the  account  or benefit of, U.S. persons except as permitted  in
the  following  sentence.  We agree, on our  own  behalf  and  on
behalf  of  any  accounts for which we are acting as  hereinafter
stated, that if we should sell any Bonds, we will do so only  (A)
to  the Company, (B) inside the United States in accordance  with
Rule  144A under the Securities Act to a "qualified institutional
buyer" (as defined therein), (C) inside the United States  to  an
institutional  "accredited investor"  (as  defined  below)  that,
prior to such transfer, furnishes (or has furnished on its behalf
by   a  U.S.  broker-dealer)  to  the  Trustee  a  signed  letter
substantially  in the form hereof, (D) outside the United  States
in  accordance  with Regulation S under the Securities  Act,  (E)
pursuant to the exemption from registration provided by Rule  144
under  the Securities Act (if available), or (F) pursuant  to  an
effective registration statement under the Securities Act, and we
further agree to provide to any person purchasing Bonds from us a
notice  advising  such purchaser that resales of  the  Bonds  are
restricted as stated herein.

     4.   We understand that, on any proposed resale of Bonds, we
will  be  required  to  furnish to  you  and  the  Company,  such
certification, legal opinions and other information  as  you  and
the  Company may reasonably require to confirm that the  proposed
sale  complies  with  the  foregoing  restrictions.   We  further
understand that the Bonds purchased by us will bear a  legend  to
the foregoing effect.

     5.    We  are  an  institutional "accredited  investor"  (as
defined in Rule 501(a)(1), (2), (3) or (7) of Regulation D  under
the  Securities  Act) and have such knowledge and  experience  in
financial and business matters as to be capable of evaluating the
merits  and risks of our investment in the Bonds, and we and  any
accounts  for  which  we are acting are each  able  to  bear  the
economic risk of our or their investment, as the case may be, for
an indefinite period.

     6.    We  are  acquiring the Bonds purchased by us  for  our
account  or  for  one  or more accounts  (each  of  which  is  an
institutional  "accredited investor") as  to  each  of  which  we
exercise sole investment discretion, for investment purposes  and
not  with a view to, or for offer or sale in connection with, any
distribution in violation of the Securities Act.

     You  and  the Company and your and their respective  counsel
are  entitled  to  rely  upon  this letter  and  are  irrevocably
authorized  to  produce  this letter or  a  copy  hereof  to  any
interested  party  in any administrative or legal  proceeding  or
official inquiry with respect to the matters covered hereby.

                              Very truly yours,

                              __________________________
                              [Name of Transferee]


                              By:________________________
                                   [Authorized Signatory]




                           EXHIBIT D

                   FORM OF CERTIFICATE TO BE
                    DELIVERED IN CONNECTION
                  WITH REGULATION S TRANSFERS

                                     [Date]___________,_____
Bankers Trust Company
4 Albany Street
New York, New York  10006

     Re:  Panda Funding Company (the "Company")
          ____Percent  Pooled  Project Bonds, Series ___ due  ______
          (the "Bonds")

Ladies and Gentlemen:

     In  connection  with  our proposed sale  of  $______________
aggregate  principal amount of the Bonds, we  confirm  that  such
sale  has  been  effected  pursuant to  and  in  accordance  with
Regulation  S  under the Securities Act of 1933, as amended  (the
"Securities Act"), and, accordingly, we represent that:

          (1)  the offer of the Bonds was not made to a person in
     the United States;

          (2)    either  (a)  at  the  time  the  buy  offer  was
     originated, the transferee was outside the United States  or
     we  and  any person acting on our behalf reasonably believed
     that  the  transferee  was outside  the  United  States,  or
     (b)  the  transaction was executed in,  on  or  through  the
     facilities  of a designated off-shore securities market  and
     neither we nor any person acting on our behalf knew that the
     transaction had been pre-arranged with a buyer in the United
     States;

          (3)   no directed selling efforts have been made in the
     United  States in contravention of the requirements of  Rule
     903(b) or Rule 904(b) of Regulation S, as applicable;

          (4)  the transaction is not part of a plan or scheme to
     evade  the registration requirements of the Securities  Act;
     and

          (5)   we  have  advised the transferee of the  transfer
     restrictions applicable to the Bonds.

     You  and  the Company and your and their respective  counsel
are  entitled  to  rely  upon  this letter  and  are  irrevocably
authorized  to  produce  this letter or  a  copy  hereof  to  any
interested  party  in any administrative or legal  proceeding  or
official  inquiry  with  respect to the matters  covered  hereby.
Defined  terms used herein without definition have the respective
meanings provided in Regulation S.

                              Very truly yours,

                              ___________________________
                              [Name of Transferor]


                              By:________________________
                                   [Authorized Signature]




                           EXHIBIT E

        FORM OF PIC INTERNATIONAL ENTITY LOAN AGREEMENT
[SEE EXHIBITS 10.01 AND 10.02 FILED WITH THIS REGISTRATION STATEMENT]


                           EXHIBIT F

      FORM OF PIC INTERNATIONAL ENTITY SECURITY AGREEMENT
 [SEE EXHIBITS 10.04 AND 10.06 FILED WITH THIS REGISTRATION STATEMENT]


                           EXHIBIT G

           FORM OF PIC U.S. ENTITY GUARANTY AGREEMENT
    [SEE EXHIBIT 4.09 FILED WITH THIS REGISTRATION STATEMENT]

                            EXHIBIT H

               OTHER INTERNATIONAL LOAN AGREEMENT

                         by and between

                 PANDA INTERFUNDING CORPORATION,

                            as Lender

                               and

                   [PIC International Entity],
                           as Borrower



                              Dated
                              as of
                                
                       ___________, _____
                                
                                
                                
                                
                        TABLE OF CONTENTS
 (The Table of Contents is not a part of the Loan Agreement but
               for convenience of reference only.)


ARTICLE I      DEFINITIONS AND INTERPRETATIONS                       1

SECTION 1.1.   DEFINITIONS                                           1
SECTION 1.2.   INTERPRETATIONS                                       3

ARTICLE II     THE LOANS                                             3

SECTION 2.1.   LOANS                                                 3
SECTION 2.2.   USE OF PROCEEDS                                       3

ARTICLE III    LOAN PAYMENTS                                         3

SECTION 3.1.   INTEREST PAYMENTS                                     3
SECTION 3.2.   PRINCIPAL REPAYMENT                                   4
SECTION 3.3.   REDEMPTION BY INTERNATIONAL COLLATERAL AGENT          4
SECTION 3.4.   NATURE OF OBLIGATIONS OF THE BORROWER                 4
SECTION 3.5.   USURY                                                 5

ARTICLE IV     SPECIAL COVENANTS                                     5

SECTION 4.1.   REPRESENTATIONS OF BORROWER;
               MAINTENANCE OF CORPORATE EXISTENCE                    5
SECTION 4.2.   REPRESENTATIONS OF PIC                                5
SECTION 4.3.   REMOVAL OF LIENS                                      6
SECTION 4.4.   NET AGREEMENT                                         6

ARTICLE V EVENTS OF DEFAULT AND REMEDIES                             6

SECTION 5.1.   ENUMERATION OF EVENTS OF DEFAULT                      6
SECTION 5.2.   REMEDIES                                              7
SECTION 5.3.   NO REMEDY EXCLUSIVE                                   7 

ARTICLE VI     GENERAL                                               7
SECTION 6.1    WAIVER OF RIGHTS                                      7
SECTION 6.2.   NO THIRD-PARTY BENEFICIARIES                          8
SECTION 6.3.   NOTICES                                               8 
SECTION 6.4.   COUNTERPARTS, AMENDMENTS, GOVERNING LAW, ETC.         9
SECTION 6.5.   TERM OF AGREEMENT                                     9  

EXHIBIT A - FORM OF OTHER INTERNATIONAL NOTE A-1

                                
               OTHER INTERNATIONAL LOAN AGREEMENT
                                
THIS OTHER INTERNATIONAL LOAN AGREEMENT, dated as of
__________(together with any amendments or supplements hereto,
this "Agreement"), between PANDA INTERFUNDING CORPORATION, a
Delaware corporation (together with any permitted successor or
assigns, "PIC"), and [PIC International Entity], a
____________________ (together with any permitted successor or
assigns, the "Borrower").

                      W I T N E S S E T H:
     
WHEREAS, the Trust Indenture (the "Indenture"), dated as of
July 31, 1996, by and among PIC, Panda Funding Corporation, a
Delaware corporation, and Bankers Trust Company, as Trustee
thereunder (the "Trustee"), contemplates that PIC may make loans
to certain of its non-U.S. subsidiaries evidenced by promissory
notes ("Other International Notes"); and

WHEREAS, PIC and the Borrower desire to enter into this Agreement
to provide for the lending by PIC and the borrowing by the
Borrower of funds from time to time upon the terms and conditions
set forth herein, each such loan to be evidenced by an Other
International Note substantially in the form of Exhibit A hereto;
NOW THEREFORE, in consideration of the mutual covenants and
agreements herein contained and of the loans, extensions of
credit and commitments hereinafter referred to, the parties
hereto agree as follows:

                            ARTICLE I
                 DEFINITIONS AND INTERPRETATIONS

Section 1.1.  Definitions.  The following terms shall have the
meanings assigned to them below whenever they are used in this
Agreement, unless the context clearly otherwise requires.  Except
where the context otherwise requires, words imparting the
singular number shall include the plural number and vice versa
and words imparting the masculine gender shall include the
feminine.  Capitalized terms contained but not otherwise defined
herein bear the meaning assigned to such terms in the Indenture.

"Agreement" means this Other International Loan Agreement.

"Borrower" is defined on page 1 of this Agreement.

"Applicable Federal Rate" has the meaning specified in Section
7872(f)(2) of the Code.

"Event of Default" or "Default" has the meaning specified in
Section 6.1.

"Indenture" is defined in the recitals of this Agreement.

"Interest Payment Date" has the meaning specified in Section 3.1.

"Interest Rate" means the rate of interest specified for each
Other International Loan in the Other International Note
evidencing such loan.  [Note:  Interest rate to be specified for
each Other International Loan to be the Applicable Federal Rate
in effect on the date on which such loan is made.]

"International Collateral Agent" has the meaning ascribed to such
term in the Indenture.

"Loan Payments" means the payments to be made by the Borrower
pursuant to Sections 3.1 and 3.2 and any redemption effected
pursuant to Section 3.3 of this Agreement.

"Maturity Date" means the Stated Maturity of the final
installment of principal on the Series A Bonds or such other date
as may be agreed to between PIC and the Borrower.

"Other International Loan" means a loan made by PIC to the
Borrower under this Agreement.

"Other International Note" means a note issued by the Borrower to
PIC evidencing an Other International Loan as provided in Section
2.1 of this Agreement.

"PIC" means the party defined as such on page 1 of this
Agreement.

"Redemption Amount" has the meaning specified in Section 3.3.

"Redemption Payment Date" has the meaning specified in Section
3.3.

"Trustee" means Bankers Trust Company, a New York banking
corporation, serving as trustee under the Indenture, or any
successor trustee.

Section 1.2.  Interpretations.  The table of contents and article
and section headings of this Agreement are for reference purposes
only and shall not affect its interpretation in any respect.
References in this agreement to "Sections" or "Articles" refer to
sections or articles of this Agreement.

                           ARTICLE II
                           THE LOANS

Section 2.1.  Loans.  Pursuant to and subject to the terms and
conditions of this Agreement, PIC shall make a loan in an amount
of [$____] (the "Required Other International Loan") and may from
time to time loan funds to the Borrower in amounts to be agreed
by PIC and the Borrower (each such loan, together with the
Required Other International Loan, an "Other International
Loan").  Each Other International Loan shall be evidenced by the
Borrower's creation and issuance of an Other International Note,
substantially in the form of Exhibit A attached hereto, payable
to the order of PIC.

Section 2.2.  Use Of Proceeds.  The Borrower may use the proceeds
of each Other International Loan for its general corporate
purposes or may on-lend such proceeds to non-U.S. Affiliates of
PEI that are developing, constructing, operating or owning
electric power generation projects (including businesses
substantially related thereto, such as a steam host affiliated
therewith) outside the U.S.

                           ARTICLE III
                          LOAN PAYMENTS


Section 3.1.  Interest Payments.  With respect to each Other
International Note then outstanding, the Borrower shall, subject
to the limitations of Section 3.5 hereof, make interest payments
in annual installments as provided therein (the date of each such
installment, an "Interest Payment Date"), in an aggregate amount
equal to the interest accrued from the preceding Interest Payment
Date coming due on such Interest Payment Date, calculated at the
Interest Rate, provided that on any Redemption Payment Date with
respect to any Other International Note, all interest accrued
from the most recent Interest Payment Date to such Redemption
Payment Date, as applicable to such Other International Note,
shall be due and payable and the interest due on the next
Interest Payment Date, if any principal amount remains
outstanding, shall be accrued from such Redemption Payment Date.
Interest shall be compounded as provided in the applicable Other
International Note and shall be based on a 365 day year.
Interest payments shall be made in U.S. dollars and, except in
the event of a redemption pursuant to Section 3.3, should be
remitted to PIC at the address specified for notices to PIC
herein, as such address may be changed from time to time pursuant
to the terms hereof.

Section 3.2  Principal Repayment.  Except as provided in Section
3.3 or Section 4.1, all Other International Loans and all accrued
and unpaid interest thereon shall be repaid in full in a single
installment on the Maturity Date.  Principal payments shall be
remitted to PIC in U.S. dollars at the address for notices to PIC
specified herein, as such address may be changed from time to
time.

Section 3.3.  Redemption by International Collateral Agent.  Upon
receipt by the International Collateral Agent of notice of an
International Redemption Event, and as contemplated under the
Indenture, the International Collateral Agent may effect a full
or partial redemption of the outstanding principal balance of
each and any Other International Note then outstanding.  Such
redemption shall be in the amount which is the least of (i) the
amount set forth in such notice, (ii) the amount that is equal to
the aggregate principal amount of all Other International Notes
outstanding (after giving effect to any other redemptions, if
any, required to be made of the Other International Notes on the
same date pursuant to the Indenture), or (iii) the total amount
contained in the International Accounts and Funds at such time
that such notice is received (the "Redemption Amount") and shall
be effected by the withdrawal by the International Collateral
Agent of funds equal to the Redemption Amount from the
International Accounts and Funds, in the order to priority
required pursuant to the Indenture, for transfer to the Trustee
for deposit in the U.S. Project Account.  The day on which such a
redemption is effected is a "Redemption Payment Date."  Interest
on the principal balance redeemed on any Other International Note
shall be due and payable to the International Collateral Agent on
any Redemption Payment Date pursuant to Section 3.1.

Section 3.4.  Nature of Obligations of the Borrower.  Until each
Other International Note has been paid or redeemed in full, the
obligations of the Borrower to pay the principal of and interest
on such Other International Note shall be absolute and
unconditional, irrespective of any rights of set-off, recoupment
or counterclaim the Borrower might otherwise have against PIC,
the International Collateral Agent or any other person or
persons, and the Borrower will not suspend or discontinue any
such payment or terminate this Agreement for any cause.

Section 3.5.  Usury.  Notwithstanding any provision of this
Agreement to the contrary, it is hereby agreed by and between PIC
and the Borrower that (i) in no event shall the interest
contracted for, charged, received, reserved or taken in
connection with any Other International Loan (including interest
on each Other International Note pursuant to Section 3.1 of this
Agreement together with any other costs or considerations that
constitute interest under any applicable law that are contracted
for, charged, received, reserved or taken pursuant to this
Agreement) exceed the maximum rate of non-usurious interest
allowed under applicable laws as presently in effect, and (ii) to
the extent allowed by such applicable laws as they may be amended
from time to time to change such maximum rate, any excess
interest provided for in this Agreement, any Other International
Note or otherwise, shall be canceled automatically as of the date
such maximum rate is exceeded or, if theretofore paid, shall be
credited on the principal amount of any Other International Note.

                           ARTICLE IV
                        SPECIAL COVENANTS

Section 4.1.  Representations of Borrower; Maintenance of
Corporate Existence.  The Borrower represents that it is duly
incorporated and existing under the laws of
_________________________, that it has duly accomplished all
conditions precedent necessary to be accomplished by it prior to
execution and delivery of this Agreement, that it is not in
default under any agreement or other instrument in any manner
that would impair its ability to carry out its obligations
hereunder, that it has power to enter into the transactions
contemplated by this Agreement, that it has been duly authorized
by all requisite corporate action to execute and deliver this
Agreement and that, until the entire amount of each Other
International Note outstanding shall be paid in full or redeemed
in full and all other obligations of the Borrower under this
Agreement are satisfied, the Borrower or its successor hereunder
will maintain its corporate existence.

Section 4.2.  Representations of PIC.  PIC represents that it is
duly incorporated and existing under the laws of the State of
Delaware, that it has duly accomplished all conditions precedent
necessary to be accomplished by it prior to execution and
delivery of this Agreement, that it is not in default under any
agreement, indenture or other instrument in any manner that would
impair its ability to carry out its obligations hereunder, that
it has power to enter into the transactions contemplated by this
Agreement, and that it has been duly authorized by all requisite
corporate action to execute and deliver this Agreement.

Section 4.3.  Removal of Liens.  If any lien, encumbrance or
charge of any kind based on any claim of any kind (including,
without limitation, any claim for income, franchise or other
taxes, whether federal, state, foreign or otherwise), shall be
asserted or filed against any amount paid or payable by the
Borrower under or pursuant to this Agreement or any order
(whether or not valid) of any court shall be entered with respect
to any such amount by virtue of any claim of any kind, in either
case so as to:

     (a)  interfere with the due payment of such amount, or

     (b)  result in the refusal of PIC or the International
Collateral Agent, as applicable, to make due application of such
amount because of its reasonable determination that liability
might be incurred if such due application were made, then the
Borrower will promptly take such action (including, but not
limited to, the payment of money) as may be necessary to prevent
or to nullify the cause or result of such interference or such
refusal, as the case may be.

Section 4.4.  Net Agreement.  This Agreement shall be deemed and
construed to be a "net agreement", and the Borrower shall during
its term pay absolutely net the Loan Payments and all other
payments required hereunder, free of any deductions, without
abatement, deduction or set-off other than those herein expressly
provided.

                            ARTICLE V
                 EVENTS OF DEFAULT AND REMEDIES


Section 5.1.  Enumeration of "Events of Default".  The term
"Event of Default" shall mean, whenever it is used in this
Agreement, any one or more of the following events:

     (a)  failure by the Borrower to pay when due in accordance
with 3.2 of this Agreement the portion of any Loan Payments
representing payment of the principal of any Other International
Note, which failure continues for 30 days from the giving of
notice by PIC to the Borrower of such non-payment; or

     (b)  failure by the Borrower to pay when due in accordance
with Sections 3.1 and 3.2 of this Agreement the portion of any
Loan Payments representing payment of interest on any Other
International Note, which failure continues for 270 days from the
giving of notice by PIC to Borrower of such nonpayment.

Section 5.2.  Remedies.  Whenever any Event of Default  referred
to in Section 5.1 shall have occurred and be continuing, PIC (if
the Borrower is the defaulting party) or the Borrower (if PIC is
the defaulting party) may take any action at law or in equity to
collect amounts then due and thereafter to become due, or to
enforce performance and observance of any obligation, agreement
or covenant of the defaulting party under this Agreement.

Section 5.3.  No Remedy Exclusive.  No remedy conferred upon or
reserved to PIC, the Borrower or the International Collateral
Agent by this Agreement is intended to be exclusive of any other
available remedy or remedies, but each and every such remedy
shall be cumulative and shall be in addition to every other
remedy given under this Agreement or now or hereafter existing at
law or in equity.  No delay or omission to exercise any right or
power accruing hereunder shall impair any such right or power or
shall be construed to be a waiver thereof, nor shall any single
or partial exercise of any other right, power or privilege, but
every such right and power may be exercised from time to time and
as often as may be deemed expedient.  In order to entitle the
International Collateral Agent to exercise any remedy reserved to
it in this Article, it shall not be necessary to give any notice
other than such notices as may be herein expressly required.
                                
                           ARTICLE VI
                             GENERAL


Section 6.1  Waiver of Rights.  Failure by PIC, the Borrower or
the International Collateral Agent to insist upon the strict
performance of any of the covenants and agreements contained in
this Agreement or to exercise any rights or remedies upon Default
shall not be considered a waiver or relinquishment of the right
to insist upon and to enforce by any appropriate legal remedy a
strict compliance by the defaulting party with all of the
covenants and conditions binding on it, or of the right to
exercise any such rights or remedies if such Default be continued
or repeated.

Section 6.2.  No Third-Party Beneficiaries.  This Agreement shall
not be deemed to create any right of subrogation or otherwise in
any person who is not a party hereto (other than the permitted
successors and assigns of a party) and shall not be construed in
any respect to be a contract in whole or in part for the benefit
of any third party (other than the permitted successors or
assigns of a party hereto).

Section 6.3.  Notices.  All notices or other communications
hereunder shall be in writing and shall be deemed to have been
given or made if delivered personally to the person who is to
receive the same or if mailed to such person by certified mail,
return receipt requested, postage prepaid (or another method
reasonably believed to provide actual notice if certified mail is
not then available), addressed:

if to PIC,     Panda Interfunding Corporation
               4100 Spring Valley Road, Suite 1001
               Dallas, Texas 75244

if to the Borrower, [PIC International Entity]

if to the International Collateral Agent,
     Bankers Trust Company Luxembourg S.A.
     [address] Luxembourg

Attention:     [Corporate Trust Department]

or, in each case, at such other address as may have been
designated most recently in writing by the addressee to the
parties; provided, however, that in order to be considered duly
made, a duplicate copy of any notice or other communication to
PIC, the Borrower, or the International Collateral Agent shall be
sent at the same time and in like manner to each of the others.
Whenever this Agreement provides for the delivery by PIC or the
Borrower of a notice or communication, the person receiving the
same shall be entitled to rely and act upon such notice or
communication if it is signed by an authorized representative or
any other authorized officer of PIC or the Borrower.

Section 6.4.  Counterparts, Amendments, Governing Law, Etc.  This
Agreement (a) may be executed in several counterparts, each of
which shall be deemed an original and all of which shall
constitute one and the same instrument; (b) may be modified or
amended only by an instrument in writing signed by an authorized
representative of each party hereto (or their
respective successors or assigns); and (c) SHALL BE GOVERNED, IN
ALL RESPECTS INCLUDING VALIDITY, INTERPRETATION AND EFFECT BY,
AND SHALL BE ENFORCEABLE IN ACCORDANCE WITH, THE LAWS OF THE
STATE OF NEW YORK WITHOUT GIVING EFFECT TO ANY APPLICABLE
PRINCIPLES OF CONFLICTS OF LAWS (OTHER THAN THE PROVISIONS OF
SECTION 5-1401 OF THE GENERAL OBLIGATION LAW OF THE STATE OF NEW
YORK).

In the event that any clause or provision of this Agreement shall
be held to be invalid by any court of competent jurisdiction, the
invalidity of such clause or provision shall not affect any of
the remaining provisions hereof.

Section 6.5.  Term of Agreement.  This Agreement shall remain in
full force and effect from the date of execution and delivery
hereof until terminated by mutual agreement of PIC and the
Borrower, each Other International Note has been paid or redeemed
in full and all other obligations of the Borrower hereunder are
satisfied.

IN WITNESS WHEREOF, PIC and the Borrower have caused this
Agreement to be signed in their behalf by their duly authorized
representatives as of the date set forth above.


[PIC International Entity]

     
     
By:_________________________
     Name:
     Title:

PANDA INTERFUNDING CORPORATION


By:_________________________
     Name:
     Title:

                            Exhibit A
     
     
                FORM OF OTHER INTERNATIONAL NOTE

Amount:  ___________     Dated:  ______________
FOR VALUE RECEIVED, [PIC International Entity], a
____________________________ (the "Borrower"), does hereby
promise to pay to the order of the PANDA INTERFUNDING
CORPORATION, a Delaware corporation (hereinafter called "PIC"),
at the location specified in the Other International Loan
Agreement hereinafter referenced in lawful money of the United
States of America, the principal sum of ______________
($_____________), and to pay interest on the unpaid principal
amount hereof, in like money, at such office at the following
rate:  [Applicable Federal Rate in effect on the date hereof]
compounded [         ] (the "Interest Rate"), on the following
days (each an "Interest Payment Date"):  [one Interest Payment
Date per year].

    ALL SUMS paid hereon shall be applied first to the satisfaction
of accrued interest and the balance to the unpaid principal.
Principal on this Other International Note is due and payable on
the Maturity Date in the amounts and on the dates specified in
Section 3.2 of the Other International Loan Agreement.  Interest
on the Other International Note is due and payable on each
Interest Payment Date, on each Principal Payment Date, and on
each Redemption Payment Date in the amounts and at the rate
specified herein.  Principal on this Other International Note is
subject to redemption on the date specified in Section 3.3 of the
Other International Loan Agreement.

     THIS NOTE is one of the Other International Notes referred
to in the Other International Loan Agreement ("Other
International Loan Agreement") dated as of July 31, 1996 by and
between the Borrower and PIC, and is subject to, and is executed
in accordance with, all of the terms, conditions and provisions
thereof, including those respecting prepayment, all as provided
in the Other International Loan Agreement.  Capitalized terms
used and not otherwise defined in this Note shall have the
meaning given to such terms in the Other International Loan
Agreement.

    THIS NOTE is a contract made under and shall be construed in
accordance with and governed by the laws of the State of New
York.

[PIC International Entity]

By:_________________________
     Name:
     Title:

                                
                                
                                
                                
                           SCHEDULE I
                                
               FORM OF COLLATERAL AGENCY AGREEMENT
                                
          [SEE ATTACHED EXHIBIT 4.07 ATTACHED HEREWITH]
                                




                           SCHEDULE II
                                
                    SUBORDINATION PROVISIONS
                                
                                
                                
All capitalized terms used herein and not otherwise defined
herein shall have the meanings ascribed thereto in the Trust
Indenture, dated as of July 31, 1996 (as amended, supplemented or
modified from time to time, the "Indenture") among Panda  Funding
Corporation ("Panda Funding"),  Panda Interfunding Corporation
("PIC") and Bankers Trust Company, as Trustee (in such capacity,
the "Trustee").

[NAME OF SUBORDINATED LENDER] (together with  its successors and
assigns, the "Subordinated Lender") hereby agrees for the benefit
of the Holders of the Bonds and the Trustee that all  [DESCRIBE
SUBORDINATED LIABILITIES] (the "Subordinated Obligations") are
and shall be junior and subordinate, to the extent and in the
manner set forth hereinafter, in right of payment to the prior
indefeasible payment or satisfaction in full of all obligations
of Panda Funding under the Indenture and PIC under the PIC Notes
and the PIC Guaranty (collectively "Financing Liabilities"). In
furtherance thereof, each of the Trustee, and the Trustee acting
on behalf of the Holders of the Bonds, the Collateral Agent (as
defined in the Collateral Agency Agreement) and the Subordinated
Lender further agrees that:

     (a) (i) The Subordinated Lender shall not ask, demand, sue
for, take or receive from either Panda Funding or PIC, directly
or indirectly, in cash or other property or by setoff or in any
manner (including, without limitation, from or by way of the
Collateral or any guaranty of payment or performance), payment of
all or any of the Subordinated Obligations unless and until all
the Financing Liabilities shall have been paid or otherwise
satisfied in full in cash or Cash Equivalents. For the purposes
of these provisions, the Financing Liabilities shall not be
deemed to have been paid or satisfied in full until those
Financing Liabilities shall have been indefeasibly so paid to the
Secured Parties (after the passage of any relevant preference
periods).

          (ii) Upon any distribution of all or any of the assets
of Panda Funding or PIC to creditors of Panda Funding or PIC, as
the case may be, upon the dissolution, winding up, liquidation,
arrangement, reorganization or composition of Panda Funding or
PIC, as the case may be, whether in any bankruptcy,  insolvency,
arrangement,  reorganization, receivership or similar proceedings
or upon an assignment for the benefit of creditors or any other
marshalling of the assets and liabilities of Panda Funding or
PIC, as the case may be, or otherwise, any payment or
distribution of any kind  (whether in cash, property or
securities) which otherwise would be payable or deliverable upon
or with respect to the Subordinated Obligations shall be paid or
delivered directly to the Collateral Agent for application (in
the case of cash) to or as Collateral (in the case of non-cash
property or securities) for the payment or prepayment of
Financing Liabilities until the Financing Liabilities have been
paid in full in cash or Cash Equivalents.

          (iii)   Each of the Holders of the Bonds and the
Trustee may demand specific performance of these terms of
subordination, whether or not Panda Funding or PIC, as the case
may be, shall have complied with any of the provisions hereof
applicable to them at any time when the Subordinated Lender shall
have failed to comply with any of such provisions applicable to
it. The Subordinated Lender hereby irrevocably waives any defense
based on the adequacy of a remedy at law, which might be asserted
as a bar to such remedy of specific performance.

          (iv) So long as any of the Financing Liabilities shall
remain unpaid or otherwise unsatisfied, the Subordinated Lender
shall not commence or join with any creditor other than the
Collateral Agent in commencing any proceeding referred to in
subsection (ii) above for the payment of any amounts which
otherwise would be payable or deliverable upon or with respect to
the Subordinated Obligations. The foregoing provisions regarding
subordination are for the benefit of the Holders of the Bonds and
the Trustee and shall be enforceable by them directly against the
Subordinated Lender, and neither the Holders of the Bonds nor the
Trustee shall be prejudiced in its right to enforce subordination
of any of the Subordinated Obligations by any act or failure to
act by Panda Funding or PIC, as the case may be, or anyone in
custody of its assets or property.

Notwithstanding anything to the contrary contained in the
foregoing provisions, the Subordinated Lender may receive
Distributions in respect of the Subordinated Obligations from the
Panda Funding or PIC from or amounts on deposit in or available
for deposit in the Distribution Funds; provided that if the
Subordinated Lender is the Letter of Credit Provider, such
Subordinated Lender shall also be entitled to fees from amounts
on deposit in the PIC Expense Fund.

     (b)  So long as any Secured Obligations (as defined in the
Collateral  Agency Agreement) remain  outstanding, the following
provisions shall apply:

          (i)  If a Default or Event of Default shall have
occurred and be continuing, the Collateral Agent, on behalf of
the Secured Parties, shall be permitted and is hereby authorized
to take any and all actions to exercise any and all rights,
remedies and options which it may have under the Security
Documents or the Collateral Agency Agreement.

          (ii) Until the payment in full in cash or Cash
Equivalents of all Financing Liabilities, the Subordinated Lender
shall not, without the prior written consent of the Trustee, on
behalf of each of the Holders of the Bonds, (A) exercise any
rights or enforce any remedies or assert any claim with respect
to the Collateral, (B) seek to foreclose any Lien on or sell the
Collateral, or (C) take any  action, directly or indirectly, or
institute any proceedings, directly or indirectly, with respect
to any of the foregoing.

          (iii) The Subordinated Lender hereby waives:

               (A) notice of the existence, creation or non-
payment of all or any of the Financing Liabilities and (B) to the
fullest extent permitted by law, any right it may have to require
the Collateral Agent to marshall assets.

     (c)  The Holders of the Bonds or the Trustee may, at any
time and from time to time, without any consent of or notice to
the Subordinated Lender and without impairing  or

releasing the obligations of the Subordinated Lender:

          (i) amend in any manner any agreement under which any
of the Financing Liabilities is outstanding in accordance with
the terms thereof; (ii) sell, exchange, release, not perfect and
otherwise deal with any property at any time pledged, assigned or
mortgaged to secure the Financing Liabilities in accordance with
the Security Documents; (iii) release anyone liable in any manner
under or in respect of the Financing Liabilities; (iv) exercise
or refrain from exercising any rights against Panda Funding or
PIC, as the case may be, and others; and (v) apply any sums from
time to time received to payment  or satisfaction of the
Financing

Liabilities; provided that if the Letter of Credit Provider is
the Subordinated Lender, neither the holders of the Bonds nor the
Trustee shall reduce the order of priority of the PIC Expense
Fund in Section 4.2 of the Indenture without the prior written
consent of the Subordinated Lender.

_______________________________

Check applicable box

                                                       APPENDIX A

          The  definitions stated herein shall equally  apply  to
both the singular and plural form of the terms defined.

          "Act" when used with respect to any Holder, shall  have
the meaning ascribed thereto in Section 1.4 of the Indenture.

          "Additional Projects Contract" shall mean that  certain
Additional Projects Contract dated as of July 31, 1996 among PEI,
PEC and PIC, as the same may be modified and supplemented and  in
effect from time to time.

          "Affiliate" of another Person shall mean (a) any Person
directly or indirectly owning, controlling, or holding with power
to  vote  25 percent or more of the outstanding Voting  Stock  of
such  other  Person; (b) any Person 25 percent or more  of  whose
outstanding  Voting  Stock  is  directly  or  indirectly   owned,
controlled, or held with power to vote, by such other Person; (c)
any Person directly or indirectly controlling, controlled by,  or
under  common  control with, such other Person; or  (d)  if  such
other  Person  is  an investment company, any investment  adviser
thereof or any investment company advised by such advisor.

          "Agent Members" shall have the meaning ascribed thereto
in Section 2.9 of the Indenture.

          "Annual  Letter  of Credit Fee" shall mean  the  annual
fee, or the cumulative fee charged over one year, charged by  the
Letter of Credit Provider.

          "Applicable  Distribution Certificate" shall  have  the
meaning ascribed thereto in Section 7.1(e) of the Indenture.

          "Authenticating Agent" shall mean any Person acting  as
Authenticating  Agent  under the Indenture  pursuant  to  Section
10.11 thereof.

          "Authorized   Agent"  shall  mean  any  Paying   Agent,
Authenticating  Agent  or  Security  Registrar  or  other   agent
appointed by Panda Funding or the Trustee, as the case may be, in
accordance  with the Indenture to perform any function  that  the
Indenture authorizes the Trustee or such agent to perform.

          "Authorized  Representative" shall  mean  as  to  Panda
Funding, PIC or the Consolidating Engineer, the Person or Persons
authorized  to  act  on behalf of such entity  by  its  Board  of
Directors  or any other governing body of such entity  for  which
the  Trustee  shall have received an incumbency certificate  with
specimen signatures.

          "Authorized  Signatory" shall mean any officer  of  the
Trustee  or any other individual who shall be duly authorized  by
appropriate  corporate  action on the  part  of  the  Trustee  to
authenticate Bonds.

          "Available  Amounts" shall mean,  as  of  any  date  of
determination,  amounts  held in the  Extraordinary  Distribution
Accounts  and the Mandatory Redemption Accounts, as the case  may
be,  that  have  not  been set aside and  reserved  to  effect  a
redemption as specified in a Company Order given on or  prior  to
such date.

          "Board of Directors" shall mean, when used with respect
to  a corporation, the board of directors of such corporation, or
any  committee of that board duly authorized to act for it  under
any Transaction Document.

          "Board  Resolution" shall mean a copy of  a  resolution
certified  by  the Secretary or an Assistant Secretary  of  Panda
Funding or PIC, as the case may be, to have been adopted  by  the
Board  of Directors of Panda Funding or PIC, as the case may  be,
and  to  be  in  full  force  and effect  on  the  date  of  such
certification, and delivered to the Trustee.

          "Bonds" shall have the meaning ascribed thereto in  the
recitals of the Indenture.

          "Business  Day"  shall mean any day other  than  (i)  a
Saturday or Sunday or (ii) a day on which commercial banks in New
York, New York, Dallas, Texas, or any city in which the Trustee's
Corporate  Trust  Office  or  the Collateral  Agents's  principal
office  or, at any time when funds are on deposit in any  of  the
International Accounts and Funds, or the International Collateral
Agent's  principal office are located, are authorized or required
to be closed.

          "Capital Lease" shall mean any lease of property,  real
or  personal, which in accordance with GAAP, would be required to
be capitalized on the balance sheet of the lessee thereof.

          "Capital Stock" shall mean, with respect to any Person,
any  and  all shares, interests, participations, rights or  other
equivalents in the equity interests (however designated) in  such
Person,  and  any rights (other than debt securities  convertible
into  an  equity interest), warrants or options exercisable  for,
exchangeable for or convertible into such an equity  interest  in
such Person.

          "Capitalized  Interest  Deficiency"   shall  have   the
meaning ascribed thereto in Section 4.4 of the Indenture.

          "Capitalized  Interest  Fund"  shall  mean   the   fund
entitled  "Capitalized Interest Fund" described in and maintained
by the Trustee pursuant to Article IV of the Indenture.

          "Capitalized  Interest  Fund  Termination  Certificate"
shall  have  the meaning ascribed thereto in Section 4.4  of  the
Indenture

          "Capitalized Interest Requirement" shall mean an amount
equal  to the aggregate amounts required to be on deposit in  the
Capitalized Interest Fund on any date as set forth in all  Series
Supplemental Indentures, as the same may be reduced  pursuant  to
Section 4.4(e) of the Indenture.

          "Cash  Available for Distribution" shall mean, for  any
period,  Total  Cash  Flow  from  all  Project  Entities   on   a
consolidated  basis  less  (i) regularly  scheduled  payments  of
principal  and  interest  on  Project  Debt,  (ii)  additions  to
reserves  required  by Project Agreements, (iii)  Trustee's  fees
under  the Indenture,  plus interest earned on reserves  required
by  Transaction Documents entered into by PIC, and (iv)  the  NNW
Participation  Interest  that at the  time  of  determination  is
available to be legally distributed from the Project Entities  to
the  PIC Entities without contravention of any Project Agreement;
provided  that Cash Available for Distribution shall not  include
any   Extraordinary  Financial  Distributions  and  distributions
received as a result of Mandatory Redemption Events.

          "Cash  Available from Operations" shall mean,  for  any
period,  Total  Cash  Flow  from  all  Project  Entities   on   a
consolidated  basis prior to all Consolidated Debt Service,  less
(i)  additions  to reserves required by Project Agreements,  (ii)
Trustee's  fees  under  the Indenture, plus  interest  earned  on
reserves  required by Transaction Documents entered into  by  PIC
and  (iii)  the  NNW Participation Interest; provided  that  Cash
Available   from  Operations  shall  not  include   Extraordinary
Financial Distributions and distributions received as a result of
Mandatory Redemption Events.

          "Change  of Control" shall mean the occurrence  of  any
event  or series of events by which:  (a) any "person" or "group"
(as  such  terms  are used in Sections 13(d)  and  14(d)  of  the
Exchange Act) is or becomes the "beneficial owner" (as defined in
Rule  13d-3  under the Exchange Act), directly or indirectly,  of
more  than  50%  of  the  total Voting  Stock  of  PIC;  (b)  PIC
consolidates  with or merges into another person  or  any  person
consolidates  with,  or  merges into,  PIC,  in  any  such  event
pursuant  to a transaction in which the outstanding Voting  Stock
of PIC is changed into or exchanged for cash, securities or other
property,  other  than  any  such  transaction  where   (i)   the
outstanding Voting Stock of PIC is changed into or exchanged  for
Voting  Stock  of  the  surviving or  resulting  person  that  is
Qualified Capital Stock and (ii) the holders of the Voting  Stock
of  the  Company  immediately  prior  to  such  transaction  own,
directly  or indirectly, not less than a majority of  the  Voting
Stock of the surviving or resulting person immediately after such
transaction; (c) PIC, either individually or in conjunction  with
one  or  more  of  its  Subsidiaries,  sells,  assigns,  conveys,
transfers,  leases or otherwise disposes of, or the  Subsidiaries
of PIC sell, assign, convey, transfer, lease or otherwise dispose
of,  all  or substantially all of the properties of PIC  and  its
Subsidiaries,  taken as a whole (either in one transaction  or  a
series of related transactions), including Capital Stock of  such
Subsidiaries,  to  any Person (other than PIC or  a  Wholly-Owned
Subsidiary of PIC); or (d) the liquidation or dissolution of PIC.

          "Change  of  Control  Notice" shall  have  the  meaning
ascribed thereto in Section 7.32 of the Indenture.

          "Change  of  Control  Offer"  shall  have  the  meaning
ascribed thereto in Section 7.32 of the Indenture.

          "Change  of  Control  Purchase Price"  shall  have  the
meaning ascribed thereto in Section 7.32 of the Indenture.

          "Code" shall mean the Internal Revenue Code of 1986, as
amended.

          "Collateral"  shall  mean  all  of  the  Property   and
interests in Property now owned or hereafter acquired in or  upon
which  a  Lien has been or is purported or intended to have  been
granted   to  the  Collateral  Agent  pursuant  to  the  Security
Documents.

          "Collateral Agency Agreement" shall mean the Collateral
Agency  Agreement dated as of July 31, 1996 among the  Collateral
Agent,  the  Trustee, Panda Funding, PIC, PEC and the  Letter  of
Credit Provider (when and if a Letter of Credit is provided),  as
the  same  shall be modified and supplemented and in effect  from
time to time.

          "Collateral Agent" shall mean Bankers Trust Company,  a
New  York  banking corporation, together with its successors,  as
collateral agent pursuant to the Collateral Agency Agreement.

          "Collateral  Agent's Security Rights"  shall  mean  the
Collateral  Agent's  security rights with respect  to  Collateral
pursuant to the Security Documents.

          "Commercial Operations" shall mean, with respect  to  a
Project, (i) the completion of construction and testing  and  the
functioning  of  such  Project  and  (ii)  the  satisfaction  and
discharge of all completion requirements of, and commencement  of
regular  capacity  or  reservation payments under  the  purchase,
transportation  or  other  off-take or  use  contracts  for  such
Project.

          "Company  Request"  and  "Company  Order"  shall  mean,
respectively, a written request or order signed in  the  name  of
Panda  Funding  or  PIC  by its President  or  one  of  its  Vice
Presidents,  and  by  its Treasurer, Secretary,  or  one  of  its
Assistant  Treasurers or Assistant Secretaries, and delivered  to
the Trustee.

          "Consolidated Debt Service" shall mean, for any period,
the  PIC  Debt  Service  plus scheduled  principal  and  interest
payments on all Project Debt.

          "Consolidated Debt Service Coverage Ratio" shall  mean,
as  of any date of determination, the ratio of (i) Cash Available
from  Operations during the relevant period to (ii)  Consolidated
Debt Service for such period; provided, however, that at any time
that  PIC holds Project Interests in more than four (4) Projects,
then  the Consolidated Debt Service Coverage Ratio shall  not  be
applied in respect of any event or requirement.

          "Consolidating  Engineer"  shall  mean  ICF   Resources
Incorporated, a Florida corporation, or its Eligible Successor.

          "Corporate  Trust  Office"  shall  mean  the  principal
office  of  the Trustee at which at any particular time corporate
trust business of the Trustee shall be administered, which at the
date  of this Indenture is at 4 Albany Street, New York, New York
10006,  or such other office as may be designated by the  Trustee
to  Panda  Funding, PIC and each Holder, at the expense of  Panda
Funding and PIC.

          "Debt"  of  any Person shall mean at any date,  without
duplication,  (i)  all obligations of such  Person  for  borrowed
money,  (ii) all obligations of such Person evidenced  by  bonds,
debentures,  notes  or  other  similar  instruments,  (iii)   all
obligations of such Person to pay the deferred purchase price  of
property  or services, (iv) all obligations under Capital  Leases
of  such Person, (v) all Debt of others secured by a Lien on  any
asset of such Person, whether or not such Debt is assumed by such
Person, (vi) all Debt of others to the extent Guaranteed by  such
Person, (vii) all obligations under letters of credit issued  for
the account of such Person, (viii) all obligations of such Person
under  trade or bankers' acceptances and (ix) all obligations  of
such Person under any Interest Rate Protection Agreement.

          "Debt   Service  Deficiency"  shall  have  the  meaning
ascribed thereto in Section 4.3 of the Indenture.

          "Debt  Service Fund" shall mean the fund entitled "Debt
Service Fund" described in and maintained by the Trustee pursuant
to Article IV of the Indenture.

          "Debt  Service  Reserve  Deficiency"  shall  have   the
meaning ascribed thereto in Section 4.5 of the Indenture.

          "Debt  Service  Reserve  Fund"  shall  mean  the   fund
entitled  "Debt Service Reserve Fund" described in and maintained
by the Trustee pursuant to Article IV.

          "Debt  Service Reserve Requirement" shall mean, on  the
closing date for the initial series of Bonds, an amount equal  to
$6,413,483.00,  and, except as may be otherwise provided  in  any
Series  Supplemental Indenture, at any time thereafter, an amount
equal  to  the scheduled principal and interest payments  on  the
Bonds  created by such Series Supplemental Indenture due pursuant
to  the  Indenture  during  the twelve-month  period  immediately
following  the date of determination, except that, if  less  than
twelve  months  remain before the Final Stated  Maturity  of  the
Bonds,  then  an  amount  equal to the  scheduled  principal  and
interest payments on the Bonds due pursuant to the Indenture  for
such  period shall be maintained; provided that the Debt  Service
Reserve  Requirement, as determined at any time, shall be reduced
by the amount then on deposit in the Capitalized Interest Fund in
respect  of  interest payments scheduled to be  made  during  the
twelve-month   period   immediately   following   the   date   of
determination.

          "Default"  shall  mean,  as used  in  relation  to  the
Indenture or the PIC Notes, an Event of Default thereunder or  an
event which with notice or lapse of time or both would become  an
Event of Default thereunder.

          "Depository"  shall mean The Depository Trust  Company,
its nominees and their respective successors.

          "Disqualified  Capital Stock" shall  mean  any  Capital
Stock  that,  either by its terms, by the terms of  any  security
into  which  it is convertible or exchangeable or by contract  or
otherwise,  is, or upon the happening of an event or  passage  of
time  would be, required to be redeemed or repurchased  prior  to
the  Final Stated Maturity of the Bonds or is redeemable  at  the
option  of  the  holder thereof at any time prior to  such  Final
Stated Maturity, or is convertible into or exchangeable for  debt
securities at any time prior to such Final Stated Maturity.

          "Distribution  Certificate"  shall  have  the   meaning
ascribed thereto in Section 7.15 of the Indenture.

          "Distribution  Funds" shall mean the U.S.  Distribution
Fund and the International Distribution Fund.

          "Distribution  Suspense  Funds"  shall  mean  the  U.S.
Distribution  Suspense  Fund  and the International  Distribution
Suspense Fund.

          "Distributions" shall have the meaning ascribed thereto
in Section 7.15 of the Indenture.

          "Dollars" and "$" shall mean lawful money of the United
States.

          "Duff  & Phelps" shall mean Duff & Phelps Credit Rating
Co.

          "Eligible   Successor"  shall  mean   any    nationally
recognized   independent  engineering  firm  or  any   nationally
recognized   independent  consulting  firm  with   expertise   in
engineering and financial analysis that is selected  by  PIC  and
not objected to by the Trustee within ten (10) days after receipt
of notice of such selection (which firm shall make the statements
contemplated by Section 4.11(d) of the Indenture).  For  purposes
of  the foregoing, a Person shall be considered "independent"  if
from  the  date which was six months prior to the  date  of  such
instrument,  neither such Person nor any Member  of  such  Person
(i)  had,  or  was  committed to acquire,  any  direct  financial
interest  or material indirect financial interest in PIC  or  any
Affiliate  thereof  or  (ii)  was, or  will  be  connected  as  a
promoter,  underwriter,  voting  trustee,  director,  officer  or
employee  of PIC or any Affiliate thereof.  "Member"  shall  mean
(a)  all  partners, shareholders or other Persons holding  5%  or
more  of the capital stock and other principals of the applicable
Person,  (b) any professional employee of the Person involved  in
providing  any  professional service  to  PIC  or  any  Affiliate
thereof  and  (c)  any  professional employee  having  managerial
responsibilities  and located in an office of such  Person  which
will  participate in a significant portion of the services to  be
performed by such Person.

          "Event of Default" as used in relation to the Indenture
shall  have  the meaning ascribed thereto in Section 9.1  of  the
Indenture.

          "Event  of  Loss" shall mean an event  which  causes  a
requisition  of  title to a Project or all  or  a  portion  of  a
Project  to  be  condemned,  damaged, destroyed,  confiscated  or
rendered unfit for normal use for any reason whatsoever.

          "Exchange  Act" shall mean the Securities and  Exchange
Act of 1934, as amended.

          "Extraordinary  Distribution Accounts" shall  mean  the
U.S.  Extraordinary  Distribution Account and  the  International
Extraordinary Distribution Account.

          "Extraordinary Financial Distribution" shall  mean  all
distributions and other amounts received by PIC, any PIC  Entity,
or  any  Person on behalf of PIC or any PIC Entity,  directly  or
indirectly,  in  respect  of any of the Projects  (including  all
distributions from Project Entities directly or indirectly to PIC
or  any  PIC  Entity),  net  of related  unreimbursed  costs  and
expenses which are attributable to or incurred by PIC or any  PIC
Entity, that may be legally distributed or paid to PIC or any PIC
Entity  without contravention of any Project Agreement, resulting
or  arising  out of (i) settlements, judgments or other  payments
received  in  respect  of  a  Project  in  connection  with   any
litigation, arbitration or similar proceeding at law or in equity
or  any administrative proceeding, except to the extent that  any
such  proceeding  is  in connection with a  Mandatory  Redemption
Event, (ii) any monies released from an escrow or similar account
established by or on behalf of a Project in connection  with  the
financing or contractual arrangements of such Project (other than
(A) monies held in an escrow or similar account established under
the Project's financing arrangements for the purpose of governing
the  disbursement  of  such Project's revenue  either  before  or
subsequent to a default by a Project under any of such  Project's
contractual obligations, (B) monies held in operating or  similar
reserve  accounts established for Project operating contingencies
and  funded  out  of the Project's operating cash  flow  and  (c)
monies  held  in  an escrow or similar account as a  construction
contingency  or for the payment of development or similar  fees),
(iii)  any buy-out or settlement of a contract to which a Project
is a party or (iv) any transaction that results in the receipt of
cash   or  other  property  upon  the  sale,  transfer  or  other
disposition  (other  than as set forth in clause  (iii)  of  this
definition) of any contractual rights of a Project except to  the
extent  that  such transaction is in connection with a  Mandatory
Redemption Event.

          "Federal  Bankruptcy Code" shall mean Title 11  of  the
United States Code or any other federal bankruptcy code hereafter
in effect.

          "Final  Stated Maturity" shall mean, as of any date  of
determination,  the  latest  Stated Maturity  of  any  Bond  then
Outstanding.

          "Future Ratio Determination Period" shall mean,  as  of
the  date of determination, each of the following: (i) the period
beginning with the date of determination through December  31  of
that  calendar  year; (ii) each period consisting of  a  calendar
year  thereafter through the calendar year immediately  prior  to
the  calendar year in which the Final Stated Maturity occurs  and
(iii)  the period thereafter beginning with January 1 and  ending
with the Final Stated Maturity.

          "GAAP"  shall  mean, as of any date  of  determination,
generally  accepted accounting principles then in effect  in  the
United States of America.

          "GAAP  Reserves" shall mean, with respect to  any  item
which is the subject of a Good Faith Contest, accounting reserves
which are established and maintained pursuant to GAAP.

          "Global  Bonds" shall have the meaning ascribed thereto
in Section 2.5 of the Indenture.

          "Good  Faith Contest" means the contest of an item  if:
(i) the item is diligently contested in good faith by appropriate
proceedings timely instituted, GAAP Reserves are established  and
maintained  to  the extent required by GAAP with respect  to  the
contested  item  and,  during the period  of  such  contest,  the
enforcement of any contested item is effectively stayed; or  (ii)
the  failure to pay or comply with the contested item during  the
period of such contest could not reasonably be expected to result
in a Material Adverse Change.

          "Governmental   Approval"   shall    mean    (i)    any
authorization,   consent,  approval,  license,  ruling,   permit,
certification,  exemption,  filing,  variance,  order,  judgment,
decree  or publication of, by or with, (ii) any notice to,  (iii)
any  declaration of or with or (iv) any registration by or  with,
any Governmental Authority required to be obtained or made.

          "Government  Authority" shall mean any  nation,  state,
sovereign,  municipal, local, territorial, or other  governmental
subdivision,  department,  commission,  board,  bureau,   agency,
regulatory authority, instrumentality, judicial or administrative
body, domestic or foreign.

          "Government   Rule"  shall  mean  any   statute,   law,
regulation,  ordinance,  rule, judgment, order,  decree,  permit,
concession,   grant,   franchise,   code,   license,   directive,
guideline, policy or rule of common law, requirement of, or other
governmental   restriction  or  any  judicial  or  administrative
interpretation thereof by a Governmental Authority, including any
judicial  or administrative order, consent decree or judgment  or
similar  form  of  decision  of  or  determination  by,  or   any
interpretation or administration of any of the foregoing by,  any
Governmental Authority, whether now or hereafter in effect.

          "Guaranty"  by  any  Person shall  mean  any  guaranty,
surety,  note  or other obligation, contingent or  otherwise,  of
such Person directly or indirectly guaranteeing in any manner any
Debt  or  other  obligation  of any  other  Person  and,  without
limiting the generality of the foregoing, any obligation,  direct
or  indirect,  contingent or otherwise, of such Person:   (i)  to
purchase  or pay (or advance or supply funds for the purchase  or
payment  of)  such Debt or other obligation (whether  arising  by
virtue of partnership arrangements, by agreement to keep-well, to
purchase assets, goods, notes or services, to take-or-pay, or  to
maintain  financial  statement  conditions  or  otherwise);  (ii)
entered into for the purpose of assuring in any other manner  the
obligee  of such Debt or other obligation of the payment  thereof
or  to  protect such obligee against loss in respect thereof  (in
whole  or  in  part); or (iii) to reimburse any  Person  for  the
payment  by such Person under any letter of credit, surety,  note
or  other  guaranty issued for the benefit of such other  Person,
but  excluding (x) endorsements for collection or deposit in  the
ordinary  course  of business or (y) indemnity or  hold  harmless
provisions  included in contracts entered into  in  the  ordinary
course of business.  The term "Guaranty" or "Guaranteed" used  as
a verb shall have a correlative meaning.

          "Holder"  shall mean a Person in whose name a  Bond  is
registered in the Security Register.

          "Indenture" shall mean the Trust Indenture, dated as of
July  31,  1996  among  Panda Funding, PIC and  the  Trustee,  as
amended  or supplemented from time to time pursuant to the  terms
thereof.

          "Inflated" shall mean, as of any date, with respect  to
any  amount  of Dollars (which amount shall, for the purposes  of
this  definition, be deemed to be expressed in  January  1,  1996
Dollars), such amount of Dollars adjusted to reflect changes from
January  1,  1996  to  such date in the  Gross  National  Product
Implicit  Price Deflator as published from time to  time  in  the
United  States Department of Commerce Bureau of Economic Analysis
publication entitled "Survey of Current Business"; provided  that
such  Gross National Project Implicit Price Deflator as published
from  time  to  time is unavailable, the Gross  National  Project
Implicit Price Deflator shall mean an index, in substance similar
thereto, selected by the Fund.

          "Initial  Purchaser"  shall mean Jefferies  &  Company,
Inc., a Delaware corporation.

          "Institutional  Accredited  Investor"  shall  mean   an
institution  that is an "accredited investor"  as  that  term  is
defined  in  Rule 501(a)(1), (2), (3) or (7) under the Securities
Act.
          "Insurance   Proceeds"  shall  mean  all  amounts   and
proceeds  (including instruments) in respect of the  proceeds  of
any  casualty insurance policy or title insurance policy,  except
proceeds of delayed opening or business interruption insurance.

          "Interest Payment Date" shall mean the Stated  Maturity
of an installment of interest on any series of the Bonds.

          "Interest  Rate Protection Agreements" shall mean,  for
any  Person,  any  agreements  or options  providing  for  swaps,
ceiling  rates,  floor rates, contingent participation  or  other
hedging mechanisms with respect to the payment of interest.

          "International  Accounts  and  Funds"  shall  have  the
meaning ascribed thereto in Section 4.1(b) of the Indenture.

          "International   Collateral  Agent"  shall   mean   the
Trustee,  or   an  Affiliate  of the  Trustee  appointed  by  the
Trustee,   acting  in  its  capacity  as  agent   for   the   PIC
International Entities.

          "International Distribution Fund" shall mean  the  fund
entitled "International Distribution Fund" maintained in the name
of  the PIC International Entities and described in Article IV of
the Indenture.

          "International Distribution Suspense Fund"  shall  mean
the  fund  entitled  "International Distribution  Suspense  Fund"
described in and maintained by the International Collateral Agent
pursuant to Article IV of the Indenture.

          "International   Extraordinary  Distribution   Account"
shall  mean  the  account  entitled "International  Extraordinary
Distribution  Account"  described  in  and  maintained   by   the
International  Collateral Agent pursuant to  Article  IV  of  the
Indenture.

          "International Mandatory Redemption Account" shall mean
the account entitled "International Mandatory Redemption Account"
described in and maintained by the International Collateral Agent
pursuant to Article IV of the Indenture.

          "International Mandatory Redemption Event"  shall  have
the meaning ascribed thereto in Section 4.8 of the Indenture.

          "International Project Account" shall mean the  account
entitled  "International  Project  Account"  described   in   and
maintained  by  the  International Collateral Agent  pursuant  to
Article IV of the Indenture.

          "International  Project  Agreement"  shall   mean   any
contract, indenture or agreement entered into in connection with,
and  reasonably  necessary  for,  the  development,  acquisition,
construction,  financing, ownership or operation  of  a  Non-U.S.
Project,  including  fuel and other supply agreements  and  power
sales  and  other off-take agreements, guaranties of  payment  or
performance  and  security  agreements  related  to  any  of  the
foregoing.

          "International   Project   Debt"   shall    mean    any
indebtedness  created, incurred or assumed  by  an  International
Project Entity or secured by the assets of a Non-U.S. Project.

          "International  Project Distributions" shall  have  the
meaning ascribed thereto in Section 4.2 of the Indenture.

          "International  Project Entity" shall mean  any  Person
that is (i) directly or indirectly owned by a PIC Entity and (ii)
(A) that is the direct or indirect owner of a Non-U.S. Project or
(B)  that  is  obligated  under or a guarantor  of  International
Project  Debt or that has granted a security interest in  any  of
its  assets  (including Non-U.S. Project cash flows), other  than
the  capital stock of any of its Subsidiaries (and any  dividends
or  other  distributions  on  such  capital  stock  and  proceeds
therefrom),  to secure the payment of International Project  Debt
or the performance of any International Project Agreement.

          "International Redemption Event" shall  mean  an  event
requiring the redemption of Other International Notes.

          "Investment"  shall  mean, for  any  Person:   (i)  the
acquisition (whether for cash, Property of such Person,  services
or  securities  or  otherwise) of capital  stock,  bonds,  notes,
debentures,   joint  venture,  partnership  or  other   ownership
interests  or  other  securities  of  any  other  Person  or  any
agreement  to  make  any  such  acquisition  (including,  without
limitation, any "short sale" or any sale of any securities  at  a
time  when  such securities are not owned by the Person  entering
into such short sale), or (ii) the making of any deposit with, or
advance,  loan or other extension of credit to, any other  Person
(including  the purchase of Property from another Person  subject
to  an  understanding or agreement, contingent or  otherwise,  to
resell  such Property to such Person, but excluding (x) any  such
deposit, account receivable, advance, loan or extension of credit
representing the purchase price of goods or services sold in  the
ordinary course of business and (y) any deposit which constitutes
a Permitted Lien).

          "Investment  Company  Act" shall  mean  the  Investment
Company Act of 1940, as amended.

          "Letter  of  Credit" shall mean an irrevocable  standby
letter  of credit (a) issued by a commercial bank whose long-term
unsecured  debt  obligations are rated  (or  whose  bank  holding
company has long-term unsecured debt obligations rated) at  least
"A" by S&P or "A2" by Moody's (or an equivalent rating by another
nationally recognized credit rating agency of similar standing if
either of such corporations is not in the business of rating long-
term  obligations of commercial banks) at the time  of  issuance,
(b) with a minimum term of one year (or shorter period ending  on
or  after the Final Stated Maturity), (c) for the benefit of  the
Trustee,   (d)   which  shall  provide  that   no   reimbursement
obligations   or  payments  in  respect  of  interest   on   such
reimbursement   obligations  shall  be  made   out   of   Project
Distributions or any Collateral to the bank issuing  such  letter
of  credit  until  the  Holders have been  paid  all  outstanding
amounts  of principal and interest and other amounts due  on  the
Bonds  and  under  the Indenture in full, in  cash,  except  from
monies available in the Distribution Funds, and (e) providing for
the  amount  thereof to be available to the Trustee  in  multiple
drawings,  including a final drawing at any  time  within  thirty
(30)  days  prior to the expiration of such letter of credit  for
the  full face amount thereof in the event such letter of  credit
is  not renewed or substituted with one or more other Letters  of
Credit at such time, conditioned only upon presentation of  sight
drafts  accompanied by the applicable drawing certificate in  the
form attached to such letter of credit (and reasonably acceptable
in form to the Trustee).

          "Letter  of  Credit Provider" shall mean any commercial
bank  that  issues  a  Letter of Credit and that  enters  into  a
reimbursement  agreement  and a Collateral  Agency  Agreement  in
substantially  the form attached as Schedule I to the  Indenture,
provided that any required consents shall have been obtained.

          "Liens"  shall  mean  any  mortgage,  pledge,  security
interest,  hypothecation, collateral assignment, lien  (statutory
or other), or preference, priority or other security agreement or
payment  arrangement  or  encumbrance  of  any  kind  or   nature
whatsoever  which  has  the practical effect  of  constituting  a
security interest (including, without limitation, any conditional
sale  or  other  title retention agreement, any  financing  lease
having  substantially  the same economic effect  as  any  of  the
foregoing,  and the filing of any financing statement or  similar
instrument under the Uniform Commercial Code or comparable law of
any jurisdiction, domestic or foreign).

          "Mandatory  Redemption Accounts" shall  mean  the  U.S.
Mandatory  Redemption  Account and  the  International  Mandatory
Redemption Account.

          "Mandatory  Redemption Event" shall  have  the  meaning
ascribed thereto in Section 4.8 of the Indenture.

          "Material  Adverse Change" shall mean  (a)  a  material
adverse  change in the business, results of operations, condition
(financial  or  otherwise) or property  of  (1)  PIC,  (2)  Panda
Funding  (3) any PIC Entity, (4) any Project Entity  or  (5)  any
Project,  in  each case to the extent that such change  could  be
reasonably  expected to have a material adverse effect  on  Panda
Funding or its ability to make payment on the Bonds, or on PIC or
its  ability  to make payment on the PIC Notes or to perform  its
obligations under the PIC Guaranty or (b) any event or occurrence
of  whatever  nature, which in any case has  a  material  adverse
effect  on (A) the ability of PEC, PIC, Panda Funding or any  PIC
Entity  to  perform its obligations under any agreement governing
the   rights  and  obligations  of  such  entity,  including  any
Transaction Document, or any Project Entity's  ability to perform
its  obligations  under any agreement governing  the  rights  and
obligations of such entity, in each such case, to the extent that
such  event or occurrence could be reasonably expected to have  a
material adverse effect on Panda Funding or its ability  to  make
payment on the Bonds, or on PIC or its ability to make payment on
the  PIC  Notes  or  to  perform its obligations  under  the  PIC
Guaranty  or  (B)  the validity or priority of the  Trustee's  or
Collateral Agent's Lien on the Collateral.

          "Member" shall have the meaning ascribed thereto in the
definition  of  "Eligible  Successor"  in  Appendix  A   of   the
Indenture.

          "monies"shall  mean, with respect to any  International
Account  or  Fund  or  U.S. Account or Fund, cash  and  Permitted
Investments on deposit in such Account or Fund.

          "Monthly  Distribution  Date"  shall  mean  the   first
Business Day of each calendar month.

          "Moody's" shall mean Moody's Investors Service, Inc.
          "Non-U.S.  Projects" shall mean the Projects  owned  by
PIC  International Entities and located outside the United States
in  respect  of  which deferral of U.S. federal income  taxes  is
being sought.

          "NNW  Participation Interest" shall  mean  NNW,  Inc.'s
cash  flow participation in distributions from the Panda-Rosemary
Partnership.

          "Officer's   Certificate"  shall  mean  a   certificate
satisfying the requirements of Section 1.2 of the Indenture of an
Authorized Representative of either PIC or Panda Funding, as  the
case  may  be, and signed by the president or any vice  president
and by the treasurer, an assistant treasurer, the secretary or an
assistant secretary, of  PIC or Panda Funding, as applicable, and
delivered  to the Trustee or the International Collateral  Agent,
as the case may be.

          "Opinion  of Counsel" shall mean a written  opinion  of
counsel  satisfying  the  requirements  of  Section  1.2  of  the
Indenture  for  any reason either expressly referred  to  in  the
Indenture  or other counsel, which counsel and opinion  shall  be
reasonably  satisfactory to the Trustee and  which  may  include,
without limitation, counsel for Panda Funding or PIC, whether  or
not such counsel is an employee of any of them.

          "Other International Note" shall mean any loan to a PIC
International  Entity from PIC made pursuant to a loan  agreement
in the form of Exhibit H to the Indenture, which is not evidenced
by a PIC International Entity Note.

          "Outstanding", when used with respect to  Bonds,  shall
mean,  as  of  the  date of determination, all Bonds  theretofore
authenticated and delivered under the Indenture, except:

          (i)   Bonds  theretofore canceled  by  the  Trustee  or
     delivered to the Trustee for cancellation;

          (ii)   Bonds  or portions thereof deemed to  have  been
     paid  within the meaning of Section 6.3(a) of the Indenture;
     and

          (iii)    Bonds  that  have  been  exchanged  for  other
     securities  or securities in lieu of which other Bonds  have
     been  authenticated and delivered pursuant to this Indenture
     other  than  any Bonds in respect of which there shall  have
     been  presented to the Trustee proof satisfactory to it that
     such  Bonds are held by a bona fide purchaser in whose hands
     such Bonds constitute valid obligations of Panda Funding;

provided, however, that in determining whether the Holders of the
requisite  principal amount of Bonds outstanding have  given  any
request,  demand,  authorization, direction, notice,  consent  or
waiver  hereunder  or whether or not a quorum  is  present  at  a
meeting  of  Holders, Bonds owned by Panda  Funding,  PIC  or  an
Affiliate  of either thereof shall be disregarded and deemed  not
to be outstanding as provided in Section 1.4 of the Indenture.

          "Panda Funding" shall have the meaning ascribed thereto
in the first paragraph of the Indenture.

          "Panda  Funding  Security Agreement"  shall  mean  that
certain  Security  Agreement dated July 31,  1996  between  Panda
Funding   and  the  Collateral  Agent  which  provides  for   the
collateral assignment of all of Panda Funding's personal property
to the Collateral Agent.

          "Paying  Agent" shall mean any Person acting as  Paying
Agent pursuant to Section 10.11 of the Indenture.

          "Payment Date" shall mean a Principal Payment  Date  or
an Interest Payment Date.

          "PEC"  shall  mean  Panda Energy Corporation,  a  Texas
corporation.

          "PEC  Stock  Pledge  Agreement" shall  mean  the  Stock
Pledge  Agreement  dated  July  31,  1996  between  PEC  and  the
Collateral  Agent,  pursuant to which PEC  pledges  100%  of  the
capital stock of PIC to the Collateral Agent as Collateral.

          "PEI"  shall mean Panda Energy International,  Inc.,  a
Texas corporation.

          "Permitted Investments" shall mean:

          (i)   direct  obligations  of  the  United  States   of
     America,  or  of any agency or instrumentality  thereof,  or
     obligations  guaranteed  or  insured  as  to  principal  and
     interest by the United States of America or by any agency or
     instrumentality thereof; or

          (ii)   commercial paper or banker's acceptances  having
     (on the date of acquisition thereof) a rating from S&P of at
     least  "A-2"  or  from  Moody's of at  least  "P-2"  (or  an
     equivalent rating from another nationally recognized  credit
     rating agency if neither of such corporations is then in the
     business of rating commercial paper); or

          (iii)   certificates of deposit and other time deposits
     issued  by,  and  demand deposits with, any commercial  bank
     organized under the laws of the United States of America  or
     any  state  thereof or the District of Columbia  having  (or
     whose holding company has) on the date of such deposit long-
     termed  unsecured obligations rated "A" or better by S&P  or
     "A-2"  or  better by Moody's (or an equivalent  rating  from
     another nationally recognized credit rating agency if one or
     more  of  such corporations are not then in the business  of
     rating such obligations); or

          (iv)  debt securities denominated in Dollars and having
     (on  the  date of acquisition thereof) a rating  of  "A"  or
     better  by  S&P  or  "A-2"  or  better  by  Moody's  (or  an
     equivalent rating from another nationally recognized  credit
     rating agency if one or more of such corporations are not in
     the business of rating debt securities); or

          (v)  repurchase agreements with respect to (and secured
     by a pledge of) securities described in clause (i) above and
     entered  into with any commercial bank described  in  clause
     (iii)  above  or any securities broker-dealer of  recognized
     national standing; or
     
          (vi)   money  market or mutual funds sponsored  by  any
     securities broker-dealer of recognized national standing (or
     an Affiliate thereof), including funds for which the Trustee
     or  any  of its affiliates is investment manager or  advisor
     having an investment policy that requires substantially  all
     the  invested  assets  of  such  fund  to  be  invested   in
     Investments  described in any one or more of  the  foregoing
     clauses.

          "Permitted  Liens"  shall mean  Liens  permitted  under
Section 7.10 of the Indenture.

          "Person"    shall    mean    any    individual,    sole
proprietorship, corporation, partnership, joint venture,  limited
liability  company,  trust,  estate, unincorporated  association,
institution, Governmental Authority or any other entity.

          "Physical  Bonds"  shall  have  the  meaning   ascribed
thereto in Section 2.5 of the Indenture.

          "PIC"  shall  have the meaning ascribed to  it  in  the
first paragraph of the Indenture.

          "PIC   Debt  Service"  shall  mean,  for  any   period,
scheduled principal and interest payments on the Bonds.

          "PIC Debt Service Coverage Ratio" shall mean, as of any
date  of  determination,  the ratio of  (i)  Cash  Available  for
Distribution during the relevant period to (ii) PIC Debt  Service
for such period.

          "PIC Entity or Entities" shall mean one or more Persons
(i)  that are not Project Entities, (ii) 100% of the Voting Stock
or  other  voting equity interest of which is directly  owned  by
PIC,  other  than  any director's qualifying shares  mandated  by
applicable  Governmental Rule, and (iii) through which  PIC  owns
indirect interests in Project Entities.

          "PIC  Expense  Fund" shall mean the fund entitled  "PIC
Expense Fund" described in and maintained by the Trustee pursuant
to Article IV of the Indenture.

          "PIC Expenses Amount" shall mean for each calendar year
commencing  with  1997,  an amount equal  to  $300,000  (Inflated
annually commencing January 1, 1997 and adjusted as of January of
each  year ratably for each partial calendar year in which  Bonds
shall be Outstanding); provided, however, that this amount may be
increased  by  delivery  by PIC to the Trustee  of  an  Officer's
Certificate requesting such increase, provided further that  such
increase  during any calendar year shall not exceed  40%  of  the
amount in effect on January 1 of such calendar year..

          "PIC  Guaranty"  shall mean the guaranty  made  by  PIC
pursuant to Article XIII of the Indenture.

          "PIC  International Entities" shall mean  PIC  Entities
that own, through Project Entities, Non-U.S. Projects.

          "PIC International Entity Loan" shall mean any loan  by
PIC to a PIC International Entity of the proceeds of the issuance
of  a  series  of  Bonds  (issued by Panda  Funding  to  PIC  and
represented by a PIC Note), the payments on which are to be  made
from distribution from a Non-U.S. Project to be held by such  PIC
International Entity as part of the Project Portfolio.

          "PIC  International Entity Loan Agreement"  shall  mean
the loan agreement, substantially in the form of Exhibit E to the
Indenture, between the PIC International Entities and PIC.

          "PIC  International  Entity Note"  shall  mean  a  note
evidencing a PIC International Entity Loan.

          "PIC  International  Entity Security  Agreement"  shall
mean  the  Security Agreement(s), substantially in  the  form  of
Exhibit  F  to  the  Indenture, executed by a  PIC  International
Entity  in  favor  of  PIC,  as  the  same  may  be  modified  or
supplemented from time to time.

          "PIC  Loan  Agreement" shall mean the  Loan  Agreement,
dated July 31, 1996, between PIC and Panda Funding.

          "PIC  Note" shall have the meaning ascribed thereto  in
Section 3.1 of the Indenture.

          "PIC   Security  Agreement"  shall  mean  the  Security
Agreement  dated  July 31, 1996 between PIC  and  the  Collateral
Agent.

          "PIC  Stock  Pledge  Agreement" shall  mean  the  Stock
Pledge  Agreement  dated  July  31,  1996  between  PIC  and  the
Collateral Agent, pledging as Collateral (i) 60% of the stock  or
other  ownership interests of each PIC International  Entity  and
(ii)  100%  of  the stock or other ownership interests  of  Panda
Funding and each PIC U.S. Entity to the Collateral Agent.

          "PIC  U.S.  Entities"  shall mean  PIC  Entities  that,
through Project Entities, own U.S. Projects.

           "PIC  U.S.  Entity Guaranty" shall mean  that  certain
guaranty agreement, substantially in the form of Exhibit G to the
Indenture, among the PIC U.S. Entities and the Collateral Agent.

          "Place of Payment" when used with respect to the  Bonds
of any series shall mean the office or agency maintained pursuant
to Section 10.11 of the Indenture and such other place or places,
if any, where the principal of, and premium, if any, and interest
on  the  Bonds  of  such series are payable as specified  in  the
Series  Supplemental Indenture setting forth  the  terms  of  the
Bonds of such series.

          "Predecessor Bond" with respect to any particular Bond,
shall  mean any previous Bond evidencing all or a portion of  the
same  debt  as  that evidenced by such particular Bond;  for  the
purposes of this definition, any Bond authenticated and delivered
under  Section 2.9 of the Indenture in lieu of a lost,  destroyed
or  stolen Bond shall be deemed to evidence the same debt as  the
lost, destroyed or stolen Bond.

          "Principal Payment Date" shall mean the Stated Maturity
of an installment of principal on any series of the Bonds.

          "Private  Placement  Legend"  shall  mean  the   legend
initially  set  forth  on the Bonds in  the  form  set  forth  in
Section 2.8 of the Indenture.

          "Project" or "Projects" shall mean one or more electric
power  generation  projects (including  businesses  substantially
related thereto, such as a steam host affiliated therewith)  that
have  been or will be transferred to PIC or a PIC Entity pursuant
to the Additional Projects Contract.

          "Project  Accounts"  shall have  the  meaning  ascribed
thereto in Section 4.2 of the Indenture.

          "Project Agreements" shall mean U.S. Project Agreements
and International Project Agreements.

          "Project  Debt"  shall  mean  U.S.  Project  Debt   and
International Project Debt.

          "Project Distributions" shall have the meaning ascribed
thereto in Section 4.2 of the Indenture.

          "Project  Engineer" shall mean a nationally  recognized
engineering  firm  that  is  "independent"  (as  defined  in  the
definition  of  Eligible  Successors") and  provides  engineering
services for any Project.

          "Project Entity" shall mean a U.S. Project Entity or an
International Project Entity.

          "Project  Interests" shall mean an  equity  or  similar
ownership interest in a Project.

          "Project   Portfolio"  shall  mean  the  portfolio   of
Projects owned, directly or indirectly, by PIC.

          "Property" shall mean any right or interest  in  or  to
property or assets of any kind whatsoever, whether real, personal
or mixed and whether tangible or intangible.

          "Purchase  Agreement" shall mean the Purchase Agreement
dated  July  26,  1996  between Panda  Funding  and  the  Initial
Purchaser relating to the initial series of Bonds.

          "Qualified Capital Stock" shall mean, as to any Person,
any  and all Capital Stock of such Person other than Disqualified
Capital Stock.

          "Qualified   Institutional  Buyer"  has   the   meaning
attributed thereto in Rule 144A under the Securities Act.

          "Rating Agencies" shall mean Moody's, S&P  and  Duff  &
Phelps  or another nationally recognized credit rating agency  of
similar standing if any of the foregoing corporations is  not  in
the business of rating the subject of such rating.

          "Reaffirmation" shall mean, with respect to any  event,
a  confirmation by any two of the three Rating Agencies that then
maintain  a  rating  on the Bonds (all of which  Rating  Agencies
shall  be  requested to provide such confirmation) to the  effect
that  the rating of the Bonds in effect immediately prior to such
event will be maintained or improved after giving effect to  such
event.  The terms "Reaffirm" or "Reaffirmed" used as a verb shall
have correlative meaning.

          "Redemption  Date"  shall  have  the  meaning  ascribed
thereto in Section 8.2 of the Indenture.

          "Regular Record Date", for the Stated Maturity  of  any
Bond  of  a series, or for the Stated Maturity of any installment
of  principal thereof or payment of interest thereon, shall  mean
the  15th day (whether or not a Business Day) next preceding such
Stated Maturity, or any other date specified for such purpose  in
the  Series Supplemental Indenture relating to the Bonds of  such
series  or  in  the form of Bond of such series attached  to  the
Series  Supplemental  Indenture relating to  the  Bonds  of  such
series.

          "Regulation  S"  shall  mean  Regulation  S  under  the
Securities Act.

          "Requirement of Law" shall mean, as to any Person,  the
Certificate of Incorporation and by-laws or partnership agreement
or  other  organizational or governing documents of such  Person,
and any Government Rule applicable to or binding upon such Person
or  any  of its properties or to which such Person or any of  its
properties is subject, and, as to Panda Funding, PIC, PIC Entity,
Project Entity or the Projects, any Government Rule applicable to
or  binding on such entity or any properties of such entity or to
which  such  entity or any properties of such entity is  subject,
including,  without  limitation,  relevant  environmental   laws,
restrictive  land  use  covenants and zoning,  use  and  building
codes, laws, regulations and ordinances.

          "Responsible  Officer" when used with  respect  to  the
Trustee, shall mean any officer in the corporate trust and agency
group  (or any successor group) of the Trustee including  without
limitation,   any  vice  president,  assistant  vice   president,
assistant   secretary  or  any  other  officer  of  the   Trustee
customarily  performing functions similar to those  performed  by
any  of the above designated officers and also means with respect
to a particular corporate trust matter, any other officer to whom
such  matter  is  referred  because  of  his  knowledge  of   and
familiarity with the particular subject.

          "Rule 144A Information" shall have the meaning ascribed
thereto in Section 7.17 of the Indenture.

          "S&P  shall  mean Standard & Poor's Ratings Service,  a
division of The McGraw Hill Companies, Inc.

          "SEC" shall mean the Securities and Exchange Commission
of the United States or any successor agency or commission.

          "Secured  Parties"  shall  have  the  meaning  ascribed
thereto in the Collateral Agency Agreement.

          "Securities Act" shall mean the Securities Act of 1933,
as amended.

          "Security Documents" shall mean, collectively, (i)  the
Collateral  Agency  Agreement, (ii) the  Panda  Funding  Security
Agreement,  (iii) the PEC Stock Pledge Agreement,  (iv)  the  PIC
Stock  Pledge Agreement, (v) the PIC Security Agreement, and  all
financing  statements executed in connection therewith,  and  any
and all other agreements or instruments now or hereafter executed
by  Panda  Funding, PIC, any PIC Entity, PEC, PEI  or  any  other
Person  as security for the payment or performance of the Bonds.

          "Security  Register"  shall have the  meaning  ascribed
thereto in Section 2.8 of the Indenture.

          "Security  Registrar" shall mean any Person  acting  as
Security Registrar pursuant to Section 10.11.

          "Series Supplemental Indenture" shall mean an indenture
supplemental to the Indenture entered into by Panda Funding,  PIC
and  the  Trustee for the purpose of establishing, in  accordance
with the Indenture, the title, form and terms of the Bonds of any
series;  "Series  Supplemental Indentures" shall  mean  each  and
every Series Supplemental Indenture.

          "Special  Purpose Provisions" shall mean provisions  in
the  Certificate of Incorporation or other charter  documents  of
Panda Funding, PIC or any PIC Entity (i) restricting the purposes
of such entity to substantially the purposes provided in "Article
Third" of the Certificate of Incorporation of Panda Funding,  PIC
or  Panda Interholding Corporation, respectively, as in effect on
the  date on which the initial series of Bonds is issued and (ii)
providing  for an independent director, for the affirmative  vote
of  the  independent director on specified matters  and  for  the
entity  to  ensure its independence through certain  actions,  in
substance  as provided in "Article Sixth" of such Certificate  of
Incorporation  of  Panda  Funding,  PIC  or  Panda   Interholding
Corporation, respectively, as in effect on the date on which  the
initial series of Bonds is issued.

          "Special  Record Date" for the payment of any defaulted
principal  or  interest shall mean a date fixed by Panda  Funding
pursuant to Section 2.11 of the Indenture.

          "Stated Maturity" when used with respect to any Bond or
any  installment  of  principal thereof or  payment  of  interest
thereon, shall mean the date specified in such Bond as the  fixed
date on which the last installment of principal of such Bond,  or
such  installment  of  principal or  such  payment  of  interest,
respectively, is due and payable.

          "Subordinated  Debt" shall mean all  Debt  of  any  PIC
Entity  subordinated  with respect to the payments  of   the  PIC
Notes   and  the  Bonds  in  accordance  with  the  subordination
provisions set forth in Schedule II to the Indenture.

          "Subsidiary"  shall mean, in respect of any  Person,  a
corporation,  partnership,  limited liability  company  or  other
entity,  (i)  at  least a 50% (direct or indirect)  ownership  or
equivalent interest of the outstanding Voting Stock of  which  is
owned,  directly or indirectly, by such Person  or  (ii)  (a)  at
least a 25% (direct or indirect) ownership or equivalent interest
of the outstanding Voting Stock is owned, directly or indirectly,
by  such  Person  and  (b)  such Person exercises  a  controlling
influence over the management and policies with respect  to  such
corporation,  partnership,  limited liability  company  or  other
entity, directly or indirectly, whether through the ownership  of
Voting  Stock, by contract or otherwise, provided that  no  other
entity  has  greater control than such Person over the management
and  policies of such corporation, partnership, limited liability
company or other entity.

          "Successor  Entity" shall mean a Person complying  with
the requirements set forth in  Section 7.12 of the Indenture.

          "Taxes"  shall  mean  any and  all  present  or  future
liabilities,  losses, expenses and costs of any  kind  whatsoever
that  are  license  fees, documentation fees,  taxes  (including,
without  limitation, gross or net income, gross or net  receipts,
sales,  use, value-added, franchise, business, transfer, capital,
property  (tangible  and intangible), excise  and  stamp  taxes),
levies,  imposts, duties, charges or withholdings, together  with
any  penalties,  fines or interest thereon or additions  thereto,
imposed on Panda Funding by any Governmental Authority.

          "Total Cash Flow" shall mean, as to any Person, the sum
of  the  net  income of such Person for any period plus,  to  the
extent  deducted from net income, all non-cash items,  including,
but  not  limited  to,  depreciation, depletion  and  impairment,
amortization of intangibles and deferred taxes, in each case  for
such period and determined as to such Person minus, to the extent
included in net income, all non-cash income, calculated on a cash
basis  in accordance with GAAP (except to the extent that a  cash
basis is inconsistent with GAAP).

          "Transaction  Documents" shall mean, collectively,  the
Security  Documents,  PIC  Notes, the Bonds,  PIC  Guaranty,  the
Indenture,  the  PIC  Loan Agreement, and the  PIC  International
Entity  Loan Agreement, the PIC U.S. Entity Guaranties,  the  PIC
International Entity Pledge Agreement, the Non-Petition Agreement
and  the  Additional Projects Contract, together with  any  other
document,  instrument or agreement now or hereafter entered  into
in  connection  with the Indenture, the Bonds,  the  indebtedness
evidenced   thereby  or  the  Collateral,  as   such   documents,
instruments   or   agreements  may  be   amended,   modified   or
supplemented from time to time.

          "Transfer"  shall  mean  a sale, transfer,  assignment,
exchange,  hypothecation, pledge or other disposition  and,  when
used as a verb, shall have a correlative meaning.

          "Trust  Indenture Act" shall mean the  Trust  Indenture
Act of 1939, as amended, as in effect at the date as of which the
Indenture  was  executed, until such time  as  the  Indenture  is
qualified  under  the Trust Indenture Act and  thereafter  as  in
effect on the date on which this Indenture is qualified under the
Trust  Indenture Act; except (i) as provided in Section 12.7  and
(ii)  in  the  event the Trust Indenture Act of 1939  is  amended
after  such date, "Trust Indenture Act" shall mean, to the extent
required by any such amendment, the Trust Indenture Act of  1939,
as so amended.

          "Trustee"  shall mean the Person named as the "Trustee"
in  the Recitals of the Indenture until a successor Trustee shall
have  become  such pursuant to the applicable provisions  of  the
Indenture, and thereafter shall mean such successor Trustee.

          "Unapplied  Extraordinary  Balance"  shall   have   the
meaning ascribed thereto in Section 4.9 of the Indenture.

          "Uniform  Commercial  Code" or  "UCC"  shall  mean  the
Uniform  Commercial Code as in effect from time to  time  in  the
State  of  New York and any other jurisdiction the laws of  which
control  the  creation or perfection of security interests  under
the Security Documents.

          "United States" and "U.S." shall mean the United States
of America.

          "U.S.  Accounts  and  Funds"  shall  have  the  meaning
described thereto in Section 4.1(a) of the Indenture.

          "U.S.  Distribution Fund" shall mean the fund  entitled
"U.S. Distribution Fund" described in and maintained in the  name
of PIC pursuant to Article IV of the Indenture.

          "U.S.  Distribution Suspense Fund" shall mean the  fund
entitled  "U.S.  Distribution Suspense  Fund"  described  in  and
maintained  by  the  Trustee  pursuant  to  Article  IV  of   the
Indenture.

          "U.S.  Extraordinary Distribution Account"  shall  mean
the  account  entitled "U.S. Extraordinary Distribution  Account"
described in and maintained by the Trustee pursuant to Article IV
of the Indenture.

          "U.S.   Government  Obligations"  shall   mean   direct
obligations  of the United States for the payment  of  which  its
full  faith  and credit is pledged, or obligations  of  a  Person
controlled  or  supervised  by  and  acting  as  an   agency   or
instrumentality of the United States and the payment of which  is
unconditionally guaranteed by the United States, and  shall  also
include a depository receipt issued by a bank or trust company as
custodian with respect to any such U.S. Government Obligation  or
a  specific payment of interest on or principal of any such  U.S.
Government Obligation held by such custodian for the account of a
holder of a depository receipt; provided that (except as required
by  law)  such custodian is not authorized to make any  deduction
from  the amount payable to the holder of such depository receipt
from  any amount received by the custodian in respect of the U.S.
Government Obligation or the specific payment of interest  on  or
principal  of  the U.S. Government Obligation evidenced  by  such
depository receipt.

          "U.S.  Mandatory  Redemption Account"  shall  mean  the
account entitled "U.S. Mandatory Redemption Account" described in
and  maintained  by  the Trustee pursuant to Article  IV  of  the
Indenture.

          "U.S.  Mandatory  Redemption  Event"  shall  have   the
meaning ascribed in Section 4.8 of the Indenture.

          "U.S.  Project Account" shall mean the account entitled
"U.S. Project Account" described in and maintained by the Trustee
pursuant to Article IV of the Indenture.

          "U.S.  Project  Agreement"  shall  mean  any  contract,
indenture  or  agreement  entered into  in  connection  with  and
reasonably    necessary   for   the   development,   acquisition,
construction,  financing,  ownership  or  operation  of  a   U.S.
Project,  including  fuel and other supply agreements  and  power
sales  and  other off-take agreements, guaranties of  payment  or
performance  and  security  agreements  related  to  any  of  the
foregoing.

          "U.S.   Project  Debt"  shall  mean  any   indebtedness
created, incurred or assumed by a U.S. Project Entity or  secured
by the assets of a U.S. Project.

          "U.S.  Project  Distributions" shall have  the  meaning
ascribed thereto in Section 4.2 of the Indenture.

          "U.S. Project Entity" shall mean any Person that is (i)
directly or indirectly owned by a PIC Entity and (ii) (A) that is
the  direct  or indirect owner of a U.S. Project or (B)  that  is
obligated under or a guarantor of U.S. Project Debt or  that  has
granted a security interest in any of its assets (including  U.S.
Project cash flows), other than the capital stock of any  of  its
Subsidiaries  (and any dividends or other distributions  on  such
capital  stock and proceeds therefrom), to secure the payment  of
U.S.  Project  Debt  or  the  performance  of  any  U.S.  Project
Agreement.

          "U.S.  Projects" shall mean the Projects owned  by  PIC
U.S. Entities and located in the United States, and certain other
Projects located outside of the United States in respect of which
deferral of U.S. federal income taxes is not being sought.

          "Voting  Stock" shall mean (i) all capital stock  of  a
corporation  normally  entitled  to  vote  in  the  election   of
directors  or  other governing body of such corporation  (without
regard  to  any contingency, whether or not such contingency  has
occurred)  and (ii) in respect of a partnership or  other  entity
that  is  not  a  corporation,  all ownership  interests  therein
normally entitled to vote in the election of persons analogous to
directors  or,  if there are no analogous persons, then  normally
entitled  to  participate in the direction of the  management  of
such  entity (without regard to any contingency, whether  or  not
such contingency has occurred).

          "Wholly-Owned  Subsidiary  of   PIC"   shall   mean   a
Subsidiary of PIC 100% of the Voting Stock or other voting equity
interests of which is owned, directly or indirectly, by PIC other
than  any  director's  qualifying shares mandated  by  applicable
Governmental Rule.


                  FIRST SUPPLEMENTAL INDENTURE
                    dated as of July 3l, 1996
                                
                               to
                                
                         TRUST INDENTURE
                    dated as of July 31, 1996
                                
                              among
                                
                   PANDA FUNDING CORPORATION,
                                
                 PANDA INTERFUNDING CORPORATION
                                
                               and
                                
                BANKERS TRUST COMPANY, AS TRUSTEE


________________________________________________________________



      FIRST  SUPPLEMENTAL INDENTURE, dated as of  July  31,  1996
(this  First  Supplemental Indenture"), to  the  Trust  Indenture
dated  as  of  July  31, 1996 (together with  any  amendments  or
supplements permitted thereunder, the "Original Indenture") among
PANDA   FUNDING  CORPORATION,  a  Delaware  corporation   ("Panda
Funding"), its executive office and mailing address being at 4100
Spring  Valley  Road,  Suite  1001, Dallas,  Texas  75244,  PANDA
INTERFUNDING  CORPORATION, a Delaware  corporation  ("PIC"),  its
executive office and mailing address being at 4100 Spring  Valley
Road, Suite 1001, Dallas, Texas 75244, and BANKERS TRUST COMPACT,
a  New  York  state  banking  corporation  (the  "Trustee"),  its
corporate   trust  office  and  mailing  address   being   at   4
AlbanyStreet, New York, New York 10006.

      WHEREAS, Panda Funding, PIC and the Trustee have heretofore
executed and delivered the Original Indenture to provide for  the
issuance  by  Panda Funding of Bonds (as defined in the  Original
Indenture) to be issued in one or more series;

      WHEREAS,  Sections  2.l,  2.3  and  12.1  of  the  Original
Indenture  provide, among other things, that Panda  Funding,  PIC
and  the  Trustee may enter into indentures supplemental  to  the
Original  Indenture  without the consent of the  holders  of  the
Bonds  for,  among other things. the purpose of establishing  the
designation,  form,  terms and provisions of  the  Bonds  of  any
series as permitted by Sections 2.1, 2.3 and 12.1 of the Original
Indenture;

      WHEREAS, Panda Funding has requested the Trustee and PIC to
enter  into this First Supplemental Indenture for the purpose  of
establishing the designation, form, terms and provisions  of  the
Bonds to be issued hereunder;

      WHEREAS, the Series A Bonds (as hereinafter defined) are to
be issued and sold in transactions exempt from registration under
the  Securities  Act pursuant to the Purchase Agreement  and  the
Series  A-l  Bonds (as hereinafter defined) are to be  issued  in
exchange  for  the  Series A Bonds pursuant to  the  Registration
Rights Agreement;

      WHEREAS,  all action on the part of Panda Funding necessary
to  authorize  the  issuance of said  Bonds  under  the  Original
Indenture  and  this First Supplemental Indenture  (the  Original
Indenture,  as supplemented by this First Supplemental Indenture,
being  hereinafter called the "Indenture") has been  duly  taken;
and

      WHEREAS,  all  acts  necessary to  make  said  Bonds,  when
executed  by  Panda Funding and having the notation  of  the  PIC
Guaranty  thereon executed by PIC and authenticated and delivered
by  the Trustee as provided in the Original Indenture, the  valid
and  binding legal obligations of Panda Funding and PIC,  and  to
make  this  First  Supplemental Indenture  a  valid  and  binding
agreement  in  accordance with its terms and  the  terms  of  the
Original Indenture upon each of Panda Funding and PIC, have  been
done  and performed, and the execution of this First Supplemental
Indenture  and the creation and issuance under the  Indenture  of
said  Bonds (including the notation of the PIC Guaranty  thereon)
have  in  all  respects been duly authorized, and each  of  Panda
Funding  and  PIC, in the exercise of the legal right  and  power
vested  in  it,  executes this First Supplemental  Indenture  and
proposes to create, execute, issue and deliver said Bonds;

       NOW,   THEREFORE,   THIS   FIRST  SUPPLEMENTAL   INDENTURE
WITNESSETH:

     That, in order to establish the designation, form, terms and
provisions  of, and to authorize the authentication and  delivery
of,  said Bonds, and in consideration of the acceptance  of  said
Bonds  by  the  Holders thereof and of other  good  and  valuable
consideration,  the receipt and sufficiency of which  are  hereby
acknowledged, the parties hereto hereby agree as follows:

                            ARTICLE I
                                
                           DEFINITIONS
                                
      (a)   Terms  used herein and not otherwise  defined  herein
shall  have  the  respective meanings  assigned  thereto  in  the
Original  Indenture  or  in Appendix  A  thereto.  All  rules  of
construction  set  forth  in  the Original  Indenture  (including
Article  I  of the Original Indenture) shall apply to this  First
Supplemental Indenture.

      (b)  For all purposes of this First Supplemental Indenture,
except  as  otherwise expressly provided or  unless  the  context
otherwise  requires, the following terms shall have the following
respective  meanings (such meanings shall apply equally  to  both
the singular and plural forms of the respective teas):

      "Additional  Interest"  shall  have  the  meaning  ascribed
thereto in Section 2.1 hereof.

      "Called Principal" shall mean, with respect to any  Initial
Bond,  the principal of such Initial Bond that is to be  redeemed
pursuant to Section 2.5(b) of the First Supplemental Indenture.

      "Discounted Value" shall mean, with respect to  the  Called
Principal of any Initial Bond, the amount obtained by discounting
all  Remaining  Scheduled Payments with respect  to  such  Called
Principal  from  their  respective scheduled  due  dates  to  the
applicable Redemption Date with respect to such Called Principal,
in  accordance with accepted financial practice and at a discount
factor  (applied  on the same periodic basis  as  that  on  which
interest  on the Initial Bonds payable) equal to the Reinvestment
Yield with respect to such Called Principal.

      "Exchange  Offer"  shall mean the offer by  Panda  Funding,
pursuant  to an effective registration statement filed  with  the
SEC,  to exchange Series A-1 Bonds for Outstanding Series A Bonds
in  accordance with the terms and provisions of the  Registration
Rights Agreement.

      "Exchange Offer Consummation Date" shall mean the  date  on
which  the Exchange Offer is consummated in accordance  with  the
terms and provisions of the Registration Rights Agreement.

     "Final Maturity Date" shall mean August 20,  2012.

      "Initial Bonds" shall mean. collectively the Series A Bonds
and the Series A-l Bonds.

      "Interest  Payment Dates" shall mean each February  20  and
August  20  of each year commencing on February 20, 1997,  or  if
such day is not a Business Day, the next succeeding Business Day.

      "Issue  Date" shall mean the date of the first issuance  of
the Series A Bonds hereunder.

      "Make-Whole Amount" shall mean' with respect to any Initial
Bond,  an  amount equal to the excess, if any, of the  Discounted
Value  of  the Remaining Scheduled Payments with respect  to  the
Called  Principal of such Initial Bond over the  amount  of  such
Called Principal, provided that the Make-Whole Amount may  in  no
event  be  less  than  zero.  Two  Business  Days  prior  to  the
redemption of the Initial Bonds pursuant to Section 2.5(b) of the
First Supplemental Indenture, Panda Funding shall deliver to  the
Trustee  an  Officer's Certificate specifying the calculation  of
such  Make-Whole Amount as of the specified mandatory  redemption
date.

      "Principal  Payment Dates" shall mean the  dates  on  which
regularly  scheduled installments of principal  are  due  on  the
Initial  Bonds  as  set forth in the form  of  the  Initial  Bond
attached hereto as Exhibit A.

      "Registration  Default"  shall have  the  meaning  ascribed
thereto in the Registration Rights Agreement.

      "Registration Rights Agreement" shall mean the Registration
Rights  Agreement to be dated on or about the Issue  Date,  among
Panda Funding, PIC and the Initial Purchaser.

      "Reinvestment Yield" shall mean, with respect to the Called
Principal  of  any Initial Bond, 0.50 percent over the  yield  to
maturity multiplied by (i) the yields reported, as of 10:00  A.M.
(New  York  City time) on the second Business Day  preceding  the
applicable mandatory redemption date with respect to such  Called
Principal, on the display designated as "Page 678 on the Telerate
Access  Service  (or  such other display as may  replace  678  on
Telerate  Access  Service),  for actively  traded  U.S.  Treasury
securities having a maturity equal to the remaining term  of  the
Initial  Bonds as of such mandatory redemption date, or  (ii)  if
such  yields  are  not reported as of such  time  or  the  yields
reported  as  of  such time are not ascertainable,  the  Treasury
Constant Maturity Series Yields reported, for the latest day  for
which such yields have been so reported as of the second Business
Day  preceding  the Redemption Date with respect to  such  Called
Principal, in U.S. Federal Reserve Statistical Release H.15 (519)
(or  any  comparable successor publication) for  actively  traded
U.S. Treasury securities having a constant maturity equal to  the
remaining  term of the Initial Bonds as of such Redemption  Date.
Such  implied  yield  will be determined, if  necessary,  by  (a)
converting  U.S.  Treasury  bill  quotations  to  bond-equivalent
yields  in  accordance with accepted financial practice  and  (b)
interpolating  linearly  between (1)  the  actively  traded  U.S.
Treasury  security with the duration closest to and greater  than
the  remaining  tend of the Initial Bonds and  (2)  the  actively
traded  U.S. Treasury security with the duration closest  to  and
less than the remaining term of the Initial Bonds.

      "Remaining Scheduled Payments" shall mean, with respect  to
the  Called Principal of any Initial Bond, all payments  of  such
Called  Principal and interest thereon that should be  due  after
the  Redemption Date with respect to such Called Principal if  no
redemption  of  such  Called Principal were  made  prior  to  its
scheduled  due  date, provided that if such mandatory  redemption
date  is not a date on which interest payments are due to be made
under the terms of the Initial Bonds, then the amount of the next
succeeding  scheduled interest payment will  be  reduced  by  the
amount of interest accrued to such mandatory redemption date  and
required to be paid on such mandatory redemption date pursuant to
Section 2.5(b) of the First Supplemental Indenture.

      "Series A Bonds" shall have the meaning ascribed hereto  in
Section 2.1 (a) hereof.

      "Series A-1 Bonds" shall have the meaning ascribed  thereto
in Section 2.1(a) hereof.

      "Transfer  Restricted Securities" shall  have  the  meaning
ascribed  thereto in the Registration Rights Agreement; provided,
however,  that  the  Trustee shall be  entitled  to  request  and
conclusively  rely  upon an Opinion of Counsel  with  respect  to
whether  or  not  any  Series A Bond  is  a  Transfer  Restricted
Security.

                           ARTICLE II
                                
                     THE TERMS OF THE BONDS

     Section 2.1. Terms and Conditions of the Initial Bonds.

      (a)  Title  and Date. There is hereby created a  series  of
Bonds  designated  as the "11 5/8 percent Pooled  Project  Bonds,
Series  A  due 2012" (the "Series A Bonds"). The Series  A  Bonds
shall mature on the Final Maturity Date.

      In  addition,  there is hereby created a  series  of  Bonds
designated as the "11 5/8 percent Pooled Project Bonds, Series A-
1  due 2012" (the "Series A-l Bonds"). The Series A-1 Bonds shall
mature on the Final Maturity Date.

      (b) Limitation on Aggregate Principal Amount. The aggregate
principal amount of Series A Bonds that may be authenticated  and
delivered  under the Indenture for original issue is  limited  to
$105,525,000  and the aggregate principal amount  of  Series  A-1
Bonds that may be authenticated and delivered under the Indenture
for  original  issue  is limited to $105,525,000.  The  aggregate
principal amount of Initial Bonds Outstanding at any one time may
not exceed $105,525,000 except as provided in Section 2.10 of the
Original Indenture.

     (c)  Interest and Principal. The Series A Bonds shall bear
interest  at the rate of 11 5/8 percent per annum from the  Issue
Date,  or  from  the most recent Interest Payment Date  to  which
interest has been paid or duly provided for, payable semiannually
on  each  Interest Payment Date and at the Final  Maturity  Date,
until  the  principal thereof is paid or duly provided  for.  The
principal  amount of each Series A Bond created hereby  shall  be
due  and  payable semiannually in installments on each  Principal
Payment  Date  as  set  forth in the form  of  the  Initial  Bond
attached hereto as Exhibit A to the Holders of record as  of  the
dates set forth in such form of Initial Bond.

      The Series A-1 Bonds shall bear interest at the rate of  11
5/8  percent  per annum from the date thereof, or from  the  most
recent  Interest Payment Date to which interest has been paid  or
duly  provided for, payable semiannually on each Interest Payment
Date  and at the Final Maturity Date, until the principal thereof
is paid or duly provided for. The principal amount of each Series
A  I Bond created hereby shall be due and payable semiannually in
installments on each principal Payment Date as set forth  in  the
form  of  the Initial Bond attached hereto as Exhibit  A  to  the
Holders  of  record as of the dates set forth  in  such  form  of
Initial Bond.

      Accrued  but unpaid interest on any Series A Bond  that  is
exchanged  for  a  Series A-l Bond pursuant to  the  Registration
Rights  Agreement shall be paid on or before the  first  Interest
Payment Date on the Series A-1 Bonds.

       (d)    Additional  interest.  Upon  the  occurrence  of  a
Registration  Default, the interest rate on  Transfer  Restricted
Securities  shall increase ("Additional Interest") by  0.50%  per
annum  effective on the 181st day following the  Issue  Date  and
Additional Interest shall accrue until all Registration  Defaults
have been cured. Following the cure of all Registration Defaults,
the  accrual  of Additional Interest will cease and the  interest
rate shall revert to the original rate; provided, however, if all
Registration  Defaults  are  not  cured  within  two  (2)   years
following  the  Issue Date, such increase in  the  interest  rate
shall  become  permanent.  Any Additional  Interest  due  on  any
Initial Bond shall be payable on the appropriate Interest Payment
Date to the Holder entitled to receive the interest payment to be
made  on  such  date. Each obligation to pay Additional  Interest
shall  be  deemed  to accrue from and including the  date of  the
applicable Registration Default.

      (e)  Initial Bonds Considered a Single Class. The Series  A
Bonds  and  the Series A-l Bonds shall be considered collectively
to  be  a  single  class  for  all purposes  of  this  Indenture,
including,  without limitation, waivers, amendments,  redemptions
and offers to purchase.

      (f)   Defeasance.  The Initial Bonds shall  be  subject  to
defeasance at the option of Panda Funding as provided in  Article
VI of the Original Indenture.

      (g) PIC Guaranty. The Initial Bonds shall be guaranteed  by
PIC as provided in Article XIII of the Original Indenture.

      (h)   Form  of  Initial Bonds. The Initial Bonds  shall  be
issued in definitive form, shall be substantially in the form  of
and  have  the  terms and conditions set forth  in  the  form  of
Initial Bond attached hereto as Exhibit A and each shall have and
be  subject  to such other terms as provided herein  and  in  the
Original  Indenture,  including without  limitation  Section  2.3
thereof.

      Section 2.2. Delivery. At any time after the execution  and
delivery of this First Supplemental Indenture, Panda Funding  may
deliver  Series A Bonds executed by Panda Funding and having  the
notation  of the PIC Guaranty executed by PIC to the Trustee  for
authentication, together with a Company Order for the
authentication  and  delivery of such Series  A  Bonds,  and  the
Trustee  in accordance with such Company Order shall authenticate
and  deliver  such Series A Bonds with the notation  of  the  PIC
Guaranty thereon as provided in the Indenture. In addition, on or
prior to the Exchange Offer Consummation Date, Panda Funding  may
deliver Series A-1 Bonds executed by Panda Funding and having the
notation  of the PIC Guaranty executed by PIC to the Trustee  for
authentication together with a Company Order for  the
authentication  and delivery of such Series A-1  Bonds,  and  the
Trustee  in accordance with such Company Order shall authenticate
and  deliver such Series A-1 Bonds with the notations of the  PIC
Guaranty thereon as provided in the Indenture.

      Section  2.3.  Restrictions on  Transfer  and  Exchange  of
Initial Bonds.

      All  Series  A  Bonds issued hereunder shall be  restricted
securities  (within the meaning of Rule 144 under the  Securities
Act)  and  shall  be  subject  to the  restrictions  on  transfer
provided in Section 2.8 of the Original Indenture and the legends
set forth on the Series A Bonds.

     As provided in the Registration Rights Agreement and subject
to  the  limitations  set forth therein, at  the  option  of  the
Holders, the Series A Bonds shall be exchangeable for Series  A-l
Bonds of like aggregate principal amount pursuant to the Exchange
Offer.

     Section 2.4 Method of Payment.

      Payment  of  principal of (and premium,  if  any,  on)  and
interest on each Initial Bond created hereby shall be made (a) if
Panda Funding so elects, by check mailed to the Holder at his  or
her registered address, (b) notwithstanding any such election  by
Panda  Funding,  if a Holder of $2,000,000 or more  in  aggregate
principal amount (or such lesser principal amount as results from
all  payments  of  principal and redemptions  in  respect  of  an
Initial  Bond in the original principal amount of $2,000,000)  of
Initial   Bonds requests in writing, by wire transfer       of
immediately available funds pursuant to written wire instructions
delivered  to  the  Trustee on or before the  applicable  Regular
Record  Date or (c) otherwise as provided in Section 2.11 of  the
Original  Indenture;  provided  that  the  final  installment  of
principal  payable  with  respect to each  Initial  Bond  created
hereby  shall  be  payable as provided  in  Section  8.5  of  the
Original Indenture (in the case of any such Initial Bond redeemed
or  prepaid) or payable upon presentation and surrender  of  each
such Initial Bond at the Place of Payment.

     Section 2.5 Redemption.

      (a)  Optional Redemption. The Initial Bonds created  hereby
are  subject  to optional redemption on the terms  set  forth  in
Section 4.9 of the Original Indenture.

     In addition, subject to the provision of Article VIII of the
Original Indenture, the Initial Bonds are subject to redemption
by Panda Funding prior to Stated Maturity, in whole or in part on
any  Business Day on or after August 20, 2001, and if in part  in
integral multiples of $1,000. Any such redemption shall be at the
redemption prices (expressed as percentages of principal  amount)
set forth in the table below plus accrued interest if any, to the
redemption   date,  if  redeemed  during  the   12-month   period
commencing on or after August 20 of years set forth below:

                    Year      Redemption Price
                    2001      105.8125%
                    2002      104.3594%
                    2003      102.9063%
                    2004      101.4532%
                    2005      100.0000%

      (b)  Mandatory  Redemption. Subject to  the  provisions  of
Section  8.3 of the Original Indenture, the Initial Bonds created
hereby  are  subject to mandatory redemption under the conditions
and  on  the  terms  set forth in Section  4.8  of  the  Original
Indenture. In addition, Panda Funding shall pay a premium on  all
Initial  Bonds subject to such mandatory redemption in an  amount
equal  to the premium, if any, payable were the Initial Bonds  to
be  redeemed  at  Panda  Funding's option  (or,  if  no  optional
redemption  is available with respect to the Initial Bonds,  plus
the  Make-Whole  amount determined for the  mandatory  redemption
date with respect to such principal "amount"), to the extent such
mandatory  redemption  results from a  sale  or  other  voluntary
disposition of any Collateral or any interest in a Project.

      (c)  Offer to Purchase. In the event of a Change of Control
and  subject  to  the  conditions and limitations  set  forth  in
Section  7.32 of the Original Indenture, Panda Funding  shall  be
obligated  to  make  an offer to the Holders  to  purchase  on  a
Business Day not more than 60 or less than 30 days following  the
occurrence  of  a Change of Control, all of the then  Outstanding
Initial  Bonds at a purchase price equal to 101% of the principal
amount  thereof,  together with accrued and unpaid  interest,  if
any,  to  the  change of Control Purchase Date,  as  provided  in
Section 7.32.

     Section   2.6. Use of Proceeds. Panda Funding shall lend all
of the proceeds received by it from the sale of the Initial Bonds
to  PIC which shall use such proceeds (i) to fund the Capitalized
Interest  Fund in the amount of $9,834,109.78; (ii) to  fund  the
Debt  Service Reserve Fund in the amount of $6,413,483.00;  (iii)
to  fund  the  PIC  Expense Fund in the amount  of  approximately
$300,000; (iv) to pay transaction expenses, commissions and  fees
incurred  in  connection with the issuance and  offering  of  the
Initial  Bonds,  estimated to be approximately $900,000;  (v)  to
fund in the amount of approximately $25,100,000 a portion of  the
redemption   by   Panda-Rosemary   L.P.,   a   Delaware   limited
partnership, of the limited partnership interest therein held  by
Ford  Motor Credit Company, a Delaware corporation; and  (vi)  to
distribute   approximately   $60,900,000   to   PEI,   of   which
approximately  $26,400,000 shall be used by PEI to prepay  senior
indebtedness held by Trust Company of the West, and  the  balance
of  which  Panda International intends to use for the development
of Projects and for general corporate purposes.

     Section   2.7. Service Reserve Fund. On the Issue Date, PIC
shall  deliver  to  the Trustee for deposit in the  Debt  Service
Reserve  Fund $6,413,483.00, out of the loan by Panda Funding  to
PIC  of  the  proceeds of the Series A Bonds, which amount  shall
constitute  the Debt Service Reserve Requirement with respect  to
the Initial Bonds on the Issue Date..

      Section  2.8. Capitalized Interest Fund On the Issue  Date,
PIC  shall  deliver to the Trustee for deposit in the Capitalized
Interest  Fund $9,834,109.78 out of the loan by Panda Funding  to
PIC  of  the  proceeds of the Series A Bonds. Subject to  Section
4.4(e)  of  the  Original  Indenture,  the  Capitalized  Interest
Requirement with respect to the Initial Bonds shall be an  amount
equal to:(i) during the period beginning on the Issue Date to and
including  February  19,  1997, $9,834,109.77,  (ii)  during  the
period  beginning  February  20, 1997  to  and  including  August
19,1997,  $9,216,660.48,  (iii) during the  period  beginning  on
August 20, 1997 to       and including February 19,    1998,
$8,028,359.78, (iv) during the period beginning on  February  20,
1998  to and including August 19, 1998, $6,795,312.78, (v) during
the period beginning August 20,1998 to and including February 19,
1998,  $3,410,003.73, (vi) during the period  beginning  February
20,  1999 to and including February 19, 2001, $106,613.80,  (vii)
during the period beginning on February 20, 2001 to and including
August  19, 2001 $35,286.92 and (viii) thereafter the Capitalized
Interest  Requirement with respect to the Initial Bonds shall  be
zero. Monies from time to time held on deposit in the Capitalized
Interest  Fund shall be transferred to the Debt Service  Fund  on
the Interest Payment Dates on February 20, 1997, August 20, 1997,
February 20, 1998, August 20, 1998, February 20, 1999, August 20,
2000  and  February  20,  2001  in the  amounts  of  $617,449.30,
$1,188,300.70,   $1,233,047.00,   $3,385,309.05,   $3,303,389.93,
$7l,326.88 and $35,286.92, respectively.

     Section 2.9. Additional Covenant. Panda Funding shall notify
the  Trustee in writing and any Paying Agent immediately upon the
occurrence  of  any  Registration Default and,  with  respect  to
Additional Interest payments made pursuant to Section 2.1(c), PIC
shall  notify the Trustee and any Paying Agent of the  amount  of
Additional Interest payable to each Holder.

                         ARTICLE III
                        MISCELLANEOUS

     Section 3.1. Execution of Supplemental Indenture. This First
Supplemental Indenture is executed and shall be constructed as an
indenture supplemental to the Original Indenture and, as provided
in  the  Original  Indenture, this First  Supplemental  Indenture
forms a part thereof.

      Section 3.2. Concerning the Trustee. The recitals contained
herein  and  in  the Series A Bonds created hereby,  except  with
respect to the Trustee's certificate of authentication, shall  be
taken  as the statements of Panda Funding and PIC and the Trustee
assumes  no  responsibility  for the  correctness  of  same.  The
Trustee makes no representation as to the validity or sufficiency
of  the  First  Supplemental Indenture or of  the  Bonds  created
hereby.

     Section 3.3. Counterparts. This First Supplemental Indenture
may be executed in any number of counterparts, each of which when
so  executed  shall  be deemed to be an original,  but  all  such
counterparts  shall  together constitute but  one  and  the  same
instrument.

       Section   3.4.  GOVERNING  LAW.  THIS  FIRST  SUPPLEMENTAL
INDENTURE  AND  EACH  BOND (INCLUDING THE  RELATED  PIC  GUARANTY
THEREON) CREATED HEREUNDER SHALL BE GOVERNED BY, AND CONSTRUED IN
ACCORDANCE WITH, THE LAWS OF THE STATE OF NEW YORK WITHOUT REGARD
TO  THE CONFLICTS OF LAW RULES THEREOF (OTHER THAN SECTION 5-1401
OF THE NEW YORK GENERAL OBLIGATIONS LAWS).

     IN WITNESS WHEREOF, the parties have caused this First
Supplemental  Indenture to be duly executed by  their  respective
officers  thereunto duly authorized as of the day and year  first
above written.

PANDA FUNDING


By:
Name:  Robert W. Carter
Title: Chairman of the Board, President
       and Chief Executive Officer


PANDA INTERFUNDING CORPORATION



By:
Name:  Robert W. Carter
Title: Chairman of the Board, President
       and Chief Executive Officer


BANKERS TRUST COMPANY, AS TRUSTEE



By:
Name:  Scott Thiel
Title: Assistant Vice President




                           EXHIBIT A

      [If  a  Series A or Series A-1 Bond constituting a Transfer
Restricted  Bond-THIS  BOND  HAS NOT BEEN  REGISTERED  UNDER  THE
SECURITIES ACT OF 1933, AS AMENDED (THE "SECURITIES ACT"), OR ANY
STATE  SECURITIES LAWS, AND, ACCORDINGLY, MAY NOT BE  OFFERED  OR
SOLD  WITHIN  THE  UNITED STATES OR TO, OR  FOR  THE  ACCOUNT  OR
BENEFIT  OF, U.S. PERSONS, EXCEPT AS SET FORTH IN THE  FOLLOWINGS
SENTENCE.  BY  ITS ACQUISITION HEREOF, THE HOLDER (I)  REPRESENTS
THAT  (A) IT IS A "QUALIFIED INSTITUTIONAL BUYER" (AS DEFINED  IN
RULE 144A UNDER THE SECURITIES ACT) OR (B) IT IS AN INSTITUTIONAL
"ACCREDITED INVESTOR" (AS DEFINED IN RULE 501(a)(1), (2), (3)  OR
(7)  UNDER REGULATION D OF THE SECURITIES ACT) (AN "INSTITUTIONAL
ACCREDITED  INVESTOR") OR (C) IT IS NOT  A  U.S.  PERSON  AND  IS
ACQUIRING THIS BOND IN AN OFFSHORE TRANSACTION, (II) AGREES  THAT
IT  WILL  NOT  WITHIN THREE YEARS AFTER THE ORIGINAL ISSUANCE  OF
THIS  BOND RESELL OR OTHERWISE TRANSFER THIS BOND EXCEPT  (A)  TO
PANDA  FUNDING,  (B)  INSIDE THE UNITED  STATES  TO  A  QUALIFIED
INSTITUTIONAL  BUYER  IN  COMPLIANCE WITH  RULE  144A  UNDER  THE
SECURITIES  ACT, (C) INSIDE THE UNITED STATES TO AN INSTITUTIONAL
ACCREDITED  INVESTOR THAT, PRIOR TO SUCH TRANSFER,  FURNISHES  TO
BANKERS  TRUST  COMPANY, AS TRUSTEE, OR A  SUCCESSOR  TRUSTEE,  A
SIGNED  LETTER CONTAINING CERTAIN REPRESENTATIONS AND  AGREEMENTS
RELATING  TO THE RESTRICTIONS ON TRANSFER OF THIS BOND (THE  FORM
OF  WHICH  LETTER CAN BE OBTAINED FROM THE TRUSTEE), (D)  OUTSIDE
THE  UNITED STATES TO FOREIGN PURCHASERS IN OFFSHORE TRANSACTIONS
MEETING THE REQUIREMENTS OF RULE 904 OF REGULATION S UNDER THE
SECURITIES  ACT, (E) PURSUANT TO THE EXEMPTION FROM  REGISTRATION
PROVIDED  BY RULE 144 UNDER THE SECURITIES ACT (IF AVAILABLE)  OR
(F)  PURSUANT  TO AN EFFECTIVE REGISTRATION STATEMENT  UNDER  THE
SECURITIES  ACT  AND (III) AGREES THAT IT WILL  DELIVER  TO  EACH
PERSON TO WHOM THIS BOND IS TRANSFERRED A NOTICE SUBSTANTIALLY TO
THE  EFFECT  OF THIS LEGEND. IN CONNECTION WITH ANY  TRANSFER  OF
THIS  BOND WITHIN THREE YEARS AFTER THE ORIGINAL ISSUANCE OF  THE
BOND, THE HOLDER MUST CHECK THE APPROPRIATE BOX SET FORTH ON  THE
REVERSE HEREOF RELATING TO THE MANNER OF SUCH TRANSFER AND SUBMIT
THE  CERTIFICATE TO BANKERS TRUST COMPANY, AS SECURITY REGISTRAR.
IF   THE PROPOSED TRANSFEREE IS AN INSTITUTIONAL ACCREDITED
INVESTOR  THE  HOLDER  MUST, PRIOR TO SUCH TRANSFER,  FURNISH  TO
PANDA  FUNDING CORPORATION AND BANKERS TRUST COMPANY, AS SECURITY
REGISTRAR, SUCH     CERTIFICATIONS, LEGAL OPINIONS OR OTHER
INFORMATION AS THEY MAY REASONABLY REQUIRE TO CONFIRM  THAT  SUCH
TRANSFER  IS BEING MADE PURSUANT TO AN EXEMPTION FROM,  OR  IN  A
TRANSACTION NOT SUBJECT TO, THE REGISTRATION REQUIREMENTS OF  THE
SECURITIES  ACT. THIS LEGEND WILL BE REMOVED AFTER THE EXPIRATION
OF  THREE YEARS FROM THE ORIGINAL ISSUANCE OF THIS BOND. AS  USED
HEREIN,  THE  TERMS "OFFSHORE TRANSACTION," "UNITED  STATES"  AND
"U.S.  PERSON"  HAVE THE RESPECTIVE MEANINGS  GIVEN  TO  THEM  BY
REGULATION S UNDER THE SECURITIES ACT.]

      [If  a  Global Bond - THIS BOND IS A GLOBAL BOND  WITHIN  THE
MEANING OF THE INDENTURE HEREINAFTER REFERRED TO AND        IS
REGISTERED  IN  THE  NAME  OF A DEPOSITORY  OR  A  NOMINEE  OF  A
DEPOSITORY OR A SUCCESSOR DEPOSITORY. THIS BOND IS     NOT
EXCHANGEABLE  FOR BONDS REGISTERED IN THE NAME OF A PERSON  OTHER
THAN  THE  DEPOSITORY  OR  ITS  NOMINEE  EXCEPT  IN  THE  LIMITED
CIRCUMSTANCES DESCRIBED IN THE INDENTURE, AND NO TRANSFER OF THIS
BOND  (OTHER  THAN  A TRANSFER OF THIS BOND AS  A  WHOLE  BY  THE
DEPOSITORY TO A NOMINEE OF THE DEPOSITORY OR BY A NOMINEE OF  THE
DEPOSITORY TO THE DEPOSITORY OR ANOTHER NOMINEE OF     THE
DEPOSITORY) MAY BE REGISTERED EXCEPT IN THE LIMITED CIRCUMSTANCES
DESCRIBED IN THE INDENTURE.

     UNLESS    THIS BOND IS PRESENTED BY AN AUTHORIZED
REPRESENTATIVE  OF  THE  DEPOSITORY TRUST  COMPANY,  A  NEW  YORK
CORPORATION    ("DTC"), TO PANDA FUNDING OR ITS AGENT  FOR
REGISTRATION  OF  TRANSFER EXCHANGE, OR  PAYMENT,  AND  ANY  BOND
ISSUED  IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH  OTHER
NAME  AS IS REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC (AND
ANY  PAYMENT IS MADE TO CEDE & CO. OR TO SUCH OTHER ENTITY AS  IS
REQUESTED  BY AN AUTHORIZED REPRESENTATIVE OF DTC), ANY TRANSFER,
PLEDGE  OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR  TO  ANY
PERSON IS WRONGFUL INASMUCH AS THE REGISTERED OWNER HEREOF,  CEDE
& CO., HAS AN INTEREST HEREIN.]

                         PANDA FUNDING CORPORATION
            11 5/8% POOLED PROJECT BOND, SERIES A DUE 2012

NO.                                                           CUSIP NUMBER


PRINCIPAL AMOUNT    FINAL MATURITY DATE      ISSUE DATE    INTEREST RATE

$                   AUGUST 20, 2012          JULY ,1996    115/8 percent

     Panda Funding Corporation, a Delaware corporation
(hereinafter  called  "Panda Funding", which  term  includes  any
successor or assign under the Trust Indenture referred to below),
for_______ value received hereby promises to pay _______ to _______
or  its  registered assigns, the principal sum of (the "Principal
Amount"),  such payment to be made in semiannual installments  on
February  20  and  August 20 of each year [If a  Series  A  Bond-
(commencing February 20, 1997)][If a Series A-1 Bond-- (commencing
on  the  February 20 or August 20 following the original issuance
of  the Series A-l Bonds)] and ending on the Final Maturity  Date
set  forth above, each such installment to be in an amount  equal
to  the  Principal Amount multiplied by the percentage set  forth
opposite  the  applicable  payment date  on  the  reverse  hereof
(provided  that  the  portion of the Principal  Amount  remaining
unpaid  on  the Final Maturity Date, together with  all  interest
accrued thereon, shall in any and all cases be due and payable on
the  Final  Maturity  Date), and to pay interest  on  the  unpaid
portion  of the Principal Amount at the Interest Rate  set  forth
above  from  the  most  recent Interest  Payment  Date  to  which
interest  has been paid or duly provided for or, if  no  interest
has been paid or duly provided for, from the Issue Date set forth
above, semiannually on February 20 and August 20 in each year [If
a  Series A Bond --(commencing February 20, 1997)]If a Series A-1
Bond -- Commencing on the February 20 or August 20 following  the
original  issuance of the Series A-1 Bonds)], until the Principal
Amount  is paid in full or payment thereof is duly provided  for.
Panda  Funding  also  promises  to pay  any  Additional  Interest
required  by Section 2.1 (c) of the First Supplemental Indenture,
upon  the  conditions, at the rate and for the periods  specified
therein.  The  interest so payable, and punctually paid  or  duly
provided  for, on any Interest Payment Date will, as provided  in
such Indenture, be paid to the Person in whose name this Bond (or
one  or  more  Predecessor Bonds) is registered at the  close  of
business  on  the  Regular Record Date for such  interest,  which
shall  be  the February 6 or August 6 (whether or not a  Business
Day),  as  the case may be, next preceding such Interest  Payment
Date.  Except  as otherwise provided in the Indenture,  any  such
interest  not so punctually paid or duly provided for will  cease
to  be payable to the Holder on such Regular Record Date and  may
either  be paid to the Person in whose name this Bond (or one  or
more Predecessor Bonds) is registered at the close of business on
a  Special Record Date for the payment of such defaulted interest
to  be fixed by the Trustee, notice whereof shall be given to the
Holders  of Bonds of this series not less than 10 days  prior  to
such  Special  Record Date, or be paid at any time in  any  other
lawful  manner  not  inconsistent with the  requirements  of  any
securities  exchange on which the Bonds of  this  series  may  be
listed, and upon such notice as may be required by such exchange,
all  as  more fully provided in the Indenture. Accrued but unpaid
interest  on  any  Bond that is exchanged for a Series  A-1  Bond
pursuant to the Registration Rights Agreement shall be paid on or
before the first Interest Payment Date on the Series A-1 Bonds.
Payment  of  the principal of and interest on this Bond  will  be
made  at the corporate trust office of the Trustee, or such other
office or agency of Panda Funding as may be designated by it  for
such  purpose  in such coin or currency of the United  States  of
America  as at the time of payment shall be legal tender for  the
payment of public and private debts; provided, however, that  (a)
at the option of Panda Funding payment of interest may be made by
check  mailed  to the address of the Person entitled  thereto  as
such address shall appear in the Security Register, (b)
notwithstanding such election by Panda Funding, if  a  Holder  of
$2,000,000 or more in aggregate principal amount (or such  lesser
amount  as results from all payments of principal and redemptions
in  respect  of  a  Bond  in  the original  principal  amount  of
$2,000,000) of Bonds requests in writing, payments of  money  may
be  made  by  wire  transfer of immediately  as  available  funds
pursuant to written wire transfer instructions delivered  to  the
Trustee on or before the applicable Regular Record Date.

     Reference is made to the further provisions of this Bond set
forth  on the reverse hereof, which further provisions shall  for
all purposes have the same effect as if set forth at this place.

      Unless  the certificate of authentication hereon  has  been
executed by the Trustee by manual signature, this Bond shall  not
be  entitled to any benefit under the Indenture, or be  valid  or
obligatory for any purpose.

     IN WITNESS     WHEREOF, Panda Funding has caused  this
instrument to be duly executed.

PANDA FUNDING CORPORATION


By:
Name:
Title:



                  TRUSTEE'S CERTIFICATE OF AUTHENTICATION

      This Bond is one of the series of Bonds referred to in  the
within-mentioned Indenture.

Bankers Trust Company, as Trustee


By:
Authorized Signatory




                       [Form of Reverse of Bond]

      This  bond is one of an authorized issue of Bonds of  Panda
Funding known as its 11 5/8% Pooled Project Bonds, Series  A  due
2012  (the  "Bonds").  The  Bonds  are  issued  under  the  Trust
Indenture  dated  as of July 31, 1996 (the "Original  Indenture")
among  Panda Funding, Panda Interfunding Corporation, a  Delaware
corporation ("PIC"), and Bankers Trust Company, a New York  state
banking corporation, as trustee (in such capacity, together  with
its  successors in such capacity, the "Trustee"), as supplemented
by  the  First Supplemental Indenture dated as of July  31,  1996
(the  "First  Supplemental Indenture") to the Original  Indenture
among Panda Funding, PIC and the Trustee (the Original Indenture,
as  so  supplemented and as the same may be further supplemented,
amended or modified, the "Indenture"). All capitalized terms used
herein,  unless otherwise defined herein, shall have the meanings
ascribed to them in the Indenture.

      All  Bonds of any series issued and outstanding  under  the
Indenture  rank  on a parity with each other  Bond  of  the  same
series  and  with  all Bonds of each other series.  Reference  is
hereby made to the Indenture for a description of the nature  and
extent  of  the  Bonds and the respective rights, limitations  of
rights,  duties and immunities thereunder of the Holders  of  the
Bonds and of the Trustee and Panda Funding and PIC in respect  of
the Bonds and the terms upon which the Bonds are made and are  to
be authenticated and delivered.

     The principal of, and premium, if any, and interest on, this
Bond  are (i) payable only from the revenues and assets of  Panda
Funding,  the Collateral and, through the PIC Guaranty,  PIC  and
the  payments therefrom and the income and proceeds  received  by
the Trustee therefrom and (ii) secured by assets subject to the
Lien of the Security Documents, and all payments of principal and
interest shall be made in accordance with the terms of the  Trust
Indenture.

     The Bonds are subject to a Collateral Agency Agreement dated
as  of  July 31, 1996 pursuant to which the rights of the Secured
Parties  (including the Holders of the Bonds) in respect  of  the
Collateral will be shared among the Secured Parties and  will  be
exercised  by  the  Collateral  Agent  in  accordance  with   the
Collateral Agency Agreement.

      The  Indenture permits, with certain exceptions, as therein
provided,  the  amendment  thereof and the  modification  of  the
rights  and obligations of Panda Funding, PIC and the  rights  of
the Holders of the Bonds under the Indenture at any time by Panda
Funding and PIC with the consent of the Holders of not less  than
a  majority  in aggregate principal amount of the  Bonds  of  all
series  then outstanding. The Indenture also contains  provisions
permitting  the  Holders  of specified percentages  in  aggregate
principal amount of the Bonds of all series then outstanding,  on
behalf  of  the Holders of all the Bonds, to waive compliance  by
Panda Funding or PIC with certain provisions of the Indenture and
certain past defaults under the Indenture and their consequences.
Any  Act  (as such term is defined in the Indenture),  including,
but  not limited to, such a consent, waiver or direction  by  the
Holder  of  this  Bond shall be conclusive and binding  upon  the
Holder and upon all future Holders of this Bond and the Holder of
every  Bond  issued  upon  the transfer hereof  or  the  exchange
therefor or in lieu hereof whether or not notation of such Act is
made upon this Bond.

      This  Bond  is  one of the series designated  on  the  face
hereof, limited in aggregate principal amount of $105,525,000.
This  Bond and all Bonds issued or to be issued in series created
under the First Supplemental Indenture are (i) not subject to any
sinking  fund,  (ii) are subject to optional  redemption  on  the
terms  set  forth  in Section 4.9 of the Original  Indenture  and
(iii)  are, in accordance with the provisions of Article VIII  of
the  Original  Indenture, subject to redemption by Panda  Funding
prior  to  the Final Maturity Date, in whole or in  part  on  any
Business  Day  on or after August 20, 2001, and  if  in  part  in
integral multiples of $1,000. Any such redemption shall be at the
redemption prices (expressed as percentages of principal  amount)
set  forth in the table below plus accrued interest, if  any,  to
the  redemption  date,  if redeemed during  the  12-month  period
commencing on or after August 20 of years set forth below:

               Year      Redemption Price
               2001      105.8125%
               2002      104.3594%
               2003      102.9063%
               2004      101.4532%
               2005      100.0000%

      In the event of a Change of Control of PIC, and subject  to
certain  conditions and limitations provided  in  the  Indenture,
Panda Funding will be obligated to make an offer to purchase,  on
a  Business Day not more than 60 nor less than 30 days  following
the  occurrence of a Change of Control of PIC, all  of  the  then
Outstanding  Bonds  at  a purchase price equal  to  101%  of  the
principal  amount  thereof,  together  with  accrued  and  unpaid
interest, if any, to the Change of Control Purchase Date, all  as
provided in the Indenture.

     The Bonds are, under certain conditions, subject  to
mandatory redemption as set forth in Sections 4.8 and 8.3 of  the
Original  Indenture. Notice of any redemption of  Bonds  will  be
given  at  least  30 days but not more than 60  days  before  the
Redemption  Date to each Holder at its address as it  appears  in
the Security Register.

      Bonds (or portions thereof as aforesaid) for the redemption
of which provision is made in accordance with the Indenture shall
cease to bear interest from and after any Redemption Date.

      The  Indenture contains provisions for, upon compliance  by
Panda Funding with certain conditions set forth in the Indenture,
the  defeasance of (a) the entire indebtedness of this  Bond  and
(b) certain restrictive covenants and agreements.

      The  unpaid portion of the Principal Amount, together  with
any interest accrued and unpaid thereon and all other amounts due
hereunder, if any, may become due and payable upon the occurrence
and continuation of any Event of Default, but only as provided in
the Indenture.

      The  Holder hereof, by its acceptance of this Bond,  agrees
that  each  payment received by it hereunder shall be applied  in
the manner set forth in Section 2.16 of the Indenture relating to
the allocation of principal and interest.

      The  Bonds  are issuable only as registered  Bonds  without
coupons  in  denominations of $100,000 (or such lesser  principal
amount  as results from all payments of principal and redemptions
in  respect  of  a  Bond  in  the original  principal  amount  of
$100,000) and any integral multiple of $1,000 in excess  thereof.
As  provided in, and subject to the provisions of, the Indenture,
Bonds  are  exchangeable at the option of the Holder thereof  for
other Bonds of the same series, of authorized denomination and of
like  tenor  and aggregate principal amount, to be registered  in
the name of such Holder, upon surrender thereof by such Holder.

     [If a Series A Bond -- At the option of the Holders thereof,
the  Bonds  may be exchanged pursuant to the Registration  Rights
Agreement  for  a like aggregate principal amount of  Series  A-1
Bonds.]

      No  service charge will be required of any Holder of  Bonds
participating  in  any  such transfer or  exchange  of  Bonds  in
respect  of such transfer or exchange, but the Security Registrar
may require payment of a sum sufficient to cover any tax or other
governmental charge payable in connection therewith.

      Prior  to due presentment of this Bond for registration  of
transfer, the person in whose name this Bond is registered  shall
be  deemed to be the owner and holder thereof for the purpose  of
receiving  payment as herein provided and for all other  purposes
whether  or not this Bond be overdue regardless of any notice  to
anyone to the contrary.

      THE  INDENTURE  AND  THIS BOND SHALL BE  GOVERNED  BY,  AND
CONSTRUED IN ACCORDANCE WITH, THE LAWS OF THE STATE OF NEW  YORK,
WITHOUT REGARD TO THE CONFLICTS OF LAW RULES THEREOF, OTHER  THAN
SECTION 5-1401 OF THE NEW YORK GENERAL OBLIGATIONS LAW.

                    PRINCIPAL PAYMENTS

          Payment Date             Percentage of Principal


          February 20, 1997        0.2045%
          August 20, 1997          0.0000%
          February 20, 1998        0.0000%
          August 20, 1998          0.0000%
          February 20, 1999        0.0000%
          August 20, 1999          0.5933%
          February 20, 2000        0.6129%
          August 20, 2000          0.0000%
          February 20, 2001        0.0000%
          August 20, 2001          1.3753%
          February 20, 2002        1.4691%
          August 20, 2002          2.2184%
          February 20, 2003        2.3565%
          August 20,2003           2.9328%
          February 20, 2004        3.1031%
          August 20,2004           3.2796%
          February 20,2005         3.4687%
          August 20,2005           3.5977%
          February 20,2006         3.7820%
          August 20,2006           2.8098%
          February 20,2007         3.0076%
          August 20,2007           4.8415%
          February 20,2008         5.1145%
          August 20,2008           5.0057%
          February 20,2009         5.2949%
          August 20,2009           5.5185%
          February 20,2010         5.8300%
          August 20,2010           5.7248%
          February 20,2011         6.0590%
          August 20,2011           6.4800%
          February 20,2012         6.8808%
          August 20,2012           8.4390%




                           PIC GUARANTY

      To  the extent and subject to the limitations set forth  in
the  Indenture, PIC (as defined in the Indenture referred  to  in
the  Bond  upon  which  this notation  is  endorsed,  which  term
includes  any successor or permitted assigns under the Indenture)
has  unconditionally guaranteed (a) the due and punctual  payment
of the principal of (and premium, if any, on) and interest on the
Bonds, (b) the due and punctual payment of all other amounts  due
and  payable under the Indenture and the Bonds by Panda  Funding,
and (c) the due and punctual performance of all other obligations
of Panda Funding to the Holders or the Trustee, all in accordance
with the terms set forth in the Indenture. Capitalized terms used
herein  shall have the meanings assigned to them in the Indenture
unless otherwise indicated.

      The  obligations of PIC to the Holders of Bonds and to  the
Trustee  pursuant  to  the PIC Guaranty  and  the  Indenture  are
expressly  set  forth  in the Indenture, including  Article  XIII
thereof,  and reference is hereby made to the Indenture  for  the
precise terms of the PIC Guaranty.

PANDA INTERFUNDING CORPORATION


By:





                         ABBREVIATIONS

The  following abbreviations when used in the inscription on  the
face of this instrument shall be construed as though they were
written out in full according to applicable laws or regulations:

          TEN COM --          as tenants in common
          TEN ENT --          as tenants by the entireties
          JT TEN  --          as joint tenants with right of survivorship
                              and not as tenants in common

                      UNIF GIFT MIN ACT
                      
                                             (___________) (Minor)

                              under Uniform Gift to Minors Act
                                             
                                              (State)


      Additional abbreviations may also be used though not in the
above list FOR  VALUE RECEIVED the undersigned hereby sell(s), assign(s) 
and transfer(s) unto 

Tax Identification Number or Other
Identifying Number of Assignee

_____________________________________________________________________
_____________________________________________________________________
_____________________________________________________________________
(Please  print or typewrite name and address, including zip  code
of Assignee)

the  within  Bond  and all rights thereunder, hereby  irrevocably
constituting and appointing ____________________________________
attorney to transfer said bond on the  books  of Panda Funding, with 
full power of substitution in the premises.

Dated:
NAME:

NOTICE:   The signature to this assignment must correspond with
the  name as written upon the first page of the within instrument
in  every  particular, without alteration or enlargement  or  any
change whatsoever.


EXHIBIT 4.04


      THIS BOND HAS NOT BEEN REGISTERED UNDER THE SECURITIES  ACT
OF  1933,  AS  AMENDED  (THE  "SECURITIES  ACT"),  OR  ANY  STATE
SECURITIES  LAWS, AND, ACCORDINGLY, MAY NOT BE  OFFERED  OR  SOLD
WITHIN THE UNITED STATES OR TO, OR FOR THE ACCOUNT OR BENEFIT OF,
U.S. PERSONS, EXCEPT AS SET FORTH IN THE FOLLOWINGS SENTENCE.  BY
ITS ACQUISITION HEREOF, THE HOLDER (I) REPRESENTS THAT (A) IT  IS
A  "QUALIFIED INSTITUTIONAL BUYER" (AS DEFINED IN RULE 144A UNDER
THE  SECURITIES  ACT)  OR (B) IT IS AN INSTITUTIONAL  "ACCREDITED
INVESTOR"  (AS DEFINED IN RULE 501(a)(1), (2), (3) OR  (7)  UNDER
REGULATION D OF THE SECURITIES ACT) (AN "INSTITUTIONAL ACCREDITED
INVESTOR")  OR (C) IT IS NOT A U.S. PERSON AND IS ACQUIRING  THIS
BOND  IN  AN OFFSHORE TRANSACTION, (II) AGREES THAT IT  WILL  NOT
WITHIN  THREE  YEARS  AFTER THE ORIGINAL ISSUANCE  OF  THIS  BOND
RESELL  OR  OTHERWISE  TRANSFER THIS BOND  EXCEPT  (A)  TO  PANDA
FUNDING,   (B)   INSIDE  THE  UNITED  STATES   TO   A   QUALIFIED
INSTITUTIONAL  BUYER  IN  COMPLIANCE WITH  RULE  144A  UNDER  THE
SECURITIES  ACT, (C) INSIDE THE UNITED STATES TO AN INSTITUTIONAL
ACCREDITED  INVESTOR THAT, PRIOR TO SUCH TRANSFER,  FURNISHES  TO
BANKERS  TRUST  COMPANY, AS TRUSTEE, OR A  SUCCESSOR  TRUSTEE,  A
SIGNED  LETTER CONTAINING CERTAIN REPRESENTATIONS AND  AGREEMENTS
RELATING  TO THE RESTRICTIONS ON TRANSFER OF THIS BOND (THE  FORM
OF  WHICH  LETTER CAN BE OBTAINED FROM THE TRUSTEE), (D)  OUTSIDE
THE  UNITED STATES TO FOREIGN PURCHASERS IN OFFSHORE TRANSACTIONS
MEETING  THE REQUIREMENTS OF RULE 904 OF REGULATION S  UNDER  THE
SECURITIES  ACT, (E) PURSUANT TO THE EXEMPTION FROM  REGISTRATION
PROVIDED  BY RULE 144 UNDER THE SECURITIES ACT (IF AVAILABLE)  OR
(F)  PURSUANT  TO AN EFFECTIVE REGISTRATION STATEMENT  UNDER  THE
SECURITIES  ACT  AND (III) AGREES THAT IT WILL  DELIVER  TO  EACH
PERSON TO WHOM THIS BOND IS TRANSFERRED A NOTICE SUBSTANTIALLY TO
THE  EFFECT  OF THIS LEGEND. IN CONNECTION WITH ANY  TRANSFER  OF
THIS  BOND WITHIN THREE YEARS AFTER THE ORIGINAL ISSUANCE OF  THE
BOND, THE HOLDER MUST CHECK THE APPROPRIATE BOX SET FORTH ON  THE
REVERSE HEREOF RELATING TO THE MANNER OF SUCH TRANSFER AND SUBMIT
THE  CERTIFICATE TO BANKERS TRUST COMPANY, AS SECURITY REGISTRAR.
IF   THE  PROPOSED  TRANSFEREE  IS  AN  INSTITUTIONAL  ACCREDITED
INVESTOR  THE  HOLDER  MUST, PRIOR TO SUCH TRANSFER,  FURNISH  TO
PANDA  FUNDING CORPORATION AND BANKERS TRUST COMPANY, AS SECURITY
REGISTRAR,   SUCH   CERTIFICATIONS,  LEGAL  OPINIONS   OR   OTHER
INFORMATION AS THEY MAY REASONABLY REQUIRE TO CONFIRM  THAT  SUCH
TRANSFER  IS BEING MADE PURSUANT TO AN EXEMPTION FROM,  OR  IN  A
TRANSACTION NOT SUBJECT TO, THE REGISTRATION REQUIREMENTS OF  THE
SECURITIES  ACT. THIS LEGEND WILL BE REMOVED AFTER THE EXPIRATION
OF  THREE YEARS FROM THE ORIGINAL ISSUANCE OF THIS BOND. AS  USED
HEREIN,  THE  TERMS "OFFSHORE TRANSACTION," "UNITED  STATES"  AND
"U.S.  PERSON"  HAVE THE RESPECTIVE MEANINGS  GIVEN  TO  THEM  BY
REGULATION S UNDER THE SECURITIES ACT.

      [If  a Global Bond - THIS BOND IS A GLOBAL BOND WITHIN  THE
MEANING  OF  THE  INDENTURE  HEREINAFTER  REFERRED  TO  AND    IS
REGISTERED  IN  THE  NAME  OF A DEPOSITORY  OR  A  NOMINEE  OF  A
DEPOSITORY   OR  A  SUCCESSOR  DEPOSITORY.  THIS  BOND   IS   NOT
EXCHANGEABLE  FOR BONDS REGISTERED IN THE NAME OF A PERSON  OTHER
THAN  THE  DEPOSITORY  OR  ITS  NOMINEE  EXCEPT  IN  THE  LIMITED
CIRCUMSTANCES DESCRIBED IN THE INDENTURE, AND NO TRANSFER OF THIS
BOND  (OTHER  THAN  A TRANSFER OF THIS BOND AS  A  WHOLE  BY  THE
DEPOSITORY TO A NOMINEE OF THE DEPOSITORY OR BY A NOMINEE OF  THE
DEPOSITORY   TO  THE  DEPOSITORY  OR  ANOTHER  NOMINEE   OF   THE
DEPOSITORY) MAY BE REGISTERED EXCEPT IN THE LIMITED CIRCUMSTANCES
DESCRIBED IN THE INDENTURE.

       UNLESS   THIS   BOND  IS  PRESENTED   BY   AN   AUTHORIZED
REPRESENTATIVE  OF  THE  DEPOSITORY TRUST  COMPANY,  A  NEW  YORK
CORPORATION   ("DTC"),  TO  PANDA  FUNDING  OR  ITS   AGENT   FOR
REGISTRATION  OF  TRANSFER EXCHANGE, OR  PAYMENT,  AND  ANY  BOND
ISSUED  IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH  OTHER
NAME  AS IS REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC (AND
ANY  PAYMENT IS MADE TO CEDE & CO. OR TO SUCH OTHER ENTITY AS  IS
REQUESTED  BY AN AUTHORIZED REPRESENTATIVE OF DTC), ANY TRANSFER,
PLEDGE  OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR  TO  ANY
PERSON IS WRONGFUL INASMUCH AS THE REGISTERED OWNER HEREOF,  CEDE
& CO., HAS AN INTEREST HEREIN.]

                    PANDA FUNDING CORPORATION
         11-5/8% POOLED PROJECT BOND, SERIES A DUE 2012

NO.                                          CUSIP NUMBER
                                             69833DAA7

PRINCIPAL AMOUNT FINAL MATURITY DATE  ISSUE DATE    INTEREST RATE
$                AUGUST 20, 2012      JULY 31,1996  11-5/8 percent


          Panda      Funding     Corporation,     a      Delaware
corporation(hereinafter called "Panda Funding", which term includes any
successor or assign under the Trust Indenture referred to below),
for_______  value  received hereby promises  to  pay  _______  to
_______  or  its registered assigns, the principal  sum  of  (the
"Principal  Amount"),  such payment  to  be  made  in  semiannual
installments  on  February  20  and  August  20  of   each   year
(commencing  February 20, 1997) and ending on the Final  Maturity
Date  set  forth above, each such installment to be in an  amount
equal  to  the Principal Amount multiplied by the percentage  set
forth  opposite the applicable payment date on the reverse hereof
(provided  that  the  portion of the Principal  Amount  remaining
unpaid  on  the Final Maturity Date, together with  all  interest
accrued thereon, shall in any and all cases be due and payable on
the  Final  Maturity  Date), and to pay interest  on  the  unpaid
portion  of the Principal Amount at the Interest Rate  set  forth
above  from  the  most  recent Interest  Payment  Date  to  which
interest  has been paid or duly provided for or, if  no  interest
has been paid or duly provided for, from the Issue Date set forth
above,  semiannually on February 20 and August 20  in  each  year
(commencing  February 20, 1997), until the  Principal  Amount  is
paid  in  full  or  payment thereof is duly provided  for.  Panda
Funding also promises to pay any Additional Interest required  by
Section  2.1  (c) of the First Supplemental Indenture,  upon  the
conditions,  at  the rate and for the periods specified  therein.
The  interest  so payable, and punctually paid or  duly  provided
for,  on  any  Interest Payment Date will, as  provided  in  such
Indenture, be paid to the Person in whose name this Bond (or  one
or more Predecessor Bonds) is registered at the close of business
on  the Regular Record Date for such interest, which shall be the
February  6 or August 6 (whether or not a Business Day),  as  the
case may be, next preceding such Interest Payment Date. Except as
otherwise  provided in the Indenture, any such  interest  not  so
punctually paid or duly provided for will cease to be payable  to
the Holder on such Regular Record Date and may either be paid  to
the  Person  in whose name this Bond (or one or more  Predecessor
Bonds) is registered at the close of business on a Special Record
Date  for  the payment of such defaulted interest to be fixed  by
the  Trustee,  notice whereof shall be given to  the  Holders  of
Bonds  of this series not less than 10 days prior to such Special
Record  Date,  or be paid at any time in any other lawful  manner
not inconsistent with the requirements of any securities exchange
on  which  the Bonds of this series may be listed, and upon  such
notice  as  may be required by such exchange, all as  more  fully
provided  in  the Indenture. Accrued but unpaid interest  on  any
Bond  that  is  exchanged for a Series A-1 Bond pursuant  to  the
Registration  Rights Agreement shall be paid  on  or  before  the
first  Interest Payment Date on the Series A-1 Bonds. Payment  of
the  principal of and interest on this Bond will be made  at  the
corporate  trust office of the Trustee, or such other  office  or
agency  of  Panda Funding as may be designated  by  it  for  such
purpose  in such coin or currency of the United States of America
as  at  the time of payment shall be legal tender for the payment
of  public and private debts; provided, however, that (a) at  the
option of Panda Funding payment of interest may be made by  check
mailed  to  the  address of the Person entitled thereto  as  such
address   shall   appear   in   the   Security   Register,    (b)
notwithstanding such election by Panda Funding, if  a  Holder  of
$2,000,000 or more in aggregate principal amount (or such  lesser
amount  as results from all payments of principal and redemptions
in  respect  of  a  Bond  in  the original  principal  amount  of
$2,000,000) of Bonds requests in writing, payments of  money  may
be  made  by  wire  transfer of immediately  as  available  funds
pursuant to written wire transfer instructions delivered  to  the
Trustee on or before the applicable Regular Record Date.

     Reference is made to the further provisions of this Bond set
forth  on the reverse hereof, which further provisions shall  for
all purposes have the same effect as if set forth at this place.

      Unless  the certificate of authentication hereon  has  been
executed by the Trustee by manual signature, this Bond shall  not
be  entitled to any benefit under the Indenture, or be  valid  or
obligatory for any purpose.

     IN WITNESS WHEREOF, Panda Funding has caused this instrument
to be duly executed.

PANDA FUNDING CORPORATION


By:
Name:
Title:



             TRUSTEE'S CERTIFICATE OF AUTHENTICATION

      This Bond is one of the series of Bonds referred to in  the
within-mentioned Indenture.

Bankers Trust Company, as Trustee


By:
Authorized Signatory


                    [Form of Reverse of Bond]

      This  bond is one of an authorized issue of Bonds of  Panda
Funding known as its 11-5/8 percent Pooled Project Bonds,  Series
A  due  2012 (the "Bonds"). The Bonds are issued under the  Trust
Indenture  dated  as of July 31, 1996 (the "Original  Indenture")
among  Panda Funding, Panda Interfunding Corporation, a  Delaware
corporation ("PIC"), and Bankers Trust Company, a New York  state
banking corporation, as trustee (in such capacity, together  with
its  successors in such capacity, the "Trustee"), as supplemented
by  the  First Supplemental Indenture dated as of July  31,  1996
(the "First Supplemental  Indenture") to the Original  Indenture  
among Panda Funding, PIC and the Trustee (the Original Indenture, 
as so supplemented and as the same may be further supplemented, 
amended or modified, the "Indenture"). All capitalized terms used 
herein, unless otherwise defined herein, shall have the meanings 
ascribed to them in the Indenture.

      All  Bonds of any series issued and outstanding  under  the
Indenture  rank  on a parity with each other  Bond  of  the  same
series  and  with  all Bonds of each other series.  Reference  is
hereby made to the Indenture for a description of the nature  and
extent  of  the  Bonds and the respective rights, limitations  of
rights,  duties and immunities thereunder of the Holders  of  the
Bonds and of the Trustee and Panda Funding and PIC in respect  of
the Bonds and the terms upon which the Bonds are made and are  to
be authenticated and delivered.

     The principal of, and premium, if any, and interest on, this
Bond  are (i) payable only from the revenues and assets of  Panda
Funding,  the Collateral and, through the PIC Guaranty,  PIC  and
the  payments therefrom and the income and proceeds  received  by
the  Trustee therefrom and (ii) secured by assets subject to  the
Lien of the Security Documents, and all payments of principal and
interest shall be made in accordance with the terms of the  Trust
Indenture.

     The Bonds are subject to a Collateral Agency Agreement dated
as  of  July 31, 1996 pursuant to which the rights of the Secured
Parties  (including the Holders of the Bonds) in respect  of  the
Collateral will be shared among the Secured Parties and  will  be
exercised by the Collateral Agent in accordance with the
Collateral Agency Agreement.

      The  Indenture permits, with certain exceptions, as therein
provided,  the  amendment  thereof and the  modification  of  the
rights  and obligations of Panda Funding, PIC and the  rights  of
the Holders of the Bonds under the Indenture at any time by Panda
Funding and PIC with the consent of the Holders of not less  than
a  majority  in aggregate principal amount of the  Bonds  of  all
series  then outstanding. The Indenture also contains  provisions
permitting  the  Holders  of specified percentages  in  aggregate
principal amount of the Bonds of all series then outstanding,  on
behalf  of  the Holders of all the Bonds, to waive compliance  by
Panda Funding or PIC with certain provisions of the Indenture and
certain past defaults under the Indenture and their consequences.
Any  Act  (as such term is defined in the Indenture),  including,
but  not limited to, such a consent, waiver or direction  by  the
Holder  of  this  Bond shall be conclusive and binding  upon  the
Holder and upon all future Holders of this Bond and the Holder of
every  Bond  issued  upon  the transfer hereof  or  the  exchange
therefor or in lieu hereof whether or not notation of such Act is
made upon this Bond.

      This  Bond  is  one of the series designated  on  the  face
hereof,  limited  in aggregate principal amount of  $105,525,000.
This  Bond and all Bonds issued or to be issued in series created
under the First Supplemental Indenture are (i) not subject to any
sinking  fund,  (ii) are subject to optional  redemption  on  the
terms  set  forth  in Section 4.9 of the Original  Indenture  and
(iii)  are, in accordance with the provisions of Article VIII  of
the  Original  Indenture, subject to redemption by Panda  Funding
prior  to  the Final Maturity Date, in whole or in  part  on  any
Business  Day  on or after August 20, 2001, and  if  in  part  in
integral multiples of $1,000. Any such redemption shall be at the
redemption prices (expressed as percentages of principal  amount)
set  forth in the table below plus accrued interest, if  any,  to
the  redemption  date,  if redeemed during  the  12-month  period
commencing on or after August 20 of years set forth below:

                    Year            Redemption Price
                    2001            105.8125 percent
                    2002            104.3594 percent
                    2003            102.9063 percent
                    2004            101.4532 percent
                    2005 
                    and thereafter  100.0000 percent

      In the event of a Change of Control of PIC, and subject  to
certain  conditions and limitations provided  in  the  Indenture,
Panda Funding will be obligated to make an offer to purchase,  on
a  Business Day not more than 60 nor less than 30 days  following
the  occurrence of a Change of Control of PIC, all  of  the  then
Outstanding  Bonds  at  a purchase price equal  to  101%  of  the
principal  amount  thereof,  together  with  accrued  and  unpaid
interest, if any, to the Change of Control Purchase Date, all  as
provided in the Indenture.

       The  Bonds  are,  under  certain  conditions,  subject  to
mandatory redemption as set forth in Sections 4.8 and 8.3 of  the
Original  Indenture. Notice of any redemption of  Bonds  will  be
given  at  least  30 days but not more than 60  days  before  the
Redemption  Date to each Holder at its address as it  appears  in
the Security Register.

           Bonds  (or  portions  thereof as  aforesaid)  for  the
redemption  of  which  provision is made in accordance  with  the
Indenture  shall  cease  to  bear interest  from  and  after  any
Redemption Date.

      The  Indenture contains provisions for, upon compliance  by
Panda Funding with certain conditions set forth in the Indenture,
the  defeasance of (a) the entire indebtedness of this  Bond  and
(b) certain restrictive covenants and agreements.
The unpaid portion of the Principal Amount, together
with  any  interest  accrued and unpaid  thereon  and  all  other
amounts  due  hereunder, if any, may become due and payable  upon
the occurrence and continuation of any Event of Default, but only
as provided in
the Indenture.

      The  Holder hereof, by its acceptance of this Bond,  agrees
that  each  payment received by it hereunder shall be applied  in
the manner set forth in Section 2.16 of the Indenture relating to
the allocation of principal and interest.

      The  Bonds  are issuable only as registered  Bonds  without
coupons  in  denominations of $100,000 (or such lesser  principal
amount  as results from all payments of principal and redemptions
in  respect  of  a  Bond  in  the original  principal  amount  of
$100,000) and any integral multiple of $1,000 in excess  thereof.
As  provided in, and subject to the provisions of, the Indenture,
Bonds  are  exchangeable at the option of the Holder thereof  for
other Bonds of the same series, of authorized denomination and of
like  tenor  and aggregate principal amount, to be registered  in
the name of such Holder, upon surrender thereof by such Holder.

      At  the  option of the Holders thereof, the  Bonds  may  be
exchanged  pursuant to the Registration Rights  Agreement  for  a
like aggregate principal amount of Series A-1 Bonds.

      No  service charge will be required of any Holder of  Bonds
participating  in  any  such transfer or  exchange  of  Bonds  in
respect  of such transfer or exchange, but the Security Registrar
may require payment of a sum sufficient to cover any tax or other
governmental charge payable in connection therewith.

      Prior  to due presentment of this Bond for registration  of
transfer, the person in whose name this Bond is registered  shall
be  deemed to be the owner and holder thereof for the purpose  of
receiving  payment as herein provided and for all other  purposes
whether  or not this Bond be overdue regardless of any notice  to
anyone to the contrary.

      THE  INDENTURE  AND  THIS BOND SHALL BE  GOVERNED  BY,  AND
CONSTRUED IN ACCORDANCE WITH, THE LAWS OF THE STATE OF NEW  YORK,
WITHOUT REGARD TO THE CONFLICTS OF LAW RULES THEREOF, OTHER  THAN
SECTION 5-1401 OF THE NEW YORK GENERAL OBLIGATIONS LAW.

           PRINCIPAL PAYMENTS

Payment Date        Percentage of Principal

February 20, 1997   0.2045 percent
August 20, 1997     0.0000 percent
February 20, 1998   0.0000 percent
August 20, 1998     0.0000 percent
February 20, 1999   0.0000 percent
August 20, 1999     0.5933 percent
February 20, 2000   0.6129 percent
August 20, 2000     0.0000 percent
February 20, 2001   0.0000 percent
August 20, 2001     1.3753 percent
February 20, 2002   1.4691 percent
August 20, 2002     2.2184 percent
February 20, 2003   2.3565 percent
August 20,2003      2.9328 percent
February 20, 2004   3.1031 percent
August 20,2004      3.2796 percent
February 20,2005    3.4687 percent
August 20,2005      3.5977 percent
February 20,2006    3.7820 percent
August 20,2006      2.8098 percent
February 20,2007    3.0076 percent
August 20,2007      4.8415 percent
February 20,2008    5.1145 percent
August 20,2008      5.0057 percent
February 20,2009    5.2949 percent
August 20,2009      5.5185 percent
February 20,2010    5.8300 percent
August 20,2010      5.7248 percent
February 20,2011    6.0590 percent
August 20,2011      6.4800 percent
February 20,2012    6.8808 percent
August 20,2012      8.4390 percent


                          PIC GUARANTY

      To  the extent and subject to the limitations set forth  in
the  Indenture, PIC (as defined in the Indenture referred  to  in
the  Bond  upon  which  this notation  is  endorsed,  which  term
includes  any successor or permitted assigns under the Indenture)
has  unconditionally guaranteed (a) the due and punctual  payment
of the principal of (and premium, if any, on) and interest on the
Bonds, (b) the due and punctual payment of all other amounts  due
and  payable under the Indenture and the Bonds by Panda  Funding,
and (c) the due and punctual performance of all other obligations
of Panda Funding to the Holders or the Trustee, all in accordance
with the terms set forth in the Indenture. Capitalized terms used
herein  shall have the meanings assigned to them in the Indenture
unless otherwise indicated.

      The  obligations of PIC to the Holders of Bonds and to  the
Trustee  pursuant  to  the PIC Guaranty  and  the  Indenture  are
expressly  set  forth  in the Indenture, including  Article  XIII
thereof,  and reference is hereby made to the Indenture  for  the
precise terms of the PIC Guaranty. 

PANDA INTERFUNDING CORPORATION

By:




                          ABBREVIATIONS
                                
The  following abbreviations when used in the inscription on  the
face  of  this instrument shall be construed as though they  were
written out in full according to applicable laws or regulations:

          TEN COM -- as tenants in common
          TEN ENT -- as tenants by the entireties
          JT TEN  -- as joint tenants with right of survivorship
                              and not as tenants in common

               UNIF GIFT MIN ACT

     (___________) (Minor) under Uniform Gift to Minors Act

(State)
     Additional abbreviations may also be used though not in the
above  list  FOR  VALUE RECEIVED the undersigned hereby  sell(s),
assign(s) and transfer(s) unto
Tax Identification Number or Other
Identifying Number of Assignee
________________________________________________________________
________________________________________________________________
________________________________________________________________
(Please  print or typewrite name and address, including zip  code
of Assignee)

the  within  Bond  and all rights thereunder, hereby  irrevocably
constituting  and appointing ____________________________________
attorney  to  transfer said bond on the books of  Panda  Funding,
with full power of substitution in the premises.

Dated:

NAME:



NOTICE:   The  signature to this assignment must correspond  with
the  name as written upon the first page of the within instrument
in  every  particular, without alteration or enlargement  or  any
change whatsoever.


EXHIBIT 4.05


      [If  a Global Bond - THIS BOND IS A GLOBAL BOND WITHIN  THE
MEANING  OF  THE  INDENTURE  HEREINAFTER  REFERRED  TO   AND   IS
REGISTERED  IN  THE  NAME  OF A DEPOSITORY  OR  A  NOMINEE  OF  A
DEPOSITORY   OR  A  SUCCESSOR  DEPOSITORY.  THIS  BOND   IS   NOT
EXCHANGEABLE  FOR BONDS REGISTERED IN THE NAME OF A PERSON  OTHER
THAN  THE  DEPOSITORY  OR  ITS  NOMINEE  EXCEPT  IN  THE  LIMITED
CIRCUMSTANCES DESCRIBED IN THE INDENTURE, AND NO TRANSFER OF THIS
BOND  (OTHER  THAN  A TRANSFER OF THIS BOND AS  A  WHOLE  BY  THE
DEPOSITORY TO A NOMINEE OF THE DEPOSITORY OR BY A NOMINEE OF  THE
DEPOSITORY   TO  THE  DEPOSITORY  OR  ANOTHER  NOMINEE   OF   THE
DEPOSITORY) MAY BE REGISTERED EXCEPT IN THE LIMITED CIRCUMSTANCES
DESCRIBED IN THE INDENTURE.

       UNLESS   THIS   BOND  IS  PRESENTED   BY   AN   AUTHORIZED
REPRESENTATIVE  OF  THE  DEPOSITORY TRUST  COMPANY,  A  NEW  YORK
CORPORATION   ("DTC"),  TO  PANDA  FUNDING  OR  ITS   AGENT   FOR
REGISTRATION  OF  TRANSFER EXCHANGE, OR  PAYMENT,  AND  ANY  BOND
ISSUED  IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH  OTHER
NAME  AS IS REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC (AND
ANY  PAYMENT IS MADE TO CEDE & CO. OR TO SUCH OTHER ENTITY AS  IS
REQUESTED  BY AN AUTHORIZED REPRESENTATIVE OF DTC), ANY TRANSFER,
PLEDGE  OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR  TO  ANY
PERSON IS WRONGFUL INASMUCH AS THE REGISTERED OWNER HEREOF,  CEDE
& CO., HAS AN INTEREST HEREIN.]

                    PANDA FUNDING CORPORATION
         11-5/8% POOLED PROJECT BOND, SERIES A-1 DUE 2012

NO.                                          CUSIP NUMBER

PRINCIPAL AMOUNT FINAL MATURITY DATE  ISSUE DATE   INTEREST RATE
$                AUGUST 20, 2012                   11-5/8%

     Panda Funding Corporation, a Delaware corporation
(hereinafter called "Panda Funding", which term includes any
successor or assign under the Trust Indenture referred to below),
for value received hereby promises to pay to________________or
its registered assigns, the principal sum of _________________
(the "Principal Amount"), such payment to be made in semiannual
installments on February 20 and August 20 of each year
(commencing on the February 20 or August 20 following the original 
issuance of the Series A-l Bonds) and ending on the Final Maturity 
Date set forth above, each such installment to be in an amount 
equal to the Principal Amount multiplied by the percentage set 
forth opposite the applicable payment date on the reverse hereof
(provided that the portion of the Principal Amount remaining
unpaid on the Final Maturity Date, together with all interest
accrued thereon, shall in any and all cases be due and payable on
the Final Maturity Date), and to pay interest on the unpaid
portion of the Principal Amount at the Interest Rate set forth
above from the most recent Interest Payment Date to which
interest has been paid or duly provided for or, if no interest
has been paid or duly provided for, from the Issue Date set forth
above, semiannually on February 20 and August 20 in each year
(commencing on the February 20 or August 20 following the
original issuance of the Series A-1 Bonds), until the Principal
Amount is paid in full or payment thereof is duly provided for.
Panda Funding also promises to pay any Additional Interest
required by Section 2.1 (c) of the First Supplemental Indenture,
upon the conditions, at the rate and for the periods specified
therein. The interest so payable, and punctually paid or duly
provided for, on any Interest Payment Date will, as provided in
such Indenture, be paid to the Person in whose name this Bond (or
one or more Predecessor Bonds) is registered at the close of
business on the Regular Record Date for such interest, which
shall be the February 6 or August 6 (whether or not a Business
Day), as the case may be, next preceding such Interest Payment
Date. Except as otherwise provided in the Indenture, any such
interest not so punctually paid or duly provided for will cease
to be payable to the Holder on such Regular Record Date and may
either be paid to the Person in whose name this Bond (or one or
more Predecessor Bonds) is registered at the close of business on
a Special Record Date for the payment of such defaulted interest
to be fixed by the Trustee, notice whereof shall be given to the
Holders of Bonds of this series not less than 10 days prior to
such Special Record Date, or be paid at any time in any other
lawful manner not inconsistent with the requirements of any
securities exchange on which the Bonds of this series may be
listed, and upon such notice as may be required by such exchange,
all as more fully provided in the Indenture.

Payment of the principal of and interest on this Bond will be
made at the corporate trust office of the Trustee, or such other
office or agency of Panda Funding as may be designated by it for
such purpose in such coin or currency of the United States of
America as at the time of payment shall be legal tender for the
payment of public and private debts; provided, however, that (a)
at the option of Panda Funding payment of interest may be made by
check mailed to the address of the Person entitled thereto as
such address shall appear in the Security Register, (b)
notwithstanding such election by Panda Funding, if a Holder of
$2,000,000 or more in aggregate principal amount (or such lesser
amount as results from all payments of principal and redemptions
in respect of a Bond in the original principal amount of
$2,000,000) of Bonds requests in writing, payments of money may
be made by wire transfer of immediately as available funds
pursuant to written wire transfer instructions delivered to the
Trustee on or before the applicable Regular Record Date.

     Reference is made to the further provisions of this Bond set
forth on the reverse hereof, which further provisions shall for
all purposes have the same effect as if set forth at this place.
      
     Unless the certificate of authentication hereon has been
executed by the Trustee by manual signature, this Bond shall not
be entitled to any benefit under the Indenture, or be valid or
obligatory for any purpose.

     IN WITNESS WHEREOF, Panda Funding has caused this
instrument to be duly executed.

PANDA FUNDING CORPORATION


By:_______________________
Name:
Title:





             TRUSTEE'S CERTIFICATE OF AUTHENTICATION

      This Bond is one of the series of Bonds referred to in  the
within-mentioned Indenture.

Bankers Trust Company, as Trustee


By:
   Authorized Signatory






                    [Form of Reverse of Bond]

      This  bond is one of an authorized issue of Bonds of  Panda
Funding known as its 11-5/8 percent Pooled Project Bonds,  Series
A-1  due 2012 (the "Bonds"). The Bonds are issued under the Trust
Indenture  dated  as of July 31, 1996 (the "Original  Indenture")
among  Panda Funding, Panda Interfunding Corporation, a  Delaware
corporation ("PIC"), and Bankers Trust Company, a New York  state
banking corporation, as trustee (in such capacity, together  with
its  successors in such capacity, the "Trustee"), as supplemented
by  the  First Supplemental Indenture dated as of July  31,  1996
(the  "First  Supplemental Indenture") to the Original  Indenture
among Panda Funding, PIC and the Trustee (the Original Indenture,
as  so  supplemented and as the same may be further supplemented,
amended or modified, the "Indenture"). All capitalized terms used
herein,  unless otherwise defined herein, shall have the meanings
ascribed to them in the Indenture.

      All  Bonds of any series issued and outstanding  under  the
Indenture  rank  on a parity with each other  Bond  of  the  same
series  and  with  all Bonds of each other series.  Reference  is
hereby made to the Indenture for a description of the nature  and
extent  of  the  Bonds and the respective rights, limitations  of
rights,  duties and immunities thereunder of the Holders  of  the
Bonds and of the Trustee and Panda Funding and PIC in respect  of
the Bonds and the terms upon which the Bonds are made and are  to
be authenticated and delivered.

     The principal of, and premium, if any, and interest on, this
Bond  are (i) payable only from the revenues and assets of  Panda
Funding,  the Collateral and, through the PIC Guaranty,  PIC  and
the  payments therefrom and the income and proceeds  received  by
the  Trustee therefrom and (ii) secured by assets subject to  the
Lien of the Security Documents, and all payments of principal and
interest shall be made in accordance with the terms of the  Trust
Indenture.

     The Bonds are subject to a Collateral Agency Agreement dated
as  of  July 31, 1996 pursuant to which the rights of the Secured
Parties  (including the Holders of the Bonds) in respect  of  the
Collateral will be shared among the Secured Parties and  will  be
exercised  by  the  Collateral  Agent  in  accordance  with   the
Collateral Agency Agreement.

      The  Indenture permits, with certain exceptions, as therein
provided,  the  amendment  thereof and the  modification  of  the
rights  and obligations of Panda Funding, PIC and the  rights  of
the Holders of the Bonds under the Indenture at any time by Panda
Funding and PIC with the consent of the Holders of not less  than
a  majority  in aggregate principal amount of the  Bonds  of  all
series then outstanding. The Indenture also contains provisions
permitting  the  Holders  of specified percentages  in  aggregate
principal amount of the Bonds of all series then outstanding,  on
behalf  of  the Holders of all the Bonds, to waive compliance  by
Panda Funding or PIC with certain provisions of the Indenture and
certain past defaults under the Indenture and their consequences.
Any  Act  (as such term is defined in the Indenture),  including,
but  not limited to, such a consent, waiver or direction  by  the
Holder  of  this  Bond shall be conclusive and binding  upon  the
Holder and upon all future Holders of this Bond and the Holder of
every  Bond  issued  upon  the transfer hereof  or  the  exchange
therefor or in lieu hereof whether or not notation of such Act is
made upon this Bond.

      This  Bond  is  one of the series designated  on  the  face
hereof, limited in aggregate principal amount of $105,525,000.

      This  Bond and all Bonds issued or to be issued  in  series
created  under  the  First Supplemental  Indenture  are  (i)  not
subject  to  any  sinking  fund, (ii)  are  subject  to  optional
redemption on the terms set forth in Section 4.9 of the  Original
Indenture  and  (iii) are, in accordance with the  provisions  of
Article VIII of the Original Indenture, subject to redemption  by
Panda  Funding prior to the Final Maturity Date, in whole  or  in
part  on any Business Day on or after August 20, 2001, and if  in
part  in integral multiples of $1,000. Any such redemption  shall
be   at  the  redemption  prices  (expressed  as  percentages  of
principal  amount)  set  forth in the table  below  plus  accrued
interest, if any, to the redemption date, if redeemed during  the
12-month  period commencing on or after August 20  of  years  set
forth below:
               Year              Redemption Price
               2001              105.8125 percent
               2002              104.3594 percent
               2003              102.9063 percent
               2004              101.4532 percent
               2005
               and thereafter    100.0000 percent

      In the event of a Change of Control of PIC, and subject  to
certain  conditions and limitations provided  in  the  Indenture,
Panda Funding will be obligated to make an offer to purchase,  on
a  Business Day not more than 60 nor less than 30 days  following
the  occurrence of a Change of Control of PIC, all  of  the  then
Outstanding  Bonds  at  a purchase price equal  to  101%  of  the
principal  amount  thereof,  together  with  accrued  and  unpaid
interest, if any, to the Change of Control Purchase Date, all  as
provided in the Indenture.

       The  Bonds  are,  under  certain  conditions,  subject  to
mandatory redemption as set forth in Sections 4.8 and 8.3 of  the
Original  Indenture. Notice of any redemption of  Bonds  will  be
given  at  least  30 days but not more than 60  days  before  the
Redemption  Date to each Holder at its address as it  appears  in
the Security Register.

           Bonds  (or  portions  thereof as  aforesaid)  for  the
redemption  of  which  provision is made in accordance  with  the
Indenture  shall  cease  to  bear interest  from  and  after  any
Redemption Date.

      The  Indenture contains provisions for, upon compliance  by
Panda Funding with certain conditions set forth in the Indenture,
the  defeasance of (a) the entire indebtedness of this  Bond  and
(b) certain restrictive covenants and agreements.

      The  unpaid portion of the Principal Amount, together  with
any interest accrued and unpaid thereon and all other amounts due
hereunder, if any, may become due and payable upon the occurrence
and continuation of any Event of Default, but only as provided in
the Indenture.

      The  Holder hereof, by its acceptance of this Bond,  agrees
that  each  payment received by it hereunder shall be applied  in
the manner set forth in Section 2.16 of the Indenture relating to
the allocation of principal and interest.

     The Bonds are issuable only as registered Bonds without
coupons  in  denominations of $100,000 (or such lesser  principal
amount  as results from all payments of principal and redemptions
in  respect  of  a  Bond  in  the original  principal  amount  of
$100,000) and any integral multiple of $1,000 in excess  thereof.
As  provided in, and subject to the provisions of, the Indenture,
Bonds  are  exchangeable at the option of the Holder thereof  for
other Bonds of the same series, of authorized denomination and of
like  tenor  and aggregate principal amount, to be registered  in
the name of such Holder, upon surrender thereof by such Holder.

      No  service charge will be required of any Holder of  Bonds
participating  in  any  such transfer or  exchange  of  Bonds  in
respect  of such transfer or exchange, but the Security Registrar
may require payment of a sum sufficient to cover any tax or other
governmental charge payable in connection therewith.

      Prior  to due presentment of this Bond for registration  of
transfer, the person in whose name this Bond is registered  shall
be  deemed to be the owner and holder thereof for the purpose  of
receiving  payment as herein provided and for all other  purposes
whether  or not this Bond be overdue regardless of any notice  to
anyone to the contrary.

      THE  INDENTURE  AND  THIS BOND SHALL BE  GOVERNED  BY,  AND
CONSTRUED IN ACCORDANCE WITH, THE LAWS OF THE STATE OF NEW  YORK,
WITHOUT REGARD TO THE CONFLICTS OF LAW RULES THEREOF, OTHER  THAN
SECTION 5-1401 OF THE NEW YORK GENERAL OBLIGATIONS LAW. 

                          PRINCIPAL PAYMENTS

               Payment Date        Percentage of Principal
               February 20, 1997   0.2045 percent
               August 20, 1997     0.0000 percent
               February 20, 1998   0.0000 percent
               August 20, 1998     0.0000 percent
               February 20, 1999   0.0000 percent
               August 20, 1999     0.5933 percent
               February 20, 2000   0.6129 percent
               August 20, 2000     0.0000 percent
               February 20, 2001   0.0000 percent
               August 20, 2001     1.3753 percent
               February 20, 2002   1.4691 percent
               August 20, 2002     2.2184 percent
               February 20, 2003   2.3565 percent
               August 20,2003      2.9328 percent
               February 20, 2004   3.1031 percent
               August 20,2004      3.2796 percent
               February 20,2005    3.4687 percent
               August 20,2005      3.5977 percent
               February 20,2006    3.7820 percent
               August 20,2006      2.8098 percent
               February 20,2007    3.0076 percent
               August 20,2007      4.8415 percent
               February 20,2008    5.1145 percent
               August 20,2008      5.0057 percent
               February 20,2009    5.2949 percent
               August 20,2009      5.5185 percent
               February 20,2010    5.8300 percent
               August 20,2010      5.7248 percent
               February 20,2011    6.0590 percent
               August 20,2011      6.4800 percent
               February 20,2012    6.8808 percent
               August 20,2012      8.4390 percent


                          PIC GUARANTY

      To  the extent and subject to the limitations set forth  in
the  Indenture, PIC (as defined in the Indenture referred  to  in
the  Bond  upon  which  this notation  is  endorsed,  which  term
includes  any successor or permitted assigns under the Indenture)
has  unconditionally guaranteed (a) the due and punctual  payment
of the principal of (and premium, if any, on) and interest on the
Bonds, (b) the due and punctual payment of all other amounts  due
and  payable under the Indenture and the Bonds by Panda  Funding,
and (c) the due and punctual performance of all other obligations
of Panda Funding to the Holders or the Trustee, all in accordance
with the terms set forth in the Indenture. Capitalized terms used
herein  shall have the meanings assigned to them in the Indenture
unless otherwise indicated.

      The  obligations of PIC to the Holders of Bonds and to  the
Trustee  pursuant  to  the PIC Guaranty  and  the  Indenture  are
expressly  set  forth  in the Indenture, including  Article  XIII
thereof,  and reference is hereby made to the Indenture  for  the
precise terms of the PIC Guaranty.


PANDA INTERFUNDING CORPORATION


By:

                          ABBREVIATIONS

                                


The  following abbreviations when used in the inscription on  the
face  of  this instrument shall be construed as though they  were
written out in full according to applicable laws or regulations:

          TEN COM -- as tenants in common
          TEN ENT -- as tenants by the entireties
           JT TEN -- as joint tenants with right of survivorship
                     and not as tenants in common

                    UNIF GIFT MIN ACT
                              (___________) (Minor)

                         under Uniform Gift to Minors Act

                                             (State)

      Additional abbreviations may also be used though not in the
above  list  FOR  VALUE RECEIVED the undersigned hereby  sell(s),
assign(s) and transfer(s) unto

Tax Identification Number or Other
Identifying Number of Assignee

_________________________________________________________________
_________________________________________________________________
_________________________________________________________________
(Please  print or typewrite name and address, including zip  code
of Assignee)

the  within  Bond  and all rights thereunder, hereby  irrevocably
constituting  and appointing ____________________________________
attorney  to  transfer said bond on the books of  Panda  Funding,
with full power of substitution in the premises.

Dated:

NAME:


NOTICE: The signature to this assignment must correspond with the
name  as written upon the first page of the within instrument  in
every particular, without alteration or enlargement or any change
whatsoever.


EXHIBIT 4.06
_________________________________________________________________
                                
         11-5/8% POOLED PROJECT BONDS, SERIES A DUE 2012
                                
                  REGISTRATlON RIGHTS AGREEMENT
                      Dated July 3 1, 1996
                                
                          by and among
                                
                    PANDA FUNDING CORPORATION
                 PANDA INTERFUNDING CORPORATION
                                
                               and
                                
                   JEFFERIES & COMPANY, INC.,
_________________________________________________________________
                                
                                
This Registration Rights Agreement is made and entered into this
31st day of July, 1996, by and among Panda Funding Corporation,
a Delaware corporation (the "Issuer"), Panda Interfunding
Corporation' a Delaware corporation (the "Company") and Jefferies
& Company, Inc. (the "Initial Purchaser").

This Agreement is made pursuant to the Purchase Agreement, dated
July 26, 1996, among the Issuer, the Company, Panda Energy
International, Inc., a Texas corporation, and the Initial
Purchaser (the "Purchase Agreement").  In order to induce the
Initial Purchaser to enter into the Purchase Agreement, the
Issuer and the Company have agreed to provide the registration
rights provided for in this Agreement to the Initial Purchaser
and its respective direct and indirect transferees.  The
execution and delivery of this Agreement is a condition to the
closing of the transactions contemplated by the Purchase
Agreement.

The parties hereby agree as follows:

1.Definitions:

  As used in this Agreement, the following terms shall have the
  following meanings:

  Additional Interest:  As defined in Section 4(a) hereof.
  
  Advice:  As defined in the last paragraph of Section 5 hereof.
  
  Affiliate:  With respect to any specified person, "Affiliate"
  shall mean any other person directly or indirectly controlling
  or controlled by or under direct or indirect common control
  with such specified person.  For the purposes of this
  definition, "control," when used with respect to any person,
  means the power to direct the management and policies of such
  person, directly or indirectly, whether through the ownership
  of voting securities, by contract or otherwise and the terms
  "affiliated," "controlling" and "controlled" have meanings
  correlative to the forgoing.
  
  Agreement:  This Registration Rights Agreement, as the same
  may be amended, supplemented or modified from time to time in
  accordance with the terms hereof.
  
  Bonds:  The 11-5/8% Pooled Project Bonds, Series A, due 2012,
  of the Issuer, unconditionally guaranteed the Company and,
  issued pursuant to the Indenture.
  
  Business Day:  Any day except a Saturday, a Sunday or a day on
  which banking institutions in New York, New York generally are
  required or authorized by law or other government action to be
  closed.
  
  Company:  As defined in  the preamble hereof.
  
  Consummate or consummate:  When used to qualify the term
  "Exchange Offer" shall mean validly and lawfully to issue and
  deliver the Exchange Bonds pursuant to the Exchange Offer for
  all Bonds validly tendered and not validly withdrawn pursuant
  thereto in accordance with the terms of this Agreement.
  
  Consummation Date:  The date that is 30 Business Days
  immediately following the date that the Exchange Registration
  Statement shall have been declared effective by the SEC.
  
  Effectiveness Period:  As defined in Section 3(a) hereof.
  
  Exchange Act:  The Securities Exchange Act of 1934, as
  amended, and the rules and regulations promulgated by the SEC
  pursuant thereto.
  
  Exchange Date:  As defined in Section 2(d) hereof.
  
  Exchange Bonds:  The _____% Pooled Project Bonds, Series B,
  due 2011, of the Issuer, unconditionally guaranteed by the
  Company, issued pursuant to the Indenture, and that are
  identical to the Bonds in all material respects, except that
  the provisions regarding restrictions on transfer shall be
  modified, as appropriate, and the issuance thereof pursuant to
  the Exchange Offer shall have been registered pursuant to an
  effective Registration Statement in compliance with the
  Securities Act.
  
  Exchange Offer:  An offer to issue, in exchange for any and
  all of the Bonds, a like aggregate principal amount of
  Exchange Bonds, which offer shall be made by the Issuer and
  the Company pursuant to Section 2 hereof.
  
  Exchange Registration Statement:  As defined in Section 2(a)
  hereof.
  
  Indemnified Person:  As defined in Section 7(a) hereof.
  
  Indenture:  The Indenture, dated as of July 3l, 1996, among
  the Issuer, the Company and Fleet National Bank, as trustee
  thereunder, pursuant to which the Bonds are issued, as amended
  or supplemented from time to time in accordance with the terms
  thereof.
  
  Initial Purchaser:  Jefferies & Company, Inc.
  
  Issue Date:  As defined in Section 2(a).
  
  Issuer:  As defined in the preamble hereof.
  
  Participating Broker-Dealer:  As defined in Section 2(e)
  hereof.
  
  Private Exchange:  As defined in Section 2(c) hereof.
  
  Private Exchange Bonds:  As defined in Section 2(c) hereof.
  
  Prospectus:  The prospectus included in any Registration
  Statement (including, without limitation, a prospectus that
  discloses information previously omitted from a prospectus
  filed as part of an effective registration statement in
  reliance upon Rule 430A promulgated pursuant to the Securities
  Act), as amended or supplemented by any prospectus supplement,
  with respect to the terms of the offering of any portion of
  the Bonds, Exchange Bonds or Private Exchange Bonds covered by
  such Registration Statement, and all other amendments and
  supplements to any such prospectus, including post-effective
  amendments, and all material incorporated by reference or
  deemed to be incorporated by reference, if any, in such
  prospectus.
  
  Registration Default:  As defined in Section 4(a) hereof.
  
  Registration Statement:  Any registration statement of the
  Issuer and the Company that covers any of the Bonds, Exchange
  Bonds or Private Exchange Bonds pursuant to the provisions of
  this Agreement, including the Prospectus, amendments and
  supplements to such registration statement or Prospectus,
  including pre- and post-effective amendments, all exhibits
  thereto, and all material incorporated by reference or deemed
  to be incorporated by reference, if any, in such registration
  statement.
  
  Rule 144:  Rule 144 promulgated by the SEC pursuant to the
  Securities Act, as such Rule may be amended from time to time,
  or any similar rule or regulation hereafter adopted by the SEC
  as a replacement thereto having substantially the same effect
  as such Rule.
  
  Rule 144A:  Rule 144A promulgated by the SEC pursuant to the
  Securities Act, as such Rule may be amended from time to time,
  or any similar rule or regulation hereafter adopted by the SEC
  as a replacement thereto having substantially the same effect
  a such Rule.
  
  Rule 158:  Rule 158 promulgated by the SEC pursuant to the
  Securities Act, as such Rule may be amended from time to time,
  or any similar rule or regulation hereafter adopted by the SEC
  as a replacement thereto having substantially the same effect
  as such Rule.
  
  Rule 174:  Rule 174 promulgated by the SEC pursuant to the
  Securities Act, as such Rule may be amended from time to time,
  or any similar rule or regulation hereafter adopted by the SEC
  as a replacement thereto having substantially the same effect
  as such Rule.
  
  Rule 415:  Rule 415 promulgated by the SEC pursuant to the
  Securities Act, as such Rule may be amended from time to time,
  or any similar rule or regulation hereafter adopted by the SEC
  as a replacement thereto having substantially the same effect
  as such Rule.
  
  Rule 424:  Rule 424 promulgated by the SEC pursuant to the
  Securities Act, as such Rule may be amended from time to time,
  or any similar rule or regulation hereafter adopted by the SEC
  as a replacement thereto having substantially the same effect
  as such Rule.
  
  SEC:  The Securities and Exchange Commission.
  
  Securities Act:  The Securities Act of 1933, as amended, and
  the rules and regulations promulgated by the SEC thereunder.
  
  Shelf Registration:  As defined in Section 3 hereof.
  
  Shelf Registration Statement:  As defined in Section 3 hereof.
  
  Special Counsel:  Vinson & Elkins L.L.P., special counsel to
  the holders of Transfer Restricted Securities, or such other
  counsel (but not more than one such counsel) as shall be
  agreed upon by the Issuer, the Company and holders of a
  majority in aggregate principal amount of Transfer Restricted
  Securities, the expenses of which holders of Transfer
  Restricted Securities will be reimbursed by the Issuer and the
  Company pursuant to Section 6.
  
  TIA:  The Trust Indenture Act of 1939, as amended.
  
  Transfer Restricted Securities:  The Bonds, upon original
  issuance thereof, and at all times subsequent thereto, each
  Exchange Bond as to which Section 3(a)(ii) hereof is
  applicable upon original issuance and at all times subsequent
  thereto and each Private Exchange Bond upon original issuance
  thereof and at all times subsequent thereto, until in the case
  of any such Bond, Exchange Bond or Private Exchange Bond, as
  the case may be, the earliest to occur of (i) the date on
  which any such Bond has been exchanged by a person other than
  a Participating Broker-Dealer for an Exchange Bond (other than
  with respect to an Exchange Bond as to which Section 3(a)(ii)
  hereof applies) pursuant to the Exchange Offer, (ii) with
  respect to Exchange Bonds received by Participating
  Broker-Dealers in the Exchange Offer, the earlier of (x) the
  date on which such Exchange Bond has been sold by such
  Participating Broker-Dealer by means of the Prospectus
  contained in the Exchange Registration Statement and (y) the
  date on which the Exchange Registration Statement has been
  effective under the Securities Act for a period of 6 months
  after the Consummation Date, (iii) a Shelf Registration
  Statement covering such Bond, Exchange Bond or Private
  Exchange Bond has been declared effective by the SEC and such
  Bond, Exchange Bond or Private Exchange Bond, as the case may
  be, has been disposed of in accordance with such effective
  Shelf Registration Statement, (iv) the date on which such
  Bond, Exchange Bond or Private Exchange Bond, as the case may
  be, is distributed to the public pursuant to Rule 144 (or any
  similar provisions then in effect) or is saleable pursuant to
  Rule 144(k) promulgated by the SEC pursuant to the Securities
  Act or (v) the date on which such Bond, Exchange Bond or
  Private Exchange Bond, as the case may be, ceases to be
  outstanding for purposes of the Indenture or any other
  indenture under which such Exchange Bond or Private Exchange
  Bond was issued.
  
  Trustee:  The trustee under the Indenture.
  
  Underwritten Registration or Underwritten Offering:  A
  registration in connection with which securities are sold to
  an underwriter for re-offering to the public pursuant to an
  effective Registration Statement.

2. Exchange Offer

  (a)   To the extent not prohibited by any applicable law or
     applicable interpretation of the SEC or the staff of the
     SEC, the Issuer and the Company shall (A) prepare and, on or
     prior to 90 days after the date of original issuance of the
     Bonds (the "Issue Date"), file with the SEC a Registration
     Statement under the Securities Act with respect to an offer
     by the Issuer and the Company to the holders of the Bonds to
     issue and deliver to such holders, in exchange for Bonds, a
     like principal amount of Exchange Bonds, (B) use their best
     efforts to cause the Registration Statement relating to the
     Exchange Offer to be declared effective by the SEC under the
     Securities Act on or prior to 180 days after the Issue Date,
     and (C) commence the Exchange Offer and use best efforts to
     issue, on or prior to the Consummation Date, the Exchange
     Bonds.  The offer and sale of the Exchange Bonds pursuant to
     the Exchange Offer shall be registered pursuant to the
     Securities Act on the appropriate form (the "Exchange
     Registration Statement") and duly registered or qualified
     under state securities or Blue Sky laws in accordance with
     Section 5(h) and will comply with all applicable tender
     offer rules and regulations under the Exchange Act and such
     state securities or Blue Sky laws.  The Exchange Offer shall
     not be subject to any condition, other than that the
     Exchange Offer does not violate any applicable law or
     interpretation of the SEC or the staff of the SEC.  Upon
     consummation of the Exchange Offer in accordance with this
     Section 2, the Issuer and the Company shall have no further
     registration obligations other than with respect to (i)
     Private Exchange Bonds, (ii) Exchange Bonds held by
     Participating Broker-Dealers and (iii) Bonds or Exchange
     Bonds as to which Section 3(a)(ii) hereof applies.  No
     securities shall be included in the Exchange Registration
     Statement other than the Exchange Bonds.

  (b)   The Issuer and the Company may require each holder of
     Bonds as a condition to its participation in the Exchange
     Offer to represent to the Issuer and the Company and their
     counsel in writing (which may be contained in the applicable
     letter of transmittal) that at the time of the consummation
     of the Exchange Offer (i) any Exchange Bonds received by
     such holder will be acquired in the ordinary course of its
     business, (ii) such holder will have no arrangement or
     understanding with any person to participate in the
     distribution (within the meaning of the Securities Act) of
     the Exchange Bonds and (iii) such holder is not an Affiliate
     of the Issuer or the Company, or if it is an Affiliate of
     the Issuer or the Company, it will comply with the
     registration and prospectus delivery requirements of the
     Securities Act, to the extent applicable.

  (c)    To the extent not prohibited by any applicable law or
     applicable interpretation of the SEC or the staff of the
     SEC, if, prior to consummation of the Exchange Offer, the
     Initial Purchaser holds any Bonds acquired by it and having,
     or which are reasonably likely to be determined to have, the
     status of an unsold allotment in the initial distribution,
     or any other holder of Bonds is not entitled to participate
     in the Exchange Offer, the Issuer and the Company upon the
     request of the Initial Purchaser or any such holder shall,
     simultaneously with the delivery of the Exchange Bonds in
     the Exchange Offer, issue and deliver to the Initial
     Purchaser and any such holder, in exchange (the "Private
     Exchange") for such Bonds held by the Initial Purchaser and
     any such holder, a like principal amount of debt securities
     of the Issuer and the Company that are identical in all
     material respects to the Exchange Bonds (the "Private
     Exchange Bonds") (and which are issued pursuant to the same
     indenture as the Exchange Bonds).  The Private Exchange
     Bonds shall bear the same CUSIP number as the Exchange
     Bonds.

  (d)    Unless the Exchange Offer would not be permitted by any
     applicable law or interpretation of the SEC or the staff of
     the SEC, the Issuer and the Company shall mail the Exchange
     Offer Prospectus and appropriate accompanying documents,
     including appropriate letters of transmittal, to each holder
     of Bonds providing, in addition to such other disclosure as
     are required by applicable law:

     (i)   that the Exchange Offer is being made pursuant to this
        Agreement and that all Bonds validly tendered will be
        accepted for exchange;

     (ii)  the date of acceptance for exchange (the "Exchange
        Date"), which date shall in no event be later than the
        Consummation Date (unless otherwise required by
        applicable law);

     (iii)  that holders of Bonds electing to have a Bond
        exchanged pursuant to the Exchange Offer will be
        required to surrender such Bond, together with the
        enclosed letters of transmittal, to the institution and
        at the address (located in the city of New York)
        specified in the notice prior to the close of business
        on the Exchange Date; and

     (iv)   that holders of Bonds that do not tender all such
        securities pursuant to the Exchange Offer may no longer
        have any registration rights hereunder with respect to
        Bonds not tendered.

  Promptly after the Exchange Date, the Issuer and the Company
  shall:

     (i)  accept for exchange all Bonds or portions thereof
        validly tendered and not validly withdrawn pursuant to
        the Exchange Offer or the Private Exchange; and

     (ii)    deliver, or cause to be delivered, to the Trustee
        for cancellation all Bonds or portions thereof so
        accepted for exchange by the Issuer and the Company, and
        issue, cause the Trustee under the Indenture (or the
        indenture pursuant to which the Exchange Bonds are
        issued) to authenticate, and mail to each holder of
        Bonds, Exchange Bonds equal in principal amount to the
        principal amount of the Bonds surrendered by such
        holder.

  (e)    The Issuer, the Company and the Initial Purchaser
     acknowledge that the staff of the SEC has taken the position
     that any broker-dealer that owns Exchange Bonds that were
     received by such broker-dealer for its own account in the
     Exchange Offer (a "Participating Broker-Dealer") may be
     deemed to be an "underwriter" within the meaning of the
     Securities Act and must deliver a prospectus meeting the
     requirements of the Securities Act in connection with any
     resale of such Exchange Bonds (other than a resale of an
     unsold allotment resulting from the original offering of the
     Bonds).

     The Issuer, the Company and the Initial Purchaser also
     acknowledge that it is the SEC staff's position that if the
     Prospectus contained in the Exchange Registration Statement
     includes a plan of distribution containing a statement to
     the above effect and the means by which Participating Broker-
     Dealers may resell the Exchange Bonds, without naming the
     Participating Broker-Dealers or specifying the amount of
     Exchange Bonds owned by them, such Prospectus may be
     delivered by Participating Broker-Dealers to satisfy their
     prospectus delivery obligations under the Securities Act In
     connection with re-sales of Exchange Bonds for their own
     accounts, so long as the Prospectus otherwise meets the
     requirements of the Securities Act.

     In light of the foregoing, if requested by a Participating
     Broker-Dealer, the Issuer and the Company agree (x) to use
     their best efforts to keep the Exchange Registration
     Statement continuously effective for a period of up to 6
     months or such earlier date as each Participating Broker-
     Dealer shall have notified the Company in writing that such
     Participating Broker-Dealer has resold all Exchange Bonds
     acquired Exchange Offer, (y) to comply with the provisions
     of Section 5 of this Agreement, as they relate to the
     Exchange Offer and the Exchange Registration Statement, and
     (z) to deliver to such Participating Broker-Dealer a "cold
     comfort" letter of the independent public accountants of the
     Issuer and the Company and a legal opinion as to matters
     reasonably requested by such Participating Broker-Dealer
     relating to the Exchange Registration Statement and the
     related Prospectus and any amendments or supplements
     thereto.

  (f)    The Initial Purchaser shall have no liability to any
     Participating Broker-Dealer with respect to any request made
     pursuant to Section 2(e).

  (g)    Accrued but unpaid interest on any Bond that is
     exchanged for an Exchange Bond or a Private Exchange Bond
     pursuant to this Agreement shall be paid on or before the
     first interest payment date on the Exchange Bonds and the
     Private Exchange Bonds, as the case may be.

  (h)    The Exchange Bonds and the Private Exchange Bonds may
     be issued under (i) the Indenture or (ii) an indenture
     identical in all material respects to the Indenture, which
     in either event shall provide that the Exchange Bonds shall
     not be subject to the transfer restrictions set forth in the
     Indenture, except in any case where an Exchange Bond
     constitutes a Transfer Restricted Security.  The Indenture
     or such indenture shall provide that the Exchange Bonds, the
     Private Exchange Bonds and the Bonds shall vote and consent
     together on all matters as one class and that neither the
     Exchange Bonds, the Private Exchange Bonds nor the Bonds
     will have the right to vote or consent as a separate class
     on any matter.

3. Shelf Registration.

  (a)    If (i) the Issuer or the Company is not permitted to
     file the Exchange Offer Registration Statement or to
     consummate the Exchange Offer because the Exchange Offer Is
     not permitted by any applicable law or applicable
     interpretation of the SEC or the staff of the SEC or (ii)
     any holder of a Bond notifies the Issuer or the Company on
     or prior to the Exchange Date that (A) due to a change in
     law or SEC policy it is not entitled to participate in the
     Exchange Offer, (B) due to a change in law or SEC policy it
     may not resell the Exchange Bonds acquired by it in the
     Exchange Offer to the public without delivering a prospectus
     and the Prospectus contained in the Exchange Registration
     Statement is not legally available for such re-sales by such
     holder or (C) it is a broker-dealer that owns Bonds
     (including the Initial Purchaser that holds Bonds as a part
     of an unsold allotment from the original offering of the
     Bonds) acquired directly from the Issuer, the Company or an
     affiliate of the Issuer or the Company or (iii) any holder
     of Private Exchange Bonds so requests within 120 days after
     the consummation of the Private Exchange (each such event
     referred to in clauses (i) through (iii), a "Shelf Filing
     Event"), the Issuer and the Company shall cause to be filed
     with the SEC pursuant to Rule 415 a shelf registration
     statement (the "Shelf Registration Statement") on or prior
     to the later of (x) 90 days after the Issue Date and (y) 30
     days after the occurrence of such Shelf Filing Event,
     relating to all Transfer Restricted Securities (the "Shelf
     Registration") the holders of which have provided the
     information required pursuant to Section 3(b) hereof, and
     shall use their best efforts to have the Shelf Registration
     Statement declared effective by the SEC on or prior to 90
     days after the occurrence of such Shelf Filing Event,
     provided that if the Issuer and the Company have not
     consummated the Exchange Offer within 180 days of the Issue
     Date, then the Issuer and the Company shall cause the Shelf
     Registration Statement to be filed with the SEC on or prior
     to the 181st day after the Issue Date and shall use their
     best efforts to have the Shelf Registration Statement
     declared effective by the SEC within 60 days of the date of
     filing thereof.  In such circumstances, the Issuer and the
     Company shall use their best efforts to keep the Shelf
     Registration Statement continuously effective under the
     Securities Act, until (A) the third anniversary of the Issue
     Date (subject to extension pursuant to Section 5 hereof) or
     (B) if sooner, the date immediately following the date that
     all Transfer Restricted Securities covered by the Shelf
     Registration Statement have been sold pursuant thereto (the
     "Effectiveness Period"); provided, however, that the
     Effectiveness Period shall be extended to the extent
     required to permit dealers to comply with the applicable
     prospectus delivery requirements of Rule 174 and as
     otherwise provided herein.

  (b)    No holder of Transfer Restricted Securities may include
     any of its Transfer Restricted Securities in any Shelf
     Registration Statement pursuant to this Agreement unless and
     until such holder furnishes to the Company in writing,
     within 15 days after receipt of a request therefor, such
     information as the Company may reasonably request for use in
     connection with any Shelf Registration Statement or
     Prospectus or preliminary prospectus included therein. No
     holder of Transfer Restricted Securities shall be entitled
     to Additional Interest pursuant to Section 4 hereof unless
     and until such holder shall have provided all such
     reasonably requested information.  Each holder of Transfer
     Restricted Securities as to which any Shelf Registration
     Statement is being effected agrees to furnish promptly to
     the Company all information required to be disclosed in
     order to make the information previously furnished to the
     Company by such holder not materially misleading.

4. Additional Interest

  (a)    The parties hereto agree that the holders of Transfer
     Restricted Securities will suffer damages if the Issuer and
     the Company fail to fulfill their obligations pursuant to
     Section 2 or Section 3, as applicable, and that it would not
     be feasible to ascertain the extent of such damages.
     Accordingly, in the event that (i) the applicable
     Registration Statement is not filed with the SEC on or prior
     to the date specified herein for such filing, (ii) the
     applicable Registration Statement has not been declared
     effective by the SEC on or prior to the date specified
     herein for such effectiveness after such obligation arises,
     (iii) if the Exchange Offer is required to be Consummated
     hereunder, the Issuer and the Company have not exchanged
     Exchange Bonds for all bonds validly tendered and not
     validly withdrawn in accordance with the terms of the
     Exchange Offer by the Consummation Date or (iv) the
     applicable Registration Statement is filed and declared
     effective but shall thereafter cease to be effective without
     being succeeded immediately by any additional Registration
     Statement covering the Bonds, the Exchange Bonds or the
     Private Exchange Bonds, as the case may be, which has been
     filed and declared effective (each such event referred to in
     clauses (i) through (iv), a "Registration Default"), the
     interest in addition to the interest otherwise payable with
     respect to the Transfer Restricted Securities subject to
     such registration (the "Additional Interest") shall accrue
     with respect to such Transfer Restricted Securities through
     and including the date on which such Registration Default
     shall cease to exist (and provided no other Registration
     Default with respect to such Transfer Restricted Securities
     shall then be continuing) at the rate of one-half of one
     percent (0.50%) per annum, as though the interest rate
     provided in such Transfer Restricted Securities had been
     increased by one-half of one percent (0.50%) per annum.
     Following the cure of a Registration Default, the accrual of
     Additional Interest with respect to such Registration
     Default will cease and upon the cure of all Registration
     Defaults the obligation of the Issuer and the Company to pay
     Additional Interest will cease; provided, however, if the
     Registration Defaults are not cured within two years
     following the Issue Date, the obligation of the Issuer and
     the Company to pay Additional Interest shall become
     permanent.

  (b)    The Issuer and the Company shall notify the Trustee and
     paying agent under the Indenture (or the trustee and paying
     agent under such other indenture under which the Transfer
     Restricted Securities are issued) immediately upon the
     happening of each and every Registration Default.  The
     Issuer and the Company shall pay the Additional Interest due
     on the Transfer Restricted Securities by depositing with the
     paying agent (which shall not be the Issuer or the Company
     for these purposes) for the Transfer Restricted Securities,
     in trust, for the benefit of the holders thereof, prior to
     11:00 A.M. on the next interest payment date specified by
     the Indenture (or such other indenture), sums sufficient to
     pay the Additional Interest then due.  The Additional
     Interest due shall be payable on each interest payment date
     specified by the Indenture (or such other indenture) to the
     record holder entitled to receive the interest payment to be
     made on such date.  Each obligation to pay Additional
     Interest shall be deemed to accrue from and including the
     date of the applicable Registration Default.

  (c)    The parties hereto agree that the Additional Interest
     provided for in this Section 4 constitutes a reasonable
     estimate of the damages that will be suffered by holders of
     Transfer Restricted Securities by reason of the happening of
     any Registration Default.

5. Registration Procedures

  In connection with the registration obligations of the Issuer
  and the Company hereunder, the Issuer and the Company shall
  effect such registrations on the appropriate form available
  for the sale of the Bonds, the Exchange Bonds or Private
  Exchange Bonds, as applicable, to (i) in the case of the
  Exchange Offer, permit the exchange of Exchange Bonds for
  Bonds in the Exchange Offer and, if applicable, re-sales of
  Exchange Bonds by Participating Broker-Dealers and (ii) in the
  case of a Shelf Registration, permit the sale of the
  applicable Transfer Restricted Securities in accordance with
  the method or methods of disposition thereof specified by the
  holders of such Transfer Restricted Securities, and pursuant
  thereto the Issuer and the Company shall as expeditiously as
  reasonably possible:

  (a)    in the case of a Shelf Registration, a reasonable
     period of time prior to the initial filing of a Shelf
     Registration Statement or Prospectus and a reasonable period
     of time prior to the filing of any amendment or supplement
     thereto (including any document that would be incorporated
     or deemed to be incorporated therein by reference), furnish
     to the holders of the Transfer Restricted Securities
     included In such Shelf Registration Statement, their Special
     Counsel and the managing underwriters, if any, copies of all
     such documents proposed to be filed, which documents (other
     than those incorporated or deemed to be incorporated by
     reference) will be subject to the review of such holders,
     their Special Counsel and such underwriters, if any, and
     cause the officers and directors of the Issuer and the
     Company, counsel to the Issuer and the Company and
     independent certified public accountants to the Issuer and
     the Company to respond to such reasonable inquiries as shall
     be necessary, in the opinion of respective counsel to such
     holders and such underwriters, to conduct a reasonable
     investigation within the meaning of the Securities Act;
     provided, however, that the Issuer and the Company shall not
     be deemed to have kept a Shelf Registration Statement
     effective during the applicable period if any of them
     voluntarily takes or fails to take any reasonable action
     that results in holders of the Transfer Restricted
     Securities covered thereby not being able to sell such
     Transfer Restricted Securities pursuant to federal
     securities laws during that period (and the time period
     during which such Shelf Registration Statement is required
     to remain effective hereunder shall be extended by the
     number of days during which such holders of Transfer
     Restricted Securities are not able to sell such Transfer
     Restricted Securities).  The Issuer and the Company shall
     not file any such Shelf Registration Statement or related
     Prospectus or any amendments or supplements thereto to which
     the holders of a majority in aggregate principal amount of
     the Transfer Restricted Securities included in such Shelf
     Registration Statement shall reasonably object on a timely
     basis;

  (b)    prepare and file with the SEC such amendments,
     including post-effective amendments, to each Registration
     Statement as may be necessary to keep such Registration
     Statement continuously effective for the applicable time
     period required hereunder, cause the related Prospectus to
     be supplemented by any Prospectus supplement required by
     law, and as so supplemented to be filed pursuant to Rule
     424; and comply with the provisions of the Securities Act
     and the Exchange Act with respect to the disposition of all
     securities covered by such Registration Statement during
     such period in accordance with the intended methods of
     disposition by the sellers thereof set forth in such
     Registration Statement as so amended or in such Prospectus
     as so supplemented;

  (c)    notify the holders of Transfer Restricted Securities to
     be sold or, in the case of Transfer Restricted Securities
     tendered for in an Exchange Offer, their Special Counsel and
     the managing underwriters, if any, promptly, and (if
     requested by any such person), confirm such notice in
     writing, (i)(A) when a Prospectus or any Prospectus
     supplement or post-effective amendment is proposed to be
     filed, and (B) with respect to a Registration Statement or
     any post-effective amendment, when the same has become
     effective, (ii) of any request by the SEC or any other
     federal or state governmental authority for amendments or
     supplements to a Registration Statement or related
     Prospectus or for additional information, (iii) of the
     issuance by the SEC, any state securities commission, any
     other governmental agency or any court of any stop order,
     order or injunction suspending or enjoining the use of a
     Prospectus or the effectiveness of a Registration Statement
     or the initiation of any proceedings for that purpose, (iv)
     of the receipt by the Issuer or the Company of any
     notification with respect to the suspension of the
     qualification or exemption from qualification of any of the
     Bonds, Exchange Bonds or Private Exchange Bonds for sale in
     any jurisdiction, or the initiation or threatening of any
     proceeding for such purpose, and (v) of the happening of any
     event or information becoming known that makes any statement
     made in a Registration Statement or related Prospectus or
     any document incorporated or deemed to be incorporated
     therein by reference untrue in any material respect or that
     requires the making of any changes in such Registration
     Statement, Prospectus or documents so that it will not
     contain any untrue statement of a material fact or omit to
     state any material fact required to be stated therein or
     necessary to make the statements therein not misleading, and
     that in the case of a Prospectus, it will not contain any
     untrue statement of a material fact or omit to state any
     material fact required to be stated therein or necessary to
     make the statements therein, in light of the circumstances
     under which they were made, not misleading;

  (d)    use their best efforts to avoid the issuance of or, if
     issued, obtain the withdrawal of any order enjoining or
     suspending the use of a Prospectus or the effectiveness of a
     Registration Statement or the lifting of any suspension of
     the qualification (or exemption from qualification) of any
     of the Bonds, Exchange Bonds or Private Exchange Bonds for
     sale in any jurisdiction, at the earliest practicable
     moment, subject, however, to the proviso in Section 5(h);

  (e)    if a Shelf Registration Statement is filed pursuant to
     Section 3 hereof and if requested by the managing
     underwriters, if any, or the holders of a majority in
     aggregate principal amount of the Transfer Restricted
     Securities being sold pursuant to such Shelf Registration
     Statement, (i) promptly incorporate in a Prospectus
     supplement or post-effective amendment such information as
     the managing underwriters, if any, and such holders
     reasonably believe should be Included therein, and (ii) make
     all required filings of such Prospectus supplement or such
     post-effective amendment under the Securities Act as soon as
     practicable after the Issuer or the Company has received
     notification of the matters to be incorporated in such
     Prospectus supplement or post-effective amendment; provided,
     however, that the Issuer and the Company shall not be
     required to take any action pursuant to this Section 5(e)
     that would, in the opinion of counsel for the Issuer and the
     Company, violate applicable law;

  (f)    upon written request to the Issuer or the Company,
     furnish to each holder of Bonds, Exchange Bonds or Private
     Exchange Bonds to be exchanged or sold pursuant to a
     Registration Statement, their Special Counsel and each
     managing underwriter, if any, without charge, at least one
     conformed copy of such Registration Statement and each
     amendment thereto, including financial statements and
     schedules, all documents incorporated or deemed to be
     incorporated therein by reference, and all exhibits to the
     extent requested (including those previously furnished or
     incorporated by reference) as soon as practicable after the
     filing of such documents with the SEC;

  (g)    deliver to each holder of Bonds, Exchange Bonds or
     Private Exchange Bonds to be exchanged or sold pursuant to a
     Registration Statement, their Special Counsel, and the
     underwriters, if any, without charge, as many copies of the
     Prospectus (including each form of prospectus) and each
     amendment or supplement thereto as such persons reasonably
     request; and the Issuer and the Company hereby consent to
     the use of such Prospectus and each amendment or supplement
     thereto by each of the selling holders of Transfer
     Restricted Securities and the underwriters, if any, in
     connection with the offering and sale of the Transfer
     Restricted Securities covered by such Prospectus and any
     amendment or supplement thereto;

  (h)    prior to any public offering of Bonds, Exchange Bonds
     or Private Exchange Bonds, use their best efforts to
     register or qualify or cooperate with the holders of Bonds,
     Exchange Bonds or Private Exchange Bonds to be sold or
     tendered for the underwriters, if any, and their respective
     counsel in connection with the registration or qualification
     (or exemption from such registration or qualification) of
     such Bonds, Exchange Bonds or Private Exchange Bonds for
     offer and sale under the securities or Blue Sky laws of such
     jurisdictions within the United States as any such holder or
     underwriter reasonably requests in writing; keep each such
     registration or qualification (or exemption therefrom)
     effective during the period such Registration Statement is
     required to be kept effective hereunder and do any and all
     other acts or things necessary or advisable to enable the
     disposition in such jurisdictions of the Bonds, Exchange
     Bonds or Private Exchange Bonds covered by the applicable
     Registration Statement; provided, however, that the Issuer
     arid the Company shall not be required to (i) qualify
     generally to do business in any jurisdiction where they are
     not then so qualified or (ii) take any action which would
     subject them to general service of process or to taxation in
     any jurisdiction where they are not so subject;

  (i)    in connection with any sale or transfer of Transfer
     Restricted Securities that will result in such securities no
     longer being Transfer Restricted Securities, cooperate with
     the holders thereof and the managing underwriters, if any,
     to facilitate the timely preparation and delivery of
     certificates representing Transfer Restricted Securities to
     be sold, which certificates shall not bear any restrictive
     legends and shall be in a form eligible for deposit with The
     Depository Trust Company and to enable such Transfer
     Restricted Securities to be in such authorized denominations
     and registered in such names as the managing underwriters,
     if any, or such holders may request at least two Business
     Days prior to any sale of Transfer Restricted Securities;

  (j)    upon the occurrence of any event contemplated by
     Section 5(c)(v), as promptly as reasonably practicable,
     prepare a supplement or amendment, including, if
     appropriate, a post-effective amendment, to each
     Registration Statement or a supplement to the related
     Prospectus or any document incorporated or deemed to be
     incorporated therein by reference, and file any other
     required document so that, as thereafter delivered, such
     Prospectus will not contain an untrue statement of a
     material fact or omit to state a material fact required to
     be stated therein or necessary to make the statements
     therein, in light of the circumstances under which they were
     made, not misleading;

  (k)    prior to the effective date of the Exchange
     Registration Statement, to provide a CUSIP number for the
     Exchange Bonds (and Private Exchange Bonds if applicable);

  (l)    if a Shelf Registration Statement is filed pursuant to
     Section 3 hereof, enter into such agreements (including an
     underwriting agreement in form, scope and substance as is
     customary In underwritten offerings) and take all such other
     reasonable actions in connection therewith (including those
     reasonably requested by the managing underwriters, if any,
     or the holders of a majority in aggregate principal amount
     of the Transfer Restricted Securities being sold) in order
     to expedite or facilitate the disposition of such Transfer
     Restricted Securities, and, whether or not an underwriting
     agreement is entered into and whether or not the
     registration is an underwritten registration, (i) make such
     representations and warranties to the holders of such
     Transfer Restricted Securities and the underwriters, if any,
     with respect to the business of the Issuer, Company and its
     subsidiaries (including with respect to businesses or assets
     acquired or to be acquired by any of them), and the Shelf
     Registration Statement, Prospectus and documents, if any,
     incorporated or deemed to be incorporated by reference
     therein, in each case, with respect to such matters as are
     customarily addressed in representations and warranties made
     by issuers to underwriters in underwritten offerings, and
     confirm the same if and when requested; (ii) obtain opinions
     of counsel to the Issuer and the Company and updates thereof
     (which counsel and opinions (in form, scope and substance)
     shall be reasonably satisfactory to the managing
     underwriters, if any, and Special Counsel to the holders of
     the Transfer Restricted Securities being sold), addressed to
     each selling holder of Transfer Restricted Securities and
     each of the underwriters, if any, covering the matters
     customarily covered in opinions requested in underwritten
     offerings and such other matters as may be reasonably
     requested by such Special Counsel and underwriters; (iii)
     use their best efforts to obtain customary "cold comfort"
     letters and updates thereof from the independent certified
     public accountants of the Issuer and the Company (and, if
     necessary, any other independent certified public
     accountants of any subsidiary of the Company or of any
     business acquired by the Company for which financial
     statements and financial data is, or is required to be,
     included in the Shelf Registration Statement), addressed
     (where reasonably possible) to each selling holder of
     Transfer Restricted Securities and each of the underwriters,
     if any, such letters to be in customary form and covering
     matters of the type customarily covered In "cold comfort"
     levels in connection with underwritten offerings; (iv) if an
     underwriting agreement is entered into, the same shall
     contain indemnification provisions and procedures no less
     favorable to the selling holders and the underwriters, if
     any, than those set forth in Section 7 hereof (or such other
     provisions and procedures acceptable to holders of a
     majority in aggregate principal amount of Transfer
     Restricted Securities covered by such Shelf Registration
     Statement and the managing underwriters, if any); and (v)
     deliver such documents and certificates as may be reasonably
     requested by the holders of a majority in aggregate
     principal amount of the Transfer Restricted Securities being
     sold, their Special Counsel and the managing underwriters,
     if any, to evidence the continued validity of the
     representations and warranties made pursuant to clause (i)
     above and to evidence compliance with any customary
     conditions contained in the underwriting agreement or other
     agreement entered into by the Issuer and the Company;

 (m) in the case of a Shelf Registration, make available for
     inspection by a representative of the holders of Transfer
     Restricted Securities being sold, any underwriter
     participating in any such disposition of Transfer Restricted
     Securities, and any attorney, consultant or accountant
     retained by such selling holders or underwriter, at the
     offices where normally kept, during reasonable business
     hours, all financial and other records, pertinent corporate
     documents and properties of the Issuer, the Company and its
     subsidiaries (including with respect to businesses and
     assets acquired or to be acquired to the extent that such
     information is available to the Issuer of the Company), and
     cause the officers, directors, agents and employees of the
     Issuer, the Company and its subsidiaries (including with
     respect to businesses and assets acquired or to be acquired
     to the extent that such information is available to the
     Issuer or the Company) to supply all information in each
     case reasonably requested by any such representative,
     underwriter, attorney, consultant or accountant in
     connection with such Shelf Registration; provided, however,
     that such persons shall first agree in writing with the
     Issuer and the Company that any information that is
     reasonably and in good faith designated by the Issuer and
     the Company in writing as confidential at the time of
     delivery of such information shall be kept confidential by
     such persons, unless (i) disclosure of such information is
     required by court or administrative order or is necessary to
     respond to inquiries of regulatory authorities, (ii)
     disclosure of such information is required by law (including
     any disclosure requirements pursuant to Federal securities
     laws in connection with the filing of the Shelf Registration
     Statement or the use of any Prospectus), (iii) such
     information becomes generally available to the public other
     than as a result of a disclosure or failure to safeguard
     such information by such person or (iv) such information
     becomes available to such person from a source other than
     the Issuer, the Company and its subsidiaries and such source
     is not bound by a confidentiality agreement;
  
  (n) provide an indenture trustee for the Bonds and/or the
     Exchange Bonds and Private Exchange Bonds, as the case may
     be, and cause an indenture to be qualified under the TIA not
     later than the effective date of the first Registration
     Statement relating to the Bonds and/or the Exchange Bonds
     and Private Exchange Bonds, as the case may be; and if such
     indenture shall be the Indenture, in connection therewith,
     cooperate with the Trustee and the holders of the Bonds
     and/or the Exchange Bonds and Private Exchange Bonds, to
     effect such changes to the Indenture as may be required for
     the Indenture to be (or to remain) so qualified in
     accordance with the terms of the TIA; and execute, and use
     its best efforts to cause the Trustee to execute, all
     customary documents as may be required to effect such
     changes, and all other forms and documents required to be
     filed with the SEC to enable the Indenture to be (or to
     remain) so qualified in a timely manner;
  
  (o) comply with all applicable rules and regulations of the
     SEC and make generally available to their security holders
     earning statements satisfying the provisions of Section
     11(a) of the Securities Act and Rule 158, no later than 45
     days after the end of any 12-month period (or 90 days after
     the end of any 12-month period if such period is a fiscal
     year) (i) commencing at the end of any fiscal quarter in
     which Transfer Restricted Securities are sold to
     underwriters in a firm commitment or reasonable efforts
     underwritten offering and (ii) if not sold to underwriters
     in such an offering, commencing on the first day of the
     first fiscal quarter after the effective date of a
     Registration Statement, which statement shall cover said
     period, consistent with the requirements of Rule 158; and
  
  (p) cooperate with each seller of Transfer Restricted
     Securities covered by any Registration Statement and each
     underwriter, if any, participating in the disposition of
     such Transfer Restricted Securities and their respective
     counsel in connection with any filings required to be made
     with the National Association of Securities Dealers, Inc.

  The Issuer and the Company may require a holder of Transfer
  Restricted Securities to be included in a Registration
  Statement to furnish to the Issuer and the Company such
  information regarding the distribution of such Transfer
  Restricted Securities as is required by law to be disclosed
  such Registration Statement and the Issuer and the Company may
  exclude from such Registration Statement the Transfer
  Restricted Securities of any holder who unreasonably fails to
  furnish such information within a reasonable time after
  receiving such request

  If any such Registration Statement refers to any holder by
  name or otherwise as the holder of any securities of an
  Issuer, then such holder shall have the right to require
  (i) the insertion therein of language, in form and substance
  reasonably satisfactory to such holder, to the effect that the
  holding by such holder of such securities is not to be
  construed as a recommendation by such holder of the investment
  quality of the securities covered thereby and that such
  holding does not imply that such holder will assist in meeting
  any future financial requirements of the Issuer or the
  Company, or (ii) in the event that such reference to such
  holder by name or otherwise is not required by the Securities
  Act, the deletion of the reference to such holder in any
  amendment or supplement to the Registration Statement filed or
  prepared subsequent to the time that such reference ceases to
  be required.

  In the case of a Shelf Registration pursuant to Section 3
  hereof, each holder of Transfer Restricted Securities agrees
  by acquisition of such Transfer Restricted Securities that,
  upon receipt of any notice from the Issuer and the Company of
  the happening of any event of the kind described in Section
  5(c)(ii), 5(c)(iii), 5(c)(iv) or 5(c)(v) hereof, such holder
  will forthwith discontinue disposition of such Transfer
  Restricted Securities covered by such Registration Statement
  or Prospectus until such holder's receipt of the copies of the
  supplemented or amended Prospectus contemplated by Section
  5(j) hereof, or until it is advised in writing (the "Advice")
  by the Issuer or the Company that the use of the applicable
  Prospectus may be resumed, and, in either case, has received
  copies of any additional or supplemental filings that are
  incorporated or deemed to be incorporated by reference in such
  Prospectus.  If the Issuer or the Company shall give any such
  notice, the Effectiveness Period shall be extended by the
  number of days during such period from and including the date
  of the giving of such notice to and including the date when
  each holder of Transfer Restricted Securities covered by such
  Registration Statement shall have received (x) the copies of
  the supplemented or amended Prospectus contemplated by Section
  5(j) hereof or (y) the Advice, and, in either case, has
  received copies of any additional or supplemental filings that
  are incorporated or deemed to be incorporated by reference in
  such Prospectus.

6. Registration Expenses

  All fees and expenses incident to the performance of or
  compliance with this Agreement by the Issuer and the Company
  shall be borne by the Issuer and the Company whether or not
  any Registration Statement is filed or becomes effective and
  whether or not any Bonds, Exchange Bonds or Private Exchange
  Bonds are issued or sold pursuant to any Registration
  Statement.  The fees and expenses referred to in the foregoing
  sentence shall include, without limitation, (i) all
  registration and filing fees (including, without limitation,
  fees and expenses (A) with respect to filings required to be
  made with the National Association of Securities Dealers, Inc.
  (the "NASD") and (B) in compliance with securities or Blue Sky
  laws), (ii) printing expenses (including, without limitation,
  expenses of printing Prospectuses), (iii) reasonable fees and
  disbursements of counsel for the Issuer and the Company and
  the Special Counsel, (iv) fees and disbursements of all
  Independent certified public accountants referred to In
  Section 2(e) and Section 5(1)(iii) hereof (including, without
  limitation, the expenses of any special audit and "cold
  comfort" letters required by or incident to such
  performance), (v) if required by applicable law, including the
  rules of the NASD, the reasonable fees and expenses of any
  "qualified independent underwriter" and its counsel and (vi)
  fees and expenses of all other persons retained by the Issuer
  and the Company.  In addition, the Issuer and the Company
  shall pay their internal expenses (including, without
  limitation, all salaries and expenses of their respective
  officers and employees performing legal or accounting duties),
  the expense of any annual audit, and the fees and expenses
  incurred in connection with the listing of the Bonds, Exchange
  Bonds or Private Exchange Bonds to be registered on any
  securities exchange.  Notwithstanding the foregoing or
  anything in this Agreement to the contrary, each holder of
  Transfer Restricted Securities shall pay all underwriting
  discounts and commissions of any underwriters or dealers with
  respect to any Bonds, Exchange Bonds or Private Exchange Bonds
  sold by it.

7. Indemnification

  (a)  The Issuer and the Company agree, jointly and
     severally, to indemnify and hold harmless (i) the Initial
     Purchaser, each holder of Bonds, Exchange Bonds and Private
     Exchange Bonds and each Participating Broker-Dealer, (ii)
     each person, if any, who controls (within the meaning of
     Section 15 of the Act or Section 20 of the Exchange Act) any
     of the foregoing (any of the persons referred to in this
     clause (ii) being hereinafter referred to as a ("controlling
     person")) and (iii) the respective officers, directors,
     partners, employees, representatives and agents of the
     Initial Purchaser, each holder of Bonds, Exchange Bonds and
     Private Exchange Bonds, each Participating Broker-Dealer and
     any controlling person (any person referred to in clause
     (i), (ii) or (iii) may hereinafter be referred to as an
     "Indemnified Person"), from and against any and all losses,
     claims, damages, liabilities and judgments arising out of or
     relating to any untrue statement or alleged untrue statement
     of a material fact contained in any Registration Statement,
     Prospectus or preliminary prospectus or in any amendment or
     supplement thereto, or arising out of or relating to any
     omission or alleged omission to state therein a material
     fact required to be stated therein or necessary to make the
     statements therein (in the case of any Prospectus or
     preliminary prospectus or supplement thereto, in light of
     the circumstances under which they were made) not
     misleading, except insofar as such losses, claims, damages,
     liabilities or judgments are caused by any such untrue
     statement or omission or alleged untrue statement or
     omission that is based upon information relating to any
     Indemnified Person furnished in writing to the Issuer and
     the Company by or on behalf of such Indemnified Person
     expressly for use therein; provided, that the indemnity
     agreement contained in this Section 7(a) with respect to any
     preliminary prospectus or amended preliminary prospectus
     shall not inure to the benefit of any Indemnified Person
     from whom the person asserting any such loss, expense,
     liability or claim purchased the securities which is the
     subject thereof, if the Prospectus corrected any such
     alleged untrue statement or omission and if such Indemnified
     Person failed to send or give a copy of the Prospectus,
     excluding any documents incorporated by reference, to such
     person at or prior to the written confirmation of the sale
     of securities to such person, provided that the Issuer and
     the Company have delivered the Prospectus to the Initial
     Purchaser in requisite quantity on a timely basis to permit
     such delivery or sending.

  (b)    In case any action shall be brought against any
     Indemnified Person, based upon any Registration Statement or
     any such Prospectus or preliminary prospectus or any
     amendment or supplement thereto and with respect to which
     indemnity may be sought against the Issuer or the Company
     hereunder, such Indemnified Person shall promptly notify the
     Issuer and the Company in writing and the Issuer and the
     Company shall assume the defense thereof, including the
     employment of counsel reasonably satisfactory to such
     Indemnified Person and payment of all fees end expenses.
     Any Indemnified Person shall have the right to employ
     separate counsel in any such action and participate in the
     defense thereof, but the fees and expenses of such counsel
     shall be at the expense of such Indemnified Person, unless
     (i) the employment of such counsel shall have been
     specifically authorized in writing by the Issuer or the
     Company, (ii) the Issuer or the Company shall have failed to
     assume the defense and employ counsel or pay all such fees
     and expenses or (iii) the named parties to any such action
     (including any impleaded parties) include both such
     Indemnified Person and the Issuer or the Company and such
     Indemnified Person shall have been advised by counsel that
     there may be one or more legal defenses available to it
     which are different from or additional to those available to
     the Issuer or the Company (in which case the Issuer and the
     Company shall not have the right to direct the defense of
     such action on behalf of such Indemnified Person, it being
     understood, however, that the Issuer and the Company shall
     not, in connection with any one such action or separate but
     substantially similar or related actions in the same
     jurisdiction arising out of the same general allegations or
     circumstances, be liable for the reasonable fees and
     expenses of more than one separate firm of attorneys (in
     addition to any local counsel) for all such Indemnified
     Persons, which firm shall be designated in writing by such
     Indemnified Persons, and that all such reasonable fees and
     expenses shall be reimbursed as they are incurred).  The
     Issuer and the Company shall not be liable for any
     settlement of any such action effected without their written
     consent but if settled with the written consent of the
     Issuer or the Company, the Issuer and the Company agree,
     jointly and severally, to indemnify and hold harmless each
     Indemnified Person from and against any loss or liability by
     reason of such settlement.  Neither the Issuer nor the
     Company shall, without the prior written consent of each
     Indemnified Person, effect any settlement of any pending or
     threatened proceeding in respect of which any Indemnified
     Person is a party and indemnity could have been sought
     hereunder by such Indemnified Person, unless such settlement
     includes an unconditional release of such Indemnified Person
     from all liability on claims that are the subject matter of
     such proceeding.

  (c)    In connection with any Registration Statement pursuant
     to which a holder of Transfer Restricted Securities offers
     or sells Transfer Restricted Securities, such holder agrees,
     severally and not jointly, to indemnify and hold harmless
     the Issuer, the Company, their respective directors and
     officers and any person controlling the Issuer and the
     Company within the meaning of Section 15 of the Securities
     Act or Section 20 of the Exchange Act, to the same extent as
     the foregoing indemnity from the Issuer and the Company to
     each Indemnified Person but only with respect to information
     relating to such holder furnished in writing by or on behalf
     of such holder expressly for use in such Registration
     Statement.  In any such case in which any action shall be
     brought against an Issuer, the Company, any director or
     officer of the Issuer, the Company or any person controlling
     the Issuer or the Company based on such Registration
     Statement and in respect of which indemnity may be sought
     against a holder of Transfer Restricted Securities, such
     holder shall have the rights and duties given to the Issuer
     and the Company (except that if the Issuer or the Company
     shall have assumed the defense thereof, such holder shall
     not be required to do so, but may employ separate counsel
     therein and participate in the defense thereof but the fees
     and expenses of such counsel shall be at the expense of such
     holder), and the Issuer, the Company, their respective
     directors and officers and any person controlling the Issuer
     or the Company shall have the rights and duties given to the
     Indemnified Persons by Section 7(b) hereof.

  (d)    If the indemnification provided for in this Section 7
     is unavailable to an indemnified party in respect of any
     losses, claims, damages, liabilities or judgments referred
     to herein, then each indemnifying party, in lieu of
     indemnifying such indemnified party, shall contribute to the
     amount paid or payable by such indemnified party as a result
     of such losses, claims, damages liabilities and judgments
     (i) in such proportion as is appropriate to reflect the
     relative benefits received by each indemnifying party on the
     one hand and the indemnified party on the other hand from
     the offering of the Bonds, the Exchange Bonds or the Private
     Exchange Bonds, as the case may be (it being expressly
     understood and agreed that the relative benefits received by
     the Issuer and the Company from the offering of the Bonds,
     Exchange Bonds or Private Exchange Bonds, as the case may
     be, shall be the amount of the net proceeds received by the
     Issuer from the sale of the Bonds to the Initial Purchaser),
     or (ii) if the allocation provided by clause (i) above is
     not permitted by applicable law, in such proportion as is
     appropriate to reflect not only the relative benefits
     referred to in clause (i) above but also the relative fault
     of each indemnifying party on the one hand and the
     indemnified party on the other hand in connection with the
     statements or omissions which resulted in such losses,
     claims, damages, liabilities or judgments, as well as any
     other relevant equitable considerations.  The relative fault
     of each indemnifying party on the one hand and the
     indemnified party on the other hand shall be determined by
     reference to, among other things, whether the untrue or
     alleged untrue statement of a material fact or the omission
     to state a material fact relates to information supplied by
     an indemnifying party or such indemnified party and the
     parties' relative intent, knowledge, access to information
     and opportunity to correct or prevent such statement or
     omission

  The Issuer, the Company and the Initial Purchaser agree that
  it would not be just and equitable if contribution pursuant to
  this Section 7(d) were determined by pro rata allocation (even
  if the Indemnified Person were treated as one entity for such
  purpose) or by any other method of allocation which does not
  take account of the equitable considerations referred to in
  the immediately preceding paragraph.  The amount paid or
  payable by an indemnified party as a result of the losses,
  claims, damages, liabilities or judgments referred to in the
  immediately preceding paragraph shall be deemed to include,
  subject to the limitations set forth above, any legal or other
  expenses reasonably incurred by such indemnified party in
  connection with investigating or defending any such action or
  claim.  Notwithstanding the provisions of this Section 7, no
  Indemnified Person shall be required to contribute any amount
  in excess of the amount by which the net profits received by
  it in connection with the sale of the Bonds, Exchange Bonds or
  Private Exchange Bonds contemplated by this Agreement exceeds
  the amount of any damages which such Indemnified Person has
  otherwise been required to pay by reason of such untrue or
  alleged untrue statement or omission or alleged omission.  No
  person guilty of fraudulent misrepresentation (within the
  meaning of Section 11(f) of the Securities Act) shall be
  entitled to contribution from any person who was not guilty of
  such fraudulent misrepresentation.  The Indemnified Person's
  obligations to contribute pursuant to this Section 7(d) are
  several in proportion to the respective amount of Bonds,
  Exchange Bonds or Private Exchange Bonds included in any such
  Registration Statement by each Indemnified Person and not
  joint.

8. Rules 144 and 144A

  Each of the Issuer and the Company shall use its best efforts
  to file the reports required to be filed by it under the
  Securities Act and the Exchange Act in a timely manner and, if
  at any time it is not required to file such reports but in the
  past had been required to or did file such reports, it will,
  upon the request of any holder of Transfer Restricted
  Securities, make available other information as required by,
  and so long as necessary to permit sales of its Transfer
  Restricted Securities pursuant to Rule 144A.  Notwithstanding
  the foregoing, nothing in this Section 8 shall be deemed to
  require the Issuer or the Company to register any of its
  securities pursuant to the Exchange Act.

9. Underwritten Registrations

  If any of the Transfer Restricted Securities covered by any
  Shelf Registration are to be sold in an underwritten offering,
  the investment banker or investment bankers and manager or
  managers that will administer the offering will be selected by
  the holders of a majority in aggregate principal amount of
  such Transfer Restricted Securities included in such offering,
  subject to the consent of the Issuer and the Company (which
  will not be unreasonably withheld or delayed).

  No person may participate in any underwritten registration
  hereunder unless such person (i) agrees to sell such Transfer
  Restricted Securities on the basis reasonably provided in any
  underwriting arrangements approved by the persons entitled
  hereunder to approve such arrangements and (ii) completes and
  executes all questionnaires, powers of attorney, indemnities,
  underwriting agreements and other documents required under the
  terms of such underwriting arrangements.

10.    Miscellaneous

  (a)    Remedies.  In the event of a breach by the Issuer, the
     Company or by a holder of Bonds, Exchange Bonds or Private
     Exchange Bonds of any of its obligations under this
     Agreement, each holder of Bonds, Exchange Bonds or Private
     Exchange Bonds and the Issuer and the Company, in addition
     to being entitled to exercise all rights granted by law,
     including recovery of damages, will be entitled to specific
     performance of its rights under this Agreement.  Subject to
     Section 4 hereof, the Issuer, the Company and each holder of
     Bonds, Exchange Bonds and Private Exchange Bonds agree that
     monetary damages would not be adequate compensation for any
     loss incurred by reason of a breach of any of the provisions
     of this Agreement and each hereby further agrees that, in
     the event of any action for specific performance in respect
     of such breach, it shall waive the defense that a remedy at
     law would be adequate.

  (b)    No Inconsistent Agreements.  The Issuer and the Company
     will not enter into any agreement with respect to securities
     issued by either of them that is inconsistent with the
     rights granted to the holders of Bonds, Exchange Bonds and
     Private Exchange Bonds and Indemnified Persons in this
     Agreement or otherwise conflicts with the provisions hereof.
     Without the written consent of the holder of a majority in
     aggregate principal amount of the outstanding Transfer
     Restricted Securities, the Issuer and the Company shall not
     grant to any person any rights which conflict with or are
     inconsistent with the provisions of this Agreement.

  (c)    No Piggyback on Registrations.  The Issuer and the
     Company shall not grant to any of their security holders
     (other than the holders of Transfer Restricted Securities in
     such capacity) the right to include any of their securities
     in any Registration Statement other than Transfer Restricted
     Securities.

  (d)    Amendments and Waiver.  The provisions of this
     Agreement, including the provisions of this sentence, may
     not be amended, modified or supplemented, and waivers or
     consents to departures from the provisions hereof may not be
     given, otherwise than with the prior written consent of the
     holders of not less than a majority of the then outstanding
     aggregate principal amount of Transfer Restricted
     Securities; provided, however, that, for the purposes of
     this Agreement, Transfer Restricted Securities that are
     owned, directly or indirectly, by the Issuer, the Company or
     any of their Affiliates are not deemed outstanding.
     Notwithstanding the foregoing, a waiver or consent to depart
     from the provisions hereof with respect to a matter that
     relates exclusively to the rights of holders of Transfer
     Restricted Securities whose securities are being sold
     pursuant to a Registration Statement and that does not
     directly or indirectly affect the rights of other holders of
     Transfer Restricted Securities may be given by holders of a
     majority in aggregate principal amount of the Transfer
     Restricted Securities being sold by such holders pursuant to
     such Registration Statement; and provided, further, that the
     provisions of this sentence may not be amended, modified or
     supplemented except in accordance with the provisions of the
     immediately preceding sentence.  Notwithstanding the
     foregoing, no amendment, modification, supplement, waiver or
     comment with respect to Section 7 shall be made or given
     otherwise than with the prior written consent of each
     Indemnified Person affected thereby.

  (e)    Notices.  All notices and other communications provided
     for herein shall be made in writing by hand delivery, next
     day air courier, certified first class mail, return receipt
     requested, telex or telecopier:

     (i)     if to the Issuer or the Company, as provided in the
      Purchase Agreement,
    
     (ii)    if to the Initial Purchaser, as provided in the
      Purchase Agreement, or
    
     (iii)   if to any other person who Is then the registered
      holder of Bonds, Exchange Bonds or Private Exchange
      Bonds, to the address of such holder as it appears in the
      register therefor of the Issuer.

     Except as otherwise provided in this Agreement, all such
     communications shall be deemed to have been duly given:
     when delivered by hand, if personally delivered; one
     Business Day after being timely delivered to a next-day air
     courier, five Business Days afar being deposited in the
     mail, postage prepaid, if mailed; when answered back, if
     telexed; and when receipt is acknowledged by the recipient's
     telecopier machine, if telecopied.

  (f)    Successors and Assigns.  This Agreement shall inure to
     the benefit of and be binding upon the successors and
     permitted assigns of each of the parties and shall inure to
     the benefit of each holder of Bonds, Exchange Bonds and
     Private Exchange Bonds.  The Issuer and the Company may not
     assign any of their rights or obligations hereunder without
     the prior written consent of each holder of Transfer
     Restricted Securities and each Indemnified Person.
     Notwithstanding the foregoing, no successor or assignee of
     an Issuer shall have any of the rights granted under this
     Agreement until such person shall acknowledge its rights and
     obligations hereunder by a signed written statement of such
     person's acceptance of such rights and obligations.

  (g)    Counterparts.  This Agreement may be executed in any
     number of counterparts and by the parties hereto in separate
     counterparts, each of which when so executed shall be deemed
     to be an original and, all of which taken together shall
     constitute one and the same Agreement.

  (h)    Governing Law; Submission to Jurisdiction.  THIS
     AGREEMENT SHALL BE GOVERNED BY AND CONSTRUED IN ACCORDANCE
     WITH THE LAWS OF THE STATE OF NEW YORK, AS APPLIED TO
     CONTRACTS MADE AND PERFORMED WITHIN THE STATE OF NEW YORK.
     THE ISSUER AND THE COMPANY HEREBY IRREVOCABLY SUBMIT TO THE
     NON-EXCLUSIVE JURISDICTION OF ANY COMPETENT NEW YORK STATE
     COURT SITTING IN THE BOROUGH OF MANHATTAN IN THE CITY OF NEW
     YORK OR ANY FEDERAL COURT SITTING IN THE BOROUGH OF
     MANHATTAN IN THE CITY OF NEW YORK IN RESPECT OF ANY SUIT,
     ACTION OR PROCEEDING ARISING OUT OF OR RELATING TO THIS
     AGREEMENT, AND EACH IRREVOCABLY ACCEPTS FOR ITSELF AND IN
     RESPECT OF ITS PROPERTY, GENERALLY AND UNCONDITIONALLY, THE
     NON-EXCLUSIVE JURISDICTION OF THE AFORESAID COURTS.

  (i)    Severability.  If any term, provision, covenant or
     restriction of this Agreement is held by a court of
     competent jurisdiction to be invalid, illegal, void or
     unenforceable, the remainder of the terms, provisions,
     covenants and restrictions set forth herein shall remain in
     full force and effect and shall in no way be affected,
     impaired or invalidated, and the parties hereto shall use
     their reasonable efforts to find and employ an alternative
     means to achieve the same or substantially the same result
     as that contemplated by such term, provision, covenant or
     restriction.  It is hereby stipulated and declared to be the
     intention of the parties that they would have executed the
     remaining terms, provisions, covenants and restrictions
     without including any of such that may be hereafter declared
     invalid, illegal, void or unenforceable.

  (j)    Headings.  The headings in this Agreement are for
     convenience of reference only and shall not limit or
     otherwise affect the meaning hereof.  All references made in
     this Agreement to "Section" and "paragraph" refer to such
     Section or paragraph of this Agreement, unless expressly
     stated otherwise.

IN WITNESS WHEREOF, the parties have caused this Registration
Rights Agreement to be duly executed as of the date first written
above.

PANDA FUNDING CORPORATION



By:    __________________________________
Name:    William C. Nordlund
Title:   Vice President, General Counsel
         and Assistant Secretary


PANDA INTERFUNDING CORPORATION



By:    __________________________________
Name:    William C. Nordlund
Title:   Vice President, General Counsel
         and Assistant Secretary


JEFFERIES & COMPANY, INC.



By:    __________________________________
Name:  __________________________________
Title: __________________________________


EXHIBIT 4.07
                  COLLATERAL AGENCY AGREEMENT

                   Dated as of July 31, 1996

                             among

                PANDA INTERFUNDING CORPORATION,

                   PANDA FUNDING CORPORATION

                              and

                     BANKERS TRUST COMPANY,
                as Trustee under the Indenture,
                   dated as of July 31, 1996,
                    and as Collateral Agent


                      ___________________



                       TABLE OF CONTENTS

                                                             Page

SECTION 1.  Definitions                                         3
SECTION 2.  Subordination                                       5
SECTION 3.  Exercise of Rights Under Security Documents         9
SECTION 4.  Distribution of Proceeds                           10
SECTION 5   Appointment and Duties of Collateral Agent         11
SECTION 6.  Rights of Collateral Agent                         11
SECTION 7.  Lack of Reliance on the Collateral Agent           13
SECTION 8.  Indemnification                                    14
SECTION 9.  Resignation or Removal of the Collateral Agent     14
SECTION 10. Representations and Warranties                     14
SECTION 11. No Warranties                                      15
SECTION 12. Amendments, Etc.                                   15
SECTION 13. Addresses for Notices                              15
SECTION 14. Counterparts                                       15
SECTION 15. Severability                                       15
SECTION 16. Reinstatement                                      16
SECTION 17. No Impairments of Other Rights                     16
SECTION 18. LIMITATION ON LIABILITY                            16
SECTION 19. Governing Law; Terms                               16
SECTION 20. Submission to Jurisdiction                         16
SECTION 21. No Third Party Beneficiaries                       16
SECTION 22. WAIVER OF JURY TRIAL                               17
SECTION 23. Headings                                           17
SECTION 24. Admission of Letter of Credit Provider             17


                  COLLATERAL AGENCY AGREEMENT


     COLLATERAL AGENCY AGREEMENT dated as of July 31, 1996  (this
"Agreement")  among  Panda Interfunding Corporation,  a  Delaware
corporation  ("PIC"),  Panda  Funding  Corporation,  a   Delaware
corporation ("Panda Funding"), and Bankers Trust Company,  a  New
York banking corporation, as trustee under the Indenture referred
to  below  (in  such capacity, together with its  successors  and
assigns in such capacity, the "Trustee"), and as collateral agent
for  the  Trustee and the Letter of Credit Provider  (as  defined
below) (in such capacity together with its successors and assigns
in such capacity, the "Collateral Agent").

                     W I T N E S S E T H :
     
     WHEREAS,  PIC has formed Panda Funding as a special purpose,
wholly-owned   finance  subsidiary  to  issue   debt   securities
constituting the Bonds described below;

     WHEREAS, Panda Funding, PIC and the Trustee (as trustee  for
the  holders  of  the  Bonds described below)  are  party  to  an
Indenture dated as of July 31, 1996 (as amended, supplemented  or
otherwise  modified  and  in  effect  from  time  to  time,   the
"Indenture"),  providing,  subject to the  terms  and  conditions
thereof, for the issuance by Panda Funding from time to  time  of
certain  Pooled  Project Bonds (the "Bonds"), including,  without
limitation, $105,525,000 initial aggregate principal amount of 11
5/8%  Pooled  Project  Bonds, Series A due 2012  (the  "Series  A
Bonds");

     WHEREAS, Panda Funding will loan the entire proceeds of  the
issuance  of the Series A Bonds (the "Loan") to PIC,  which  Loan
will  be made under a Loan Agreement dated of even date with  the
Indenture  by  and between Panda Funding and PIC (the  "PIC  Loan
Agreement") and evidenced by a promissory note (the "Initial  PIC
Note") of PIC dated July 31, 1996, and payable to Panda Funding;

     WHEREAS,  Panda  Funding may from  time  to  time  loan  the
proceeds  of subsequent series of Bonds (the "Additional  Loans")
to  PIC,  which Additional Loans will be made under the PIC  Loan
Agreement and evidenced by promissory notes (the "Additional  PIC
Notes") of PIC payable to Panda Funding;

     WHEREAS,  one or more Letters of Credit (as defined  in  the
Indenture) may be substituted for cash funds in the Debt  Service
Reserve   Fund  (as  defined  in  the  Indenture)   pursuant   to
Section  4.5(c) of the Indenture under a reimbursement  agreement
to be entered into between PIC or PIC's controlling affiliate and
a financial institution (the "Letter of Credit Provider") (to the
extent  so entered into and as amended, supplemented or  modified
and  in  effect from time to time, together with any substitution
or  replacement thereof, the "Reimbursement Agreement"),  and  in
such event this Agreement shall be amended to admit the Letter of
Credit Provider as a party hereto;

     WHEREAS,  to induce the purchase of the Bonds and to  secure
Panda Funding's obligations to the holders (from time to time) of
such Bonds (the "Holders" and, together with the Trustee, and the
Letter of Credit Provider, if any, the "Secured Parties"), and to
induce  the  issuance of any letters of credit by the  Letter  of
Credit   Provider  and  to  secure  PIC's  or  PIC's  controlling
affiliate's  obligations to the Letter of Credit  Provider  under
the Reimbursement Agreement (if entered into), Panda Funding has,
pursuant  to  a  Security Agreement dated as of  July  31,  1996,
between  Panda  Funding  and  the Collateral  Agent  (the  "Panda
Funding Security Agreement"), granted to the Collateral Agent for
the benefit of the Secured Parties, a security interest in all of
Panda  Funding's  assets,  including,  without  limitation,   the
Initial  PIC Note, the Additional PIC Notes, and Panda  Funding's
other personal property;

     WHEREAS,   PIC  has  agreed  to  guarantee  Panda  Funding's
obligations  to the Holders and the Trustee pursuant  to  certain
terms and covenants in the Indenture (the "PIC Guaranty");

     WHEREAS, to induce the purchase of the Bonds by the Holders,
which  PIC  acknowledges  is of substantial  benefit  to  it  (as
ultimate recipient, pursuant to the Loan evidenced by the Initial
PIC Note and pursuant to Additional Loans evidenced by Additional
PIC  Notes,  of the proceeds of the issuance of the  Bonds),  PIC
has,  pursuant  to the Security Agreement dated as  of  July  31,
1996,  between  PIC and the Collateral Agent (the  "PIC  Security
Agreement"), granted to the Collateral Agent for the  benefit  of
the  Secured Parties a security interest in (i) the U.S. Accounts
and Funds (as defined in the Indenture) and all balances therein,
(ii)  PIC's  interest  in the Additional Projects  Contract,  and
(iii)  PIC's interest in U.S. Project Distributions, and pursuant
to  the Stock Pledge Agreement dated as of July 31, 1996, between
PIC  and the Collateral Agent (the "PIC Stock Pledge Agreement"),
pledged  to  the Collateral Agent for the benefit of the  Secured
Paries (i) all of the capital stock of Panda Funding and of  each
PIC  U.S.  Entity and (ii) 60% of the capital stock of  each  PIC
International  Entity,  all  such  assets  to  secure  (A)  Panda
Funding's  obligations to the Holders and the Trustee  under  the
Indenture,  (B) PIC's guarantee of Panda Funding's obligations to
the  Holders and the Trustee under the PIC Guaranty and (C) PIC's
or  PIC's  controlling affiliate's obligations, if  any,  to  the
Letter of Credit Provider under any Reimbursement Agreement;

     WHEREAS,  to induce the purchase of the Bonds, Panda  Energy
Corporation, a Texas corporation ("PEC") and corporate parent  of
PIC,  has, pursuant to a Stock Pledge Agreement dated as of  July
31,   1996, between PEC and the Collateral Agent (the "PEC  Stock
Pledge  Agreement"),  pledged to the  Collateral  Agent  for  the
benefit of the Secured Parties, all of the capital stock of PIC;

     WHEREAS,  the Series A Bonds are being sold to  the  Initial
Purchaser  (as defined below) pursuant to the Purchase  Agreement
dated  as of July 26, 1996 (the "Purchase Agreement") among Panda
Funding,  PIC, Panda Energy International, Inc., and Jefferies  &
Company, Inc. (the "Initial Purchaser");

     WHEREAS, it is a condition precedent to the purchase of  the
Series  A  Bonds  by the Initial Purchaser that  PIC  shall  have
pledged  the Collateral as defined in, and granted the assignment
and  security  interest contemplated by,  the  PIC  Stock  Pledge
Agreement and the PIC Security Agreement, and that Panda  Funding
shall have pledged the Collateral as defined in, and granted  the
assignment  and  security  interest contemplated  by,  the  Panda
Funding  Security Agreement and that PEC shall have  pledged  the
Collateral as defined in, and granted the assignment and security
interest contemplated by, the PEC Stock Pledge Agreement; and

     WHEREAS,   in  connection  with  the  Indenture,   and   any
Reimbursement  Agreement entered into by  PIC  or  a  controlling
affiliate  of PIC with a Letter of Credit Provider,  the  parties
hereto desire to enter into this Agreement to provide for,  among
other things, (a) the exercise by the Collateral Agent of certain
rights  and remedies under this Agreement and the other  Security
Documents (as defined in the Indenture) on behalf of the  Secured
Parties,  (b) the priority of payments and application  of  funds
received  by  the  Collateral Agent, (c) the  priority  of  their
respective  security interests created by the Security  Documents
and  (d)  the  appointment  of the Collateral  Agent  to  act  as
collateral agent for the Secured Parties.

     NOW,  THEREFORE, to secure the Bonds, the PIC  Guaranty  and
the  performance of the agreements in the Indenture  and  in  the
Reimbursement Agreement (if entered into) and in consideration of
the  premises  and  in order to induce the Initial  Purchaser  to
purchase  the  Series A Bonds, and for other  good  and  valuable
consideration, the receipt and the adequacy of which  are  hereby
acknowledged, the parties hereto hereby agree as follows:

     SECTION  1.     Definitions.  Capitalized terms used  herein
and  not  defined  in  this Agreement shall have  the  respective
meanings  assigned thereto in the Indenture, whether specifically
set forth therein or by reference to another document.  Each such
definition  shall be equally applicable to both the singular  and
the  plural  forms  of  each such term so  defined.   Unless  the
context  otherwise requires, any reference in this  Agreement  to
any  agreement,  contract or document shall mean such  agreement,
contract  or document and all schedules, exhibits and attachments
thereto  as  amended, supplemented or otherwise modified  and  in
effect from time to time.  Unless otherwise stated, any reference
in  this Agreement to any Person shall include its successors and
permitted  assigns and, in the case of any Government  Authority,
any  Person  succeeding to its functions and capacities.   Unless
otherwise  specified  herein,  (i) all  references  to  Sections,
paragraphs or other subdivisions herein are to this Agreement and
(ii)  the words "include", "includes", and "including" are deemed
to  be followed by "without limitation" whether or not they  are,
in fact, followed by such words or words of like import.

     (a)  In addition, as used herein:

     "Bond Obligations" shall mean all Senior Obligations at  any
time owing to the Holders.

     "Collateral"  shall mean, collectively, the "Collateral"  as
defined  in the Panda Funding Security Agreement, the  PIC  Stock
Pledge  Agreement, the PIC Security Agreement and the  PEC  Stock
Pledge Agreement.

     "Collateral  Agent  Claims" shall mean,  at  any  time,  all
obligations  of PIC or Panda Funding, now or hereafter  existing,
to  pay  fees, costs, expenses, indemnities and other amounts  to
the Collateral Agent pursuant to Sections 6(f), 8 or 16 hereof or
pursuant to any Security Document or Transaction Document.

     "Event of Default" shall mean an "Event of Default" as  such
term is defined in the Indenture or an "Event of Default" as such
term is defined in the Reimbursement Agreement (if entered into).

     "Responsible Officer" when used with respect to the  Trustee
or  to  the  Collateral  Agent, shall mean  any  officer  in  the
corporate trust and agency group (or any successor group) of  the
Trustee or the Collateral Agent including without limitation, any
vice president, assistant vice president, assistant secretary  or
any  other  officer  of  the  Trustee  or  the  Collateral  Agent
customarily  performing functions similar to those  performed  by
any  of the above designated officers and also means with respect
to a particular corporate trust matter, any other officer to whom
such  matter  is  referred  because  of  his  knowledge  of   and
familiarity with the particular subject.

     "Secured   Obligations"   shall   mean   all   indebtedness,
liabilities  and  other  obligations of  PIC  and  Panda  Funding
(including, but not limited to, all such obligations  in  respect
of    principal,    premiums,   interest,   fees,   reimbursement
obligations, Collateral Agent Claims, Trustee Claims,  penalties,
indemnities,  costs  and  other  expenses,  whether   due   after
acceleration or otherwise) to the Collateral Agent or the Secured
Parties  (of whatsoever nature and howsoever evidenced) under  or
pursuant  to the Bonds, the Indenture, this Agreement, the  other
Security  Documents and the Reimbursement Agreement  (if  entered
into),  in  each case, direct or indirect, primary or  secondary,
fixed  or  contingent,  now  or hereafter  arising  therefrom  or
relating thereto.

     "Secured  Party  Direction" shall mean a  written  direction
from  the Trustee (acting in accordance with the requirements  of
the  Indenture) or the Letter of Credit Provider, if any, to  the
Collateral Agent.

     "Security  Interest" shall mean any Lien on  the  Collateral
granted  to  the Collateral Agent for the benefit  of  a  Secured
Party pursuant to any Security Document or the Indenture.

     "Senior  Obligations"  shall mean all  Secured  Obligations,
except  in  respect  of the Reimbursement Agreement  (if  entered
into).

     "Subordinated   Obligations"   shall   mean   all    Secured
Obligations in respect of any Reimbursement Agreement.

     "Transaction Documents" shall mean all agreements, documents
and  instruments evidencing and/or securing any  of  the  Secured
Obligations.

     "Transfer  Restrictions"  shall have  the  meaning  ascribed
thereto in the PIC Security Agreement.

     "Trustee Claims" shall mean, at any time, all obligations of
PIC  and  Panda Funding, now or hereafter existing, to pay  fees,
costs,  expenses,  indemnities or other amounts  to  the  Trustee
pursuant to the Indenture.

     (b)   Each  of  PIC and Panda Funding agrees  that  (i)  any
Reimbursement Agreement shall provide for the issuance of letters
of  credit with an aggregate available amount not in excess of an
amount  equal to the Debt Service Reserve Requirement as  it  may
exist from time to time for the sole purpose of substituting  for
all  or  a  portion  of  the  monies otherwise  required  by  the
Indenture  to  be  maintained in the Debt Service  Reserve  Fund,
(ii)   any   Reimbursement  Agreement  (or  any  replacement   or
substitute  Reimbursement Agreement) shall be on terms reasonably
acceptable  to  the  Secured Parties (other than  the  Letter  of
Credit  Provider), PIC and Panda Funding and shall  provide  that
all  parties  thereto  agree to be bound by  the  terms  of  this
Agreement  and  the  Letter of Credit Provider  thereunder  shall
execute  an  amendment  to  this  Agreement  in  accordance  with
Section  24  hereof, on behalf of itself and any other  financial
institution party to the Reimbursement Agreement then in  effect,
which amendment shall state the address for notices hereunder  to
such  Person  and  (iii)  immediately upon  the  substitution  or
replacement  of  a  Letter of Credit Provider (or  any  successor
thereto)  as  a  result  of  a  replacement  of  a  Reimbursement
Agreement or otherwise, such substitute or replacement Letter  of
Credit  Provider shall execute an amendment to this Agreement  in
accordance with Section 24 hereof pursuant to which it, on behalf
of  itself  and  any  other financial institution  party  to  the
Reimbursement  Agreement then in effect, agrees to  be  bound  by
this  Agreement and, together with PIC and Panda Funding, deliver
a  written notice to the Collateral Agent stating the address for
notices  hereunder to such Person.  PIC and Panda  Funding  shall
deliver  to  the Trustee an incumbency certificate with  specimen
signatures for designated Authorized Representatives.

     (c)   The  Letter of Credit Provider, upon its execution  of
this  Agreement,  shall  deliver to  the  Trustee  an  incumbency
certificate   with   specimen  signatures  for   its   designated
Authorized Representatives.

     SECTION 2.     Subordination.

     (a)   General.   To the extent and in the manner  set  forth
herein,  any payment of the Subordinated Obligations (except  for
(i)  any  payment  from assets of PIC other than the  Collateral,
(ii)  amounts  on  deposit  in  the U.S.  Distribution  Fund  and
(iii) with respect to payments to be made to the Letter of Credit
Provider,  fees from amounts on deposit in the PIC Expense  Fund)
is  expressly made subordinate and subject in right of payment to
the  prior payment in full of all Senior Obligations due  to  the
Secured  Parties,  other than the Letter of Credit  Provider,  in
cash  or  cash equivalents (including, for all purposes of  these
subordination terms, all interest accruing on Senior  Obligations
after  the filing of a petition in bankruptcy or the commencement
of  any insolvency or bankruptcy proceedings with respect to  PIC
or  Panda  Funding,  and all commissions, fees,  indemnities  and
other  amounts  payable under the Transaction  Documents  to  the
Collateral Agent and the Secured Parties other than the Letter of
Credit  Provider).  The Letter of Credit Provider agrees that  it
will  not  take or receive from PIC, by set-off or in  any  other
manner, or retain, or, ask, demand or sue for, payment (in  whole
or  in  part)  of the Subordinated Obligations, or  any  security
therefor  (except for (i) any payment from assets  of  PIC  other
than  the  Collateral,  (ii)  amounts  on  deposit  in  the  U.S.
Distribution Fund and (iii) with respect to payments to  be  made
to the Letter of Credit Provider, fees from amounts on deposit in
the  PIC  Expense  Fund)  unless and  until  all  of  the  Senior
Obligations due to the Secured Parties other than the  Letter  of
Credit  Provider  have  been  paid  in  full  in  cash  or   cash
equivalents.  The Letter of Credit Provider shall direct PIC  and
Panda  Funding to make, and PIC and Panda Funding have agreed  to
make,  such  prior payment of the Senior Obligations due  to  the
Secured Parties other than the Letter of Credit Provider.

     (b)  Payment Upon Dissolution, Etc.  In the event of (i) any
insolvency or bankruptcy case or proceeding, or any receivership,
liquidation,  reorganization or other similar case or  proceeding
in  connection therewith, relating to PIC or Panda Funding or its
creditors  as  such, or to its assets, or (ii)  any  liquidation,
dissolution  (other than dissolution of PIC that is cured  within
15  days  and which, prior to such cure, would not reasonably  be
expected to result in a Material Adverse Change) or other winding
up  of  PIC  or  Panda Funding, whether partial or  complete  and
whether  voluntary or involuntary and whether  or  not  involving
insolvency or bankruptcy or (iii) any assignment for the  benefit
of  creditors or any other marshalling of assets and  liabilities
of  PIC  or  Panda  Funding,  then and  in  any  such  event  the
Collateral  Agent,  for  the equal and  ratable  benefit  of  the
holders  of the Senior Obligations, shall be entitled to  receive
payment  in  full of all amounts due or to become due  on  or  in
respect  of  all Senior Obligations before the Letter  of  Credit
Provider  shall be entitled to receive any payment on account  of
the  Subordinated Obligations, and to that end,  any  payment  or
distribution of any kind or character (except for (A) any payment
from  assets  of  PIC other than the Collateral, (B)  amounts  on
deposit  in  the U.S. Distribution Fund and (C) with  respect  to
payments  to be made to the Letter of Credit Provider, fees  from
amounts  on  deposit in the PIC Expense Fund), whether  in  cash,
property  or  securities which may be payable or  deliverable  in
respect  of  the  Subordinated  Obligations  in  any  such  case,
proceeding, dissolution, liquidation or other winding up or event
shall  instead  be paid or delivered directly to  the  Collateral
Agent  for application to the Senior Obligations, whether or  not
due,  until  the Senior Obligations shall have first  been  fully
paid and satisfied in cash or cash equivalents.

     (c)   No  Proceedings; No Collateral.  Whether  or  not  any
default  in payment of any Senior Obligation shall exist  or  any
Default  shall  have occurred and be continuing,  the  Letter  of
Credit  Provider shall not, without prior written consent of  the
Trustee  (acting  at  the  direction of  the  Holders  under  the
Indenture), (i) commence any action or proceeding against PIC  or
Panda  Funding to demand or enforce the payment of any  principal
of, interest or premium on or other amount payable in respect  of
the Subordinated Obligations, or exercise any right of set off in
respect thereof, (ii) commence any insolvency or bankruptcy  case
or  proceeding,  or any receivership, liquidation, reorganization
or  other  similar  case  or proceeding in  connection  therewith
relating  to  PIC or Panda Funding or its assets or creditors  or
(iii)  request, demand or accept any collateral security for  the
Subordinated  Obligations, other than as provided herein  and  in
the  other Security Documents; provided that the Letter of Credit
Provider  may, if it is otherwise permitted to take  such  action
under  the  Reimbursement Agreement, take any action against  PIC
described  in  clauses  (i) and (iii) above  if  such  action  is
restricted to the assets of PIC not constituting Collateral.

     (d)  Payment to Collateral Agent of Certain Amounts Received
by the Letter of Credit Provider.  If , notwithstanding the terms
hereof, the Letter of Credit Provider receives on account  or  in
respect  of  the  Subordinated Obligations  any  distribution  of
assets by PIC or Panda Funding or payment by or on behalf of  PIC
or  Panda  Funding of any kind or character (except for  (i)  any
payment   from   assets  of  PIC  other  than   the   Collateral,
(ii)  amounts  on  deposit  in  the U.S.  Distribution  Fund  and
(iii) with respect to payments to be made to the Letter of Credit
Provider, fees from amounts on deposit in the PIC Expense  Fund),
whether  in  cash,  securities or other property,  prior  to  the
payment  in  full  in  cash  or cash equivalents  of  all  Senior
Obligations due to the Secured Parties other than the  Letter  of
Credit  Provider, the Letter of Credit Provider shall  hold  such
distribution  or payment in trust as property of  the  Collateral
Agent  for  the benefit of the holders of the Senior Obligations,
and  shall, immediately upon receipt thereof, pay over or deliver
to the Collateral Agent such distribution or payment in precisely
the  form  received (except for the endorsement or assignment  by
the  Letter  of Credit Provider where necessary) for  application
pursuant  to  Section 4 hereof.  In the event of failure  of  the
Letter  of  Credit  Provider  to make  any  such  endorsement  or
assignment,  the  Collateral Agent is irrevocably  authorized  to
make the same.

     (e)   Authorization of the Collateral Agent.   Each  of  the
Trustee  (acting at the direction of the Holders) and the  Letter
of Credit Provider hereby (i) irrevocably authorizes and empowers
(without  imposing  any obligation on) the  Collateral  Agent  to
demand,   sue   for,  collect  and  receive  all   payments   and
distributions  (except for (A) any payment  from  assets  of  PIC
other  than  the Collateral, (B) amounts on deposit in  the  U.S.
Distribution Fund and (C) with respect to payments to be made  to
the  Letter  of Credit Provider, fees from amounts on deposit  in
the PIC Expense Fund) on or in respect of the Secured Obligations
which  are  required to be paid or delivered  to  the  Collateral
Agent,  as  provided  herein, and to file and  prove  all  claims
therefor  and  take all such other action, in  the  name  of  the
Trustee and/or the Letter of Credit Provider or otherwise, as the
Collateral  Agent may be directed by the Trustee acting  pursuant
to  Article IX of the Indenture, (ii) irrevocably authorizes  and
empowers  (without  imposing any obligation  on)  the  Collateral
Agent, after the occurrence of any event described in clause (i),
(ii)  or  (iii)  of Section 2(b) hereof and after the  Collateral
Agent  has been directed to do so by the Trustee acting  pursuant
to  Article  IX of the Indenture, to vote the Senior  Obligations
and  the Subordinated Obligations (except to the extent, if  any,
that  such Subordinated Obligations are secured by assets of  PIC
other  than the Collateral) during the pendency of any insolvency
or   bankruptcy   case  or  proceeding,  or   any   receivership,
liquidation,  reorganization or other similar case or  proceeding
in  connection therewith or relating to PIC or Panda  Funding  in
such  manner as the Trustee acting pursuant to Article IX of  the
Indenture  shall instruct and (iii) agree to execute and  deliver
to  the  Collateral Agent all such further instruments confirming
the  above authorization, and all such powers of attorney, proofs
of claim, assignments of claim and other instruments, and to take
all  such  other  action, as may be requested by  the  Collateral
Agent  in  order  to enable the Collateral Agent to  enforce  all
claims upon or in respect of the Secured Obligations whenever the
Collateral Agent is authorized and permitted to do so  under  the
Security Documents.

     (f)   Notice; Legend.  The Letter of Credit Provider agrees,
for  the  benefit of the Collateral Agent, the Trustee  and  each
Holder,  that it will give the Collateral Agent and  the  Trustee
prompt  written notice of any default by PIC or Panda Funding  in
respect  of the Subordinated Obligations.  The Letter  of  Credit
Provider agrees that any note, bond or other instrument  held  by
it evidencing the Subordinated Obligations shall bear a prominent
legend  specifying that payment of principal of, interest  on  or
other  amount  in respect of such note, bond or other  instrument
(except  for  (i) any payment from assets of PIC other  than  the
Collateral, (ii) amounts on deposit in the U.S. Distribution Fund
and  (iii)  with respect to payments to be made to the Letter  of
Credit  Provider, fees from amounts on deposit in the PIC Expense
Fund) is subordinated to the Senior Obligations on the terms  and
conditions set forth herein.

     (g)   No  Waiver;  Modification of Senior  Obligations.   No
failure on the part of the Collateral Agent, the Trustee  or  the
Holders,  and no delay in exercising, any right, remedy or  power
hereunder  shall  operate as a waiver thereof by  the  Collateral
Agent  or  the  Trustee or the Holders, nor shall any  single  or
partial  exercise by the Collateral Agent or the Trustee  of  any
right,  remedy  or power hereunder preclude any other  or  future
exercise  of  any other right, remedy or power.  Each  and  every
right, remedy and power hereby granted to the Collateral Agent or
the  Trustee or allowed to the Collateral Agent, the  Trustee  or
the Holders by law or other agreement shall be cumulative and not
exclusive,  and may be exercised by the Collateral Agent  or  the
Trustee, for the equal and ratable benefit of the holders of  the
Senior Obligations, from time to time.

     Without  in any way limiting the generality of the foregoing
paragraph, the Trustee, acting at the direction of the Holders as
provided  in  the Indenture, may, at any time and  from  time  to
time,  without the consent of or notice to the Letter  of  Credit
Provider,  without  incurring responsibility  to  the  Letter  of
Credit   Provider,  and  without  impairing  or   releasing   the
subordination provided herein or the obligations hereunder of the
Letter  of  Credit Provider, do any one or more of the following:
(i) change the manner, place or terms of payment of or extend the
time of payment of, or renew or alter, any Senior Obligation,  or
otherwise amend or supplement in any manner any Senior Obligation
or  any  instrument  evidencing the same or any  agreement  under
which  any  Senior Obligation is outstanding or the Indenture  or
the  Bonds to the extent permitted by the terms of such documents
or  instruments; (ii) sell, exchange, release or  otherwise  deal
with  any  property pledged, mortgaged or otherwise securing  any
Senior  Obligation; (iii) release any Person liable in any manner
for  any  Senior  Obligation; and (iv) exercise or  refrain  from
exercising  any  right against PIC, Panda Funding  or  any  other
Person.   The  Letter  of Credit Provider unconditionally  waives
notice  of  the incurring of the Senior Obligations or  any  part
thereof.   Notwithstanding the foregoing, the Trustee  shall  not
reduce  the  order  of  priority  of  the  PIC  Expense  Fund  in
Section 4.2 of the Indenture without the prior written consent of
the Letter of Credit Provider.

     (h)   Subrogation.  The Letter of Credit Provider  shall  be
subrogated to the rights of the holders of the Senior Obligations
against  PIC  and Panda Funding and their respective Property  in
respect  of the Senior Obligations; provided that the  Letter  of
Credit  Provider shall not be entitled to enforce or  to  receive
any  payments  arising  out  of, or based  upon,  such  right  of
subrogation until all Senior Obligations have been paid in full.

     (i)     Benefit   of   Subordination   Provisions.     These
subordination  provisions  are  intended  solely  to  define  the
relative  rights  of  the  Letter  of  Credit  Provider  and  its
successors and permitted assigns on the one hand and the  holders
of the Senior Obligations and each of their respective successors
and permitted assigns on the other hand.

     (j)  Further Assurances.  The Letter of Credit Provider,  at
its  own  cost,  shall take all further action as the  Collateral
Agent  or the Trustee may reasonably request in order more  fully
to  carry  out  the  intent and purpose  of  these  subordination
provisions.

     (k)    Priority  of  Security  Interests.   The   priorities
specified herein are applicable irrespective of any statement  in
any  Security Document or in any other agreement to the contrary,
the time or order or method of attachment or perfection of any of
the  Security  Interests  or  the time  or  order  of  filing  of
financing  statements or the giving or failure to give notice  of
the  acquisition or expected acquisition of any type of  security
interest.   The parties hereto hereby agree that,  as  among  the
Secured  Parties,  the Security Interest of the  Secured  Parties
other than the Letter of Credit Provider shall constitute a first
priority  security interest in the Collateral  and  the  Security
Interest  of  the  Letter of Credit Provider shall  constitute  a
second priority Security Interest in the Collateral.

     (l)  Demand of Specific Performance.  The Trustee, acting at
the  direction  of the Holders pursuant to the Indenture,  hereby
authorizes  and  directs the Collateral Agent on  its  behalf  to
demand  specific  performance of these  terms  of  subordination,
whether or not PIC or Panda Funding shall have complied with  any
of  the  provisions hereof applicable to PIC or Panda Funding  at
any time when the Letter of Credit Provider shall have failed  to
comply  with any of such provisions applicable to the  Letter  of
Credit   Provider.    The  Letter  of  Credit   Provider   hereby
irrevocably waives any defense based on the adequacy of a  remedy
at  law  which  might  be asserted as a bar  to  such  remedy  of
specific performance.

     SECTION  3.     Exercise of Rights Under Security Documents.
So  long  as  any  Secured  Obligation remains  outstanding,  the
following provisions shall apply:

     (a)   If  any  Event of Default shall have occurred  and  be
continuing,  upon  the  written request  of  the  Trustee  acting
pursuant to Article IX of the Indenture, the Collateral Agent, on
behalf  of the Secured Parties, shall be permitted and is  hereby
authorized  to take any and all actions and to exercise  any  and
all  rights,  remedies and options which it may have  under  this
Agreement or any of the other Security Documents (as directed  in
such request).

     (b)   Each of the Trustee, the Letter of Credit Provider and
the  Collateral Agent hereby agrees to give to the others written
notice of the occurrence of any Event of Default promptly after a
Responsible Officer of such Person receives written notice of the
occurrence  thereof,  provided,  however,  that  the  failure  to
provide such notice shall not limit or impair the rights  of  any
of the Collateral Agent or the Secured Parties hereunder or under
the  Transaction  Documents or result in  any  liability  to  the
Secured Party failing to do so.

     (c)   The Trustee, on behalf of and at the direction of  the
Bondholders  pursuant to the Indenture, hereby  acknowledges  and
agrees  that all U.S. Accounts and Funds held by the  Trustee  in
accordance  with  Article IV of the Indenture are  held  for  the
benefit  of  the Secured Parties and that the Trustee shall  hold
such  U.S.  Accounts and Funds as agent for the Collateral  Agent
(and  each  of  the Letter of Credit Provider and the  Collateral
Agent agrees that the provisions of this Section 3 (to the extent
applicable) and of Sections 5, 6, 7 and 8 hereof shall  inure  to
the benefit of the Trustee as to any actions taken or omitted  to
be  taken  by it as such agent with respect to the U.S.  Accounts
and  Funds).  If any Event of Default shall have occurred and  be
continuing, the Trustee, when required to do so pursuant  to  the
Indenture, shall deliver all (or any portion of, as so  directed)
the  monies, instruments or other property in such U.S.  Accounts
and  Funds  to  the  Collateral Agent to be  distributed  by  the
Collateral  Agent  in  accordance with  Section  4  hereof.   The
Trustee  hereby acknowledges and agrees (acting as agent  of  the
Collateral  Agent) that it shall make all payments to  the  other
Secured Parties required to be made by it under the Indenture and
shall  take  all  actions for the benefit of  the  other  Secured
Parties  required to be taken by it pursuant to the Indenture  in
accordance with the terms and provisions of the Indenture.

     (d)   Each  of  the Secured Parties hereby acknowledges  and
agrees  that the Collateral Agent shall administer the Collateral
in  the  manner  contemplated by this  Agreement  and  the  other
Security  Documents  and  the Collateral  Agent  shall  take  and
exercise,   as  directed  by  the  Trustee  in  accordance   with
Section  3(a) hereof, such actions, rights, remedies and  options
with respect to the Collateral as are granted or permitted to  it
under this Agreement, the other Security Documents and applicable
law.   No  Secured Party shall have any right (i) to  direct  the
Collateral  Agent to take any action in respect of the Collateral
other than in accordance with this Section 3 or (ii) to take  any
action  with respect to the Collateral (A) independently  of  the
Collateral Agent or (B) other than to direct the Collateral Agent
to take action in accordance with this Section 3.

     SECTION 4.     Distribution of Proceeds.

     (a)   Subject  to Section 4(b) hereof, the proceeds  of  any
sale, disposition or other realization by the Collateral Agent or
by  any  other Secured Party upon the Collateral (or any  portion
thereof),  or  other  receipt by the Collateral  Agent  of  cash,
securities or other property, pursuant to the Security  Documents
shall be distributed in the following order of priority:

          first, to the Collateral Agent and Trustee, ratably, in
     an  amount  equal  to  the amounts due  in  respect  of  the
     Collateral  Agent  Claims and the  Trustee  Claims  due  and
     payable as of the date of such distribution; provided  that,
     prior   to  any  such  distribution  to  the  Trustee,   the
     Collateral Agent shall have received a certificate signed by
     the  Trustee,  in  form and substance  satisfactory  to  the
     Collateral Agent, setting forth the amount of unpaid Trustee
     Claims as of the date of such distribution;

          second,  to  the Trustee for distribution in accordance
     with the Indenture, an amount equal to the unpaid amount  of
     Bond Obligations (whether or not then due);

          third,  to  the  Letter of Credit Provider,  an  amount
     equal  to the unpaid amount of Subordinated Obligations  (if
     any) (whether or not then due); and

          fourth,   to  the  applicable  grantors,  pledgors   or
     mortgagors under the applicable Security Documents as  their
     interest  may  appear or their successors or assigns  or  to
     whomever may be lawfully entitled to receive the same or  as
     a  court  of competent jurisdiction may direct, any  surplus
     then remaining from such proceeds,

it  being understood that Panda Funding (and PIC pursuant to  the
PIC  Guaranty), subject to the limitations on recourse  contained
in  the  Indenture  and the Reimbursement Agreement  (if  entered
into) shall remain liable to the extent of any deficiency between
the amount of the proceeds of the Collateral and the aggregate of
the  sums  referred  to in clauses first through  third  of  this
Section  4.   As  used  in  this  Section  4(a),  "proceeds"   of
Collateral  shall  mean  cash,  securities  and  other   property
realized  in respect of, and distribution in kind of, Collateral,
including   any   thereof  received  under  any   reorganization,
liquidation or adjustment of debt of PIC or Panda Funding or  any
issuer of or obligor on any of the Collateral.

     (b)   Notwithstanding Section 4(a) above, if the  Collateral
Agent receives any proceeds resulting from a Mandatory Redemption
Event,  after deducting the amount of any outstanding  Collateral
Agent Claims, the Collateral Agent shall pay such proceeds to the
Trustee  for  application in accordance with  the  terms  of  the
Indenture.

     SECTION 5.   Appointment and Duties of Collateral Agent.

     (a)   Each  of the Trustee and the Letter of Credit Provider
hereby designates and appoints Bankers Trust Company, as Trustee,
to  act  as  the Collateral Agent hereunder, under  the  Security
Documents and the other Transaction Documents to which  it  is  a
party,  and authorizes the Collateral Agent to take such  actions
on  the  Secured  Parties' behalf under  the  provisions  of  the
Security  Documents and the other Transaction Documents to  which
it is a party and to exercise such powers and perform such duties
as  are expressly delegated to the Collateral Agent by the  terms
of  the Security Documents and the other Transaction Documents to
which  it  is  a  party.  Notwithstanding any  provision  to  the
contrary  elsewhere  in  the Security  Documents  and  the  other
Transaction  Documents  to which it is a  party,  the  Collateral
Agent shall not have any duties or responsibilities, except those
expressly  set  forth  in the Security Documents  and  the  other
Transaction  Documents to which it is a party, or  any  fiduciary
relationship  with  any Secured Party, and no implied  covenants,
functions  or  responsibilities shall be read into  the  Security
Documents  or the other Transaction Documents to which  it  is  a
party or otherwise exist against the Collateral Agent.

     (b)   The  Collateral Agent will give notice to the  Secured
Parties of any action taken by it under any Security Document  or
any  other  Transaction Document to which it  is  a  party;  such
notice  shall be given prior to the taking of such action  unless
the  Collateral  Agent  determines upon advice  of  counsel  that
failure  to  take  immediate action would be detrimental  to  the
interests  of  the  Secured Parties, in which event  such  notice
shall be given promptly after the taking of such action.

     (c)    Notwithstanding  anything  to  the  contrary  in  any
Security  Document or any other Transaction Document to which  it
is  a  party,  the  Collateral Agent shall  not  be  required  to
exercise  any discretionary rights or remedies under any  of  the
Security Documents or the other Transaction Documents to which it
is  a  party  or  give  any consent under  any  of  the  Security
Documents  or the other Transaction Documents to which  it  is  a
party   or   enter   into  any  agreement  amending,   modifying,
supplementing  or waiving any provision of any Security  Document
or  any  other Transaction Document to which it is a party unless
it  shall  have  been  directed to do so by  the  Trustee  acting
pursuant to the Indenture.

     SECTION 6.     Rights of Collateral Agent.

     (a)   The  Collateral Agent may execute any  of  its  duties
under  the Security Documents and the other Transaction Documents
to  which it is a party by or through agents or attorneys-in-fact
and shall be entitled to advice of counsel concerning all matters
pertaining to such duties.

     (b)   Neither the Collateral Agent nor any of its  officers,
directors,  employees,  agents, attorneys-in-fact  or  affiliates
shall  be (i) liable for any action lawfully taken or omitted  to
be  taken by it under or in connection with any Security Document
or  any other Transaction Document to which it is a party (except
for   its   gross   negligence   or   willful   misconduct),   or
(ii) responsible in any manner to any of the Secured Parties  for
any  recitals,  statements, representations or warranties  (other
than  those made by the Collateral Agent or any of its  officers,
directors,  employees, agents, attorneys-in-fact  or  affiliates)
contained  in  any  Security Document or  any  other  Transaction
Document  to  which it is a party or in any certificate,  report,
statement  or other document referred to or provided for  in,  or
received by the Collateral Agent under or in connection with, any
Security Document for any other Transaction Document to which  it
is   a   party   or   for  the  value,  validity,  effectiveness,
genuineness,  enforceability  or  sufficiency  of  the   Security
Documents  or  any other Transaction Document to which  it  is  a
party or for any failure of PIC or Panda Funding to perform their
obligations thereunder.  The Collateral Agent shall not be  under
any obligation to any Secured Party to ascertain or to inquire as
to  the  observance  or  performance of  any  of  the  agreements
contained  in,  or conditions of, any Security  Document  or  any
other  Transaction Document to which it is a party, or to inspect
the properties, books or records of PIC or Panda Funding.

     (c)   The  Collateral Agent shall be entitled to  rely,  and
shall  be  fully  protected in relying, upon  any  Secured  Party
Direction,   note,   writing,   resolution,   notice,    consent,
certificate,  direction, affidavit, letter, cablegram,  telegram,
telecopy,  telex or teletype message, statement, order  or  other
document or conversation believed by it to be genuine and correct
and  to  have been signed, sent or made by the proper  Person  or
Persons   and  upon  advice  and  statements  of  legal   counsel
(including, without limitation, counsel to PIC or Panda Funding),
independent  accountants  and  other  experts  selected  by   the
Collateral Agent.  In connection with any request of the Trustee,
the  Collateral Agent shall be fully protected in  relying  on  a
certificate   of   the   Trustee,   signed   by   an   authorized
representative of the Trustee, stating specifically the  Security
Document  or  the  Transaction  Document  and  provision  thereof
pursuant to which the Collateral Agent is being directed to  act.
The  Collateral  Agent shall be entitled to rely,  and  shall  be
fully  protected in relying, on such certificate.  The Collateral
Agent shall be fully justified in failing or refusing to take any
action  under  any  Security Document or  any  other  Transaction
Document  if  (i)  such  action would,  in  the  opinion  of  the
Collateral Agent, be contrary to law or the terms of the Security
Documents or the other Transaction Documents, (ii) such action is
not  specifically provided for in such Security Document or other
Transaction  Document  or any other Security  Document  or  other
Transaction Document, and it shall not have received an Officers'
Certificate  and  an Opinion of Counsel, or (iii)  it  shall  not
first  be indemnified to its satisfaction by the Secured  Parties
(other  than  the  Trustee) against any and all  liabilities  and
expenses  that  may  be incurred by it by  reason  of  taking  or
continuing  to take any such action.  The Collateral Agent  shall
in  all cases be fully protected in acting, or in refraining from
acting,  under  any  Security Document or any  other  Transaction
Document  in accordance with a request of the Trustee,  and  such
request  and any action taken or failure to act pursuant  thereto
shall be binding upon all the Secured Parties.

     (d)   If,  with respect to a proposed action to be taken  by
it,  the Collateral Agent shall determine in good faith that  the
provisions  of  any  Security Document or any  other  Transaction
Document  relating  to  the  functions  or  responsibilities   or
discretionary  powers  of the Collateral  Agent  are  or  may  be
ambiguous or inconsistent, the Collateral Agent shall notify  the
Secured   Parties,  identifying  the  proposed  action  and   the
provisions  that  it  considers  are  or  may  be  ambiguous   or
inconsistent, and may decline either to perform such function  or
responsibility or to exercise such discretionary power unless  it
has  received  the written confirmation of the Trustee  that  the
Trustee  (acting  pursuant  to  the  Indenture)  concurs  in  the
circumstances  that  the  action proposed  to  be  taken  by  the
Collateral  Agent is consistent with the terms of this  Agreement
or  such  other  Security  Document  or  such  other  Transaction
Document or is otherwise appropriate.  The Collateral Agent shall
be  fully protected in acting or refraining from acting upon  the
confirmation   of   the  Trustee  in  this  respect,   and   such
confirmation shall be binding upon the Collateral Agent  and  all
the Secured Parties.

     (e)   The  Collateral  Agent shall not  be  deemed  to  have
actual,  constructive, direct or indirect knowledge or notice  of
the  occurrence  of  any  Event of Default  unless  and  until  a
Responsible  Officer (as such term is defined  in  the  Indenture
with respect to the Trustee) of the Collateral Agent has received
a  written notice or a certificate from a Responsible Officer  of
the  Trustee,  or an Authorized Representative of the  Letter  of
Credit  Provider, PIC or Panda Funding stating that an  Event  of
Default  has  occurred.   The  Collateral  Agent  shall  have  no
obligation  whatsoever either prior to or  after  receiving  such
notice or certificate to inquire whether an Event of Default  has
in  fact occurred and shall be entitled to rely conclusively, and
shall  be  fully  protected  in so  relying,  on  any  notice  or
certificate  so furnished to it.  Notwithstanding  any  provision
hereof  or  of  any  Security Document or any  other  Transaction
Document  to which it is a party, the Collateral Agent shall  not
be  required  to expend or risk its own funds or otherwise  incur
any  financial liability in the performance of any of its  duties
hereunder or under any Security Document or any other Transaction
Document to which it is a party or in the exercise of any of  its
rights  or  powers,  if  it  shall have  reasonable  grounds  for
believing  that  repayment of such funds  or  adequate  indemnity
against such risk or liability is not reasonably assured  to  it.
If  the  Collateral Agent receives a notice of the occurrence  of
any  Event of Default, the Collateral Agent shall forward a  copy
of  such notice to the Trustee and the Letter of Credit Provider.
The  Collateral Agent shall take such action with respect to such
Event of Default as directed pursuant to Section 3(a) hereof.

     (f)   PIC  and Panda Funding jointly and severally agree  to
pay  to  the  Collateral  Agent all reasonable  fees,  costs  and
expenses  of  the Collateral Agent (including without limitation,
reasonable  fees  and  expenses of  legal  counsel,  accountants,
agents  or  other  persons  not  regularly  in  its  employ),  in
connection   with   or  incident  to  (i)  the   acceptance   and
administration of this Agreement, the Security Documents and  the
other  Transaction  Documents to which it is a  party,  (ii)  the
custody  or preservation of, or the sale of, collection from,  or
other realization upon, any of the Collateral, (iii) the exercise
or  enforcement (whether through negotiations, legal  proceedings
or otherwise) of any of the rights of the Collateral Agent or the
Secured  Parties  under  the Security  Documents  and  the  other
Transaction Documents to which it is a party or (iv) the  failure
by  either PIC or Panda Funding to perform or observe any of  the
provisions of the Security Documents or any Transaction Documents
to which it is a party.

     (g)  The Collateral Agent hereby designates and appoints the
Trustee  to  hold all U.S. Accounts and Funds as  agent  for  the
Collateral Agent for the benefit of the Secured Parties.

     SECTION  7.   Lack  of Reliance on the Collateral  Agent.
Each  of  the Secured Parties expressly acknowledges that neither
the   Collateral  Agent  nor  any  of  its  officers,  directors,
employees,   agents   or   attorneys-in-fact   has    made    any
representations  or  warranties to it and  that  no  act  by  the
Collateral  Agent hereinafter taken shall be deemed to constitute
any  representation or warranty by the Collateral  Agent  to  any
Secured  Party.  Except for notices, reports and other  documents
expressly  required to be furnished to any Secured Party  by  the
Collateral Agent hereunder, the Collateral Agent shall  not  have
any  duty or responsibility to provide any Secured Party with any
credit  or other information concerning the business, operations,
property,  financial  and other condition or creditworthiness  of
any  Project,  PIC  or  Panda Funding which  may  come  into  the
possession  of  the  Collateral Agent or  any  of  its  officers,
directors, employees, agents or attorneys-in-fact.

     SECTION  8.      Indemnification.   PIC  and  Panda  Funding
jointly and severally agree to indemnify the Collateral Agent and
each  Secured Party from and against any and all claims,  losses,
liabilities  and  damages  of  any  kind  or  nature   whatsoever
(including   indirect,  incidental  and  consequential   damages)
arising out of or resulting from (i) this Agreement, any Security
Document  and  any other Transaction Document to which  it  is  a
party,  but  excluding  any such claims, losses,  liabilities  or
damages  arising out of or resulting from the Collateral  Agent's
or such Secured Party's gross negligence or willful misconduct or
(ii)  any  refund or adjustment of any amount paid or payable  to
the Collateral Agent or any Secured Party under or in respect  of
any Collateral, or any interest thereon, which may be ordered  or
otherwise  required  by  any  Person.   The  provisions  of  this
Section  8  and  of  Sections  6(f)  and  16  shall  survive  the
resignation   or  removal  of  the  Collateral  Agent   and   the
termination of this Agreement.

     SECTION  9.      Resignation or Removal  of  the  Collateral
Agent.  The Collateral Agent may resign as Collateral Agent  upon
ten  days'  notice to the Trustee, the Letter of Credit  Provider
(if  any), PIC and Panda Funding and may be removed at  any  time
with  or  without cause by the Trustee, with any such resignation
or  removal  to become effective only upon the appointment  of  a
successor  Collateral  Agent  under  this  Section  9.   If   the
Collateral Agent shall resign or be removed as Collateral  Agent,
then  the  Trustee  (acting at the direction of  the  Bondholders
pursuant to the Indenture) shall (and if no such successor  shall
have  been  appointed  within 30 days of the  Collateral  Agent's
resignation  or  removal, the Collateral  Agent  may)  appoint  a
successor  agent  for the Secured Parties, which successor  agent
shall be reasonably acceptable to the Bondholders, the Letter  of
Credit  Provider  (if  any), PIC and  Panda  Funding  (and  which
successor  agent shall meet the standards required for successors
to  the  Trustee,  as provided in the Indenture)  whereupon  such
successor agent shall succeed to the rights, powers and duties of
the  "Collateral  Agent", and the term "Collateral  Agent"  shall
mean  such  successor agent effective upon its appointment,  and,
except  as  expressly  provided  herein,  the  former  Collateral
Agent's  rights, powers and duties as Collateral Agent  shall  be
terminated, without any other or further act or deed on the  part
of  such  former  Collateral  Agent (except  that  the  resigning
Collateral  Agent  shall  deliver  all  Collateral  then  in  its
possession to the successor Collateral Agent) or any of the other
Secured  Parties.  If no successor is appointed within  60  days,
the  Collateral Agent (at the expense of Panda Funding  and  PIC)
may  petition  any court of competent jurisdiction to  appoint  a
successor.

     After  resignation or removal hereunder as Collateral Agent,
the  provisions  of  this Agreement shall  inure  to  the  former
Collateral Agent's benefit as to any actions taken or omitted  to
be taken by it while it was Collateral Agent.

     SECTION 10.    Representations and Warranties. Each  of  PIC
and  Panda Funding hereby makes the following representations and
warranties with respect to itself for the benefit of the  Secured
Parties:

          (i)   Each  of PIC and Panda Funding has all  necessary
     corporate  power  and  authority  to  execute,  deliver  and
     perform under this Agreement.  All action on the part of PIC
     and  Panda  Funding that is required for the  authorization,
     execution,  delivery and performance of this  Agreement,  in
     each  case  has  been duly and effectively  taken;  and  the
     execution,  delivery and performance of this Agreement  does
     not require the approval or consent of any holder or trustee
     of  any  debt or other obligations of PIC and Panda  Funding
     which has not been obtained.

          (ii)   This  Agreement  has  been  duly  executed   and
     delivered   by  PIC  and  Panda  Funding.   This   Agreement
     constitutes a legal, valid and binding obligation of each of
     PIC  and  Panda Funding enforceable against such  Person  in
     accordance  with  its  terms, except as such  enforceability
     (A)  may  be  limited by applicable bankruptcy,  insolvency,
     reorganization, moratorium and other similar laws  affecting
     the  enforcement of creditors' rights and remedies generally
     and  (B) is subject to the application of general principles
     of   equity   (regardless  of  whether   enforceability   is
     considered in a proceeding in equity or at law).

     SECTION 11.    No Warranties.  Except as otherwise expressly
provided  herein, the Secured Parties have not made any warranty,
express or implied, or assumed any liability with respect to  the
enforceability,   validity,  value  or  collectability   of   the
Collateral (or any portion thereof).  No Secured Party  shall  be
liable  to  any other Secured Party for any action or failure  to
act  or  any  error  of  judgment,  negligence,  or  mistake,  or
oversight  whatsoever  on the part of any Secured  Party  or  any
Secured  Party's  agents, officers, employees or  attorneys  with
respect  to  any  transaction relating to  any  of  the  Security
Documents or the Collateral.

     SECTION  12.    Amendments. Etc.  No amendment or waiver  of
any  provision  of  this Agreement nor consent to  any  departure
herefrom shall in any event be effective unless the same shall be
in writing and duly executed by the Trustee, the Letter of Credit
Provider (if any) and the Collateral Agent, and then such  waiver
or  consent shall be effective only in the specific instance  and
for  the specified purpose for which given.  No delay on the part
of  any  Secured  Party in the exercise of any  right,  power  or
remedy  shall  operate as a waiver by such Secured Party  of  any
right,  power or remedy or preclude any further exercise thereof,
or the exercise of any other right, power or remedy.

     SECTION 13.    Addresses for Notices.  All notices and other
communications  provided  for  hereunder  shall  be  in   writing
(including   telecopy  communication)  and   shall   be   mailed,
telecopied  or delivered to PIC, Panda Funding, the Trustee,  the
Letter  of Credit Provider (if any) and the Collateral  Agent  at
its  address specified on the signature page hereof or as to  any
party  at such other address as shall be designated by such party
in  a written notice to each other party complying as to delivery
with  the  terms of this Section 13.  All such notices and  other
communication shall, when mailed or telecopied, respectively,  be
effective   when   deposited   in  the   mails   or   telecopied,
respectively, addressed as aforesaid.

     SECTION 14.    Counterparts.  This Agreement may be executed
in  any  number  of  counterparts, all of  which  together  shall
constitute  one  and the same instrument and any of  the  parties
hereto   may   execute  this  Agreement  by  signing   any   such
counterpart.

     SECTION  15.     Severability.  If any provision  hereof  is
invalid  and  unenforceable  in any jurisdiction,  then,  to  the
fullest extent permitted by law, (i) the other provisions  hereof
shall  remain  in full force and effect in such jurisdiction  and
shall be liberally construed in favor of the Collateral Agent and
the  Trustee in order to carry out the intentions of the  parties
hereto  as  nearly as may be possible and (ii) the invalidity  or
unenforceability  of  any provision hereof  in  any  jurisdiction
shall not affect the validity or enforceability of such provision
in any other jurisdiction.

     SECTION   16.      Reinstatement.   This   Agreement   shall
automatically  be reinstated if and to the extent  that  for  any
reason payment in respect of the Secured Obligations is rescinded
or  must  otherwise  be  restored by any holder  of  the  Secured
Obligations, whether as a result of any proceeding in  bankruptcy
or  reorganization or otherwise, and PIC and Panda Funding  shall
jointly  and  severally indemnify the Collateral Agent  and  each
Secured  Party  on  demand  for all reasonable  fees,  costs  and
expenses  (including reasonable counsel's fees) incurred  by  the
Collateral  Agent or such Secured Party in connection  with  such
rescission or restoration.

     SECTION  17.    No Impairments of Other Rights.  Nothing  in
this  Agreement  is  intended or shall be  construed  to  impair,
diminish  or  otherwise adversely affect  any  other  rights  the
Collateral  Agent  or  Secured Parties may  have  or  may  obtain
against PIC or Panda Funding.

     SECTION  18.     LIMITATION ON LIABILITY.   Notwithstanding
anything  herein  to  the contrary, recourse  to  PIC  and  Panda
Funding  (and  any  affiliate of PIC  or  Panda  Funding  or  any
incorporator, partner, stockholder, agent, officer,  employee  or
director  of  PIC, Panda Funding or any such affiliate)  for  the
payment  and  performance of the Secured Obligations  (including,
without limitation, all costs and expenses to be borne by PIC  or
Panda  Funding hereunder) shall be limited to the extent provided
in  section  5.1  of the Indenture, which provisions  are  hereby
incorporated into this Agreement in their entirety.

     SECTION  19.    Governing Law; Terms.  This Agreement  shall
be governed by, and construed in accordance with, the laws of the
State of New York, except as required by mandatory provisions  of
law  and  except  to  the extent that the  validity  of  remedies
provided  hereunder are governed by the laws of any  jurisdiction
other  than  the  State  of New York.  Unless  otherwise  defined
herein  or in the Indenture, terms used in Article 9 of  the  UCC
are used herein as therein defined.

     SECTION  20.     Submission to Jurisdiction.  Each  of  PIC,
Panda  Funding, the Trustee, the Letter of Credit Provider  (upon
its  execution of this Agreement) and the Collateral Agent hereby
submits  to  the nonexclusive jurisdiction of the  United  States
District Court for the Southern District of New York and  of  any
New  York State court sitting in New York County for the purposes
of  all  legal  proceedings arising out of or  relating  to  this
Agreement  or any of the transactions contemplated hereby.   Each
of PIC, Panda Funding, the Trustee, the Letter of Credit Provider
(upon  its execution of this Agreement) and the Collateral  Agent
hereby  irrevocably  waives, to the fullest extent  permitted  by
law,  any  objection which it may now or hereafter  have  to  the
laying  of  the venue of any such proceeding brought  in  such  a
court  and any claim that any such proceeding brought in  such  a
court has been brought in an inconvenient forum.

     SECTION 21.    No Third Party Beneficiaries.  The agreements
of  the  parties  hereto  are  solely  for  the  benefit  of  the
Collateral  Agent and the Secured Parties, and no  Person  (other
than  the  parties  hereto,  and  their  successors  and  assigns
permitted hereunder) shall have any rights hereunder.

     SECTION  22.     WAIVER OF JURY TRIAL.  Each of  PIC,  Panda
Funding,  the  Trustee, the Letter of Credit Provider  (upon  its
execution  of  this  Agreement) and the Collateral  Agent  hereby
irrevocably waives, to the fullest extent permitted by  law,  any
and  all  right to trial by jury in any legal proceeding  arising
out  of  or  relating  to  this  agreement  or  the  transactions
contemplated hereby.

     SECTION  23.     Headings.  Headings used in this  Agreement
are  for  convenience of reference only and are not  intended  to
affect the interpretation of any provision of this Agreement.

     SECTION 24.    Admission of Letter of Credit Provider.  Upon
written notice from PIC that it will, pursuant to Section  4.5(c)
of  the  Indenture, exercise its right to substitute a Letter  of
Credit  for  all  or a portion of the funds in the  Debt  Service
Reserve Fund under the terms of a Reimbursement Agreement with  a
Letter of Credit Provider, in each case reasonably acceptable  to
the  Trustee  and in accordance with the Indenture,  the  parties
hereto  will amend this Agreement to admit the Letter  of  Credit
Provider  as a party hereto in such capacity with the rights  and
obligations set forth herein.


     IN  WITNESS  WHEREOF, the parties hereto, by their  officers
duly  authorized, have caused this Agreement to be duly  executed
and delivered as of the date first above written.

                                   PANDA FUNDING CORPORATION

                                   By:
                                   Name:  Robert W. Carter
                                   Title: Chairman of the Board, President
                                          and Chief Executive Officer

                                   Address: 4100 Spring  Valley Road
                                            Suite 1001
                                            Dallas, Texas 75244

                                   PANDA INTERFUNDING CORPORATION

                                   By:
                                   Name:  Robert W. Carter
                                   Title: Chairman of the Board, President
                                          and Chief Executive Officer

                                   Address: 4100 Spring Valley Road
                                            Suite 1001
                                            Dallas, Texas 75244



                                   BANKERS   TRUST  COMPANY,   
                                   as Trustee and as Collateral Agent

                                   By:
                                   Name:  Marie C. Rasch
                                   Title: Vice President

                                   Address: 4 Albany Street
                                            New York, New York 10006


EXHIBIT 4.08

             SUBROGATION AND CONTRIBUTION AGREEMENT

                             Among

                 PANDA INTERFUNDING CORPORATION

                   PANDA FUNDING CORPORATION

                              and

                 PANDA INTERHOLDING CORPORATION

                              and

                      EACH PIC U.S. ENTITY
                   that is a signatory hereto



                   Dated as of July 31, 1996


                      ____________________



             SUBROGATION AND CONTRIBUTION AGREEMENT


     THIS    SUBROGATION   AND   CONTRIBUTION   AGREEMENT   (this
"Agreement") is made and entered into, effective as of  July  31,
1996 among PANDA INTERFUNDING CORPORATION, a Delaware corporation
("PIC"),   PANDA  FUNDING  CORPORATION,  a  Delaware  corporation
("Panda Funding"), and PANDA INTERHOLDING CORPORATION, a Delaware
corporation,  and each  PIC U.S. Entity that is or shall  in  the
future be organized as a direct subsidiary of PIC, which PIC U.S.
Entity  shall  become  a  party  hereto  upon  its  incorporation
(collectively, the "Guarantors").

                        R E C I T A L S

     WHEREAS,  PIC has formed Panda Funding as a special purpose,
wholly-owned   finance  subsidiary  to  issue   debt   securities
constituting the Bonds described below;

     WHEREAS, Panda Funding, PIC and the Trustee (as trustee  for
the  holders  of  the  Bonds described below)  are  party  to  an
Indenture dated as of July 31, 1996 (as amended, supplemented  or
otherwise  modified  and  in  effect  from  time  to  time,   the
"Indenture"),  providing,  subject to the  terms  and  conditions
thereof, for the issuance by Panda Funding from time to  time  of
certain  Pooled  Project Bonds (the "Bonds"), including,  without
limitation, $105,525,000 initial aggregate principal amount of 11
5/8%  Pooled  Project  Bonds, Series A due 2012  (the  "Series  A
Bonds");

     WHEREAS, Panda Funding will loan the entire proceeds of  the
issuance  of the Series A Bonds (the "Loan") to PIC,  which  Loan
will  be made under a Loan Agreement dated of even date with  the
Indenture  by  and between Panda Funding and PIC (the  "PIC  Loan
Agreement") and evidenced by a promissory note (the "Initial  PIC
Note") of PIC dated July  31, 1996, and payable to Panda Funding;

     WHEREAS,  Panda  Funding may from  time  to  time  loan  the
proceeds  of subsequent series of Bonds (the "Additional  Loans")
to  PIC,  which Additional Loans will be made under the PIC  Loan
Agreement and evidenced by promissory notes (the "Additional  PIC
Notes") of PIC payable to Panda Funding;

     WHEREAS,  one  or more Letters of Credit may be  substituted
for  cash  funds in the Debt Service Reserve Fund (as defined  in
the  Indenture) pursuant to Section 4.5(c) of the Indenture under
a  reimbursement agreement to be entered into between PIC or  its
controlling affiliate and a financial institution (the "Letter of
Credit  Provider") (to the extent so entered into and as amended,
supplemented  or  modified  and in  effect  from  time  to  time,
together  with  any  substitution  or  replacement  thereof,  the
"Reimbursement  Agreement"), and in  such  event  this  Agreement
shall  be  amended to admit the Letter of Credit  Provider  as  a
party hereto;

     WHEREAS,  to induce the purchase of the Bonds and to  secure
Panda Funding's obligations to the holders (from time to time) of
such Bonds (the "Holders" and, together with the Trustee, and the
Letter of Credit Provider, if any, the "Secured Parties"), and to
induce  the  issuance of any letters of credit by the  Letter  of
Credit   Provider  and  to  secure  PIC's  or  PIC's  controlling
affiliate's  obligations to the Letter of Credit  Provider  under
the Reimbursement Agreement (if entered into), Panda Funding has,
pursuant  to  a  Security Agreement dated as of  July  31,  1996,
between  Panda  Funding  and  the Collateral  Agent  (the  "Panda
Funding Security Agreement"), granted to the Collateral Agent for
the benefit of the Secured Parties, a security interest in all of
Panda  Funding's  assets,  including,  without  limitation,   the
Initial  PIC Note, the Additional PIC Notes, and Panda  Funding's
other personal property;

     WHEREAS,   PIC  has  agreed  to  guarantee  Panda  Funding's
obligations  to the Holders and the Trustee pursuant  to  certain
terms and covenants in the Indenture (the "PIC Guaranty");

     WHEREAS,  to induce the purchase of the Bonds, Panda  Energy
Corporation, a Texas corporation ("PEC") and corporate parent  of
PIC,  has, pursuant to a Stock Pledge Agreement dated as of  July
31,   1996, between PEC and the Collateral Agent (the "PEC  Stock
Pledge  Agreement"),  pledged to the  Collateral  Agent  for  the
benefit of the Secured Parties, all of the capital stock of PIC;

     WHEREAS, to induce the purchase of the Bonds by the Holders,
which  the  Guarantors acknowledge is of substantial  benefit  to
them  (as  the  ultimate  recipients  of  certain  assets  to  be
transferred to them in connection with the issuance of the Bonds)
and of substantial benefit to their parent, PIC, as the recipient
of the Loan evidenced by the Initial PIC Note and pursuant to the
Additional  Loans  evidenced  by Additional  PIC  Notes,  of  the
proceeds  of  the  issuance  of the  Bonds,  each  Guarantor  has
executed  and  delivered  the  Guaranty  Agreement  dated  as  of
July   31,  1996  (such  agreement  the  "Subsidiary  Guaranty"),
pursuant  to  which  each  Guarantor has  jointly  and  severally
guaranteed  the  Guaranteed  Obligations  (as  defined  in   such
Subsidiary  Guaranty) in favor of the Collateral  Agent  for  the
benefit of the Secured Parties;

     WHEREAS,  the Series A Bonds are being sold to  the  Initial
Purchaser  (as defined below) pursuant to the Purchase  Agreement
dated  as of July 26, 1996 (the "Purchase Agreement") among Panda
Funding,  PIC, Panda Energy International, Inc., and Jefferies  &
Company, Inc. (the "Initial Purchaser"); and

     WHEREAS, it is a condition precedent to the purchase of  the
Series A Bonds by the Initial Purchaser that the Guarantors shall
have  executed  and  delivered this  Agreement  by  each  of  the
Guarantors existing at the time of the purchase of the  Series  A
Bonds.

     NOW,  THEREFORE, in consideration of the premises and  other
good  and valuable consideration, the receipt and sufficiency  of
which  are  hereby  acknowledged, the  parties  hereto  agree  as
follows:

     1.    Each  capitalized term used, but not  defined,  herein
shall have the meaning assigned such term in, or by reference in,
the Indenture or the Subsidiary Guaranty.

     2.    (a) If any Guarantor makes a payment in respect of the
Guaranteed Obligations, it shall be subrogated to the  rights  of
the  Collateral Agent and the Secured Parties, as applicable, (or
any  other  payee) against PIC or Panda Funding with  respect  to
such  payment and shall have the rights of contribution set forth
below  against the other Guarantors; provided that such Guarantor
shall not enforce its rights to any payment by way of subrogation
or  by  exercising  its  rights of  contribution  until  all  the
Guaranteed  Obligations shall have been paid  in  full.   If  any
Guarantor   makes  a  payment  in  respect  of   the   Guaranteed
Obligations  so that the amount of its then current Net  Payments
is  less  than  the  amount  of  its  then  current  Contribution
Obligation,  any  Guarantor making such  proportionately  smaller
payment shall, when permitted by the preceding sentence,  pay  to
the other Guarantors an amount such that the Net Payments made by
the Guarantors in respect of the Guaranteed Obligations shall  be
shared  among  the  Guarantors pro rata in  proportion  to  their
respective  Contribution Percentage.  If any  Guarantor  receives
any  payment  by way of subrogation or contribution so  that  the
amount  of  its  then current Net Payments is  greater  than  the
amount of its then current Contribution Obligation, the Guarantor
receiving  such  proportionately  greater  payment  shall,   when
permitted  by  the second preceding sentence, pay  to  the  other
Guarantors an amount such that the Net Payments received  by  the
Guarantors  shall  be  shared among the Guarantors  pro  rata  in
proportion to their respective Contribution Percentage.   If  any
Guarantor   makes  a  payment  in  respect  of   the   Guaranteed
Obligations  so that the amount of its then current Net  Payments
is  greater  than  the  amount of its then  current  Contribution
Obligation,  any  Guarantor  making such  proportionately  larger
payment  shall,  when permitted by the third preceding  sentence,
receive  from  the other Guarantors an amount such that  the  Net
Payments  made  by  the Guarantors in respect of  the  Guaranteed
Obligations  shall  be shared among the Guarantors  pro  rata  in
proportion to their respective Contribution Percentage.

     (b)   As  used  herein,  the term "Contribution  Obligation"
shall mean an amount equal, at any time and from time to time and
for  each  respective  Guarantor, to  the  product  of  (i)  such
Guarantor's Contribution Percentage, times (ii) the  sum  of  all
payments  made previous to or at the time of calculation  by  all
Guarantors  in  respect of the Guaranteed Obligations  (less  the
amount  of any such payments previously returned to any Guarantor
by  operation  of  law or otherwise, but not  including  payments
received by any Guarantor by way of its rights of subrogation and
contribution   hereunder).   Notwithstanding  anything   to   the
contrary  contained  in  this Section or in  this  Agreement,  no
liability  or  obligation  of  any Guarantor  that  shall  accrue
pursuant  to this Agreement shall be paid nor shall it be  deemed
owed  pursuant  to  this Agreement until all  of  the  Guaranteed
Obligations shall be paid in full.

     (c)   As used herein, the term "Net Payments" shall mean  an
amount  equal,  at any time and from time to time  and  for  each
respective  Guarantor, to the difference of (i) the  sum  of  all
payments made previous to or at the time of calculation  by  such
Guarantor in respect of the Guaranteed Obligations and in respect
of its obligations contained in this Agreement, less (ii) the sum
of  all  such  payments previously returned to such Guarantor  by
operation of law or otherwise and including payments received  by
such   Guarantor  by  way  of  its  rights  of  subrogation   and
contribution hereunder.

     (d)   As  used  herein,  the term "Contribution  Percentage"
shall  mean, for any applicable date as of which such  percentage
is  being determined an amount equal to the quotient of  (i)  the
Net  Worth of such Guarantor as of such date, divided by (ii) the
sum  of the Net Worth of all the Guarantors as of such date.  The
amount set forth opposite each Guarantor's name on Annex 1 hereto
was  calculated  and agreed to among PIC, Panda Funding  and  the
Guarantors  to  be the Contribution Percentage in effect  on  the
date hereof or as may be amended from time to time to reflect the
addition  as a party hereto of any PIC U.S. Entity created  as  a
direct  subsidiary  of  PIC  subsequent  to  the  date  of   this
Agreement.

     (e)  As used herein, the term "Net Worth" shall mean for any
Guarantor, calculated on and as of any applicable date  on  which
such  amount is being determined, the difference between (A)  the
sum of all such Guarantor's property, at a fair valuation and  as
of such date, minus (B) the sum of all such Guarantor's debts, at
a  fair  valuation and as of such date, excluding the  Guaranteed
Obligations.

     3.   Each party hereto represents and warrants to each other
party  hereto  and to their respective successors  and  permitted
assigns  that  the  execution, delivery and performance  by  such
party of this Agreement are within such party's powers, have been
duly authorized by all necessary action, require no action by  or
in  respect of, or filing with, any Governmental Authority and do
not  contravene, or constitute a default under, any provision  of
any  applicable Government Rule or of the certificate or articles
of  incorporation, bylaws or partnership agreement, as applicable
of  such party or of any agreement, judgment, injunction,  order,
decree  or other instrument binding upon such party or result  in
the  creation  or  imposition of any Lien on any  asset  of  such
party.

     4.    No failure or delay by any Guarantor in exercising any
right,  power or privilege hereunder shall operate  as  a  waiver
thereof nor shall any single or partial exercise thereof preclude
any  other  or  further exercise thereof or the exercise  of  any
other  right, power or privilege.  The rights and remedies herein
provided  shall be cumulative and non-exclusive of any rights  or
remedies provided by law.

     5.    Any  provision  of this Agreement may  be  amended  or
waived  if,  but only if, such amendment or waiver is in  writing
and  is  signed  by the parties hereto and consented  to  by  the
Collateral Agent.

     6.    The provisions of this Agreement shall be binding upon
and  inure  to  the  benefit  of the  parties  hereto  and  their
respective successors and permitted assigns.

     7.    This Agreement and the rights and obligations  of  the
parties hereunder and under the Bonds and the PIC Guaranty  shall
be  construed in accordance with and be governed by the  laws  of
the  State of New York (including Section 5-1401 of the New  York
General  Obligations  Law,  or  any similar  successor  provision
thereto,  but  excluding all other conflict-of-laws rules)and  to
the extent controlling, laws of the United States of America.

     8.    Any  legal action or proceeding with respect  to  this
Agreement,  the Notes or the other Transaction Documents  may  be
brought  in the courts of the State of New York or of the  United
States of America for the Southern District of New York, and,  by
execution  and  delivery of this Agreement, each of  the  parties
hereto  accepts  for  itself  and in  respect  of  its  property,
generally  and unconditionally, the jurisdiction of the aforesaid
courts.   Each  of  the  Parties hereto  irrevocably  waives  any
objection,  including, but not limited to, any objection  to  the
laying  of venue or based on the grounds of forum non conveniens,
which  it  may now or hereafter have to the bringing of any  such
action or proceeding in such respective jurisdictions.

     9.    This  Agreement  may  be executed  in  any  number  of
counterparts,  all of which taken together shall  constitute  one
and the same instrument and any of the parties hereto may execute
this  Agreement by signing any such counterpart.  This  Agreement
shall become effective when a counterpart hereof shall have  been
signed by all the parties hereto.

     WITNESS  THE EXECUTION HEREOF, by the parties hereto  as  of
the date first above written.


PIC:                          PANDA INTERFUNDING CORPORATION



                              By:
                              Name:  William C. Nordlund
                              Title: Vice President, General Counsel
                                     and Assistant Secretary


PANDA FUNDING:                PANDA FUNDING CORPORATION



                              By:
                              Name:  William C. Nordlund
                              Title: Vice President, General Counsel
                                     and Assistant Secretary

GUARANTOR[S]:                 PANDA INTERHOLDING CORPORATION



                              By:
                              Name:  William C. Nordlund
                              Title: Vice President, General Counsel
                                     and Assistant Secretary



                      __________________




                            ANNEX I

                              TO

             SUBROGATION AND CONTRIBUTION AGREEMENT


GUARANTOR                             CONTRIBUTION PERCENTAGE

PANDA INTERHOLDING CORPORATION                        100%
                                           _______________
  
                                                      100%


EXHIBIT 4.09
                       GUARANTY AGREEMENT
                 (PIC U.S. Entity Subsidiaries)

                               By

                 PANDA INTERHOLDING CORPORATION


                          in favor of

                     BANKERS TRUST COMPANY,
                      as Collateral Agent
   for the benefit of the Secured Parties as hereafter defined


                   Dated as of July 31, 1996



                        _______________




                       GUARANTY AGREEMENT
                (PIC U.S.  Entity Subsidiaries)

     THIS  GUARANTY  AGREEMENT, dated as of July 31,  1996  (this
"Guaranty")  is  made  and  entered into  by  Panda  Interholding
Corporation,  a Delaware corporation, and each  PIC  U.S.  Entity
that  is  or  shall  in  the  future be  organized  as  a  direct
subsidiary  of  PIC, which PIC U.S. Entity shall become  a  party
hereto upon its incorporation (collectively the "Guarantors"), in
favor  of  Bankers Trust Company, a New York banking corporation,
as  Collateral  Agent pursuant to that certain Collateral  Agency
Agreement dated as of even date herewith (the "Collateral  Agency
Agreement")  by  and  among  Panda  Interfunding  Corporation,  a
Delaware  corporation  ("PIC"),   Panda  Funding  Corporation,  a
Delaware   corporation,  ("Panda  Funding"),and   Bankers   Trust
Company,  a New York  banking corporation, as trustee  under  the
Indenture referred to below (in such capacity, together with  its
successors and assigns in such capacity, the "Trustee"),  and  as
collateral agent for the Trustee in such capacity, the Trustee on
behalf  of the Bondholders under the Indenture and the Letter  of
Credit  Provider  (as defined below) (in such  capacity  together
with its successors and assigns in such capacity, the "Collateral
Agent").

                            RECITALS

     
     WHEREAS,  PIC has formed Panda Funding as a special purpose,
wholly-owned   finance  subsidiary  to  issue   debt   securities
constituting the Bonds described below;

     WHEREAS, Panda Funding, PIC and the Trustee (as trustee  for
the  holders  of  the  Bonds described below)  are  party  to  an
Indenture dated as of July 31, 1996 (as amended, supplemented  or
otherwise  modified  and  in  effect  from  time  to  time,   the
"Indenture"),  providing,  subject to the  terms  and  conditions
thereof, for the issuance by Panda Funding from time to  time  of
certain  Pooled  Project Bonds (the "Bonds"), including,  without
limitation, $105,525,000 initial aggregate principal amount of 11
5/8%  Pooled  Project  Bonds, Series A due 2012  (the  "Series  A
Bonds");

     WHEREAS, Panda Funding will loan the entire proceeds of  the
issuance  of the Series A Bonds (the "Loan") to PIC,  which  Loan
will  be made under a Loan Agreement dated of even date with  the
Indenture  by  and between Panda Funding and PIC (the  "PIC  Loan
Agreement") and evidenced by a promissory note (the "Initial  PIC
Note") of PIC dated July 31, 1996, and payable to Panda Funding;

     WHEREAS,  Panda  Funding may from  time  to  time  loan  the
proceeds  of subsequent series of Bonds (the "Additional  Loans")
to  PIC,  which Additional Loans will be made under the PIC  Loan
Agreement and evidenced by promissory notes (the "Additional  PIC
Notes") of PIC payable to Panda Funding;

     WHEREAS,  one  or more Letters of Credit may be  substituted
for  cash  funds in the Debt Service Reserve Fund (as defined  in
the  Indenture) pursuant to Section 4.5(c) of the Indenture under
a  reimbursement agreement to be entered into between PIC or  its
controlling affiliate and a financial institution (the "Letter of
Credit  Provider") (to the extent so entered into and as amended,
supplemented  or  modified  and in  effect  from  time  to  time,
together  with  any  substitution  or  replacement  thereof,  the
"Reimbursement  Agreement"), and in  such  event  this  Agreement
shall  be  amended to admit the Letter of Credit  Provider  as  a
party hereto;

     WHEREAS,  to induce the purchase of the Bonds and to  secure
Panda Funding's obligations to the holders (from time to time) of
such Bonds (the "Holders" and, together with the Trustee, and the
Letter of Credit Provider, if any, the "Secured Parties"), and to
induce  the  issuance of any letters of credit by the  Letter  of
Credit   Provider  and  to  secure  PIC's  or  PIC's  controlling
affiliate's  obligations to the Letter of Credit  Provider  under
the Reimbursement Agreement (if entered into), Panda Funding has,
pursuant  to  a  Security Agreement dated as of  July  31,  1996,
between  Panda  Funding  and  the Collateral  Agent  (the  "Panda
Funding Security Agreement"), granted to the Collateral Agent for
the benefit of the Secured Parties, a security interest in all of
Panda  Funding's  assets,  including,  without  limitation,   the
Initial  PIC Note, the Additional PIC Notes, and Panda  Funding's
other personal property;

     WHEREAS,   PIC  has  agreed  to  guarantee  Panda  Funding's
obligations  to the Holders and the Trustee pursuant  to  certain
terms and covenants in the Indenture (the "PIC Guaranty");

     WHEREAS,  to induce the purchase of the Bonds, Panda  Energy
Corporation, a Texas corporation ("PEC") and corporate parent  of
PIC,  has, pursuant to a Stock Pledge Agreement dated as of  July
31,   1996, between PEC and the Collateral Agent (the "PEC  Stock
Pledge  Agreement"),  pledged to the  Collateral  Agent  for  the
benefit of the Secured Parties, all of the capital stock of PIC;

     WHEREAS, to induce the purchase of the Bonds by the Holders,
which  each  Guarantor acknowledges is of substantial benefit  to
them  (as  the  ultimate  recipient  of  certain  assets  to   be
transferred to them in connection with the issuance of the Bonds)
and of substantial benefit to their parent, PIC, as the recipient
of the Loan evidenced by the Initial PIC Note and pursuant to the
Additional  Loans  evidenced  by Additional  PIC  Notes,  of  the
proceeds  of  the  issuance of the Bonds, each Guarantor  has  to
execute  and  deliver this Guaranty in favor  of  the  Collateral
Agent for the benefit of the Secured Parties;

     WHEREAS,  the Series A Bonds are being sold to  the  Initial
Purchaser  (as defined below) pursuant to the Purchase  Agreement
dated  as of July 26, 1996 (the "Purchase Agreement") among Panda
Funding,  PIC, Panda Energy International, Inc., and Jefferies  &
Company, Inc. (the "Initial Purchaser"); and

     WHEREAS, it is a condition precedent to the purchase of  the
Series A Bonds by the Initial Purchaser that each Guarantor shall
have  guaranteed the obligations of PIC with respect to  the  PIC
Guaranty and the obligations of Panda Funding with respect to the
Bonds.

     NOW,  THEREFORE, to secure the Bonds and the  PIC  Guaranty,
and the performance by PIC and Panda Funding of the agreements in
the  Indenture  and  in the Reimbursement Agreement  (if  entered
into)  and  by  PEC of the agreements under the PEC Stock  Pledge
Agreement  and in consideration of the premises and in  order  to
induce the Initial Purchaser to purchase the Series A Bonds,  and
for  other good and valuable consideration, the receipt  and  the
adequacy of which are hereby acknowledged, each Guarantor  hereby
agrees,  with  and  for the benefit of the  Collateral  Agent  on
behalf of the Secured Parties, as follows:

                           AGREEMENT

     1.   Defined Terms.  Each capitalized term used herein,  and
not otherwise defined herein, shall have the meaning ascribed  to
such term in the Indenture, or in the Collateral Agency Agreement
if  not found in the Indenture.  The following capitalized  terms
shall have the following meanings:

          "Event of Default" shall mean an "Event of Default"  as
     such  term  is  defined in the Indenture  or  an  "Event  of
     Default"  as  such  term  is defined  in  the  Reimbursement
     Agreement (if entered into).

          "Guaranteed  Obligations" shall mean all  indebtedness,
     liabilities  and other obligations of PIC and Panda  Funding
     (including,  but  not  limited to, all such  obligations  in
     respect    of    principal,   premiums,   interest,    fees,
     reimbursement obligations, Collateral Agent Claims,  Trustee
     Claims,  penalties, indemnities, costs and  other  expenses,
     whether  due  after  acceleration  or  otherwise)   to   the
     Collateral  Agent  or  the Secured  Parties  (of  whatsoever
     nature  and  howsoever evidenced) under or pursuant  to  the
     Bonds,  the Indenture, this Agreement, the Collateral Agency
     Agreement,  the other Security Documents and the obligations
     of  PIC or its controlling affiliate under the Reimbursement
     Agreement  (if  entered  into),  in  each  case,  direct  or
     indirect, primary or secondary, fixed or contingent, now  or
     hereafter arising therefrom or relating thereto.

          "Maximum  Guaranteed  Amount"  shall  mean,  for   each
     Guarantor,  the  greater  of (a) the "reasonably  equivalent
     value"  or  "fair  consideration"  (or  equivalent  concept)
     received  by  such Guarantor in exchange for the  obligation
     incurred hereunder by such Guarantor, within the meaning  of
     any  state or federal fraudulent conveyance or transfer laws
     applicable to such Guarantor; or (b) the lesser of  (i)  the
     maximum   amount   that  will  not  render  such   Guarantor
     insolvent,  or (ii) the maximum amount that will  not  leave
     such  Guarantor (after giving effect to this Guaranty)  with
     Property deemed an unreasonably small capital.  Clauses  (i)
     and  (ii) are and shall be determined pursuant to and as  of
     the  appropriate date mandated by such applicable  state  or
     federal fraudulent conveyance or transfer laws.

          "Subrogation  and  Contribution Agreement"  shall  mean
     that certain Subrogation and Contribution Agreement dated as
     of  July  31, 1996 by and among PIC, Panda Funding  and  the
     Guarantors.

     2.  Guarantee.

     (a)   Each  Guarantor hereby unconditionally and irrevocably
and  severally guarantees to the Collateral Agent the prompt  and
complete  payment  when due (whether at the stated  maturity,  by
acceleration  or  otherwise) of the Guaranteed  Obligations,  and
each  Guarantor  further agrees, severally, to pay  any  and  all
reasonable  expenses  which  may  be  paid  or  incurred  by  the
Collateral  Agent  in enforcing any rights with  respect  to,  or
collecting,  any  or  all  of the Guaranteed  Obligations  and/or
enforcing any rights with respect to, or collecting against, such
Guarantor   under   this  Guaranty;  provided,   however,   that,
notwithstanding  anything  herein or  in  any  other  Transaction
Document  to  the  contrary,  the  maximum  liability   of   each
Guarantor  hereunder  and under the other  Transaction  Documents
shall  in no event exceed the Maximum Guaranteed Amount for  such
Guarantor;  provided, further, that to the extent that applicable
state or federal fraudulent conveyance or transfer laws would  so
permit  or  require,  the  Maximum  Guaranteed  Amount  for  each
Guarantor  (to  the  extent  not  previously  adjusted  for  such
amounts)  shall be (i) increased by the aggregate fair  value  of
such  Guarantor's  rights  to  contribution,  reimbursement,   or
subrogation   pursuant  to  the  Subrogation   and   Contribution
Agreement,  if  any, or applicable laws relating to contribution,
reimbursement  or  subrogation rights and (ii) decreased  by  the
aggregate amount of such Guarantor's liabilities with respect  to
contribution  rights pursuant to the Subrogation and Contribution
Agreement or applicable laws relating to contribution rights  and
(iii)  multiplied  by  the  Probability  Factor  (as  defined  in
subsection (d) below) to reflect the likelihood of a demand being
made hereunder or against the assets of such Guarantor.

     (b)   Each  Guarantor agrees that the Guaranteed Obligations
may  at  any  time  and  from time to  time  exceed  the  Maximum
Guaranteed  Amount  for  such Guarantor  without  impairing  this
Guaranty  or affecting the rights and remedies of the  Collateral
Agent.

     (c)   No  payment or payments made by PIC or Panda  Funding,
any  other guarantor or any other Person or received or collected
by  the  Collateral  Agent  from PIC, Panda  Funding,  any  other
guarantor  or  any  other  Person by  virtue  of  any  action  or
proceeding or any set-off or appropriation or application at  any
time  or from time to time in reduction of or in payment  of  the
Guaranteed Obligations shall be deemed to modify, reduce, release
or  otherwise  affect the liability of each Guarantor  hereunder,
which  shall, notwithstanding any such payment or payments, other
than payments made by such Guarantor in respect of the Guaranteed
Obligations or payments received or collected from such Guarantor
in  respect of the Guaranteed Obligations, each remain liable for
the  Guaranteed  Obligations up to the Maximum Guaranteed  Amount
for  such Guarantor until the Guaranteed Obligations are paid  in
full.

     (d)   It  is  the  intention  of  each  Guarantor  that  the
obligations  and transfers of each Guarantor under this  Guaranty
and  any  other  Transaction Documents, if  applicable,  are  not
obligations   or  transfers  that  violate  the   provisions   of
applicable  federal and state fraudulent conveyance  or  transfer
laws resulting in such obligations or transfers being subject  to
avoidance  under  any such laws.  In that regard  each  Guarantor
intends that such obligations and transfers be in an amount  that
results in the Guarantors guaranteeing the Guaranteed Obligations
in  an  amount that is equal to the maximum amount that is  below
the amount that such applicable fraudulent conveyance or transfer
laws establish as the threshold amount for such Guarantor and for
such  obligations  and transfers that would  not  be  subject  to
avoidance under such laws.  Accordingly, due to uncertainties  in
calculation  and in the status of various judicial decisions  and
interpretations of such laws, each Guarantor and  the  Collateral
Agent  have  agreed  upon  the  limitation  of  such  Guarantor's
liability  hereunder with the good faith intention  of  complying
with  such  laws.   Under  many  interpretations  of  such  laws,
contingent claims are deemed to be properly valued at the time of
each   relevant   determination  based  on  a   percentage   (the
"Probability  Factor")  that  is  reasonably  reflective  of  the
probability at the time of determination that a demand or call on
or  against a guaranty obligation or collateral will be  made  in
light of the financial conditions of Panda Funding, PIC and other
liable  parties and other relevant facts that were  available  at
such  time,  all  as  subsequently  decided  by  the  appropriate
judicial  authority enforcing the rights under this  Guaranty  or
the other Transaction Documents.  For purposes of the limitations
on  the  maximum liability of each Guarantor in Subparagraph  (a)
above, if a court in enforcing the rights of the Collateral Agent
shall  determine  that  the use of such a Probability  Factor  is
appropriate, then the Probability Factor determined by such court
shall  be  used to calculate the Maximum Guaranteed  Amount.   In
light  of  the expense and difficulty in determining the  Maximum
Guaranteed Amount at any particular time, the amount equal to the
product   of  the  Guaranteed  Obligations  multiplied  by   each
Guarantor's Contribution Percentage as  set forth on Annex  I  to
the Subrogation and Contribution Agreement, shall be presumed  to
be  the Maximum Guaranteed Amount for all purposes, including the
filing  of  a  proof of claim in any bankruptcy  proceeding  with
respect to such Guarantor, or any foreclosure sale or any similar
proceeding with respect to Property of such Guarantor, unless and
until  either such Guarantor or the Collateral Agent  shall  have
demonstrated  to  the  satisfaction  of  the  relevant   judicial
authority  the  fact that the actual calculation of  the  Maximum
Guaranteed Amount results in a different amount.

     (e)   It  is  the intention of the parties hereto  that  all
intercompany indebtedness either owed to or by any Guarantor  not
be  included as either an asset or a liability, respectively,  in
determining   the   solvency  or  capital   of   any   Guarantor.
Accordingly,  each Guarantor agrees that in connection  with  any
determination of the Maximum Guaranteed Amount, such intercompany
indebtedness may be treated in the manner that would achieve  the
result intended by the first sentence of this Subsection (e).

     (f)   Each  of  PIC,  Panda Funding and  the  Guarantors  is
personally obligated and fully liable for the amounts  due  under
the  Bonds.  The Collateral Agent shall have the right to sue  on
the  Notes  and the Bonds and obtain a personal judgment  against
PIC,  Panda  Funding and the Guarantors for satisfaction  of  the
amounts  due  under the Bonds either before or after  a  judicial
foreclosure of any Security Instrument.

     (g)  The liability of each of Guarantors for the payment  of
the  Guaranteed Obligations guaranteed hereby shall  be  primary,
and  not secondary, and joint and several with each of the  other
Guarantors.

     3.   Right  of  Contribution.  Each Guarantor hereby  agrees
that  to the extent that any Guarantor shall have paid more  than
its  proportionate share of any payments made under  any  of  the
Guaranty,  such Guarantor shall be entitled to seek  and  receive
contribution  from and against any other Guarantor  who  has  not
paid   its  proportionate  share  of  any  such  payments.   Each
Guarantor's right of contribution shall be subject to  the  terms
and  conditions of the Subrogation and Contribution Agreement and
Paragraph 5 hereof.  The provisions of this Paragraph 3 shall  in
no respect limit the obligations and liabilities of any Guarantor
to the Collateral Agent and each Guarantor shall remain liable to
the  Collateral  Agent  for the full amount  guaranteed  by  such
Guarantor hereunder.

     4.   Right  of  Set-off.   The Collateral  Agent  is  hereby
irrevocably authorized upon the occurrence of an Event of Default
without notice to the Guarantors, any such notice being expressly
waived  by  each  Guarantor, to set-off and  credit  against  any
credits,  indebtedness, or claims, in any currency, in each  case
whether direct or indirect or contingent or matured or unmatured,
at  any time held or owing by the Collateral Agent for the credit
or  the  account  of any Guarantor, or any part thereof  in  such
amounts as the Collateral Agent may elect, against and on account
of the obligations and liabilities of the applicable Guarantor to
the  Collateral  Agent hereunder and claims of every  nature  and
description  of the Collateral Agent against such  Guarantor,  in
any currency, whether arising hereunder, under the Indenture, the
Loan  Agreement, any other Transaction Document or otherwise,  as
the  Collateral  Agent may elect, whether or not  the  Collateral
Agent  has  made  any  demand  for  payment  and  although   such
obligations,   liabilities  and  claims  may  be  contingent   or
unmatured.   The Collateral Agent agrees to notify the applicable
Guarantor  of any such set-off and the application  made  by  the
Collateral  Agent, provided that the failure to give such  notice
shall  not  affect the validity of such set-off and  application.
The  rights of the Collateral Agent under this paragraph  are  in
addition  to  other  rights  and  remedies  (including,   without
limitation,  other rights of set-off) which the Collateral  Agent
may have.

     5.   Limited  Right  of  Subrogation.   Notwithstanding  any
payment  or  payments  made  by any Guarantor  hereunder  or  any
set-off  or  application  of  funds  of  any  Guarantor  by   the
Collateral  Agent,  such Guarantor shall not be  entitled  to  be
subrogated  to any of the rights of the Collateral Agent  against
PIC  or  Panda Funding or any collateral security or guaranty  or
right  of offset held by the Collateral Agent for the payment  of
the  Guaranteed Obligations, nor shall any Guarantor seek  or  be
entitled  to seek any contribution or reimbursement from  PIC  or
Panda Funding or any other guarantor in respect of payments  made
by such Guarantor hereunder, until all Guaranteed Obligations are
paid  in  full.  If any amount shall be paid to any Guarantor  on
account  of such subrogation rights at any time when all  of  the
Guaranteed  Obligations shall not have been paid  in  full,  such
amount  shall  be  held  by  such  Guarantor  in  trust  for  the
Collateral  Agent, segregated from other funds of such Guarantor,
and  shall, forthwith upon receipt by such Guarantor,  be  turned
over  to the Collateral Agent in the exact form received by  such
Guarantor  (duly  indorsed by such Guarantor  to  the  Collateral
Agent,  if  required),  to  be  applied  against  the  Guaranteed
Obligations,  whether matured or unmatured in such order  as  the
Collateral Agent may determine.

     6.     Amendments,  etc.  with  respect  to  the  Guaranteed
Obligations;  Waiver  of  Rights.  Each  Guarantor  shall  remain
obligated hereunder notwithstanding that, without any reservation
of rights against the Guarantors and without notice to or further
assent  by the Guarantors, any demand for payment of any  of  the
Guaranteed  Obligations  made  by the  Collateral  Agent  or  the
Trustee  may  be rescinded and any of the Guaranteed  Obligations
continued,  and the Guaranteed Obligations, or the  liability  of
any  other  party upon or for any part thereof, or any collateral
security  or  guaranty therefor or right of offset  with  respect
thereto, may, from time to time, in whole or in part, be renewed,
extended,  amended,  modified, accelerated, compromised,  waived,
surrendered  or released by the Collateral Agent or  the  Trustee
and  the Indenture, the Bonds, the Loan Agreement, the PIC Notes,
and  any  collateral  security  document  or  other  guaranty  or
document  in connection therewith (including, without limitation,
the  other  Transaction  Documents)  may  be  amended,  modified,
supplemented  or  terminated,  in  whole  or  in  part,  as   the
Collateral Agent or the Trustee may deem advisable from  time  to
time,  and any collateral security or guaranty or right of offset
at  any time held by the Collateral Agent or the Trustee for  the
payment  of  the  Guaranteed Obligations may be sold,  exchanged,
waived,  surrendered, or released, all without the  necessity  of
any  reservation  of  rights against the Guarantors  and  without
notice  to or further assent by the Guarantors which will  remain
bound  hereunder,  notwithstanding any such  renewal,  extension,
modification,  acceleration, compromise,  amendment,  supplement,
termination,  sale,  exchange,  waiver,  surrender,  or  release.
Neither  the  Collateral  Agent or  the  Trustee  shall  have  an
obligation to protect, secure, perfect, or insure any Lien at any
time  held  as  security for the Guaranteed Obligations  or  this
Guaranty or any Property subject thereto. When making any  demand
hereunder  against any Guarantor, the Collateral Agent  may,  but
shall  be under no obligation to, make a similar demand on  Panda
Funding  or  PIC and any failure by the Collateral Agent  or  the
Trustee  to make any such demand or to collect any payments  from
Panda Funding or PIC or any release of Panda Funding or PIC shall
not  relieve any such Guarantor of its obligations or liabilities
hereunder,  and  shall  not  impair  or  affect  the  rights  and
remedies,  express  or implied, or as a matter  of  law,  of  the
Collateral Agent against each Guarantor.  For the purposes hereof
"demand"  shall include the commencement and continuance  of  any
legal proceedings.

     7.   Guaranty  Absolute  and Unconditional;  Waivers.   Each
Guarantor  waives  any and all notice of the  creation,  renewal,
extension  or  accrual of any of the Guaranteed  Obligations  and
notice  of  or proof of reliance by the Collateral Agent  or  the
Trustee  upon  this Guaranty or acceptance of this Guaranty,  and
the  Guaranteed Obligations (and any of them) shall  conclusively
be  deemed  to  have  been created, contracted  or  incurred  and
extended, amended and waived in reliance upon this Guaranty,  and
all  dealings  between  Panda Funding, PIC,  the  Guarantors  and
either  the  Collateral Agent or the Trustee  shall  likewise  be
conclusively presumed to have been had or consummated in reliance
upon   this   Guaranty.    Each   Guarantor   waives   diligence,
presentment, protest, demand for payment and notice of default or
nonpayment, notice of intention to accelerate maturity and notice
of  acceleration of maturity to or upon Panda Funding or PIC with
respect   to   the   Guaranteed  Obligations.    Each   Guarantor
understands and agrees that this Guaranty shall be construed as a
continuing,   absolute,  completed,  unconditional   (except   as
expressly   conditioned  pursuant  to  the  terms   hereof)   and
irrevocable guarantee of payment (and not of collection)  without
regard  to (a) the validity, regularity or enforceability of  the
Indenture, the other Transaction Documents, any of the Guaranteed
Obligations  or any collateral security or guaranty  therefor  or
right of offset with respect thereto at any time or from time  to
time  held  by the Collateral Agent, (b) any defense, set-off  or
counterclaim which may at any time be available to or be asserted
by  Panda  Funding,  PIC  or  any other  Person  liable  for  the
Guaranteed  Obligations  against  the  Collateral  Agent  or  the
Trustee,  or  (c)  any  other circumstance  whatsoever  (with  or
without  notice to or knowledge of Panda Funding  or  PIC)  which
constitutes, or might be construed to constitute, an equitable or
legal  discharge of Panda Funding, PIC or any other Person liable
for   the   Guaranteed  Obligations,  under  this  Guaranty,   in
bankruptcy  or in any other instance.  When pursuing any  of  its
rights and remedies against Panda Funding and PIC hereunder,  the
Collateral Agent may, but shall be under no obligation to, pursue
such  rights and remedies as they may have against any  Guarantor
or  any  other  Person  or  against any  collateral  security  or
guaranty  for the Guaranteed Obligations or any right  of  offset
with respect thereto, and any failure by the Collateral Agent  to
pursue  such other rights or remedies or to collect any  payments
from  Panda  Funding, PIC or any such other Person or to  realize
upon any such collateral security or guaranty or to exercise  any
such right of offset, or any release of Panda Funding, PIC or any
such  other  Person or any such collateral security, guaranty  or
right of offset, shall not relieve any Guarantor of any liability
hereunder,  and  shall  not  impair  or  affect  the  rights  and
remedies,  whether express, implied or available as a  matter  of
law,  of  the  Collateral  Agent  against  any  Guarantor.   This
Guaranty shall remain in full force and effect and be binding  in
accordance  with  and  to  the extent  of  its  terms  upon  each
Guarantor and its successors and assigns, and shall inure to  the
benefit  of  the  Collateral Agent and its successors,  indorses,
transferees,  and  assigns, until all the Guaranteed  Obligations
and  the obligations of the Guarantors under this Guaranty  shall
have been satisfied by payment in full.

     8.    Reinstatement.   This Guaranty shall  continue  to  be
effective, or be reinstated, as the case may be, if at  any  time
payment,   or  any  part  thereof,  of  any  of  the   Guaranteed
Obligations  is  rescinded  or  must  otherwise  be  restored  or
returned  by  the  Collateral  Agent  or  the  Trustee  upon  the
insolvency,     bankruptcy,    dissolution,    liquidation     or
reorganization of Panda Funding or PIC, or upon or as a result of
the  appointment of a receiver, intervenor or conservator of,  or
trustee  or  similar officer for, Panda Funding  or  PIC  or  any
substantial part of such Person's property, or otherwise, all  as
though such payments had not been made.

     9.    Maturity  of  Guaranteed Obligations;  Payment.   Each
Guarantor  agrees that if the maturity of any of  the  Guaranteed
Obligations  is  accelerated  by bankruptcy  or  otherwise,  such
maturity shall also be deemed accelerated for the purpose of this
Guaranty  without  demand or notice to any  Guarantor,  and  each
Guarantor shall, upon such acceleration, be obligated to  pay  to
the  Collateral Agent the amount due and unpaid by Panda  Funding
or  PIC  and  guaranteed  hereby, which  payment  shall  be  made
immediately upon demand thereof by the Collateral Agent.

     10.    Payments.   Each  Guarantor  hereby  guarantees  that
payments  hereunder will be paid, without set-off or counterclaim
and  in immediately available funds and in lawful currency of the
United  States of America, to the Collateral Agent in  New  York,
New  York  at  the  Collateral Agent's  principal  trust  offices
located  at 4 Albany Street, New York, New York 10006, not  later
than 11:00 A.M., New York time.

     11.   Representations and Warranties.  Each Guarantor hereby
represents and warrants that:

          (a)   Corporate  Existence.  Each Guarantor  (i)  is  a
     corporation  duly organized, validly existing, and  in  good
     standing  under  the  laws  of  the  jurisdiction   of   its
     incorporation,  (ii)  is  duly  qualified   as   a   foreign
     corporation in all jurisdictions wherein the Property  owned
     or   the   business  transacted  makes  such   qualification
     necessary, except where the failure to be so qualified would
     not  have  a  Material Adverse Effect,  and  (iii)  has  the
     corporate power and authority and the legal right to own and
     lease its property and to conduct its business.

          (b)  Corporate Power; Authorization.  Each Guarantor is
     duly  authorized  and  empowered  to  execute,  deliver  and
     perform  this  Guaranty; and all corporate  action  on  each
     Guarantor's  part requisite for the due execution,  delivery
     and   performance  of  this  Guaranty  has  been  duly   and
     effectively taken.

          (c)  Binding Obligations.  This Guaranty constitutes  a
     legal, valid, and binding obligation of each Guarantor, and,
     upon  execution  and  delivery to the  Collateral  Agent  on
     behalf  of  the Secured Parties will be enforceable  against
     each  Guarantor  in accordance with its terms,  except  that
     enforcement  may  be  subject to any applicable  bankruptcy,
     insolvency   or   similar  laws  generally   affecting   the
     enforcement  of  creditors'  rights  and  subject   to   the
     availability of equitable remedies.

     12.   No Waiver: Cumulative Remedies.  The Collateral  Agent
shall not by any act, delay, indulgence, omission or otherwise be
deemed  to have waived any right or remedy hereunder or  to  have
acquiesced in any Default or Event of Default or in any breach of
any  of  the terms and conditions hereof.  No failure to exercise
and  no delay in exercising, on the part of the Collateral Agent,
any right, power or privilege hereunder shall operate as a waiver
thereof,  nor shall any single or partial exercise of any  right,
power  or  privilege  preclude  any  other  or  further  exercise
thereof, or the exercise of any other power, privilege or  right.
A waiver by the Collateral Agent of any right or remedy hereunder
on  any one occasion shall not be construed as a bar to any right
or  remedy  which the Collateral Agent would have on  any  future
occasion.    The   rights  and  remedies  herein   provided   are
cumulative, may be exercised singly or concurrently, and are  not
exclusive of any rights or remedies provided by law.

     13.     Notices.    All   notices,   requests   and    other
communications  to  any  party  hereunder  shall  be  in  writing
(including  bank  wire, telecopy or similar  teletransmission  or
writing)  and, in the case of any Guarantor, shall  be  given  to
such  Guarantor at the address or telecopy number of PIC  now  or
hereafter  provided for in the Indenture and in the case  of  the
Collateral  Agent,  at the address or telecopy  number  for  such
Person  now  or  hereafter provided for in the Collateral  Agency
Agreement.   Each  such  notice, request or  other  communication
shall  be  effective  (i) if given by telecopier  during  regular
business hours, once such telecopy is transmitted to the telecopy
number specified in the applicable Indenture or Collateral Agency
Agreement,  (ii) if given by mail, seventy-two (72)  hours  after
such  communication is deposited in the mails  with  first  class
postage prepaid, addressed as aforesaid, or (iii) if given by any
other means (including, without limitation, by air courier), when
delivered  at  the  address specified in  the  Indenture  or  the
Collateral Agency Agreement, as applicable.

     14.   Entire  Agreement.  This Guaranty embodies the  entire
agreement  and  understanding  between  all  Guarantors  and  the
Collateral   Agent  and  supersede  all  prior   agreements   and
understandings  between  such parties  relating  to  the  subject
matter   hereof  and  thereof.   There  are  no  unwritten   oral
agreements  between  the  parties.   Any  conflict  or  ambiguity
between  the terms and provisions of this Guaranty and the  terms
and  provisions  in  any  other  Transaction  Document  shall  be
controlled by the terms and provisions hereof.

     15.  Governing Law; Submission to Jurisdiction, Etc.

     (a)   This  Guaranty and the rights and obligations  of  the
parties  hereunder shall be construed in accordance with  and  be
governed  by  the  laws  of  the State  of  New  York  (including
Section  5-1401 of the New York General Obligations Law,  or  any
similar  successor  provision thereto, but  excluding  all  other
conflict-of-laws rules)and to the extent controlling, laws of the
United States of America.

     (b)   Any  legal action or proceeding with respect  to  this
Guaranty,  the  Notes  or the other Financing  Documents  may  be
brought  in the courts of the State of New York or of the  United
States of America for the Southern District of New York, and,  by
execution  and  delivery of this Guaranty, EACH Guarantor  hereby
accepts for itself and in respect of its property, generally  and
unconditionally, the jurisdiction of the aforesaid courts.   EACH
Guarantor hereby irrevocably waives any objection, including, but
not limited to, any objection to the laying of venue or based  on
the  grounds  of  forum  non conveniens,  which  it  may  now  or
hereafter  have to the bringing of any such action or  proceeding
in such respective jurisdictions.

     (c)     EACH   Guarantor  and  the  Collateral   Agent   (i)
irrevocably  and  unconditionally waives, to the  fullest  extent
permitted by law, trial by jury in any legal action or proceeding
relating  to  any  Transaction Document and for any  counterclaim
therein;  (ii)  irrevocably waives, to  the  maximum  extent  not
prohibited  by law, any right it may have to claim or recover  in
any   such   litigation  any  special,  exemplary,  punitive   or
consequential damages, or damages other than, or in addition  to,
actual  damages;  (iii) certifies that no party  hereto  nor  any
representative  or counsel for any party hereto has  represented,
expressly or otherwise, or implied that such party would not,  in
the  event of litigation, seek to enforce the foregoing  waivers;
and (iv) acknowledges that it has been induced to enter into this
Guaranty,  the  other Transaction Documents and the  transactions
contemplated  hereby and thereby based upon, among other  things,
the mutual waivers and certifications contained in this section.

     (d)    Each  Guarantor  hereby  irrevocably  designates   CT
Corporation as the designee, appointee and process agent of  such
Guarantor  to  receive,  for  and on behalf  of  such  Guarantor,
service of process in such respective jurisdictions in any  legal
action  or  proceeding  with respect to  this  Guaranty.   It  is
understood that a copy of such process served on such agent  will
be promptly forwarded by mail to the Guarantor at its address set
forth  opposite  its  signature below, but  the  failure  of  the
Guarantor  to receive such copy shall not affect in any  way  the
service  of  such  process.  Each Guarantor  further  irrevocably
consents  to  the service of process of any of the aforementioned
courts  in any such action or proceeding by the mailing of copies
thereof by registered or certified mail, postage prepaid, to  the
Guarantor  at its said address, such service to become  effective
on  the earlier to occur of (i) actual receipt of such service of
process and (ii) the thirtieth day after such mailing.

     (e)  Nothing herein shall affect the right of the Collateral
Agent to serve process in any other manner permitted by law or to
commence  legal  proceedings  or otherwise  proceed  against  any
Guarantor in any other jurisdiction.

     16.  Severability.  Any provision of this Guaranty which  is
prohibited or unenforceable in any jurisdiction shall, as to such
jurisdiction, be ineffective to the extent of such prohibition or
unenforceability  without invalidating the  remaining  provisions
hereof,  and  any  such  prohibition or unenforceability  in  any
jurisdiction  shall  not invalidate or render unenforceable  such
provision in any other jurisdiction.

     17.   Paragraph  Headings.  The Paragraph headings  used  in
this  Guaranty are for convenience of reference only and are  not
to  affect the construction hereof or be taken into consideration
in the interpretation hereof.

     18.  Interest.  It is the intention of the parties hereto to
conform strictly to usury laws applicable to the Collateral Agent
and the Transactions.  Accordingly, if the Transactions would  be
usurious  as to the Collateral Agent under applicable law,  then,
notwithstanding anything to the contrary in the PIC Notes or  the
Bonds, this Guaranty, or in any Transaction Document or agreement
entered  into in connection with the Transactions or as  security
for the Guaranteed Obligations, it is agreed as follows:  (i) the
aggregate of all consideration which constitutes interest  as  to
the Collateral Agent under applicable law that is contracted for,
taken,  reserved,  charged, or received by the  Collateral  Agent
under  the  PIC  Notes,  this  Guaranty  or  under  any  of   the
Transaction  Documents or agreements or otherwise  in  connection
with  the  Transactions shall under no circumstances  exceed  the
maximum  amount  allowed  by such applicable  law,  (ii)  if  the
maturity  of  the PIC Notes or the Bonds is accelerated  for  any
reason,  or in the event of any required or permitted prepayment,
then  such  consideration that constitutes  interest  as  to  the
Collateral Agent under applicable law may never include more than
the  maximum  amount allowed by such applicable  law,  and  (iii)
excess  interest,  if  any, provided  for  in  this  Guaranty  or
otherwise  in connection with the Transactions shall be  canceled
automatically and, if theretofore paid, shall be credited by  the
Collateral  Agent  on  the  principal amount  of  the  Guaranteed
Obligations (or, to the extent that the principal amount  of  the
Guaranteed Obligations shall have been or would thereby  be  paid
in  full,  refunded by the Collateral Agent to Panda  Funding  or
PIC, as applicable).  The right to accelerate the maturity of the
PIC  Notes  or the Bonds does not include the right to accelerate
any  interest which has not otherwise accrued on the date of such
acceleration, and the Collateral Agent does not intend to collect
any  unearned  interest in the event of acceleration.   All  sums
paid  or  agreed to be paid to the Collateral Agent for the  use,
forbearance,  or  detention of sums included  in  the  Guaranteed
Obligations shall, to the extent permitted by applicable law,  be
amortized,  prorated, allocated and spread  throughout  the  full
term  of the PIC Notes or the Bonds until payment in full so that
the  rate  or  amount of interest on account  of  the  Guaranteed
Obligations does not exceed the applicable usury ceiling, if any.
As used in this Section, the term "applicable law" shall mean the
laws of the State of New York (or of any other jurisdiction whose
laws   may   be  mandatorily  applicable  notwithstanding   other
provisions  of  this Guaranty) or laws of the  United  States  of
America  applicable  to such Person and the  Transactions,  which
would  permit such Person to contract for, charge, take, reserve,
or  receive a greater amount of interest than under New York  (or
such other jurisdiction's) law.

     18.   Counterparts.  This Guaranty may be  executed  in  any
number  of  counterparts and by the different parties  hereto  on
separate  counterparts,   which when so  executed  and  delivered
shall  be  an original but all of which shall together constitute
one and the same instrument.

     IN WITNESS WHEREOF, the undersigned has caused this Guaranty
to  be duly executed and delivered by its duly authorized officer
on the day and year first above written.

                              PANDA INTERHOLDING CORPORATION


                              By:
                              Name:  Robert W. Carter
                              Title: Chairman of the Board, President
                                     and Chief Executive Officer

                              BANKERS    TRUST    COMPANY, 
                                as Collateral Agent

                              By:
                              Name:  Marie C. Rasch
                              Title: Vice President

EXHIBIT 10.01
    


                       PIC LOAN AGREEMENT


                         by and between



                   PANDA FUNDING CORPORATION,
                           as Lender


                              and

                PANDA INTERFUNDING CORPORATION,
                          as Borrower








                             Dated
                             as of
                          July 31, 1996








                       TABLE OF CONTENTS

   (The Table of Contents is not a part of the Loan Agreement
            but for convenience of reference only.)
                                                                Page

Parties  . . . . . . . . . . . . . . . . . . . . . . . . . . .     1
Preliminary Recitals . . . . . . . . . . . . . . . . . . . . .     1

ARTICLE I    DEFINITIONS AND INTERPRETATIONS
    Section 1.1.  Definitions                                      2
    Section 1.2.  Interpretations                                  4

ARTICLE II   SALE OF THE BONDS; LOAN; DISPOSITION OF LOAN PROCEEDS
    Section 2.1.  Issuance of the Bonds                            4
    Section 2.2.  Loans                                            4
    Section 2.3.  Redemption of Bonds                              5

ARTICLE III  LOAN PAYMENTS
    Section 3.1.   Loan Payments                                   5
    Section 3.2.   Debt Service Fund                               6
    Section 3.3.   Excess Funds                                    6
    Section 3.4.   Nature of Obligations of the Borrower           6
    Section 3.5.   Usury                                           7

ARTICLE IV   PREPAYMENT OF THE LOAN PAYMENTS
    Section 4.1.   Prepayment and Payment of Loan                  7

ARTICLE V    SPECIAL COVENANTS
    Section 5.1.    Representations of Borrower; Maintenance of
                      Corporate Existence                           8
    Section 5.2.    Representations of Panda Funding                8
    Section 5.3.    Special Covenants                               8
    Section 5.4     Net Agreement                                   9

ARTICLE VI   ASSIGNMENT
    Section 6.1.    Consolidation, Merger and Assignment by 
                      the Borrower                                  9
    Section 6.2.    Panda Funding's Rights of Assignment            9

ARTICLE VII  EVENTS OF DEFAULT AND REMEDIES
    Section 7.1.    Enumeration of "Events of Default"              9
    Section 7.2.    Remedies                                       10
    Section 7.3.    No Remedy Exclusive                            10

ARTICLE VIII GENERAL
    Section 8.1     Waiver of Rights                               10
    Section 8.2.    The Trustee; Paying Agent                      11
    Section 8.3.    Third Party Beneficiaries                      11
    Section 8.4.    Notices and Communications                     11
    Section 8.5.    Counterparts, Amendments, Governing 
                      Law, Etc.                                    11
    Section 8.6.    Term of Agreement                              12


    Signatures . . . . . . . . . . . . . . . . .   [Signature Page -1]

Exhibit A - Form of PIC Note


                       PIC LOAN AGREEMENT

    THIS  PIC LOAN AGREEMENT, dated as of July 31, 1996 (together
with any amendments or supplements hereto, this "Agreement"),  is
by  and  between  PANDA FUNDING CORPORATION  (together  with  any
permitted  successor  or assign under the Indenture  referred  to
below,  "Panda Funding"), a Delaware corporation, as lender,  and
PANDA  INTERFUNDING  CORPORATION  (together  with  any  permitted
successor  or  assign  under the Indenture,  the  "Borrower"),  a
Delaware corporation.

                      W I T N E S S E T H:

    WHEREAS,   Panda  Funding  has  determined   to   issue   its
$105,525,000 aggregate principal amount of 11 5/8% Pooled Project
Bonds,  Series  A due 2012 (the "Series A Bonds") pursuant  to  a
Trust  Indenture  dated as of July 31, 1996,  together  with  any
amendments  or  supplements permitted under  the  Indenture  (the
"Master Indenture") among Panda Funding, the Borrower and Bankers
Trust  Company,  a New York banking corporation, as  trustee,  as
supplemented by a first supplemental indenture dated as  of  July
31,  1996  (the "Series A Supplemental Indenture") (collectively,
the  "Indenture").  Terms used but not defined herein shall  have
the meanings ascribed thereto in the Indenture; and

    WHEREAS,  Panda Funding proposes hereby to lend the  proceeds
of the Series A Bonds to the Borrower and the Borrower desires to
borrow  the  proceeds of the Series A Bonds upon  the  terms  and
conditions set forth herein; and

    WHEREAS,  Panda Funding may, from time to time, determine  to
issue  additional  Series of Pooled Project  Bonds  (collectively
with  the  Series A Bonds, the "Bonds") pursuant to the Indenture
and  Series  Supplemental Indentures relating to such  additional
Bonds; and

    WHEREAS, Panda Funding proposes to lend the proceeds  of  any
additional  Series  of  Bonds to the Borrower  and  the  Borrower
desires to borrow the proceeds of such additional Series of Bonds
upon the terms and conditions set forth herein; and

    WHEREAS, the conditions precedent to the obligations  of  the
Initial  Purchaser  to purchase the Series A  Bonds  include  the
execution and delivery of this Agreement; and

    NOW  THEREFORE, in consideration of the mutual covenants  and
agreements  herein  contained and of  the  loans,  extensions  of
credit  and  commitments  hereinafter referred  to,  the  parties
hereto agree as follows:

                           ARTICLE I

                DEFINITIONS AND INTERPRETATIONS

    Section 1.1.    Definitions.  The following terms shall  have
the  meanings assigned to them below whenever they  are  used  in
this  Agreement,  unless the context clearly otherwise  requires.
Except where the context otherwise requires, words imparting  the
singular number shall include the plural number and vice versa.

        "Additional  Note" means each additional  promissory
    note  issued by the Borrower to Panda Funding evidencing
    a Loan relating to an additional Series of Bonds made on
    behalf  of  Panda  Funding to the  Borrower  under  this
    Agreement pursuant to Section 2.2(b) , substantially  in
    the form of the note attached hereto as Exhibit A.

        "Agreement" is defined on page 1 of this Agreement.

        "Authorized Representative" has the meaning ascribed
    thereto in the Indenture.

        "Bondholder"  or  "holder" has the meaning  ascribed
    thereto in the Indenture.

        "Bonds"  has  the meaning ascribed  thereto  in  the
    Indenture.

        "Borrower"  is  defined  in  the  recitals  of  this
    Agreement.

        "Collateral Agent" has the meaning ascribed  thereto
        in the Indenture.

        "Debt  Service  Fund" has the same meaning  as  that
    specified in the Indenture.

        "event  of  default" or "default" is defined  in  Section
        10.1 of this Agreement.

        "Financing  Documents"  means  this  Agreement,  the
    Series  A  Bonds, the Bonds,  the Indenture, the  Notes,
    the  PIC  Guaranty, the Security Documents, and the  all
    other    agreements,   certificates,    documents    and
    instruments  ever delivered in connection  with  any  of
    such documents.

        "Governmental  Authority" has the  meaning  ascribed
        thereto in the Indenture.

        "Indenture"  is  defined in  the  recitals  of  this
    Agreement.

        "Initial  Note" means the promissory note issued  by
    the  Borrower  to  Panda  Funding  evidencing  the  Loan
    relating  to the Series A Bonds made on behalf of  Panda
    Funding to the Borrower under this Agreement pursuant to
    Section  2.2(a), substantially in the form of  the  note
    attached hereto as Exhibit A.

        "Interest Payment Date" means, with respect  to  the
    Initial  Note, each date upon which an interest  payment
    on  the Series A Bonds becomes due and payable under the
    Indenture,  and  with respect to each  Additional  Note,
    each  date  upon  which  an  interest  payment  on   the
    applicable Series of Bonds becomes due and payable under
    the   Series  Supplemental  Indenture  authorizing  such
    Series of Bonds.

        "Loan  or  Loans"  means each  loan  made  by  Panda
    Funding to the Borrower under this Agreement.

        "Loan Payments" means the payments to be made by the
    Borrower pursuant to Section 3.1 of this Agreement.

        "Material  Adverse Change" has the meaning  ascribed
    thereto in the Indenture.

        "Notes"  means  the promissory notes issued  by  the
    Borrower   payable  to  the  order  of   Panda   Funding
    evidencing  the  Loans relating to  the  Bonds  made  on
    behalf  of  Panda  Funding to the  Borrower  under  this
    Agreement,  substantially  in  the  form  of  the   note
    attached hereto as Exhibit A.  "Notes" shall include the
    Initial Note and each Additional Note.

        "outstanding" when used with respect  to  the  Bonds
    has  the same meaning as that specified in the Indenture
    when  used  with  respect to the Notes has  a  corollary
    meaning.

        "Panda  Funding" means the party defined as such  on
    page 1 of this Agreement.

        "Paying  Agent" has the meaning ascribed thereto  in
    the Indenture.

        "person"  means any individual, sole proprietorship,
    corporation,   partnership,   joint   venture,   limited
    liability   company,   trust,   estate,   unincorporated
    association,  institution,  Governmental  Authority,  or
    other organization or entity.

        "PIC  Guaranty" has the meaning ascribed thereto  in
    the Indenture.

        "Projects"  has  the  meaning  ascribed  thereto  in  the
    Indenture.

        "Series A Bonds" means the Bonds defined as such  in
    the  recitals of this Agreement, which are issued,  sold
    and delivered pursuant to Article II of the Indenture.

        "Trustee" means Bankers Trust Company, as trustee, a
    New  York  banking corporation, having the powers  of  a
    trust  company,  serving  as  trustee  pursuant  to  the
    Indenture, or any successor trustee.

        "U.S.   Government  Obligations"  has  the   meaning
    ascribed thereto in the Indenture.

    Section  1.2.    Interpretations.  The table of contents  and
article  and section headings of this Agreement are for reference
purposes  only  and  shall not affect its interpretation  in  any
respect.

                           ARTICLE II

     SALE OF THE BONDS; LOAN; DISPOSITION OF LOAN PROCEEDS

    Section  2.1.     Issuance of the Bonds.  (a)  Panda  Funding
agrees that immediately following the delivery of this Agreement,
it  will  execute and deliver the Series A Supplemental Indenture
and  issue, sell and deliver the Series A Bonds in the  aggregate
principal  amount of $105,525,000.  The Series A Bonds  shall  be
limited  obligations  of Panda Funding and shall  be  payable  by
Panda Funding solely as provided in the Indenture.

    (b) Upon  the conditions and as permitted or required  by  the
terms  of the Indenture, Panda Funding agrees that it will,  from
time  to time, execute and deliver Series Supplemental Indentures
and  issue,  sell and deliver additional Series of  Bonds.   Such
additional  Series of Bonds shall be the limited  obligations  of
Panda  Funding  and shall be payable by Panda Funding  solely  as
provided in the Indenture.

    Section 2.2.    Loans.  (a) The proceeds of the sale  of  the
Series  A  Bonds (which proceeds shall be disbursed in accordance
with  the  Indenture)  are hereby lent by Panda  Funding  to  the
Borrower  as the initial Loan hereunder.  The initial Loan  shall
be  evidenced  by  the Borrower's creation and  issuance  of  the
Initial  Note  dated  as of the date of the Series  A  Bonds  and
payable to the order of Panda Funding.

    (b) The  proceeds  of  the sale of any  additional  Series  of
Bonds  (which proceeds shall be disbursed in accordance with  the
Indenture and the applicable Series Supplemental Indenture) shall
be  lent  by  Panda  Funding to the Borrower as Loans  hereunder.
Such  Loans  shall  be evidenced by the Borrower's  creation  and
issuance of Additional Notes dated the date of the related Series
of Bonds and payable to the order of Panda Funding.

    Section  2.3.     Redemption of Bonds.  Panda Funding  agrees
that, at the request at any time of the Borrower and if permitted
by  the  Indenture, it will forthwith take all steps that may  be
necessary  under  the  applicable redemption  provisions  of  the
Indenture  to  effect  redemption of all  or  part  of  the  then
outstanding Series of Bonds, as may be specified by the Borrower,
on  the  redemption date designated by the Borrower and on  which
such redemption may be made under such applicable provisions, and
if  for any reason Panda Funding shall fail promptly to take such
steps  upon  the request of the Borrower, the Borrower  may  take
such steps on behalf and in the name of Panda Funding.

                          ARTICLE III

                         LOAN PAYMENTS

    Section  3.1.    Loan Payments.  To repay the Loans evidenced
by  the Notes, the Borrower shall, subject to the limitations  of
Section 3.5 hereof, make Loan Payments in installments, so as  to
provide  amounts for the timely payment of the principal  of  and
premium,  if any, and interest on the related Series of Bonds  in
the amounts and at or before the opening of business on the dates
as  follows:  (a)  on  each Interest Payment Date,  an  aggregate
amount  equal to the accrued interest coming due on such date  on
all  outstanding  Bonds  of such Series, (b)  on  each  Principal
Payment  Date, the principal amount of all outstanding  Bonds  of
such Series maturing on such date; (c) on each date on which  any
of  the  Bonds  of such Series are to be redeemed, the  principal
amount  of and premium, if any, and interest (including  interest
accrued  or to be accrued to such date) on the related Series  of
Bonds  to  be  redeemed  on  such date  in  accordance  with  the
provisions of the Indenture; and (d) on any date on which all the
Bonds or all the Bonds of any Series shall be declared to be  and
shall  become  due  and payable prior to their stated  maturities
pursuant to the provisions of the Indenture, the aggregate amount
of  principal, premium, if any, and interest so becoming due  and
payable  on  all  the Bonds or all the Bonds  of  any  Series  in
accordance with the terms of the Indenture.  Any amount  in  cash
held  in  or  concurrently  paid to  the  Debt  Service  Fund  or
otherwise  held  by  the  Trustee  which  may,  pursuant  to  the
provisions  of  the Indenture, be applied to the payment  of  the
principal  of  and interest and premium, if any, on  the  related
Series  of  Bonds and which is in excess of the amount,  if  any,
required  for  payment of any past due principal of  (whether  by
maturity or redemption) and premium, if any, on any Bonds of such
Series theretofore matured or called for redemption and any  past
due  interest,  if  any, on the Bonds of  such  Series  shall  be
credited  against  the  installment of  the  Loan  Payments  then
required  to be made by the Borrower.  If on any date of  payment
referred  to in clause (a), (b), (c) or (d) of this Section  3.1,
the  amount  in cash held in the Debt Service Fund  or  otherwise
held  by  the  Trustee  and  available  in  accordance  with  the
provisions  of the Indenture for the payment of the principal  of
and  interest and premium, if any, on the related Series of Bonds
shall  not  be  sufficient  to pay all  principal,  interest  and
premium,  if  any,  then due or overdue, the  Borrower  forthwith
shall also pay the amount of such deficiency on such date to  the
Trustee in immediately available funds.

    Section  3.2.    Debt Service Fund.  The Borrower  shall  pay
the  Loan  Payments  required  of  it  under  this  Agreement  by
remitting  the  same directly to the Trustee for deposit  in  the
Debt Service Fund or by causing a transfer to be made to the Debt
Service Fund from the other Accounts and Funds (as defined in the
Indenture) as provided in the Indenture.

    Section  3.3.    Excess Funds.  After all of the  Bonds  have
been  retired and all interest and applicable premiums,  if  any,
due  thereon have been paid or provision for such retirement  and
payment has been made, and all compensation and expenses  of  the
Trustee, the Collateral Agent and any Paying Agent have been paid
or  provision  for such payment has been made, any excess  moneys
remaining in the Accounts and Funds (other than the International
Accounts and Funds) shall forthwith be paid by the Trustee to the
Borrower in the manner prescribed by the last sentence of Section
6.1 of the Indenture.

    Section  3.4.     Nature  of  Obligations  of  the  Borrower.
Until  all of the Bonds shall be deemed to have been paid  within
the  meaning of Section 6.1 of the Indenture, the obligations  of
the  Borrower  to  pay  the Loan Payments  as  provided  in  this
Agreement and to make all other payments required herein shall be
absolute  and  unconditional,  irrespective  of  any  rights   of
set-off,  recoupment or counterclaim the Borrower might otherwise
have  against Panda Funding, the Trustee or any other  person  or
persons,  and  the Borrower will not suspend or  discontinue  any
such  payment or (except in accordance with Article  IV  of  this
Agreement)  terminate  this Agreement for  any  cause  including,
without  limiting  the  generality of the  foregoing,  any  event
constituting  force majeure, any acts or circumstances  that  may
constitute  an  eviction  or constructive  eviction,  failure  of
consideration,  failure  of title, or commercial  frustration  of
purpose,  or any damage to or destruction of all or part  of  the
Projects, or the failure to obtain any permit or order  from  any
governmental  agency  which  is  required  to  be   obtained   in
connection  with the operation of the Projects or the  taking  or
condemnation of title to or the use or possession of all  or  any
part  of  the Projects, or any change in the laws of  the  United
States,  or  any state, or any political subdivision thereof,  or
any failure of Panda Funding to perform and observe any agreement
or  covenant,  whether express or implied, or  to  discharge  any
duty,  liability or obligation arising out of or  connected  with
this  Agreement or any other agreement between the  Borrower  and
Panda Funding.  The preceding sentence shall not be construed  to
release  Panda  Funding  from  the  performance  of  any  of  its
agreements  contained in this Agreement, or except to the  extent
provided  in  this Section 3.4, prevent or restrict the  Borrower
from  asserting  any  rights  which it  may  have  against  Panda
Funding, the Trustee or any other persons under this Agreement or
under  any  provision of law or prevent or restrict the Borrower,
at  its  own cost and expense, from prosecuting or defending  any
action  or  proceeding against or by third parties or taking  any
other  action  to  secure  or protect  its  rights  of  purchase,
acquisition,  possession and use of the Projects and  its  rights
under this Agreement.

    Section  3.5.     Usury.  Notwithstanding  any  provision  of
this  Agreement  to  the contrary, it is  hereby  agreed  by  and
between Panda Funding and the Borrower that in no event shall the
interest contracted for, charged, received, reserved or taken  in
connection  with  the  Loans (including  interest  on  the  Notes
pursuant to Section 3.1 of this Agreement together with any other
costs or considerations that constitute interest under the law of
the  State which are contracted for, charged, received,  reserved
or  taken pursuant to this Agreement) exceed the maximum rate  of
nonusurious interest allowed under applicable law as presently in
effect and to the extent allowed by such laws as such laws may be
amended from time to time to increase such rate; and in the event
that  the maturity of any Note is accelerated pursuant to Section
7.1  hereof, or redeemed in accordance with the provisions hereof
requiring mandatory redemption, then such amounts that constitute
payments  of  interest on the Notes, together with any  costs  or
considerations  which constitute interest under  applicable  law,
may  never  exceed  an amount which would result  in  payment  of
interest  at  a rate in excess of the maximum rate of nonusurious
interest allowed by applicable law as presently in effect and  to
the  extent allowed by such laws as such laws may be amended from
time  to time to increase such rate, and excess interest, if any,
provided for in this Agreement, the Notes or otherwise, shall  be
canceled automatically as of the date of such acceleration or, if
theretofore  paid, shall be credited on the principal  amount  of
the Notes.

                           ARTICLE IV

                PREPAYMENT OF THE LOAN PAYMENTS

    Section   4.1.     Prepayment  and  Payment  of  Loan.    The
Borrower  may  at  any  time deliver monies  or  U.S.  Government
Obligations  to the Trustee with instructions to the  Trustee  to
hold  such  monies or U.S. Government Obligations in the  special
segregated  fund  referred to in Article VI of the  Indenture  in
connection with a discharge of the Indenture.

    No  payment  of  or on account of the Loan Payments  need  be
made during the term of this Agreement or thereafter when and  so
long  as  the amount in the Debt Service Fund, together with  any
other  amounts  then held by the Trustee and  available  for  the
purpose,   is  sufficient  to  retire  all  of  the  Bonds   then
outstanding  in  accordance  with the  Indenture,  including  any
applicable  redemption premium on such Bonds and  the  amount  of
interest  due  and thereafter to become due on the Bonds  on  and
prior  to such retirement.  However, if, subsequent to a date  on
which  the Borrower is not obligated to pay the Loan Payments  or
any  installment  thereof  pursuant to  the  preceding  sentence,
losses  (net  of gains) shall be incurred in respect  of  the  in
vestments  in  Permitted Investments as defined in the  Indenture
and  such  net losses or any other event shall have  reduced  the
amounts in the Debt Service Fund, together with any other amounts
then held by the Trustee and available for the purpose, below the
amount  sufficient at the time of such occurrence or other  event
to  redeem  or  pay,  in accordance with the  provisions  of  the
Indenture, on the next date on which redemption or payment is  to
be effected, the principal amount of the Bonds, and the amount of
interest  and premium, if any, due or to become due on the  Bonds
on  and  prior  to such redemption or payment, the Trustee  shall
notify the Borrower of such fact and thereafter, the Borrower, as
and  when required for purposes of such Debt Service Fund,  shall
pay  to  the  Trustee for deposit in the Debt  Service  Fund  the
amount of any such reduction below such sufficient amount.

                           ARTICLE V

                       SPECIAL COVENANTS

    Section  5.1.    Representations of Borrower; Maintenance  of
Corporate  Existence.  The Borrower represents that  it  is  duly
incorporated  and  existing  under  the  laws  of  the  State  of
Delaware,  that it has duly accomplished all conditions precedent
necessary to be accomplished by it prior to issuance and delivery
of  the  Series  A  Bonds  and execution  and  delivery  of  this
Agreement,  that  it is not in default under  any  agreement,  in
denture or other instrument in any manner which would impair  the
Borrower's  ability to carry out its obligations hereunder,  that
it  has power to enter into the transactions contemplated by this
Agreement,  that  it  has  been duly authorized  to  execute  and
deliver  this Agreement and that it will not, except as  provided
in this Section, voluntarily take any action that would result in
a Material Adverse Change.

    Until  all  of  the Bonds shall be deemed to have  been  paid
within  the meaning of Section 6.1 of the Indenture, the Borrower
or its successor hereunder shall maintain its legal existence and
except  to the extent otherwise permitted under Section  7.12  of
the Indenture.

    Section  5.2.     Representations of  Panda  Funding.   Panda
Funding  represents  that  it is duly incorporated  and  existing
under  the  laws  of  the State of Delaware,  that  it  has  duly
accomplished   all   conditions   precedent   necessary   to   be
accomplished by it prior to issuance and delivery of the Series A
Bonds  and execution and delivery of this Agreement, that  it  is
not in default under any agreement, indenture or other instrument
in  any manner which would impair the Panda Funding's ability  to
carry  out its obligations hereunder, that it has power to  enter
into the transactions contemplated by this Agreement, that it has
been  duly  authorized to execute and deliver this Agreement  and
that  it will not, except as provided in the Section 7.12 of  the
Indenture,  voluntarily take any action that would  result  in  a
Material Adverse Change.

    Section  5.3.     Special Covenants.  Panda Funding  and  the
Borrower  agree that all proceeds received from the sale  of  the
Series A Bonds or any additional Series of Bonds, as well as  all
Loan  Payments paid by the Borrower and other monies received  by
Panda Funding pursuant to this Agreement, shall be applied solely
in  the  manner and for the purposes specified in this  Agreement
and  the  Indenture.   Each  of Panda Funding  and  the  Borrower
further agrees that it will observe the covenants made by  it  in
the Indenture.

    Section  5.4      Net  Agreement.  This  Agreement  shall  be
deemed  and  construed to be a "net agreement", and the  Borrower
shall  during  its term pay absolutely net the Loan Payments  and
all  other  payments required hereunder, free of any  deductions,
without  abatement, deduction or setoff other than  those  herein
expressly provided.

                           ARTICLE VI

                           ASSIGNMENT

    Section 6.1.    Consolidation, Merger and Assignment  by  the
Borrower.   The Borrower shall not enter into any transaction  of
merger,  consolidation sale, lease, transfer or other disposition
of  all or substantially all of its assets (including the Project
Portfolio,  as such term is defined in the Indenture) change  its
form  or  organization or its business or liquidate  or  dissolve
itself  (or  suffer  any  liquidation or dissolution)  except  as
provided in the Indenture.

    Section 6.2.    Panda Funding's Rights of Assignment.   Panda
Funding  may,  only  in  accordance with the  Indenture  and  the
Security  Documents,  assign  this Agreement  and  the  Notes  as
security for payment of the principal of and premium, if any, and
interest  on the Series A Bonds and additional Series  of  Bonds.
The  Borrower hereby assents to such assignments and agrees  that
the  Trustee  may  exercise and enforce in  accordance  with  the
Indenture any of the rights of Panda Funding under this Agreement
or the Notes.

                          ARTICLE VII

                 EVENTS OF DEFAULT AND REMEDIES

    Section  7.1.     Enumeration of "Events  of  Default".   The
terms  "event of default" or "default" shall mean, whenever  they
are  used  in  this Agreement, any one or more of  the  following
events:

        (a) Failure  by  the  Borrower to  pay  when  due  in
    accordance  with  Section  3.1  of  this  Agreement  the
    portion of the Loan Payments representing payment of the
    principal of and premium, if any, on the Bonds, and  the
    continuation of such failure for 15 or more days;

        (b) Failure  by  the  Borrower to  pay  when  due  in
    accordance  with  Section  3.1  of  this  Agreement  the
    portion  of  the Loan Payments representing  payment  of
    interest  on  the  Bonds, and the continuation  of  such
    failure for 15 or more days; or

        (c) The  occurrence  of one or  more  of  the  events
    specified in Section 9.1 of the Indenture.

    Section  7.2.     Remedies.   Upon any  acceleration  of  the
principal of the related Series of Bonds under the Indenture, all
Loan  Payments  with  respect  to  the  related  Loan  shall   be
immediately  due and payable under this Agreement.  In  addition,
whenever  any event of default referred to in Section  7.1  shall
have  occurred  and be continuing, the Trustee, or Panda  Funding
with  the  prior  written consent of the Trustee,  may  take  any
action  at  law  or  in equity to collect amounts  then  due  and
thereafter   to  become  due,  or  to  enforce  performance   and
observance  of  any  obligation, agreement  or  covenant  of  the
Borrower under this Agreement.  Any amounts collected pursuant to
action  taken  under  this  Section  7.2  shall  be  applied   in
accordance with the provisions of the Indenture.

    A  waiver by the Trustee of any "events of default"  as  that
term  is  defined in the Indenture, in accordance with the  terms
and  provisions  of  Section  9.7 of the  Indenture,  shall  also
constitute a waiver of the corresponding event of default and its
consequences hereunder.

    Section  7.3.     No  Remedy Exclusive.  No remedy  conferred
upon  or  reserved  to  Panda Funding  or  the  Trustee  by  this
Agreement  is  intended to be exclusive of  any  other  available
remedy  or  remedies,  but each and every such  remedy  shall  be
cumulative  and shall be in addition to every other remedy  given
under  this Agreement or now or hereafter existing at law  or  in
equity or by statute.  No delay or omission to exercise any right
or  power accruing hereunder shall impair any such right or power
or  shall  be  construed to be a waiver thereof,  nor  shall  any
single  or  partial  exercise  of  any  other  right,  power   or
privilege,  but every such right and power may be exercised  from
time  to time and as often as may be deemed expedient.  In  order
to  entitle the Trustee to exercise any remedy reserved to it  in
this  Article, it shall not be necessary to give any notice other
than such notices as may be herein expressly required.

                          ARTICLE VIII

                            GENERAL

    Section  8.1   Waiver of Rights.  Failure by Panda Funding,  
the Borrower or the Trustee to insist upon the strict performance  
of any  of  the covenants and agreements contained in this Agreement
or  to exercise any rights or remedies upon default shall not  be
considered a waiver or relinquishment of the right to insist upon
and   to  enforce  by  any  appropriate  legal  remedy  a  strict
compliance by the defaulting party with all of the covenants  and
conditions  binding on it, or of the right to exercise  any  such
rights or remedies if such default be continued or repeated.

    Section  8.2.    The Trustee; Paying Agent.  For so  long  as
any  of  the  Bonds  and the Notes shall remain outstanding,  the
Borrower  covenants  and  agrees  to  pay  to  the  Trustee  (all
references in this Section 8.2 to the Trustee shall be deemed  to
apply  to the Trustee in its capacities as Trustee, Paying  Agent
and  Security Registrar) from time to time, and the Trustee shall
be  entitled to, compensation for all its services rendered by it
under  the Indenture and such other costs and expenses as  agreed
to by the Borrower under the Indenture.  Each reference herein to
the Trustee shall include any successor Trustee.

    Section  8.3.    Third Party Beneficiaries.  This  instrument
is  executed  in  part to induce the purchase by  others  of  the
Series  A  Bonds, and for the further securing of  the  Series  A
Bonds and additional Series of Bonds, and accordingly, so long as
any   Bonds   are  outstanding,  all  respective  covenants   and
agreements of the parties herein contained are hereby declared to
be for the benefit of the holders from time to time of the Bonds,
and  may be enforced by or on behalf of such holders only by  the
Trustee in accordance with the provisions of the Indenture.  This
Agreement  shall not be deemed to create any right of subrogation
or  otherwise in any person who is not a party hereto (other than
the permitted successors and assigns of a party) and shall not be
construed in any respect to be a contract in whole or in part for
the  benefit  of  any  third  party  (other  than  the  permitted
successors or assigns of a party hereto), except in each case the
holders from time to time of the Bonds and the Trustee, but  such
rights shall be enforceable only as provided in the Indenture.

    Section  8.4.     Notices and Communications.   Any  request,
demand,  authorization,  direction,  notice,  consent  or  waiver
provided or permitted under this Agreement to be made upon, given
or  furnished  to,  or filed with the Borrower or  Panda  Funding
shall be so made upon, given or furnished to, or filed with, such
parties hereto in accordance with Section 1.5 of the Indenture.

    Section  8.5.     Counterparts,  Amendments,  Governing  Law,
Etc.  This Agreement (a) may be executed in several counterparts,
each of which shall be deemed an original, and all of which shall
constitute  one and the same instrument; (b) except as  otherwise
provided  in this Agreement or in the Indenture, may be  modified
or  amended  only  by  an  instrument in  writing  signed  by  an
Authorized  Representatives of all parties (or  their  respective
successors  or assigns) and, so long as any Series of  Bonds  are
outstanding,  only  with  the consent of  the  Trustee  given  in
accordance  with the applicable provisions of the Indenture;  and
(c)  shall  be  governed,  in  all respects  including  validity,
interpretation  and  effect  by,  and  shall  be  enforceable  in
accordance  with, the law of the State of New York.  The  parties
agree  that  they  will  appropriately amend  this  Agreement  to
increase the payments to be made by the Borrower hereunder if for
any  reason such payments, if made, are not sufficient to pay the
principal  of and interest and premium, if any, on the  Bonds  as
the  same  become  due  but, in no event shall  the  Borrower  be
obligated to pay interest on the principal amount of the Loan  in
excess of the maximum amount allowed by law.

    The  section  and other headings contained in this  Agreement
are  for reference purposes only and shall not control or  affect
its  interpretation in any respect.  In the event that any clause
or provision of this Agreement shall be held to be invalid by any
court of competent jurisdiction, the invalidity of such clause or
provision  shall  not  affect  any of  the  remaining  provisions
hereof.

    Section  8.6.     Term of Agreement.  Except as  provided  in
Article IV of this Agreement, this Agreement shall remain in full
force  and effect from the date of execution and delivery  hereof
until  the Indenture has been discharged in accordance  with  the
provisions  thereof; provided, however, that  the  provisions  of
Sections  8.2  and  the last paragraph of  Section  4.1  of  this
Agreement  shall  survive any expiration or termination  of  this
Agreement.

    IN  WITNESS  WHEREOF,  Panda Funding and  the  Borrower  have
caused this Agreement to be signed in their behalf by their  duly
authorized representatives as of the date set forth above.

                             PANDA FUNDING CORPORATION



                             By:_____________________________
                                 Name:   Robert W. Carter
                                 Title:  Chairman of the Board,
                                           President and Chief 
                                           Executive Officer




                             PANDA  INTERFUNDING CORPORATION

                             

                             By:________________________________
                                 Name:   Robert W. Carter
                                 Title:  Chairman of the Board,
                                           President and Chief 
                                           Executive Officer


















                           Exhibit A

                         FORM OF NOTE

NOTICE:   This  Note has been endorsed, pledged and  assigned  by
PANDA  FUNDING CORPORATION to BANKERS TRUST COMPANY, as  trustee,
in  its  capacity  as the Collateral Agent under  the  Collateral
Agency Agreement (as defined in the Indenture referred to below),
and this Note is held in trust by such Collateral Agent.


$___________________                     [Date of issuance]


    FOR   VALUE  RECEIVED,  PANDA  INTERFUNDING  CORPORATION,   a
Delaware corporation (the "Borrower"), does hereby promise to pay
to the order of the PANDA FUNDING CORPORATION (hereinafter called
the  "Panda Funding") at the principal corporate trust office  of
BANKERS TRUST COMPANY, as trustee, a New York banking corporation
(hereinafter  called  the "Trustee"), or  any  successor  trustee
acting   as   such  under  that  certain  Trust  Indenture   (the
"Indenture") dated as of July 31, 1996, among Panda Funding,  the
Borrower and the Trustee in lawful money of the United States  of
America,   the   principal  sum  of  ____________________________
DOLLARS  ($____________),  and to  pay  interest  on  the  unpaid
principal  amount hereof, in like money, at such  office  in  the
amounts   specified  in  Section  3.1  of  the   Loan   Agreement
hereinafter referenced.

    ALL   SUMS  paid  hereon  shall  be  applied  first  to   the
satisfaction  of accrued interest and the balance to  the  unpaid
principal.

    Principal  on this Note is due and payable on each  Principal
Payment  Date  and at maturity in the amounts and  on  the  dates
specified in Section 3.1 of the Loan Agreement. Interest on  this
Note  is  due  and payable on each Interest Payment Date  and  at
maturity in the amounts and at the rate specified in Section  3.1
of the Loan Agreement.

    THIS   NOTE  is  [the  Initial  Note]  [an  Additional  Note]
referred  to in that certain Loan Agreement dated as of July  31,
1996  by  and  between  the Borrower and Panda  Funding,  and  is
subject to, and is executed in accordance with, all of the terms,
conditions  and  provisions thereof, including  those  respecting
prepayment  and  the  acceleration of  maturity  and  is  further
subject  to  all of the terms, conditions and provisions  of  the
Indenture, all as provided in the Loan Agreement.

    THIS NOTE is a contract made under and shall be construed  in
accordance  with  and governed by the laws of the  State  of  New
York.

                             PANDA INTERFUNDING CORPORATION

                             

                             By:________________________________
                                 Name:
                                 Title:







                      FORM OF ENDORSEMENT
             (To be set forth on back of PIC Note)

    Pay  to  the  order of Bankers Trust Company,  as  Collateral
Agent,  without  recourse or warranty, except  warranty  of  good
title and warranty that Panda Funding has not assigned this  Note
to  any  person  other than the Collateral  Agent  and  that  the
principal  amount of $_______________ remains unpaid  under  this
Note.

                          PANDA FUNDING CORPORATION



                          By_______________________________
                              Name:
                              Title:





EXHIBIT 10.02


                  L O A N   A G R E E M E N T


                            Between


                PANDA INTERFUNDING CORPORATION,
                           as Lender


                              and


               PANDA CAYMAN INTERFUNDING COMPANY,
                          as Borrower














                     Dated as July 31, 1996

                       TABLE OF CONTENTS


ARTICLE 1 GENERAL TERMS                                         2
Section 1.01   Terms Defined Above                              2
Section 1.02   Certain Definitions                              2
Section 1.03   Accounting Principles                            7

ARTICLE 2 AMOUNT AND TERMS OF LOAN                              7
Section 2.01   Loans and Notes                                  7
Section 2.02   Interest Rate                                    7
Section 2.03   Computation                                      7
Section 2.04   Prepayments; Redemptions                         8
Section 2.05   Payment Procedure                                8
Section 2.06   Business Days                                    8

ARTICLE 3 REPRESENTATIONS AND WARRANTIES                        9
Section 3.01   Corporate Existence.                             9
Section 3.02   Corporate Power and Authorization                9
Section 3.03   Binding Obligations                              9
Section 3.04   No Consent; Legal Bar or Resultant Lien          9
Section 3.05   Titles, etc.                                    10
Section 3.06   Defaults                                        10
Section 3.07   Use of Proceeds                                 10
Section 3.08   Compliance with Law                             10

ARTICLE 4 AFFIRMATIVE COVENANTS                                11
Section 4.01   Maintenance                                     11
Section 4.02   Further Assurances                              11
Section 4.03   Performance of Obligations                      11
Section 4.04   Reimbursement of Expenses                       11

ARTICLE 5 NEGATIVE COVENANT                                    12

ARTICLE 6 EVENTS OF DEFAULT                                    12
Section 6.01   Events                                          12
Section 6.02   Remedies                                        12
Section 6.03   Right of Set-off                                12

ARTICLE 7 CONDITIONS OF LENDING                                13
Section 7.01   Loans                                           13

ARTICLE 8 MISCELLANEOUS                                        14
Section 8.01   Notices                                         14
Section 8.02   Amendments and Waivers                          14
Section 8.03   Invalidity                                      14
Section 8.04   Survival of Agreements                          14
Section 8.05   Successors and Assigns                          14
Section 8.06   Renewal, Extension or Rearrangement             14
Section 8.07   Cumulative Rights                               14
Section 8.08   Singular and Plural                             15
Section 8.09   Construction                                    15
Section 8.10   Interest                                        15
Section 8.11   Entire Agreement                                16
Section 8.12   Exhibits                                        16
Section 8.13   Titles of Articles, Sections and Subsections    16
Section 8.14   Counterparts                                    16

Exhibit A - Form of Note




                         LOAN AGREEMENT


      THIS LOAN AGREEMENT is made and entered into as of July 31,
1996, by and between PANDA CAYMAN INTERFUNDING COMPANY, a  Cayman
Islands exempted company, with a  principal address of in care of
Maples  and  Calder,  Ugland House, South  Church  Street,  Grand
Cayman, Cayman Islands, British West Indies (the "Borrower"), and
PANDA  INTERFUNDING  CORPORATION, a Delaware  corporation,   with
offices  at  4100 Spring Valley Road, Suite 1001,  Dallas,  Texas
75244 ("PIC").

                            RECITALS

     WHEREAS, PIC has formed Panda Funding Corporation, a Delaware
corporation  ("Panda Funding") as a special purpose, wholly-owned
finance  subsidiary  to  issue debt securities  constituting  the
Bonds described below;

     WHEREAS,  Panda  Funding,  PIC and Bankers Trust Company, as
Trustee,  a  New York banking corporation  (the "Trustee"),   (as
trustee  for the holders of the Bonds described below) are  party
to   an  Indenture  dated  as  of  July  31,  1996  (as  amended,
supplemented  or otherwise modified and in effect  from  time  to
time,  the  "Indenture"), providing, subject  to  the  terms  and
conditions thereof, for the issuance by Panda Funding  from  time
to time of certain Pooled Project Bonds (the "Bonds"), including,
without  limitation,  $105,525,000  initial  aggregate  principal
amount  of  11 5/8% Pooled Project Bonds, Series A due 2012  (the
"Series A Bonds");

     WHEREAS, Panda Funding will loan the entire proceeds  of the
issuance of the Series A Bonds (the "PIC Loan") to PIC, which PIC
Loan  will be made under a Loan Agreement dated of even date with
the Indenture by and between Panda Funding and PIC (the "PIC Loan
Agreement") and evidenced by a promissory note (the "Initial  PIC
Note") of PIC dated July 31, 1996, and payable to Panda Funding;

     WHEREAS, Panda Funding may from time to time loan the proceeds
of subsequent series of Bonds (the "Additional PIC Loans")  to  PIC,
which  Additional  PIC  Loans will be made  under  the  PIC  Loan
Agreement and evidenced by promissory notes (the "Additional  PIC
Notes") of PIC payable to Panda Funding;

     WHEREAS, PIC may from time to time, on-lend the proceeds of the
PIC Loan or the Additional PIC Loans to the Borrower pursuant  to
the terms of this Agreement;

     WHEREAS, to induce the purchase of the Bonds by the Holders,
which Borrower acknowledges is of substantial benefit to it (as a
potential ultimate recipient of certain proceeds of the Bonds via
loans made by PIC to it hereunder) and of substantial benefit  to
its  parent,  PIC, as the recipient of the PIC Loan evidenced  by
the  Initial  PIC  Note  and pursuant  to  Additional  PIC  Loans
evidenced  by  Additional  PIC Notes,  of  the  proceeds  of  the
issuance  of  the Bonds, Borrower has agreed to enter  into  this
Agreement;

     NOW THEREFORE, in consideration of the mutual covenants  and
agreements herein contained and of the loans hereinafter referred
to, the Borrower and PIC agree as follows:

                           ARTICLE 1

                         GENERAL TERMS

Section  1.01    Terms  Defined Above.   As  used  in  this  Loan
Agreement,  the  terms "Borrower" and "PIC" and  the  capitalized
terms  defined in the Recitals shall have the meanings  indicated
above.  Certain other capitalized terms used herein that are  not
defined  herein shall have the meanings given such terms  in  the
Indenture.

Section  1.02   Certain Definitions.  As used in this  Agreement,
the following terms shall have the following meanings, unless the
context otherwise requires:

"Agreement" shall mean this Loan Agreement, as the same  may
from time to time be amended or supplemented.

"Business Day" shall mean a day other than (i) a Saturday or
Sunday or (ii) a day on which commercial banks in New  York,
New  York, Dallas Texas, the Cayman Islands or any  city  in
which  the  Trustee's corporate trust office, the Collateral
Agent's  principal  office  or the International  Collateral
Agent's  principal  office  is located,  are  authorized  or
required to be closed.

"Capital  Lease" shall mean any lease of property,  real  or
personal,  which in accordance with GAAP, would be  required
to  be  capitalized  on  the balance  sheet  of  the  lessee
thereof.

"Code"  shall  mean the Internal Revenue Code  of  1986,  as
amended.

"Debt"  of  any  Person  shall mean  at  any  date,  without
duplication, (i) all obligations of such Person for borrowed
money,  (ii)  all  obligations of such Person  evidenced  by
bonds, debentures, notes or other similar instruments, (iii)
all  obligations of such Person to pay the deferred purchase
price  of  property or services, (iv) all obligations  under
Capital  Leases  of  such Person, (v)  all  Debt  of  others
secured  by  a Lien on any asset of such Person, whether  or
not  such Debt is assumed by such Person, (vi) all  Debt  of
others  to  the extent Guaranteed by such Person, (vii)  all
obligations  under letters of credit issued for the  account
of  such Person, (viii) all obligations of such Person under
trade  or  bankers' acceptances and (ix) all obligations  of
such  Person  under any agreements or options providing  for
swaps,  ceiling rates, floor rates, contingent participation
or  other hedging mechanisms with respect to the payment  of
interest.

"Default"  shall mean the occurrence of any  of  the  events
specified  in  Section 6.01, whether or not any  requirement
for notice or lapse of time or other condition precedent has
been satisfied.

"Event  of Default" shall mean the occurrence of any of  the
events   specified  in  Section  6.01,  provided  that   any
requirement  for  notice  or lapse  of  time  or  any  other
condition precedent has been satisfied.

"Excepted  Liens" shall mean: (i) Liens created or otherwise
expressly  permitted or required to exist by this  Agreement
or  any  other  Transaction  Document  (as  defined  in  the
Indenture);  (ii)  Liens  for taxes,  assessments,  charges,
levies, claims or obligations which are either not yet  due,
are due but payable without penalty or are the subject of  a
Good Faith Contest by the Borrower; (iii) legal or equitable
encumbrances  deemed to exist by reason of the existence  of
any litigation or other legal proceeding if the same are the
subject  of  a  Good  Faith Contest; (iv)  with  respect  to
Property  of  the Borrower or any Subsidiary or the  Project
Distributions (as defined in the Indenture) of the  Borrower
or  any Subsidiary, Liens required or permitted to exist  by
the  Project Agreements if such Liens were required to exist
or  existed (A) on the date the Series A Bonds are issued or
(B)  with  respect to Liens upon or with respect to Property
or  the  Project  Distributions  relating  to  a  particular
Project  (as defined in the Indenture), at the time  PIC  or
any  PIC  Entity  (as  defined in the Indenture)  makes  its
initial capital contribution or purchase price payment  with
respect  to  such  Project  or receives  interests  in  such
Project acquired subsequent to such initial contribution  or
payment,  or  any replacement or successor Lien  created  in
connection  with  the refinancing of any  Project,  provided
such  replacement  or successor Lien shall  not  secure  any
monetary  obligation materially greater  than  the  Lien  it
replaces or succeeds or encumber any Property not subject to
the  Lien  it replaces or succeeds unless (and only  to  the
extent  that)  the provisions for incurring  or  refinancing
Project  Debt  (as  defined in the Indenture)  contained  in
Section 7.23 of the Indenture have been satisfied; (v) Liens
in   connection  with  worker's  compensation,  unemployment
insurance  or  other social security or pension obligations;
and   (vi)   with  respect  to  Property  of,   or   Project
Distributions  to, the Borrower or any of its  Subsidiaries,
Liens  other than to secure Debt, provided such  Lien  could
not  reasonably  be  expected to (A) result  in  a  Material
Adverse Change or (B) materially diminish the value  of,  or
the security offered by, the Property subject to such Lien.

"GAAP"   shall  mean,  as  of  any  date  of  determination,
generally  accepted accounting principles then in effect  in
the United States of America.

"GAAP  Reserves" shall mean, with respect to any item  which
is  the subject of a Good Faith Contest, accounting reserves
which are established and maintained pursuant to GAAP.

"Good  Faith Contest" means the contest of an item if:   (i)
the   item   is  diligently  contested  in  good  faith   by
appropriate proceedings timely instituted, GAAP Reserves are
established  and maintained to the extent required  by  GAAP
with respect to the contested item and, during the period of
such  contest,  the  enforcement of any  contested  item  is
effectively  stayed; or (ii) the failure to  pay  or  comply
with  the  contested item during the period of such  contest
could  not  reasonably be expected to result in  a  Material
Adverse Change.

"Government  Rule" shall mean any statute, law,  regulation,
ordinance,   rule,   judgment,   order,   decree,    permit,
concession,  grant,  franchise,  code,  license,  directive,
guideline, policy or rule of common law, requirement of,  or
other   governmental   restriction  or   any   judicial   or
administrative  interpretation  thereof  by  a  Governmental
Authority,  including any judicial or administrative  order,
consent decree or judgment or similar form of decision of or
determination by, or any interpretation or administration of
any of the foregoing by, any Governmental Authority, whether
now or hereafter in effect.

"Guaranty"  by  any Person shall mean any guaranty,  surety,
note  or other obligation, contingent or otherwise, of  such
Person directly or indirectly guaranteeing in any manner any
Debt  or  other obligation of any other Person and,  without
limiting  the  generality of the foregoing, any  obligation,
direct or indirect, contingent or otherwise, of such Person:
(i)  to purchase or pay (or advance or supply funds for  the
purchase  or  payment  of)  such Debt  or  other  obligation
(whether  arising by virtue of partnership arrangements,  by
agreement to keep-well, to purchase assets, goods, notes  or
services, to take-or-pay, or to maintain financial statement
conditions or otherwise); (ii) entered into for the  purpose
of  assuring in any other manner the obligee of such Debt or
other  obligation of the payment thereof or to protect  such
obligee  against  loss in respect thereof (in  whole  or  in
part);  or (iii) to reimburse any Person for the payment  by
such  Person  under any letter of credit,  surety,  note  or
other  guaranty issued for the benefit of such other Person,
but excluding (x) endorsements for collection or deposit  in
the  ordinary  course of business or (y) indemnity  or  hold
harmless  provisions included in contracts entered  into  in
the  ordinary  course of business.  The term  "Guaranty"  or
"Guaranteed"  used  as  a  verb  shall  have  a  correlative
meaning.

"Highest Lawful Rate" shall mean the lesser of 15% per annum
and  the maximum nonusurious interest rate, if any, that  at
any  time or from time to time may be contracted for, taken,
reserved,  charged  or  received on any  Note  or  on  other
Indebtedness,  as the case may be, under   the  law  of  the
State  of  New  York  (or the law of any other  jurisdiction
whose  laws  may  be mandatorily applicable  notwithstanding
other  provisions of this Agreement), or law of  the  United
States  of  America applicable to PIC and  the  Transactions
which  would  permit  PIC  to contract  for,  charge,  take,
reserve  or receive a greater amount of interest than  under
New York (or such other jurisdiction's) law.

"Indebtedness" shall mean any and all amounts owing or to be
owing by the Borrower to PIC in connection with the Notes or
any Security Instruments, including this Agreement.

"Lien"  shall mean any mortgage, pledge, security  interest,
hypothecation,  collateral assignment,  lien  (statutory  or
other),  or preference, priority or other security agreement
or  payment arrangement or encumbrance of any kind or nature
whatsoever which has the practical effect of constituting  a
security   interest  (including,  without  limitation,   any
conditional  sale  or other title retention  agreement,  any
financing  lease  having  substantially  the  same  economic
effect  as  any  of  the foregoing, and the  filing  of  any
financing statement or similar instrument under the  Uniform
Commercial  Code of the State of New York or comparable  law
of any jurisdiction, domestic or foreign).

"Loan or Loans" shall mean any loan or loans made by PIC  to
the  Borrower   pursuant to the terms of this Agreement  and
evidenced by the Notes.

"Material Adverse Change" shall mean (i) a material  adverse
change  in  the  business, results of operations,  condition
(financial  or  otherwise) or property of the  Borrower,  in
each case to the extent that such change could be reasonably
expected  to have a material adverse effect on the  Borrower
or  the  Borrower's ability to make payment on the Notes  or
(ii)  any  event or occurrence of whatever nature, which  in
any case has a material adverse effect on the ability of the
Borrower  individually or of the Borrower on a  consolidated
basis  to  carry  out its business as at the  date  of  this
Agreement or as proposed at the date of this Agreement to be
conducted  or  meet its obligations under  the  Notes,  this
Agreement  or  the other Security Instruments  on  a  timely
basis.

"Notes" shall mean the promissory note or notes (whether one
or more) of the Borrower described in Section 2.01 and being
respectively  in  the form of note attached  as  Exhibit  A,
together  with  any  and all renewals,  extensions  for  any
period, increases or rearrangements thereof.

"Person"    shall   mean   any   individual,    corporation,
partnership,   joint  venture,  association,   joint   stock
company,  trust, unincorporated organization, government  or
any  agency or political subdivision thereof, or  any  other
form of entity.

"Property"  shall mean any interest in any kind of  property
or  asset,  whether real, personal or mixed, or tangible  or
intangible.

"Security  Instruments"  shall  mean  this  Agreement,   the
agreements  or  instruments  described  or  referred  to  in
Section  7.01(c)  and  any  and  all  other  agreements   or
instruments now or hereafter executed and delivered  by  the
Borrower  or  any  other Person in connection  with,  or  as
security  for the payment or performance of, the Loans,  the
Notes  or this Agreement, as such agreements may be  amended
or supplemented from time to time.

"Subsidiary"  shall  mean,  in  respect  of  any  Person,  a
corporation, partnership, limited liability company or other
entity, (i) at least a 50% (direct or indirect) ownership or
equivalent interest of the outstanding Voting Stock of which
are  owned, directly or indirectly, by such Person  or  (ii)
(a)  at  least  a  25%  (direct or  indirect)  ownership  or
equivalent  interest  of the outstanding  Voting  Stock  are
owned,  directly or indirectly, by such Person and (b)  such
Person exercises a controlling influence over the management
and  policies with respect to such corporation, partnership,
limited  liability  company  or other  entity,  directly  or
indirectly,  whether through the ownership of Voting  Stock,
by  contract or otherwise, provided that no other entity has
greater  control  than such Person over the  management  and
policies of such corporation, partnership, limited liability
company or other entity.

"Transactions" shall mean the transactions provided  for  in
and  contemplated  by  this Agreement,  the  other  Security
Instruments and the Notes.

"Voting  Stock"  shall  mean (i)  all  capital  stock  of  a
corporation  normally entitled to vote in  the  election  of
directors  or  other  governing  body  of  such  corporation
(without  regard  to any contingency, whether  or  not  such
contingency  has  occurred)  and  (ii)  in  respect   of   a
partnership  or other entity that is not a corporation,  all
ownership interests therein normally entitled to vote in the
election of persons analogous to directors or, if there  are
no  analogous persons, then normally entitled to participate
in  the  direction of the management of such entity (without
regard  to  any contingency, whether or not such contingency
has occurred).

     Section 1.03  Accounting Principles.  Where the character or
amount of any asset or liability or item of income or expense  is
required  to be determined or any consolidation or other  account
ing  computation is required to be made for the purposes of  this
Agreement, this shall be done in accordance with GAAP applied  on
a basis consistent, except where such principles are inconsistent
with the requirements of this Agreement.

                           ARTICLE 2

                    AMOUNT AND TERMS OF LOAN

     Section 2.01   Loans  and Notes.  Subject to the  terms  and
conditions  and  relying  on the representations  and  warranties
contained in this Agreement, PIC agrees to make from time to time
Loans to the Borrower out of the proceeds of the Initial PIC Loan
and  Additional PIC Loans. Each Loan made by PIC to the  Borrower
hereunder   shall  be  evidenced  by  the  Borrower's   issuance,
execution and delivery of a Note dated the date of such Loan  and
in  the form set forth as Exhibit A attached hereto.  The payment
terms  of  each Note shall provide for payments of  interest  and
principal  upon  the  same terms as the PIC  Loan  providing  the
proceeds  for such Loan and in such amounts necessary to  reflect
the   pro  rata  portion  that  such  Loan  constitutes  of   the
applicable  PIC Loan.  The terms of each Loan shall  provide  for
payments sufficient to allow PIC to make payments of interest and
principal  due  and  owing on the applicable PIC  Note  to  Panda
Funding.   It is the intent of PIC and the Borrower that payments
made  with  respect  to any Note issued and  delivered  hereunder
shall be ultimately used to retire the indebtedness evidenced  by
the  corresponding Series of Bonds issued by Panda Funding  under
the Indenture.

     Section 2.02   Interest Rate.  The Notes shall bear interest
from the date thereof until maturity at the rate set forth in such
Notes (but in no event to exceed the Highest Lawful Rate).

     Section 2.03  Computation.  All payments of interest shall be
computed on the per annum basis of a year of 365 or 366 days,  as
the case may be, and for the actual number of days (including the
first day but excluding the last day) elapsed.

    Section 2.04   Prepayments; Redemptions. The Borrower shall not
be  permitted  to prepay the principal amount of  the  Notes  out
standing  hereunder at any time in whole or in part, except  that
the  Borrower shall: (a) make mandatory prepayments on the  Notes
outstanding   hereunder   to  correspond   with   any   mandatory
prepayments required to be made by PIC on the applicable  Initial
PIC  Loan  or  Additional  PIC Loans pursuant  to  the  PIC  Loan
Agreement and (b) on the first Business Day of each month, pay to
PIC an amount equal to the lesser of (i) the amount on deposit in
the  International Project Account, as defined in the  Indenture,
and  (ii)  the  amount  of  principal  due  and  payable  on  any
outstanding Note (including accrued interest thereon and any past
due   amounts)  on  the  payment  date  for  regularly  scheduled
installments of principal or interest thereon next following  the
day   immediately   preceding  such   monthly   prepayment   date
immediately  the first Business Day of such month.  With  respect
to  prepayments  made pursuant to Section 2.04(b),  the  Borrower
shall  pay  to  PIC on the regularly scheduled payment  date  for
payments  of  principal and interest on the  applicable  Notes  a
prepayment  premium in an amount equal to the difference  between
the  amount  of  interest that would have accrued on  such  Notes
during such period if such prepayments had not been made and  the
actual   amount  of  interest  paid  as  a  component   of   such
prepayments.

In  addition,  upon  the occurrence of an  Event  of  Default  as
defined  in the Indenture, PIC shall have the right, but not  the
obligation, to require that the Borrower make a redemption of the
outstanding  principal  balance of the Notes,  plus  all  accrued
interest thereon, upon Borrower's receipt of written notice  from
PIC electing such right of redemption.

     Section  2.05  Payment Procedure.  All payments and prepayments
made  by the Borrower under the Notes or this Agreement shall  be
made by making, or causing to be made, such transfers of sums  on
deposit  in the International Project Account  in the manner  set
forth  in,  and  as  required by, Section 4.2 of  the  Indenture.
After  all of the Bonds of any Series have been retired  and  all
interest  and applicable premiums, if any, due thereon have  been
paid  or provision for such retirement and payment has been made,
and  all compensation and expenses of the Trustee, the Collateral
Agent  (as  defined in the Indenture) and any  Paying  Agent  (as
defined  in the Indenture) have been paid or provision  for  such
payment  has  been  made,  any excess  moneys  remaining  in  the
International Accounts and Funds shall forthwith be paid  by  the
Trustee  to PIC in the manner prescribed by the last sentence  of
Section 6.1 of the Indenture.

     Section  2.06  Business Days. If the date for any payment or
prepayment with respect to any Note or this Agreement falls on  a
day  which  is not a Business Day, then for all purposes  of  the
Notes  and this Agreement the same shall be deemed to have fallen
on the immediately preceding Business Day.

                           ARTICLE 3

                 REPRESENTATIONS AND WARRANTIES

     In order to induce PIC to enter into this Agreement, the Borrower
represents  and  warrants  to  PIC  (which  representations   and
warranties will survive the delivery of the Notes and the  making
of the Loans thereunder) that:

     Section 3.01   Corporate Existence. The Borrower is  an exempted
company duly organized and validly existing under the laws of the
Cayman Islands.  The Borrower has full power, authority and legal
right  to  enter into this Agreement and perform hereunder.   The
Borrower  is  duly  qualified  as a foreign  corporation  in  all
jurisdictions  wherein  the  Property  owned  or   the   business
transacted by it makes such qualification necessary.

     Section  3.02   Corporate Power and Authorization.  The  Borrower
is  duly authorized and empowered to create and issue the  Notes;
and  the  Borrower is duly authorized and empowered  to  execute,
deliver  and  perform  the Security Instruments,  including  this
Agreement,  to which it is a party; and all corporate  action  on
the  Borrower's part requisite for the due creation and  issuance
of  the Notes and for the due execution, delivery and performance
of  the Security Instruments, including this Agreement, to  which
the Borrower is a party has been duly and effectively taken.

     Section 3.03   Binding Obligations.  This Agreement does, and
the Notes and other Security Instruments to which the Borrower is
a party upon their creation, issuance, execution and delivery will,
constitute  the  legal,  valid  and  binding  obligation  of  the
Borrower enforceable against the Borrower in accordance with  its
terms  except  as  enforceability may be  limited  by  applicable
bankruptcy,   insolvency,  moratorium  or  other   similar   laws
affecting    creditor's   rights   generally   and   except    as
enforceability  may  be limited by general principles  of  equity
(whether considered in a suit at law or in equity).

     Section 3.04   No  Consent; Legal Bar  or  Resultant  Lien.
No authorization, consent, approval or other action  by,  and  no
notice   to  or  filing  with,  any  Governmental  Authority   or
regulatory  body is required that has not been obtained  for  the
due  execution, delivery and performance by the Borrower of  this
Agreement, the Notes, and the Security Instruments.

     The  execution,  delivery and performance of this Agreement,
the Notes and the Security Instruments will not (i)  require  any
consent or approval of the Board of Directors or stockholders  of
the  Borrower  that  has  not  been obtained;  (ii)  violate  the
provisions  of  the  Borrower's  Memorandum  of  Association   or
Articles of Association; (iii) violate the provisions of any  law
(including,  without  limitation, any usury law),  regulation  or
order  of  any Governmental Authority applicable to the Borrower;
(iv)  conflict with, result in a breach or constitute  a  default
under any agreement relating to the management or affairs of  the
Borrower,  or  any indenture or loan or credit agreement  or  any
other  material  agreement,  lease or  instrument  to  which  the
Borrower  is  a party or by which the Borrower or  any  of  their
material properties may be bound; or (v) result in or create  any
Lien  (other  than Excepted Liens) under, or require any  consent
under,  any  indenture or loan or credit agreement or  any  other
material  agreement,  instrument or  award  of  any  Governmental
Authority binding upon the Borrower or any of its properties.


     Section 3.05   Titles, etc.  The Borrower has good title  to
its (individually or in the aggregate) Properties, free and clear
of all  Liens  except  (i) Liens and minor irregularities in title
which  do not materially interfere with the occupation,  use  and
enjoyment by the Borrower of any of its Properties in the  normal
course  of  business as presently conducted or materially  impair
the  value thereof for such business, or (ii) Excepted Liens  and
Liens  otherwise permitted or contemplated by this  Agreement  or
the other Security Instruments.

     Section 3.06   Defaults.  The Borrower is not in default nor 
has any event or circumstance occurred which, but for the passage
of time or the giving of notice, or both, would constitute a default
(in any respect which would have a Material Adverse Change) under
any loan or credit agreement, indenture, mortgage, deed of trust,
security agreement or other agreement or instrument evidencing or
pertaining  to  any Debt of the Borrower, or under  any  material
agreement or other instrument to which the Borrower is a party or
by  which  the  Borrower  is  bound.  No  Default  hereunder  has
occurred and is continuing.

     Section  3.07    Use  of  Proceeds.  The Borrower  will  use
the proceeds of the Loans and Notes to make loan or contribute equity
to  non-U.S.  electric generation projects (including  businesses
substantially  related thereto, such as a steam  host  affiliated
therewith),  to pay expenses of the Borrower and, to  the  extent
that proceeds are thereafter available, to make loans to non-U.S.
Affiliates  (as  defined  in  the  Indenture)  of  Panda   Energy
International,  Inc.  for  use  in non-U.S.  electric  generation
projects  (including  businesses substantially  related  thereto,
such as a steam host affiliated therewith).

     Section 3.08   Compliance with Law.  The Borrower:

     (a)  is not in violation of any Government Rule; or

     (b)  has not failed to obtain any license, permit, franchise
          or other governmental authorization  necessary to the
          ownership of any of its Properties or the conduct of its
          business;

which  violation  or  failure  would  have  (in  the  event  such
violation  or  failure  were  asserted  by  any  Person   through
appropriate action) a Material Adverse Change.


                           ARTICLE 4

                     AFFIRMATIVE COVENANTS

     The  Borrower  will  at  all  times  comply  with  the  covenants
contained in this Article 4, from the date hereof and for so long
as any part of the Indebtedness is outstanding.

     Section 4.01   Maintenance.  The Borrower will (i) maintain 
its legal existence, rights and franchises; (ii) observe and comply
with all Government Rules; and (iii) maintain its Properties (and
any  Properties leased by or consigned to it or held under  title
retention  or  conditional sales contracts) in good and  workable
condition  at  all  times  and  make all  repairs,  replacements,
additions, betterments and improvements to its Properties as  are
needful  and proper so that the business carried on in connection
therewith may be conducted properly and efficiently at all times.

     Section  4.02   Further  Assurances.  The Borrower will cure
promptly  any defects in the creation and issuance of  the  Notes
and  the  execution  and  delivery of the  Security  Instruments,
including this Agreement.  The Borrower will promptly execute and
deliver  to  PIC, or its successor or assigns, upon  request  all
such other and further documents, agreements and instruments  (or
cause  any of its Subsidiaries to take such action) in compliance
with  or  accomplishment of the covenants and agreements  of  the
Borrower  in the Security Instruments, including this  Agreement,
or  to  further  evidence and more fully describe the  collateral
intended  as security for the Notes, or to correct any  omissions
in  the Security Instruments, or more fully to state the security
obligations set out herein or in any of the Security Instruments,
or  to perfect, protect or preserve any Liens created pursuant to
any  of  the Security Instruments, or to make any recordings,  to
file any notices, or obtain any consents, all as may be necessary
or appropriate in connection therewith.

     Section 4.03   Performance of Obligations.  The Borrower will
pay the  Notes  according to the reading, tenor and effect thereof
(subject  to Section 6.01 hereof); and the Borrower will  do  and
perform  every act and discharge all of the obligations  provided
to be performed and discharged by the Borrower under the Security
Instruments, including this Agreement, at the time or  times  and
in the manner specified.

     Section 4.04   Reimbursement of Expenses.  The Borrower will,
upon  request, promptly reimburse PIC or the holder of the  Notes
for  all  amounts expended, advanced or incurred by PIC  or  such
holder  to  satisfy  any obligation of the  Borrower  under  this
Agreement  or  any other Security Instrument, or to  collect  the
Notes,  or  to enforce the rights of PIC under this Agreement  or
any  other  Security Instrument, which amounts will  include  all
court costs, attorneys' fees (including, without limitation,  for
trial,  appeal  or  other  proceedings),  fees  of  auditors  and
accountants,  and investigation expenses reasonably  incurred  by
the PIC or such holder in connection with any such matters.

                           ARTICLE 5

                       NEGATIVE COVENANT

From  the  date  hereof  and for so  long  as  any  part  of  the
Indebtedness  is outstanding, the Borrower will  not  permit  the
proceeds of the Notes to be used for any purpose other than those
permitted by Section 3.07.

                           ARTICLE 6

                       EVENTS OF DEFAULT

      Section 6.01   Events.  It shall constitute an Event of Default
under  this  Agreement  if default is  made  in  the  payment  or
prepayment  when due of any installment of principal or  interest
on  the  Notes  or  of  any  fee provided  for  herein  or  other
Indebtedness;  provided,  however,  that  any  failure  to   make
payments  or  prepayments when due as required by this  Agreement
(other  than redemptions pursuant to the last sentence of Section
2.04) shall not be an Event of Default hereunder if there are  no
funds on deposit in the International Project Account as of  such
date (as defined in the Indenture).

     Section  6.02   Remedies.  Upon the occurrence and at any time
during the continuance of any other Event of Default specified in
Section   6.01,  PIC  may  by  written  notice  to  the  Borrower
(i)  declare the entire principal amount of all Indebtedness then
outstanding  together with interest then accrued  thereon  to  be
immediately  due and payable without presentment, demand,  notice
of  intent to accelerate, notice of acceleration, protest, notice
of  protest or dishonor or other notice of default of  any  kind,
all  of which are hereby expressly waived by the Borrower, and/or
(ii) terminate the lending obligations, if any, of PIC hereunder.

     Section 6.03   Right of Set-off.  Upon the occurrence and during
the  continuance  of  any Event of Default, or  if  the  Borrower
becomes insolvent, however evidenced, PIC is hereby authorized at
any  time  and from time to time, without notice to the  Borrower
(any such notice being expressly waived by the Borrower), to set-
off  and apply any and all deposits (general or special, time  or
demand, provisional or final) at any time held and other indebted
ness at any time owing by PIC to or for the credit or the account
of  the  Borrower against any and all of the Indebtedness of  the
Borrower, irrespective of whether or not PIC shall have made  any
demand  under  this  Agreement or the  Notes  and  although  such
obligations may be unmatured.  PIC agrees promptly to notify  the
Borrower  after any such set-off and application,  provided  that
the failure to give such notice shall not affect the validity  of
such  set-off  and  application.  The rights of  PIC  under  this
Section  are in addition to other rights and remedies (including,
without limitation, other rights of set-off) which PIC may have.

                           ARTICLE 7

                     CONDITIONS OF LENDING

The  obligations  of  PIC  to make the  Loans  pursuant  to  this
Agreement are subject to the conditions precedent stated in  this
Article 7.

     Section  7.01   Loans.  The obligation of PIC to make the Loans
under  this  Agreement  is  subject to the  following  conditions
precedent wherein each document to be delivered to PIC  shall  be
in form and substance satisfactory to it:

     (a)   Notes  -  the  Borrower shall have  duly  and  validly
           issued,  executed and delivered the applicable Note  to  PIC
           evidencing the Debt of such Loan;

     (b)  Secretary's Certificate - PIC shall have received a certificate
          of the Secretary or Assistant Secretary of the Borrower setting
          forth resolutions of its board of directors with respect to the
          authorization of such Note, this Agreement and any other Security
          Instruments provided herein and  the  officers of the Borrower
          authorized to sign such instruments,  and specimen signatures of
          the officers so authorized;

     (c)  No Event of Default - the fact that immediately  after
          such  Loan, no Event of Default shall have occurred  and  be
          continuing;

     (d)  Representations and Warranties -  the fact that the representations
          and warranties of the Borrower contained in this  Agreement or any
          other Security Instrument (other than those  representations and
          warranties which are by their terms limited to the date of the
          agreement in which they are initially made) are true and correct
          in all material respects on and as of the date of such loan; and

     (e)  Proceeds  of PIC Loans - PIC shall have  received  the
          proceeds  of  each  applicable PIC Loan from  Panda  Funding
          constituting the proceeds of a Series of Bonds  relating  to
          the Loan or Loans made hereunder.  

Each  borrowing  hereunder shall be deemed to be a representation
and warranty by the Borrower on the date of such borrowing as  to
the facts specified in Subsections (c) and (d) of this Section.

                           ARTICLE 8

                         MISCELLANEOUS

     Section 8.01   Notices.  Any notice required or permitted to
be given under or in connection with this Agreement,  the  other
Security  Instruments  (except  as  may  otherwise  be  expressly
required  therein) or the Notes shall be in accordance  with  the
terms  of  Section 1.5 of the Indenture; provided, however,  that
the  address  for  the  Borrower for such purpose  shall  be  its
address  shown  at the beginning of this Agreement,  or  to  such
other  address or to such individual's or department's  attention
as it may have furnished PIC in writing.

     Section  8.02    Amendments and Waivers.  Any provision  of 
this Agreement,  the other Security Instruments or the  Notes  may
be amended or waived if, but only if, such amendment or waiver is in
writing and is signed by the Borrower and PIC.

      Section 8.03   Invalidity.  In the event that any one or more
of the  provisions contained in the Notes, this Agreement or in  any
other Security Instrument shall, for any reason, be held invalid,
illegal   or  unenforceable  in  any  respect,  such  invalidity,
illegality  or  unenforceability  shall  not  affect  any   other
provision  of  the  Notes, this Agreement or any  other  Security
Instrument.

     Section  8.04   Survival of Agreements.  All representations
and warranties of the Borrower herein or in the  other  Security
Instruments,  and all covenants and agreements herein  not  fully
performed  before the effective date or dates of  this  Agreement
and of the other Security Instruments, shall survive such date or
dates.

     Section  8.05    Successors and Assigns.  All covenants  and
agreements  contained  by or on behalf of  the  Borrower  in  the
Notes,  this  Agreement and any other Security  Instrument  shall
bind its successors and assigns and shall inure to the benefit of
PIC and its successors and assigns.

Section   8.06     Renewal,  Extension  or  Rearrangement.    All
provisions   of   this  Agreement  and  of  any  other   Security
Instruments  relating  to the Notes or other  Indebtedness  shall
apply  with  equal  force and effect to each and  all  promissory
notes hereinafter executed which in whole or in part represent  a
renewal,  extension for any period, increase or rearrangement  of
any  part of the Indebtedness originally represented by the Notes
or of any part of such other Indebtedness.

     Section  8.07   Cumulative Rights.  Rights and remedie of PIC
under   the  Notes,  this  Agreement  and  each  other   Security
Instrument  shall  be  cumulative, and the  exercise  or  partial
exercise  of  any  such right or remedy shall  not  preclude  the
exercise of any other right or remedy.

     Section  8.08    Singular and Plural.  Words used herein  in
the singular,  where  the  context so permits,  shall  be  deemed
to include  the plural and vice versa.  The definitions of words
in the  singular herein shall apply to such words when used in the
plural where the context so permits and vice versa.

     Section 8.09   Construction.  This Agreement is, and each of
the Notes  will  be, a contract made under and shall be construed
in accordance with and governed by the laws of the United States
of America and the State of New York, as such laws are now in effect
and, with respect to usury laws, if any, applicable to PIC and to
the  extent  allowed thereby, as such laws may  hereafter  be  in
effect  which  allow a higher maximum nonusurious  interest  rate
than such laws now allow.

     Section  8.10    Interest.  It is the intention of the parties
hereto  to conform strictly to usury laws applicable to  PIC  and
the  Transactions.   Accordingly, if the  Transactions  would  be
usurious under applicable law, then, notwithstanding anything  to
the  contrary  in  the  Notes, this Agreement  or  in  any  other
Security Instrument or agreement entered into in connection  with
the  Transactions or as security for the Notes, it is  agreed  as
follows:   (i)  the aggregate of all consideration  which  consti
tutes  interest  under  applicable law that  is  contracted  for,
taken,  reserved,  charged  or received  under  the  Notes,  this
Agreement  or  under  any of such other Security  Instruments  or
agreements or otherwise in connection with the Transactions shall
under no circumstances exceed the maximum amount allowed by  such
applicable law, (ii) in the event that the maturity of  any  Note
is accelerated for any reason, or in the event of any required or
permitted  prepayment, then such consideration  that  constitutes
interest  under applicable law may never include  more  than  the
maximum  amount allowed by such applicable law, and (iii)  excess
interest, if any, provided for in this Agreement or otherwise  in
connection with the Transactions shall be cancelled automatically
and,  if  theretofore  paid, shall be  credited  by  PIC  on  the
principal amount of the Indebtedness (or, to the extent that  the
principal  amount of the Indebtedness shall have  been  or  would
thereby be paid in full, refunded by PIC to the Borrower  to  the
extent that PIC has received such payments from the Trustee under
the  terms  of  the  Indenture).  The  right  to  accelerate  the
maturity  of  the Notes does not include the right to  accelerate
any  interest which has not otherwise accrued on the date of such
acceleration,  and  PIC does not intend to collect  any  unearned
interest  in the event of acceleration.  All sums paid or  agreed
to  be paid to PIC for the use, forbearance or detention of  sums
included  in  the Indebtedness shall, to the extent permitted  by
applicable  law,  be  amortized, prorated, allocated  and  spread
throughout  the full term of the Notes until payment in  full  so
that   the  rate  or  amount  of  interest  on  account  of   the
Indebtedness  does  not exceed the applicable usury  ceiling,  if
any.   As  used  in this Section 8.10, the term "applicable  law"
shall  mean the law of the State of New York (or the law  of  any
other  jurisdiction  whose  laws may  be  mandatorily  applicable
notwithstanding other provisions of this Agreement),  or  law  of
the   United  States  of  America  applicable  to  PIC  and   the
Transactions  which  would permit PIC to  contract  for,  charge,
take,  reserve or receive a greater amount of interest than under
New York (or such other jurisdiction's) law.

     Section  8.11   Entire Agreement.  The Notes, this Agreement
and the Security Instrument referred to in Section 7.01(c) embody
the entire  agreement and understanding between PIC and the Borrower
and  supersede  all  prior agreements and understandings  between
such parties relating to the subject matter hereof and thereof.

     Section 8.12   Exhibits.  The exhibits attached to this Agreement
are incorporated herein and shall be considered a part of this
Agreement  for  the purposes stated herein, except  that  in  the
event  of  any  conflict between any of the  provisions  of  such
exhibits and the provisions of this Agreement, the provisions  of
this Agreement shall prevail.

     Section 8.13   Titles of Articles, Sections and Subsections.
All titles  or headings to articles, sections, subsections or other
divisions of this Agreement or the exhibits hereto are  only  for
the convenience of the parties and shall not be construed to have
any  effect or meaning with respect to the other content of  such
articles,  sections, subsections or other divisions,  such  other
content being controlling as to the agreement between the parties
hereto.

     Section  8.14   Counterparts.  This Agreement may be executed
in two  or more counterparts, and it shall not be necessary that the
signatures of all parties hereto be contained on any one  counter
part  hereof;  each counterpart shall be deemed an original,  but
all   of  which  together  shall  constitute  one  and  the  same
instrument.


     IN WITNESS WHEREOF, the parties hereto  have  caused   this
instrument  to  be  duly  executed as of  the  date  first  above
written.

BORROWER:                     PANDA CAYMAN INTERFUNDING COMPANY



                              By    /S/
                              Name: William C. Nordlund
                              Title:Vice President


LENDER:                            PANDA INTERFUNDING CORPORATION



                               By    /s/
                               Name: William C. Nordlund
                               Title:Vice President



                           Exhibit A

                          FORM OF NOTE

$___________________                          [Date of Issuance]

FOR  VALUE  RECEIVED,  PANDA CAYMAN INTERFUNDING  CORPORATION,  a
Cayman  Islands  exempted company (the "Borrower"),  does  hereby
promise to pay to the order of the PANDA INTERFUNDING CORPORATION
(hereinafter  called the "PIC") at the principal corporate  trust
office  of BANKERS TRUST COMPANY, as trustee, a New York  banking
corporation (hereinafter called the "Trustee"), or any  successor
trustee  acting  as such under that certain Trust Indenture  (the
"Indenture")  dated  as  of July 31, 1996,  among  Panda  Funding
Corporation,  PIC and the Trustee in lawful money of  the  United
States      of     America,     the     principal     sum      of
____________________________ DOLLARS ($____________), and to  pay
interest on the unpaid principal amount hereof, in like money, at
such  office  at  the following rate [insert  terms  of  interest
payment  to  correspond to the terms contained in the  applicable
PIC  Note]  all  as required in Article 2 of the  Loan  Agreement
hereinafter referenced.

ALL  SUMS  paid hereon shall be applied first to the satisfaction
of accrued interest and the balance to the unpaid principal.

Principal  on  this Note is due and payable on [insert  terms  of
payment for principal to correspond to the terms contained in the
applicable  PIC Note] all as required  in Article 2 of  the  Loan
Agreement.

THIS  NOTE is a Note referred to the Loan Agreement dated  as  of
July  31,  1996  by and between the Borrower and PIC  (the  "Loan
Agreement"),  and  is subject to, and is executed  in  accordance
with,  all  of  the  terms,  conditions and  provisions  thereof,
including  those  respecting prepayment and the  acceleration  of
maturity  and is further subject to all of the terms,  conditions
and  provisions  of the Indenture, all as provided  in  the  Loan
Agreement.  Capitalized terms used and not otherwise defined   in
this Note shall have the meanings given to such terms in the Loan
Agreement.






                       Page 1 of 2 Pages


THIS  NOTE  is  a contract made under and shall be  construed  in
accordance  with  and governed by the laws of the  State  of  New
York.

PANDA CAYMAN INTERFUNDING
COMPANY


By:_____________________________________
Name:
Title:



EXHIBIT 10.03

                          PROMISSORY NOTE


NOTICE:  This Note has been endorsed, pledged and assigned by
PANDA FUNDING CORPORATION to BANKERS TRUST COMPANY, as trustee,
in its capacity as the Collateral Agent under the Collateral
Agency Agreement (as defined in the Indenture referred to below),
and this Note is held in trust by such Collateral Agent.


$105,525,000                               July 31, 9916


     FOR VALUE RECEIVED, PANDA INTERFUNDING CORPORATION, a Delaware
corporation (the "Borrower"), does hereby promise to pay to the order
of the PANDA FUNDING CORPORATION (hereinafter called the "Panda Funding")
at the principal corporate trust office of BANKERS TRUST COMPANY, as
trustee, a New York banking corporation (hereinafter called the "Trustee"),
or any successor trustee acting as such under that certain Trust Indenture
(the "Indenture") dated as of July 31, 1996, among Panda Funding, the 
Borrower and the Trustee in lawful money of the United States of America,
the principal sum of ONE HUNDRED FIVE MILLION FIVE HUNDRED TWENTY-FIVE
THOUSAND DOLLARS ($105,525,000), and to pay interest on the unpaid 
principal amount hereof, in like money, at such office in the amounts
specified in Section 3.1 of the Loan Agreement hereinafter referenced.

     ALL SUMS paid hereon shall be applied first to the satisfaction of
accrued interest and the balance to the unpaid principal.

     Principal on this Note is due and payable on each Principal Payment
Date and at maturity in the amounts and on the dates specified in Section
3.1 of the Loan Agreement.  Interest on this Note is due and payable on
each Interest Payment Date and at maturity in the amounts and at the rate
specified in Section 3.1 of the Loan Agreement.

     THIS NOTE is the Initial Note referred to in that certain Loan 
Agreement dated as of July 31, 1996 by and between the Borrower and
Panda Funding, and is subject to, and is executed in accordance with,
all of the terms, conditions and provisions thereof, including those
respecting prepayment and the acceleration of maturity and is further
subject to all of the terms, conditions and provisions of the Indenture,
all as provided in the Loan Agreement.

     THIS NOTE is a contract made under and shall be construed in 
accordance with and governed by the laws of the State of New York.

                         PANDA INTERFUNDING CORPORATION


                         By:     /s/  Robert W. Carter
                         Name:   Robert W. Carter
                         Title:  Chairman of the Board, President
                                   and Chief Executive Officer



<PAGE>


                           ENDORSEMENT

      Pay to the order of Bankers Trust Company, as Collateral Agent,
without recourse or warranty, except warranty of good title and warranty
that Panda Funding has not assigned this Note to any person other than
the Collateral Agent and that the principal amount of $105,525,000
remains unpaid under this Note.

                          PANDA FUNDING CORPORATION


                          By:     /s/  Robert W. Carter
                          Name:   Robert W. Carter
                          Title:  Chairman of the Board, President
                                    and Chief Executive Officer



EXHIBIT 10.04


                       SECURITY AGREEMENT

                            Between

                 PANDA INTERFUNDING CORPORATION

                              and

           BANKERS TRUST COMPANY, as Collateral Agent


                   Dated as of July 31, 1996


                       SECURITY AGREEMENT

      THIS  SECURITY AGREEMENT (this "Agreement") is made  as  of
July  31,  1996,  by Panda Interfunding Corporation,  a  Delaware
corporation  with principal offices at 4100 Spring  Valley  Road,
Suite  1001,  Dallas, Texas  75244 ("Debtor"); for Bankers  Trust
Company, a New York banking corporation, with offices at 4 Albany
Street,  New  York,  New  York 10006, as collateral   agent  (the
"Collateral  Agent")  for  the benefit of  itself,  the  Trustee,
individually (as hereinafter defined), the Trustee on  behalf  of
the  Bondholders (as hereinafter defined) and for the  Letter  of
Credit  Provider (as hereinafter defined), if any, (collectively,
the "Secured Parties").

                            RECITALS

      A.   On  even  date  herewith,  Debtor  and  Panda  Funding
Corporation,  a Delaware corporation  (hereinafter called  "Panda
Funding"),  and  Bankers Trust Company, as  trustee  (hereinafter
called  the  "Trustee"), are executing a  Trust  Indenture  (such
agreement,  as may from time to time be amended, supplemented  or
otherwise  modified,  being hereinafter called  the  "Indenture")
providing,  subject to the terms and conditions  stated  therein,
for  the  issuance by Panda Funding from time to time of  certain
Pooled Project Bonds (the "Bonds"), including without limitation,
$105,525,000  in initial aggregate principal amount  of  11-5/8%
Pooled Project Bonds, Series A due 2012 (the "Series A Bonds").

      B.   Panda  Funding will loan the entire  proceeds  of  the
issuance of the Series A Bonds to Debtor (the "Loan"), which Loan
will  be  made under a Loan Agreement dated as of even date  with
this  Agreement by and between Panda Funding and Debtor (the "PIC
Loan Agreement") and evidenced by a promissory note (the "Initial
PIC  Note") of Debtor dated July 31, 1996, and payable  to  Panda
Funding.

      C.   Panda  Funding may from time to time loan the proceeds
of subsequent series of Bonds (the "Additional Loans") to Debtor,
which  Additional Loans will be made under the PIC Loan Agreement
and  evidenced  by  promissory notes of Debtor payable  to  Panda
Funding (the "Additional PIC Notes").

      D.   Debtor,  pursuant to the terms of the  Indenture,  has
guaranteed  the obligations of Panda Funding (the "PIC Guaranty")
to  the purchasers from time to time of the Bonds, including  the
Series  A Bonds (collectively, the "Bondholders") and the Trustee
under the Indenture.

      E.   Panda  Funding  is  a  wholly owned,  special  purpose
finance  subsidiary  of  Debtor and Debtor  is  a  wholly  owned,
special purpose finance subsidiary of Panda Energy Corporation, a
Texas corporation ("PEC").

      F.   One  or  more  Letters of Credit (as  defined  in  the
Indenture) may be substituted for cash funds in the Debt  Service
Reserve  Fund (as defined in the Indenture) pursuant  to  Section
4.5(c)  of  the Indenture under a reimbursement agreement  to  be
entered  into  between PIC or PIC's controlling affiliate  and  a
financial institution (the "Letter of Credit Provider")  (to  the
extent  so entered into and as amended, supplemented or otherwise
modified  from  time to time, together with any  substitution  or
replacement thereof, the "Reimbursement Agreement").

      G.   To  induce the purchase from time to time of the Bonds
by  the Bondholders, which  Debtor acknowledges is of substantial
benefit to it (as the ultimate recipient of the proceeds  of  the
Bonds  in the form of the Loan and the Additional Loans)  and  to
secure  Panda  Funding's obligations to the Bondholders  and  the
Trustee  and the PIC Guaranty and to induce the issuance  of  any
Letters  of Credit by a Letter of Credit Provider and  to  secure
PIC's or PIC's controlling affiliate's obligations to such Letter
of Credit Provider under a Reimbursement Agreement (to the extent
entered  into), Debtor desires to enter into this Agreement  with
the Collateral Agent for the benefit of the Secured Parties.

      H.   It  is  a  condition precedent  to  the  issuance  and
purchase of the Series A Bonds that Debtor shall have pledged the
Collateral  as defined in this Agreement to the Collateral  Agent
for the benefit of the Secured Parties.

      I.   Therefore,  in  order to comply  with  the  terms  and
conditions  of  the  Indenture and for other  good  and  valuable
consideration,  the receipt and sufficiency of which  are  hereby
acknowledged, Debtor hereby agrees with the Collateral Agent  for
the benefit of the Secured Parties as follows:

                            ARTICLE 1
                                
                        SECURITY INTEREST

      Section  1.01   Grant of Security Interest.  Debtor  hereby
pledges,  assigns  and  grants to the Collateral  Agent  for  the
benefit  of the Secured Parties a security interest in and  right
of  set-off against the assets referred to in Section  1.02  (the
"Collateral") to secure the prompt payment and performance of the
"Obligations" (as defined in Section 2.02) and the performance by
Debtor of this Agreement.

      Section 1.02  Collateral.  The Collateral consists  of  the
following types or items of property:

           (a)   All  of  Debtor's rights and  interests  in  the
      following   Accounts  and  Funds  established   under   the
      Indenture: the U.S. Project Account; the Debt Service Fund;
      the  Capitalized  Interest Fund; the Debt  Service  Reserve
      Fund;  the PIC Expense Fund; the U.S. Distribution Suspense
      Fund;  the U.S. Mandatory Redemption Account; and the  U.S.
      Extraordinary Distribution Account (all as defined  in  the
      Indenture);

           (b)  (i) All deposit accounts, passbooks, certificates
      of deposit, commercial paper and other instruments relating
      to the Accounts and Funds referred to in this Section 1.02;
      (ii)  all  sums now or at any time hereafter on deposit  in
      such  Accounts  or  Funds or evidenced by  such  passbooks,
      certificates of deposit or other instruments; (iii) any and
      all  renewals, rearrangements or reissues thereof,  whether
      in  respect  of  the value thereof, interest paid  thereon,
      dividends declared thereon or otherwise together  with  all
      shares,  deposits  and interests of every  kind  of  Debtor
      therein  and all investments made therefrom; and  (iv)  all
      interest,  dividends, income and profits from  any  of  the
      property referred to in Section 1.02(a) and other sums  due
      or to become due on account of any of the property referred
      to in  Section 1.02(a);

           (c)  All of Debtor's rights and interest in and to (i)
      all  distributions and other amounts received by Debtor  or
      any PIC U.S. Entity or any other Person on behalf of Debtor
      or  any  PIC U.S. Entity from, or in connection  with,  the
      U.S.  Projects that may be legally distributed or  paid  to
      Debtor or any PIC U.S. Entity without contravention of  any
      Project Agreement, including (A) all distributions,  either
      directly  or  indirectly,  from U.S.  Project  Entities  to
      Debtor  or any PIC U.S. Entity and (B) all amounts received
      by  Debtor  or any PIC U.S. Entity or any other  Person  on
      behalf  of  Debtor  or any PIC U.S. Entity  in  respect  of
      Debtor's  or any such PIC U.S. Entity's investments  in  or
      loans  to  U.S. Project Entities, in each case  other  than
      Extraordinary  Financial  Distributions  and  distributions
      received  by or on behalf of Debtor or any PIC U.S.  Entity
      that  are  required to be deposited in the  U.S.  Mandatory
      Redemption  Account  pursuant  to  Section  4.8(a)  of  the
      Indenture  and (ii) all interest earned on the  amounts  on
      deposit  in  the U.S. Accounts and Funds, but only  to  the
      extent  such  interest has been received  (all  capitalized
      terms used in this paragraph not otherwise defined in  this
      Agreement  have  the  meanings  given  such  terms  in  the
      Indenture);

           (d)  All of Debtor's rights and interests in and under
      the  Additional  Projects Contract dated as  of  even  date
      herewith  by  and  between Debtor,  PEC  and  Panda  Energy
      International, Inc., a Texas corporation, relating  to  the
      Projects (as defined in the Indenture);

           (e)   All of the Debtor's general intangibles relating
      to  the  Debtor's personal property described  in  Sections
      1.02(c)  and (d) above, including, without limitation,  any
      of  the  foregoing which may be more specifically indicated
      in the remainder of this Section 1.02;

           (f)  (i) Any related or additional property from  time
      to time delivered to or deposited with the Collateral Agent
      by  or for the account of Debtor; (ii) all property used or
      usable in connection with any property referred to in  this
      Section  1.02; (iii) all proceeds, replacements,  additions
      to and substitutions for any of the property referred to in
      this  Section  1.02 and claims against third  parties;  and
      (iv)  all  books and records related to any of the property
      referred to in this Section 1.02; and

           (g)  All  general intangibles related to any  property
      referred  to  in  this  Section  1.02,  including,  without
      limitation,  all (i) letters of credit, bonds,  guaranties,
      purchase or sales agreements and other contractual  rights,
      rights  to  performance, and claims  for  damages,  refunds
      (including  tax refunds) or other monies due or  to  become
      due;   (ii)   orders,  franchises,  permits,  certificates,
      licenses,  consents, exemptions, variances,  authorizations
      or  other  approvals by any governmental agency  or  court;
      (iii)   business  records,  computer  tapes  and   computer
      software; (iv) goodwill; and (v) other intangible  personal
      property,  whether similar or dissimilar  to  the  property
      referred to in this Section 1.02.

It  is expressly contemplated that additional securities or other
property may from time to time be pledged, assigned or granted to
the  Collateral Agent for the benefit of the Secured  Parties  as
additional   security   for  the  Obligations,   and   the   term
"Collateral"  as  used herein shall be deemed  for  all  purposes
hereof  to  include all such additional securities and  property,
together  with  all other property of the types  described  above
related thereto.

      Section  1.03   Transfer  of  Collateral.   All  passbooks,
certificates   of   deposit  and  instruments   representing   or
evidencing the Collateral shall be delivered to and held pursuant
hereto  by  the Collateral Agent for the benefit of  the  Secured
Parties or a Person designated by the Collateral Agent or, in the
case of certificated or uncertificated securities, the Collateral
Agent  shall have been provided with an Opinion of Counsel  that,
in  the opinion of such Counsel, such action has been taken  with
respect  to  the  recording, registering, filing  and  all  other
actions  necessary to make effective the lien  intended  by  this
Agreement  and  to perfect the security interest  granted  herein
with  respect  to such certificated or uncertificated  securities
and that there is a valid and perfected security interest in such
Collateral, enforceable against Debtor and all third parties  and
securing payment of the Obligations.

      Section  1.04   Institutions  Holding  Deposits.   If   the
Collateral   consists   of  any  deposit   accounts,   passbooks,
certificates  of deposit or other instruments issued  by  one  or
more  depository  institutions other than  the  Collateral  Agent
("Institutions"), then the remaining provisions contained in this
Section  1.04 shall apply.  Debtor hereby irrevocably  authorizes
and  directs each Institution to hold such Collateral  as  bailee
and  custodian  for the benefit of the Collateral Agent  for  the
benefit of the Secured Parties, to indicate on such Institution's
records  this  assignment  of  the Collateral  in  favor  of  the
Collateral  Agent,  to  provide  the  Collateral  Agent,  at  the
Collateral  Agent's  request,  with  information  concerning  the
amount  on  deposit in the accounts, passbooks,  certificates  of
deposit  and other instruments constituting such Collateral,  and
at  the  request of the Collateral Agent (without  notice  to  or
further  consent from Debtor) to deliver to the Collateral  Agent
any  or all funds representing such Collateral.  The Institutions
shall have no duty to make any inquiry as to the status of or the
amount owing in respect of the Obligations.  Debtor hereby agrees
to  indemnify  each  Institution and hold it  harmless  from  all
expenses  and  losses it incurs or suffers as  a  result  of  any
delivery  to  the  Collateral Agent of funds in respect  of  such
Collateral.   The Collateral Agent is authorized  to  notify  the
Institutions   of  the  Collateral  Agent's  interest   in   such
Collateral under this Agreement.

                            ARTICLE 2
                                
                           DEFINITIONS

      Section  2.01   Terms  Defined  Above.   As  used  in  this
Agreement,  the  terms  defined above  shall  have  the  meanings
respectively assigned to them.  Other capitalized terms that  are
defined  in  the Indenture but that are not defined herein  shall
have the same meanings as defined in the Indenture.

      Section  2.02   Certain  Definitions.   As  used  in   this
Agreement, the following terms shall have the following meanings,
unless the context otherwise requires:

           "Agreement" means this Security Agreement, as the same
      may from time to time be amended or supplemented.

           "Code"  means the Uniform Commercial Code as presently
      in  effect  in  the  State of New York.   Unless  otherwise
      indicated  by  the context herein, all uncapitalized  terms
      that  are  defined in the Code shall have their  respective
      meanings as used in Articles 8 and 9 of the Code.

           "Collateral  Agent Claims" means,  at  any  time,  all
      obligations  of Panda Funding and Debtor, now or  hereafter
      existing,  to  pay fees, costs, expenses,  indemnities  and
      other  amounts to the Collateral Agent pursuant to Sections
      6(f),  8  or  16  of  the Collateral  Agency  Agreement  or
      pursuant to any Security Document or Transaction Document.

           "Event  of  Default"  means  any  event  specified  in
      Section 6.01.

           "Highest  Lawful  Rate" means the lesser  of  15%  per
      annum  and the maximum rate of nonusurious interest allowed
      from time to time by applicable law.

           "Obligations" means all indebtedness, liabilities  and
      other  obligations of Panda Funding and Debtor  (including,
      but  not  limited to, all such obligations  in  respect  of
      principal,  premiums,  interest,  fees,  Collateral   Agent
      Claims,  Trustee Claims, penalties, indemnities, costs  and
      other   expenses,   whether  due  after   acceleration   or
      otherwise)  to  the Collateral Agent, the  Trustee  or  the
      Bondholders (of whatsoever nature and howsoever  evidenced)
      under  and  pursuant  to  the Bonds,  the  Indenture,  this
      Agreement,  the  Collateral  Agency  Agreement,  the  other
      Security  Documents and the obligations of  Debtor  or  its
      controlling affiliate to a Letter of Credit Provider  under
      and  pursuant  to  a  Reimbursement Agreement  (if  entered
      into),  in  each  case,  direct  or  indirect,  primary  or
      secondary,  fixed  or contingent, now or hereafter  arising
      therefrom or relating thereto.

           "Obligor" means any Person, other than Debtor,  liable
      (whether  directly or indirectly, primarily or secondarily)
      for  the  payment or performance of any of the  Obligations
      whether    as   maker,   co-maker,   endorser,   guarantor,
      accommodation party, general partner or otherwise.

           "Trustee  Claims" means, at any time, all  obligations
      of  Panda Funding and Debtor, now or hereafter existing, to
      pay fees, costs, expenses, indemnities or other amounts  to
      the Trustee pursuant to the Indenture.

                           ARTICLE 3

                 REPRESENTATIONS AND WARRANTIES

      In  order  to  induce the Collateral Agent to  accept  this
Agreement, Debtor represents and warrants to the Collateral Agent
(which  representations and warranties will survive the  creation
and payment of the Obligations) that:

      Section 3.01  Ownership of Collateral; Encumbrances. Debtor
is  the  owner  of,  and has good and marketable  title  to,  the
Collateral  free and clear of any Lien except for the pledge  and
security interest granted to the Collateral Agent for the benefit
of  the  Secured Parties and Liens for Taxes not yet due or  that
are  subject  to  a  Good Faith Contest.  No financing  statement
covering  the  Collateral is on file in any public  office  other
than terminated financing statements and the financing statements
filed  pursuant  to  this  Agreement or in  connection  with  the
transactions  contemplated by the Indenture.  The  Collateral  is
not  subject to any law (except as may be required in  connection
with  any  disposition of the Collateral by  laws  affecting  the
offering   and  sale  of  securities  generally)  or  contractual
obligation  that would be violated by or that would prohibit  the
grant of the security interest in the Collateral granted pursuant
hereto  or  the  disposition  of the  Collateral  by  or  to  the
Collateral Agent upon the occurrence and continuance of an  Event
of Default.

      Section  3.02   Debtor.   Debtor  is  a  corporation   duly
organized  and validly existing under the laws of  the  State  of
Delaware.   Debtor has full power, authority and legal  right  to
enter into this Agreement and perform hereunder and to pledge and
deliver  all  of the Collateral pursuant to this Agreement.   The
pledge  of the Collateral and the granting of a security interest
in  the  Collateral has been duly authorized by Debtor  and  this
Agreement  has  been duly authorized, executed and  delivered  by
Debtor and constitutes the legal, valid and binding obligation of
Debtor  enforceable against Debtor in accordance with  its  terms
except as enforceability may be limited by applicable bankruptcy,
insolvency, moratorium or other similar laws affecting creditor's
rights  generally and except as enforceability may be limited  by
general principles of equity (whether considered in a suit at law
or in equity).

      Section  3.03   No  Required  Consent.   No  authorization,
consent, approval or other action by, and no notice to or  filing
with,  any governmental authority or regulatory body is  required
that  has  not been obtained for (i) the due execution,  delivery
and  performance by Debtor of this Agreement, (ii) the  grant  by
Debtor  of  the  security  interest granted  by  this  Agreement,
(iii)  the  perfection  of such security  interest  or  (iv)  the
exercise by the Collateral Agent of its rights and remedies under
this  Agreement (except as may be required (x) in connection with
such  disposition  by  laws affecting the offering  and  sale  of
securities generally, (y) under federal and state laws, rules and
regulations and applicable interpretations thereof providing  for
the supervision or regulation of the banking and trust businesses
generally  and applicable to the Collateral Agent or any  Secured
Party and (z) with respect to the Collateral Agent or any Secured
Party as a result of any relationship which such Person may  have
with  Persons  not parties to, or any activity or  business  such
Person  may conduct other than pursuant to, any of the  Financing
Documents).

      The  execution, delivery and performance of this  Agreement
will  not  (i)  require any consent or approval of the  Board  of
Directors  or stockholders of Debtor that has not been  obtained;
(ii)   violate   the  provisions  of  Debtor's   Certificate   of
Incorporation or By-Laws; (iii) violate the provisions of any law
(including,  without  limitation, any usury law),  regulation  or
order  of any governmental authority applicable to Debtor or  any
of  its  subsidiaries; (iv) conflict with, result in a breach  or
constitute  a  default  under  any  agreement  relating  to   the
management  or  affairs of Debtor or any of its subsidiaries,  or
any  indenture or loan or credit agreement or any other  material
agreement, lease or instrument to which Debtor is a party  or  by
which  Debtor or any of its subsidiaries or any of their material
properties  may  be bound; or (v) result in or  create  any  Lien
(other than Permitted Liens) under, or require any consent under,
any  indenture or loan or credit agreement or any other  material
agreement,  instrument  or  award of any  governmental  authority
binding  upon Debtor or any of its subsidiaries or any  of  their
properties.

      Section  3.04   Genuineness  of  Collateral;  Descriptions.
Each   deposit   account,  passbook,  certificate   of   deposit,
commercial  paper  or  other instrument  constituting  Collateral
hereunder is genuine in all respects and what it purports to  be,
and  any  representation made by Debtor to the  Collateral  Agent
concerning  the principal balance of and interest,  dividends  or
other   income  accrued  or  payable  on  the  deposit  accounts,
passbooks,  certificates of deposit, commercial  paper  or  other
instruments representing the Collateral are true and correct.

      Section 3.05  First Priority Security Interest.  The  grant
of  the  security  interest in the Collateral  pursuant  to  this
Agreement  creates a valid and perfected first priority  security
interest  in the Collateral, enforceable against Debtor  and  all
third parties and securing payment of the Obligations subject  to
no Liens other than those Liens created by this Agreement.

      Section  3.06   No Filings By Third Parties.  No  financing
statement  or  other  public  notice or  recording  covering  the
Collateral  is  on  file  in any public office  (other  than  any
financing  statement or other public notice or  recording  naming
the  Collateral  Agent, as agent, as the secured party  therein),
and Debtor will not execute any such financing statement or other
public notice or recording so long as any of the Obligations  are
outstanding  (other than any financing statement or other  public
notice or recording naming the Collateral Agent, as agent, as the
secured party therein).

      Section 3.07  No Name Changes.  Debtor has not, during  the
preceding  five  years,  entered into  any  contract,  agreement,
security instrument or other document using a name other than, or
been  known  by or otherwise used any name other than,  the  name
used by Debtor herein.

      Section 3.08  Location of Debtor.  Debtor's chief executive
office and Debtor's records concerning the Collateral are located
at  the  address  or location set forth in the opening  paragraph
hereof.

      Section  3.09   No  Suits.  There is  no  action,  suit  or
proceeding  at law or in equity or by or before any  governmental
authority, arbitral tribunal or other body now pending or, to the
best  knowledge  of  Debtor, threatened  against  Debtor  or  its
subsidiaries that question the validity or legality of  or  seeks
damages  in  connection with this Agreement or any action  to  be
taken  pursuant  to  this  Agreement  that  could  reasonably  be
expected to have a material adverse effect on Debtor.

      Section  3.10   Regulatory Status.  Debtor is  not  (i)  an
"investment  company"or a company "controlled" by an  "investment
company"  within  the meaning of the Investment  Company  Act  of
1940,  as  amended, or (ii) a "holding company" or a  "subsidiary
company"  of a "holding company" or an "affiliate" of a  "holding
company"  or  a  "subsidiary company" within the meaning  of  the
Public  Utility Holding Company Act of 1935, as amended ("PUHCA")
or (iii) a "registered holding company" or a "subsidiary company"
of  a  "registered  holding  company"  or  an  "affiliate"  of  a
"registered  holding  company" or a  "subsidiary  company"  of  a
"registered holding company" within the meaning of PUHCA.

      Section  3.11   Benefits.   Debtor  has  derived  and  will
continue  to  derive  direct  and  indirect  benefits  from   the
incurrence of its obligations under this Agreement.

      Section   3.12   Collateral.   All  statements   or   other
information  provided by Debtor to the Collateral  Agent  or  any
Secured Party describing or with respect to the Collateral is  or
(in  the case of subsequently furnished information) will be when
provided  correct  and  complete in all material  respects.   The
delivery  at  any  time  by  Debtor to the  Collateral  Agent  of
additional Collateral or of additional descriptions of Collateral
shall  constitute a representation and warranty by Debtor to  the
Collateral   Agent   hereunder  that  the   representations   and
warranties  of this Article 3 are correct insofar as  they  would
pertain to such Collateral or the descriptions thereof.

      Section  3.13  Delivery of Letters of Credit.  With respect
to  any  Collateral supported by letters of credit, each of  such
letters  of  credit  has been delivered to the  Collateral  Agent
(provided that all letters of credit referred to in Section  1.02
shall  be  subject  to  the  security interest  created  by  this
Agreement irrespective of whether or not such delivery shall have
been made).

                            ARTICLE 4
                                
                    COVENANTS AND AGREEMENTS

      Debtor  will  at  all times comply with the  covenants  and
agreements contained in this Article 4, from the date hereof  and
for so long as any part of the Obligations are outstanding.

      Section  4.01  Change in Location of Debtor.   Debtor  will
give  the  Collateral  Agent 30 days'  prior  written  notice  of
(i)  the opening or closing of any place of Debtor's business  or
(ii)  any  change  in  the location of Debtor's  chief  executive
office or address.

      Section   4.02   Change  in  Debtor's  Name  or   Corporate
Structure.   Debtor  will  not  change  its  name,  identity   or
corporate  structure (including, without limitation, any  merger,
consolidation or sale of substantially all of its assets) without
notifying the Collateral Agent of such change in writing at least
30  days prior to the effective date of such change.  Without the
express written consent of the Collateral Agent, however,  Debtor
will  not  engage in any other business or transaction under  any
name other than Debtor's name hereunder.

      Section   4.03    Delivery  of  Letters   of   Credit   and
Instruments.  Debtor will deliver each letter of credit, if  any,
included  in  the Collateral to Collateral Agent,  in  each  case
forthwith upon receipt by or for the account of Debtor.

      Section   4.04    Sale,  Disposition  or   Encumbrance   of
Collateral.  Except as permitted under the Indenture, Debtor will
not  in  any  way encumber any of the Collateral  (or  permit  or
suffer  any of the Collateral to be encumbered) or sell,  pledge,
assign,  lend  or  otherwise dispose of or transfer  any  of  the
Collateral to or in favor of any Person other than the Collateral
Agent  for the benefit of the Secured Parties.  Except  with  the
prior  written  consent of the Collateral Agent or  as  permitted
pursuant  to the terms of the Indenture, Debtor will not  execute
any  check, instrument or other document relating to and will not
otherwise  make  or  attempt  to make  any  withdrawal  from  any
Account, Fund, deposit account, passbook, certificate of  deposit
or other instrument evidencing the Collateral.

      Section  4.05  Proceeds of Collateral.  Debtor will deliver
to  the  Collateral  Agent  promptly upon  receipt  all  proceeds
delivered  to  Debtor  from  the  sale  or  disposition  of   any
Collateral.   If  chattel  paper, documents  or  instruments  are
received  as proceeds, that are required to be delivered  to  the
Collateral  Agent,  they  will  be,  immediately  upon   receipt,
properly  endorsed  or assigned and delivered to  the  Collateral
Agent as Collateral.  This Section 4.05 shall not be construed to
permit  sales  or  dispositions of Collateral except  as  may  be
elsewhere expressly permitted by this Agreement.

      Section  4.06  Records and Information.  Debtor shall  keep
accurate  and  complete  records  of  the  Collateral  (including
proceeds,  payments,  distributions, income  and  profits).   The
Collateral Agent may at any time have access to, examine,  audit,
make  extracts  from  and  inspect  without  hindrance  or  delay
Debtor's records, files and the Collateral.  Debtor will promptly
provide written notice to the Collateral Agent of all information
that in any way relates to or affects the filing of any financing
statement or other public notices or recordings, or the  delivery
and  possession  of  items  of  Collateral  for  the  purpose  of
perfecting  a security interest in the Collateral.   Debtor  will
also  promptly  furnish such information as the Collateral  Agent
may  from  time  to  time reasonably request  regarding  (i)  the
business,  affairs or financial condition of Debtor or  (ii)  the
Collateral  or  the Collateral Agent's rights  or  remedies  with
respect thereto.

      Section  4.07  Reimbursement of Expenses.  Debtor will  pay
to  the Collateral Agent all reasonable advances, charges,  costs
and expenses (including, without limitation, all reasonable costs
and   expenses  of  holding,  preparing  for  sale  and  selling,
collecting or otherwise realizing upon the Collateral if an Event
of  Default  occurs  and  all reasonable attorneys'  fees,  legal
expenses  and  court costs) incurred by the Collateral  Agent  in
connection with the exercise of the Collateral Agent's rights and
remedies  hereunder  on  behalf of the Secured  Parties.   Debtor
agrees to indemnify and hold the Collateral Agent and the Secured
Parties  harmless from and against and covenants  to  defend  the
Collateral  Agent  and the Secured Parties against  any  and  all
losses,  damages,  claims,  costs,  penalties,  liabilities   and
expenses,   including,  without  limitation,  court   costs   and
reasonable attorneys' fees, incurred because of, incident to,  or
with  respect  to  this  Agreement or the Collateral  (including,
without  limitation,   any  exercise of  rights  or  remedies  in
connection  therewith).  All amounts for which Debtor  is  liable
pursuant to this Section 4.07 shall be due and payable by  Debtor
to  the  Collateral Agent upon demand.  If Debtor fails  to  make
such  payment  upon demand (or if demand is not made  due  to  an
injunction  or stay arising from bankruptcy or other proceedings)
and  the  Collateral Agent or any Secured Party pays such amount,
the  same  shall  be due and payable by Debtor to the  Collateral
Agent,  plus  interest thereon from the date  of  the  Collateral
Agent's  or  Secured  Party's demand (or from  the  date  of  the
Collateral  Agent's  payment or such Secured Party's  payment  if
demand is not made due to such proceedings) at the Highest Lawful
Rate.

      Section 4.08  Further Assurances.  Upon the request of  the
Collateral Agent, Debtor shall (at Debtor's expense) execute  and
deliver   all   such   assignments,  certificates,   instruments,
securities,  financing  statements,  notifications  to  financial
intermediaries, clearing corporations, issuers of  securities  or
other   third  parties  or  other  documents  and  give   further
assurances  and  do all other acts and things as  the  Collateral
Agent  may  reasonably request to perfect the Collateral  Agent's
interest  in  the Collateral or to protect, enforce or  otherwise
effect the Collateral Agent's rights and remedies hereunder.

      Section  4.09   Investments.  No investments will  be  made
from  the  Collateral  except as permitted and  directed  by  the
Indenture.   All income, distributions, profits and  proceeds  of
such  investments  shall be part of the  Collateral  and  may  be
credited to any deposit account included in the Collateral.

                            ARTICLE 5
                                
          RIGHTS, DUTIES AND POWERS OF COLLATERAL AGENT

      The  following rights, duties and powers of the  Collateral
Agent  are applicable irrespective of whether an Event of Default
occurs and is continuing:

      Section 5.01  Discharge Encumbrances.  The Collateral Agent
may,   at  its  option,  discharge  any  taxes,  liens,  security
interests  or other encumbrances at any time levied or placed  on
the  Collateral.  Debtor agrees to reimburse the Collateral Agent
upon  demand for any payment so made, plus interest thereon  from
the  date of the Collateral Agent's demand at the Highest  Lawful
Rate.
      
      Section 5.02  Transfer of Collateral.  The Collateral Agent
may  transfer  any or all of the Obligations, and upon  any  such
transfer the Collateral Agent may transfer its interest in any or
all  of  the  Collateral and shall be fully discharged thereafter
from  all  liability therefor.  Any transferee of the  Collateral
shall  be  vested  with all rights, powers and  remedies  of  the
Collateral Agent hereunder.

      Section  5.03   Cumulative and Other Rights.   The  rights,
powers  and  remedies of the Collateral Agent  hereunder  are  in
addition  to all rights, powers and remedies given by law  or  in
equity.  The exercise by the Collateral Agent of any one or  more
of  the rights, powers and remedies herein shall not be construed
as  a waiver of any other rights, powers and remedies, including,
without limitation, any other rights of set-off.  If any  of  the
Obligations  are given in renewal, extension for  any  period  or
rearrangement, or applied toward the payment of debt  secured  by
any   lien,  the  Collateral  Agent  shall  be,  and  is  hereby,
subrogated  to  all  the  rights,  titles,  interests  and  liens
securing the debt so renewed, extended, rearranged or paid.   The
Collateral  Agent shall also be entitled to all  of  the  rights,
remedies  and  protections  set forth in  the  Collateral  Agency
Agreement, as if expressly set forth herein.

      Section 5.04  Disclaimer of Certain Duties.

      (a)  The powers conferred upon the Collateral Agent by this
Agreement are to protect its interest in the Collateral and shall
not  impose  any  duty upon the Collateral Agent or  any  Secured
Party to exercise any such powers.  Debtor hereby agrees that the
Collateral  Agent  shall  not  be  liable  for,  nor  shall   the
indebtedness evidenced by the Obligations be diminished  by,  the
Collateral  Agent's delay or failure to collect upon,  foreclose,
sell,  take  possession  of or otherwise  obtain  value  for  the
Collateral.

      (b)  The Collateral Agent shall be under no duty whatsoever
to  make  or  give any presentment, notice of dishonor,  protest,
demand  for  performance,  notice of non-performance,  notice  of
intent to accelerate, notice of acceleration, or other notice  or
demand  in connection with any Collateral or the Obligations,  or
to  take  any steps necessary to preserve any rights against  any
Obligor  or other Person.  Debtor waives any right of marshalling
in  respect  of any and all Collateral, and waives any  right  to
require  the  Collateral Agent or any Secured  Party  to  proceed
against  any  Obligor or other Person, exhaust any Collateral  or
enforce  any  other  remedy which the  Collateral  Agent  or  any
Secured  Party now has or may hereafter have against any  Obligor
or other Person.

      Section  5.05  Modification of Obligations; Other Security.
Debtor  waives  (i)  any and all notice of acceptance,  creation,
modification, rearrangement, renewal or extension for any  period
of  any instrument executed by any Obligor in connection with the
Obligations  and  (ii) any defense of any Obligor  by  reason  of
disability, lack of authorization, cessation of the liability  of
any  Obligor  or  for  any other reason.  Debtor  authorizes  the
Collateral  Agent,  without  notice or  demand  and  without  any
reservation  of  rights  against  Debtor  and  without  affecting
Debtor's liability hereunder or on the Obligations, from time  to
time  to  (x)  take  and  hold other  property,  other  than  the
Collateral,  as  security  for  the  Obligations,  and  exchange,
enforce,  waive  and  release  any  or  all  of  the  Collateral,
(y)  apply  the  Collateral  in  the  manner  permitted  by  this
Agreement,  the Collateral Agency Agreement or the Indenture  and
(z)  renew,  extend for any period, accelerate, amend or  modify,
supplement,  enforce, compromise, settle, waive  or  release  the
obligations of any Obligor or any instrument or agreement of such
other  Person  with respect to any or all of the  Obligations  or
Collateral.

      Section  5.06   Waiver of Notice; Demand  and  Presentment.
Debtor  hereby  waives any demand, notice of default,  notice  of
acceleration  of  the  maturity of  the  Obligations,  notice  of
intention   to   accelerate  the  maturity  of  the  Obligations,
presentment,  protest and notice of dishonor  as  to  any  action
taken  by the Collateral Agent or any Secured Party in connection
with this Agreement, or any instrument or document.

      Section  5.07  Custody and Preservation of the  Collateral.
The Collateral Agent shall be deemed to have exercised reasonable
care  in  the custody and preservation of the Collateral  in  its
possession  if the Collateral is accorded treatment substantially
equal  to that which comparable secured parties accord comparable
collateral, it being understood and agreed, however, that neither
the   Collateral   Agent  nor  any  Secured  Party   shall   have
responsibility for (i) ascertaining or taking action with respect
to  calls, conversions, exchanges, maturities, tenders  or  other
matters relative to any Collateral, whether or not the Collateral
Agent  has  or  is deemed to have knowledge of such  matters,  or
(ii)  taking  any  necessary  steps to  preserve  rights  against
Persons or entities with respect to any Collateral.

                            ARTICLE 6
                                
                        EVENTS OF DEFAULT

      Section  6.01   Events.  It shall constitute  an  Event  of
Default under this Agreement if an Event of Default occurs and is
continuing under the Indenture.

      Section 6.02  Remedies.  Upon the occurrence and during the
continuance  of  any Event of Default, the Collateral  Agent  may
take  any or all of the following actions without notice  (except
where expressly required below or in the Indenture) or demand  to
Debtor:

           (a)   Declare all or part of the indebtedness pursuant
      to  the Obligations immediately due and payable and enforce
      payment of the same by Debtor or any Obligor.

           (b)   Sell,  in one or more sales and in one  or  more
      parcels,  or  otherwise  dispose  of  any  or  all  of  the
      Collateral  in  any commercially reasonable manner  as  the
      Collateral  Agent   may  elect,  in  a  public  or  private
      transaction, at any location as deemed reasonable  by   the
      Collateral  Agent either for cash or credit or  for  future
      delivery  at  such price as the Collateral Agent  may  deem
      fair, and (unless prohibited by the Code, as adopted in any
      applicable  jurisdiction) the Collateral Agent  or  Secured
      Party may be the purchaser of any or all Collateral so sold
      and   may  apply  upon  the  purchase  price  therefor  any
      Obligations  secured hereby.  Any such sale or transfer  by
      the  Collateral  Agent either to itself  or  to  any  other
      Person shall be absolutely free from any claim of right  by
      Debtor,  including any equity or right of redemption,  stay
      or appraisal which Debtor has or may have under any rule of
      law,  regulation  or  statute  now  existing  or  hereafter
      adopted.   Upon any such sale or transfer,  the  Collateral
      Agent  shall have the right to deliver, assign and transfer
      to  the  purchaser or transferee thereof the Collateral  so
      sold  or  transferred.  If the Collateral  Agent  deems  it
      advisable  to  do  so,  it  may  restrict  the  bidders  or
      purchasers  of  any  such sale or transfer  to  Persons  or
      entities  who  will  represent  and  agree  that  they  are
      purchasing  the  Collateral for their own account  and  not
      with  the view to the distribution or resale of any of  the
      Collateral.    The Collateral Agent may, at its discretion,
      provide  for a public sale, and any such public sale  shall
      be  held  at  such  time or times within ordinary  business
      hours  and at such place or places as the Collateral  Agent
      may  fix in the notice of such sale.  The Collateral  Agent
      shall  not  be obligated to make any sale pursuant  to  any
      such  notice.  The Collateral Agent may, without notice  or
      publication,  adjourn  any  public  or  private   sale   by
      announcement at any time and place fixed for such sale, and
      such  sale  may be made at any time or place to  which  the
      same may be so adjourned. If any sale or transfer hereunder
      is  not  completed or is defective in the  opinion  of  the
      Collateral  Agent, such sale or transfer shall not  exhaust
      the  rights  of  the  Collateral Agent hereunder,  and  the
      Collateral Agent shall have the right to cause one or  more
      subsequent  sales  or transfers to be made  hereunder.   If
      only  part  of  the Collateral is sold or transferred  such
      that  the  Obligations remain outstanding (in whole  or  in
      part), the Collateral Agent's rights and remedies hereunder
      shall  not  be  exhausted,  waived  or  modified,  and  the
      Collateral Agent is specifically empowered to make  one  or
      more successive sales or transfers until all the Collateral
      shall  be  sold or transferred and all the Obligations  are
      paid.  If  the  Collateral Agent elects  not  to  sell  the
      Collateral,   the Collateral Agent retains  its  rights  to
      dispose  of or utilize the Collateral or any part or  parts
      thereof in any manner authorized or permitted by law or  in
      equity,  and  to  apply the proceeds of  the  same  towards
      payment  of  the  Obligations.  Each and  every  method  of
      disposition of the Collateral described in this  subsection
      or  in  subsection  (d) shall constitute disposition  in  a
      commercially reasonable manner.

           (c)   Take  possession  of all books  and  records  of
      Debtor pertaining to the Collateral.  The Collateral  Agent
      shall have the authority to enter upon any real property or
      improvements thereon in order to obtain any such  books  or
      records, or any Collateral located thereon, and remove  the
      same therefrom without liability.

           (d)    Apply  proceeds  of  the  disposition  of   the
      Collateral  to  the  Obligations  in  accordance  with  the
      Collateral Agency Agreement and as permitted by the Code or
      otherwise  permitted by law or in equity.  Such application
      may  include, without limitation, the reasonable attorneys'
      fees  and  legal expenses incurred by the Collateral  Agent
      and the Secured Parties.

           (e)  Appoint any Person as agent to perform any act or
      acts  necessary or incident to any sale or transfer by  the
      Collateral Agent of the Collateral.

           (f)   Receive  or  withdraw any or all  funds  in  any
      Accounts   or  Funds  or  any  deposit  account,  passbook,
      certificate   of   deposit,  commercial  paper   or   other
      instrument representing the Collateral and apply such funds
      towards the Obligations.

           (g)   Receive,  change the address for delivery,  open
      and  dispose  of mail addressed to Debtor, and to  execute,
      assign and endorse negotiable and other instruments for the
      payment of money, documents of title or other evidences  of
      payment, shipment or storage for any form of Collateral  on
      behalf of and in the name of Debtor.

           (h)   Exercise all other rights and remedies permitted
      by law or in equity.

      Section  6.03  Attorney-in-Fact.  Debtor hereby irrevocably
appoints the Collateral Agent as Debtor's attorney-in-fact,  with
full  authority in the place and stead of Debtor and in the  name
of  Debtor  or  otherwise, from time to time  in  the  Collateral
Agent's discretion upon the occurrence and during the continuance
of  an  Event  of Default, but at Debtor's cost and  expense  and
without  notice to Debtor, to take any action and to execute  any
assignment,   certificate,  financing  statement,  stock   power,
notification,  document or instrument that the  Collateral  Agent
may  deem  necessary or advisable to accomplish the  purposes  of
this   Agreement,  including,  without  limitation,  to  receive,
endorse  and  collect  all instruments  made  payable  to  Debtor
representing any dividend, interest payment or other distribution
in respect of the Collateral or any part thereof and to give full
discharge for the same.

      Section  6.04  Liability for Deficiency.  If  any  sale  or
other  disposition of Collateral by  the Collateral Agent or  any
other  action  of  the  Collateral Agent  or  any  Secured  Party
hereunder  results in reduction of the Obligations,  such  action
will  not  release  Debtor from its liability to  the  Collateral
Agent  and  the  Secured  Parties  for  any  unpaid  Obligations,
including costs, charges and expenses incurred in the liquidation
of Collateral, together with interest thereon, and the same shall
be  immediately due and payable to the Collateral  Agent  at  the
Collateral  Agent's  address set forth in the  opening  paragraph
hereof.

      Section   6.05   Reasonable  Notice.   If  any   applicable
provision of any law requires the Collateral Agent or any Secured
Party  to  give  reasonable notice of any sale or disposition  or
other  action, Debtor hereby agrees that five days' prior written
notice  shall constitute reasonable notice thereof.  Such notice,
in  the case of public sale, shall state the time and place fixed
for  such  sale and, in the case of private sale, the time  after
which such sale is to be made.

      Section  6.06   Non-judicial Enforcement.   The  Collateral
Agent  may  enforce its rights hereunder without  prior  judicial
process or judicial hearing, and to the extent permitted  by  law
Debtor  expressly  waives any and all legal  rights  which  might
otherwise  require the Collateral Agent to enforce its rights  by
judicial process.

                            ARTICLE 7
                                
                    MISCELLANEOUS PROVISIONS

      Section 7.01  Notices.  Any notice required or permitted to
be  given  under  or in connection with this Agreement  shall  be
given  in  accordance with the notice provisions of the Indenture
with  respect  to  Debtor  and  in  accordance  with  the  notice
provisions of the Collateral Agency Agreement with respect to the
Collateral Agent.

      Section  7.02   Amendments  and  Waivers.   The  Collateral
Agent's  acceptance  of  partial or delinquent  payments  or  any
forbearance,  failure  or  delay  by  the  Collateral  Agent   in
exercising  any  right, power or remedy hereunder  shall  not  be
deemed a waiver of any obligation of Debtor or any Obligor, or of
any  right,  power  or  remedy of the Collateral  Agent;  and  no
partial exercise of any right, power or remedy shall preclude any
other  or  further  exercise thereof.  The Collateral  Agent  may
remedy  any Event of Default hereunder or in connection with  the
Obligations  without  waiving the Event of Default  so  remedied.
Debtor  hereby agrees that if the Collateral Agent  agrees  to  a
waiver  of any provision hereunder, or an exchange of or  release
of  the Collateral, or the addition or release of any Obligor  or
other  Person, any such action shall not constitute a  waiver  of
any  of  the  Collateral  Agent's other  rights  or  of  Debtor's
obligations hereunder.  This Agreement may be amended only by  an
instrument  in  writing  executed  jointly  by  Debtor  and   the
Collateral  Agent  and  may  be supplemented  only  by  documents
delivered or to be delivered in accordance with the express terms
hereof.

      Section 7.03  Copy as Financing Statement.  A photocopy  or
other  reproduction of this Agreement or any financing  statement
covering  the Collateral is sufficient as a financing  statement,
and  the  same may be filed with the appropriate filing authority
for  the  purpose  of perfecting the Collateral Agent's  security
interest in the Collateral.

      Section  7.04   Possession of Collateral.   The  Collateral
Agent  shall  be deemed to have possession of any  Collateral  in
transit to it or set apart for it (or, in either case, any of its
agents, affiliates or correspondents).

      Section  7.05  Redelivery of Collateral.  If  any  sale  or
transfer  of Collateral by the Collateral Agent results  in  full
satisfaction of the Obligations, and after such sale or  transfer
and discharge there remains a surplus of proceeds, the Collateral
Agent  will  deliver  to  Debtor  such  excess  proceeds   in   a
commercially reasonable time; provided, however, that neither the
Collateral  Agent nor any Secured Party shall have any  liability
for any interest, cost or expense in connection with any delay in
delivering such proceeds to Debtor.

      Section  7.06  Governing Law; Jurisdiction.  This Agreement
and  the  security interest granted hereby shall be construed  in
accordance with and governed by the laws of the State of New York
(except  to  the  extent that the laws of any other  jurisdiction
govern  the  perfection  and priority of the  security  interests
granted hereby).

      Section 7.07  Continuing Security Agreement.

      (a)  Except  as  may  be expressly applicable  pursuant  to
Section 9-505 of the Code, no action taken or omission to act  by
the Collateral Agent or the Secured Parties hereunder, including,
without  limitation, any other action taken or inaction  pursuant
to Section 6.02, shall be deemed to constitute a retention of the
Collateral in satisfaction of the Obligations or otherwise to  be
in  full  satisfaction of the Obligations,  and  the  Obligations
shall remain in full force and effect, until the Collateral Agent
and  the  Secured Parties shall have applied payments (including,
without  limitation,  collections from  Collateral)  towards  the
Obligations  in the full amount then outstanding  or  until  such
subsequent  time  as is hereinafter provided  in  subsection  (b)
below.

      (b)  To the extent that any payments on the Obligations  or
proceeds of the Collateral are subsequently invalidated, declared
to  be  fraudulent or preferential, set aside or required  to  be
repaid  to  a  trustee, debtor in possession, receiver  or  other
Person  under any bankruptcy law, common law or equitable  cause,
then to such extent the Obligations so satisfied shall be revived
and continue as if such payment or proceeds had not been received
by   the  Collateral  Agent  or  the  Secured  Parties,  and  the
Collateral  Agent's and the Secured Parties' security  interests,
rights,  powers  and remedies hereunder shall  continue  in  full
force  and  effect.   In  such event,  this  Agreement  shall  be
automatically  reinstated  if  it  shall  theretofore  have  been
terminated pursuant to Section 7.08.

      Section   7.08   Termination.   The  grant  of  a  security
interest  hereunder  and all of the Collateral  Agent's  and  the
Secured  Parties'  rights,  powers  and  remedies  in  connection
therewith  shall  remain  in  full force  and  effect  until  the
Collateral   Agent  has  (i)  retransferred  and  delivered   all
Collateral  in  its  possession to Debtor, and  (ii)  executed  a
written release or termination statement and reassigned to Debtor
without  recourse  or warranty any remaining Collateral  and  all
rights  conveyed  hereby.   Upon  the  complete  payment  of  the
Obligations  and the compliance by Debtor with all covenants  and
agreements  hereof, the Collateral Agent, at the written  request
and   expense  of  Debtor,  and  upon  receipt  of  an  Officer's
Certificate of Debtor stating that all conditions precedent  have
been  complied  with,  will release, reassign  and  transfer  the
Collateral  to  Debtor and declare this Agreement  to  be  of  no
further  force  or  effect.  Notwithstanding the  foregoing,  the
reimbursement and indemnification provisions of Section 4.07  and
the   provisions   of  subsection  7.07(b)  shall   survive   the
termination of this Agreement.

      Section  7.09  Counterparts, Effectiveness.  This Agreement
may be executed in two or more counterparts, and it shall not  be
necessary  that the signatures of all parties hereto be contained
on  any  one counterpart hereof.  Each counterpart is  deemed  an
original, but all such counterparts taken together constitute one
and the same instrument.


DEBTOR:                      PANDA INTERFUNDING CORPORATION


                             By:________________________________
                             Name:   Robert W. Carter
                             Title:  Chairman of the Board, President
                                     and Chief Executive Officer

SECURED PARTY:               BANKERS   TRUST   COMPANY,
                               as Collateral Agent


                             By:________________________________
                             Name:  Marie C. Rasch
                             Title: Vice President




EXHIBIT 10.05

                       SECURITY AGREEMENT

                            Between

                   PANDA FUNDING CORPORATION

                              and

           BANKERS TRUST COMPANY, as Collateral Agent



                   Dated as of July 31, 1996



                     ______________________




                       SECURITY AGREEMENT

      THIS  SECURITY AGREEMENT (this "Agreement") is made  as  of
July   31,   1996,  by  Panda  Funding  Corporation,  a  Delaware
corporation  with principal offices at 4100 Spring  Valley  Road,
Suite  1001,  Dallas, Texas  75244 ("Debtor"); for Bankers  Trust
Company, a New York banking corporation, with offices at 4 Albany
Street,  New  York,  New  York 10006, as collateral   agent  (the
"Collateral  Agent")  for  the benefit of  itself,  the  Trustee,
individually (as hereinafter defined), the Trustee on  behalf  of
the  Bondholders (as hereinafter defined) and for the  Letter  of
Credit  Provider (as hereinafter defined), if any, (collectively,
the "Secured Parties").

                            RECITALS

      A.    On  even date herewith, Debtor and Panda Interfunding
Corporation, a Delaware corporation  (hereinafter called  "PIC"),
and  Bankers  Trust Company, as trustee (hereinafter  called  the
"Trustee"),  are executing a Trust Indenture (such agreement,  as
may  from  time  to  time be amended, supplemented  or  otherwise
modified,  being  hereinafter called the "Indenture")  providing,
subject  to  the  terms and conditions stated  therein,  for  the
issuance  by  Debtor from time to time of certain Pooled  Project
Bonds  (the  "Bonds"), including without limitation, $105,525,000
in  initial aggregate principal amount of 11 5/8% Pooled  Project
Bonds, Series A due 2012 (the "Series A Bonds").

      B.    Debtor will loan the entire proceeds of the  issuance
of  the  Series A Bonds to PIC (the "Loan"), which Loan  will  be
made  under  a  Loan Agreement dated as of even  date  with  this
Agreement   by  and  between  Debtor  and  PIC  (the  "PIC   Loan
Agreement") and evidenced by a promissory note (the "Initial  PIC
Note") of PIC dated July 31, 1996, and payable to Debtor.

      C.    Debtor  may  from time to time loan the  proceeds  of
subsequent series of Bonds (the "Additional Loans") to PIC, which
Additional  Loans will be made under the PIC Loan  Agreement  and
evidenced  by  promissory notes of PIC  payable  to  Debtor  (the
"Additional PIC Notes").

      D.    PIC,  pursuant  to the terms of  the  Indenture,  has
guaranteed the obligations of Debtor (the "PIC Guaranty") to  the
purchasers from time to time of the Bonds, including the Series A
Bonds (collectively, the "Bondholders") and the Trustee under the
Indenture.

      E.    Debtor  is  a  wholly owned, special purpose  finance
subsidiary  of  PIC  and PIC is a wholly owned,  special  purpose
finance   subsidiary  of  Panda  Energy  Corporation,   a   Texas
corporation ("PEC").

      F.    One  or  more  Letters of Credit (as defined  in  the
Indenture) may be substituted for cash funds in the Debt  Service
Reserve  Fund (as defined in the Indenture) pursuant  to  Section
4.5(c)  of  the Indenture under a reimbursement agreement  to  be
entered  into  between PIC or PIC's controlling affiliate  and  a
financial institution (the "Letter of Credit Provider")  (to  the
extent  so entered into and as amended, supplemented or otherwise
modified  from  time to time, together with any  substitution  or
replacement thereof, the "Reimbursement Agreement").

      G.    To induce the purchase from time to time of the Bonds
by  the  Bondholders, and to secure Debtor's obligations  to  the
Bondholders  and  the Trustee and to induce the issuance  of  any
Letters  of Credit by a Letter of Credit Provider and  to  secure
PIC's or PIC's controlling affiliate's obligations to such Letter
of Credit Provider under a Reimbursement Agreement (to the extent
entered  into), Debtor desires to enter into this Agreement  with
the Collateral Agent for the benefit of the Secured Parties.

      H.    It  is  a  condition precedent to  the  issuance  and
purchase of the Series A Bonds that Debtor shall have pledged the
Collateral  as defined in this Agreement to the Collateral  Agent
for the benefit of the Secured Parties.

      I.    Therefore,  in  order to comply with  the  terms  and
conditions  of  the  Indenture and for other  good  and  valuable
consideration,  the receipt and sufficiency of which  are  hereby
acknowledged, Debtor hereby agrees with the Collateral Agent  for
the benefit of the Secured Parties as follows:

                           ARTICLE 1

                       SECURITY INTEREST

      Section  1.01   Grant of Security Interest.  Debtor  hereby
pledges,  assigns  and  grants to the Collateral  Agent  for  the
benefit  of the Secured Parties a security interest in and  right
of  set-off against the assets referred to in Section  1.02  (the
"Collateral") to secure the prompt payment and performance of the
"Obligations" (as defined in Section 2.02) and the performance by
Debtor of this Agreement.

      Section 1.02   Collateral.  The Collateral consists of  the
following types or items of property:

           (a)  The  following securities: any and all Notes,  as
      defined in the PIC Loan Agreement dated as of July 31, 1996
      by and between Debtor and PIC (the "PIC Loan Agreement");

           (b)  (i)  The  certificates or  instruments,  if  any,
      representing such Notes and (ii) all interest or  dividends
      (cash, stock or otherwise), cash, instruments and all other
      rights  and property from time to time received, receivable
      or  otherwise paid in respect of or in exchange for any  or
      all of such Notes;

           (c)  All  of  Debtor's chattel paper, instruments  and
      general intangibles, including, without limitation, any  of
      the  foregoing which may be more specifically indicated  in
      the remainder of this Section 1.02;

           (d)  All of Debtor's rights and interests in and under
      the PIC Loan Agreement;

           (e)  (i) Any related or additional property from  time
      to time delivered to or deposited with the Collateral Agent
      by  or for the account of Debtor; (ii) all property used or
      usable in connection with any property referred to in  this
      Section  1.02; (iii) all proceeds, replacements,  additions
      to and substitutions for any of the property referred to in
      this  Section  1.02 and claims against third  parties;  and
      (iv)  all  books and records related to any of the property
      referred to in this Section 1.02; and

           (f)  All  general intangibles related to any  property
      referred  to  in  this  Section  1.02,  including,  without
      limitation,  all (i) letters of credit, bonds,  guaranties,
      purchase or sales agreements and other contractual  rights,
      rights  to  performance, and claims  for  damages,  refunds
      (including  tax refunds) or other monies due or  to  become
      due;   (ii)   orders,  franchises,  permits,  certificates,
      licenses,  consents, exemptions, variances,  authorizations
      or  other  approvals by any governmental agency  or  court;
      (iii)   business  records,  computer  tapes  and   computer
      software; (iv) goodwill; and (v) other intangible  personal
      property,  whether similar or dissimilar  to  the  property
      referred to in this Section 1.02.

It  is expressly contemplated that additional securities or other
property may from time to time be pledged, assigned or granted to
the  Collateral Agent for the benefit of the Secured  Parties  as
additional   security   for  the  Obligations,   and   the   term
"Collateral"  as  used herein shall be deemed  for  all  purposes
hereof  to  include all such additional securities and  property,
together  with  all other property of the types  described  above
related thereto.

      Section 1.03   Transfer of Collateral.  All certificates or
instruments representing or evidencing the Pledged Securities (as
defined  in  Section 2.02 below) shall be delivered to  and  held
pursuant  hereto by the Collateral Agent for the benefit  of  the
Secured  Parties  or a Person designated by the Collateral  Agent
and  shall be in suitable form for transfer by delivery, or shall
be  accompanied  by  duly  executed instruments  of  transfer  or
assignment  in  blank, or (in the case of either certificated  or
uncertificated securities) the Collateral Agent shall  have  been
provided with an Opinion of Counsel that, in the opinion of  such
Counsel,  such  action  has  been  taken  with  respect  to   the
recording, registering, filing and all other actions necessary to
make effective the lien intended by this Agreement and to perfect
the  security  interest  granted  herein  with  respect  to  such
certificated  or uncertificated securities and that  there  is  a
valid   and  perfected  security  interest  in  such  Collateral,
enforceable  against  Debtor and all third parties  and  securing
payment of the Obligations.  The Collateral Agent shall have  the
right,  at  any  time  in its discretion and  without  notice  to
Debtor,  to  transfer  to  or to register  in  the  name  of  the
Collateral Agent or any of its nominees any or all of the Pledged
Securities.   In  addition, the Collateral Agent shall  have  the
right  at  any  time  to  exchange  certificates  or  instruments
representing or evidencing Pledged Securities for certificates or
instruments of smaller or larger denominations.

                           ARTICLE 2

                          DEFINITIONS

      Section  2.01    Terms  Defined Above.   As  used  in  this
Agreement,  the  terms  defined above  shall  have  the  meanings
respectively assigned to them.  Other capitalized terms that  are
defined  in  the Indenture but that are not defined herein  shall
have the same meanings as defined in the Indenture.

      Section  2.02    Certain  Definitions.   As  used  in  this
Agreement, the following terms shall have the following meanings,
unless the context otherwise requires:

           "Agreement" means this Security Agreement, as the same
      may from time to time be amended or supplemented.

           "Code"  means the Uniform Commercial Code as presently
      in  effect  in  the  State of New York.   Unless  otherwise
      indicated  by  the context herein, all uncapitalized  terms
      that  are  defined in the Code shall have their  respective
      meanings as used in Articles 8 and 9 of the Code.

           "Collateral  Agent Claims" means,  at  any  time,  all
      obligations  of Debtor, now or hereafter existing,  to  pay
      fees, costs, expenses, indemnities and other amounts to the
      Collateral Agent pursuant to Sections 6(f), 8 or 16 of  the
      Collateral  Agency Agreement or pursuant  to  any  Security
      Document or Transaction Document.

           "Event  of  Default"  means  any  event  specified  in
      Section 6.01.

           "Highest  Lawful  Rate" means the lesser  of  15%  per
      annum  and the maximum rate of nonusurious interest allowed
      from time to time by applicable law.

           "Obligations" means all indebtedness, liabilities  and
      other obligations of Debtor (including, but not limited to,
      all  such  obligations  in respect of principal,  premiums,
      interest,  fees,  Collateral Agent Claims, Trustee  Claims,
      penalties,  indemnities, costs and other expenses,  whether
      due  after  acceleration or otherwise)  to  the  Collateral
      Agent, the Trustee or the Bondholders (of whatsoever nature
      and  howsoever evidenced) under and pursuant to the  Bonds,
      the   Indenture,  this  Agreement,  the  Collateral  Agency
      Agreement, the other Security Documents and the obligations
      of  PIC  or its controlling affiliate to a Letter of Credit
      Provider  under  and pursuant to a Reimbursement  Agreement
      (if  entered  into),  in  each case,  direct  or  indirect,
      primary or secondary, fixed or contingent, now or hereafter
      arising therefrom or relating thereto.

           "Obligor" means any Person, other than Debtor,  liable
      (whether  directly or indirectly, primarily or secondarily)
      for  the  payment or performance of any of the  Obligations
      whether    as   maker,   co-maker,   endorser,   guarantor,
      accommodation party, general partner or otherwise.

           "Pledged  Securities" means all of the securities  and
      other  property  (whether or not  the  same  constitutes  a
      "security" under the Code) referred to in Section 1.02  and
      all  additional securities (as that term is defined in  the
      Code),   if   any,  constituting  Collateral   under   this
      Agreement.

           "Trustee  Claims" means, at any time, all  obligations
      of  Debtor, now or hereafter existing, to pay fees,  costs,
      expenses,  indemnities  or other  amounts  to  the  Trustee
      pursuant to the Indenture.

                           ARTICLE 3

                 REPRESENTATIONS AND WARRANTIES

      In  order  to  induce the Collateral Agent to  accept  this
Agreement, Debtor represents and warrants to Secured Party (which
representations  and  warranties will survive  the  creation  and
payment of the Obligations) that:

      Section   3.01    Ownership  of  Collateral;  Encumbrances.
Debtor is the owner of, and has good and marketable title to, the
Collateral  free and clear of any Lien except for the pledge  and
security interest granted to the Collateral Agent for the benefit
of  the  Secured Parties and Liens for Taxes not yet due or  that
are  subject  to  a  Good Faith Contest.  No financing  statement
covering  the  Collateral is on file in any public  office  other
than terminated financing statements and the financing statements
filed  pursuant  to  this  Agreement or in  connection  with  the
transactions  contemplated by the Indenture.  The  Collateral  is
not  subject to any law (except as may be required in  connection
with  any  disposition of the Collateral by  laws  affecting  the
offering   and  sale  of  securities  generally)  or  contractual
obligation  that would be violated by or that would prohibit  the
grant of the security interest in the Collateral granted pursuant
hereto  or  the  disposition  of the  Collateral  by  or  to  the
Collateral Agent upon the occurrence and continuance of an  Event
of Default.

      Section  3.02    Debtor.   Debtor  is  a  corporation  duly
organized  and validly existing under the laws of  the  State  of
Delaware.   Debtor has full power, authority and legal  right  to
enter into this Agreement and perform hereunder and to pledge and
deliver  all  of the Collateral pursuant to this Agreement.   The
pledge  of the Collateral and the granting of a security interest
in  the  Collateral has been duly authorized by Debtor  and  this
Agreement  has  been duly authorized, executed and  delivered  by
Debtor and constitutes the legal, valid and binding obligation of
Debtor  enforceable against Debtor in accordance with  its  terms
except as enforceability may be limited by applicable bankruptcy,
insolvency, moratorium or other similar laws affecting creditor's
rights  generally and except as enforceability may be limited  by
general principles of equity (whether considered in a suit at law
or in equity).

      Section  3.03    No  Required Consent.   No  authorization,
consent, approval or other action by, and no notice to or  filing
with,  any governmental authority or regulatory body is  required
that  has  not been obtained for (i) the due execution,  delivery
and  performance by Debtor of this Agreement, (ii) the  grant  by
Debtor  of  the  security  interest granted  by  this  Agreement,
(iii)  the  perfection  of such security  interest  or  (iv)  the
exercise by the Collateral Agent of its rights and remedies under
this  Agreement (except as may be required (x) in connection with
such  disposition  by  laws affecting the offering  and  sale  of
securities generally, (y) under federal and state laws, rules and
regulations and applicable interpretations thereof providing  for
the supervision or regulation of the banking and trust businesses
generally  and applicable to the Collateral Agent or any  Secured
Party and (z) with respect to the Collateral Agent or any Secured
Party as a result of any relationship which such Person may  have
with  Persons  not parties to, or any activity or  business  such
Person  may conduct other than pursuant to, any of the  Financing
Documents).

      The  execution, delivery and performance of this  Agreement
will  not  (i)  require any consent or approval of the  Board  of
Directors  or stockholders of Debtor that has not been  obtained;
(ii)   violate   the  provisions  of  Debtor's   Certificate   of
Incorporation or By-Laws; (iii) violate the provisions of any law
(including,  without  limitation, any usury law),  regulation  or
order  of any governmental authority applicable to Debtor or  any
of  its  subsidiaries; (iv) conflict with, result in a breach  or
constitute  a  default  under  any  agreement  relating  to   the
management  or  affairs of Debtor or any of its subsidiaries,  or
any  indenture or loan or credit agreement or any other  material
agreement, lease or instrument to which Debtor is a party  or  by
which  Debtor or any of its subsidiaries or any of their material
properties  may  be bound; or (v) result in or  create  any  Lien
(other than Permitted Liens) under, or require any consent under,
any  indenture or loan or credit agreement or any other  material
agreement,  instrument  or  award of any  governmental  authority
binding  upon Debtor or any of its subsidiaries or any  of  their
properties.

      Section  3.04   Pledged Securities.  The Pledged Securities
have been duly authorized and validly issued, and, as applicable,
are fully paid and non-assessable.

      Section 3.05   First Priority Security Interest. The  grant
of  the security interest in the Collateral and the pledge of the
Pledged Securities delivered to the Collateral Agent pursuant  to
this  Agreement concurrently with the execution and  delivery  of
this  Agreement and the filing of UCC-1 financing statements with
the Secretary of State of Texas and the Secretary of State of the
State  of  Delaware create a valid and perfected  first  priority
security  interest in the Collateral, enforceable against  Debtor
and  all  third parties and securing payment of the  Obligations,
assuming continuous possession of the Pledged Securities  by  the
Collateral  Agent,  subject to no Liens other  than  those  Liens
created by this Agreement.

      Section  3.06   No Filings By Third Parties.  No  financing
statement  or  other  public  notice or  recording  covering  the
Collateral  is  on  file  in any public office  (other  than  any
financing  statement or other public notice or  recording  naming
the  Collateral  Agent, as agent, as the secured party  therein),
and Debtor will not execute any such financing statement or other
public notice or recording so long as any of the Obligations  are
outstanding  (other than any financing statement or other  public
notice or recording naming the Collateral Agent, as agent, as the
secured party therein).

      Section 3.07   No Name Changes.  Debtor has not, during the
preceding  five  years,  entered into  any  contract,  agreement,
security instrument or other document using a name other than, or
been  known  by or otherwise used any name other than,  the  name
used by Debtor herein.

      Section   3.08     Location  of  Debtor.   Debtor's   chief
executive  office and Debtor's records concerning the  Collateral
are  located at the address or location set forth in the  opening
paragraph hereof.

      Section  3.09    No  Suits.  There is no  action,  suit  or
proceeding  at law or in equity or by or before any  governmental
authority, arbitral tribunal or other body now pending or, to the
best  knowledge  of  Debtor, threatened  against  Debtor  or  its
subsidiaries that question the validity or legality of  or  seeks
damages  in  connection with this Agreement or any action  to  be
taken  pursuant  to  this  Agreement  that  could  reasonably  be
expected to have a material adverse effect on Debtor.

      Section  3.10   Regulatory Status.  Debtor is  not  (i)  an
"investment  company" or a company "controlled" by an  "investment
company"  within  the meaning of the Investment  Company  Act  of
1940,  as  amended, or (ii) a "holding company" or a  "subsidiary
company"  of a "holding company" or an "affiliate" of a  "holding
company"  or  a  "subsidiary company" within the meaning  of  the
Public  Utility Holding Company Act of 1935, as amended ("PUHCA")
or (iii) a "registered holding company" or a "subsidiary company"
of  a  "registered  holding  company"  or  an  "affiliate"  of  a
"registered  holding  company" or a  "subsidiary  company"  of  a
"registered holding company" within the meaning of PUHCA.

      Section  3.11    Benefits.  Debtor  has  derived  and  will
continue  to  derive  direct  and  indirect  benefits  from   the
incurrence of its obligations under this Agreement.

      Section   3.12    Collateral.   All  statements  or   other
information  provided by Debtor to the Collateral  Agent  or  any
Secured Party describing or with respect to the Collateral is  or
(in  the case of subsequently furnished information) will be when
provided  correct  and  complete in all material  respects.   The
delivery  at  any  time  by  Debtor to the  Collateral  Agent  of
additional Collateral or of additional descriptions of Collateral
shall  constitute a representation and warranty by Debtor to  the
Collateral   Agent   hereunder  that  the   representations   and
warranties  of this Article 3 are correct insofar as  they  would
pertain to such Collateral or the descriptions thereof.

      Section 3.13   Delivery of Letters of Credit.  With respect
to  any  Collateral supported by letters of credit, each of  such
letters  of  credit  has been delivered to the  Collateral  Agent
(provided that all letters of credit referred to in Section  1.02
shall  be  subject  to  the  security interest  created  by  this
Agreement irrespective of whether or not such delivery shall have
been made).
                           ARTICLE 4

                    COVENANTS AND AGREEMENTS

      Debtor  will  at  all times comply with the  covenants  and
agreements contained in this Article 4, from the date hereof  and
for so long as any part of the Obligations are outstanding.

      Section  4.01   Change in Location of Debtor.  Debtor  will
give  the  Collateral  Agent 30 days'  prior  written  notice  of
(i)  the opening or closing of any place of Debtor's business  or
(ii)  any  change  in  the location of Debtor's  chief  executive
office or address.

      Section   4.02    Change  in  Debtor's  Name  or  Corporate
Structure.   Debtor  will  not  change  its  name,  identity   or
corporate  structure (including, without limitation, any  merger,
consolidation or sale of substantially all of its assets) without
notifying the Collateral Agent of such change in writing at least
30  days prior to the effective date of such change.  Without the
express written consent of the Collateral Agent, however,  Debtor
will  not  engage in any other business or transaction under  any
name other than Debtor's name hereunder.

      Section   4.03     Delivery  of  Letters  of   Credit   and
Instruments.  Debtor will deliver each letter of credit, if  any,
included  in  the Collateral to Collateral Agent,  in  each  case
forthwith upon receipt by or for the account of Debtor.

      Section   4.04     Sale,  Disposition  or  Encumbrance   of
Collateral.   Debtor  will not in any way  encumber  any  of  the
Collateral  (or  permit or suffer any of  the  Collateral  to  be
encumbered) or sell, pledge, assign, lend or otherwise dispose of
or  transfer any of the Collateral to or in favor of  any  Person
other  than  the Collateral Agent for the benefit of the  Secured
Parties.

      Section 4.05   Proceeds of Collateral.  Debtor will deliver
to  the  Collateral  Agent  promptly upon  receipt  all  proceeds
delivered  to  Debtor  from  the  sale  or  disposition  of   any
Collateral.   If  chattel  paper, documents  or  instruments  are
received  as proceeds, that are required to be delivered  to  the
Collateral  Agent,  they  will  be,  immediately  upon   receipt,
properly  endorsed  or assigned and delivered to  the  Collateral
Agent as Collateral.  This Section 4.05 shall not be construed to
permit  sales  or  dispositions of Collateral except  as  may  be
elsewhere expressly permitted by this Agreement.

      Section 4.06   Records and Information.  Debtor shall  keep
accurate  and  complete  records  of  the  Collateral  (including
proceeds,  payments,  distributions, income  and  profits).   The
Collateral Agent may at any time have access to, examine,  audit,
make  extracts  from  and  inspect  without  hindrance  or  delay
Debtor's records, files and the Collateral.  Debtor will promptly
provide written notice to the Collateral Agent of all information
that in any way relates to or affects the filing of any financing
statement or other public notices or recordings, or the  delivery
and  possession  of  items  of  Collateral  for  the  purpose  of
perfecting  a security interest in the Collateral.   Debtor  will
also  promptly  furnish such information as the Collateral  Agent
may  from  time  to  time reasonably request  regarding  (i)  the
business,  affairs or financial condition of Debtor or  (ii)  the
Collateral  or  the Collateral Agent's rights  or  remedies  with
respect thereto.

      Section 4.07   Reimbursement of Expenses.  Debtor will  pay
to  the Collateral Agent all reasonable advances, charges,  costs
and expenses (including, without limitation, all reasonable costs
and   expenses  of  holding,  preparing  for  sale  and  selling,
collecting or otherwise realizing upon the Collateral if an Event
of  Default  occurs  and  all reasonable attorneys'  fees,  legal
expenses  and  court costs) incurred by the Collateral  Agent  in
connection with the exercise of the Collateral Agent's rights and
remedies  hereunder  on  behalf of the Secured  Parties.   Debtor
agrees to indemnify and hold the Collateral Agent and the Secured
Parties  harmless from and against and covenants  to  defend  the
Collateral  Agent  and the Secured Parties against  any  and  all
losses,  damages,  claims,  costs,  penalties,  liabilities   and
expenses,   including,  without  limitation,  court   costs   and
reasonable attorneys' fees, incurred because of, incident to,  or
with  respect  to  this  Agreement or the Collateral  (including,
without  limitation,   any  exercise of  rights  or  remedies  in
connection  therewith).  All amounts for which Debtor  is  liable
pursuant to this Section 4.07 shall be due and payable by  Debtor
to  the  Collateral Agent upon demand.  If Debtor fails  to  make
such  payment  upon demand (or if demand is not made  due  to  an
injunction  or stay arising from bankruptcy or other proceedings)
and  the  Collateral Agent or any Secured Party pays such amount,
the  same  shall  be due and payable by Debtor to the  Collateral
Agent,  plus  interest thereon from the date  of  the  Collateral
Agent's  or  Secured  Party's demand (or from  the  date  of  the
Collateral  Agent's  payment or such Secured Party's  payment  if
demand is not made due to such proceedings) at the Highest Lawful
Rate.

      Section 4.08   Further Assurances.  Upon the request of the
Collateral Agent, Debtor shall (at Debtor's expense) execute  and
deliver   all   such   assignments,  certificates,   instruments,
securities,  financing  statements,  notifications  to  financial
intermediaries, clearing corporations, issuers of  securities  or
other   third  parties  or  other  documents  and  give   further
assurances  and  do all other acts and things as  the  Collateral
Agent  may  reasonably request to perfect the Collateral  Agent's
interest  in  the Collateral or to protect, enforce or  otherwise
effect the Collateral Agent's rights and remedies hereunder.

      Section  4.09   Note Powers.  Debtor shall furnish  to  the
Collateral  Agent  such  endorsements,  note  powers  and   other
instruments as may be required by the Collateral Agent to  assure
the  transferability  of the Notes and the other  Collateral,  if
applicable,  when  and  as  often as  may  be  requested  by  the
Collateral Agent.

                           ARTICLE 5

         RIGHTS, DUTIES AND POWERS OF COLLATERAL AGENT

      The  following rights, duties and powers of the  Collateral
Agent  are applicable irrespective of whether an Event of Default
occurs and is continuing:

      Section  5.01    Discharge  Encumbrances.   The  Collateral
Agent   may, at its option, discharge any taxes, liens,  security
interests  or other encumbrances at any time levied or placed  on
the  Collateral.  Debtor agrees to reimburse the Collateral Agent
upon  demand for any payment so made, plus interest thereon  from
the  date of the Collateral Agent's demand at the Highest  Lawful
Rate.

      Section  5.02    Transfer  of Collateral.   The  Collateral
Agent  may transfer any or all of the Obligations, and  upon  any
such  transfer the Collateral Agent may transfer its interest  in
any  or  all  of  the  Collateral and shall be  fully  discharged
thereafter  from all liability therefor.  Any transferee  of  the
Collateral  shall be vested with all rights, powers and  remedies
of the Collateral Agent hereunder.

      Section  5.03   Cumulative and Other Rights.   The  rights,
powers  and  remedies of the Collateral Agent  hereunder  are  in
addition  to all rights, powers and remedies given by law  or  in
equity.  The exercise by the Collateral Agent of any one or  more
of  the rights, powers and remedies herein shall not be construed
as  a waiver of any other rights, powers and remedies, including,
without limitation, any other rights of set-off.  If any  of  the
Obligations  are given in renewal, extension for  any  period  or
rearrangement, or applied toward the payment of debt  secured  by
any   lien,  the  Collateral  Agent  shall  be,  and  is  hereby,
subrogated  to  all  the  rights,  titles,  interests  and  liens
securing the debt so renewed, extended, rearranged or paid.   The
Collateral  Agent shall also be entitled to all  of  the  rights,
remedies  and  protections  set forth in  the  Collateral  Agency
Agreement, as if expressly set forth herein.

      Section 5.04   Disclaimer of Certain Duties.

      (a)  The powers conferred upon the Collateral Agent by this
Agreement are to protect its interest in the Collateral and shall
not  impose  any  duty upon the Collateral Agent or  any  Secured
Party to exercise any such powers.  Debtor hereby agrees that the
Collateral  Agent  shall  not  be  liable  for,  nor  shall   the
indebtedness evidenced by the Obligations be diminished  by,  the
Collateral  Agent's delay or failure to collect upon,  foreclose,
sell,  take  possession  of or otherwise  obtain  value  for  the
Collateral.

      (b)     The  Collateral  Agent  shall  be  under  no   duty
whatsoever  to make or give any presentment, notice of  dishonor,
protest,  demand  for  performance,  notice  of  non-performance,
notice of intent to accelerate, notice of acceleration, or  other
notice  or  demand  in  connection with  any  Collateral  or  the
Obligations,  or  to  take any steps necessary  to  preserve  any
rights  against any Obligor or other Person.  Debtor  waives  any
right  of  marshalling in respect of any and all Collateral,  and
waives  any right to require the Collateral Agent or any  Secured
Party to proceed against any Obligor or other Person, exhaust any
Collateral or enforce any other remedy which the Collateral Agent
or  any  Secured Party now has or may hereafter have against  any
Obligor or other Person.

      Section 5.05   Modification of Obligations; Other Security.
Debtor  waives  (i)  any and all notice of acceptance,  creation,
modification, rearrangement, renewal or extension for any  period
of  any instrument executed by any Obligor in connection with the
Obligations  and  (ii) any defense of any Obligor  by  reason  of
disability, lack of authorization, cessation of the liability  of
any  Obligor  or  for  any other reason.  Debtor  authorizes  the
Collateral  Agent,  without  notice or  demand  and  without  any
reservation  of  rights  against  Debtor  and  without  affecting
Debtor's liability hereunder or on the Obligations, from time  to
time  to  (x)  take  and  hold other  property,  other  than  the
Collateral,  as  security  for  the  Obligations,  and  exchange,
enforce,  waive  and  release  any  or  all  of  the  Collateral,
(y)  apply  the  Collateral  in  the  manner  permitted  by  this
Agreement,  the Collateral Agency Agreement or the Indenture  and
(z)  renew,  extend for any period, accelerate, amend or  modify,
supplement,  enforce, compromise, settle, waive  or  release  the
obligations of any Obligor or any instrument or agreement of such
other  Person  with respect to any or all of the  Obligations  or
Collateral.

      Section  5.06    Waiver of Notice; Demand and  Presentment.
Debtor  hereby  waives any demand, notice of default,  notice  of
acceleration  of  the  maturity of  the  Obligations,  notice  of
intention   to   accelerate  the  maturity  of  the  Obligations,
presentment,  protest and notice of dishonor  as  to  any  action
taken  by the Collateral Agent or any Secured Party in connection
with this Agreement, or any instrument or document.

      Section  5.07   Custody and Preservation of the Collateral.
The Collateral Agent shall be deemed to have exercised reasonable
care  in  the custody and preservation of the Collateral  in  its
possession  if the Collateral is accorded treatment substantially
equal  to that which comparable secured parties accord comparable
collateral, it being understood and agreed, however, that neither
the   Collateral   Agent  nor  any  Secured  Party   shall   have
responsibility for (i) ascertaining or taking action with respect
to  calls, conversions, exchanges, maturities, tenders  or  other
matters relative to any Collateral, whether or not the Collateral
Agent  has  or  is deemed to have knowledge of such  matters,  or
(ii)  taking  any  necessary  steps to  preserve  rights  against
Persons or entities with respect to any Collateral.

                           ARTICLE 6

                       EVENTS OF DEFAULT

      Section  6.01   Events.  It shall constitute  an  Event  of
Default under this Agreement if an Event of Default occurs and is
continuing under the Indenture.

      Section  6.02   Remedies.  Upon the occurrence  and  during
the continuance of any Event of Default, the Collateral Agent may
take  any or all of the following actions without notice  (except
where expressly required below or in the Indenture) or demand  to
Debtor:

           (a)   Declare all or part of the indebtedness pursuant
      to  the Obligations immediately due and payable and enforce
      payment of the same by Debtor or any Obligor.

           (b)   Sell,  in one or more sales and in one  or  more
      parcels,  or  otherwise  dispose  of  any  or  all  of  the
      Collateral  in  any commercially reasonable manner  as  the
      Collateral  Agent   may  elect,  in  a  public  or  private
      transaction, at any location as deemed reasonable  by   the
      Collateral  Agent either for cash or credit or  for  future
      delivery  at  such price as the Collateral Agent  may  deem
      fair, and (unless prohibited by the Code, as adopted in any
      applicable  jurisdiction) the Collateral Agent  or  Secured
      Party may be the purchaser of any or all Collateral so sold
      and   may  apply  upon  the  purchase  price  therefor  any
      Obligations  secured hereby.  Any such sale or transfer  by
      the  Collateral  Agent either to itself  or  to  any  other
      Person shall be absolutely free from any claim of right  by
      Debtor,  including any equity or right of redemption,  stay
      or appraisal which Debtor has or may have under any rule of
      law,  regulation  or  statute  now  existing  or  hereafter
      adopted.   Upon any such sale or transfer,  the  Collateral
      Agent  shall have the right to deliver, assign and transfer
      to  the  purchaser or transferee thereof the Collateral  so
      sold  or  transferred.  If the Collateral  Agent  deems  it
      advisable  to  do  so,  it  may  restrict  the  bidders  or
      purchasers  of  any  such sale or transfer  to  Persons  or
      entities  who  will  represent  and  agree  that  they  are
      purchasing  the  Collateral for their own account  and  not
      with  the view to the distribution or resale of any of  the
      Collateral.    The Collateral Agent may, at its discretion,
      provide  for a public sale, and any such public sale  shall
      be  held  at  such  time or times within ordinary  business
      hours  and at such place or places as the Collateral  Agent
      may  fix in the notice of such sale.  The Collateral  Agent
      shall  not  be obligated to make any sale pursuant  to  any
      such  notice.  The Collateral Agent may, without notice  or
      publication,  adjourn  any  public  or  private   sale   by
      announcement at any time and place fixed for such sale, and
      such  sale  may be made at any time or place to  which  the
      same  may  be  so  adjourned.   If  any  sale  or  transfer
      hereunder  is not completed or is defective in the  opinion
      of  the  Collateral Agent, such sale or transfer shall  not
      exhaust  the rights of the Collateral Agent hereunder,  and
      the  Collateral Agent shall have the right to cause one  or
      more  subsequent  sales or transfers to be made  hereunder.
      If  only part of the Collateral is sold or transferred such
      that  the  Obligations remain outstanding (in whole  or  in
      part), the Collateral Agent's rights and remedies hereunder
      shall  not  be  exhausted,  waived  or  modified,  and  the
      Collateral Agent is specifically empowered to make  one  or
      more successive sales or transfers until all the Collateral
      shall  be  sold or transferred and all the Obligations  are
      paid.  If that the Collateral Agent elects not to sell  the
      Collateral,   the Collateral Agent retains  its  rights  to
      dispose  of or utilize the Collateral or any part or  parts
      thereof in any manner authorized or permitted by law or  in
      equity,  and  to  apply the proceeds of  the  same  towards
      payment  of  the  Obligations.  Each and  every  method  of
      disposition of the Collateral described in this  subsection
      or  in  subsection  (d) shall constitute disposition  in  a
      commercially reasonable manner.

           (c)   Take  possession  of all books  and  records  of
      Debtor pertaining to the Collateral.  The Collateral  Agent
      shall have the authority to enter upon any real property or
      improvements thereon in order to obtain any such  books  or
      records, or any Collateral located thereon, and remove  the
      same therefrom without liability.

           (d)    Apply  proceeds  of  the  disposition  of   the
      Collateral  to  the  Obligations  in  accordance  with  the
      Collateral Agency Agreement and as permitted by the Code or
      otherwise  permitted by law or in equity.  Such application
      may  include, without limitation, the reasonable attorneys'
      fees  and  legal expenses incurred by the Collateral  Agent
      and the Secured Parties.

           (e)  Appoint any Person as agent to perform any act or
      acts  necessary or incident to any sale or transfer by  the
      Collateral Agent of the Collateral.

           (f)   Receive,  change the address for delivery,  open
      and  dispose  of mail addressed to Debtor, and to  execute,
      assign and endorse negotiable and other instruments for the
      payment of money, documents of title or other evidences  of
      payment, shipment or storage for any form of Collateral  on
      behalf of and in the name of Debtor.

           (g)   Exercise all other rights and remedies permitted
      by law or in equity.

      Section 6.03   Attorney-in-Fact.  Debtor hereby irrevocably
appoints the Collateral Agent as Debtor's attorney-in-fact,  with
full  authority in the place and stead of Debtor and in the  name
of  Debtor  or  otherwise, from time to time  in  the  Collateral
Agent's discretion upon the occurrence and during the continuance
of  an  Event  of Default, but at Debtor's cost and  expense  and
without  notice to Debtor, to take any action and to execute  any
assignment,   certificate,  financing  statement,  stock   power,
notification,  document or instrument that the  Collateral  Agent
may  deem  necessary or advisable to accomplish the  purposes  of
this   Agreement,  including,  without  limitation,  to  receive,
endorse  and  collect  all instruments  made  payable  to  Debtor
representing any dividend, interest payment or other distribution
in respect of the Collateral or any part thereof and to give full
discharge for the same.

      Section  6.04   Liability for Deficiency.  If any  sale  or
other  disposition of Collateral by  the Collateral Agent or  any
other  action  of  the  Collateral Agent  or  any  Secured  Party
hereunder  results in reduction of the Obligations,  such  action
will  not  release  Debtor from its liability to  the  Collateral
Agent  and  the  Secured  Parties  for  any  unpaid  Obligations,
including costs, charges and expenses incurred in the liquidation
of Collateral, together with interest thereon, and the same shall
be  immediately due and payable to the Collateral  Agent  at  the
Collateral  Agent's  address set forth in the  opening  paragraph
hereof.

      Section   6.05    Reasonable  Notice.   If  any  applicable
provision of any law requires the Collateral Agent or any Secured
Party  to  give  reasonable notice of any sale or disposition  or
other  action, Debtor hereby agrees that five days' prior written
notice  shall constitute reasonable notice thereof.  Such notice,
in  the case of public sale, shall state the time and place fixed
for  such  sale and, in the case of private sale, the time  after
which such sale is to be made.

      Section  6.06    Non-judicial Enforcement.  The  Collateral
Agent  may  enforce its rights hereunder without  prior  judicial
process or judicial hearing, and to the extent permitted  by  law
Debtor  expressly  waives any and all legal  rights  which  might
otherwise  require the Collateral Agent to enforce its rights  by
judicial process.

                           ARTICLE 7

                    MISCELLANEOUS PROVISIONS

      Section  7.01   Notices.  Any notice required or  permitted
to  be given under or in connection with this Agreement shall  be
given  in  accordance with the notice provisions of the Indenture
with  respect  to  Debtor  and  in  accordance  with  the  notice
provisions of the Collateral Agency Agreement with respect to the
Collateral Agent.

      Section  7.02    Amendments  and Waivers.   The  Collateral
Agent's  acceptance  of  partial or delinquent  payments  or  any
forbearance,  failure  or  delay  by  the  Collateral  Agent   in
exercising  any  right, power or remedy hereunder  shall  not  be
deemed a waiver of any obligation of Debtor or any Obligor, or of
any  right,  power  or  remedy of the Collateral  Agent;  and  no
partial exercise of any right, power or remedy shall preclude any
other  or  further  exercise thereof.  The Collateral  Agent  may
remedy  any Event of Default hereunder or in connection with  the
Obligations  without  waiving the Event of Default  so  remedied.
Debtor  hereby agrees that if the Collateral Agent  agrees  to  a
waiver  of any provision hereunder, or an exchange of or  release
of  the Collateral, or the addition or release of any Obligor  or
other  Person, any such action shall not constitute a  waiver  of
any  of  the  Collateral  Agent's other  rights  or  of  Debtor's
obligations hereunder.  This Agreement may be amended only by  an
instrument  in  writing  executed  jointly  by  Debtor  and   the
Collateral  Agent  and  may  be supplemented  only  by  documents
delivered or to be delivered in accordance with the express terms
hereof.

      Section 7.03   Copy as Financing Statement.  A photocopy or
other  reproduction of this Agreement may be delivered by  Debtor
or  the  Collateral Agent to any financial intermediary or  other
third party for the purpose of transferring or perfecting any  or
all  of  the  Pledged Securities to the Collateral Agent  or  its
designee  or  assignee and a photocopy or other  reproduction  of
this Agreement or any financing statement covering the Collateral
is sufficient as a financing statement, and the same may be filed
with  the  appropriate  filing  authority  for  the  purpose   of
perfecting  the  Collateral  Agent's  security  interest  in  the
Collateral.

      Section  7.04    Possession of Collateral.  The  Collateral
Agent  shall  be deemed to have possession of any  Collateral  in
transit to it or set apart for it (or, in either case, any of its
agents, affiliates or correspondents).

      Section  7.05   Redelivery of Collateral.  If any  sale  or
transfer  of Collateral by the Collateral Agent results  in  full
satisfaction of the Obligations, and after such sale or  transfer
and discharge there remains a surplus of proceeds, the Collateral
Agent  will  deliver  to  Debtor  such  excess  proceeds   in   a
commercially reasonable time; provided, however, that neither the
Collateral  Agent nor any Secured Party shall have any  liability
for any interest, cost or expense in connection with any delay in
delivering such proceeds to Debtor.

      Section 7.06   Governing Law; Jurisdiction.  This Agreement
and  the  security interest granted hereby shall be construed  in
accordance with and governed by the laws of the State of New York
(except  to  the  extent that the laws of any other  jurisdiction
govern  the  perfection  and priority of the  security  interests
granted hereby).

      Section 7.07   Continuing Security Agreement.

      (a)   Except  as  may be expressly applicable  pursuant  to
Section 9-505 of the Code, no action taken or omission to act  by
the Collateral Agent or the Secured Parties hereunder, including,
without  limitation, any other action taken or inaction  pursuant
to Section 6.02, shall be deemed to constitute a retention of the
Collateral in satisfaction of the Obligations or otherwise to  be
in  full  satisfaction of the Obligations,  and  the  Obligations
shall remain in full force and effect, until the Collateral Agent
and  the  Secured Parties shall have applied payments (including,
without  limitation,  collections from  Collateral)  towards  the
Obligations  in the full amount then outstanding  or  until  such
subsequent  time  as is hereinafter provided  in  subsection  (b)
below.

      (b)  To the extent that any payments on the Obligations  or
proceeds of the Collateral are subsequently invalidated, declared
to  be  fraudulent or preferential, set aside or required  to  be
repaid  to  a  trustee, debtor in possession, receiver  or  other
Person  under any bankruptcy law, common law or equitable  cause,
then to such extent the Obligations so satisfied shall be revived
and continue as if such payment or proceeds had not been received
by   the  Collateral  Agent  or  the  Secured  Parties,  and  the
Collateral  Agent's and the Secured Parties' security  interests,
rights,  powers  and remedies hereunder shall  continue  in  full
force  and  effect.   In  such event,  this  Agreement  shall  be
automatically  reinstated  if  it  shall  theretofore  have  been
terminated pursuant to Section 7.08.

      Section  7.08    Termination.   The  grant  of  a  security
interest  hereunder  and all of the Collateral  Agent's  and  the
Secured  Parties'  rights,  powers  and  remedies  in  connection
therewith  shall  remain  in  full force  and  effect  until  the
Collateral   Agent  has  (i)  retransferred  and  delivered   all
Collateral   in  its  possession  to  Debtor,  (ii)  executed   a
registration  of release with respect to all Pledged  Securities,
if  any,  as  to  which the Collateral Agent  held  a  registered
pledge;  and  (iii)  executed a written  release  or  termination
statement  and reassigned to Debtor without recourse or  warranty
any  remaining Collateral and all rights conveyed  hereby.   Upon
the  complete  payment of the Obligations and the  compliance  by
Debtor  with all covenants and agreements hereof, the  Collateral
Agent,  at  the written request and expense of Debtor,  and  upon
receipt  of an Officer's Certificate of Debtor stating  that  all
conditions  precedent  have  been complied  with,  will  release,
reassign  and transfer the Collateral to Debtor and declare  this
Agreement  to  be of no further force or effect.  Notwithstanding
the  foregoing, the reimbursement and indemnification  provisions
of  Section  4.07 and the provisions of subsection 7.07(b)  shall
survive the termination of this Agreement.

      Section 7.09   Counterparts, Effectiveness.  This Agreement
may be executed in two or more counterparts, and it shall not  be
necessary  that the signatures of all parties hereto be contained
on  any  one counterpart hereof.  Each counterpart is  deemed  an
original, but all such counterparts taken together constitute one
and the same instrument.

DEBTOR:                       PANDA FUNDING CORPORATION


                              By:________________________________
                              Name:  Robert W. Carter
                              Title: Chairman of the Board, President
                                     and Chief Executive Officer

SECURED PARTY:                BANKERS  TRUST   COMPANY,
                                as Collateral Agent


                              By:________________________________
                              Name:  Marie C. Rasch
                              Title: Vice President




EXHIBIT 10.06


                       SECURITY AGREEMENT


                            Between

               PANDA CAYMAN INTERFUNDING COMPANY,
                           as Debtor

                              and

        PANDA INTERFUNDING CORPORATION, as Secured Party



                   Dated as of July 31, 1996

                       SECURITY AGREEMENT

      THIS  SECURITY AGREEMENT (this "Agreement") is made  as  of
July  31,  1996, by Panda Cayman Interfunding Company,  a  Cayman
Islands  exempted  company with a principal address  in  care  of
Maples  and  Calder,  Ugland House, South  Church  Street,  Grand
Cayman, Cayman Islands, British West Indies ("Debtor"); for Panda
Interfunding  Corporation, with offices  at  4100  Spring  Valley
Road,  Suite  1001, Dallas, Texas 75244 (as hereinafter  defined)
and  for  the Letter of Credit Provider (as hereinafter defined),
if any, (collectively, the "Secured Party").

                            RECITALS

      A.    On  even date herewith, the Secured Party  and  Panda
Funding Corporation, a Delaware corporation  (hereinafter  called
"Panda  Funding"), and Bankers Trust Company, a New York  banking
corporation,  as Trustee (hereinafter called the  "Trustee")  are
executing a Trust Indenture (such agreement, as may from time  to
time  be  amended,  supplemented  or  otherwise  modified,  being
hereinafter  called the "Indenture") providing,  subject  to  the
terms  and conditions stated therein, for the issuance  by  Panda
Funding  from time to time of certain Pooled Project  Bonds  (the
"Bonds"),  including without limitation, $105,525,000 in  initial
aggregate  principal  amount  of 11 5/8%  Pooled  Project  Bonds,
Series A due 2012 (the "Series A Bonds").

      B.    Panda  Funding will loan the entire proceeds  of  the
issuance  of the Series A Bonds to the Secured Party   (the  "PIC
Loan"),  which Loan will be made under a Loan Agreement dated  as
of even date with this Agreement by and between Panda Funding and
Secured  Party  (the  "PIC Loan Agreement") and  evidenced  by  a
promissory  note (the "Initial PIC Note") of Secured Party  dated
July 31, 1996, and payable to Panda Funding.

      C.    Panda Funding may from time to time loan the proceeds
of subsequent series of Bonds (the "Additional PIC Loans") to the
Secured Party, which Additional Loans will be made under the  PIC
Loan Agreement and evidenced by promissory notes of Secured Party
payable to Panda Funding (the "Additional PIC Notes").

      D.    The Secured Party and Debtor have entered into a Loan
Agreement   dated  as  of  July  31,  1996  (the   "Cayman   Loan
Agreement"), pursuant to which the Secured Party may from time to
time make loans to Debtor.

      E.    The  Secured Party, as a precondition to  making  any
loans  under  the  Cayman  Loan Agreement  requires  that  Debtor
execute and deliver this Agreement.

      G.   To induce the purchase from time to time of the Bonds,
which   Debtor acknowledges is of substantial benefit to  it  (as
the  ultimate recipient of the proceeds of the Bonds in the  form
of the Loans pursuant to the Cayman Loan Agreement) and to secure
Debtor's  obligations  to Secured Party  under  the  Cayman  Loan
Agreement,  Debtor  desires to enter  into  this  Agreement  with
Secured Party.

      H.    It  is  a  condition precedent to  the  issuance  and
purchase of the Series A Bonds that Debtor shall have pledged the
Collateral as defined in this Agreement to the Secured Party.

      I.    Therefore,  in  order to comply with  the  terms  and
conditions  of the Cayman Loan Agreement and for other  good  and
valuable consideration, the receipt and sufficiency of which  are
hereby acknowledged, Debtor hereby agrees with the Secured  Party
as follows:


                           ARTICLE 1

                       SECURITY INTEREST

      Section  1.01   Grant of Security Interest.  Debtor  hereby
pledges,  assigns  and  grants to the Secured  Party  a  security
interest  in  and  right of set-off against all of  the  Debtor's
right,  title  and  interest  in  the  assets  referred   to   in
Section 1.02 (the "Collateral") to secure the prompt payment  and
performance of the "Obligations" (as defined in Section 2.02) and
the performance by Debtor of this Agreement.

      Section 1.02   Collateral.  The Collateral consists of  the
following types or items of property:

           (a)   All  of  Debtor's rights and  interests  in  the
      following  International  Accounts  and  Funds  established
      under the Indenture: the International Project Account; the
      International Distribution Suspense Fund; the International
      Mandatory   Redemption  Account;  and   the   International
      Extraordinary Distribution Account (all as defined  in  the
      Indenture);

           (b)  (i) All deposit accounts, passbooks, certificates
      of deposit, commercial paper and other instruments relating
      to the Accounts and Funds referred to in this Section 1.02;
      (ii)  all  sums now or at any time hereafter on deposit  in
      such  Accounts  or  Funds or evidenced by  such  passbooks,
      certificates of deposit or other instruments; (iii) any and
      all  renewals, rearrangements or reissues thereof,  whether
      in  respect  of  the value thereof, interest paid  thereon,
      dividends declared thereon or otherwise together  with  all
      shares,  deposits  and interests of every  kind  of  Debtor
      therein  and all investments made therefrom; and  (iv)  all
      interest,  dividends, income and profits from  any  of  the
      property referred to in Section 1.02(a) and other sums  due
      or to become due on account of any of the property referred
      to in  Section 1.02(a);

           (c)  All of Debtor's rights and interest in and to (i)
      all  distributions and other amounts received  by  any  PIC
      International Entity or any other Person on behalf  of  any
      PIC  International Entity from, or in connection with,  the
      Non-U.S. Projects that may be legally distributed  or  paid
      to  any  PIC International Entity without contravention  of
      any  Project  Agreement, including (A)  all  distributions,
      either  directly or indirectly, from International  Project
      Entities  to  any  PIC International  Entity  and  (B)  all
      amounts  received by any PIC International Entity  or   any
      other  Person on behalf of any PIC International Entity  in
      respect  of such PIC International Entity's investments  in
      or  loans  to International Project Entities, in each  case
      other   than  Extraordinary  Financial  Distributions   and
      distributions  received  by  or  on  behalf  of   any   PIC
      International Entity that are required to be  deposited  in
      the International Mandatory Redemption Account pursuant  to
      Section  4.8(a) and (ii) all interest earned on the amounts
      on  deposit  in the International Accounts and  Funds,  but
      only to the extent such interest has been received.

           (d)   All of the Debtor's general intangibles relating
      to  the  Debtor's personal property described  in  Sections
      1.02(c)  and (d) above, including, without limitation,  any
      of  the  foregoing which may be more specifically indicated
      in the remainder of this Section 1.02.

           (e)  (i) Any related or additional property from  time
      to  time delivered to or deposited by or for the account of
      Debtor; (ii) all property used or usable in connection with
      any  property referred to in this Section 1.02;  (iii)  all
      proceeds, replacements, additions to and substitutions  for
      any  of  the property referred to in this Section 1.02  and
      claims  against  third  parties; and  (iv)  all  books  and
      records related to any of the property referred to in  this
      Section 1.02.

           (f)  All  general intangibles related to any  property
      referred  to  in  this  Section  1.02,  including,  without
      limitation,  all (i) letters of credit, bonds,  guaranties,
      purchase or sales agreements and other contractual  rights,
      rights  to  performance, and claims  for  damages,  refunds
      (including  tax refunds) or other monies due or  to  become
      due;   (ii)   orders,  franchises,  permits,  certificates,
      licenses,  consents, exemptions, variances,  authorizations
      or  other  approvals by any governmental agency  or  court;
      (iii)   business  records,  computer  tapes  and   computer
      software; (iv) goodwill; and (v) other intangible  personal
      property,  whether similar or dissimilar  to  the  property
      referred to in this Section 1.02.

It  is expressly contemplated that additional securities or other
property may from time to time be pledged, assigned or granted to
Secured Party as additional security for the Obligations, and the
term "Collateral" as used herein shall be deemed for all purposes
hereof  to  include all such additional securities and  property,
together  with  all other property of the types  described  above
related thereto.

      Section  1.03    Transfer  of Collateral.   All  passbooks,
certificates   of   deposit  and  instruments   representing   or
evidencing  the  Collateral shall be  delivered  to  the  Secured
Party.

      Section  1.04    Institutions  Holding  Deposits.   If  the
Collateral   consists   of  any  deposit   accounts,   passbooks,
certificates  of deposit or other instruments issued  by  one  or
more   depository  institutions  other  than  the  Secured  Party
("Institutions"), then the remaining provisions contained in this
Section  1.04 shall apply.  Debtor hereby irrevocably  authorizes
and  directs each Institution to hold such Collateral  as  bailee
and  custodian for the benefit of the Secured Party, to  indicate
on  such  Institution's records this assignment of the Collateral
in  favor  of the Secured Party, with information concerning  the
amount  on  deposit in the accounts, passbooks,  certificates  of
deposit  and  other  instruments  constituting  such  Collateral,
(without notice to or further consent from Debtor) to deliver  to
the  Secured Party any or all funds representing such Collateral.
The Institutions shall have no duty to make any inquiry as to the
status  of  or  the  amount owing in respect of the  Obligations.
Debtor  hereby agrees to indemnify each Institution and  hold  it
harmless from all expenses and losses it incurs or suffers  as  a
result  of any delivery to the Secured Party of funds in  respect
of  such  Collateral.  The Secured Party is authorized to  notify
the   Institutions  of  the  Secured  Party's  interest  in  such
Collateral under this Agreement.

                           ARTICLE 2

                          DEFINITIONS

      Section  2.01    Terms  Defined Above.   As  used  in  this
Agreement,  the  terms  defined above  shall  have  the  meanings
respectively assigned to them.  Other capitalized terms that  are
defined  in  the Cayman Loan Agreement but that are  not  defined
herein shall have the same meanings as defined in the Cayman Loan
Agreement.

      Section  2.02    Certain  Definitions.   As  used  in  this
Agreement, the following terms shall have the following meanings,
unless the context otherwise requires:

           "Agreement" means this Security Agreement, as the same
      may from time to time be amended or supplemented.

           "Code"  means the Uniform Commercial Code as presently
      in  effect  in  the  State of New York.   Unless  otherwise
      indicated  by  the context herein, all uncapitalized  terms
      which  are  defined in the Code shall have their respective
      meanings as used in Articles 8 and 9 of the Code.

           "Event  of Default" means any event specified  in  the
      Cayman Loan Agreement.

           "Highest  Lawful  Rate" means the lesser  of  15%  per
      annum  and the maximum rate of nonusurious interest allowed
      from time to time by applicable law.

           "Obligations" means all indebtedness, liabilities  and
      other obligations of Debtor (including, but not limited to,
      all  such  obligations  in respect of principal,  premiums,
      interest,  fees,  penalties, indemnities, costs  and  other
      expenses,  whether due after acceleration or otherwise)  to
      the  Secured  Party  (of whatsoever  nature  and  howsoever
      evidenced) under and pursuant to the Cayman Loan Agreement,
      the  Notes  and  this Agreement, in each  case,  direct  or
      indirect, primary or secondary, fixed or contingent, now or
      hereafter arising therefrom or relating thereto.

           "Obligor" means any Person, other than Debtor,  liable
      (whether  directly or indirectly, primarily or secondarily)
      for  the  payment or performance of any of the  Obligations
      whether    as   maker,   co-maker,   endorser,   guarantor,
      accommodation party, general partner or otherwise.

                           ARTICLE 3

                 REPRESENTATIONS AND WARRANTIES

      Debtor  represents and warrants to the Secured Party (which
representations  and  warranties will survive  the  creation  and
payment of the Obligations) that:

      Section   3.01    Ownership  of  Collateral;  Encumbrances.
Debtor is the owner of, and has good and marketable title to, the
Collateral  free and clear of any Lien except for the pledge  and
security  interest  granted to the Secured Party  and  Liens  for
Taxes  not  yet due or that are subject to a Good Faith  Contest.
No  financing statement covering the Collateral is on file in any
public office other than terminated financing statements and  the
financing  statements  filed pursuant to  this  Agreement  or  in
connection with the transactions contemplated by the Cayman  Loan
Agreement.   The Collateral is not subject to any law (except  as
may  be  required  in  connection with  any  disposition  of  the
Collateral  by laws affecting the offering and sale of securities
generally) or contractual obligation that would be violated by or
that  would  prohibit the grant of the security interest  in  the
Collateral  granted  pursuant hereto or the  disposition  of  the
Collateral  by  or to the Secured Party upon the  occurrence  and
continuance of an Event of Default.

      Section 3.02   Debtor.  Debtor is an exempted company  duly
organized  and  validly existing under the  laws  of  the  Cayman
Islands.   Debtor has full power, authority and  legal  right  to
enter into this Agreement and perform hereunder and to pledge and
deliver  all  of the Collateral pursuant to this Agreement.   The
pledge  of the Collateral and the granting of a security interest
in  the  Collateral has been duly authorized by Debtor  and  this
Agreement  has  been duly authorized, executed and  delivered  by
Debtor and constitutes the legal, valid and binding obligation of
Debtor  enforceable against Debtor in accordance with  its  terms
except as enforceability may be limited by applicable bankruptcy,
insolvency, moratorium or other similar laws affecting creditor's
rights  generally and except as enforceability may be limited  by
general principles of equity (whether considered in a suit at law
or in equity).

      Section  3.03    No  Required Consent.   No  authorization,
consent, approval or other action by, and no notice to or  filing
with,  any governmental authority or regulatory body is  required
that  has  not been obtained for (i) the due execution,  delivery
and  performance by Debtor of this Agreement, (ii) the  grant  by
Debtor  of  the  security  interest granted  by  this  Agreement,
(iii)  the  perfection  of such security  interest  or  (iv)  the
exercise  by  the Secured Party of its rights and remedies  under
this Agreement

      The  execution, delivery and performance of this  Agreement
will  not  (i)  require any consent or approval of the  Board  of
Directors  or stockholders of Debtor that has not been  obtained;
(ii) violate the provisions of Debtor's Memorandum of Association
or  Articles of Association; (iii) violate the provisions of  any
law (including, without limitation, any usury law), regulation or
order  of any governmental authority applicable to Debtor or  any
of  its  subsidiaries; (iv) conflict with, result in a breach  or
constitute  a  default  under  any  agreement  relating  to   the
management  or  affairs of Debtor or any of its subsidiaries,  or
any  indenture or loan or credit agreement or any other  material
agreement, lease or instrument to which Debtor is a party  or  by
which  Debtor or any of its subsidiaries or any of their material
properties  may  be bound; or (v) result in or  create  any  Lien
(other  than Excepted Liens) under, or require any consent under,
any  indenture or loan or credit agreement or any other  material
agreement,  instrument  or  award of any  governmental  authority
binding  upon Debtor or any of its subsidiaries or any  of  their
properties.

      Section  3.04    Genuineness  of Collateral;  Descriptions.
Each   deposit   account,  passbook,  certificate   of   deposit,
commercial  paper  or  other instrument  constituting  Collateral
hereunder is genuine in all respects and what it purports to  be,
and  any  representation made by Debtor  to  the   Secured  Party
concerning  the principal balance of and interest,  dividends  or
other   income  accrued  or  payable  on  the  deposit  accounts,
passbooks,  certificates of deposit, commercial  paper  or  other
instruments representing the Collateral are true and correct.

      Section 3.05   First Priority Security Interest.  The grant
of  the  security  interest in the Collateral  pursuant  to  this
Agreement creates a valid and enforceable first priority security
interest  in the Collateral, enforceable against Debtor  and  all
third parties and securing payment of the Obligations subject  to
no Liens other than the Liens created by this Agreement.

      Section 3.06   No Name Changes.  Debtor has not, during the
preceding  five  years,  entered into  any  contract,  agreement,
security instrument or other document using a name other than, or
been  known  by or otherwise used any name other than,  the  name
used by Debtor herein.

      Section   3.07     Location  of  Debtor.   Debtor's   chief
executive  office and Debtor's records concerning the  Collateral
are  located at the address or location set forth in the  opening
paragraph hereof.

      Section  3.08    No  Suits.  There is no  action,  suit  or
proceeding  at law or in equity or by or before any  governmental
authority, arbitral tribunal or other body now pending or, to the
best  knowledge  of  Debtor, threatened  against  Debtor  or  its
subsidiaries that question the validity or legality of  or  seeks
damages  in  connection with this Agreement or any action  to  be
taken  pursuant  to  this  Agreement  that  could  reasonably  be
expected to have a material adverse effect on Debtor.

      Section  3.09   Regulatory Status.  Debtor is  not  (i)  an
"investment  company" or a company "controlled" by an "investment
company"  within  the meaning of the Investment  Company  Act  of
1940,  as  amended, or (ii) a "holding company" or a  "subsidiary
company"  of a "holding company" or an "affiliate" of a  "holding
company"  or  a  "subsidiary company" within the meaning  of  the
Public  Utility Holding Company Act of 1935, as amended ("PUHCA")
or (iii) a "registered holding company" or a "subsidiary company"
of  a  "registered  holding  company"  or  an  "affiliate"  of  a
"registered  holding  company" or a  "subsidiary  company"  of  a
"registered holding company" within the meaning of PUHCA.

      Section  3.10    Benefits.  Debtor  has  derived  and  will
continue  to  derive  direct  and  indirect  benefits  from   the
incurrence of its obligations under this Agreement.

      Section   3.11    Collateral.   All  statements  or   other
information provided by Debtor to the Secured Party describing or
with respect to the Collateral is or (in the case of subsequently
furnished information) will be when provided correct and complete
in  all material respects.  The delivery at any time by Debtor to
the  Secured  Party  of additional Collateral  or  of  additional
descriptions of Collateral shall constitute a representation  and
warranty  by  Debtor  to  the Secured Party  hereunder  that  the
representations  and  warranties of this Article  3  are  correct
insofar  as  they  would  pertain  to  such  Collateral  or   the
descriptions thereof.

      Section 3.12   Delivery of Letters of Credit.  With respect
to  any  Collateral supported by letters of credit, each of  such
letters  of  credit  has  been delivered  to  the  Secured  Party
(provided that all letters of credit referred to in Section  1.02
shall  be  subject  to  the  security interest  created  by  this
Agreement irrespective of whether or not such delivery shall have
been made).

                           ARTICLE 4

                    COVENANTS AND AGREEMENTS

      Debtor  will  at  all times comply with the  covenants  and
agreements contained in this Article 4, from the date hereof  and
for so long as any part of the Obligations are outstanding.

      Section  4.01   Change in Location of Debtor.  Debtor  will
give  the Secured Party 30 days' prior written notice of (i)  the
opening or closing of any place of Debtor's business or (ii)  any
change  in  the  location of Debtor's chief executive  office  or
address.

      Section   4.02    Change  in  Debtor's  Name  or  Corporate
Structure.   Debtor  will  not  change  its  name,  identity   or
corporate  structure (including, without limitation, any  merger,
consolidation or sale of substantially all of its assets) without
notifying the Secured Party of such change in writing at least 30
days  prior  to the effective date of such change.   Without  the
express  written  consent of the Secured Party,  however,  Debtor
will  not  engage in any other business or transaction under  any
name other than Debtor's name hereunder.

      Section   4.03     Delivery  of  Letters  of   Credit   and
Instruments.  Debtor will deliver each letter of credit, if  any,
included  in  the  Collateral  to Secured  Party,  in  each  case
forthwith upon receipt by or for the account of Debtor.

      Section   4.04     Sale,  Disposition  or  Encumbrance   of
Collateral.   Debtor  will not in any way  encumber  any  of  the
Collateral  (or  permit or suffer any of  the  Collateral  to  be
encumbered) or sell, pledge, assign, lend or otherwise dispose of
or  transfer any of the Collateral to or in favor of  any  Person
other  than the Secured Party, except for Excepted Liens.  Except
with  the  prior  written  consent of the  Secured  Party  or  as
permitted  pursuant to the terms of the Indenture or  the  Cayman
Loan Agreement, Debtor will not execute any check, instrument  or
other document relating to and will not otherwise make or attempt
to  make  any withdrawal from any Account, Fund, deposit account,
passbook,  certificate of deposit or other instrument  evidencing
the Collateral.

      Section 4.05   Proceeds of Collateral.  Debtor will deliver
to the Secured Party promptly upon receipt all proceeds delivered
to  Debtor  from  the sale or disposition of any Collateral.   If
chattel paper, documents or instruments are received as proceeds,
which  are  required to be delivered to the Secured  Party,  they
will  be, immediately upon receipt, properly endorsed or assigned
and   delivered  to  the  Secured  Party  as  Collateral.    This
Section   4.05  shall  not  be  construed  to  permit  sales   or
dispositions  of Collateral except as may be elsewhere  expressly
permitted by this Agreement.

      Section 4.06   Records and Information.  Debtor shall  keep
accurate  and  complete  records  of  the  Collateral  (including
proceeds,  payments,  distributions, income  and  profits).   The
Secured  Party  may at any time have access to,  examine,  audit,
make  extracts  from  and  inspect  without  hindrance  or  delay
Debtor's records, files and the Collateral.  Debtor will promptly
provide  written  notice to the Secured Party of all  information
which  in  any  way  relates  to or affects  the  filing  of  any
financing statement or other public notices or recordings, or the
delivery and possession of items of Collateral for the purpose of
perfecting  a security interest in the Collateral.   Debtor  will
also  promptly furnish such information as the Secured Party  may
from  time to time reasonably request regarding (i) the business,
affairs  or  financial condition of Debtor or (ii) the Collateral
or the Secured Party's rights or remedies with respect thereto.

      Section 4.07   Reimbursement of Expenses.  Debtor will  pay
to  the  Secured Party all advances, charges, costs and  expenses
(including, without limitation, all reasonable costs and expenses
of  holding,  preparing  for  sale  and  selling,  collecting  or
otherwise  realizing upon the Collateral if an Event  of  Default
occurs  and  all reasonable attorneys' fees, legal  expenses  and
court costs) incurred by the Secured Party in connection with the
exercise  of  the Secured Party's rights and remedies  hereunder.
Debtor  agrees  to indemnify and hold the Secured Party  harmless
from  and  against  and  covenants to defend  the  Secured  Party
against  any  and all losses, damages, claims, costs,  penalties,
liabilities  and  expenses, including, without limitation,  court
costs  and attorneys' fees, incurred because of, incident to,  or
with  respect  to the Collateral (including, without  limitation,
any exercise of rights or remedies in connection therewith).  All
amounts for which Debtor is liable pursuant to this Section  4.07
shall  be  due  and payable by Debtor to the Secured  Party  upon
demand.  If Debtor fails to make such payment upon demand (or  if
demand  is  not  made due to an injunction or stay  arising  from
bankruptcy or other proceedings) and the Secured Party pays  such
amount,  the  same  shall be due and payable  by  Debtor  to  the
Secured  Party,  plus interest thereon from the date  of  Secured
Party's  demand (or from the date of the Secured Party's  payment
or such Secured Party's payment if demand is not made due to such
proceedings) at the Highest Lawful Rate.

      Section 4.08   Further Assurances.  Upon the request of the
Secured  Party,  Debtor shall (at Debtor's expense)  execute  and
deliver   all   such   assignments,  certificates,   instruments,
securities,  financing  statements,  notifications  to  financial
intermediaries, clearing corporations, issuers of  securities  or
other   third  parties  or  other  documents  and  give   further
assurances and do all other acts and things as the Secured  Party
may reasonably request to perfect the Secured Party's interest in
the  Collateral  or to protect, enforce or otherwise  effect  the
Secured Party's rights and remedies hereunder.

      Section  4.09   Investments.  No investments will  be  made
from  the  Collateral  except as permitted and  directed  by  the
Indenture   and   the   Cayman  Loan  Agreement.    All   income,
distributions, profits and proceeds of such investments shall  be
part of the Collateral and may be credited to any deposit account
included in the Collateral.

                           ARTICLE 5

           RIGHTS, DUTIES AND POWERS OF SECURED PARTY

      The  following  rights, duties and powers  of  the  Secured
Party  are applicable irrespective of whether an Event of Default
occurs and is continuing:

      Section  5.01   Discharge Encumbrances.  The Secured  Party
may,   at  its  option,  discharge  any  taxes,  liens,  security
interests  or other encumbrances at any time levied or placed  on
the  Collateral.   Debtor agrees to reimburse the  Secured  Party
upon  demand for any payment so made, plus interest thereon  from
the  date  of  the Secured Party's demand at the  Highest  Lawful
Rate.

      Section  5.02   Transfer of Collateral.  The Secured  Party
may  transfer  any or all of the Obligations, and upon  any  such
transfer  the Secured Party may transfer its interest in  any  or
all  of  the  Collateral and shall be fully discharged thereafter
from  all  liability therefor.  Any transferee of the  Collateral
shall  be  vested  with all rights, powers and  remedies  of  the
Secured Party hereunder.

      Section  5.03   Cumulative and Other Rights.   The  rights,
powers  and  remedies  of  the Secured  Party  hereunder  are  in
addition  to all rights, powers and remedies given by law  or  in
equity.  The exercise by the Secured Party of any one or more  of
the rights, powers and remedies herein shall not be construed  as
a  waiver  of  any other rights, powers and remedies,  including,
without limitation, any other rights of set-off.  If any  of  the
Obligations  are given in renewal, extension for  any  period  or
rearrangement, or applied toward the payment of debt  secured  by
any  lien,  the Secured Party shall be, and is hereby, subrogated
to  all the rights, titles, interests and liens securing the debt
so renewed, extended, rearranged or paid.

      Section 5.04   Disclaimer of Certain Duties.

      (a)   The  powers conferred upon the Secured Party by  this
Agreement are to protect its interest in the Collateral and shall
not  impose any duty upon the Secured Party to exercise any  such
powers.  Debtor hereby agrees that the Secured Party shall not be
liable   for,  nor  shall  the  indebtedness  evidenced  by   the
Obligations  be  diminished  by, the  Secured  Party's  delay  or
failure to collect upon, foreclose, sell, take possession  of  or
otherwise obtain value for the Collateral.

      (b)    The  Secured Party shall be under no duty whatsoever
to  make  or  give any presentment, notice of dishonor,  protest,
demand  for  performance,  notice of non-performance,  notice  of
intent to accelerate, notice of acceleration, or other notice  or
demand  in connection with any Collateral or the Obligations,  or
to  take  any steps necessary to preserve any rights against  any
Obligor  or  other Person.  Debtor waives any right of marshaling
in  respect  of any and all Collateral, and waives any  right  to
require the Secured Party to proceed against any Obligor or other
Person, exhaust any Collateral or enforce any other remedy  which
the  Secured  Party  now has or may hereafter  have  against  any
Obligor or other Person.

      Section 5.05   Modification of Obligations; Other Security.
Debtor  waives  (i)  any and all notice of acceptance,  creation,
modification, rearrangement, renewal or extension for any  period
of  any instrument executed by any Obligor in connection with the
Obligations  and  (ii) any defense of any Obligor  by  reason  of
disability, lack of authorization, cessation of the liability  of
any  Obligor  or  for  any other reason.  Debtor  authorizes  the
Secured   Party,  without  notice  or  demand  and  without   any
reservation  of  rights  against  Debtor  and  without  affecting
Debtor's liability hereunder or on the Obligations, from time  to
time  to  (x)  take  and  hold other  property,  other  than  the
Collateral,  as  security  for  the  Obligations,  and  exchange,
enforce,  waive  and  release  any  or  all  of  the  Collateral,
(y)  apply  the  Collateral  in  the  manner  permitted  by  this
Agreement and (z) renew, extend for any period, accelerate, amend
or  modify,  supplement, enforce, compromise,  settle,  waive  or
release  the  obligations of any Obligor  or  any  instrument  or
agreement of such other Person with respect to any or all of  the
Obligations or Collateral.

      Section  5.06   Custody and Preservation of the Collateral.
The  Secured  Party shall be deemed to have exercised  reasonable
care  in  the custody and preservation of the Collateral  in  its
possession  if the Collateral is accorded treatment substantially
equal  to  that which comparable Secured Party accord  comparable
collateral, it being understood and agreed, however, that neither
the  Secured Party shall have responsibility for (i) ascertaining
or  taking  action with respect to calls, conversions, exchanges,
maturities,  tenders or other matters relative to any Collateral,
whether  or  not  the  Secured Party has or  is  deemed  to  have
knowledge of such matters, or (ii) taking any necessary steps  to
preserve rights against Persons or entities with respect  to  any
Collateral.

                           ARTICLE 6

                            REMEDIES

      Section 6.01  Remedies.  Upon the occurrence and during the
continuance of any Event of Default, the Secured Party  may  take
any  or all of the following actions without notice (except where
expressly  required  below  or in the  Indenture)  or  demand  to
Debtor:

           (a)   Declare all or part of the indebtedness pursuant
      to  the Obligations immediately due and payable and enforce
      payment of the same by Debtor or any Obligor.

           (b)   Sell,  in one or more sales and in one  or  more
      parcels,  or  otherwise  dispose  of  any  or  all  of  the
      Collateral  in  any commercially reasonable manner  as  the
      Secured   Party   may  elect,  in  a  public   or   private
      transaction, at any location as deemed reasonable  by   the
      Secured  Party  either  for cash or credit  or  for  future
      delivery at such price as the Secured Party may deem  fair,
      and  (unless  prohibited by the Code,  as  adopted  in  any
      applicable  jurisdiction)  the Secured  Party  may  be  the
      purchaser  of any or all Collateral so sold and  may  apply
      upon  the  purchase price therefor any Obligations  secured
      hereby.   Any  such sale or transfer by the  Secured  Party
      either to itself or to any other Person shall be absolutely
      free  from  any  claim  of right by Debtor,  including  any
      equity  or  right  of redemption, stay or  appraisal  which
      Debtor has or may have under any rule of law, regulation or
      statute  now existing or hereafter adopted.  Upon any  such
      sale  or transfer,  the Secured Party shall have the  right
      to  deliver,  assign  and  transfer  to  the  purchaser  or
      transferee  thereof the Collateral so sold or  transferred.
      If  the  Secured Party deems it advisable to do so, it  may
      restrict  the  bidders or purchasers of any  such  sale  or
      transfer  to  Persons or entities who  will  represent  and
      agree that they are purchasing the Collateral for their own
      account and not with the view to the distribution or resale
      of  any of the Collateral.   The Secured Party may, at  its
      discretion, provide for a public sale, and any such  public
      sale  shall  be held at such time or times within  ordinary
      business  hours and at such place or places as the  Secured
      Party  may  fix  in the notice of such sale.   The  Secured
      Party  shall not be obligated to make any sale pursuant  to
      any such notice.  The Secured Party may, without notice  or
      publication,  adjourn  any  public  or  private   sale   by
      announcement at any time and place fixed for such sale, and
      such  sale  may be made at any time or place to  which  the
      same may be so adjourned.  If sale or transfer hereunder is
      not completed or is defective in the opinion of the Secured
      Party,  such sale or transfer shall not exhaust the  rights
      of the Secured Party hereunder, and the Secured Party shall
      have  the  right to cause one or more subsequent  sales  or
      transfers  to  be  made hereunder.  If  only  part  of  the
      Collateral is sold or transferred such that the Obligations
      remain  outstanding  (in whole or  in  part),  the  Secured
      Party's  rights  and  remedies  hereunder  shall   not   be
      exhausted,  waived or modified, and the  Secured  Party  is
      specifically empowered to make one or more successive sales
      or  transfers  until all the Collateral shall  be  sold  or
      transferred  and  all the Obligations  are  paid.   If  the
      Secured  Party  elects  not to sell  the  Collateral,   the
      Secured  Party retains its rights to dispose of or  utilize
      the  Collateral or any part or parts thereof in any  manner
      authorized or permitted by law or in equity, and  to  apply
      the   proceeds   of  the  same  towards  payment   of   the
      Obligations.  Each and every method of disposition  of  the
      Collateral   described   in   this   subsection    or    in
      subsection   (d)   shall  constitute   disposition   in   a
      commercially reasonable manner.

           (c)   Take  possession  of all books  and  records  of
      Debtor  pertaining  to the Collateral.  The  Secured  Party
      shall have the authority to enter upon any real property or
      improvements thereon in order to obtain any such  books  or
      records, or any Collateral located thereon, and remove  the
      same therefrom without liability.

           (d)    Apply  proceeds  of  the  disposition  of   the
      Collateral to the Obligations in any manner elected by  the
      Secured  Party  and  permitted by  the  Code  or  otherwise
      permitted  by  law  or  in equity.   Such  application  may
      include, without limitation, the reasonable attorneys' fees
      and legal expenses incurred by the Secured Party.

           (e)  Appoint any Person as agent to perform any act or
      acts  necessary or incident to any sale or transfer by  the
      Secured Party of the Collateral.

           (f)   Receive  or  withdraw any or all  funds  in  any
      Accounts   or  Funds  or  any  deposit  account,  passbook,
      certificate   of   deposit,  commercial  paper   or   other
      instrument representing the Collateral and apply such funds
      towards the Obligations.

           (g)   Receive,  change the address for delivery,  open
      and  dispose  of mail addressed to Debtor, and to  execute,
      assign and endorse negotiable and other instruments for the
      payment of money, documents of title or other evidences  of
      payment, shipment or storage for any form of Collateral  on
      behalf of and in the name of Debtor.

           (h)   Exercise all other rights and remedies permitted
      by law or in equity.

      Section 6.02   Attorney-in-Fact.  Debtor hereby irrevocably
appoints  the  Secured  Party as Debtor's attorney-in-fact,  with
full  authority in the place and stead of Debtor and in the  name
of  Debtor or otherwise, from time to time in the Secured Party's
discretion upon the occurrence and during the continuance  of  an
Event  of  Default, but at Debtor's cost and expense and  without
notice  to  Debtor,  to  take  any  action  and  to  execute  any
assignment,   certificate,  financing  statement,  stock   power,
notification, document or instrument that the Secured  Party  may
deem  necessary or advisable to accomplish the purposes  of  this
Agreement, including, without limitation, to receive, endorse and
collect  all instruments made payable to Debtor representing  any
dividend,  interest payment or other distribution in  respect  of
the Collateral or any part thereof and to give full discharge for
the same.

      Section  6.03   Liability for Deficiency.  If any  sale  or
other  disposition  of Collateral by  the Secured  Party  or  any
other  action of the Secured Party hereunder results in reduction
of  the Obligations, such action will not release Debtor from its
liability  to  the  Secured  Party for  any  unpaid  Obligations,
including costs, charges and expenses incurred in the liquidation
of Collateral, together with interest thereon, and the same shall
be  immediately  due  and payable to the  Secured  Party  at  the
Secured  Party's  address  set forth  in  the  opening  paragraph
hereof.

      Section   6.04    Reasonable  Notice.   If  any  applicable
provision  of  any  law  requires  the  Secured  Party  to   give
reasonable  notice of any sale or disposition  or  other  action,
Debtor  hereby agrees that five days' prior written notice  shall
constitute reasonable notice thereof.  Such notice, in  the  case
of  public  sale, shall state the time and place fixed  for  such
sale  and, in the case of private sale, the time after which such
sale is to be made.

      Section 6.05   Non-judicial Enforcement.  The Secured Party
may  enforce its rights hereunder without prior judicial  process
or  judicial hearing, and to the extent permitted by  law  Debtor
expressly  waives any and all legal rights which might  otherwise
require  the  Secured  Party to enforce its  rights  by  judicial
process.

                           ARTICLE 7

                    MISCELLANEOUS PROVISIONS

      Section  7.01   Notices.  Any notice required or  permitted
to  be given under or in connection with this Agreement shall  be
given  in  accordance with the notice provisions of the Indenture
with  respect  to  Debtor  and  in  accordance  with  the  notice
provisions of the International Collateral Agency Agreement  with
respect to the Secured Party.

      Section 7.02   Amendments and Waivers.  The Secured Party's
acceptance  of partial or delinquent payments or any forbearance,
failure  or  delay by the Secured Party in exercising any  right,
power  or  remedy hereunder shall not be deemed a waiver  of  any
obligation  of Debtor or any Obligor, or of any right,  power  or
remedy  of  the  Secured Party; and no partial  exercise  of  any
right,  power  or  remedy shall preclude  any  other  or  further
exercise  thereof.   The Secured Party may remedy  any  Event  of
Default  hereunder or in connection with the Obligations  without
waiving  the Event of Default so remedied.  Debtor hereby  agrees
that  if  the  Secured Party agrees to a waiver of any  provision
hereunder, or an exchange of or release of the Collateral, or the
addition  or  release of any Obligor or other  Person,  any  such
action  shall  not  constitute a waiver of  any  of  the  Secured
Party's other rights or of Debtor's obligations hereunder.   This
Agreement  may  be  amended  only by  an  instrument  in  writing
executed  jointly  by Debtor and the Secured  Party  and  may  be
supplemented  only by documents delivered or to be  delivered  in
accordance with the express terms hereof.

      Section 7.03   Copy as Financing Statement.  A photocopy or
other  reproduction of this Agreement or any financing  statement
covering  the Collateral is sufficient as a financing  statement,
and  the  same may be filed with the appropriate filing authority
for  the  purpose  of  perfecting the  Secured  Party's  security
interest in the Collateral.

      Section 7.04   Possession of Collateral.  The Secured Party
shall  be deemed to have possession of any Collateral in  transit
to it or set apart for it (or, in either case, any of its agents,
affiliates or correspondents).

      Section  7.05   Redelivery of Collateral.  If any  sale  or
transfer  of  Collateral by the Secured  Party  results  in  full
satisfaction of the Obligations, and after such sale or  transfer
and  discharge there remains a surplus of proceeds,  the  Secured
Party  will  deliver  to  Debtor  such  excess  proceeds   in   a
commercially reasonable time; provided, however, that neither the
Secured Party shall have any liability for any interest, cost  or
expense  in connection with any delay in delivering such proceeds
to Debtor.

      Section 7.06   Governing Law; Jurisdiction.  This Agreement
and  the  security interest granted hereby shall be construed  in
accordance with and governed by the laws of the State of New York
(except  to  the  extent that the laws of any other  jurisdiction
govern  the  perfection  and priority of the  security  interests
granted hereby).

      Section 7.07   Continuing Security Agreement.

      (a)   Except  as  may be expressly applicable  pursuant  to
Section 9-505 of the Code, no action taken or omission to act  by
the  Secured Party hereunder, including, without limitation,  any
exercise of voting or consensual rights pursuant to Section  4.07
or  any other action taken or inaction pursuant to Section  6.02,
shall  be  deemed to constitute a retention of the Collateral  in
satisfaction  of  the  Obligations or otherwise  to  be  in  full
satisfaction of the Obligations, and the Obligations shall remain
in  full  force  and effect, until the Secured Party  shall  have
applied payments (including, without limitation, collections from
Collateral)  towards  the Obligations in  the  full  amount  then
outstanding  or  until  such subsequent time  as  is  hereinafter
provided in subsection (b) below.

      (b)  To the extent that any payments on the Obligations  or
proceeds of the Collateral are subsequently invalidated, declared
to  be  fraudulent or preferential, set aside or required  to  be
repaid  to  a  trustee, debtor in possession, receiver  or  other
Person  under any bankruptcy law, common law or equitable  cause,
then to such extent the Obligations so satisfied shall be revived
and continue as if such payment or proceeds had not been received
by  the Secured Party and the Secured Party's security interests,
rights,  powers  and remedies hereunder shall  continue  in  full
force  and  effect.   In  such event,  this  Agreement  shall  be
automatically  reinstated  if  it  shall  theretofore  have  been
terminated pursuant to Section 7.08.

      Section  7.08    Termination.   The  grant  of  a  security
interest hereunder and all of the Secured Party's rights,  powers
and  remedies in connection therewith shall remain in full  force
and  effect  until  the Secured Party has (i)  retransferred  and
delivered  all Collateral in its possession to Debtor,  and  (ii)
executed   a   written  release  or  termination  statement   and
reassigned  to Debtor without recourse or warranty any  remaining
Collateral  and  all rights conveyed hereby.  Upon  the  complete
payment of the Obligations and the compliance by Debtor with  all
covenants  and  agreements  hereof, the  Secured  Party,  at  the
written  request and expense of Debtor, and upon  receipt  of  an
Officer's  Certificate  of  Debtor stating  that  all  conditions
precedent  have  been complied with, will release,  reassign  and
transfer  the Collateral to Debtor and declare this Agreement  to
be of no further force or effect.  Notwithstanding the foregoing,
the  reimbursement and indemnification provisions of Section 4.04
and  the  provisions  of  subsection 7.07(b)  shall  survive  the
termination of this Agreement.

      Section 7.09   Counterparts, Effectiveness.  This Agreement
may be executed in two or more counterparts, and it shall not  be
necessary  that the signatures of all parties hereto be contained
on  any  one counterpart hereof.  Each counterpart is  deemed  an
original, but all such counterparts taken together constitute one
and the same instrument.

                               DEBTOR:   
                               PANDA CAYMAN INTERFUNDING COMPANY


                               By:_______________________________
                               Name:   Robert W. Carter
                               Title:  Chairman of the Board, President
                                       and Chief Executive Officer


                              SECURED PARTY:
                              PANDA INTERFUNDING CORPORATION


                              By:_______________________________
                              Name:   Robert W. Carter
                              Title:  Chairman of the Board, President
                                      and Chief Executive Officer






EXHIBIT 10.07


                     STOCK PLEDGE AGREEMENT
                                
             (Panda Interfunding Corporation Stock)

                            Between
                                
                              and
                               
                     BANKERS TRUST COMPANY,
                       as Collateral Agent
                                
                                
                                
                                
                    Dated as of July 31, 1996
                                

________________________________________________________________



                     STOCK PLEDGE AGREEMENT
             (Panda Interfunding Corporation Stock)

     THIS STOCK PLEDGE AGREEMENT (this "Agreement") is made as of
July  31,  1996, by PANDA ENERGY CORPORATION, a Texas corporation
with  principal offices at 4100 Spring Valley Road,  Suite  1001,
Dallas, Texas 75244 ("Pledgor"); for BANKERS TRUST COMPANY, a New
York  banking corporation, with offices at 4 Albany  Street,  New
York,  New  York  10006,  as collateral  agent  (the  "Collateral
Agent") for the benefit of itself, the Trustee, individually  (as
hereinafter  defined), the Trustee on behalf of  the  Bondholders
(as  hereinafter  defined) and for the Letter of Credit  Provider
(as  hereinafter  defined), if any, (collectively,  the  "Secured
Parties").

                            RECITALS
                                
           A. On even date herewith, Panda Funding Corporation, a
Delaware  corporation  (hereinafter called "Panda  Funding")  and
Panda    Interfunding   Corporation,   a   Delaware   corporation
(hereinafter called "PIC"), and Bankers Trust Company, as trustee
(hereinafter  called  the  "Trustee"),  are  executing  a   Trust
Indenture  (such agreement, as may from time to time be  amended,
supplemented or otherwise modified, being hereinafter called  the
"Indenture")  providing,  subject to  the  terms  and  conditions
stated  therein, for the issuance by Panda Funding from  time  to
time  of  certain  Pooled Project Bonds (the "Bonds"),  including
without  limitation, $105,525,000 in initial aggregate  principal
amount  of  11 5/8% Pooled Project Bonds, Series A due 2012  (the
"Series A Bonds").

           B.  Panda Funding will loan the entire proceeds of the
issuance  of the Series A Bonds to PIC (the "Loan"),  which  Loan
will  be  made under a Loan Agreement dated as of even date  with
this  Agreement by and between Panda Funding and  PIC  (the  "PIC
Loan Agreement") and evidenced by a promissory note (the "Initial
PIC  Note")  of  PIC dated July 31, 1996, and  payable  to  Panda
Funding.

           C.  Panda  Funding  may from time  to  time  loan  the
proceeds  of subsequent series of Bonds (the "Additional  Loans")
to  PIC,  which Additional Loans will be made under the PIC  Loan
Agreement  and  evidenced by promissory notes of PIC  payable  to
Panda Funding (the "Additional PIC Notes").

           D.  PIC,  pursuant to the terms of the Indenture,  has
guaranteed  the obligations of Panda Funding (the "PIC Guaranty")
to  the purchasers from time to time of the Bonds, including  the
Series  A Bonds (collectively, the "Bondholders") and the Trustee
under the Indenture.

           E.  Panda  Funding is a wholly owned, special  purpose
subsidiary  of  PIC  and PIC is a wholly owned,  special  purpose
subsidiary of Pledgor.

           F.  One or more Letters of Credit (as defined  in  the
Indenture) may be substituted for cash funds in the Debt  Service
Reserve  Fund (as defined in the Indenture) pursuant  to  Section
4.5(c)  of  the Indenture under a reimbursement agreement  to  be
entered  into between PIC or Pledgor and a financial  institution
(the  "Letter of Credit Provider") (to the extent so entered into
and  as amended, supplemented or otherwise modified from time  to
time, together with any substitution or replacement thereof,  the
"Reimbursement Agreement").

           G.  To  induce the purchase from time to time  of  the
Bonds  by  the  Bondholders,  which Pledgor  acknowledges  is  of
substantial benefit to it (as the parent corporation of  PIC  who
will  receive the proceeds of the Bonds in the form of  the  Loan
and   the   Additional  Loans)  and  to  secure  Panda  Funding's
obligations to the Bondholders and the Trustee and to secure  the
PIC Guaranty, and to induce the issuance of any Letters of Credit
by  a  Letter of Credit  Provider and to secure PIC or  Pledgor's
obligations   to   such  Letter  of  Credit  Provider   under   a
Reimbursement  Agreement (to the extent  entered  into),  Pledgor
desires  to  enter into this Agreement with the Collateral  Agent
for the benefit of the Secured Parties.

           H.  It  is  a condition precedent to the issuance  and
purchase  of  the Series A Bonds that Pledgor shall have  pledged
the  Collateral  as defined in this Agreement to  the  Collateral
Agent for the benefit of the Secured Parties.

           I.  Therefore, in order to comply with the  terms  and
conditions  of  the  Indenture and for other  good  and  valuable
consideration,  the receipt and sufficiency of which  are  hereby
acknowledged, Pledgor hereby agrees with the Collateral Agent for
the benefit of the Secured Parties as follows:

                            ARTICLE 1
                                
                        SECURITY INTEREST

      Section  1.01 Pledge. Pledgor hereby pledges,  assigns  and
grants  to  the Collateral Agent for the benefit of  the  Secured
Parties  a security interest in and right of set off against  the
assets  referred to in Section 1.02 (the "Collateral") to  secure
the  prompt  payment  and performance of  the  "Obligations"  (as
defined  in Section 2.02) and the performance by Pledgor of  this
Agreement.

      Section   1.02 Collateral. The Collateral consists  of  the
following types or items of property:

           (a)  The following securities: 100% of the issued  and
outstanding  capital stock of Panda Interfunding  Corporation,  a
Delaware   corporation;   and  (b)  (i)   the   certificates   or
instruments, if any, representing, and any interest of Pledgor in
the entries on the books of any financial intermediary pertaining
to,   such  securities,  (ii)  all  dividends  (cash,  stock   or
otherwise),  cash, instruments, rights to subscribe, purchase  or
sell  and  all  other  rights  and property  from  time  to  time
received, receivable or otherwise distributed in respect of or in
exchange   for  any  or  all  of  such  securities,   (iii)   all
replacements,  additions  to and substitutions  for  any  of  the
property  referred  to in this Section  1.02, including,  without
limitation,  claims   against third parties, (iv)  the  proceeds,
interest,  profits and other income of or on any of the  property
referred  to  in this Section 1.02 and (v) all books and  records
relating to any of the property referred to in this Section 1.02.
It  is expressly contemplated that additional securities or other
property may from time to time be pledged, assigned or granted to
the  Collateral Agent for the benefit of the Secured  Parties  as
additional   security   for  the  Obligations,   and   the   term
"Collateral"  as  used herein shall be deemed  for  all  purposes
hereof  to  include all such additional securities and  property,
together  with  all other property of the types  described  above
related thereto.

      Section   1.03 Transfer of Collateral. All certificates  or
instruments representing or evidencing the Pledged Securities (as
defined  in Section 2.02) shall be delivered to and held pursuant
hereto  by  the Collateral Agent for the benefit of  the  Secured
Parties or a Person designated by the Collateral Agent and  shall
be  in  suitable  form  for transfer by  delivery,  or  shall  be
accompanied   by  duly  executed  instruments  of   transfer   or
assignment  in  blank, or (in the case of either certificated  or
uncertificated securities) the Collateral Agent shall  have  been
provided with an Opinion of Counsel that, in the opinion of  such
Counsel,  such  action  has  been  taken  with  respect  to   the
recording, registering, filing and all other actions necessary to
make effective the lien intended by this Agreement and to perfect
the  security  interest  granted  herein  with  respect  to  such
certificated  or uncertificated securities and that  there  is  a
valid   and  perfected  security  interest  in  such  Collateral,
enforceable  against  Debtor and all third parties  and  securing
payment  of the Obligations. The Collateral Agent shall have  the
right,   at  any  time in its discretion and  without  notice  to
Pledgor,  to  transfer  to or to register  in  the  name  of  the
Collateral  Agent, the Trustee, or any of the Collateral  Agent's
nominees  any or all of the Pledged Securities, subject  only  to
the  revocable rights specified in Section 6.05. In addition, the
Collateral  Agent  shall have the right at any time  to  exchange
certificates  or  instruments representing or evidencing  Pledged
Securities for certificates or instruments of smaller  or  larger
denominations.

                            ARTICLE 2
                                
                           DEFINITIONS

      Section    2.01 Terms Defined Above or in the Indenture. As
used  in  this Agreement, the terms defined above shall have  the
meanings  respectively assigned to them. Other capitalized  terms
that are defined in the Indenture but that are not defined herein
shall have the same meanings as defined in the Indenture.

      Section 2.02  Certain  Definitions.  As  used  in  this 
Agreement,  the following  terms  shall have the following meanings, 
unless the context  otherwise requires:

      "Agreement" means this Stock  Pledge Agreement,  as  the
same may from time to time  be  amended or supplemented.

      "Code"  means the Uniform Commercial Code as  presently  in
effect  in  the State of New York. Unless otherwise indicated  by
the  context herein, all uncapitalized terms that are defined  in
the Code shall have their respective meanings as used in Articles
8 and 9 of the Code.

       "Collateral  Agent  Claims"  means,  at  any   time,   all
obligations of Panda Funding and PIC, now or hereafter  existing,
to  pay  fees, costs, expenses, indemnities and other amounts  to
the  Collateral Agent pursuant to Sections 6(f), 8 or 16  of  the
Collateral Agency Agreement or pursuant to any Security  Document
or Transaction Document.

      "Event  of  Default" means any event specified  in  Section
6.01.

      "Highest Lawful Rate" means the lesser of 15% per annum and
the  maximum  rate of nonusurious interest allowed from  time  to
time by applicable law.

      "Obligations" means all indebtedness, liabilities and other
obligations of Panda Funding and PIC (including, but not  limited
to,  all  such  obligations in respect  of  principal,  premiums,
interest,   fees,   Collateral  Agent  Claims,  Trustee   Claims,
penalties,  indemnities, costs and other  expenses,  whether  due
after  acceleration  or otherwise) to the Collateral  Agent,  the
Trustee  or  the Bondholders (of whatsoever nature and  howsoever
evidenced)  under and pursuant to the Bonds, the Indenture,  this
Agreement,  the  Collateral Agency Agreement, the other  Security
Documents  and the obligations of PIC or Pledgor to a  Letter  of
Credit  Provider  under and pursuant to a Reimbursement Agreement
(if  entered into), in each case, direct or indirect, primary  or
secondary,   fixed  or  contingent,  now  or  hereafter   arising
therefrom or relating thereto.

      "Obligor" means Panda Funding and PIC and any Person, other
than  Pledgor, liable (whether directly or indirectly,  primarily
or  secondarily) for the payment or performance  of  any  of  the
Obligations  whether  as  maker,  comaker,  endorser,  guarantor,
accommodation party, general partner or otherwise.

      "Pledged Securities" means all of the securities and  other
property (whether or not the same constitutes a "security"  under
the  Code)  referred  to  in  Section  1.02  and  all  additional
securities  (as  that  term is defined  in  the  Code),  if  any,
constituting Collateral under this Agreement.

      "Trustee Claims" means, at any time, all obligations of PIC
and Panda Funding, now or hereafter existing, to pay fees, costs,
expenses, indemnities or other amounts to the Trustee pursuant to
the Indenture.

                            ARTICLE 3
                                
                 REPRESENTATIONS AND WARRANTIES

      In  order  to  induce the Collateral Agent to  accept  this
Agreement  on  behalf of the Secured Parties, Pledgor  represents
and  warrants  to  the Collateral Agent for the  benefit  of  the
Secured  Parties  (which  representations  and  warranties   will
survive the creation and payment of the Obligations) that:

      Section 3.01 Ownership of Collateral; Encumbrances. Pledgor
is  the  owner  of,  and has good and marketable  title  to,  the
Collateral  free and clear of any Lien except for the pledge  and
security interest granted to the Collateral Agent for the benefit
of  the  Secured Parties and Liens for Taxes not yet due or  that
are  subject  to  a  Good Faith Contest. No  financing  statement
covering  the  Collateral is on file in any public  office  other
than terminated financing statements and the financing statements
filed  pursuant  to  this  Agreement or in  connection  with  the
transactions contemplated by the Indenture. The Collateral is not
subject to any law (except as may be required in connection  with
any  disposition of the Collateral by laws affecting the offering
and  sale of securities generally) or contractual obligation that
would  be  violated by or that would prohibit the  grant  of  the
security  interest in the Collateral granted pursuant  hereto  or
the  disposition of the Collateral by or to the Collateral  Agent
upon the occurrence and continuance of an Event of Default.

       Section  3.02  Pledgor.  Pledgor  is  a  corporation  duly
organized  and validly existing under the laws of  the  State  of
Texas. Pledgor has full power, authority and legal right to enter
into  this  Agreement and perform hereunder  and  to  pledge  and
deliver  all  of  the Collateral pursuant to this Agreement.  The
pledge  of the Collateral and the granting of a security interest
in  the  Collateral has been duly authorized by Pledgor and  this
Agreement  has  been duly authorized, executed and  delivered  by
Pledgor  and constitutes the legal, valid and binding  obligation
of  Pledgor  enforceable against Pledgor in accordance  with  its
terms  except  as  enforceability may be  limited  by  applicable
bankruptcy,   insolvency,  moratorium  or  other   similar   laws
affecting    creditor's   rights   generally   and   except    as
enforceability  may  be limited by general principles  of  equity
(whether considered in a suit at law or in equity).

     Section 3.03 No Required Consent. No authorization, consent,
approval or other action by, and no notice to or filing with, any
governmental  authority or regulatory body is required  that  has
not  been  obtained  for  (i)  the due  execution,  delivery  and
performance  by  Pledgor of this Agreement,  (ii)  the  grant  by
Pledgor of the security interest granted by this Agreement, (iii)
the perfection of such security interest or (iv) the exercise  by
the  Collateral  Agent  of  its rights and  remedies  under  this
Agreement (except as may be required (x) in connection with  such
disposition by laws affecting the offering and sale of securities
generally,   (y)  under  federal  and  state  laws,   rules   and
regulations and applicable interpretations thereof providing  for
the supervision or regulation of the banking and trust businesses
generally  and applicable to the Collateral Agent or any  Secured
Party and (z) with respect to the Collateral Agent or any Secured
Party as a result of any relationship which such Person may  have
with  Persons  not parties to, or any activity or  business  such
Person  may conduct other than pursuant to, any of the  Financing
Documents).  The  execution, delivery  and  performance  of  this
Agreement  will  not (i) require any consent or approval  of  the
Board  of Directors or stockholders of Pledgor that has not  been
obtained; (ii) violate the provisions of Pledgor's Certificate of
Incorporation or By-Laws; (iii) violate the provisions of any law
(including,  without  limitation, any usury law),  regulation  or
order of any governmental authority applicable to Pledgor or  any
of  its  subsidiaries; (iv) conflict with, result in a breach  or
constitute  a  default  under  any  agreement  relating  to   the
management or affairs of Pledgor or any of  its subsidiaries,  or
any  indenture or loan or credit agreement or any other  material
agreement, lease or instrument to which Pledgor is a party or  by
which Pledgor or any of its subsidiaries or any of their material
properties  may  be bound; or (v) result in or  create  any  Lien
(other than Permitted Liens) under, or require any consent under,
any  indenture or loan or credit agreement or any other  material
agreement,  instrument  or  award of any  governmental  authority
binding  upon Pledgor or any of its subsidiaries or any of  their
properties.

      Section  3.04  Pledged  Securities.   The Pledged Securities
have been duly authorized and validly issued, and  are fully 
paid and non-assessable. The Pledged Securities constitute
100% of the issued and outstanding shares of the capital stock of
the issuer thereof.

     Section 3.05 First Priority Security Interest. The pledge of
the  Collateral  and  the  Pledged Securities  delivered  to  the
Collateral Agent pursuant to this Agreement concurrently with the
execution and delivery of this Agreement and the filing of  UCC-1
financing statements with the Secretary of State of Texas and the
Secretary  of State of the State of Delaware create a  valid  and
perfected  first  priority security interest in  the  Collateral,
enforceable  against Pledgor and all third parties  and  securing
payment of the Obligations assuming continuous possession thereof
by  the  Collateral Agent subject to no Liens  other  than  those
Liens created by this Agreement.

      Section   3.06  No  Suits. There  is  no  action,  suit  or
proceeding  at law or in equity or by or before any  governmental
authority, arbitral tribunal or other body now pending or, to the
best  knowledge  of Pledgor, threatened against  Pledgor  or  its
subsidiaries that question the validity or legality of  or  seeks
damages  in  connection with this Agreement or any action  to  be
taken  pursuant  to  this  Agreement  that  could  reasonably  be
expected  to  have a material adverse effect on Pledgor.

      Section 3.07  Regulatory  Status.  Pledgor  is  not  (i)  an
"investment company"  or  a  company "controlled" by an "investment
company" within  the  meaning  of the Investment Company Act of  1940,
as amended, or (ii) a "holding company" or a "subsidiary company" of
a "holding company" or an "affiliate" of a "holding company" or a
"subsidiary  company" within the meaning of  the  Public  Utility
Holding  Company Act of 1935, as amended  ("PUHCA")  or  (iii)  a
"registered  holding  company" or a  "subsidiary  company"  of  a
"registered  holding company" or an "affiliate" of a  "registered
holding  company"  or  a "subsidiary company"  of  a  "registered
holding company" within the meaning of PUHCA.

      Section    3.08  Benefits. Pledgor  has  derived  and  will
continue  to  derive  direct  and  indirect  benefits  from   the
incurrence of its obligations under this Agreement.

      Section    3.09 Financial Statements; Collateral.

      (a)  All financial  statements  of  Pledgor provided  by  Pledgor
to  the Collateral  Agent  or any Secured Party in connection  with  this
Agreement or the Obligations fairly present, in  conformity  with
generally  accepted  accounting principles,  Pledgor's  financial
position  and results of operations as of the dates and  for  the
periods  stated  therein  (on  a  consolidated  basis  where   so
indicated).  Except  such changes that  have  been  disclosed  in
writing  to  the Collateral Agent and the Secured Parties,  there
has  been  no material adverse change from the financial position
or  results  of operations reflected by the most recent  of  such
financial  statements, or any action, suit or proceeding  pending
against   Pledgor   before  any  court  or  arbitrator   or   any
governmental  body,  agency  or official  in  which  there  is  a
reasonable possibility of an adverse decision that could have any
such  material  adverse effect, or that could draw into  question
the  validity of this Agreement or the attachment, perfection  or
priority of the security interests or liens created hereunder.

           (b)  All  statements or other information provided  by
Pledgor  to  the Collateral Agent or any Secured Party describing
or  with  respect  to  the Collateral  is  or  (in  the  case  of
subsequently furnished information) will be when provided correct
and  complete in all material respects. The delivery at any  time
by  Pledgor   to the Collateral Agent of additional Collateral or
of  additional  descriptions  of Collateral  shall  constitute  a
representation  and warranty by Pledgor to the  Collateral  Agent
and  the Secured Parties  hereunder that the representations  and
warranties  of this Article 3 are correct insofar as  they  would
pertain to such Collateral or the descriptions thereof.

      Section  3.10  No  Filings By Third Parties.  No  financing
statement  or  other  public  notice or  recording  covering  the
Collateral  is  on  file  in any public office  (other  than  any
financing  statement or other public notice or  recording  naming
the  Collateral  Agent, as agent, as the secured party  therein),
and  Pledgor  will  not execute any such financing  statement  or
other  public  notice  or  recording  so  long  as  any  of   the
Obligations  are outstanding (other than any financing  statement
or  other public notice or recording naming the Collateral Agent,
as agent, as the secured party therein).

                            ARTICLE 4
                                
                    COVENANTS AND AGREEMENTS

      Pledgor  will  at all times comply with the  covenants  and
agreements contained in this Article 4, from the date hereof  and
for so long as any part of the Obligations are outstanding.

     Section 4.01 Sale, Disposition or Encumbrance of Collateral.
Pledgor  will  not  in any way encumber any of theCollateral  (or
permit or suffer any of the Collateral to be encumbered) or sell,
pledge, assign, lend or otherwise dispose of or transfer  any  of
the  Collateral  to  or  in favor of any Person  other  than  the
Collateral Agent for the benefit of the Secured Parties.

     Section 4.02 Dividends or Distributions. So long as no Event
of  Default shall have occurred and be continuing: Pledgor  shall
be  entitled  to  receive,  retain and  distribute  any  and  all
dividends  and  interest  paid  in  respect  of  the  Collateral,
provided,  however, that any and all (a) dividends  and  interest
paid or payable other than in cash in respect of, and instruments
and  other property received, receivable or otherwise distributed
in respect of, or in exchange for (including, without limitation,
any  certificate  or share purchased or exchanged  in  connection
with  a  tender  offer or merger agreement), any Collateral,  (b)
dividends  and  other distributions paid or payable  in  cash  in
respect of any Collateral in connection with a partial or total
liquidation  or dissolution or in connection with a reduction  of
capital, capital surplus or paid-in surplus, or reclassification,
and (c) cash paid, payable or otherwise distributed in respect of
principal  of,   or  in redemption of, or in  exchange  for,  any
Collateral,  shall be, and shall be forthwith  delivered  to  the
Collateral Agent for the benefit of the Secured Parties  to  hold
as  Collateral, and shall, if received by Pledgor, be received in
trust for the benefit of the Secured Parties, be segregated  from
the  other  property  or  funds  of  Pledgor,  and  be  forthwith
delivered to the Collateral Agent for the benefit of the  Secured
Parties  as Collateral in the same form as so received (with  any
necessary endorsement).

      Section 4.03 Payment of Taxes and  Liens. Pledgor  will pay
prior to delinquency all taxes, charges, liens and assessments
against the Collateral.

      Section 4.04 Records and Information. Pledgor shall  keep
accurate  and  complete  records  of  the  Collateral  (including
proceeds,  payments,  distributions,  income  and  profits).  The
Collateral Agent may, but shall not be required to, at  any  time
have  access  to, examine, audit, make extracts from and  inspect
without  hindrance  or  delay Pledgor's records,  files  and  the
Collateral. Pledgor will promptly provide written notice  to  the
Collateral Agent of all information that in any way relates to or
affects  the  filing of any financing statement or  other  public
notices or recordings, or the delivery and possession of items of
Collateral  for the purpose of perfecting a security interest  in
the   Collateral.  Pledgor  will  also  promptly   furnish   such
information  as  the  Collateral Agent  may  from  time  to  time
reasonably  request  regarding  (i)  the  business,  affairs   or
financial  condition  of Pledgor or (ii) the  Collateral  or  the
Secured  Parties'  rights or remedies with respect  thereto.  Any
balance   sheets  or  financial  statements  requested   by   the
Collateral Agent pursuant to this Section  4.04 shall conform  to
generally accepted accounting principles.

      Section  4.05  Performance  of  Obligations.  Pledgor  will
promptly  and properly perform all of its obligations under  this
Agreement and any other agreement  or contract of any kind now or
hereafter  existing  as security for or in  connection  with  the
payment of the Obligations.

      Section 4.06 Reimbursement of Expenses. Pledgor will pay to
the  Collateral Agent all reasonable advances, charges, costs and
expenses (including,without limitation, all reasonable costs  and
expenses  of holding, preparing for sale and selling,  collecting
or otherwise realizing upon the Collateral if an Event of Default
occurs  and  all reasonable attorneys' fees, legal  expenses  and
court costs) incurred by the Collateral Agent in connection  with
the  exercise  of  the  Collateral Agent's  rights  and  remedies
hereunder  on  behalf of the Secured Parties. Pledgor  agrees  to
indemnify  and hold the Collateral Agent and the Secured  Parties
harmless  from and against and covenants to defend the Collateral
Agent  and  the  Secured  Parties against  any  and  all  losses,
damages,  claims,  costs,  penalties, liabilities  and  expenses,
including,   without  limitation,  court  costs  and   reasonable
attorneys'  fees,  incurred because  of,  incident  to,  or  with
respect  to this Agreement or the Collateral (including,  without
limitation,  any  exercise of rights or  remedies  in  connection
therewith).  All amounts for which Pledgor is liable pursuant  to
this  Section  4.06 shall be due and payable by  Pledgor  to  the
Collateral  Agent  upon demand. If Pledgor  fails  to  make  such
payment  upon  demand  (or  if demand  is  not  made  due  to  an
injunction  or stay arising from bankruptcy or other proceedings)
and  the  Collateral Agent or any Secured Party pays such amount,
the  same  shall be due and payable by Pledgor to the  Collateral
Agent,  plus  interest thereon from the date  of  the  Collateral
Agent's  or  Secured  Party's demand (or from  the  date  of  the
Collateral  Agent's  payment or such Secured Party's  payment  if
demand is not made due to such proceedings) at the Highest Lawful
Rate.

      Section  4.07 Further Assurances. Upon the request  of  the
Collateral  Agent, Pledgor shall (at Pledgor's  expense)  execute
and  deliver  all  such  assignments, certificates,  instruments,
securities,  financing  statements,  notifications  to  financial
intermediaries, clearing corporations, issuers of  securities  or
other   third  parties  or  other  documents  and  give   further
assurances  and  do all other acts and things as  the  Collateral
Agent  may  reasonably request to perfect the Collateral  Agent's
interest  in  the Collateral or to protect, enforce or  otherwise
effect  the Collateral Agent's rights and remedies hereunder  for
the benefit of the Secured Parties.

      Section  4.08  Stock Powers. Pledgor shall furnish  to  the
Collateral Agent such stock powers and other instruments  as  may
be required by the Collateral Agent to assure the transferability
of  the  Collateral when and as often as may be requested by  the
Collateral Agent.

      Section 4.09 Voting and Other Consensual Rights. Except  to
the  extent  otherwise  provided in subsection  6.05(d),  Pledgor
shall  be  entitled  to  exercise any and all  voting  and  other
consensual  rights  pertaining to  the  Collateral  or  any  part
thereof  for any purpose not inconsistent with the terms of  this
Agreement;  provided however, that Pledgor shall not exercise  or
refrain from exercising any such right if such action would  have
a  material adverse effect on the value of the Collateral or  any
part  thereof, and, provided, further, that upon request  of  the
Collateral Agent at any time or from time to time, Pledgor  shall
give the Collateral Agent prompt written notice of the manner  in
which  Pledgor has exercised, or the reasons for refraining  from
exercising, any such right.

      Section  4.10  Pledged Securities Percentage.  The  Pledged
Securities  will at all times constitute 100% of the  issued  and
outstanding  shares of the capital stock of the  issuer  thereof,
including all stock issued by such issuer subsequent to the  date
of this Agreement.

      Section 4.11 PEC Contributions. Pledgor shall cause PIC  to
loan $6,400,000 to a PIC International Entity to be evidenced  by
an  Other International Note, on or prior to the earlier  of  (i)
the  first date on which Commercial Operations have been achieved
by  any  Non-U.S. Project in the Project Portfolio and  (ii)  the
date of transfer to the Project Portfolio of any Non U.S. Project
that has already achieved Commercial Operations. If PIC does  not
possess  sufficient  funds  to  make  such  loan,  Pledgor  shall
contribute  to  PIC an amount up to $6,400,000 to enable  PIC  to
make the loan required by this Section 4.11.

                            ARTICLE 5
                                
          RIGHTS, DUTIES AND POWERS OF COLLATERAL AGENT

      The  following rights, duties and powers of the  Collateral
Agent  are applicable irrespective of whether an Event of Default
occurs and is continuing:

     Section  5.01 Non-judicial Enforcement. The Collateral Agent
may  enforce  its rights hereunder held on behalf of the  Secured
Parties  without prior judicial process or judicial hearing,  and
to  the extent permitted by law Pledgor expressly waives any  and
all  legal  rights which might otherwise require  the  Collateral
Agent to enforce its rights by judicial process.

     Section   5.02 Discharge Encumbrances.  The Collateral Agent
may,   at  its  option,  discharge  any  taxes,  liens,  security
interests  or other encumbrances at any time levied or placed  on
the  Collateral. Pledgor agrees to reimburse the Collateral Agent
upon  demand for any payment so made, plus interest thereon  from
the  date of the Collateral Agent's demand at the Highest  Lawful
Rate.

      Section  5.03 Attorney-in-Fact. Pledgor hereby  irrevocably
appoints  the Collateral Agent as Pledgor's attorney-in-fact,  with
full  authority in the place and stead of Pledgor and in the name
of  Pledgor  or  otherwise, from time to time in  the  Collateral
Agent's discretion, but at Pledgor's cost and expense and without
notice  to  Pledgor,  to  take any  action  and  to  execute  any
assignment,   certificate,  financing  statement,  stock   power,
notification,  document or instrument that the  Collateral  Agent
may  deem  necessary or advisable to accomplish the  purposes  of
this   Agreement,  including,  without  limitation,  to  receive,
endorse  and  collect  all instruments made  payable  to  Pledgor
representing any dividend, interest payment or other distribution
in respect of the Collateral or any part thereof and to give full
discharge for the same.

      Section  5.04 Transfer of Collateral. The Collateral  Agent
may  transfer  any or all of the Obligations, and upon  any  such
transfer the Collateral Agent may transfer its interest in any or
all  of the Collateral held on behalf of the Secured Parties  and
shall be fully discharged thereafter from all liability therefor.
Any transferee of the Collateral shall be vested with all rights,
powers and remedies of the Collateral Agent hereunder.

     Section 5.05 Cumulative and Other Rights. The rights, powers
and  remedies  of  the Collateral Agent for the  benefit  of  the
Secured  Parties hereunder are in addition to all rights,  powers
and  remedies  given  by law or in equity. The  exercise  by  the
Collateral  Agent  of any one or more of the rights,  powers  and
remedies  herein shall not be construed as a waiver of any  other
rights,  powers and remedies, including, without limitation,  any
other  rights of setoff. If any of the Obligations are  given  in
renewal,  extension for any period or rearrangement,  or  applied
toward  the  payment of debt secured by any lien, the  Collateral
Agent  shall  be,  and is hereby, subrogated to all  the  rights,
titles,  interests  and  liens  securing  the  debt  so  renewed,
extended, rearranged or paid. The Collateral Agent shall also  be
entitled to all of the rights, remedies and protections set forth
in  the  Collateral Agency Agreement, as if expressly  set  forth
herein.

     Section 5.06 Disclaimer of Certain Duties.

           (a) The powers conferred upon the Collateral Agent  by
this Agreement are to protect its interest in the Collateral held
on  behalf of the Secured Parties and shall not impose  any  duty
upon  the  Collateral Agent or any Secured Party to exercise  any
such  powers.  Pledgor  hereby agrees that the  Collateral  Agent
shall not be liable for, nor shall the indebtedness evidenced  by
the Obligations be diminished by, the Collateral Agent's delay or
failure to collect upon, foreclose, sell, take possession  of  or
otherwise obtain value for the Collateral.

           (b)  The  Collateral  Agent shall  be  under  no  duty
whatsoever  to make or give any presentment, notice of  dishonor,
protest,  demand  for  performance, notice  of  non  performance,
notice of intent to accelerate, notice of acceleration, or  other
notice  or  demand   in  connection with any  Collateral  or  the
Obligations,  or  to  take any steps necessary  to  preserve  any
rights  against any Obligor or other Person. Pledgor  waives  any
right  of  marshalling in respect of any and all Collateral,  and
waives  any right to require the Collateral Agent or any  Secured
Party to proceed against any Obligor or other Person, exhaust any
Collateral or enforce any other remedy that  the Collateral Agent
or  any  Secured Party now has or may hereafter have against  any
Obligor or other Person.

      Section  5.07 Modification of Obligations; Other  Security.
Pledgor  waives  (i) any and all notice of acceptance,  creation,
modification, rearrangement,  renewal or extension for any period
of  any instrument executed by any Obligor in connection with the
Obligations  and  (ii) any defense of any Obligor  by  reason  of
disability, lack of authorization, cessation of the liability  of
any  Obligor  or  for  any other reason. Pledgor  authorizes  the
Collateral  Agent,  without  notice or  demand  and  without  any
reservation  of  rights  against Pledgor  and  without  affecting
Pledgor's  liability hereunder or on  the Obligations, from  time
to  time  to  (x)  take and hold other property, other  than  the
Collateral,  as  security  for  the  Obligations,  and  exchange,
enforce,  waive  and  release any or all of the  Collateral,  (y)
apply  the  Collateral in the manner permitted by this Agreement,
the  Collateral Agency Agreement or the Indenture and (z)  renew,
extend  for  any period, accelerate, amend or modify, supplement,
enforce, compromise, settle, waive or release the obligations  of
any  Obligor or any instrument or agreement of such other  Person
with respect to any or all of the Obligations or Collateral.

      Section  5.08  Waiver  of Notice; Demand  and  Presentment.
Pledgor  hereby waives any demand, notice of default,  notice  of
acceleration  of  the  maturity of  the  Obligations,  notice  of
intention   to   accelerate  the  maturity  of  the  Obligations,
presentment,  protest and notice of dishonor  as  to  any  action
taken  by the Collateral Agent or any Secured Party in connection
with  this Agreement, or any instrument or document.

      Section 5.09 Custody and Preservation of the Collateral. The
Collateral  Agent shall  be deemed to have exercised reasonable
care in the custody and  preservation  of  the Collateral in its
possession if the Collateral  is  accorded treatment substantially
equal  to  that which comparable secured parties accord comparable
collateral, it being understood and agreed, however, that neither
the Collateral Agent  nor  any Secured Party shall have responsibility
for (i) ascertaining or taking action with respect to calls, conversions,
exchanges, maturities, tenders or other matters relative  to  any
Collateral, whether or not the Collateral Agent has or is  deemed
to  have  knowledge of such matters, or (ii) taking any necessary
steps to preserve rights against Persons or entities with respect
to any Collateral.

                            ARTICLE 6
                                
                        EVENTS OF DEFAULT

      Section  6.01  Events.  Any of the following  events  shall
constitute an Event of Default under this Agreement:

          (a) Termination, Insolvency, etc.

                (i) Pledgor shall (A) apply for or consent to the
appointment  of,  or  the taking of possession  by,  a  receiver,
custodian,  trustee  or  liquidator of itself  or  of  all  or  a
substantial  part  of  its property, (B)  admit  in  writing  its
inability, or be generally unable, to pay its debts as such debts
become due, (C) make a general assignment for the benefit of  its
creditors,  (D)  commence  a voluntary  case  under  the  Federal
Bankruptcy Code, (E) file a petition seeking to take advantage of
any other law relating to bankruptcy, insolvency, reorganization,
dissolution  (other  than a dissolution  which  is  cured  within
fifteen (15) days and which does not result in a Material Adverse
Change  and  which, prior to such cure, would not  reasonably  be
expected  to result in a Material Adverse Change), windingup,  or
composition or readjustment of debts, (F) fail to controvert in a
timely  and appropriate manner, or acquiesce in writing  to,  any
petition  filed against such Person in an involuntary case  under
the  Federal Bankruptcy Code, or (G) take any corporate or  other
action for the purpose of effecting any of  the foregoing; and

                (ii)  a  proceeding  or case shall  be  commenced
without  the  application or consent of Pledgor in any  court  of
competent    jurisdiction,   seeking   (A)    its    liquidation,
reorganization,  dissolution (other than a dissolution  which  is
cured  within fifteen (15) days and which does not  result  in  a
Material Adverse Change and which, prior to such cure, would  not
reasonably  be expected to result in a Material Adverse  Change),
winding up,  or the composition or readjustment of debts,  or  (B)
the appointment of a trustee, receiver, custodian, liquidator  or
the  like  of such Person under any  law  relating to bankruptcy,
insolvency,   reorganization,  winding-up,  or   composition   or
adjustment  of debts, and such proceeding or case shall  continue
undismissed,  or  any  order, judgment  or  decree  approving  or
ordering  any  of  the  foregoing shall be entered  and  continue
unstayed  and  in  effect, for a period of ninety  (90)  or  more
consecutive  days,  or any order for relief against  such  Person
shall  be  entered  in  an  involuntary case  under  the  Federal
Bankruptcy  Code;  (b) Defaults on Other Obligations  failure  by
Pledgor  to  make any payment when due (subject to any applicable
grace  period) in respect of any Debt, which Debt is in an amount
exceeding   $2,000,000  (other  than  the  Debt  (i)   which   is
Subordinated Debt, and (ii) the Debt specified in clause  (a)  of
this  Section), which failure shall continue unwaived beyond  any
applicable  grace  period; or (c) Indenture an Event  of  Default
occurs and is continuing under the Indenture.

      Section  6.02 Remedies. Upon the occurrence and during  the
continuance of any Event of Default, the Collateral Agent or,  in
the  case of subsection (e), the Collateral Agent or any  Secured
Party may take any or all of the following actions without notice
(except where expressly required below) or demand to Pledgor:

          (a) Declare all or part of the indebtedness pursuant to
the  Obligations immediately due and payable and enforce  payment
of the same by Pledgor or any Obligor.

           (b)  Sell,  in one or more sales and in  one  or  more
parcels, or otherwise dispose of any or all of the Collateral  in
any  commercially reasonable manner as the Collateral  Agent  may
elect,  in  a  public or private transaction, at any location  as
deemed  reasonable  by the Collateral Agent either  for  cash  or
credit  or  for  future delivery at such price as the  Collateral
Agent  may  deem  fair, and (unless prohibited by  the  Code,  as
adopted  in any applicable jurisdiction) the Collateral Agent  or
any  Secured Party may be the purchaser of any or all  Collateral
so  sold  and  may  apply upon the purchase  price  therefor  any
Obligations  secured hereby. Any such sale  or  transfer  by  the
Collateral Agent either to itself or to any other Person shall be
absolutely free from any claim of right by Pledgor, including any
equity  or  right of redemption, stay or appraisal which  Pledgor
has  or may have under any rule of law, regulation or statute now
existing  or  hereafter adopted. Upon any such sale or  transfer,
the  Collateral Agent shall have the right to deliver, assign and
transfer to the purchaser or transferee thereof the Collateral so
sold  or  transferred. If the Collateral Agent deems it advisable
to  do so, it may restrict the bidders or purchasers of any  such
sale  or  transfer to Persons or entities who will represent  and
agree  that  they  are purchasing the Collateral  for  their  own
account  and not with the view to the distribution or  resale  of
any   of  the  Collateral.  The  Collateral  Agent  may,  at  its
discretion,  provide for a public sale, and any such public  sale
shall  be  held  at  such time or times within ordinary  business
hours and at such place or places as the Collateral Agent may fix
in  the  notice of such sale. The Collateral Agent shall  not  be
obligated  to  make  any sale pursuant to any  such  notice.  The
Collateral Agent may, without notice or publication, adjourn  any
public  or  private sale by announcement at any  time  and  place
fixed  for  such sale, and such sale may be made at any  time  or
place  to  which  the same may be so adjourned. If  any  sale  or
transfer  hereunder  is  not completed or  is  defective  in  the
opinion of the Collateral Agent, such sale or transfer shall  not
exhaust  the  rights of the Collateral Agent hereunder,  and  the
Collateral  Agent  shall have the right  to  cause  one  or  more
subsequent sales or transfers to be made hereunder. If only  part
of   the  Collateral  is  sold  or  transferred  such  that   the
Obligations  remain  outstanding  (in  whole  or  in  part),  the
Collateral  Agent's rights and remedies hereunder  shall  not  be
exhausted,  waived  or  modified, and  the  Collateral  Agent  is
specifically  empowered to make one or more successive  sales  or
transfers  until all the Collateral shall be sold or  transferred
and  all the Obligations are paid. If the Collateral Agent elects
not  to  sell  the Collateral, the Collateral Agent  retains  its
rights  to  dispose of or utilize the Collateral or any  part  or
parts thereof in any manner authorized or permitted by law or  in
equity, and to apply the proceeds of the same towards payment  of
the  Obligations.  Each and every method of  disposition  of  the
Collateral  described  in this subsection or  in  subsection  (d)
shall constitute disposition in a commercially reasonable manner.

          (c) Apply proceeds of the disposition of the Collateral
to  the  Obligations  in  accordance with the  Collateral  Agency
Agreement and as permitted by the Code or otherwise permitted  by
law   or   in  equity.  Such  application  may  include,  without
limitation,  the  reasonable attorneys' fees and  legal  expenses
incurred by the Collateral Agent and the Secured Parties.

           (d) Appoint any Person as agent to perform any act  or
acts  necessary  or  incident to any  sale  or  transfer  by  the
Collateral Agent of the
Collateral.

           (e) Apply and set-off (i) any deposits of Pledgor  now
or  hereafter held by the Collateral Agent or any Secured  Party;
(ii)  all claims of Pledgor against the Collateral Agent  or  any
Secured  Party,  now  or  hereafter  existing;  (iii)  any  other
property,  rights  or interests of Pledgor which  come  into  the
possession  or  custody or under the control  of  the  Collateral
Agent  or any Secured Party; and (iv) the proceeds of any of  the
foregoing  as  if  the same were included in the Collateral.  The
Collateral Agent agrees to notify Pledgor promptly after any such
set-off or application (or after learning thereof in the case  of
such  action by a Secured Party); provided, however, the  failure
of  the Collateral Agent to give any notice shall not affect  the
validity of such setoff or application.

          (f) Exercise all other rights and remedies permitted by
law or in equity.

      Section 6.03 Liability for Deficiency. If any sale or other
disposition  of Collateral by the Collateral Agent or  any  other
action  of  the  Collateral Agent or any Secured Party  hereunder
results  in  reduction of the Obligations, such action  will  not
release  Pledgor from its liability to the Collateral  Agent  and
the  Secured Parties for any unpaid Obligations, including costs,
charges  and  expenses incurred in the liquidation of Collateral,
together with interest thereon, and the same shall be immediately
due and payable to the Collateral Agent at the Collateral Agent's
address set forth in the opening paragraph hereof.

      Section 6.04 Reasonable Notice. If any applicable provision
of  any law requires the Collateral Agent or any Secured Party to
give  reasonable  notice  of any sale  or  disposition  or  other
action,  Pledgor  hereby  agrees that five  days'  prior  written
notice  shall constitute reasonable notice thereof. Such  notice,
in  the case of public sale, shall state the time and place fixed
for  such  sale and, in the case of private sale, the time  after
which such sale is to be made.

      Section  6.05  Pledged Securities. Upon the occurrence  and
during the continuance of an Event of Default:

           (a) All rights of Pledgor to receive the dividends and
interest  payments  that  it  would otherwise  be  authorized  to
receive and retain pursuant to Section 4.02 shall cease, and  all
such rights shall thereupon become vested in the Collateral Agent
who  shall thereupon have the sole right to receive and  hold  as
Collateral  such  dividends  and  interest  payments,   but   the
Collateral  Agent  shall have no duty to receive  and  hold  such
dividends and interest payments and shall not be responsible  for
any failure to do so or delay in so doing.

           (b)  All  dividends  and interest  payments  that  are
received  by  Pledgor contrary to the provisions of this  Section
6.05 shall be received in trust for the benefit of the Collateral
Agent on behalf of the Secured Parties, shall be segregated  from
other  funds of Pledgor and shall be forthwith paid over  to  the
Collateral  Agent as Collateral in the same form as  so  received
(with any necessary indorsement).

           (c)  The  Collateral Agent may exercise  any  and  all
rights of conversion, exchange, subscription or any other rights,
privileges or options pertaining to any of the Pledged Securities
as  if  it  were  the  absolute owner thereof, including  without
limitation, the right to exchange at its discretion, any and  all
of   the  Pledged  Securities  upon  the  merger,  consolidation,
reorganization,  recapitalization or other  readjustment  of  any
issuer  of  such Pledged Securities or upon the exercise  by  any
such  issuer  or the Collateral Agent of any right, privilege  or
option  pertaining  to  any  of the Pledged  Securities,  and  in
connection therewith, to deposit and deliver any and all  of  the
Pledged  Securities  with  any  committee,  depository,  transfer
agent,  registrar or other designated agency upon such terms  and
conditions as it may determine, all without liability  except  to
account  for property actually received by it, but the Collateral
Agent shall have no duty to exercise any of the aforesaid rights,
privileges  or  options  and shall not  be  responsible  for  any
failure to do so or delay in so doing.

           (d)  If  the issuer of any Pledged Securities  is  the
subject of bankruptcy, insolvency, receivership, custodianship or
other   proceedings  under  the  supervision  of  any  court   or
governmental  agency  or  instrumentality,  then  all  rights  of
Pledgor  to exercise the voting and other consensual rights  that
Pledgor  would  otherwise  be entitled to  exercise  pursuant  to
Section  4.09  with respect to the Pledged Securities  issued  by
such  issuer  shall  cease, and all such rights  shall  thereupon
become  vested  in the Collateral Agent who shall thereupon  have
the  sole  right  to  exercise such voting and  other  consensual
rights,  but the Collateral Agent shall have no duty to  exercise
any  such  voting  or other consensual rights and  shall  not  be
responsible for any failure to do so or delay in so doing.

                            ARTICLE 7
                                
                    MISCELLANEOUS PROVISIONS

     Section 7.01 Notices. Any notice required or permitted to be
given  under  or in connection with this Agreement  shall  be  in
writing  and  shall  be mailed by first class  or  express  mail,
postage  prepaid, or sent by telex, telegram, telecopy  or  other
similar   form  of  rapid  written  transmission  or   personally
delivered  to the receiving party. All such communications  shall
be   mailed,  sent  or  delivered  at  the  address  respectively
indicated  in  the  opening paragraph hereof  or  at  such  other
address  as  either party may have furnished the other  party  in
writing.  Any  communication so addressed  and  mailed  shall  be
deemed  to be given when so mailed, any notice so sent  by  rapid
written transmission shall be deemed to be given when receipt  of
such  transmission is acknowledged by the receiving  operator  or
equipment, and any communication so delivered in person shall  be
deemed  to  be given when receipted for or actually  received  by
Pledgor or the Collateral Agent as the case may be.

      Section 7.02 Amendments and Waivers. The Collateral Agent's
acceptance  of partial or delinquent payments or any forbearance,
failure or delay by the Collateral Agent in exercising any right,
power  or  remedy hereunder shall not be deemed a waiver  of  any
obligation of Pledgor or any Obligor, or of any right,  power  or
remedy  of the Collateral Agent; and no partial exercise  of  any
right,  power  or  remedy shall preclude  any  other  or  further
exercise  thereof. The Collateral Agent may remedy any  Event  of
Default  hereunder or in connection with the Obligations  without
waiving  the Event of Default so remedied. Pledgor hereby  agrees
that  if the Collateral Agent agrees to a waiver of any provision
hereunder, or an exchange of or release of the Collateral, or the
addition  or  release of any Obligor or other  Person,  any  such
action  shall  not constitute a waiver of any of  the  Collateral
Agent's other rights or of Pledgor's obligations hereunder.  This
Agreement  may  be  amended  only by  an  instrument  in  writing
executed jointly by Pledgor and the Collateral Agent and  may  be
supplemented  only by documents delivered or to be  delivered  in
accordance with the express terms hereof.

      Section  7.03 Copy as Financing Statement. A  photocopy  or
other  reproduction of this Agreement may be delivered by Pledgor
or  the  Collateral Agent to any financial intermediary or  other
third party for the purpose of transferring or perfecting any  or
all  of  the  Pledged Securities to the Collateral Agent  or  its
designee or assignee.

     Section 7.04 Possession of Collateral.  The Collateral Agent
shall  be deemed to have possession of any Collateral in  transit
to it or set apart for it (or, in either case, any of its agents,
affiliates or correspondents).

      Section  7.05  Redelivery of Collateral.  If  any  sale  or
transfer  of Collateral by the Collateral Agent results  in  full
satisfaction of the Obligations, and after such sale or  transfer
and  discharge  there  remains a surplus of proceeds,  Collateral
Agent  will  deliver  to  Pledgor  such  excess  proceeds  in   a
commercially reasonable time; provided, however, that neither the
Collateral  Agent nor any Secured Party shall have any  liability
for any interest, cost or expense in connection with any delay in
delivering such proceeds to Pledgor.

      Section  7.06 Interest. It is the intention of the  parties
hereto  to  conform  strictly to usury  laws  applicable  to  the
Collateral  Agent  and the Secured Parties. Accordingly,  if  the
transactions   contemplated  hereby  would  be   usurious   under
applicable  state or federal law, then, notwithstanding  anything
to  the  contrary  in  this Agreement or in any  other  agreement
entered   into  in  connection  with  or  as  security  for   the
Obligations,  it is agreed as follows: (i) the aggregate  of  all
consideration which constitutes interest under law applicable  to
the Collateral Agent or any Secured Party that is contracted for,
taken, reserved, charged or received under the Obligations,  this
Agreement  or under any of such other agreements or otherwise  in
connection  with  the  Obligations shall under  no  circumstances
exceed the maximum amount allowed by such applicable law, (ii) if
the maturity of the Obligations is accelerated for any reason, or
in  the event of any required or permitted prepayment, then  such
consideration that constitutes interest under  law applicable  to
the  Collateral Agent or any Secured Party may never include more
than  such  maximum  amount, and (iii) excess interest,  if  any,
provided  for  in this Agreement or otherwise shall be  cancelled
automatically and, if theretofore paid, shall be credited by  the
Collateral Agent or such Secured Party on the principal amount of
the  Obligations (or, to the extent that the principal amount  of
the Obligations shall have been or would thereby be paid in full,
refunded  by   the  Collateral Agent or  such  Secured  Party  to
Pledgor, Panda Funding or PIC, as the case may be). The right  to
accelerate  the maturity of the Obligations does not include  the
right  to accelerate any interest that has not otherwise  accrued
on  the  date of such acceleration, and the Collateral Agent  and
the  Secured  Parties  do  not intend  to  collect  any  unearned
interest in the event of acceleration. All sums paid or agreed to
be paid to the Collateral Agent or any Secured Party for the use,
forbearance  or  detention  of  sums  included  in  the   initial
Obligations shall, to the extent permitted by applicable law,  be
amortized,  prorated, allocated and spread  throughout  the  full
term of the Obligations until payment in full so that the rate or
amount of interest on account of the initial Obligations does not
exceed the applicable usury ceiling, if any.

     Section 7.07 Governing Law; Jurisdiction. This Agreement and
the  security  interest  granted hereby  shall  be  construed  in
accordance with and governed by the laws of the State of New York
(except  to  the  extent that the laws of any other  jurisdiction
govern  the  perfection  and priority of the  security  interests
granted  hereby). Pledgor consents to and submits to in  personam
jurisdiction and venue in the courts of the State of New York and
the United States District Court for the Southern District of New
York,  and, by execution and delivery of this Agreement,  Pledgor
hereby  accepts  for  itself  and in  respect  of  its  property,
generally  and unconditionally, the jurisdiction of the aforesaid
courts. This submission to jurisdiction is nonexclusive and  does
not  preclude  the  Collateral Agent or any  Secured  Party  from
obtaining  jurisdiction over Pledgor or  the  Collateral  in  any
court otherwise having jurisdiction.

       Section  7.08  Subrogation.  Until  all  indebtedness   in
connection  with the Obligations shall have been  paid  in  full,
Pledgor  shall  have no right to subrogation or  to  enforce  any
remedy  or  participate in any Collateral or security  whatsoever
now or hereafter held by the Collateral Agent.

     Section 7.09 Continuing Security Agreement.

           (a)  This  Agreement  shall  constitute  a  continuing
security  agreement,  and  all  representations  and  warranties,
covenants  and  agreements  shall, as applicable,  apply  to  all
future  as  well  as  existing transactions. Provisions  of  this
Agreement, unless by their terms exclusive, shall be in  addition
to other agreements between the parties.

           (b) Except as may be expressly applicable pursuant  to
Section 9-505 of the Code, no action taken or omission to act  by
the Collateral Agent or the Secured Parties hereunder, including,
without  limitation, any exercise of voting or consensual  rights
pursuant  to  Section 4.09 or any other action taken or  inaction
pursuant  to  Section  6.02,  shall be  deemed  to  constitute  a
retention of the Collateral in satisfaction of the Obligations or
otherwise to be in full satisfaction of the Obligations, and  the
Obligations  shall  remain in full force and  effect,  until  the
Collateral  Agent  and  the Secured Parties  shall  have  applied
payments   (including,  without  limitation,   collections   from
Collateral)  towards  the Obligations in  the  full  amount  then
outstanding  or  until  such subsequent time  as  is  hereinafter
provided in subsection (c) below.

           (c) To the extent that any payments on the Obligations
or  proceeds  of  the  Collateral are  subsequently  invalidated,
declared  to be fraudulent or preferential, set aside or required
to  be  repaid  to a trustee, debtor in possession,  receiver  or
other  Person  under any bankruptcy law, common law or  equitable
cause, then to such extent the Obligations so satisfied shall  be
revived and continue as if such payment or proceeds had not  been
received by the Collateral Agent or the Secured Parties, and  the
Collateral  Agent's and the Secured Parties' security  interests,
rights,  powers  and remedies hereunder shall  continue  in  full
force  and  effect.  In  such  event,  this  Agreement  shall  be
automatically  reinstated  if  it  shall  theretofore  have  been
terminated pursuant to Section 7.10.

           (d)  If the Obligations are structured such that there
are   times  when  no  Indebtedness  is  owing  thereunder,  this
Agreement shall remain valid and in full force and effect  as  to
all subsequent indebtedness included in the Obligations, provided
the  Collateral  Agent has not in the interim period  executed  a
written  release or termination statement or returned  possession
of or reassigned the Collateral to Pledgor.

      Section  7.10 Termination. The grant of a security interest
hereunder  and  all  of the Collateral Agent's  and  the  Secured
Parties'  rights,  powers  and remedies in  connection  therewith
shall  remain in full force and effect until the Collateral Agent
has  (i)  retransferred  and  delivered  all  Collateral  in  its
possession  to Pledgor, (ii) executed a registration  of  release
with  respect to all Pledged Securities, if any, as to which  the
Collateral  Agent held a registered pledge; and (iii) executed  a
written  release  or  termination  statement  and  reassigned  to
Pledgor without recourse or warranty any remaining Collateral and
all  rights  conveyed hereby. Upon the complete  payment  of  the
Obligations and the compliance by Pledgor with all covenants  and
agreements  hereof, the Collateral Agent, at the written  request
and  expense  of  Pledgor,  and  upon  receipt  of  an  Officer's
Certificate of Pledgor stating that all conditions precedent have
been  complied  with,  will release, reassign  and  transfer  the
Collateral  to Pledgor and declare this Agreement  to  be  of  no
further  force  or  effect. Notwithstanding  the  foregoing,  the
reimbursement and indemnification provisions of Section 4.06  and
the   provisions   of  subsection  7.09(c)  shall   survive   the
termination of this Agreement.

     Section 7.11 Counterparts, Effectiveness. This Agreement may
be  executed  in two or more counterparts, and it  shall  not  be
necessary  that the signatures of all parties hereto be contained
on  any  one  counterpart hereof. Each counterpart is  deemed  an
original, but all such counterparts taken together constitute one
and the same instrument. 


PLEDGOR:
PANDA ENERGY CORPORATION


By:________________________________ 
Name:  Robert W. Carter
Title: Chairman of the Board, President and Chief Executive Officer


SECURED PARTY:
BANKERS TRUST COMPANY, as
Collateral Agent


By:________________________________ 
Name:  Marie C. Rasch
Title: Vice President








EXHIBIT 10.08


                    STOCK PLEDGE AGREEMENT
        (Panda Funding Corporation and PIC Entity Stock)

                            Between

                 PANDA INTERFUNDING CORPORATION

                              and

           BANKERS TRUST COMPANY, as Collateral Agent



                   Dated as of July 31, 1996



                   ________________________



                     STOCK PLEDGE AGREEMENT

         Panda Funding Corporation and PIC Entity Stock

      THIS  STOCK PLEDGE AGREEMENT (this "Agreement") is made  as
of  July  31, 1996, by Panda Interfunding Corporation, a Delaware
corporation  with principal offices at 4100 Spring  Valley  Road,
Suite  1001, Dallas, Texas  75244 ("Pledgor"); for Bankers  Trust
Company, a New York banking corporation, with offices at 4 Albany
Street,  New  York,  New York, 10006, as collateral   agent  (the
"Collateral  Agent")  for  the benefit of  itself,  the  Trustee,
individually (as hereinafter defined), the Trustee on  behalf  of
the  Bondholders (as hereinafter defined) and for the  Letter  of
Credit  Provider (as hereinafter defined), if any, (collectively,
the "Secured Parties").

                            RECITALS

      A.    On  even date herewith, Panda Funding Corporation,  a
Delaware  corporation  (hereinafter called "Panda  Funding")  and
Pledgor,  and  Bankers  Trust Company,  as  trustee  (hereinafter
called  the  "Trustee"), are executing a  Trust  Indenture  (such
agreement,  as may from time to time be amended, supplemented  or
otherwise  modified,  being hereinafter called  the  "Indenture")
providing,  subject to the terms and conditions  stated  therein,
for  the  issuance by Panda Funding from time to time of  certain
Pooled Project Bonds (the "Bonds"), including without limitation,
$105,525,000  in initial aggregate principal amount  of  11-5/8%
Pooled Project Bonds, Series A due 2012 (the "Series A Bonds").

      B.    Panda  Funding will loan the entire proceeds  of  the
issuance  of  the Series A Bonds to Pledgor (the  "Loan"),  which
Loan  will  be made under a Loan Agreement dated as of even  date
with this Agreement by and between Panda Funding and Pledgor (the
"PIC  Loan  Agreement") and evidenced by a promissory  note  (the
"Initial  PIC Note") of Pledgor dated July 31, 1996, and  payable
to Panda Funding.

      C.    Panda Funding may from time to time loan the proceeds
of  subsequent  series  of  Bonds  (the  "Additional  Loans")  to
Pledgor,  which Additional Loans will be made under the PIC  Loan
Agreement and evidenced by promissory notes of Pledgor payable to
Panda Funding (the "Additional PIC Notes").

      D.    Pledgor, pursuant to the terms of the Indenture,  has
guaranteed  the obligations of Panda Funding (the "PIC Guaranty")
to  the purchasers from time to time of the Bonds, including  the
Series  A Bonds (collectively, the "Bondholders") and the Trustee
under the Indenture.

      E.    Panda  Funding  is  a wholly owned,  special  purpose
subsidiary  of  Pledgor  and Pledgor is a wholly  owned,  special
purpose   subsidiary  of  Panda  Energy  Corporation,   a   Texas
corporation ("PEC").

      F.    One  or  more  Letters of Credit (as defined  in  the
Indenture) may be substituted for cash funds in the Debt  Service
Reserve  Fund (as defined in the Indenture) pursuant  to  Section
4.5(c)  of  the Indenture under a reimbursement agreement  to  be
entered  into between Pledgor or Pledgor's controlling  affiliate
and a financial institution (the "Letter of Credit Provider") (to
the  extent  so  entered  into and as  amended,  supplemented  or
otherwise  modified  from  time  to  time,  together   with   any
substitution   or   replacement   thereof,   the   "Reimbursement
Agreement").

      G.    To induce the purchase from time to time of the Bonds
by  the Bondholders, which Pledgor acknowledges is of substantial
benefit to it (as ultimate recipient of the proceeds of the Bonds
in  the  form of the Loan and the Additional Loans) and to secure
Panda  Funding's obligations to the Bondholders and  the  Trustee
and to secure the PIC Guaranty, and to induce the issuance of any
Letters  of Credit by a Letter of Credit Provider and  to  secure
Pledgor's  or  Pledgor's controlling affiliate's  obligations  to
such  Letter  of Credit Provider under a Reimbursement  Agreement
(to  the extent entered into), Pledgor desires to enter into this
Agreement  with  the  Collateral Agent for  the  benefit  of  the
Secured Parties.

      H.    It  is  a  condition precedent to  the  issuance  and
purchase  of  the Series A Bonds that Pledgor shall have  pledged
the  Collateral  as defined in this Agreement to  the  Collateral
Agent for the benefit of the Secured Parties.

      I.    Therefore,  in  order to comply with  the  terms  and
conditions  of  the  Indenture and for other  good  and  valuable
consideration,  the receipt and sufficiency of which  are  hereby
acknowledged, Pledgor hereby agrees with the Collateral Agent for
the benefit of the Secured Parties as follows:

                           ARTICLE 1

                       SECURITY INTEREST

      Section 1.01   Pledge.  Pledgor hereby pledges, assigns and
grants  to  Secured Party a security interest  in  and  right  of
set-off  against  the  assets referred to in  Section  1.02  (the
"Collateral") to secure the prompt payment and performance of the
"Obligations" (as defined in Section 2.02) and the performance by
Pledgor of this Agreement.

      Section 1.02   Collateral.  The Collateral consists of  the
following types or items of property:

           (a)  The following securities:  (i) 100% of the issued
      and outstanding capital stock of Panda Funding Corporation,
      a  Delaware  corporation, and of each and  every  PIC  U.S.
      Entity  that  is or shall in the future be organized  as  a
      direct subsidiary of Pledgor, including, without limitation
      Panda Interholding Corporation, a Delaware corporation; and
      (ii)  60%  of the issued and outstanding capital  stock  of
      each and every PIC International Entity that is or shall in
      the  future be organized as a direct subsidiary of Pledgor,
      including,  without  limitation, Panda Cayman  Interfunding
      Company, a Cayman Islands exempted company.

           (b)  (i)  the  certificates or  instruments,  if  any,
      representing, and any interest of Pledgor in the entries on
      the books of any financial intermediary pertaining to, such
      securities,  (ii) all dividends (cash, stock or otherwise),
      cash,  instruments, rights to subscribe, purchase  or  sell
      and  all  other  rights  and property  from  time  to  time
      received, receivable or otherwise distributed in respect of
      or in exchange for any or all of such securities, (iii) all
      replacements, additions to and substitutions for any of the
      property  referred  to  in  this Section  1.02,  including,
      without limitation, claims against third parties, (iv)  the
      proceeds, interest, profits and other income of or  on  any
      of  the  property  referred to in  this  Section  1.02  and
      (v)  all  books and records relating to any of the property
      referred to in this Section 1.02.

It  is expressly contemplated that additional securities or other
property may from time to time be pledged, assigned or granted to
the  Collateral Agent for the benefit of the Secured  Parties  as
additional   security   for  the  Obligations,   and   the   term
"Collateral"  as  used herein shall be deemed  for  all  purposes
hereof  to  include all such additional securities and  property,
together  with  all other property of the types  described  above
related thereto.

      Section 1.03   Transfer of Collateral.  All certificates or
instruments  representing or evidencing  the  Pledged  Securities
shall  be delivered to and held pursuant hereto by the Collateral
Agent  for  the  benefit  of  the Secured  Parties  or  a  Person
designated by the Collateral Agent and shall be in suitable  form
for  transfer  by  delivery,  or shall  be  accompanied  by  duly
executed instruments of transfer or assignment in blank,  or  (in
the case of either certificated or uncertificated securities) the
Collateral  Agent  shall have been provided with  an  Opinion  of
Counsel  that,  in the opinion of such Counsel, such  action  has
been taken with respect to the recording, registering, filing and
all  other actions necessary to make effective the lien  intended
by  this  Agreement and to perfect the security interest  granted
herein  with  respect  to  such  certificated  or  uncertificated
securities  and  that  there is a valid  and  perfected  security
interest in such Collateral, enforceable against Debtor  and  all
third  parties  and  securing payment  of  the  Obligations.  The
Collateral  Agent  shall  have the right,  at  any  time  in  its
discretion and without notice to Pledgor, to transfer  to  or  to
register in the name of the Collateral Agent, the Trustee, or any
of  the  Collateral Agent's nominees any or all  of  the  Pledged
Securities,  subject  only to the revocable rights  specified  in
Section  6.06.  In addition, the Collateral Agent shall have  the
right  at  any  time  to  exchange  certificates  or  instruments
representing or evidencing Pledged Securities for certificates or
instruments of smaller or larger denominations.

                           ARTICLE 2

                          DEFINITIONS

      Section  2.01    Terms  Defined Above.   As  used  in  this
Agreement,  the  terms  defined above  shall  have  the  meanings
respectively assigned to them.  Other capitalized terms that  are
defined  in  the Indenture but that are not defined herein  shall
have the same meanings as defined in the Indenture.

      Section  2.02    Certain  Definitions.   As  used  in  this
Agreement, the following terms shall have the following meanings,
unless the context otherwise requires:

           "Agreement" means this Stock Pledge Agreement, as  the
      same may from time to time be amended or supplemented.

           "Code"  means the Uniform Commercial Code as presently
      in  effect  in  the  State of New York.   Unless  otherwise
      indicated  by  the context herein, all uncapitalized  terms
      that  are  defined in the Code shall have their  respective
      meanings as used in Articles 8 and 9 of the Code.

           "Collateral  Agent Claims" means,  at  any  time,  all
      obligations of Panda Funding and Pledgor, now or  hereafter
      existing,  to  pay fees, costs, expenses,  indemnities  and
      other  amounts to the Collateral Agent pursuant to Sections
      6(f),  8  or  16  of  the Collateral  Agency  Agreement  or
      pursuant to any Security Document or Transaction Document.

           "Event  of  Default"  means  any  event  specified  in
      Section 6.01.

           "Highest  Lawful  Rate" means the lesser  of  15%  per
      annum  and the maximum rate of nonusurious interest allowed
      from time to time by applicable law.

           "Obligations" means all indebtedness, liabilities  and
      other  obligations of Panda Funding and Pledgor (including,
      but  not  limited to, all such obligations  in  respect  of
      principal,  premiums,  interest,  fees,  Collateral   Agent
      Claims,  Trustee Claims, penalties, indemnities, costs  and
      other   expenses,   whether  due  after   acceleration   or
      otherwise)  to  the Collateral Agent, the  Trustee  or  the
      Bondholders (of whatsoever nature and howsoever  evidenced)
      under  and  pursuant  to  the Bonds,  the  Indenture,  this
      Agreement,  the  Collateral  Agency  Agreement,  the  other
      Security  Documents and the obligations of  Debtor  or  its
      controlling affiliate to a Letter of Credit Provider  under
      and  pursuant  to  a  Reimbursement Agreement  (if  entered
      into),  in  each  case,  direct  or  indirect,  primary  or
      secondary,  fixed  or contingent, now or hereafter  arising
      therefrom or relating thereto.

           "Obligor" means any Person, other than Pledgor, liable
      (whether  directly or indirectly, primarily or secondarily)
      for  the  payment or performance of any of the  Obligations
      whether    as   maker,   co-maker,   endorser,   guarantor,
      accommodation party, general partner or otherwise.

           "Pledged  Securities" means all of the securities  and
      other  property  (whether or not  the  same  constitutes  a
      "security" under the Code) referred to in Section 1.02  and
      all  additional securities (as that term is defined in  the
      Code),   if   any,  constituting  Collateral   under   this
      Agreement.

           "Trustee  Claims" means, at any time, all  obligations
      of Pledgor and Panda Funding, now or hereafter existing, to
      pay fees, costs, expenses, indemnities or other amounts  to
      the Trustee pursuant to the Indenture.

                           ARTICLE 3

                 REPRESENTATIONS AND WARRANTIES

      In  order  to  induce the Collateral Agent to  accept  this
Agreement,  Pledgor  represents and warrants  to  the  Collateral
Agent   for   the   benefit   of  the  Secured   Parties   (which
representations  and  warranties will survive  the  creation  and
payment of the Obligations) that:

      Section   3.01    Ownership  of  Collateral;  Encumbrances.
Pledgor  is the owner of, and has good and marketable  title  to,
the  Collateral free and clear of any Lien except for the  pledge
and  security  interest granted to the Collateral Agent  for  the
benefit of the Secured Parties and Liens for Taxes not yet due or
that are subject to a Good Faith Contest.  No financing statement
covering  the  Collateral is on file in any public  office  other
than terminated financing statements and the financing statements
filed  pursuant  to  this  Agreement or in  connection  with  the
transactions  contemplated by the Indenture.  The  Collateral  is
not  subject to any law (except as may be required in  connection
with  any  disposition of the Collateral by  laws  affecting  the
offering   and  sale  of  securities  generally)  or  contractual
obligation  that would be violated by or that would prohibit  the
grant of the security interest in the Collateral granted pursuant
hereto  or  the  disposition  of the  Collateral  by  or  to  the
Collateral Agent upon the occurrence and continuance of an  Event
of Default.

      Section  3.02    Pledgor.  Pledgor is  a  corporation  duly
organized  and validly existing under the laws of  the  State  of
Delaware.  Pledgor has full power, authority and legal  right  to
enter into this Agreement and perform hereunder and to pledge and
deliver  all  of the Collateral pursuant to this Agreement.   The
pledge  of the Collateral and the granting of a security interest
in  the  Collateral has been duly authorized by Pledgor and  this
Agreement  has  been duly authorized, executed and  delivered  by
Pledgor  and constitutes the legal, valid and binding  obligation
of  Pledgor  enforceable against Pledgor in accordance  with  its
terms  except  as  enforceability may be  limited  by  applicable
bankruptcy,   insolvency,  moratorium  or  other   similar   laws
affecting    creditor's   rights   generally   and   except    as
enforceability  may  be limited by general principles  of  equity
(whether considered in a suit at law or in equity).

      Section  3.03    No  Required Consent.   No  authorization,
consent, approval or other action by, and no notice to or  filing
with,  any governmental authority or regulatory body is  required
that  has  not been obtained for (i) the due execution,  delivery
and  performance by Pledgor of this Agreement, (ii) the grant  by
Pledgor  of  the  security interest granted  by  this  Agreement,
(iii)  the  perfection  of such security  interest  or  (iv)  the
exercise by the Collateral Agent of its rights and remedies under
this  Agreement (except as may be required (x) in connection with
such  disposition  by  laws affecting the offering  and  sale  of
securities generally, (y) under federal and state laws, rules and
regulations and applicable interpretations thereof providing  for
the supervision or regulation of the banking and trust businesses
generally  and applicable to the Collateral Agent or any  Secured
Party and (z) with respect to the Collateral Agent or any Secured
Party as a result of any relationship which such Person may  have
with  Persons  not parties to, or any activity or  business  such
Person  may conduct other than pursuant to, any of the  Financing
Documents).

      The  execution, delivery and performance of this  Agreement
will  not  (i)  require any consent or approval of the  Board  of
Directors  or stockholders of Pledgor that has not been obtained;
(ii)   violate   the  provisions  of  Pledgor's  Certificate   of
Incorporation or By-Laws; (iii) violate the provisions of any law
(including,  without  limitation, any usury law),  regulation  or
order of any governmental authority applicable to Pledgor or  any
of  its  subsidiaries; (iv) conflict with, result in a breach  or
constitute  a  default  under  any  agreement  relating  to   the
management  or affairs of Pledgor or any of its subsidiaries,  or
any  indenture or loan or credit agreement or any other  material
agreement, lease or instrument to which Pledgor is a party or  by
which Pledgor or any of its subsidiaries or any of their material
properties  may  be bound; or (v) result in or  create  any  Lien
(other than Permitted Liens) under, or require any consent under,
any  indenture or loan or credit agreement or any other  material
agreement,  instrument  or  award of any  governmental  authority
binding  upon Pledgor or any of its subsidiaries or any of  their
properties.

      Section  3.04   Pledged Securities.  The Pledged Securities
have  been duly authorized and validly issued, and are fully paid
and  non-assessable.  The Pledged Securities constitute  100%  of
the  issued and outstanding shares of capital stock of  each  and
every PIC U.S. Entity that is organized as a direct subsidiary of
Pledgor  and 60% of the issued and outstanding shares of  capital
stock  of  each  and  every  PIC  International  Entity  that  is
organized as a direct subsidiary of Pledgor.

      Section  3.05    First  Priority  Security  Interest.   The
pledge of the Collateral and the Pledged Securities delivered  to
the Collateral Agent pursuant to this Agreement concurrently with
the  execution and delivery of this Agreement and the  filing  of
UCC-1  financing statements with the Secretary of State of  Texas
and  the  Secretary  of State of the State of Delaware  create  a
valid  and  perfected  first priority security  interest  in  the
Collateral, enforceable against Pledgor and all third parties and
securing   payment   of   the  Obligations  assuming   continuous
possession  thereof by the Collateral Agent subject to  no  Liens
other than those Liens created by this Agreement.

      Section  3.06    No  Suits.  There is no  action,  suit  or
proceeding  at law or in equity or by or before any  governmental
authority, arbitral tribunal or other body now pending or, to the
best  knowledge  of Pledgor, threatened against  Pledgor  or  its
subsidiaries that question the validity or legality of  or  seeks
damages  in  connection with this Agreement or any action  to  be
taken  pursuant  to  this  Agreement  that  could  reasonably  be
expected to have a material adverse effect on Pledgor.

      Section  3.07   Regulatory Status.  Pledgor is not  (i)  an
"investment  company" or a company "controlled" by an  "investment
company"  within  the meaning of the Investment  Company  Act  of
1940,  as  amended, or (ii) a "holding company" or a  "subsidiary
company"  of a "holding company" or an "affiliate" of a  "holding
company"  or  a  "subsidiary company" within the meaning  of  the
Public  Utility Holding Company Act of 1935, as amended ("PUHCA")
or (iii) a "registered holding company" or a "subsidiary company"
of  a  "registered  holding  company"  or  an  "affiliate"  of  a
"registered  holding  company" or a  "subsidiary  company"  of  a
"registered holding company" within the meaning of PUHCA.

      Section  3.08    Benefits.  Pledgor has  derived  and  will
continue  to  derive  direct  and  indirect  benefits  from   the
incurrence of its obligations under this Agreement.

      Section   3.09    Collateral.   All  statements  or   other
information  provided by Pledgor to the Collateral Agent  or  any
Secured Party describing or with respect to the Collateral is  or
(in  the case of subsequently furnished information) will be when
provided  correct  and  complete in all material  respects.   The
delivery  at  any  time  by Pledgor to the  Collateral  Agent  of
additional Collateral or of additional descriptions of Collateral
shall constitute a representation and warranty by Pledgor to  the
Collateral   Agent   hereunder  that  the   representations   and
warranties  of this Article 3 are correct insofar as  they  would
pertain to such Collateral or the descriptions thereof.

      Section  3.10   No Filings By Third Parties.  No  financing
statement  or  other  public  notice or  recording  covering  the
Collateral  is  on  file  in any public office  (other  than  any
financing  statement or other public notice or  recording  naming
the  Collateral  Agent, as agent, as the secured party  therein),
and  Pledgor  will  not execute any such financing  statement  or
other  public  notice  or  recording  so  long  as  any  of   the
Obligations  are outstanding (other than any financing  statement
or  other public notice or recording naming the Collateral Agent,
as agent, as the secured party therein).

                           ARTICLE 4

                    COVENANTS AND AGREEMENTS

      Pledgor  will  at all times comply with the  covenants  and
agreements contained in this Article 4, from the date hereof  and
for so long as any part of the Obligations are outstanding.

      Section   4.01     Sale,  Disposition  or  Encumbrance   of
Collateral.   Pledgor  will not in any way encumber  any  of  the
Collateral  (or  permit or suffer any of  the  Collateral  to  be
encumbered) or sell, pledge, assign, lend or otherwise dispose of
or  transfer any of the Collateral to or in favor of  any  Person
other  than  the Collateral Agent for the benefit of the  Secured
Parties.   Pledgor will not subject the remaining 40%  shares  of
capital stock of Panda Cayman Interfunding Company and each other
PIC International Entity that is organized as a direct subsidiary
of  Pledgor to any Lien except Permitted Liens as permitted under
the Indenture.

      Section 4.02   Dividends or Distributions.  So long  as  no
Event  of Default shall have occurred and be continuing:  Pledgor
shall  be entitled to receive, retain and distribute any and  all
dividends  and  interest  paid  in  respect  of  the  Collateral,
provided, however, that any and all

           (a)  dividends and interest paid or payable other than
      in  cash  in respect of, and instruments and other property
      received,  receivable or otherwise distributed  in  respect
      of,  or in exchange for (including, without limitation, any
      certificate  or share purchased or exchanged in  connection
      with a tender offer or merger agreement), any Collateral,

           (b)  dividends and other distributions paid or payable
      in  cash in respect of any Collateral in connection with  a
      partial   or  total  liquidation  or  dissolution   or   in
      connection with a reduction of capital, capital surplus  or
      paid-in surplus, or reclassification, and

           (c)   cash  paid, payable or otherwise distributed  in
      respect  of  principal  of, or  in  redemption  of,  or  in
      exchange for, any Collateral,

shall  be,  and  shall be forthwith delivered to  the  Collateral
Agent  for  the  benefit  of  the Secured  Parties  to  hold  as,
Collateral  and  shall, if received by Pledgor,  be  received  in
trust for the benefit of the Secured Parties, be segregated  from
the  other  property  or  funds  of  Pledgor,  and  be  forthwith
delivered to the Collateral Agent for the benefit of the  Secured
Parties  as Collateral in the same form as so received (with  any
necessary endorsement).

      Section 4.03   Records and Information.  Pledgor shall keep
accurate  and  complete  records  of  the  Collateral  (including
proceeds,  payments,  distributions, income  and  profits).   The
Collateral Agent may at any time have access to, examine,  audit,
make  extracts  from  and  inspect  without  hindrance  or  delay
Pledgor's  records,  files  and  the  Collateral.   Pledgor  will
promptly  provide written notice to the Collateral Agent  of  all
information that in any way relates to or affects the  filing  of
any financing statement or other public notices or recordings, or
the  delivery  and  possession of items  of  Collateral  for  the
purpose  of  perfecting a security interest  in  the  Collateral.
Pledgor  will  also  promptly furnish  such  information  as  the
Collateral  Agent  may  from  time  to  time  reasonably  request
regarding  (i)  the business, affairs or financial  condition  of
Pledgor  or  (ii)  the Collateral or Secured Parties'  rights  or
remedies with respect thereto.

      Section 4.04   Reimbursement of Expenses.  Pledgor will pay
to  the Collateral Agent all reasonable advances, charges,  costs
and expenses (including, without limitation, all reasonable costs
and   expenses  of  holding,  preparing  for  sale  and  selling,
collecting or otherwise realizing upon the Collateral if an Event
of  Default  occurs  and  all reasonable attorneys'  fees,  legal
expenses  and  court costs) incurred by the Collateral  Agent  in
connection with the exercise of the Collateral Agent's rights and
remedies  hereunder  on behalf of the Secured  Parties.   Pledgor
agrees to indemnify and hold the Collateral Agent and the Secured
Parties  harmless from and against and covenants  to  defend  the
Collateral  Agent  and the Secured Parties against  any  and  all
losses,  damages,  claims,  costs,  penalties,  liabilities   and
expenses,   including,  without  limitation,  court   costs   and
reasonable attorneys' fees, incurred because of, incident to,  or
with  respect  to  this  Agreement or the Collateral  (including,
without  limitation,   any  exercise of  rights  or  remedies  in
connection therewith).  All amounts for which Pledgor  is  liable
pursuant to this Section 4.04 shall be due and payable by Pledgor
to  the  Collateral Agent upon demand.  If Pledgor fails to  make
such  payment  upon demand (or if demand is not made  due  to  an
injunction  or stay arising from bankruptcy or other proceedings)
and  the  Collateral Agent or any Secured Party pays such amount,
the  same  shall be due and payable by Pledgor to the  Collateral
Agent,  plus  interest thereon from the date  of  the  Collateral
Agent's  or  Secured  Party's demand (or from  the  date  of  the
Collateral  Agent's  payment or such Secured Party's  payment  if
demand is not made due to such proceedings) at the Highest Lawful
Rate.

      Section 4.05   Further Assurances.  Upon the request of the
Collateral  Agent, Pledgor shall (at Pledgor's  expense)  execute
and  deliver  all  such  assignments, certificates,  instruments,
securities,  financing  statements,  notifications  to  financial
intermediaries, clearing corporations, issuers of  securities  or
other   third  parties  or  other  documents  and  give   further
assurances  and  do all other acts and things as  the  Collateral
Agent  may  reasonably request to perfect the Collateral  Agent's
interest  in  the Collateral or to protect, enforce or  otherwise
effect  the Collateral Agent's rights and remedies hereunder  for
the benefit of the Secured Parties.

      Section 4.06   Stock Powers.  Pledgor shall furnish to  the
Collateral Agent such stock powers and other instruments  as  may
be required by the Collateral Agent to assure the transferability
of  the  Collateral when and as often as may be requested by  the
Collateral Agent.

      Section 4.07   Voting and Other Consensual Rights.   Except
to  the  extent otherwise provided in subsection 6.06(d), Pledgor
shall  be  entitled  to  exercise any and all  voting  and  other
consensual  rights  pertaining to  the  Collateral  or  any  part
thereof  for any purpose not inconsistent with the terms of  this
Agreement;  provided however, that Pledgor shall not exercise  or
refrain from exercising any such right if such action would  have
a  material adverse effect on the value of the Collateral or  any
part  thereof, and, provided, further, that upon request  of  the
Collateral Agent at any time or from time to time, Pledgor  shall
give the Collateral Agent prompt written notice of the manner  in
which  Pledgor has exercised, or the reasons for refraining  from
exercising, any such right.

      Section  4.08   Pledged Securities Percentage.  The Pledged
Securities  will at all times constitute 100% of the  issued  and
outstanding  shares of capital stock, including all stock  issued
subsequent to the date hereof, of each and every PIC U.S.  Entity
that  is  or  shall  in  the  future be  organized  as  a  direct
subsidiary  of  Pledgor  and  at least  60%  of  the  issued  and
outstanding  capital  stock of each and every  PIC  International
Entity  that is or shall in the future be organized as  a  direct
subsidiary of Pledgor.  Promptly upon the organization by Pledgor
of  any PIC U. S. Entity or any PIC International Entity, Pledgor
shall execute and deliver to the Collateral Agent all Collateral,
together with certificates and other instruments evidencing  such
Collateral in the percentages specified in this Section 4.08.

                           ARTICLE 5

         RIGHTS, DUTIES AND POWERS OF COLLATERAL AGENT

      The  following rights, duties and powers of the  Collateral
Agent  are applicable irrespective of whether an Event of Default
occurs and is continuing:

      Section 5.01   Discharge Encumbrances. The Collateral Agent
may,   at  its  option,  discharge  any  taxes,  liens,  security
interests  or other encumbrances at any time levied or placed  on
the Collateral.  Pledgor agrees to reimburse the Collateral Agent
upon  demand for any payment so made, plus interest thereon  from
the  date of the Collateral Agent's demand at the Highest  Lawful
Rate.

      Section 5.02   Transfer of Collateral. The Collateral Agent
may  transfer  any or all of the Obligations, and upon  any  such
transfer the Collateral Agent may transfer its interest in any or
all  of  the  Collateral and shall be fully discharged thereafter
from  all  liability therefor.  Any transferee of the  Collateral
shall  be  vested  with all rights, powers and  remedies  of  the
Collateral Agent hereunder.

      Section  5.03   Cumulative and Other Rights.   The  rights,
powers  and  remedies of the Collateral Agent for the benefit  of
the  Secured  Parties hereunder are in addition  to  all  rights,
powers  and remedies given by law or in equity.  The exercise  by
the Collateral Agent of any one or more of the rights, powers and
remedies  herein shall not be construed as a waiver of any  other
rights,  powers and remedies, including, without limitation,  any
other rights of set-off.  If any of the Obligations are given  in
renewal,  extension for any period or rearrangement,  or  applied
toward  the  payment of debt secured by any lien, the  Collateral
Agent  shall  be,  and is hereby, subrogated to all  the  rights,
titles,  interests  and  liens  securing  the  debt  so  renewed,
extended, rearranged or paid.  The Collateral Agent shall also be
entitled to all of the rights, remedies and protections set forth
in  the  Collateral Agency Agreement, as if expressly  set  forth
herein.

      Section 5.04   Disclaimer of Certain Duties.

      (a)  The powers conferred upon the Collateral Agent by this
Agreement are to protect its interest in the Collateral and shall
not  impose  any  duty upon the Collateral Agent or  any  Secured
Party  to  exercise any such powers.  Pledgor hereby agrees  that
the  Collateral  Agent shall not be liable  for,  nor  shall  the
indebtedness evidenced by the Obligations be diminished  by,  the
Collateral  Agent's delay or failure to collect upon,  foreclose,
sell,  take  possession  of or otherwise  obtain  value  for  the
Collateral.

      (b)  The Collateral Agent shall be under no duty whatsoever
to  make  or  give any presentment, notice of dishonor,  protest,
demand  for  performance,  notice of non-performance,  notice  of
intent to accelerate, notice of acceleration, or other notice  or
demand  in connection with any Collateral or the Obligations,  or
to  take  any steps necessary to preserve any rights against  any
Obligor or other Person.  Pledgor waives any right of marshalling
in  respect  of any and all Collateral, and waives any  right  to
require  the  Collateral Agent or any Secured  Party  to  proceed
against  any  Obligor or other Person, exhaust any Collateral  or
enforce any other remedy that the Collateral Agent or any Secured
Party  now has or may hereafter have against any Obligor or other
Person.

      Section 5.05   Modification of Obligations; Other Security.
Pledgor  waives  (i) any and all notice of acceptance,  creation,
modification, rearrangement, renewal or extension for any  period
of  any instrument executed by any Obligor in connection with the
Obligations  and  (ii) any defense of any Obligor  by  reason  of
disability, lack of authorization, cessation of the liability  of
any  Obligor  or  for any other reason.  Pledgor  authorizes  the
Collateral  Agent,  without  notice or  demand  and  without  any
reservation  of  rights  against Pledgor  and  without  affecting
Pledgor's liability hereunder or on the Obligations, from time to
time  to  (x)  take  and  hold other  property,  other  than  the
Collateral,  as  security  for  the  Obligations,  and  exchange,
enforce,  waive  and  release  any  or  all  of  the  Collateral,
(y)  apply  the  Collateral  in  the  manner  permitted  by  this
Agreement,  the Collateral Agency Agreement or the Indenture  and
(z)  renew,  extend for any period, accelerate, amend or  modify,
supplement,  enforce, compromise, settle, waive  or  release  the
obligations of any Obligor or any instrument or agreement of such
other  Person  with respect to any or all of the  Obligations  or
Collateral.

      Section  5.06    Waiver of Notice; Demand and  Presentment.
Pledgor  hereby waives any demand, notice of default,  notice  of
acceleration  of  the  maturity of  the  Obligations,  notice  of
intention   to   accelerate  the  maturity  of  the  Obligations,
presentment,  protest and notice of dishonor  as  to  any  action
taken  by the Collateral Agent or any Secured Party in connection
with this Agreement, or any instrument or document.

      Section  5.07   Custody and Preservation of the Collateral.
The Collateral Agent shall be deemed to have exercised reasonable
care  in  the custody and preservation of the Collateral  in  its
possession  if the Collateral is accorded treatment substantially
equal  to that which comparable secured parties accord comparable
collateral, it being understood and agreed, however, that neither
the   Collateral   Agent  nor  any  Secured  Party   shall   have
responsibility for (i) ascertaining or taking action with respect
to  calls, conversions, exchanges, maturities, tenders  or  other
matters relative to any Collateral, whether or not the Collateral
Agent  has  or  is deemed to have knowledge of such  matters,  or
(ii)  taking  any  necessary  steps to  preserve  rights  against
Persons or entities with respect to any Collateral.

                           ARTICLE 6

                       EVENTS OF DEFAULT

      Section  6.01   Events.  It shall constitute  an  Event  of
Default under this Agreement if an Event of Default occurs and is
continuing under the Indenture.

      Section  6.02   Remedies.  Upon the occurrence  and  during
the continuance of any Event of Default, the Collateral Agent may
take  any or all of the following actions without notice  (except
where expressly required below or in the Indenture) or demand  to
Pledgor:

           (a)   Declare all or part of the indebtedness pursuant
      to  the Obligations immediately due and payable and enforce
      payment of the same by Pledgor or any Obligor.

           (b)   Sell,  in one or more sales and in one  or  more
      parcels,  or  otherwise  dispose  of  any  or  all  of  the
      Collateral  in any commercially reasonable manner  as   the
      Collateral  Agent  may  elect,  in  a  public  or   private
      transaction,  at any location as deemed reasonable  by  the
      Collateral  Agent either for cash or credit or  for  future
      delivery  at  such price as the Collateral Agent  may  deem
      fair, and (unless prohibited by the Code, as adopted in any
      applicable  jurisdiction)  the  Collateral  Agent  or   any
      Secured Party may be the purchaser of any or all Collateral
      so  sold and may apply upon the purchase price therefor any
      Obligations  secured hereby.  Any such sale or transfer  by
      the  Collateral  Agent either to itself  or  to  any  other
      Person shall be absolutely free from any claim of right  by
      Pledgor, including any equity or right of redemption,  stay
      or  appraisal which Pledgor has or may have under any  rule
      of  law,  regulation or statute now existing  or  hereafter
      adopted.   Upon  any such sale or transfer, the  Collateral
      Agent  shall have the right to deliver, assign and transfer
      to  the  purchaser or transferee thereof the Collateral  so
      sold  or  transferred.  If the Collateral  Agent  deems  it
      advisable  to  do  so,  it  may  restrict  the  bidders  or
      purchasers  of  any  such sale or transfer  to  Persons  or
      entities  who  will  represent  and  agree  that  they  are
      purchasing  the  Collateral for their own account  and  not
      with  the view to the distribution or resale of any of  the
      Collateral.    The Collateral Agent may, at its discretion,
      provide  for a public sale, and any such public sale  shall
      be  held  at  such  time or times within ordinary  business
      hours  and at such place or places as the Collateral  Agent
      may  fix in the notice of such sale.  The Collateral  Agent
      shall  not  be obligated to make any sale pursuant  to  any
      such  notice.  The Collateral Agent may, without notice  or
      publication,  adjourn  any  public  or  private   sale   by
      announcement at any time and place fixed for such sale, and
      such  sale  may be made at any time or place to  which  the
      same  may  be  so  adjourned.   If  any  sale  or  transfer
      hereunder  is not completed or is defective in the  opinion
      of  the  Collateral Agent, such sale or transfer shall  not
      exhaust  the rights of the Collateral Agent hereunder,  and
      the  Collateral Agent shall have the right to cause one  or
      more  subsequent  sales or transfers to be made  hereunder.
      If  only part of the Collateral is sold or transferred such
      that  the  Obligations remain outstanding (in whole  or  in
      part), the Collateral Agent's rights and remedies hereunder
      shall  not  be  exhausted,  waived  or  modified,  and  the
      Collateral Agent is specifically empowered to make  one  or
      more successive sales or transfers until all the Collateral
      shall  be  sold or transferred and all the Obligations  are
      paid.  If that the Collateral Agent elects not to sell  the
      Collateral,   the Collateral Agent retains  its  rights  to
      dispose  of or utilize the Collateral or any part or  parts
      thereof in any manner authorized or permitted by law or  in
      equity,  and  to  apply the proceeds of  the  same  towards
      payment  of  the  Obligations.  Each and  every  method  of
      disposition of the Collateral described in this  subsection
      or  in  subsection  (d) shall constitute disposition  in  a
      commercially reasonable manner.

           (c)    Apply  proceeds  of  the  disposition  of   the
      Collateral  to  the  Obligations  in  accordance  with  the
      Collateral Agency Agreement and as permitted by the Code or
      otherwise  permitted by law or in equity.  Such application
      may  include, without limitation, the reasonable attorneys'
      fees  and  legal expenses incurred by the Collateral  Agent
      and the Secured Parties.

           (d)  Appoint any Person as agent to perform any act or
      acts  necessary or incident to any sale or transfer by  the
      Collateral Agent of the Collateral.

           (e)   Receive,  change the address for delivery,  open
      and  dispose of mail addressed to Pledgor, and to  execute,
      assign and endorse negotiable and other instruments for the
      payment of money, documents of title or other evidences  of
      payment, shipment or storage for any form of Collateral  on
      behalf of and in the name of Pledgor.

           (g)   Exercise all other rights and remedies permitted
      by law or in equity.

      Section    6.03      Attorney-in-Fact.    Pledgor    hereby
irrevocably   appoints   the  Collateral   Agent   as   Pledgor's
attorney-in-fact, with full authority in the place and  stead  of
Pledgor  and  in the name of Pledgor or otherwise, from  time  to
time in the Collateral Agent's discretion upon the occurrence and
during  the continuance of an Event of Default, but at  Pledgor's
cost  and  expense  and without notice to Pledgor,  to  take  any
action  and  to  execute  any assignment, certificate,  financing
statement, stock power, notification, document or instrument that
the   Collateral  Agent  may  deem  necessary  or  advisable   to
accomplish  the  purposes of this Agreement,  including,  without
limitation, to receive, endorse and collect all instruments  made
payable to Pledgor representing any dividend, interest payment or
other  distribution  in  respect of the Collateral  or  any  part
thereof and to give full discharge for the same.

      Section  6.04   Liability for Deficiency.  If any  sale  or
other  disposition of Collateral by the Collateral Agent  or  any
other  action  of  the  Collateral Agent  or  any  Secured  Party
hereunder  results in reduction of the Obligations,  such  action
will  not  release Pledgor from its liability to  the  Collateral
Agent  and  the  Secured  Parties  for  any  unpaid  Obligations,
including costs, charges and expenses incurred in the liquidation
of Collateral, together with interest thereon, and the same shall
be  immediately due and payable to the Collateral  Agent  at  the
Collateral  Agent's  address set forth in the  opening  paragraph
hereof.

      Section   6.05    Reasonable  Notice.   If  any  applicable
provision of any law requires the Collateral Agent or any Secured
Party  to  give  reasonable notice of any sale or disposition  or
other action, Pledgor hereby agrees that five days' prior written
notice  shall constitute reasonable notice thereof.  Such notice,
in  the case of public sale, shall state the time and place fixed
for  such  sale and, in the case of private sale, the time  after
which such sale is to be made.

      Section 6.06   Pledged Securities.  Upon the occurrence and
during the continuance of an Event of Default:

           (a)   All  rights of Pledgor to receive the  dividends
      and interest payments that it would otherwise be authorized
      to receive and retain pursuant to Section 4.02 shall cease,
      and  all such rights shall thereupon become vested  in  the
      Collateral Agent who shall thereupon have the sole right to
      receive  and hold as Collateral such dividends and interest
      payments,  but the Collateral Agent shall have no  duty  to
      receive  and hold such dividends and interest payments  and
      shall  not be responsible for any failure to do so or delay
      in so doing.

           (b)   All  dividends  and interest payments  that  are
      received  by  Pledgor contrary to the  provisions  of  this
      Section 6.06 shall be received in trust for the benefit  of
      the  Collateral  Agent  on behalf of the  Secured  Parties,
      shall  be segregated from other funds of Pledgor and  shall
      be   forthwith  paid  over  to  the  Collateral  Agent   as
      Collateral  in  the  same form as  so  received  (with  any
      necessary indorsement).

           (c)   The  Collateral Agent may exercise any  and  all
      rights  of conversion, exchange, subscription or any  other
      rights,  privileges or options pertaining  to  any  of  the
      Pledged  Securities  as  if  it  were  the  absolute  owner
      thereof,   including  without  limitation,  the  right   to
      exchange  at  its discretion, any and all  of  the  Pledged
      Securities  upon the merger, consolidation, reorganization,
      recapitalization  or other readjustment of  any  issuer  of
      such  Pledged Securities or upon the exercise by  any  such
      issuer  or the Collateral Agent of any right, privilege  or
      option pertaining to any of the Pledged Securities, and  in
      connection therewith, to deposit and deliver any and all of
      the  Pledged  Securities  with any  committee,  depository,
      transfer  agent, registrar or other designated agency  upon
      such  terms and conditions as it may determine, all without
      liability except to account for property actually  received
      by  it,  but  the Collateral Agent shall have  no  duty  to
      exercise any of the aforesaid rights, privileges or options
      and  shall not be responsible for any failure to do  so  or
      delay in so doing.

           (d)   If  the issuer of any Pledged Securities is  the
      subject    of    bankruptcy,   insolvency,    receivership,
      custodianship or other proceedings under the supervision of
      any  court or governmental agency or instrumentality,  then
      all  rights  of  Pledgor to exercise the voting  and  other
      consensual rights that Pledgor would otherwise be  entitled
      to  exercise pursuant to Section 4.07 with respect  to  the
      Pledged  Securities issued by such issuer shall cease,  and
      all  such  rights  shall thereupon  become  vested  in  the
      Collateral Agent who shall thereupon have the sole right to
      exercise such voting and other consensual rights,  but  the
      Collateral  Agent shall have no duty to exercise  any  such
      voting  or  other  consensual  rights  and  shall  not   be
      responsible for any failure to do so or delay in so doing.

      Section  6.07    Non-judicial Enforcement.  The  Collateral
Agent  may  enforce its rights hereunder without  prior  judicial
process or judicial hearing, and to the extent permitted  by  law
Pledgor  expressly  waives any and all legal rights  which  might
otherwise  require the Collateral Agent to enforce its rights  by
judicial process.

                           ARTICLE 7

                    MISCELLANEOUS PROVISIONS

      Section  7.01   Notices.  Any notice required or  permitted
to  be given under or in connection with this Agreement shall  be
given in accordance with the notice provisions of the Indenture.

      Section  7.02    Amendments  and Waivers.   The  Collateral
Agent's  acceptance  of  partial or delinquent  payments  or  any
forbearance,  failure  or  delay  by  the  Collateral  Agent   in
exercising  any  right, power or remedy hereunder  shall  not  be
deemed  a waiver of any obligation of Pledgor or any Obligor,  or
of  any  right, power or remedy of the Collateral Agent;  and  no
partial exercise of any right, power or remedy shall preclude any
other  or  further  exercise thereof.  The Collateral  Agent  may
remedy  any Event of Default hereunder or in connection with  the
Obligations  without  waiving the Event of Default  so  remedied.
Pledgor  hereby agrees that if the Collateral Agent agrees  to  a
waiver  of any provision hereunder, or an exchange of or  release
of  the Collateral, or the addition or release of any Obligor  or
other  Person, any such action shall not constitute a  waiver  of
any  of  the  Collateral  Agent's other rights  or  of  Pledgor's
obligations hereunder.  This Agreement may be amended only by  an
instrument  in  writing  executed  jointly  by  Pledgor  and  the
Collateral  Agent  and  may  be supplemented  only  by  documents
delivered or to be delivered in accordance with the express terms
hereof.

      Section 7.03   Copy as Financing Statement.  A photocopy or
other  reproduction of this Agreement may be delivered by Pledgor
or  the  Collateral Agent to any financial intermediary or  other
third party for the purpose of transferring or perfecting any  or
all  of  the  Pledged Securities to the Collateral Agent  or  its
designee or assignee.

      Section  7.04    Possession of Collateral.  The  Collateral
Agent  shall  be deemed to have possession of any  Collateral  in
transit to it or set apart for it (or, in either case, any of its
agents, affiliates or correspondents).

      Section  7.05   Redelivery of Collateral.  If any  sale  or
transfer of Collateral by the Collateral Agent  results  in  full
satisfaction of the Obligations, and after such sale or  transfer
and discharge there remains a surplus of proceeds, the Collateral
Agent  will  deliver  to  Pledgor  such  excess  proceeds  in   a
commercially reasonable time; provided, however, that neither the
Collateral  Agent nor any Secured Party shall have any  liability
for any interest, cost or expense in connection with any delay in
delivering such proceeds to Pledgor.

      Section 7.06   Governing Law; Jurisdiction.  This Agreement
and  the  security interest granted hereby shall be construed  in
accordance with and governed by the laws of the State of New York
(except  to  the  extent that the laws of any other  jurisdiction
govern  the  perfection  and priority of the  security  interests
granted hereby).

      Section 7.07   Continuing Security Agreement.

      (a)   Except  as  may be expressly applicable  pursuant  to
Section 9-505 of the Code, no action taken or omission to act  by
the Collateral Agent or the Secured Parties hereunder, including,
without  limitation, any exercise of voting or consensual  rights
pursuant  to  Section 4.07 or any other action taken or  inaction
pursuant  to  Section  6.02,  shall be  deemed  to  constitute  a
retention of the Collateral in satisfaction of the Obligations or
otherwise to be in full satisfaction of the Obligations, and  the
Obligations  shall  remain in full force and  effect,  until  the
Collateral  Agent   and the Secured Parties  shall  have  applied
payments   (including,  without  limitation,   collections   from
Collateral)  towards  the Obligations in  the  full  amount  then
outstanding  or  until  such subsequent time  as  is  hereinafter
provided in subsection (b) below.

      (b)  To the extent that any payments on the Obligations  or
proceeds of the Collateral are subsequently invalidated, declared
to  be  fraudulent or preferential, set aside or required  to  be
repaid  to  a  trustee, debtor in possession, receiver  or  other
Person  under any bankruptcy law, common law or equitable  cause,
then to such extent the Obligations so satisfied shall be revived
and continue as if such payment or proceeds had not been received
by  the  Collateral  Agent  or  the  Secured  Parities,  and  the
Collateral  Agent's and the Secured Parties' security  interests,
rights,  powers  and remedies hereunder shall  continue  in  full
force  and  effect.   In  such event,  this  Agreement  shall  be
automatically  reinstated  if  it  shall  theretofore  have  been
terminated pursuant to Section 7.08.

      Section  7.08    Termination.   The  grant  of  a  security
interest  hereunder  and all of the Collateral  Agent's  and  the
Secured  Parties'  rights,  powers  and  remedies  in  connection
therewith  shall  remain  in  full force  and  effect  until  the
Collateral   Agent  has  (i)  retransferred  and  delivered   all
Collateral  in  its  possession  to  Pledgor,  (ii)  executed   a
registration  of release with respect to all Pledged  Securities,
if  any,  as  to  which the Collateral Agent  held  a  registered
pledge;  and  (iii)  executed a written  release  or  termination
statement and reassigned to Pledgor without recourse or  warranty
any  remaining Collateral and all rights conveyed  hereby.   Upon
the  complete  payment of the Obligations and the  compliance  by
Pledgor  with all covenants and agreements hereof, the Collateral
Agent,  at the written request and expense of Pledgor,  and  upon
receipt  of an Officer's Certificate of Pledgor stating that  all
conditions  precedent  have  been complied  with,  will  release,
reassign and transfer the Collateral to Pledgor and declare  this
Agreement  to  be of no further force or effect.  Notwithstanding
the  foregoing, the reimbursement and indemnification  provisions
of  Section  4.04 and the provisions of subsection 7.07(b)  shall
survive the termination of this Agreement.

      Section 7.09   Counterparts, Effectiveness.  This Agreement
may be executed in two or more counterparts, and it shall not  be
necessary  that the signatures of all parties hereto be contained
on  any  one counterpart hereof.  Each counterpart is  deemed  an
original, but all such counterparts taken together constitute one
and the same instrument.
      


PLEDGOR:                      PANDA INTERFUNDING CORPORATION



                              By:________________________________
                              Name:  Robert W. Carter
                              Title: Chairman of the Board, President
                                     and General Counsel

SECURED PARTY:                BANKERS  TRUST   COMPANY,   
                                  as Collateral Agent



                              By:________________________________
                              Name:  Marie C. Rasch
                              Title: Vice President


EXHIBIT 10.9
                        TRUST INDENTURE


                   dated as of July 31, 1996


                             AMONG


              PANDA-ROSEMARY FUNDING CORPORATION,


                      PANDA-ROSEMARY, L.P.


                              and


                FLEET NATIONAL BANK, As Trustee






        Providing for the Issuance from Time to Time of
             Debt Securities in One or More Series






                       TABLE OF CONTENTS


ARTICLE 1  DEFINITIONS AND OTHER PROVISIONS OF GENERAL APPLICATION

     Section 1.1   Definitions; Construction                             2
     Section 1.2   Compliance Certificates and Opinions                 30
     Section 1.3   Form of Documents Delivered to Trustee               31
     Section 1.4   Act of Holders                                       31
     Section 1.5   Notices, etc. to Trustee, Company and Partnership    33
     Section 1.6   Notices to Holders; Waiver                           33
     Section 1.7   Conflict with Trust Indenture Act                    34
     Section 1.8   Effect of Reading and Heading and Table of Contents  34
     Section 1.9   Successor and Assigns                                34
     Section 1.10  Severability Clause                                  34
     Section 1.11  Benefits of Indenture                                34
     Section 1.12  Governing Law                                        34
     Section 1.13  Legal Holidays                                       34
     Section 1.14  Execution in Counterparts                            35
     Section 1.15  Agency                                               35
     Section 1.16  Liability of the Partnership; Indemnification        35

ARTICLE 2  THE BONDS

     Section 2.1   Form of Bond to Be Established by Series 
                   Supplemental Indenture                               35
     Section 2.2   Form of Trustee's Authentication                     35
     Section 2.3   Amount; Issuable in Series                           36
     Section 2.4   Authentication and Delivery of Bonds                 37
     Section 2.5   Form                                                 39
     Section 2.6   Execution of Bonds                                   39
     Section 2.7   Temporary Bonds                                      39
     Section 2.8   Registration; Transfer and Exchange                  40
     Section 2.9   Mutilated, Destroyed, Lost and Stolen Bonds          41
     Section 2.10  Payment of Principal and Interest; Principal and 
                   Interest Rights Preserved                            42
     Section 2.11  Persons Deemed Owners                                43
     Section 2.12  Cancellation                                         43
     Section 2.13  Dating of Bonds; Computation of Interest             43
     Section 2.14  Bonds Issued in the Form of a Global Bond            43
     Section 2.15  Source of Payments Limited; Rights and Liabilities 
                   of the Company and the Partnership                   46
     Section 2.16  Allocation of Principal and Interest                 46
     Section 2.17  Parity of Bonds                                      46
     Section 2.18  CUSIP Numbers                                        46

ARTICLE 3  APPLICATION OF PROCEEDSFROM SALE OF BONDS

     Section 3.1   Application of Proceeds from Sale of Bonds           47

ARTICLE 4  INDEPENDENT ENGINEER, INSURANCE CONSULTANTAND GAS CONSULTANT

     Section 4.1   Resignation and Removal of Independent Engineer, 
                   Insurance Consultant and Gas Consultant              47
     Section 4.2   Payment of Fees and Expenses                         48
     Section 4.3   Consultation with Other Consultants                  48
     Section 4.4   Delivery of Certificates, Confirmations,
                   Concurrences and Approvals                           49

ARTICLE 5   REPRESENTATIONS AND WARRANTIES

     Section 5.1   Organization, Power and Status of the Partnership
                   and the Company                                      49
     Section 5.2   Authorization; Enforceability; Execution and 
                   Delivery                                             49
     Section 5.3   No Conflicts; Laws and Contracts; No Default         50
     Section 5.4   Governmental Approvals                               51
     Section 5.5   Litigation                                           51
     Section 5.6   Qualifying Facility Status; Other Utility Regulation 51
     Section 5.7   Collateral; Security Interest and Liens              52
     Section 5.8   Taxes                                                53
     Section 5.9   Environmental Matters                                53
     Section 5.10  Useful Life                                          54
     Section 5.11  Utility Services                                     54
     Section 5.12  Employee Benefit Plans                               54
     Section 5.13  Not an Investment Company                            54

ARTICLE 6  COVENANTS

     Section 6.1   Reporting Requirements                               54
     Section 6.2   Maintenance of Existence, Properties and 
                   Governmental Approvals                               58
     Section 6.3   Compliance with Laws                                 59
     Section 6.4   Insurance                                            59
     Section 6.5   Payment of Taxes and Claims                          63
     Section 6.6   Books and Records                                    64
     Section 6.7   Right of Inspection                                  64
     Section 6.8   Use of Bond Proceeds or Proceeds of Additional 
                   Permitted Debt                                       64
     Section 6.9   Compliance With Environmental Laws                   65
     Section 6.10  Event of Eminent Domain; Event of Loss; Title Event  65
     Section 6.11  Annual Independent Engineer's Report                 68
     Section 6.12  Taxes                                                69
     Section 6.13  Performance of Project Documents                     69
     Section 6.14  Operating Plan and Operating Budget                  70
     Section 6.15  Further Assurances; Opinions of Counsel              70
     Section 6.16  Debt                                                 71
     Section 6.17  Liens                                                73
     Section 6.18  Guaranties                                           75
     Section 6.19  Prohibition on Disposition of Assets                 76
     Section 6.20  Amendments                                           76
     Section 6.21  Prohibition on Fundamental Changes                   79
     Section 6.22  Distributions                                        80
     Section 6.23  Nature of Business                                   82
     Section 6.24  Plans                                                83
     Section 6.25  Transactions with Affiliates                         83
     Section 6.26  Governmental Regulation                              83
     Section 6.27  Letters of Credit                                    85
     Section 6.28  Rule 144A Information                                85
     Section 6.29  Site Taxes                                           85

ARTICLE 7  REDEMPTION OF BONDS

     Section 7.1   Applicability of Article                             86
     Section 7.2   Election or Requirement to Redeem; Notice to Trustee 86
     Section 7.3   Mandatory and Optional Redemption;
                   Selection of Bonds to Be Redeemed                    87
     Section 7.4   Notice of Redemption                                 88
     Section 7.5   Bonds Payable on Redemption Date                     89
     Section 7.6   Bonds Redeemed in Part                               89

ARTICLE 8  EVENTS OF DEFAULT AND REMEDIES

     Section 8.1   Events of Default                                    90
     Section 8.2   Enforcement of Remedies                              94
     Section 8.3   Specific Remedies                                    95
     Section 8.4   Judicial Proceedings Instituted by Trustee           95
     Section 8.5   Holders May Demand Enforcement of Rights by Trustee  97
     Section 8.6   Control by Holders                                   98
     Section 8.7   Waiver of Past Defaults or Events of Default         98
     Section 8.8   Holder May Not Bring Suit Except Under Certain 
                   Conditions                                           98
     Section 8.9   Undertaking to Pay Court Costs                       99
     Section 8.10  Right of Holders to Receive Payment Not to 
                   be Impaired                                          99
     Section 8.11  Application of Moneys Collected by Trustee           99
     Section 8.12  Bonds Held by Certain Persons Not to Share 
                   in Distribution                                     100
     Section 8.13  Waiver of Appraisement, Valuation, Stay, Right 
                   to Marshaling                                       100
     Section 8.14  Remedies Cumulative; Delay or Omission Not a Waiver 101
     Section 8.15  The Intercreditor Agreement                         101
     Section 8.16  The Depositary Agreement                            101

ARTICLE 9  CONCERNING THE TRUSTEE

     Section 9.1    Certain Rights and Duties of Trustee               102
     Section 9.2    Trustee Not Responsible for Recitals, Etc          104
     Section 9.3    Trustee and Others May Hold Bonds                  104
     Section 9.4    Moneys Held by Trustee or Paying Agent             104
     Section 9.5    Compensation of Trustee and Its Lien               104
     Section 9.6    Right  of  Trustee  to  Rely  on  Officer's
                    Certificates and Opinions of Counsel               105
     Section 9.7    Persons Eligible for Appointment as Trustee        105
     Section 9.8    Resignation and Removal of Trustee; Appointment 
                    of Successor                                       105
     Section 9.9    Acceptance of Appointment by Successor Trustee     106
     Section 9.10   Merger, Conversion or Consolidation of Trustee     107
     Section 9.11   Maintenance of Offices and Agencies                107
     Section 9.12   Reports by Trustee                                 109
     Section 9.13   Trustee Risk                                       109
     Section 9.14   Notice of Defaults                                 110
     Section 9.15   Disqualification; Conflicting Interests            110
     Section 9.16   Preferential Collection of Claims Against Company  110

ARTICLE 10  CONCERNING THE HOLDERS

     Section 10.1   Evidence of Action Taken by Holders               110
     Section 10.2   Proof of Execution of Instruments and of 
                    Holding Bonds                                     111
     Section 10.3   Bonds Owned by Company Deemed Not Outstanding     111
     Section 10.4   Right of Revocation of Action Taken               112

ARTICLE 11  HOLDERS' MEETINGS

     Section 11.1   Purposes for Which Holders' Meetings May 
                    Be Called                                         112
     Section 11.2   Call of Meetings by Trustee                       113
     Section 11.3   Company and Holders May Call Meeting              113
     Section 11.4   Persons Entitled to Vote at Meeting               113
     Section 11.5   Determination of Voting Rights; Conduct and 
                    Adjournment of Meetings                           113
     Section 11.6   Counting Votes and Recording Action of Meeting    114

ARTICLE 12  SUPPLEMENTAL INDENTURES

     Section 12.1   Supplemental Indentures and Collateral 
                    Document Consents Without Consent of Holders      115
     Section 12.2   Supplemental Indentures and Collateral 
                    Documents Consents with Consent of Holders        116
     Section 12.3   Documents Affecting Immunity or Indemnity         117
     Section 12.4   Execution of Supplemental Indentures              118
     Section 12.5   Effect of Supplemental Indentures                 118
     Section 12.6   Conformity with Trust Indenture Act               118
     Section 12.7   Reference in Bonds to Supplemental Indentures     118

ARTICLE 13  SATISFACTION AND DISCHARGE

     Section 13.1   Satisfaction and Discharge of Bonds              118
     Section 13.2   Satisfaction and Discharge of Indenture          120
     Section 13.3   Application of Trust Money                       121
     Section 13.4   Reinstatement                                    121

ARTICLE 14  DEFEASANCE

     Section 14.1   Defeasance                                       121
     Section 14.2   Conditions to Defeasance                         122
     Section 14.3   Reinstatement                                    123

ARTICLE 15  EXCULPATION; HOLDERS LISTS AND REPORTS

     Section 15.1   Exculpation                                      123
     Section 15.2   Company to Furnish Trustee Names and Addresses
                    of Holders                                       124
     Section 15.3   Preservation of Information                      124

Schedules:

     Schedule 1.1   Principal Amortization of the Initial Bonds
     Schedule 6.16  Subordination Provisions
     Schedule 6.20  Consent and Agreement





     TRUST  INDENTURE,  dated as of July 31, 1996,  among  PANDA-
ROSEMARY   FUNDING  CORPORATION,  a  Delaware  corporation   (the
"Company"),  its  executive office being at  4100  Spring  Valley
Road,  Suite 1001, Dallas, Texas 75244, PANDA-ROSEMARY,  L.P.,  a
Delaware  limited partnership (the "Partnership"), its  executive
office  being  at  4100 Spring Valley Road, Suite  1001,  Dallas,
Texas   75244,  and  FLEET  NATIONAL  BANK,  a  national  banking
association established under the laws of the United States  (the
"Trustee"),  its  corporate  trust office  at  the  time  of  the
execution  of this Indenture being at 777 Main Street,  Hartford,
Connecticut 06115.

                      W I T N E S S E T H:

     WHEREAS, the Company has duly authorized the creation of  an
issue  of  its  bonds,  debentures,  promissory  notes  or  other
evidences of indebtedness to be issued in one or more series (the
"Bonds") up to such principal amount or amounts as may from  time
to  time  be  authorized in accordance with  the  terms  of  this
Indenture; and the Company has duly authorized the execution  and
delivery of this Indenture to secure the Bonds and to provide for
the authentication and delivery thereof by the Trustee;

     WHEREAS, the Company wishes to lend, and will lend,  all  of
the  proceeds of the sale of the Bonds of the initial  series  to
the  Partnership to be used, along with other funds available  to
the  Partnership, to defease another indenture pursuant to  which
bonds  were  issued  to  finance the  cost  of  constructing  the
Partnership's  cogeneration facility located in  Roanoke  Rapids,
North  Carolina  and  for  the purpose of,  among  other  things,
redeeming  the  limited partnership interests in the  Partnership
owned  by  Ford  Motor  Credit Company, funding  certain  reserve
funds, and paying closing costs;

     WHEREAS,  the Partnership wishes to provide its guaranty  to
secure  the  payment of the principal of, premium,  if  any,  and
interest  on all the Bonds authenticated and delivered  hereunder
and the performance of the covenants therein and herein contained
and  to  mortgage,  pledge and assign substantially  all  of  its
assets to secure such guaranty and the loans from the Company  to
the Partnership; and

     WHEREAS, all acts necessary to make this Indenture  a  valid
instrument for the security of the Bonds, in accordance with  its
and their terms, have been taken.

     NOW, THEREFORE, for and in consideration of the premises and
of  the  covenants herein contained and of the  purchase  of  the
Bonds  by  the  holders  thereof, it is mutually  covenanted  and
agreed,  for the benefit of the parties hereto and the equal  and
proportionate benefit of all Holders of the Bonds, as follows:

                           ARTICLE 1

                DEFINITIONS AND OTHER PROVISIONS
                     OF GENERAL APPLICATION

     Section 1.1 Definitions; Construction.  For all purposes  of
this  Indenture, except as otherwise expressly provided or unless
the context otherwise requires:
     
     (a)   the  terms defined in this Article have  the  meanings
assigned to them in this Article, and include the plural as  well
as the singular;

     (b)   all  other terms used herein that are defined  in  the
Trust Indenture Act (as hereinafter defined), either directly  or
by reference therein, have the meanings assigned to them therein;

     (c)   all accounting terms not otherwise defined herein have
the  meanings  assigned  to  them in  accordance  with  GAAP  (as
hereinafter defined);

     (d)    all   references  in  this  Indenture  to  designated
"Articles,"  "Sections"  and  other  subdivisions  are   to   the
designated  Articles,  Sections and other  subdivisions  of  this
Indenture;

     (e)   the words "herein," "hereof" and "hereunder" and other
words  of  similar import refer to this Indenture as a whole  and
not to any particular Article, Section or other subdivision;

     (f)   unless  otherwise expressly specified, any  agreement,
contract  or  document defined or referred to herein  shall  mean
such agreement, contract or document (including any clarification
letters  relating  thereto and any tariffs  or  similar  publicly
promulgated rates applicable thereto and incorporated therein) as
in  effect  as of the date hereof, as the same may thereafter  be
amended, supplemented or otherwise modified from time to time  in
accordance with the terms of this Indenture and the other Project
Documents  (as hereinafter defined) and including any  agreement,
contract or document in substitution or replacement of any of the
foregoing;

     (g)   unless  the context clearly intends to  the  contrary,
pronouns having a masculine or feminine gender shall be deemed to
include the other;

     (h)   any  reference to any Person (as hereinafter  defined)
shall include its successors and assigns, and in the case of  any
Government   Authority  (as  hereinafter  defined),  any   Person
succeeding to its functions and capacities;

     (i)   each  reference to a Project Agreement  or  a  Project
Participant  shall  be deemed to exclude (i) after  the  date  on
which   any  Project  Agreement  may  have  been  terminated   in
accordance  with Sections 6.20 (Amendments), 6.22(d) (Replacement
Gas Contracts) or 8.1(j) (Event of Default - Project Agreements),
shall  have reached its stated termination date (if any) or shall
have  been  fully  and finally performed, such Project  Agreement
(and  the  Consent  relating thereto, if  any)  and  the  Project
Participant party thereto (in such capacity) and (ii)  after  the
date of any disposition of a Project Agreement in accordance with
Section 6.19 (Prohibition on Disposition of Assets), such Project
Agreement  (and  the Consent related thereto,  if  any)  and  the
Project Participant party thereto (in such capacity); and

     (j)   each  direct or indirect reference to  a  Governmental
Approval  shall  be  deemed to exclude any Governmental  Approval
relating  solely  to  any agreement that,  by  operation  of  the
immediately preceding clause (i) or otherwise, has ceased  to  be
an agreement binding upon the Company or the Partnership.

     "Acceptable Fuel Management Contracts" shall mean  contracts
or  agreements  entered into by or on behalf of  the  Partnership
having  a  period of effectiveness of one year or less (exclusive
of  extensions)  or that are terminable at will  upon  thirty-one
(31)  days or less notice without penalty, in a form typical  for
transactions  of the relevant type in the fuel industry  for  the
purchase,  sale,  or resale of natural gas or  fuel  oil  or  for
transportation  services or storage services for natural  gas  or
fuel   oil,  including  but  not  limited  to  Capacity   Release
Arrangements,  Fuel  Hedges,  Fuel  Oil  Contracts,  Gas   Resale
Agreements,  Short  Term Transportation Contracts  and  Spot  Gas
Contracts.

     "Act"  when used with respect to any Holder, shall have  the
meaning specified in Section 1.4.

     "Additional Contract" shall mean any contract or undertaking
to  which  the  Partnership is a party relating to  the  Project,
entered  into after the Closing Date, including, but not  limited
to,  (a) any such contract or undertaking relating to the supply,
procurement,  handling or transportation of Fuel to the  Project,
(b)  any  such  contract or undertaking relating to  the  design,
construction,  operation or maintenance of  the  Project  or  the
management  of the construction thereof or (c) any Consent  which
constitutes an Ancillary Document and is delivered in  connection
with  an  Additional Contract, but excluding (i) any contract  or
undertaking  entered  into in respect of  Permitted  Investments,
(ii)  any contract or undertaking entered into in connection with
Debt  permitted under Section 6.16, Liens permitted under Section
6.17 and Guaranties permitted under Section 6.18 and any note  or
other  evidence of indebtedness entered into thereunder and (iii)
any Non-Material Agreements.

     "Additional  Mortgages" shall mean  one  or  more  mortgages
given  by  the Partnership in favor of the Collateral  Agent,  as
mortgagee,  for  the  benefit  of  the  relevant  Secured  Party,
securing   any   Additional  Permitted  Debt  incurred   by   the
Partnership or the Company after the Closing Date.

     "Additional  Notes" shall mean one or more promissory  notes
made  by  the Partnership to the order of the Company  evidencing
the  loan of the proceeds of Additional Permitted Debt issued  by
the Company.

     "Additional  Permitted Debt" shall  mean  all  Debt  of  the
Company or the Partnership ranking pari passu as to payment  with
the  Bonds  and  permitted  pursuant to Sections  6.16(a)(v)  and
(b)(ii).

     "Additional  Permitted  Debt  Documents"  shall   mean   all
agreements, documents and instruments evidencing and/or  securing
the Additional Permitted Debt.

     "Affiliate" with respect to any Person, shall mean any other
Person  directly or indirectly controlling or controlled  by,  or
under  direct or indirect common control with, such Person.   For
purposes  of  this definition, the term "control" (including  the
correlative  meanings  of the terms "controlled  by"  and  "under
common control with"), as used with respect to any Person,  shall
mean  the  possession, directly or indirectly, of  the  power  to
direct or cause the direction of the management policies of  such
Person, whether through the ownership of voting securities or  by
contract or otherwise.  In any event, each general partner of the
Partnership   shall  be  deemed  to  be  an  Affiliate   of   the
Partnership,  each  member and manager  of  a  limited  liability
company  shall  be  deemed  to be an Affiliate  of  such  limited
liability  company and no individual shall be  deemed  to  be  an
Affiliate  of  a Person solely by reason of his or  her  being  a
director,  committee member, officer or employee of  such  Person
or,  if  such Person is a partnership, a limited partner of  such
Person.

     "Ancillary  Documents"  shall mean,  with  respect  to  each
Additional  Contract,  (i) each security  instrument  (which  may
consist  of  an amendment to a Collateral Document) necessary  to
grant to the Collateral Agent a perfected Lien in such Additional
Contract  and all property interests received by the  Partnership
or  the  Company  in  connection  therewith,  (ii)  all  recorded
financing  statements and other filings required to perfect  such
Liens, (iii) a Consent of each Project Participant party to  such
Additional Contract and (iv) an Opinion of Counsel to the  extent
obtained as set forth in Section 6.20(c)(i).

     "Annual  Projected Debt Service Coverage Ratio" shall  mean,
on  any  date of determination, a projection of the Debt  Service
Coverage   Ratios  for  each  consecutive  twelve  month   period
commencing  on the last day of the calendar month ending  on,  or
most recently ended prior to, such date of determination over the
remaining term of the Bonds Outstanding having the longest Stated
Maturity  prepared by the Partnership in good  faith  based  upon
assumptions consistent in all material respects with the  Project
Agreements  and the historical operating results of  the  Project
(without   giving   effect   to  any   historical   non-recurring
extraordinary event).  Whenever this Indenture provides  for  the
determination of an Annual Projected Debt Service Coverage Ratio,
the  full  calculation  of  the  Annual  Projected  Debt  Service
Coverage Ratio (including any supporting documentation) shall  be
set  forth  in an Officer's Certificate of the Partnership  filed
with  the  Trustee and, in connection with Distributions pursuant
to  Section  6.22, with the Depositary Agent, accompanied  by  an
Independent Engineer's Certificate, dated within five (5) days of
the  date of the Officer's Certificate, stating that, based  upon
reasonable  investigation and review, the Annual  Projected  Debt
Service   Coverage  Ratio  is  based  on  reasonable  assumptions
consistent  in all material respects with the Project  Agreements
and  the historical operating results of the Project and that the
Independent  Engineer believes the Annual Projected Debt  Service
Coverage  Ratio  to  be reasonable in light of such  assumptions;
provided,  however,  that in connection with Distributions  under
Section  6.22(b) if the Partnership certifies to the Trustee  and
the   Depositary  Agent  in  an  Officer's  Certificate  of   the
Partnership that the assumptions used in calculating  the  Annual
Projected Debt Service Coverage Ratio have not materially changed
since  the  annual calculation of such ratio made  in  connection
with   the  most  recent  Engineer's  Annual  Report,  then   the
Partnership  shall  not  be required to deliver  the  Independent
Engineer's Certificate as described above.

     "Asbestos"  shall  have  the  meaning  provided  under   any
relevant   Environmental   Laws  and   shall   include,   without
limitation, asbestos fibers and friable asbestos, as  such  terms
are defined under the relevant Environmental Laws.

     "Authenticating  Agent"  shall mean  any  Person  acting  as
Authenticating Agent hereunder pursuant to Section 9.11.

     "Authorized   Agent"   shall   mean   any   Paying    Agent,
Authenticating  Agent  or  Security  Registrar  or  other   agent
appointed  by  the Trustee in accordance with this  Indenture  to
perform  any function that this Indenture authorizes the  Trustee
or such agent to perform.

     "Authorized  Representative" of any of the Partnership,  the
Company,  the  Independent Engineer, the Gas  Consultant  or  the
Insurance  Consultant shall mean the person or persons authorized
to  act  on behalf of such entity by its, or its managing general
partner's,  Board of Directors, or, if such entity is  a  limited
liability  company, by its manager or members, or  by  any  other
governing body of such entity.

     "Authorized Signatory" shall mean any officer of the Trustee
or   any  other  individual  who  shall  be  duly  authorized  by
appropriate  corporate  action on the  part  of  the  Trustee  to
authenticate Bonds.

     "Board   of  Directors",  when  used  with  respect   to   a
corporation,  shall mean either the board of  directors  of  such
corporation or any committee of that board duly authorized to act
for it hereunder.

     "Board  Resolution"  shall  mean  a  copy  of  a  resolution
certified  by  the  Secretary or an Assistant  Secretary  of  the
Company  to  have been adopted by the Board of Directors  of  the
Company  and to be in full force and effect on the date  of  such
certification.

     "Bonding  Arrangements" shall have the meaning set forth  in
Section 6.18.

     "Bonds"  shall  have  the meaning ascribed  thereto  in  the
Preamble.

     "Bullet  Maturity"  shall mean, with respect  to  Additional
Permitted Debt, Debt with a single principal payment due in  full
at final maturity.

     "Bullet Maturity Amount" shall have the meaning set forth in
Section 1.2 of the Depositary Agreement.

     "Business Day" shall mean any day other than (i) a  Saturday
or  Sunday or (ii) a day on which banks in New York, New York  or
Dallas, Texas, or any city in which the Trustee's Corporate Trust
Office, the Collateral Agent's principal office or the Depositary
Agent's  principal office is located, are authorized or  required
to be closed.

     "Capacity  Release Arrangement" shall mean  any  arrangement
pursuant  to  which  the  Partnership  assigns  (other  than   as
security)  to  a  third-party  its  right  to  utilize   pipeline
transportation capacity contracted for, but not utilized,  by the
Partnership  under a Firm Gas Transportation Contract  and  which
assignment  is made pursuant to the terms and conditions  of  the
effective FERC gas tariff of a firm gas transporter contained  in
and made part of a Gas Transportation Contract.

     "Capital  Lease" shall mean any lease of personal  property,
which,  in  accordance  with  GAAP,  would  be  required  to   be
capitalized on a balance sheet of the lessee thereof.

     "Casualty  Proceeds"  shall mean all Insurance  Proceeds  or
other  amounts received on account of any Event of  Loss,  except
proceeds of business interruption insurance.

     "Closing Date" shall mean July 31, 1996.

     "Code"  shall  mean the Internal Revenue Code  of  1986,  as
amended.

     "Collateral"  shall  mean  all  property  and  interests  in
property now owned or hereafter acquired in or upon which a  Lien
has  been or is purported or intended to have been granted to the
Collateral Agent pursuant to the Collateral Documents.

     "Collateral  Agent"  shall  mean  Fleet  National  Bank,   a
national  banking association established under the laws  of  the
United  States,  with its principal office at  the  time  of  the
execution  of  this  Indenture  at  777  Main  Street,   Hartford
Connecticut  06115, or such other office as may be designated  by
the  Collateral  Agent  to  the  Company,  the  Partnership,  the
Depositary Agent and the Secured Parties, as collateral agent for
the   benefit  of  the  Secured  Parties  under  the   Collateral
Documents, and its permitted successors and assigns.

     "Collateral   Documents"  shall  mean  the  Mortgages,   the
Security  Agreements, the Stock Pledge Agreement, the Partnership
Interest  Pledge  Agreements, the Company Pledge  Agreement,  the
Intercreditor Agreement, the Depositary Agreement, each  security
instrument  referred  to  in clause  (i)  of  the  definition  of
"Ancillary Documents", and each Consent.

     "Commercially Feasible Basis" shall mean that, following  an
Event of Loss, an Event of Eminent Domain or Title Event, (i) the
sum  of the proceeds of the business interruption insurance,  the
moneys  held  in  the  Debt Service Fund, any  amounts  that  the
Partners  are  irrevocably  committed  to  contribute   and   the
anticipated  Project  Revenues during  the  estimated  period  of
rebuilding, repair or restoration will be sufficient to  pay  all
Debt  Service and Operating Expenses during the estimated  period
of  rebuilding, repair or restoration and (ii) the  Project  upon
being rebuilt, repaired or restored can be reasonably expected to
produce  Project  Revenues adequate to pay all Debt  Service  and
Operating  Expenses  over  the  remaining  terms  of  the   Bonds
Outstanding  having  the  longest Stated  Maturity,  taking  into
account  any  change in projected operating results  due  to  the
impairment of any portion of the Project.

     "Commonly  Controlled Entity" as applied to the  Partnership
or  the Company, as the case may be, shall mean any Person who is
a  member  of  a  group which is under common  control  with  the
Partnership or the Company, as the case may be, who together with
the Partnership or the Company, as the case may be, is treated as
a  single employer within the meaning of Section 414(b), (c), (m)
or (o) of the Code or Section 4001(b) of ERISA.

     "Company" shall have the meaning set forth in the Preamble.

     "Company  Loan  Agreement" shall mean  the  Loan  Agreement,
dated  as  of  July  31,  1996,  between  the  Company  and   the
Partnership.

     "Company Order" means a written order of the Company, signed
by its Chairman of the Board, President or any Vice President and
by  its  Treasurer,  Secretary, any Assistant  Treasurer  or  any
Assistant Secretary.

     "Company  Pledge Agreement" shall mean the Stock Pledge  and
Security  Agreement,  dated  as  of  July  31,  1996,  from   the
Partnership to the Collateral Agent providing for the  pledge  of
all of the capital stock of the  Company to the Collateral Agent.

     "Company  Request"  shall mean a written  request  or  order
signed  in the name of the Company by its Chairman of the  Board,
President  or  one of its Vice Presidents, and by its  Treasurer,
Secretary,  or  one  of  its Assistant  Treasurers  or  Assistant
Secretaries.

     "Consent"  shall mean a consent and agreement  of  a  Person
with  respect  to  the  assignment  by  the  Partnership  of  the
Partnership's rights and interest under each Project Agreement or
Additional  Contract  entered into by the Partnership  with  such
Person as security pursuant to a Collateral Document.

     "Corporate Trust Office" shall mean the principal office  of
the  Trustee  at  which  at any particular time  corporate  trust
business of the Trustee shall be administered, which at the  time
of  the  execution of this Indenture is 777 Main Street, Hartford
Connecticut  06115, or such other office as may be designated  by
the  Trustee  to  the  Company, the Partnership,  the  Depositary
Agent, the Collateral Agent and each Holder.

     "Coverage Test" shall have the meaning set forth in  Section
6.22(d).

     "Credit   Bank  Documents"  shall  mean  the   Credit   Bank
Reimbursement   Agreement,  any  note  or   other   evidence   of
indebtedness thereunder and any letter of credit issued  pursuant
thereto.

     "Credit  Bank  Reimbursement Agreement" shall mean  (i)  any
credit agreement or similar agreement with the Partnership or any
replacement  agreement entered into in substitution therefor  (or
for  relevant  portions thereof) providing for  the  issuance  of
letters  of credit in an aggregate face amount not to  exceed  an
amount  determined  in accordance with Section 6.16(a)(iv)  (less
amounts  available under a Credit Bank Working Capital Agreement)
and which is designated as such in a Designation Letter, and (ii)
the VEPCO Reimbursement Agreement.

     "Credit  Bank  Working  Capital Agreement"  shall  mean  any
credit agreement or similar agreement with the Partnership or any
replacement  agreement entered into in substitution therefor  (or
for  relevant  portions thereof) providing for revolving  working
capital  loans  in  a principal amount not to  exceed  an  amount
determined  in accordance with Section 6.16(a)(iv) (less  amounts
available under a Credit Bank Reimbursement Agreement) and  which
is designated as such in a Designation Letter.

     "Credit  Banks" shall mean, collectively, any bank or  other
financial  institution from time to time party to a  Credit  Bank
Reimbursement   Agreement  or  a  Credit  Bank  Working   Capital
Agreement,  including  any  bank or other  financial  institution
which  has  executed a counterpart to the Intercreditor Agreement
and  has  been  designated as a "Secured  Party"  acting  in  the
capacity  as  agent for such banks or financial institutions  and
its permitted successors and assigns; provided, however, that any
Credit  Bank  issuing  a letter of credit  under  a  Credit  Bank
Reimbursement  Agreement  shall,  at  the  time  of  the  initial
issuance  of  such  letter of credit, have a long-term  unsecured
senior  debt  rating of at least "A" or its equivalent  from  the
Rating Agencies.

     "Debt"  shall  mean,  with respect to  any  Person,  without
duplication,   (i)  all  obligations  of  such  Person,   whether
contingent or otherwise, for borrowed money, (ii) all obligations
of  such  Person evidenced by bonds, debentures, notes  or  other
similar  instruments,  (iii)  all  obligations  of  such  Person,
whether  contingent  or otherwise, to pay the  deferred  purchase
price  of  property  or services, (iv) all  obligations  of  such
Person as lessee under Capital Leases, (v) all Debt of others  to
the extent guaranteed directly or indirectly by such Person, (vi)
all  Debt  and  reimbursement obligations, whether contingent  or
otherwise, under letters of credit issued for the account of such
Person,  (vii) all obligations of such Person, whether contingent
or  otherwise,  under trade or bankers' acceptances,  (viii)  all
obligations  of others, whether contingent or otherwise,  secured
by  any  mortgage,  deed  of  trust, pledge,  security  interest,
hypothecation,  assignment,  deposit  arrangements,  encumbrance,
security agreement, or Lien of any kind or nature whatsoever upon
property  owned  by any such Person whether or  not  assumed  and
(ix)  all  obligations  of  such Person,  whether  contingent  or
otherwise,  under  any  Interest Rate Protection  Agreement,  but
excluding Fuel Hedges.

     "Debt  Service" shall mean, for any period, an amount  equal
to  the  aggregate of, without duplication (i)  all  payments  of
principal  of  and premium, if any, on the Bonds  and  Additional
Permitted Debt (including any mandatory sinking fund payment) due
and  payable during such period, (ii) all interest on  the  Bonds
Outstanding  due  and  payable  during  such  period,  (iii)  all
Interest  Expense and (iv) all principal payments in  respect  of
obligations to cash collateralize letters of credit and  interest
payments  in  respect of such obligations under the  Credit  Bank
Reimbursement Agreement for such period.

     "Debt  Service Coverage Ratio" for any period,  shall  mean,
without  duplication, the ratio of (i) (A) the sum of all Project
Revenues of the Project for such period less (B) the sum  of  (1)
the  aggregate amount of Operating Expenses for such period  plus
(2)  the  Major  Maintenance Requirement for  each  Funding  Date
during  such  period plus (3) the aggregate of (a)  reimbursement
obligations  and  interest, fees and  other  amounts  under  each
Credit Bank Reimbursement Agreement, during such period, and  (b)
principal of, interest on and fees and other amounts with respect
to loans under each Credit Bank Working Capital Agreement, during
such  period,  plus  (4) the Property Tax  Requirement  for  each
Funding  Date  during such period to (ii) the  sum  of  (A)  Debt
Service payable by the Partnership for such period, plus (B)  the
aggregate  amount of overdue Debt Service payments from  previous
periods,  all  as  determined  on a  cash  basis.   Whenever  the
Partnership  is  required to calculate the Debt Service  Coverage
Ratio  under  this Indenture, the full calculation  of  the  Debt
Service  Coverage Ratio (including any supporting  documentation)
shall be set forth in an Officer's Certificate of the Partnership
filed with the Independent Engineer and the Trustee.

     "Debt  Service  Letter of Credit" shall  mean  one  or  more
irrevocable  direct  pay  letters of  credit  available  for  the
purpose of drawing to pay principal and interest on the Bonds and
the Additional Permitted Debt in an amount up to the Debt Service
Reserve  Requirement and any extensions thereof or any substitute
letter of credit therefor in the stated amount contained in  such
extension or substitute, subject to the limitations set forth in,
and  permitting draws thereon as contemplated by, Section 3.5  of
the Depositary Agreement, (i) issued to the Depositary Agent by a
financial  institution having a long-term unsecured  senior  debt
rating  of at least "A" or its equivalent by the Rating  Agencies
at  the  time of issuance, (ii) in form and substance  reasonably
acceptable to the Depositary Agent, (iii) with a minimum term  of
one  (1)  year,  (iv)  for the benefit of the  Depositary  Agent,
(v)  providing  for  the amount thereof to be  available  to  the
Depositary  Agent  in  multiple drawings  conditioned  only  upon
presentation  of  sight  drafts  accompanied  by  the  applicable
certificate  in the form attached to such letter of credit,  (vi)
which the Partnership certifies in an Officer's Certificate  does
not  constitute Debt of the Company or the Partnership and is not
secured by a Lien on any of the properties of the Company or  the
Partnership and (vii) automatically extending for not  less  than
six  (6) months unless the issuing bank provides at least  thirty
(30)  days prior written notice of termination or non-renewal  to
the Depositary Agent.

     "Debt Service Fund" shall mean the fund described in Section
2.2(c) of the Depositary Agreement .

     "Debt Service Reserve Fund" shall mean the fund described in
Section 3.5 of the Depositary Agreement.

     "Debt  Service Reserve Requirement" shall mean at any  given
time an amount equal to the sum, without duplication, of (i)  the
maximum aggregate principal payments due on the Bonds Outstanding
on any two consecutive quarterly payment dates in the immediately
succeeding three-year period from the date of determination (such
principal  payments  for  the Initial Bonds  being  described  in
Schedule  1.1  hereto  subject to reduction pursuant  to  Section
7.3(e)), and the maximum aggregate principal payments due on  the
Additional  Permitted Debt during any semiannual  period  in  the
immediately  succeeding  three-year  period  from  the  date   of
determination or, with respect to Additional Permitted Debt  with
a  Bullet Maturity in the three-year period immediately prior  to
final  maturity,  the  Bullet Maturity Amounts  for  six  Funding
Dates, and (ii) the maximum aggregate interest payment due on the
Bonds  Outstanding on any two consecutive quarterly payment dates
in  the immediately succeeding three-year period from the date of
determination and the maximum aggregate interest payments due  on
the  Additional Permitted Debt (including the net amounts payable
or  receivable under the Interest Rate Protection Agreements with
respect  to such Additional Permitted Debt) during any semiannual
period  in the immediately succeeding three-year period from  the
date  of determination.  For the purposes of determining the Debt
Service Reserve Requirement, with respect to Additional Permitted
Debt with a floating interest rate and without a related Interest
Rate  Protection Agreement, the interest rate in  effect  at  the
time  of calculation for such Additional Permitted Debt shall  be
assumed to apply for such three-year period.

     "Default"  shall mean an event or condition that,  with  the
giving  of  notice, lapse of time or failure to  satisfy  certain
specified conditions, or any combination thereof, would become an
Event of Default.

     "Depositary   Agreement"  shall   mean   the   Deposit   and
Disbursement  Agreement, dated as of July  31,  1996,  among  the
Partnership, the Company, the Collateral Agent and the Depositary
Agent.

     "Depositary  Agent"  shall  mean  Fleet  National  Bank,   a
national banking association established  under the laws  of  the
United  States,  with its principal office at  the  time  of  the
execution  of  this  Indenture  at  777  Main  Street,  Hartford,
Connecticut  06115, or such other office as may be designated  by
the  Depositary  Agent  to  the  Company,  the  Partnership,  the
Trustee, the Credit Banks and the Collateral Agent, as depositary
agent   under   the  Depositary  Agreement,  and  its   permitted
successors and assigns.

     "Designation  Letter" shall have the meaning  set  forth  in
Section 1.2 of the Intercreditor Agreement.

     "Distribution" shall have the meaning set forth  in  Section
6.22.

     "Distribution Sub-Fund" shall mean the sub-fund described in
Section 3.9(a) of the Depositary Agreement.

     "Easements"  shall mean all easements and  rights,  if  any,
required  to provide the Partnership access to the Site  and,  to
the   extent  required  to  be  obtained  in  the  name  of   the
Partnership, such other easements and rights, if any, required to
provide  the  Fuel,  water, transportation, utilities  and  other
services  at  or  from the Site necessary for  the  construction,
operation and maintenance of the Project.

     "Eligible  Successors" shall mean (i) with  respect  to  the
Independent   Engineer,  Burns  &  McDonald,  R.W.   Beck,   C.H.
Guernsey  &  Co.,  Parsons  Brickerhoff  Energy  Services,  Inc.,
Pacific  Energy  Systems, Inc, Resource Management International,
Inc., C.C. Pace Resources, Stone & Webster and Brown & Root, Inc.
or, in the event that none of them is willing or able to serve as
Independent   Engineer,   such   other   nationally    recognized
engineering  firm of similar standing that is acceptable  to  the
Partnership and whose selection is concurred with by the Trustee,
(ii)  with  respect to the Insurance Consultant, Aon Corporation,
Johnson  &  Higgins of Massachusetts, Inc., and Marsh &  McLennan
or, in the event that neither of them is willing or able to serve
as   Insurance  Consultant,  such  other  nationally   recognized
insurance  consultant of similar standing that is  acceptable  to
the  Partnership  and whose selection is concurred  with  by  the
Trustee  or  (iii)  with respect to the Gas Consultant,  Benjamin
Schlesinger Associates, Inc., C.C. Pace Resources, ICF Resources,
Inc., Muse, Stancil & Co., ESBI Energy Company, Hagler Bailey and
R.W.  Beck or, in the event that none of them are willing or able
to  serve as Gas Consultant, such other nationally recognized gas
consultant  of  similar  standing  that  is  acceptable  to   the
Partnership and whose selection is concurred with by the Trustee.

     "Eminent  Domain  Proceeds" shall have the meaning  ascribed
thereto in Section 6.10.

     "Engineer's Annual Report" shall have the meaning set  forth
in Section 6.11.

     "Environmental Approvals" shall mean Governmental  Approvals
required under applicable Environmental Laws.
     "Environmental  Claim"  shall  mean  any  complaint,  order,
citation,  decree,  demand, judgment or written  notice  actually
received by either the Partnership or the Company or an Affiliate
of the Partnership from any Person (a) relating to any matters of
Environmental  Law  affecting  or relating  to  any  activity  or
operations at any time conducted by either the Partnership or the
Company  or their agents on or in connection with the Project  or
(b)  relating to Releases or the presence of Hazardous  Materials
on-  or off-Site and related to Project operations or that  could
impact the Site, including, without limitation:

          (i)  the  existence of any Hazardous Materials  at  the
     Site  or  any part thereof in violation of any Environmental
     Law;

          (ii)    the release or threatened release  of  any
     Hazardous  Materials generated at the Site in violation
     of any Environmental Law;

          (iii)   remediation of any Release at the Site  or
     any part thereof; and

          (iv)    any violation or alleged violation of  any
     relevant Environmental Law in connection with the  Site
     or any part thereof.

     "Environmental  Laws" shall mean any and all Federal,  state
and  local  Laws (as well as obligations, duties and requirements
relating  thereto  under common law) relating to  (a)  emissions,
discharges,   spills,   releases  or   threatened   releases   of
pollutants,   contaminants,   Hazardous   Materials,    materials
containing  Hazardous Materials, or hazardous or toxic  materials
or   wastes   into  ambient  air,  surface  water,   groundwater,
watercourses,  publicly-  or  privately-owned  treatment   works,
drains,  sewer  systems, wetlands, septic systems  or  onto  land
surface  or  subsurface strata, (b) the use, treatment,  storage,
disposal, handling, manufacturing, transportation, or shipment of
Hazardous Materials, materials containing Hazardous Materials  or
hazardous  and/or toxic wastes, material, products or by-products
(or of equipment or apparatus containing Hazardous Materials)  or
(c)  pollution or the protection of human health, the environment
or  natural resources, but excluding the Occupational Safety  and
Health Act or similar law relating to worker health or safety.

     "ERISA"  shall mean the Employee Retirement Income  Security
Act of 1974, as amended from time to time.  Section references to
ERISA  are  to ERISA, as in effect at the date of this  Indenture
and  any  subsequent  provisions of  ERISA,  amendatory  thereof,
supplemental thereto or substituted therefor.

     "Escrow  Deposit  Agreement" shall mean the  Escrow  Deposit
Agreement, dated as of July 31, 1996, between the Partnership and
Bank of New York, as escrow agent.

     "Event  of  Default"  shall have the  meaning  specified  in
Section 8.1.

     "Event of Eminent Domain" shall mean any compulsory transfer
or  taking  or  transfer under threat of compulsory  transfer  or
taking of any material part of the Collateral by any Governmental
Authority.

     "Event  of Loss" shall mean an event which causes all  or  a
portion of the Project to be damaged, destroyed or rendered unfit
for normal use for any reason whatsoever, other than an Event  of
Eminent Domain or a Title Event.

     "Facility"  or  "Project" shall mean the  approximately  180
megawatt  electrical generating facility, the Site on which  such
Facility is located and all related equipment and facilities.

     "Federal Bankruptcy Code" shall mean Title 11 of the  United
States  Code  or any other federal bankruptcy code  hereafter  in
effect.

     "FERC"  shall mean the Federal Energy Regulatory  Commission
or any successor agency or commission.

     "Final Determination" shall mean a judgment, order or  other
binding  decision of any court, agency or other  tribunal  having
jurisdiction  in  the premises which is not  subject  to  further
appeal,  rehearing or reconsideration or for which the applicable
rehearing,  reconsideration  and appeal  periods,  if  any,  have
expired  without any rehearing, reconsideration or  appeal  being
brought.

     "Financing  Documents" shall have the meaning set  forth  in
Section 1.2 of the Intercreditor Agreement.

     "Financing Liabilities" shall have the meaning set forth  in
Section 1.2 of the Intercreditor Agreement.

     "Firm  Gas  Transportation  Contract"  shall  mean  (i)  the
Service   Agreement,  dated  October  22,   1991,   between   the
Partnership and Transcontinental Gas Pipe Line Corporation, as it
may exist at the time, (ii) any firm transportation agreement  or
agreements  entered  into by the Partnership  that  replaces  the
agreement referred to in the preceding clause (i) pursuant  to  a
Transportation Service Conversion including, without  limitation,
the   Service  Agreement,  dated  July  26,  1996,  between   the
Partnership  and  Transcontinental Gas Pipe Line Corporation  and
the  related  agreements  to  be  entered  into  with  Texas  Gas
Transmission  Corporation and CNG Transmission  Corporation,  and
(iii)  any  other  firm transportation agreement  having  a  term
(including all renewal or extension periods) of greater than  one
year entered into by the Partnership which is needed to transport
natural gas supplied under the Gas Supply Contracts.

     "First Mortgage" shall mean the Leasehold Deed of Trust  and
Security  Agreement,  dated  as of July  31,  1996,  between  the
Partnership, as Grantor, and the Collateral Agent, as  mortgagee,
as it may exist at the time .

     "First  Note"  shall mean the Promissory Note  made  by  the
Partnership to the order of the Company, dated July 31, 1996,  in
the principal amount of $111,400,000.

     "First  Series Supplemental Indenture" shall mean the  First
Supplemental  Indenture, dated as of July  31,  1996,  among  the
Trustee, the Company and the Partnership.

     "FPA" shall mean the Federal Power Act, as amended.
     "Fuel" shall mean natural gas, fuel oil or any other fuel to
be  supplied  to the Project by the Gas Suppliers  or  any  other
Person.

     "Fuel  Hedges" shall mean any future or forward contract  or
option  or  similar arrangements with respect to or  relating  to
natural  gas or fuel oil providing for the transfer or mitigation
of commodity or price risks with respect to Fuel either generally
or under specific contingencies.

     "Fuel  Oil  Contracts" shall mean any contract or  agreement
entered  into by or on behalf of the Partnership for the purchase
of fuel oil and the delivery of such fuel oil to the Facility.

     "Fuel  Supply Management Agreement" shall mean (i) the  Fuel
Supply  Management Agreement, effective as of October  10,  1990,
between the Partnership and Natural Gas Clearinghouse, as it  may
exist  at  the  time, and (ii) any other contract having  a  term
(including  all  renewal or extension periods) greater  than  one
year  entered into by the Partnership to provide fuel  management
activities  comparable  to  those provided  under  the  agreement
referred to in the preceding clause (i).

     "Funding  Date" shall mean the fifteenth day of each  month,
or  in  each  case if such day is not a Business  Day,  the  next
succeeding Business Day.

     "Funds" shall mean the funds established by Section  2.2  of
the Depositary Agreement.

     "GAAP"  shall mean generally accepted accounting  principles
in the United States as in effect from time to time.

     "Gas   Consultant"  shall  mean  Benjamin  Schlesinger   and
Associates, Inc. or its Eligible Successor.

     "Gas Contracts" shall mean the Gas Supply Contracts and  the
Gas Transportation Contracts.

     "Gas Resale Agreements" shall mean any contract or agreement
entered into by or on behalf of the Partnership for the resale to
third  parties  of  natural gas purchased under  the  Gas  Supply
Contract,  the Fuel Supply Management Agreement or any  Spot  Gas
Contract,  which  natural gas (i) is not  required  to  meet  the
natural  gas  supply  needs  at the  Facility  or  (ii)  must  be
purchased   in   amounts  necessary  to  satisfy   minimum   take
obligations  under  the  Gas Supply  Contract  or  any  Spot  Gas
Contract during periods of low dispatch at the Facility.

     "Gas  Supply  Contracts" shall mean  (i)  the  Gas  Purchase
Contract,  dated  April 12, 1990 and amended on April  23,  1993,
between the Partnership and Natural Gas Clearinghouse, as it  may
exist  at  the time and (ii) any firm natural gas supply contract
having  a  term  (including  all renewal  or  extension  periods)
greater than one year entered into by the Partnership (including,
without limitation, a Replacement Gas Contract) to supply natural
gas to the Project as a part of the Project's primary gas supply,
other than a Fuel Supply Management Agreement.

     "Gas Suppliers" shall mean Natural Gas Clearinghouse and any
other  Person  which  shall supply natural  gas  to  the  Project
pursuant to a Gas Supply Contract.

     "Gas Transportation Contracts" shall mean, collectively, (i)
the  Firm  Gas Transportation Contract, dated October  22,  1991,
between  the  Partnership  and  Transcontinental  Gas  Pipe  Line
Corporation,  as  it  may  exist at the time,  (ii)  the  Service
Agreement  for Services Under ITS Rate Schedule, dated  April  4,
1991,  between  the  Partnership and  Columbia  Gas  Transmission
Corporation,  as  it may exist at the time, and (iii)  the  ITS-1
Service  Agreement,  dated  as of  June  13,  1996,  between  the
Partnership  and Columbia Gulf Transmission Company,  as  it  may
exist at the time.

     "Gas Transporters" shall mean Transcontinental Gas Pipe Line
Corporation,  Texas  Gas Transmission Corporation,  Columbia  Gas
Transmission Corporation, Columbia Gulf Transmission Company, CNG
Transmission  Corporation  and  any  other  Person  which   shall
transport  natural  gas  to  the  Project  pursuant  to   a   Gas
Transportation Contract, a Firm Gas Transportation Contract or  a
Replacement Gas Transportation Contract.

     "General  Partner" shall mean Panda-Rosemary Corporation,  a
Delaware corporation, the general partner of the Partnership,  or
any successor general partner(s) permitted by Section 8.1(o).

     "Global  Bonds" shall mean one or more global securities  in
registered form representing all or a portion of the Bonds.

     "Good Faith Contest" means the contest of an item if (i) the
item  is  diligently  contested  in  good  faith  by  appropriate
proceedings   timely  instituted,  (ii)  adequate  reserves   are
established in accordance with GAAP with respect to the contested
item and held in cash or Permitted Investments, (iii) during  the
period of such contest, the enforcement of such contested item is
effectively  stayed, (iv) obligations with respect to  such  item
are  effectively  stayed or suspended by, or any  Lien  filed  in
connection therewith shall have been removed from the record  by,
Bonding  Arrangements  by a reputable surety  company,  or  title
insurance  under the Title Policy or cash deposits are  otherwise
provided  to  assure  the discharge of the Partnership's  or  the
Company's  obligation  thereunder and of any  additional  charge,
penalty  or expense arising from or incurred as a result of  such
contest, provided that the aggregate exposure of the Company  and
the  Partnership  in connection with such cash deposits  is  less
than $1,000,000, (v) it becomes necessary to prevent the delivery
of  tax  deed or other similar instrument conveying the Mortgaged
Property  or any portion thereof because of non-payment  of  such
item,  then the Partnership or the Company shall pay the same  in
sufficient time to prevent the delivery of such tax deed or other
similar  instrument  and  (vi) neither the  Partnership  nor  the
Company  has  knowledge of any actual or proposed  deficiency  or
additional  assessment  in  connection  therewith  not  otherwise
satisfying the requirements of clauses (i) through (v).

     "Governmental   Approvals"  shall  mean  any  authorization,
consent,  approval,  order, consent decree,  license,  franchise,
lease,  ruling,  permit, tariff, rate, certification,  exemption,
filing (other than purely ministerial filings) or registration by
or   with   any   Governmental  Authority   (including,   without
limitation,  Environmental Approvals, zoning  variances,  special
exceptions  and  nonconforming uses) relating to  the  ownership,
operation  or  maintenance of the Project or  to  the  execution,
delivery or performance of any Project Document.

     "Governmental  Authority"  shall  mean  any  nation,  state,
sovereign or government, any federal, regional, state,  local  or
political   subdivision  and  any  entity  exercising  executive,
legislative, judicial, regulatory or administrative functions  of
or pertaining to government.

     "Guaranty"  shall  mean, with respect  to  any  Person,  any
obligation,  contingent or otherwise, of such Person directly  or
indirectly  guaranteeing  in  any  manner  any  Debt   or   other
obligation  of  any  other  Person  and,  without  limiting   the
generality of the foregoing, any obligation, direct or  indirect,
contingent  or otherwise, of such Person (i) to purchase  or  pay
(or advance or supply funds for the purchase or  payment of) such
Debt   or   other  obligation  (whether  arising  by  virtue   of
partnership arrangements, by agreement to keep-well, to  purchase
assets,  goods, bonds or services, to take-or-pay, or to maintain
financial statement conditions or otherwise) or (ii) entered into
for  the  purpose of assuring in any other manner the obligee  of
such  Debt  or  other  obligation of the payment  thereof  or  to
protect such obligee against loss in respect thereof (in whole or
in  part), provided, that the term "Guaranty", shall not  include
endorsements for collection or deposit in the ordinary course  of
business.  The term "Guaranty" or "Guaranteed" used as a verb has
a correlative meaning.

     "Hazardous  Materials" shall mean (i)  hazardous  materials,
hazardous   wastes,  hazardous  substances,  extremely  hazardous
wastes,  restricted  hazardous wastes,  toxic  substances,  toxic
pollutants, contaminants, pollutants or words of similar  import,
as  used  under Environmental Laws, including but not limited  to
the  following:  the Hazardous Materials Transportation  Act,  49
U.S.C.    1801  et seq., the Resource Conservation  and  Recovery
Act,  42  U.S.C.   6901 et seq., the Comprehensive  Environmental
Response, Compensation and Liability Act of 1980, 42 U.S.C.  9601
et.  seq.,  the Clean Water Act, 33 U.S.C.  1231  et   seq.,  the
Clean  Air  Act,  42  U.S.C.  7401 et seq, the  Toxic  Substances
Control  Act,  15, U.S.C.  2601 et seq., the Safe Drinking  Water
Act,  42  U.S.C.   3808  et seq. and the Oil  Pollution  Act,  33
U.S.C.   2701 et seq., as each may be amended from time to  time,
and  their  state  and  local counterparts or  equivalents;  (ii)
petroleum  and  petroleum products including crude  oil  and  any
fractions  thereof;  (iii) natural gas,  synthetic  gas  and  any
mixtures  thereof;  (iv)  Asbestos  and/or  any  material   which
contains  any  hydrated  mineral  silicate,  including,  but  not
limited   to,   chrysolite,   amosite,  crocidolite,   tremolite,
anthophylite  and/or actinolite, whether friable  or  nonfriable;
(v)   polychlorinated  biphenyls  ("PCBs"),   or   PCB-containing
materials  or  fluids;  (vi) any other hazardous  radioactive  or
toxic substance, material, pollutant, or solid, liquid or gaseous
waste; and (vii) any substance that, whether by its nature or its
use, is subject to regulation under any Environmental Law or with
respect to which any Federal, state or local Environmental Law or
governmental   agency   requires   environmental   investigation,
monitoring or remediation.

     "Holder"  or "Securityholder" shall mean a Person  in  whose
name a Bond is registered in the Security Register.

     "Indenture" shall mean this instrument entered into  by  the
Company, the Partnership and the Trustee.

     "Independent Engineer" shall mean Burns & McDonnell  or  its
Eligible Successor.

     "Independent   Engineer's   Certificate"   shall   mean    a
certificate  of  an Authorized Representative of the  Independent
Engineer,

     "Initial Bonds" shall mean the $111,400,000 principal amount
of  8-5/8%  First Mortgage Bonds due 2016 issued on  the  Closing
Date under the First Series Supplemental Indenture.

     "Initial  Interest Payment Date", with respect to  Bonds  of
any  series, shall mean the date of the Stated Maturity  for  the
initial installment of interest on Bonds of such series.

     "Insufficiency"  shall mean, with respect  to  any  employee
benefit  plan, the amount, if any, by which the present value  of
the vested and non-vested benefits under such plan (determined as
of  the  latest  actuarial  valuation  date  for  such  plan  and
determined  in accordance with the same assumptions and   methods
as  used  in  the most recent actuarial valuation for such  plan)
exceeds  the  fair  market  value of  the  assets  of  such  plan
allocable to such benefits.

     "Insurance  Consultant" shall mean Aon  Corporation  or  its
Eligible Successor.

     "Insurance  Proceeds"  shall mean all amounts  and  proceeds
(including  instruments)  in  respect  of  the  proceeds  of  any
casualty insurance policy required to be maintained under Section
6.4,  except proceeds of business interruption insurance or title
insurance.

     "Interconnection Agreement" shall mean the Letter Agreement,
dated  March  6, 1991, between the Partnership and  Columbia  Gas
Transmission Corporation, as it may exist at the time.

     "Intercreditor  Agreement" shall mean the Collateral  Agency
and lntercreditor Agreement, dated as of July 31, 1996, among the
Company, the Partnership, Baverische Vereinsbank AG, as a  Credit
Bank,  the  Trustee, and the Collateral Agent, in the  capacities
stated  and  any  other Person (or an agent or trustee  on  their
behalf)  designated  a  "Secured Party" under  the  Intercreditor
Agreement  and  executing  a  counterpart  to  the  Intercreditor
Agreement.

     "Interest  Expense"  shall mean, for any  period,  the  sum,
without  duplication, of the following: (i) all interest  on  the
Additional Permitted Debt due and payable during such period plus
(ii)  the net amount payable (or minus the net amount receivable,
as the case may be) under the Interest Rate Protection Agreements
(if  any)  with respect to Additional Permitted Debt during  such
period  (whether  or  not actually paid or received  during  such
period).

     "Interest  Rate  Protection  Agreements"  shall   mean   any
agreements providing for swaps, ceiling rates, ceiling and  floor
rates, contingent participation or other hedging mechanisms  with
respect to the payment of interest.

     "Investment  Grade" shall mean a rating in one of  the  four
highest rating categories (without regard to subcategories within
such  rating categories) by the Rating Agencies as in  effect  on
the  Closing Date (and the correlative ratings categories of  the
Rating  Agencies  after the Closing Date in the  event  that  the
ratings  categories  of  the  Rating Agencies  change  after  the
Closing Date.

     "Law"   shall   mean,  with  respect  to  any   Governmental
Authority,  any  constitutional provision,  law,  statute,  rule,
regulation, ordinance, treaty, order, decree, judgment, decision,
certificate,   holding,   injunction,   registration,    license,
franchise, permit, authorization, guideline, approval, consent or
requirement of such Governmental Authority, enforceable at law or
in  equity,  along  with  the interpretation  and  administration
thereof   by   any  Governmental  Authority  charged   with   the
interpretation  or  administration thereof.  Unless  the  context
clearly requires otherwise, the term "Law" shall include each  of
the  foregoing (and each provision thereof) as in effect at each,
every and any of the times in question, including any amendments,
replacements,     supplements,     extensions,     codifications,
consolidations,  restatements, revisions or reenactments  thereto
or  thereof,  and whether or not in effect at the  date  of  this
indenture.

     "Lien"  shall  mean  any  mortgage,  pledge,  hypothecation,
assignment, deposit arrangement, encumbrance, lien (statutory  or
other), preference, priority or other security agreement  of  any
kind  or  nature  whatsoever, including, without limitation,  any
conditional   sale  or  other  title  retention  agreement,   any
financing  lease having substantially the same effect as  any  of
the  foregoing  and  the  filing of any  financing  statement  or
similar   instrument  under  the  Uniform  Commercial   Code   or
comparable law of any jurisdiction, domestic or foreign.

     "Limited   Partners"  shall  mean,  collectively,   PRC   II
Corporation,  a  Delaware  corporation,  and  any  other  Persons
admitted to the Partnership as a limited partner pursuant to  the
Partnership Agreement.

     "Loans" shall have the meaning specified in Section 3.1.

     "Major Maintenance Expenses" shall mean all expenditures  by
the   Partnership   on   regularly   scheduled   (or   reasonably
anticipated) maintenance of the Project in accordance  with  good
utility   practice   and   vendor   and   supplier   requirements
constituting  major  maintenance (including, without  limitation,
teardowns,  overhauls, capital improvements, replacements  and/or
refurbishments of major components of the Project).

     "Major  Maintenance Requirement" shall mean, for any Funding
Date,  either  (i) if, on any Funding Date, the  amount  then  on
deposit  in  the Overhaul Fund is $1,000,000 or less,  an  amount
equal  to the sum of (a) the product obtained by multiplying  the
total  number  of  hours  that each of  the  combustion  turbines
constituting  the Project has operated during the  30-day  period
immediately  preceding such Funding Date by  $130,  and  (b)  the
aggregate  amount,  not  to  exceed  $1,000,000,  of  the   Major
Maintenance Requirements for previous Funding Dates which has not
been funded or has been withdrawn from the Overhaul Fund pursuant
to  Section 3.12 of the Depositary Agreement, or (ii) if, on  any
Funding  Date,  the amount then on deposit in the  Overhaul  Fund
exceeds  $1,000,000,  then the Major Maintenance  Requirement  of
such  Funding  Date shall be zero, in each case  as  such  amount
shall  be  revised  annually  pursuant  to  Section  6.11(a)(ii);
provided, however, that no such revision shall reduce such amount
below the then current Major Maintenance Requirement without  the
consent  of  the  Credit Bank that issues  the  VEPCO  Letter  of
Credit.

     "Make-Whole Amount" shall mean, with respect to any  Initial
Bond,  an  amount equal to the excess, if any, of the  Discounted
Value  of  the Remaining Scheduled Payments with respect  to  the
Called  Principal of such Initial Bond over the  amount  of  such
Called Principal, provided that the Make-Whole Amount may  in  no
event  be  less  than zero.  For the purposes of determining  the
Make-Whole  Amount,  the  following  terms  have  the   following
meanings:

          "Called  Principal" means, with respect to any  Initial
     Bond,  the  principal of such Initial Bond  that  is  to  be
     redeemed pursuant to Section 7.3(c) or 7.3(d), whichever  is
     applicable.

          "Discounted  Value" means, with respect to  the  Called
     Principal  of  any  Initial Bond,  the  amount  obtained  by
     discounting all Remaining Scheduled Payments with respect to
     such  Called  Principal from their respective scheduled  due
     dates to the applicable Redemption Date with respect to such
     Called  Principal,  in  accordance with  accepted  financial
     practice  and  at  a discount factor (applied  on  the  same
     periodic  basis  as that on which interest  on  the  Initial
     Bonds  is  payable)  equal  to the Reinvestment  Yield  with
     respect to such Called Principal.

          "Reinvestment Yield" means, with respect to the  Called
     Principal  of  any  Initial Bond, 0.50% over  the  yield  to
     maturity  implied by (i) the yields reported,  as  of  10:00
     A.M.  (New  York  City  time) on  the  second  Business  Day
     preceding  the  applicable Redemption Date with  respect  to
     such  Called Principal, on the display designated  as  "Page
     678 on the Telerate Access Service (or such other display as
     may  replace  678 on Telerate Access Service), for  actively
     traded  U.S. Treasury securities having a maturity equal  to
     the  remaining average life of the Initial Bonds as of  such
     Redemption Date, or (ii) if such yields are not reported  as
     of  such time or the yields reported as of such time are not
     ascertainable, the Treasury Constant Maturity Series  Yields
     reported, for the latest day for which such yields have been
     so  reported  as  of the second Business Day  preceding  the
     Redemption  Date with respect to such Called  Principal,  in
     U.S. Federal Reserve Statistical Release H.15 (519) (or  any
     comparable  successor publication) for actively traded  U.S.
     Treasury securities having a constant maturity equal to  the
     remaining  average  life of the Initial  Bonds  as  of  such
     Redemption Date.  Such implied yield will be determined,  if
     necessary,  by (a) converting U.S. Treasury bill  quotations
     to   bond-equivalent  yields  in  accordance  with  accepted
     financial  practice and (b) interpolating  linearly  between
     (1)  the  actively  traded U.S. Treasury security  with  the
     duration  closest to and greater than the remaining  average
     life  of the Initial Bonds and (2) the actively traded  U.S.
     Treasury security with the duration closest to and less than
     the remaining average life of the Initial Bonds.

          "Remaining  Scheduled Payments" means, with respect  to
     the  Called  Principal of any Initial Bond, all payments  of
     such Called Principal and interest thereon that would be due
     after  the  Redemption  Date with  respect  to  such  Called
     Principal  if  no redemption of such Called  Principal  were
     made  prior to its scheduled due date, provided that if such
     Redemption Date is not a date on which interest payments are
     due  to  be made under the terms of the Initial Bonds,  then
     the amount of the next succeeding scheduled interest payment
     will  be  reduced by the amount of interest accrued to  such
     Redemption  Date and required to be paid on such  Redemption
     Date  pursuant  to  Section 7.3(c) or 7.3(d),  whichever  is
     applicable.

     Two  Business  Days prior to the redemption of  the  Initial
Bonds  pursuant  to Section 7.3(c) or 7.3(d), the  Company  shall
deliver   to  the  Trustee  an  Officer's  Certificate   of   the
Partnership specifying the calculation of such Make-Whole  Amount
as of the specified Redemption Date.

     "Material Adverse Change" or "Material Adverse Effect" shall
mean  a  change,  or  effect that results in  a  change,  in  the
business,  operations,  properties  or  condition  (financial  or
otherwise) of the Project, the Partnership or the Company,  which
could reasonably be expected to have a material adverse effect on
(i) the ability of the Partnership to perform its obligations  in
all  material  respects under the Project  Agreements,  (ii)  the
ability  of  the  Partnership or the  Company  to  perform  their
respective  obligations  in  all  material  respects  under  this
Indenture,  the Partnership Guarantee or the Loans or  (iii)  the
validity  or  the  priority  of the Collateral  Agent's  and  the
Depositary Agent's Liens on the Collateral.

     "Mortgaged  Property"  shall  have  the  meaning  set  forth
collectively in each of the Mortgages.

     "Mortgages" shall mean (i) the First Mortgage and  (ii)  any
Additional  Mortgages,  if,  as and  when  entered  into  by  the
Partnership.

     "Multiemployer  Plan"  shall  mean  a  Plan   which   is   a
multiemployer plan as defined in Section 4001(a)(3) of ERISA.

     "Non-Material  Agreements" shall mean  (i)  Acceptable  Fuel
Management Contracts and (ii) any contract or undertaking entered
into  by  the  Partnership (whether before or after  the  Closing
Date)  in  the  ordinary  course  of  business  under  which  the
Partnership  could not reasonably be expected  to  have  monetary
obligations  in excess of $1,000,000 under any such  contract  or
undertaking  or related contracts or undertakings.  For  purposes
of  this  definition,  indemnity or similar  obligations  of  the
Partnership subject to a maximum dollar amount shall be  computed
at such amount, and all other indemnity or similar obligations of
the  Partnership  shall be computed at the amount  thereof  which
would, at the time such contract or undertaking is entered  into,
reasonably be expected to become due and payable.

     "Obligations"  shall have the meaning set forth  in  Section
14.2.

     "Officer's  Certificate"  shall mean  a  certificate  of  an
Authorized  Representative of the Partnership or the Company,  as
the  case  may  be, and signed by the Chairman, the President,  a
Vice  President,  the  Treasurer,  an  Assistant  Treasurer,  the
Secretary  or an Assistant Secretary, of the General  Partner  or
the Company, as applicable.

     "Operating Budget" shall mean a budget of Operating Expenses
(excluding  fuel  and fuel transportation expenses)  and  capital
expenditures  and  a  maintenance program  with  respect  to  the
Project  for  any  given fiscal year, or  part  thereof,  of  the
Partnership and prepared by the Partnership or, on the  basis  of
estimated monthly requirements, showing the amounts budgeted  for
operation  and  maintenance expenses by category for  each  month
during such fiscal year, or part thereof, and approved in writing
by the Independent Engineer prior to adoption by the Partnership.

     "Operating  Expenses"  shall  mean,  for  any  period,   the
operating and maintenance expenses of the Project for such period
(determined  without duplication), calculated on  a  cash  basis,
both  paid  or required to be paid during such period, including,
without  limitation, the following: (i) costs incurred or amounts
payable  by the Partnership under any Project Agreement  or  Non-
Material  Agreement (other than amounts payable as Debt Service),
including,  without  limitation, the  Operation  and  Maintenance
Agreement,  the  Gas  Supply Contracts,  the  Gas  Transportation
Contracts,  the  Power  Purchase  Agreements,  the  Steam   Sales
Agreement,  the  Pipeline Operating Agreement,  the  Fuel  Supply
Management   Agreement,  the  Site  Lease,  and  any   Additional
Contract; (ii) general and administrative and management expenses
and major maintenance costs with regard to the Project, including
the   repair,  replacement  or  rebuilding  of  the  Project   in
connection with an Event of Eminent Domain, an Event of  Loss  or
Title  Event (to the extent not paid from the moneys held in  the
Overhaul Fund and the Restoration Fund); (iii) labor costs;  (iv)
insurance  premiums;  (v) sales, receipts, franchise,  licensing,
excise, property and other taxes imposed at the Partnership level
to which the Project may be subject; (vi) costs and fees incurred
in   connection   with  obtaining  and  maintaining   in   effect
Governmental   Approvals;  (vii)  utilities  costs   payable   in
connection  with  the  Project;  (viii)  costs  relating  to  any
registration statement in respect of the Bonds or any other costs
incurred by the Company or the Partnership in connection with the
performance  hereunder  and under the  Collateral  Documents  and
other agreements anticipated thereby; (ix) legal, accounting  and
other  professional fees incurred in connection with any  of  the
foregoing  or  the Project; (x) fees and expenses payable  during
such  period  in connection with the Bonds, the VEPCO  Letter  of
Credit  and  other  Additional Permitted Debt  (other  than  Debt
Service  and principal of, interest on and other amounts  payable
by  the  Partnership or the Company with respect  to  such  other
Additional  Permitted  Debt); (xii) cash deposits  in  connection
with  Bonding  Arrangements permitted by Section  6.18  and  Good
Faith  Contests; (xii) other expenses included in  any  Operating
Budget; and (xiii) any other expenses approved in writing by  the
Independent  Engineer  as  part  of  the  Operating   Budget   or
otherwise.

     "Operating Plan" shall have the meaning set forth in Section
6.1(g).

     "Operation  and  Maintenance Agreement" or  "O&M  Agreement"
shall mean (i) the Amended and Restated Operation and Maintenance
Agreement, dated as of December 27, 1993, between the Partnership
and  University Technical Services, Inc., as amended by the First
Amendment  to  Operation and Maintenance Agreement  entered  into
July  15,  1996, as it may exist at the time and (ii)  any  other
operation   and  maintenance  agreement  entered  into   by   the
Partnership  that provides for substantially all of the  ordinary
course operation and maintenance services for the Project.

     "Operation  and  Maintenance  Procedures"  shall  mean   the
procedures  established (i) by the Operator under  the  Operation
and  Maintenance  Agreement with respect  to  the  operation  and
maintenance  services and provided by the Operator in  accordance
with   the   design  engineer's  recommendations,  the  equipment
manufacturers'  recommendations,  and  Prudent  Engineering   and
Operating  Practices  and (ii) by any other  Project  Participant
with  respect to the operation and maintenance of the Project  in
accordance  with the equipment manufacturers recommendations  and
Prudent Engineering and Operating Practices.

     "Operator"  shall mean University Technical  Services,  Inc.
and  its  permitted successors and assigns and any other operator
under an Operation and Maintenance Agreement.

     "Opinion of Counsel" shall mean a written opinion of counsel
for  any  Person either expressly referred to herein or otherwise
reasonably satisfactory to the Trustee which may include, without
limitation,  counsel for the Company or the Partnership,  whether
or not such counsel is an employee of any of them.
     "Outstanding" when used with respect to Bonds,  shall  mean,
as   of   the   date  of  determination,  all  Bonds  theretofore
authenticated and delivered under this Indenture, except:

          (i)  Bonds  theretofore  canceled  by  the  Trustee  or
     delivered to the Trustee for cancellation;

          (ii)    Bonds or portions thereof deemed  to  have
     been paid within the meaning of Section 13.1; and

          (iii)   Bonds that have been exchanged  for  other
     securities  or securities in lieu of which other  Bonds
     have  been authenticated and delivered pursuant to this
     Indenture  other  than any Bonds in  respect  of  which
     there  shall  have been presented to the Trustee  proof
     satisfactory to it that such Bonds are held by  a  bona
     fide  purchaser  in whose hands such  Bonds  constitute
     valid obligations of the Company;

provided, however, that in determining whether the Holders of the
requisite principal of Bonds outstanding have given any  request,
demand,  authorization,  direction,  notice,  consent  or  waiver
hereunder  or whether or not a quorum is present at a meeting  of
Holders, Bonds owned by the Company, the Partnership, any Partner
or  an  Affiliate of the Company, the Partnership or any  Partner
shall be disregarded and deemed not to be outstanding as provided
in Section 10.3.

     "Overhaul Fund" shall mean the fund described in Section 3.6
of the Depositary Agreement.

     "Partners"  shall  mean  the Limited  Partner,  the  General
Partner  and such other Persons who may from time to time  become
partners of the Partnership in accordance with the provisions  of
the  Partnership  Agreement  and, in  the  case  of  the  General
Partners,  Section  8.1(o) hereof and the  Partnership  Interests
Pledge Agreement.

     "Partner's  Income  Tax  Deficiency"  shall  mean  for   any
Partner, for any period, the excess (if any) of (a) the aggregate
amount  of  Partner's Income Taxes (including estimated Partner's
Income  Taxes)  in respect of such period due and  payable  by  a
Partner  (or the Affiliates of such Partner which are members  of
the  same consolidated group for income tax purposes) as a result
of the income of the Partnership allocable to such Partner or its
Affiliates  or the investment of such Partner in the  Partnership
over  (b) the aggregate amount of all distributions made to  that
Partner  in  respect of such period.  Such Partner's  Income  Tax
Deficiency  shall be set forth in a certificate  executed  by  an
Authorized Representative of the Partnership and delivered to the
Depositary Agent.

     "Partner's Income Taxes" shall mean any taxes that are based
on  or  measured  by gross or net income or receipts  (including,
without  limitation, capital gains taxes, minimum  taxes,  income
taxes collected by withholding and taxes on preference items) and
any   taxes   which  are  capital,  doing  business,   franchise,
accumulated earnings, personal holding company, excess profits or
net  worth  taxes, and interest, additions to tax,  penalties  or
other charges in respect of any of the foregoing.

     "Partnership"  shall  have  the meaning  set  forth  in  the
Preamble.

     "Partnership  Agreement" shall mean the Second  Amended  and
Restated  Agreement of Limited Partnership, dated as of July  31,
1996, among the Partners.

     "Partnership   Distribution  Fund"  shall  mean   the   fund
described in Section 3.9 of the Depositary Agreement.

     "Partnership  Guarantees" shall mean (a)  collectively,  the
Partnership  Guarantee,  dated  as  of  July  31,  1996,  of  the
Partnership  to the Trustee, for its own benefit and the  benefit
of  the Holders of the Initial Bonds guaranteeing the obligations
of  the  Company  under  this  Indenture  and  the  First  Series
Supplemental Indenture, including, but not limited to,  the  full
and  prompt payment of the principal of and premium, if  any,  on
the  Initial Bonds and the indebtedness represented thereby, when
and  as  the  same shall become due and payable, whether  at  the
Stated Maturity thereof, by acceleration, call for redemption  or
otherwise  and  the full and prompt payment of  interest  on  the
Initial  Bonds when and as the same shall become due and payable,
(b)  each  unconditional  guaranty  of  the  Partnership  to  the
Trustee,  for its own benefit and the benefit of the Holders,  of
the  obligations  of  the Company under this  Indenture  and  the
related  Series Supplemental Indenture for each other  series  of
Bonds, including, but not limited to, the full and prompt payment
of  the  principal of and premium, if any, on such Bonds and  the
indebtedness  represented thereby, when and  as  the  same  shall
become  due and payable, whether at the Stated Maturity  thereof,
by  acceleration, call for redemption or otherwise and  the  full
and prompt payment of interest on such Bonds when and as the same
shall  become due and payable and (c) each unconditional guaranty
of  the  Partnership to the holders of Additional Permitted  Debt
permitted  by Section 6.16(b), or any agent or trustee an  behalf
of  such  holders,  of the obligations of the Company  under  the
Financing  Documents  for  each such Additional  Permitted  Debt,
including, but not limited to the full and prompt payment of  the
principal  of  and premium, if any, on such Additional  Permitted
Debt  and the indebtedness represented thereby, when and  as  the
same shall become due and payable, whether at the stated maturity
thereof,  by  acceleration, call for redemption or otherwise  and
the  full  and  prompt  payment of interest  on  such  Additional
Permitted Debt when and as the same shall become due and payable.

     "Partnership Interest Pledge Agreements" shall mean (a)  the
General  Partner  Pledge  and Security  Agreement,  dated  as  of
July  31,  1996,  between  Panda-Rosemary  Corporation  and   the
Collateral  Agent providing for the pledge of all of the  general
partnership interests of the Partnership to the Collateral Agent,
as  it  may exist at the time, and (b) the Limited Partner Pledge
and Security Agreement, dated as of July 31, 1996, between PRC II
Corporation and the Collateral Agent providing for the pledge  of
all  the limited partnership interests of the Partnership to  the
Collateral Agent, as it may exist at the time.

     "Partnership Notes" shall mean, collectively, the First Note
and any Additional Notes.

     "Partnership  Request" or "Partnership  Order"  shall  mean,
respectively, a written request or a written order signed in  the
name  of the General Partner by any Authorized Representative  of
the Partnership.

     "Paying Agent" shall mean any Person acting as Paying  Agent
hereunder pursuant to Section 9.11.
     "PBGC" shall mean the Pension Benefit Guaranty Corporation.

     "Permitted Counterparty" shall mean, in connection  with  an
Interest Rate Protection Agreement, a financial institution,  the
long-term unsecured senior debt of which is rated at least "A" or
its  equivalent  by  the  Rating Agencies  at  the  time  of  the
execution  of  this  Indenture  with  respect  to  Interest  Rate
Protection Agreements (if any) or at the time of execution of any
other Interest Rate Protection Agreement.

     "Permitted Investments" shall mean investments in securities
that  are:  (i) direct obligations of the United States,  or  any
agency  thereof; (ii) obligations fully guaranteed by the  United
States  or  any  agency  thereof; (iii) certificates  of  deposit
issued by commercial banks under the laws of the United States or
any  political subdivision thereof having a combined capital  and
surplus  of at least $500,000,000 and having long-term  unsecured
debt  securities having a rating assigned by each of  the  Rating
Agencies  equal to the highest rating assigned thereby  to  long-
term unsecured debt securities (but at the time of investment not
more  than  $10,000,000 may be invested in such  certificates  of
deposit  from any one bank); (iv) repurchase obligations  with  a
term of not more than seven days for underlying securities of the
types described in clauses (i) and (ii) above, entered into  with
any financial institution meeting the qualifications specified in
clause  (iii)  above;  (v) open market commercial  paper  of  any
corporation incorporated or doing business under the laws of  the
United  States or of any political subdivision thereof  having  a
rating  assigned  by  each of the Rating Agencies  equal  to  the
highest rating assigned thereby to commercial paper (but  at  the
time  of investment not more than $10,000,000 may be invested  in
such commercial paper from any one company); (vi) investments  in
money market funds having a rating assigned by each of the Rating
Agencies  equal to the highest rating assigned thereby  to  money
market  funds  (including  money  market  funds  for  which   the
Depositary  Agent  in  its individual  capacity  or  any  of  its
affiliates    is    investment   manager    or    adviser);    or
(vii)  investments  in  money market funds registered  under  the
Investment Company Act of 1940, as from time to time amended, the
portfolio of which is limited to direct obligations of the United
States and agencies of the United States government.

     "Permitted  Liens"  shall  have the  meaning  set  forth  in
Section 6.17.

     "Person"  shall  mean  any individual, sole  proprietorship,
corporation,   partnership,  joint  venture,  limited   liability
company,    trust,   unincorporated   association,   institution,
Governmental Authority or any other entity.

     "Pipeline"  shall mean the approximately 10.25-mile  lateral
natural  gas pipeline connecting the pipelines owned by  Columbia
Gas  Transmission Corporation and Transcontinental Gas Pipe  Line
Corporation and the Project.

     "Pipeline  Operating  Agreement"  shall  mean  the  Pipeline
Operating  Agreement,  effective as  of  February  14,  1990,  as
amended  by Amendment Number 1, dated May 7, 1990, and  Amendment
Number  2,  dated November 19, 1991, between the Partnership  and
North  Carolina Natural Gas Corporation, as it may exist  at  the
time.

     "Place  of Payment" when used with respect to the  Bonds  of
any series shall mean the office or agency maintained pursuant to
Section 9.11 hereof and such other place or places, if any, where
the  principal of, and premium, if any, and interest on the Bonds
of   such   series  are  payable  as  specified  in  the   Series
Supplemental  Indenture setting forth the terms of the  Bonds  of
such series.

     "Power  Purchasers" shall mean Virginia Electric  and  Power
Company and any other Person that purchases electricity from  the
Project pursuant to a Power Purchase Agreement.

     "Power  Purchase  Agreement"  shall  mean  the  Vepco  Power
Purchase  Agreement and any other contract having a term  greater
than one year providing for the purchase of electricity from  the
Project.

     "PRC"   means   Panda-Rosemary   Corporation,   a   Delaware
corporation.

     "Predecessor  Bonds"  with respect to any  particular  Bond,
shall  mean any previous Bond evidencing all or a portion of  the
same  debt  as  that evidenced by such particular Bond;  for  the
purposes of this definition, any Bond authenticated and delivered
under  Section  2.9 in lieu of a lost, destroyed or  stolen  Bond
shall  be deemed to evidence the same debt as the lost, destroyed
or stolen Bond.

     "Project" shall have the same meaning as the "Facility".

     "Project   Agreements"   shall   mean,   individually    and
collectively, the Steam Sales Agreement, the Vepco Power Purchase
Agreement, the Pipeline Operating Agreement, the Site Lease,  the
Gas  Supply  Contracts,  the  Transco Facilities  Agreement,  the
Operation   and   Maintenance  Agreement,   the   Interconnection
Agreement,  the  Gas  Transportation  Contracts,  any  Firm   Gas
Transportation Contract, any Fuel Supply Management Agreement and
any  Additional  Contract if, when or  as  entered  into  by  the
Partnership.

     "Project   Documents"  shall  mean  each  of   the   Project
Agreements,  this  Indenture, any Series Supplemental  Indenture,
the Bonds, the Company Loan Agreement, the Partnership Notes, the
Partnership Guarantees, the Collateral Documents, the Credit Bank
Documents and the Partnership Agreement.

     "Project Participant" shall mean any Person who is  a  party
to   a  Project  Agreement,  other  than  the  Company  and   the
Partnership.

     "Project  Revenue  Fund" shall mean the  fund  described  in
Section 3.1 of the Depositary Agreement.

     "Project  Revenues" shall mean, for any period, the  sum  of
the  following (without duplication) received by the  Partnership
or  amounts  credited  to the Project Revenue  Fund  representing
monetary  amounts immediately available, as described  in  clause
(iii)  below during such period: (i) all revenues under the Power
Purchase  Agreement and the Steam Sales Agreement, plus (ii)  all
other  revenues, whether from the sale of electrical capacity  or
electricity,  thermal energy byproducts of the operation  of  the
Project  or  assets permitted by Section 6.19 or otherwise,  plus
(iii) investment earnings on amounts in the Funds, plus (iv)  the
proceeds   of   any  delayed  opening  or  business  interruption
insurance  and  other payments received for  delayed  opening  or
interruption  of operations, plus (v) refunds of  deposits,  plus
(vi)  all  rental and other payments received by the  Partnership
from the lease or sale of any portion of the Site, plus (vii) all
revenue   received  by  the  Partnership  from  fuel   management
activities,  plus  (viii)  all other  income,  howsoever  earned,
received by the Partnership during such period.  Project Revenues
shall  exclude, to the extent included, proceeds  of  the  Bonds,
proceeds  of all Debt of the Partnership or the Company, Casualty
Proceeds,  Eminent Domain Proceeds, Title Insurance Proceeds  and
any proceeds of other insurance maintained by the Partnership  or
the Company and contributions to capital.

     "Projected Debt Service Coverage Ratio (Three Month)"  shall
mean,  on  any date of determination, a projection  of  the  Debt
Service  Coverage Ratio for the three month period specified  or,
if  no period is specified, for any three month period commencing
on  the first day of the calendar month which includes such  date
of  determination,  in each case prepared by the  Partnership  in
good  faith  based upon assumptions consistent  in  all  material
respects with the Project Agreements and the historical operating
results  of  the Project (without giving effect to any historical
non-recurring  extraordinary  event).   Whenever  this  Indenture
provides  for  the  determination of  a  Projected  Debt  Service
Coverage  Ratio  (Three  Month),  the  full  calculation  of  the
Projected  Debt  Service Coverage Ratio (Three Month)  (including
any  supporting documentation) shall be set forth in an Officer's
Certificate  of  the Partnership filed with the Trustee  and,  in
connection with Distributions pursuant to Section 6.22, with  the
Depositary   Agent,  accompanied  by  an  Independent  Engineer's
Certificate,  dated  within five (5) days  of  the  date  of  the
Officer's   Certificate,  stating  that,  based  upon  reasonable
investigation  and  review, the Projected Debt  Service  Coverage
Ratio (Three Month) is based on reasonable assumptions consistent
in  all  material  respects with the Project Agreements  and  the
historical  operating  results  of  the  Project  and  that   the
Independent Engineer believes the Projected Debt Service Coverage
Ratio   (Three  Month)  to  be  reasonable  in  light   of   such
assumptions;   provided,  however,  that   in   connection   with
Distributions under Section 6.22(b) if the Partnership  certifies
to   the  Trustee  and  the  Depositary  Agent  in  an  Officer's
Certificate  of  the  Partnership that the  assumptions  used  in
calculating  the  Projected Debt Service  Coverage  Ratio  (Three
Month)  have  not materially changed since the annual calculation
of  such ratio made in connection with the most recent Engineer's
Annual  Report,  then the Partnership shall not  be  required  to
deliver  the  Independent  Engineer's  Certificate  as  described
above.

     "Property Tax Fund" shall mean the fund described in Section
3.11 of the Depositary Agreement.

     "Property Tax Requirement" shall mean, for any Funding Date,
(i)   until  the  date  that  the  Partnership  delivers  to  the
Depositary Agent the Officer's Certificate referred to in Section
6.29(b),  an amount equal to 8.33% of the amount of real property
taxes assessed in the tax year immediately preceding the year  in
which such Funding Date occurs against the real property owned by
The  Bibb Company (or any successor owner of such property)  that
includes  the  Site, provided, however, that if  the  Partnership
delivers  to  the Depositary Agent the Officer's Certificate  and
other  documents referred to in Section 3.11(e) of the Depositary
Agreement,  the  Property Tax Requirement for  any  Funding  Date
occurring  during  the period commencing  on  the  date  of  such
delivery and ending on the last day of the tax year with  respect
to  which such Officer's Certificate is delivered shall be  zero,
and (ii) after the delivery of such Officer's Certificate, zero.

     "Prudent Engineering and Operating Practices" shall mean the
practices,  methods and acts generally engaged in or approved  by
the   electric  utility  industry,  for  electrical   and   steam
generating facilities of similar design and construction as,  and
otherwise  similarly  situated  to,  the  Project,  that  in  the
exercise  of reasonable judgment in light of the facts  known  or
that reasonably should have been known at the time a decision was
made,  would have been expected to accomplish the desired  result
in a manner consistent with law, regulation, reliability, safety,
environmental protection, economy and expedition.

     "Prudent Expert Practices" shall mean, with respect  to  the
Independent  Engineer,  the  Insurance  Consultant  and  the  Gas
Consultant  (for purposes of this definition, each an  "expert"),
advice,  judgments or determinations furnished on  a  timely  and
professional  basis  and  substantively consistent  with  prudent
commercial   practices,  methods  and  acts  including,   without
limitation,  to  the  extent relevant,  Prudent  Engineering  and
Operating  Practices for the relevant area of expertise generally
engaged in or recognized by the electric utility industry as such
practices,  methods  and acts are applied,  in  the  exercise  of
reasonable judgment to the matter at issue (in light of the facts
known or that reasonably should have been known by such expert at
the time such advice, judgment or determination was rendered), to
the  ownership, construction, operation, maintenance,  repair  or
restoration, as relevant, of a co-generation facility of  similar
design  and  construction as, and otherwise,  at  the  time  such
advice,   judgment  or  determination  was  rendered,   similarly
situated to, the Project.

     "PUHCA" shall mean the Public Utility Holding Company Act of
1935, as amended.

     "PURPA"  shall  mean the Public Utility Regulatory  Policies
Act of 1978, as amended.

     "Qualifying  Facility"  shall mean a  cogeneration  facility
that  has  satisfied the definition of "qualifying  facility"  as
set  forth  in  18  C.F.R.  292.102(b)(1), as  the  same  may  be
amended or supplemented from time to time.

     "Rating Agencies" shall mean Moody's Investor Services, Inc.
(or  any  successor) and Duff & Phelps Credit Rating Co. (or  any
successor), or another nationally recognized credit rating agency
of  similar  standing if either of the foregoing corporations  is
not in the business of rating the subject of such rating.

     "Redemption  Date"  shall  have the  meaning  set  forth  in
Section 7.2.

     "Registered  Depositary"  shall mean  The  Depository  Trust
Company, having a principal office at 55 Water Street, New  York,
New  York 10041-0099, together with any Person succeeding thereto
by  merger,  consolidation or acquisition of all or substantially
all  of its assets, including substantially all of its securities
payment and transfer operations.

     "Regular  Record Date", for the Stated Maturity of any  Bond
of  a  series,  or for the Stated Maturity of any installment  of
principal thereof or payment of interest thereon, shall mean  the
15th  day  (whether  or not a Business Day) next  preceding  such
Stated Maturity, or any other date specified for such purpose  in
the   form  of  Bond  of  such  series  attached  to  the  Series
Supplemental Indenture relating to the Bonds of such series.
     "Release",  when  used  in  connection  with  any  Hazardous
Material,  shall  mean and include any release, spill,  emission,
leaking,   pumping,  injection,  deposit,  disposal,   discharge,
dispersal,  leaching or migration, where such release  is  either
regulated  by applicable Environmental Law or reasonably  may  be
expected to serve as the basis for liability.

     "Replacement  Gas  Contract"  shall  mean  any  gas   supply
contract  or contracts providing for (i) substantially  the  same
volumes  of  gas  as the Gas Supply Contract or Contracts  it  is
replacing  and  upon terms and conditions that  are  commercially
reasonable  in  light of then current circumstances  and  (ii)  a
termination  date no earlier than the longest Stated Maturity  of
the Bonds.

     "Replacement Gas Transportation Activities" shall  mean  the
sale, assignment or permanent release of all or a portion of firm
transportation services and related firm storage rights  under  a
Firm Gas Transportation Contract that is no longer required as  a
result  of the entering into of a Replacement Gas Contract  or  a
Replacement    Gas    Transportation   Contract    pursuant    to
Section  6.22(d),  but  shall  not  include  a  Capacity  Release
Arrangement pursuant to a Non-Material Agreement.

     "Replacement Gas Transportation Contract" shall mean any one
or  more firm natural gas transportation contracts having a  term
greater than one year entered into by the Partnership required in
connection  with  any  Replacement  Gas  Contract  entered   into
pursuant  to Section 6.22(d) to transport natural gas  under  the
Replacement Gas Contract to the Project.

     "Responsible  Officer",  when  used  with  respect  to   the
Trustee, shall mean any officer in the Corporate Trust Office (or
any successor group of the Trustee) including any vice president,
assistant   vice   president,  assistant   secretary,   assistant
treasurer any other officer of the Trustee customarily performing
functions  similar to those performed by the persons who  at  the
time  shall  be  such  officers, respectively,  or  to  whom  any
corporate  trust matter is referred because of his knowledge  and
familiarity with the particular subject.

     "Restoration Fund" shall mean the fund described in  Section
3.8 of the Depositary Agreement.

     "SEC"  shall mean the Securities and Exchange Commission  of
the United States or any successor agency or commission.

     Secured   Obligations"  shall  have  the  same  meaning   as
"Financing  Liabilities"  set  forth  in  Section  1.2   of   the
Intercreditor Agreement.

     "Secured  Parties"  shall  have the  meaning  set  forth  in
Section 1.2 of the Intercreditor Agreement.

     "Securities Act" shall mean the Securities Act of  1933,  as
amended.

     "Security"  shall mean any shares, stock, bonds, debentures,
notes,   evidences  of  indebtedness  or  any  other  instruments
commonly known as "securities".

     "Security Agreements" shall mean (i) the Security Agreement,
dated  as  of July 31, 1996, made by the Partnership in favor  of
the  Collateral Agent as it may exist at the time  and  (ii)  the
Security  Agreement,  dated as of July  31,  1996,  made  by  the
Company in favor of the Collateral Agent as it may exist  at  the
time.

     "Security  Register"  shall have the  meaning  specified  in
Section 2.8.

     "Security  Registrar"  shall  mean  any  Person  acting   as
Security Registrar pursuant to Section 9.11.

     "Series  Supplemental  Indenture" shall  mean  an  indenture
supplemental  to this Indenture entered into by the Company,  the
Partnership  and the Trustee for the purpose of establishing,  in
accordance with this Indenture, the title, form and terms of  the
Bonds of any series; "Series Supplemental Indentures" shall  mean
each and every Series Supplemental Indenture.

     "Short   Term  Transportation  Contracts"  shall  mean   any
contract   or   arrangements  for  the  firm   or   interruptible
transportation or storage of natural gas, other than a  Firm  Gas
Transportation Contract.

     "Site"  shall  mean the tracts of land or interests  therein
located  in  Roanoke  Rapids,  North  Carolina,  which  are  more
particularly described in the  Site Lease.

     "Site Lease" shall mean the Real Property Lease and Easement
Agreement, dated as of June 9, 1989, between The Bibb Company and
the  Partnership, as amended as of October 1, 1989, as of January
31,  1990,  and  as of March 15, 1996, and as it may  be  further
amended or supplemented from time to time.

     "Special  Record  Date"  for the payment  of  any  defaulted
principal  or  interest shall mean a date fixed  by  the  Trustee
pursuant to Section 2.10.

     "Spot  Gas  Contract" shall mean any contract  or  Agreement
entered  into by or on behalf of the Partnership for the purchase
of  natural gas for the operation of the Facility, other than the
Gas Supply Contract.

     "Stated  Maturity" shall mean, with respect to any  Bond  or
any  installment  of  principal thereof or  payment  of  interest
thereon,  the  date specified in such Bond as the fixed  date  on
which  such  Bond or such installment of principal or payment  of
interest is due and payable.

     "Steam  Sales Agreement" shall mean the Cogeneration  Energy
Supply  Agreement, dated January 12, 1989, and amended on October
1, 1989 and January 3, 1990, between the Partnership and The Bibb
Company.

     "Stock  Pledge  Agreement" shall mean the Stock  Pledge  and
Security  Agreement,  dated as of July 31,  1996,  between  Panda
Interholding  Corporation,  a  Delaware  corporation,   and   the
Collateral  Agent providing for the pledge of all of the  capital
stock of Panda-Rosemary Corporation and PRC II Corporation to the
Collateral Agent.

     "Subsidiary" shall mean, with respect to any Person, (i) any
corporation  50% or more of whose stock of any class  or  classes
having  by  the terms thereof ordinary voting power  to  elect  a
majority  of  the directors of such corporation (irrespective  of
whether or not at the time stock of any class or classes of  such
corporation  shall have or might have voting power by  reason  of
the  happening of any contingency) is at the time owned  by  such
Person  directly or indirectly through Subsidiaries and (ii)  any
partnership, association, joint venture or other entity in  which
such  Person, directly or indirectly through Subsidiaries, has  a
50% or greater equity interest at the time.

     "Suspension  Sub-Fund" shall have the meaning set  forth  in
Section 3.9(b) of the Depositary Agreement.

     "Title Company" shall mean Chicago Title Insurance Company.

     "Title  Event"  shall mean the existence of  any  defect  of
title  or  lien  or encumbrance on the Mortgaged Property  (other
than  Permitted Liens) that entitles the Collateral Agent to make
a claim under the Title Policy.

     "Title  Insurance  Proceeds"  shall  mean  all  amounts  and
proceeds  (including instruments) in respect of the  proceeds  of
the Title Policy.

     "Title  Policy"  shall  mean  collectively,  the  policy  or
policies   of  title  insurance  required  pursuant  to   Section
6.4(a)(viii)  insuring  the  mortgages  constituting  the   First
Mortgage and certain Additional Mortgages.

     "Transco  Facilities Agreement" shall mean the Lateral  Line
Interconnect and Reimbursement Agreement, dated August  1,  1990,
between  the  Partnership  and  Transcontinental  Gas  Pipe  Line
Corporation, as it may exist at the time.

     "Transfer"   shall   mean  a  sale,  transfer,   assignment,
hypothecation, pledge, or other disposition and, when used  as  a
verb, shall have a correlative meaning.

     "Transportation Service Conversion" shall mean  an  election
by   the  Partnership  to  convert  service  under  a  Firm   Gas
Transportation Contract from firm transportation pursuant to Part
157  of  the rules and regulations of FERC, 18 C.F.R.   157.1  et
seq.,  to  firm transportation pursuant to Part 284 of the  rules
and regulations of FERC, 18 C.F.R.  284.1 et seq.

     "Trust Indenture Act" shall mean the Trust Indenture Act  of
1939  as  in  force at the date as of which this  instrument  was
executed;  provided,  however,  that  in  the  event  the   Trust
Indenture  Act  of  1939  is  amended  after  such  date,  "Trust
Indenture  Act"  means,  to  the  extent  required  by  any  such
amendment, the Trust Indenture Act of 1939 as so amended.

     "Trustee"  shall mean the person named as the  "Trustee"  in
the  Preamble  of  this  Indenture and its  successors,  and  any
corporation  resulting  from or surviving  any  consolidation  or
merger  to  which  it or its successors may be a  party,  or  any
successor  to  all  or substantially all of its  corporate  trust
business   provided   that  any  such  successor   or   surviving
corporation shall be eligible for appointment as trustee pursuant
to Section 10.7, until a successor Trustee shall have become such
pursuant  to  the  applicable provisions of this  Indenture,  and
thereafter shall mean such successor Trustee.

     "Uniform  Commercial Code" shall mean the Uniform Commercial
Code as in effect from time to time in the State of New York  and
any other jurisdiction the laws of which control the creation  or
perfection of security interests under the Collateral Documents.

     "United States" shall mean the United States of America.

     "VEPCO  Letter  of Credit" shall mean the letter  of  credit
required to be issued in favor of the Virginia Electric and Power
Company for the account of Partnership pursuant to Sections  13.4
of the VEPCO Power Purchase Agreement.

     "VEPCO  Power  Purchase  Agreement"  shall  mean  the  Power
Purchase  and Operating Agreement, dated as of January 24,  1989,
as  amended  on October 24, 1989 and July 30, 1993,  between  the
Partnership and Virginia Electric and Power Company,  as  it  may
exist at the time.

     "VEPCO Reimbursement Agreement" shall mean the Reimbursement
Agreement,  dated  as of July 31, 1996, among  the  Company,  the
Partnership  and  Bayerische Verinsbank AG pursuant  to  which  a
Credit  Bank  shall  issue the VEPCO Letter of  Credit,  and  any
amendment, supplement, or modification thereof.

     Section 1.2 Compliance Certificates and Opinions.  Except as
otherwise  expressly  provided  by  this  Indenture,   upon   any
application or request by the Company or the Partnership  to  the
Trustee  that the Trustee take any action under any provision  of
this  Indenture, the Company or the Partnership, as the case  may
be, shall furnish to the Trustee an Officer's Certificate stating
that  all  conditions  precedent, if any, provided  for  in  this
Indenture relating to the proposed action have been complied with
and  an  Opinion of Counsel stating that in the opinion  of  such
counsel all such conditions precedent, if any, have been complied
with,  except  that in the case of any particular application  or
request  as  to which the furnishing of documents is specifically
required  by  any  provision of this Indenture relating  to  such
particular  application or request, no additional certificate  or
opinion need be furnished.

     Every certificate or opinion with respect to compliance with
a  condition  or  covenant provided for in this  Indenture  shall
include:

          (a)  a statement that each individual signing such
     certificate  or  opinion  has  read  such  covenant  or
     condition and the definitions herein relating thereto;

          (b)  a  brief statement as to the nature and scope
     of  the  examination or investigation  upon  which  the
     statements or opinions contained in such certificate or
     opinion are based;

          (c)  a statement that, in the opinion of each such
     individual,   he   has   made   such   examination   or
     investigation as is necessary to enable him to  express
     an  informed opinion as to whether or not such covenant
     or condition has been complied with;

          (d)  a statement as to whether, in the opinion  of
     each  such  individual, such condition or covenant  has
     been complied with; and

          (e)  in  the  case of an Officer's Certificate,  a
     statement that no Event of Default under this Indenture
     has  occurred and is continuing (unless such  Officer's
     Certificate relates to an Event of Default).

     Section 1.3 Form of Documents Delivered to Trustee.  In  any
case  where several matters are required to be certified  by,  or
covered  by  an  opinion  of  any specified  Person,  it  is  not
necessary  that all such matters be certified by, or  covered  by
the  opinion  of,  only  one such Person,  or  that  they  be  so
certified  by only one document, but one such Person may  certify
or  give an opinion with respect to other matters and one or more
other  such Persons as to other matters, and any such Person  may
certify  or give an opinion as to such matters in one or  several
documents.

     Any  certificate or opinion of an officer of the Company  or
of  the Partnership may be based, insofar as it relates to  legal
matters,  upon  a  certificate or opinion of, or  representations
by,  counsel, unless such officer knows or has reason to  believe
that  the certificate or opinion or representations with  respect
to the matters upon which his certificate or opinion is based are
erroneous.   Any  such certificate or Opinion of Counsel  may  be
based,  insofar  as  it  relates  to  factual  matters,  upon   a
certificate  or opinion of, or representations by, an  Authorized
Representative of the Company or of the Partnership, unless  such
counsel knows, or in the exercise of reasonable care should know,
that  the certificate or opinion or representations with  respect
to such matters are erroneous.

     Any Opinion of Counsel stated to be based on the opinion  of
other  counsel  shall  be accompanied by a  copy  of  such  other
opinion.

     Where any Person is required to make, give or execute two or
more  applications, requests, consents, certificates, statements,
opinions or other instruments under this Indenture, they may, but
need not, be consolidated and form one instrument.

     Section  1.4  Act  of  Holders.  (a)  Any  request,  demand,
authorization, direction, notice, consent, waiver or other action
provided by this Indenture to be given or taken by Holders may be
embodied  in  and  evidenced  by  one  or  more  instruments   of
substantially similar tenor signed by such Holders in  person  or
by  an agent duly appointed in writing or, alternatively, may  be
embodied  in  and  evidenced by the record of  Holders  of  Bonds
voting  in  favor  thereof, either in person or by  proxies  duly
appointed  in  writing, at any meeting of Holders of  Bonds  duly
called and held in accordance with the provisions of Article  11,
or a combination of such instruments and any such record.  Except
as  otherwise expressly provided herein, such action shall become
effective when such instrument or instruments or record, or both,
are  delivered  to  the  Trustee, and  when  it  is  specifically
required  herein,  to  the  Company  and/or  Partnership.    Such
instrument  or  instruments and any such record (and  the  action
embodied  therein  and  evidenced thereby) are  herein  sometimes
referred  to as the "Act" of the Holders signing such  instrument
or  instruments  and  so voting at any such  meeting.   Proof  of
execution  of any such instrument or of a writing appointing  any
such  agent shall be sufficient for any purpose of this Indenture
and  (subject to Section 9.1) conclusive in favor of the Trustee,
the  Company and the Partnership, if made in the manner  provided
in  this  Section 1.4. The record of any meeting  of  Holders  of
Bonds shall be proved in the manner provided in Section 11.6.

     (b)  The fact and date of the execution by any Person of any
such  instrument or writing may be proved by the  certificate  of
any  public  or  other officer of any jurisdiction authorized  to
take acknowledgments of deeds or administer oaths that the Person
executing  such  instrument acknowledged  to  him  the  execution
thereof  or by an affidavit of a witness to such execution  sworn
to  before any such notary or other such officer, and where  such
execution is by an officer of a corporation or association or  of
a  partnership,  on  behalf of such corporation,  association  or
partnership, such certificate or affidavit shall also  constitute
sufficient  proof of his authority.  The fact  and  date  of  the
execution of any such instrument or writing, or the authority  of
the  Person executing the same, may also be proved in  any  other
manner which the Trustee deems sufficient.

     (c)   The principal amount and serial numbers of Bonds  held
by  any Person, and the date or dates of holding the same,  shall
be  proved by the Security Register and the Trustee shall not  be
affected by notice to the contrary.

     (d)   Any request, demand, authorization, direction, notice,
consent,  waiver or other action by the Holder of any Bond  shall
bind every future Holder of the same Bond and the Holder of every
Bond issued upon the transfer thereof or the exchange therefor or
in  lieu thereof, whether or not notation of such action is  made
upon such Bond.

     (e)   Until such time as written instruments shall have been
delivered  with respect to the requisite percentage of  principal
amount  of Bonds for the action contemplated by such instruments,
any  such instrument executed and delivered by or on behalf of  a
Holder of Bonds may be revoked with respect to any or all of such
Bonds  by written notice by such Holder or any subsequent Holder,
proven in the manner in which such instrument was proven.

     (f)   Bonds of any series authenticated and delivered  after
any  Act  of  Holders may, and shall if required by the  Trustee,
bear  a notation in form approved by the Trustee as to any action
taken by such Act of Holders.  If the Company shall so determine,
new Bonds of any series so modified as to conform, in the opinion
of  the  Trustee and the Company, to such action, may be prepared
and  executed  by the Company and authenticated and delivered  by
the Trustee in exchange for outstanding Bonds of such series.

     (g)   The Company may, but shall not be obligated to, fix  a
record  date for the purpose of determining the Holders  entitled
to  sign  any instrument evidencing or embodying an  Act  of  the
Holders.   If  a  record date is fixed, those  Persons  who  were
Holders at such record date (or their duly appointed agents)  and
only those Persons, shall be entitled to sign any such instrument
evidencing or embodying an Act of Holders or to revoke  any  such
instrument  previously  signed,  whether  or  not  such   persons
continue  to  be  Holders  after  such  record  date.   No   such
instrument  shall be valid or effective if signed  more  than  90
days  after  such record date, and may be revoked as provided  in
paragraph (e) above.

     Section   1.5   Notices,  etc.  to  Trustee,   Company   and
Partnership.   Any  request,  demand,  authorization,  direction,
notice,  consent,  waiver  or Act of Holders  or  other  document
provided or permitted by this Indenture to be made upon, given or
furnished to, or filed with,

          (a) the Trustee by any Holder, by the Company,  by
     the  Partnership  or by an Authorized  Agent  shall  be
     sufficient for every purpose hereunder if made,  given,
     furnished or filed in writing to or with the Trustee at
     its  Corporate  Trust  Office,  or  telecopied  to  the
     Corporate  Trust Office at (860) 986-7920,  or  at  any
     other  telecopy  number as may  be  designated  by  the
     Trustee to the Company, the Partnership, the Depositary
     Agent, the Collateral Agent and each Holder, or

          (b) the Company by the Trustee, by any Holder,  by
     the  Partnership  or by an Authorized  Agent  shall  be
     sufficient  for every purpose hereunder if  in  writing
     and  mailed,  registered or certified mail with  return
     receipt  requested and postage prepaid, to the  Company
     addressed to it at the address of its principal  office
     specified  in the first paragraph of this Indenture  or
     telecopied to such principal office at (214)  980-6815,
     Attention:  Chief Financial Officer  or  at  any  other
     address  or  telecopy  number previously  furnished  in
     writing to the Trustee, each Holder and the Partnership
     by the Company for such purpose, or

          (c) the Partnership by the Trustee, by any Holder,
     by  the  Company  or by an Authorized  Agent  shall  be
     sufficient  for every purpose hereunder if  in  writing
     and  mailed  registered or certified mail  with  return
     receipt  requested and first-class postage prepaid,  to
     the  Partnership addressed to it at the address of  its
     principal  office specified in the first  paragraph  of
     this  Indenture or telecopied to such principal  office
     at  (214) 980-6815, Attention: Chief Financial Officer,
     General  Partner  or at any other address  or  telecopy
     number  previously furnished in writing to the Trustee,
     each Holder and the Company by the Partnership for such
     purpose.

     A  copy  of any request, demand or similar communication  by
the  Trustee to the Holders, or by a Holder to the Trustee, shall
be furnished to the Partnership.

     Section   1.6  Notices  to  Holders;  Waiver.   Where   this
Indenture  provides  for notice to Holders  of  any  event,  such
notice  shall  be  sufficiently given  (unless  otherwise  herein
expressly provided) if in writing and mailed, first-class postage
prepaid,  to  each Holder, at its address as it  appears  in  the
Security  Register,  not  later than the  latest  date,  and  not
earlier than the earliest date, prescribed for the giving of such
notice.   Where this Indenture provides for notice in any manner,
such  notice  may be waived in writing by the Person entitled  to
receive  such notice, either before or after the event, and  such
waiver shall be the equivalent of such notice.  Waivers of notice
by Holders shall be filed with the Trustee, but such filing shall
not  be a condition precedent to the validity of any action taken
in  reliance  upon  such waiver.  In any  case  where  notice  to
Holders  is  given  by  mail, neither the failure  to  mail  such
notice, nor any defect in any notice so mailed, to any particular
Holder  shall affect the sufficiency of such notice with  respect
to  other  Holders, and any notice that is mailed in  the  manner
herein provided shall be conclusively presumed to have been  duly
given.

     Section  1.7  Conflict  with Trust Indenture  Act.   If  any
provision  hereof  limits, qualifies or  conflicts  with  another
provision  hereof  which  is required  to  be  included  in  this
Indenture  by  any of the provisions of the Trust Indenture  Act,
such  required provision shall control.  If any provision of this
Indenture  modifies  or  excludes  any  provision  of  the  Trust
Indenture  Act  that may be so modified or excluded,  the  latter
provision  shall  be  deemed to apply to  this  Indenture  as  so
modified or to be excluded, as the case may be.  Until such  time
as  this  Indenture shall be qualified under the Trust  Indenture
Act, this Indenture, the Company, the Partnership and the Trustee
shall  be  deemed for all purposes hereof to be  subject  to  and
governed  by the Trust Indenture Act to the same extent as  would
be  the  case  if this Indenture were so qualified  on  the  date
hereof.

     Section  1.8  Effect  of Reading and Heading  and  Table  of
Contents.  The Article and Section headings herein and the  Table
of  Contents  are for convenience only and shall not  affect  the
construction hereof.

     Section   1.9   Successor  and  Assigns.    All   covenants,
agreements,  representations and warranties in this Indenture  by
the  Trustee, the Partnership and the Company shall bind and,  to
the extent permitted hereby, shall inure to the benefit of and be
enforceable by their respective successor and assigns, whether so
expressed or not.

     Section  1.10   Severability Clause.  In case any  provision
in  this  Indenture or in the Bonds shall be invalid, illegal  or
unenforceable, the validity, legality and enforceability  of  the
remaining provisions shall not in any way be affected or impaired
thereby.

     Section  1.11    Benefits  of Indenture.   Nothing  in  this
Indenture  or in the Bonds, expressed or implied, shall  give  to
any  Person,  other than the parties hereto and their  successors
hereunder and the Holders of Bonds, any benefit or any  legal  or
equitable right, remedy or claim under this Indenture.

     Section  1.12    Governing  Law.  THIS  INDENTURE  SHALL  BE
GOVERNED  BY, AND CONSTRUED IN ACCORDANCE WITH, THE LAWS  OF  THE
STATE  OF  NEW  YORK  APPLICABLE TO AGREEMENTS  MADE  AND  TO  BE
PERFORMED ENTIRELY WITHIN THE STATE OF NEW YORK.

     Section  1.13    Legal  Holidays.  In  any  case  where  the
Redemption  Date or the Stated Maturity of any  Bond  or  of  any
installment of principal thereof or payment of interest  thereon,
or  any  date on which any defaulted interest is proposed  to  be
paid,  shall  not  be  a Business Day, then (notwithstanding  any
other  provision  of  this Indenture or such   Bond)  payment  of
interest  and/or principal, and/or premium, if any, need  not  be
made  on  such  date,  but  may he made on  the  next  succeeding
Business  Day with the same force and effect as if  made  on  the
Redemption  Date or at the Stated Maturity, or  on  the  date  on
which  the defaulted interest is proposed to be paid, and, except
as  provided  in the Series Supplemental Indenture setting  forth
the  terms  of  such  Bond, if such payment is  timely  made,  no
interest  shall  accrue  for  the  period  from  and  after  such
Redemption  Date or Stated Maturity, or date for the  payment  of
defaulted  interest,  as the case may be, to  the  date  of  such
payment.

     Section  1.14   Execution in Counterparts.  This  instrument
may be executed in any number of counterparts, each of which when
so  executed  shall  be deemed to be an original,  but  all  such
counterparts  shall  together constitute but  one  and  the  same
instrument.

     Section  1.15    Agency.  In executing the  Bonds  and  this
Indenture,  the Company will be acting both as principal  and  as
agent  for  the  Partnership to the extent of  the  Partnership's
obligations under the Bonds.  The Partnership hereby appoints the
Company  to  so act as agent and the Company hereby accepts  such
appointment.   As  used  in  this Indenture,  references  to  the
"Company"  shall  be interpreted to include the  Company  in  its
capacity  as principal and the Company in its capacity  as  agent
with   respect  to  the  Partnership's  obligations  under   this
Indenture.

     Section     1.16      Liability    of    the    Partnership;
Indemnification.   Subject to Sections  2.15  and  15.1  of  this
Indenture, the Partnership hereby acknowledges that it  shall  be
liable for all its obligations arising under this Indenture.  The
Partnership hereby agrees to indemnify the Company from,  and  to
hold   the   Company  harmless  against,  any  and  all   losses,
liabilities, claims, damages or expenses incurred by the  Company
(including any and all taxes) arising out of or by any reason  of
any  of the transactions contemplated herein or otherwise whether
through this Indenture, the other Project Documents or otherwise.
In  agreeing  to  enter  into this Indenture  and  to  issue  the
Partnership  Guarantee and the Partnership Notes, the Partnership
agrees that the Company will never have to make payments to third
parties  that  are  not matched by a right at the  same  time  to
receive at least equal payments under the Partnership Notes  (for
the  application to the payment of or on the Bonds) or hereunder,
and that the Partnership will make such payments hereunder as are
necessary  to insure that this remains true so long as any  Bonds
are   Outstanding.   Without  limiting  the  generality  of   the
foregoing,  the  Partnership  will  assume  liability  for,   and
indemnify  and  hold the Company harmless against,  any  and  all
taxes  imposed  against  or payable by  the  Company  or  imposed
against  any  property  of  the Company  or  the  Partnership  in
connection  with  or relating to or on or with  respect  to  this
Indenture or any other Project Document to which the Company is a
party  or  any waiver, consent, amendment or supplement  of  this
Indenture or such Project Document or the execution, delivery  or
performance  of this Indenture or any other Project  Document  to
which the Company is a party or the payment or receipt or accrual
of  any  amounts pursuant to this Indenture or any other  Project
Document  or  otherwise with respect to any of  the  transactions
contemplated by this Indenture or any other Project Document.

                           ARTICLE 2

                           THE BONDS

     Section  2.1  Form  of  Bond  to Be  Established  by  Series
Supplemental  Indenture.   The Bonds  of  each  series  shall  be
substantially in the form (not inconsistent with this  Indenture,
including   Section  2.5  hereof)  established  in   the   Series
Supplemental Indenture relating to the Bonds of such series.

     Section  2.2  Form  of Trustee's Authentication.   Trustee's
certificate   of  authentication  on  all  Bonds  shall   be   in
substantially the following form:

     This  Bond  is one of the Bonds referred to in  the  within-
mentioned Indenture.

                                   ___________________________
                                   as Trustee


                                By:__________________________
                                   Authorized Signature

     Section  2.3  Amount;  Issuable in  Series.   The  aggregate
principal amount of Bonds that may be authenticated and delivered
under this Indenture is unlimited.

     The  Bonds may be issued in one or more series.  There shall
be  established  in  one or more Series Supplemental  Indentures,
prior to the issuance of Bonds of any series:

          (a)  the title of the Bonds of such series  (which
     shall  distinguish the Bonds of such  series  from  all
     other  Bonds)  and the form or forms of Bonds  of  such
     series;

          (b)  any limit upon the aggregate principal amount
     of  the  Bonds of such series that may be authenticated
     and  delivered under this Indenture (except  for  Bonds
     authenticated   and  delivered  upon  registration   of
     transfer  of, or in exchange for, or in lieu of,  other
     Bonds of such series pursuant to Section 2.7, 2.8, 2.9,
     7.6  or 12.7 and except for Bonds that, pursuant to the
     last  paragraph of Section 2.4 hereof, are deemed never
     to have been authenticated and delivered hereunder);

          (c)  the  date or dates on which the principal  of
     the  Bonds  of such series is payable, the  amounts  of
     principal payable on such date or dates and the Regular
     Record  Date for the determination of Holders  to  whom
     principal is payable; and the date or dates on or as of
     which the Bonds of such series shall be dated, if other
     than as provided in Section 2.13(a);

          (d)  the rate or rates at which the Bonds of  such
     series shall bear interest, or the method by which such
     rate  or  rates shall be determined, the date or  dates
     from  which  such interest shall accrue,  the  interest
     payment  dates on which such interest shall be  payable
     and  the  Regular Record Date for the determination  of
     Holders  to whom interest is payable; and the basis  of
     computation  of interest, if other than as provided  in
     Section 2.13(b);

          (e) if other than as provided in Section 9.11, the
     place or places where (i) the principal of, premium, if
     any,  and  interest on Bonds of such  series  shall  be
     payable,  (ii) Bonds of such series may be  surrendered
     for  registration  of transfer or  exchange  and  (iii)
     notices  and demands to or upon the Company in  respect
     of  the Bonds of such series and this Indenture may  be
     served;

          (f)  the  price or prices at which, the period  or
     periods within which and the terms and conditions  upon
     which Bonds of such series may be redeemed, in whole or
     in part, at the option of the Company;

          (g)  the  obligation, if any, of  the  Company  to
     redeem, purchase or repay Bonds of such series pursuant
     to  any  sinking fund or analogous provision or at  the
     option  of a Holder thereof and the price or prices  at
     which  and the periods or periods within which and  the
     terms  and  conditions upon which Bonds of such  series
     shall be redeemed, purchased or repaid, in whole or  in
     part, pursuant to such obligations;

          (h)  if  other than denominations of $100,000  and
     any  integral  multiple thereof, the  denominations  in
     which Bonds of such series shall be issuable;

          (i) if the Bonds of such series shall be issued in
     whole or in part in the form of a Global Bond or Bonds,
     the  terms  and  conditions, if any,  upon  which  such
     Global  Bond or Bonds may be exchanged in whole  or  in
     part   for   other  individual  Bonds   in   definitive
     registered form; and the form of any legend or  legends
     to  be  borne  by  any such Global  Bond  or  Bonds  in
     addition  to  or in lieu of the legend referred  to  in
     Section 2.14;

          (j)  the  restrictions or limitations, if any,  on
     the  transfer or exchange of the Bonds of  such  series
     and  any  requirements that the  Company  issue  a  new
     series of Bonds registered under the Securities Act  in
     exchange for such series;

          (k)  any  deletions  from,  modifications  of   or
     additions to the Events of Default or covenants of  the
     Company or the Partnership with respect to such series,
     whether or not such Events of Default or covenants  are
     consistent with the Events of Default or covenants  set
     forth  herein with respect to other series, any  change
     in  the right of the Trustee or Holders to declare  the
     principal  of,  and premium, if any, and  interest  on,
     such  series due and payable and any additions  to  the
     definitions currently set forth in this Indenture;

          (l)  the  obligation of the Partnership to execute
     and  deliver  a  Partnership Guarantee,  an  Additional
     Mortgage and a Designation Letter with respect  to  the
     Bonds of such series;

          (m) any trustees, authenticating or paying agents,
     warrant  agents,  transfer agents  or  registrars  with
     respect to the Bonds of such series; and

          (n)  any  other terms of such series (which  terms
     shall  not be inconsistent with the provisions of  this
     Indenture).

     All Bonds of any one series shall be substantially identical
except as to the date or dates from which interest, if any, shall
accrue  and denomination and except as may otherwise be  provided
in  the terms of such Bonds determined or established as provided
above.   All  Bonds of any one series need not be issued  at  the
same  time  and,  unless  otherwise provided,  a  series  may  be
reopened for issuance of additional Bonds of such series.

     Section  2.4 Authentication and Delivery of Bonds.   Subject
to  Section  2.3,  at any time and from time to  time  after  the
execution and delivery of this Indenture, the Company may deliver
Bonds  of  any series executed by the Company to the Trustee  for
authentication,   together  with  a   Company   Order   for   the
authentication and delivery of such Bonds, and the Trustee  shall
thereupon authenticate and make available for delivery such Bonds
in accordance with such Company Order, without any further action
by  the Company.  No Bond shall be secured by or entitled to  any
benefit  under this Indenture or be valid or obligatory  for  any
purpose  unless  there  appears on such  Bond  a  certificate  of
authentication, in the form provided for herein, executed by  the
Trustee by the manual signature of any Authorized Signatory,  and
such certificate upon any Bonds shall be conclusive evidence, and
the only evidence, that such Bond has been duly authenticated and
delivered thereunder.  In authenticating such Bonds and accepting
the  additional responsibilities under this Indenture in relation
to  such  Bonds,  the Trustee shall be entitled to  receive,  and
(subject  to  Section  9.1) shall be fully protected  in  relying
upon:

          (a) an executed Series Supplemental Indenture with
     respect to the Bonds of such series;

          (b)  an  Officer's Certificate of the Company  (i)
     certifying as to resolutions of the Board of  Directors
     of the Company by or pursuant to which the terms of the
     Bonds   of  such  series  were  established  and   (ii)
     certifying  that  all conditions precedent  under  this
     Indenture to the Trustee's authentication and  delivery
     of such Bonds have been complied with;

          (c) an Officer's Certificate of the Partnership to
     the effect of clause (b) above;

          (d)  an Opinion of Counsel to the effect that  (i)
     the form or forms and the terms of such Bonds have been
     established  by  a  Series  Supplemental  Indenture  as
     permitted  by  Sections 2.1 and 2.3 in conformity  with
     the provisions of this Indenture and (ii) the Bonds  of
     such series, when authenticated and made available  for
     delivery  by the Trustee and issued by the  Company  in
     the  manner and subject to any conditions specified  in
     such  Opinion of Counsel, will constitute legal,  valid
     and  binding  obligations of the  Company,  enforceable
     against  the  Company in accordance with  their  terms,
     except   as  enforceability  (A)  may  be  limited   by
     applicable   bankruptcy,  insolvency,   reorganization,
     moratorium   and  other  similar  laws  affecting   the
     enforcement of creditors, rights and remedies generally
     and  (B)  is  subject to general principles  of  equity
     (regardless of whether enforceability is considered  in
     a proceeding in equity or at law); and

          (e) such other documents and evidence with respect
     to  the Company and the Partnership as the Trustee  may
     reasonably request.

     Prior  to  the authentication and delivery of  a  series  of
Bonds  the Trustee shall also receive such other funds, accounts,
documents,  certificates,  instruments  or  opinions  as  may  be
required by the related Series Supplemental Indenture.

     Notwithstanding the foregoing, if any Bond shall  have  been
authenticated and delivered hereunder but never issued  and  sold
by  the  Company, and the Company shall deliver such Bond to  the
Trustee  for  cancellation as provided in Section  2.12  together
with a written statement (which need not comply with Section  1.2
and  need  not  be accompanied by an Opinion of Counsel)  stating
that such Bond has never been issued and sold by the Company, for
all purposes of this Indenture such Bond shall be deemed never to
have  been authenticated and delivered hereunder and shall  never
have been or be entitled to benefits hereof.

     Section  2.5  Form.  The Bonds of each series  shall  be  in
registered form and may have such letters, numbers or other marks
of  identification  or  such  legends  or  endorsements  printed,
lithographed,  engraved, typewritten or photocopied  thereon,  as
may  be  required  to  comply with the rules  of  any  securities
exchange upon which the Bonds of any such series are to be listed
(if  any)  or to conform to any usage in respect thereof,  or  as
may,  consistently  herewith,  be  prescribed  by  the  Board  of
Directors of the Company or by the officers executing such Bonds,
such  determination  by such officers to be  evidenced  by  their
signing the Bonds.

     The  Bonds of each series shall be issued in the form of one
or  more Global Bonds or individually registered Bonds, whichever
form  is  specified in the Series Supplemental Indenture creating
such series.

     The   Bonds   shall  be  printed,  lithographed,   engraved,
typewritten, photocopied or produced by any combination of  these
methods or may be produced in any other manner permitted  by  the
rules of any securities exchange upon which the Bonds of any such
series  are  to  be  listed (if any), all as  determined  by  the
officers executing such Bonds, as evidenced by their execution of
such Bonds.

     Section 2.6 Execution of Bonds.  The Bonds shall be executed
on  behalf  of the Company by its President or one  of  its  Vice
Presidents  under  its  corporate seal reproduced  thereon.   The
signature  of  any such officers on the Bonds may  be  manual  or
facsimile.

     Bonds   bearing  the  manual  or  facsimile  signatures   of
individuals  who were, at the time such signatures were  affixed,
the  proper  officers  of the Company, shall  bind  the  Company,
notwithstanding that such individuals or any of them have  ceased
to  hold such offices prior to the authentication and delivery of
such  Bonds  or  did not hold such offices at the  date  of  such
Bonds.

     Section  2.7  Temporary Bonds.  Pending the  preparation  of
definitive  Bonds  of  any series pursuant to  Section  2.8,  the
Company  may  execute, and upon Company Order the  Trustee  shall
authenticate and make available for delivery, temporary Bonds  of
such   series   that  are  printed,  lithographed,   typewritten,
photocopied   or   otherwise  produced,  in  any    denomination,
substantially  of the tenor of the definitive Bonds  in  lieu  of
which  they  are  issued  and with such  appropriate  insertions,
omissions,  substitutions and other variations  as  the  officers
executing  such  Bonds  may  determine,  as  evidenced  by  their
execution of such Bonds.

     If  temporary  Bonds of any series are issued,  the  Company
will cause definitive Bonds of such series to be prepared without
unreasonable delay.  After the preparation of definitive Bonds of
such  series,  the  temporary  Bonds  of  such  series  shall  be
exchangeable  for definitive Bonds of such series upon  surrender
of  the temporary Bonds of such series at the office or agency of
the  Company, for such purpose, at the Place of Payment,  without
charge to the Holder.  Upon surrender for cancellation of any one
or  more  temporary  Bonds  of  any series,  the  Company,  shall
execute,  and  the Trustee shall authenticate and make  available
for  delivery,  in exchange therefor, definitive  Bonds  of  such
series  of  authorized  denominations  and  of  like  tenor   and
aggregate  principal amounts.  Until so exchanged, such temporary
Bonds of any series shall in all respects be entitled to the same
benefits under this Indenture as definitive Bonds of such series.

     Section  2.8 Registration; Transfer and Exchange.   (a)  The
Company  shall cause to be kept at the Corporate Trust Office  of
the   Trustee  a  register  which,  subject  to  such  reasonable
regulations as the Company may prescribe, shall provide  for  the
registration  of Bonds and for the registration of transfers  and
exchanges  of Bonds.  This register and, if there shall  be  more
than one Security Registrar, the combined registers maintained by
all such Security Registrars are herein sometimes referred to  as
the   "Security  Register."   The  Trustee  is  hereby  appointed
Security  Registrar  for  the purpose of  registering  Bonds  and
transfers of Bonds as herein provided.

     If  a  Person  other than the Trustee is  appointed  by  the
Company  as Security Registrar, the Company will give the Trustee
prompt  written notice of the appointment of a Security Registrar
and  of  the  location, and any change in  the  location  of  the
Security  Register,  and  the Trustee shall  have  the  right  to
inspect  the  Security Register at all reasonable  times  and  to
obtain  copies thereof, and the Trustee shall have the  right  to
rely  upon  an  officer's certificate executed on behalf  of  the
Security  Registrar as to the names and addresses of the  Holders
of the Bonds and the principal amounts and numbers of such Bonds.

     (b)    Subject   to  Sections  2.8(d)  and  2.14   and   any
restrictions  on  transfer that may be established  by  a  Series
Supplemental Indenture, upon due presentment for registration  of
transfer of any Bond at the office of the Security Registrar, the
Company  shall  execute  and the Trustee shall  authenticate  and
deliver  in the name of the transferee or transferees a new  Bond
of  the  same  series  of  authorized denominations  for  a  like
aggregate principal amount.

     (c)   Bonds of any series (other than a Global Bond,  except
as  set  forth  below)  may be exchanged  for  a  like  aggregate
principal  amount of Bonds of the same series in other authorized
denominations.   Subject to Section 2.14, Bonds to  be  exchanged
shall be surrendered at the office or agency to be maintained  by
the  Company as provided in Section 2.8(a), and the Company shall
execute  and  the  Trustee  shall  authenticate  and  deliver  in
exchange  therefor the Bond or Bonds which the Holder making  the
exchange shall be entitled to receive.

     (d)   All Bonds issued upon any registration of transfer  or
exchange  of Bonds shall be the valid obligations of the Company,
evidencing  the  same  debt, and shall be entitled  to  the  same
security  and  benefits  under  this  Indenture,  as  the   Bonds
surrendered upon such registration of transfer or exchange.

     Every  Bond  presented or surrendered  for  registration  of
transfer or exchange shall be duly endorsed, or be accompanied by
a  written  instrument of transfer in form  satisfactory  to  the
Company  and  the Security Registrar or any transfer agent,  duly
executed by the Holder thereof or his attorney duly authorized in
writing.

     No   service  charge  shall  be  required  of  any   Holders
participating in any transfer or exchange of Bonds in respect  of
such transfer or exchange, but the Security Registrar may require
payment   of  a  sum  sufficient  to  cover  any  tax  or   other
governmental  charge that may be imposed in connection  with  any
transfer  or exchange of Bonds, other than exchanges pursuant  to
Section 2.7, 7.6 or 12.7 not involving any transfer.

     The  Security Registrar shall not be required (a) to  issue,
register  the  transfer of or exchange any  Bond  of  any  series
during a period (i) beginning at the opening of business 15  days
before the date upon which notice of redemption of Bonds of  such
series selected for redemption under Section 7.2 is given to  the
Holders and ending at the close of business on such date and (ii)
beginning  on the Regular Record Date for the Stated Maturity  of
any  installment  of principal of or payment of interest  on  the
Bonds  of such series and ending on the Stated Maturity  of  such
installment of principal or payment of interest or (b) to  issue,
register  the  transfer of or exchange any Bond so  selected  for
redemption, in whole or in part, except the unredeemed portion of
any Bond redeemed in part.

     Section 2.9 Mutilated, Destroyed, Lost and Stolen Bonds.  If
(a)  any  mutilated Bond is surrendered to the  Trustee,  or  the
Company  and  the  Security Registrar  and  the  Trustee  receive
evidence to their satisfaction of the destruction, loss or  theft
of  any  Bond  and  (b) there is delivered to  the  Company,  the
Security Registrar and the Trustee evidence to their satisfaction
of  the ownership and authenticity thereof, and such security  or
indemnity  as  may  be  required by them to  save  each  of  them
harmless,  then,  in the absence of notice to  the  Company,  the
Security  Registrar  or  the Trustee  that  such  Bond  has  been
acquired by a bona fide purchaser, the Company shall execute  and
upon  the  Company's request the Trustee shall  authenticate  and
make  available for delivery, in exchange for or in lieu  of  any
such mutilated, destroyed, lost or stolen Bond, a new Bond of the
same  series  and of like tenor and principal amount,  bearing  a
number not then outstanding.  If, after the delivery of such  new
Bond, a bona fide purchaser of the original Bond in lieu of which
such new Bond was issued presents for payment such original Bond,
the  Company,  the  Trustee and the Security Registrar  shall  be
entitled to recover such new Bond from the Person to whom it  was
delivered  or  any Person taking therefrom, except  a  bona  fide
purchaser, and shall be entitled to recover upon the security  or
indemnity  provided for the original Bond to the  extent  of  any
loss,  damage,  cost  or expenses incurred by  the  Company,  the
Trustee or the Security Registrar in connection therewith.

     Notwithstanding  the foregoing, in case any such  mutilated,
destroyed, lost or stolen Bond has become or is about  to  become
due and payable, the Company, upon satisfaction of the conditions
set  forth in clauses (a) and (b) of the preceding paragraph may,
instead of issuing a new Bond, pay such Bond.

     Upon  the  issuance of any new Bond under this Section  2.9,
the  Company may require the payment of a sum sufficient to cover
any  tax  or  other governmental charge that may  be  imposed  in
relation  thereto and any other expenses incurred  in  connection
therewith.

     Every  new Bond issued pursuant to this Section 2.9 in  lieu
of any mutilated, destroyed, lost or stolen Bond shall constitute
an  original  additional contractual obligation of  the  Company,
whether  or  not the mutilated, destroyed, lost or   stolen  Bond
shall be at any time enforceable by anyone, and shall be entitled
to  all  the security and benefits of this Indenture equally  and
proportionately  with  any  and  all  other  Bonds  duly   issued
hereunder.

     The  provisions of this Section 2.9 are exclusive and  shall
preclude  (to  the extent lawful) all other rights  and  remedies
with   respect  to  the  replacement  or  payment  of  mutilated,
destroyed, lost or stolen Bonds.

     Section  2.10   Payment of Principal and Interest; Principal
and Interest Rights Preserved.   The principal of or interest  on
any  Bond of any Series that is payable, and punctually  paid  or
duly  provided  for, at any Stated Maturity of an installment  of
principal or a payment of interest shall be paid to the Holder of
such  Bond  (or  one or more Predecessor Bonds)  on  the  Regular
Record Date for such principal or interest.  Payment of principal
of  and interest on the Bonds of any series shall be made at  the
Place  of  Payment  or by check or in another manner  or  manners
provided in the Series Supplemental Indenture creating the  Bonds
of  such  series, except for the final installment  of  principal
payable  with  respect  to  a Bond, which  shall  be  payable  as
provided  in  Section  7.5 (in the case  of  Bonds  redeemed)  or
payable upon presentation and surrender of such Bond at the Place
of Payment.

     The  principal of or interest on any Bond of any series that
is  payable, but is not punctually paid or duly provided for,  at
any Stated Maturity of an installment of principal or payment  of
interest shall forthwith cease to be payable to the Holder on the
relevant  Regular  Record Date and such  defaulted  principal  or
interest  (together with other amounts payable  with  respect  to
such defaulted principal or interest) may be paid by the Company,
at  its  election in each case, as provided in paragraph  (a)  or
paragraph (b) below:

          (a)  The  Company may make, or cause to  be  made,
     payment  of  all  or  any  portion  of  such  defaulted
     principal  or  interest (together  with  other  amounts
     payable  with  respect to such defaulted  principal  or
     interest)   to  the  Holder  of  such  Bond   (or   its
     Predecessor Bond) on a Special Record Date, which shall
     be  fixed  in the following manner.  The Company  shall
     notify  the Trustee and the Paying Agent in writing  of
     the  amount of defaulted principal or interest proposed
     to  be paid on each Bond of such series and the date of
     the  proposed payment, and concurrently there shall  be
     deposited with the Trustee an amount of money equal  to
     the aggregate amount proposed to be paid in respect  of
     such defaulted principal or interest or there shall  be
     made  arrangements satisfactory to the Trustee for such
     deposit prior to the date of the proposed payment, such
     money  when  deposited  to be held  in  trust  for  the
     benefit  of  the  Persons entitled  to  such  defaulted
     principal  or  interest as provided in this  paragraph.
     Thereupon, the Trustee shall fix a Special Record  Date
     for the payment of such defaulted principal or interest
     (together  with other amounts payable with  respect  to
     such  defaulted principal or interest) which shall  not
     be more than 15 nor less than 10 days prior to the date
     of the proposed payment and not less than 10 days after
     the  receipt  by  the  Trustee of  the  notice  of  the
     proposed  payment.  The Trustee shall  promptly  notify
     the  Company and the Security Registrar of such Special
     Record Date and, in the name and at the expense of  the
     Company, shall cause notice of the proposed payment  of
     such  defaulted principal or interest and  the  Special
     Record  Date therefor to be mailed, first class postage
     prepaid, to each Holder of a Bond of such series at his
     address  as  it  appears in the Security Register,  not
     less  than  10 days prior to such Special Record  Date.
     Notice  of  the  proposed  payment  of  such  defaulted
     principal  or  interest  and the  Special  Record  Date
     therefor   having   been  mailed  as  aforesaid,   such
     defaulted  principal or interest shall be paid  to  the
     Holders  of such Bonds (or their respective Predecessor
     Bonds)  on such Special Record Date and shall no longer
     be payable pursuant to the following paragraph (b); or

          (b)  The  Company may make, or cause to  be  made,
     payment  of  all  or  any  portion  of  such  defaulted
     principal  or  interest (together  with  other  amounts
     payable  with  respect to such defaulted  principal  or
     interest)  in  any other lawful manner not inconsistent
     with  the  requirements of any securities  exchange  on
     which such Bond may be listed, and, upon such notice as
     may  be  required  by such exchange, if,  after  notice
     given  by  the  Company to the Trustee of the  proposed
     payment pursuant to this paragraph, such payment  shall
     be deemed practicable by the Trustee.

     Subject  to  the foregoing provisions of this Section  2.10,
each  Bond  delivered under this Indenture upon  registration  of
transfer of or in exchange for or in lieu of any other Bond shall
carry  the rights to interest accrued and unpaid, and to  accrue,
which were carried by such other Bond.

     Section  2.11   Persons Deemed Owners.  Subject  to  Section
2.10,  prior  to  due presentment of a Bond for  registration  of
transfer,  the Person in whose name any Bond is registered  shall
be  deemed  to  be  the owner of such Bond  for  the  purpose  of
receiving  payment  of  principal of, and premium,  if  any,  and
interest  on,  such  Bond and for all other purposes  whatsoever,
whether or not such Bond be overdue, regardless of any notice  to
anyone to the contrary.

     Section  2.12    Cancellation.   All Bonds  surrendered  for
payment,  redemption, credit against any sinking fund payment  or
registration of transfer or exchange shall, if surrendered to any
Person  other than the Trustee, be delivered to the  Trustee  for
cancellation.  The Company may at any time deliver to the Trustee
for cancellation any Bonds previously authenticated and delivered
hereunder  which  the  Company may have acquired  in  any  manner
whatsoever, and all Bonds so delivered shall be promptly canceled
by the Trustee.  No Bonds shall be authenticated in lieu of or in
exchange  for  any  Bonds canceled as provided in  this  Section,
except  as  expressly permitted by this Indenture.  All  canceled
Bonds held by the Trustee shall be destroyed and certification of
their  destruction shall be delivered to the Company  unless,  by
Company Request, the Company otherwise directs.

     Section  2.13    Dating of Bonds; Computation  of  Interest.
(a)  Except  as  otherwise  provided in the  Series  Supplemental
Indenture relating to the Bonds of a series, each Bond  shall  be
dated the date of its authentication.

     (b)  Except as otherwise provided in the Series Supplemental
Indenture  relating to the Bonds of a series,  interest  on  each
Bond  shall be computed on the basis of a 360-day year consisting
of twelve 30-day months.

     Section  2.14    Bonds Issued in the Form of a Global  Bond.
(a)  If a Series Supplemental Indenture shall establish that  the
Bonds of a particular series are to be issued in whole or in part
in  the form of one or more Global Bonds, then the Company  shall
execute  and  the Trustee or its agent shall, in accordance  with
Section 2.4, authenticate and deliver, such Global Bond or Bonds,
which  (i) shall represent, and shall be denominated in an amount
equal to the aggregate principal amount of, the Outstanding Bonds
of such series to be represented by such Global Bond or Bonds, or
such  portion  thereof  as  shall  be  specified  in  the  Series
Supplemental Indenture, (ii) shall be registered in the  name  of
the  Registered Depositary for such Global Bond or Bonds  or  its
nominee, (iii) shall be delivered by the Trustee or its agent  to
the  Depositary  or pursuant to the Depositary's instruction  and
(iv)  shall bear a legend substantially to the following  effect:
"Unless  and  until it is exchanged in whole or in part  for  the
individual Bonds represented hereby, this Global Bond may not  be
transferred except as a whole by the Depositary to a  nominee  of
the  Depositary  or  by  a  nominee  of  the  Depositary  to  the
Depositary  or  another  nominee of  the  Depositary  or  by  the
Depositary  or  any such nominee to a successor Depositary  or  a
nominee  of such successor Depositary," or such other  legend  as
may then be required by the Registered Depositary for such Global
Bond or Bonds.

     (b)   Notwithstanding any other provision  of  this  Section
2.14  or  of  Section  2.8 to the contrary, and  subject  to  the
provisions of paragraph (c) below, unless the terms of  a  Global
Bond  expressly permit such Global Bond to be exchanged in  whole
or in part for individual Bonds in registered form, a Global Bond
may  be  transferred, in whole but not in part and in the  manner
provided  in Section 2.8, only by the Depositary to a nominee  of
the  Registered Depositary for such Global Bond, or by a  nominee
of  the  Depositary to the Depositary or another nominee  of  the
Depositary,  or by the Depositary or a nominee of the  Depositary
to  a  successor  Depositary for such  Global  Bond  selected  or
approved  by  the  Company,  or to a nominee  of  such  successor
Depositary.

          (c) (i) If at any time the Registered Depositary for  a
     Global  Bond  or  Bonds  notifies the  Company  that  it  is
     unwilling or unable to continue as Registered Depositary for
     such  Global Bond or Bonds or if at any time the  Registered
     Depositary for the Bonds for such series shall no longer  be
     eligible  or in good standing under the Securities  Exchange
     Act  of 1934, as amended, or other applicable statutes, rule
     or   regulation,  the  Company  shall  appoint  a  successor
     Registered  Depositary with respect to such Global  Bond  or
     Bonds.  If a successor Registered Depositary for such Global
     Bond or Bonds is not appointed by the Company within 90 days
     after  the Company receives such notice or becomes aware  of
     such  ineligibility,  the Company  shall  execute,  and  the
     Trustee  or its agent, upon receipt of a Company  Order  for
     the authentication and delivery of such individual Bonds  of
     such   series  in  exchange  for  such  Global  Bond,   will
     authenticate and deliver, individual Bonds of such series of
     like  tenor  and  terms in definitive form in  an  aggregate
     principal amount equal to the principal amount of the Global
     Bond in exchange for such Global Bond or Bonds.

          (ii)    The  Company may at any time and  in  its  sole
     discretion determine that the Bonds of any series or portion
     thereof issued or issuable in the form of one or more Global
     Bonds shall no longer be represented by such Global Bond  or
     Bonds.   In  such  event the Company will execute,  and  the
     Trustee  or its agent, upon receipt of a Company  Order  for
     the  authentication and delivery of individual Bonds of such
     series in exchange in whole or in part for such Global Bond,
     will  authenticate  and  deliver individual  Bonds  of  such
     series  of  like  tenor  and  terms  and  in  an  authorized
     denomination in an aggregate principal amount equal  to  the
     principal  amount  of  such series or  portions  thereof  in
     exchange for such Global Bond or Bonds.

          (iii)  After the occurrence of an Event of Default with
     respect  to  a  series of Bonds, beneficial  owners  holding
     interests representing a majority of the principal amount of
     Bonds represented by a Global Bond of such series may advise
     the  Trustee  through the Registered Depositary  in  writing
     that  the  continuation of a book-entry system  through  the
     Registered  Depositary with respect to  the  Bonds  of  such
     series   is  no  longer  in  such  owners'  best  interests.
     Thereupon, the Company shall execute, and the Trustee or its
     agent,   upon   receipt   of  a  Company   Order   for   the
     authentication  and  delivery of definitive  Bonds  of  such
     series,  shall  authenticate and  deliver,  without  service
     charge,   to   each  Person  specified  by  such  Registered
     Depositary  a new Bond or Bonds of the same series  of  like
     tenor  and  terms  and  in  any authorized  denomination  as
     requested by such Person in aggregate principal amount equal
     to  and in exchange for such Person's beneficial interest in
     the Global Bond.

          (iv)    In  any  exchange provided for in  any  of  the
     preceding three paragraphs, the Company will execute and the
     Trustee   or   its  agent  will  authenticate  and   deliver
     individual Bonds.  Upon the exchange of the entire principal
     amount  of  a Global Bond for individual Bonds, such  Global
     Bond  shall be canceled by the Trustee or its agent.  Except
     as  provided  in  the preceding paragraph, Bonds  issued  in
     exchange  for  a Global Bond pursuant to this  Section  2.14
     shall  be  registered in such names and in  such  authorized
     denominations as the Registered Depositary for  such  Global
     Bond,  pursuant to instructions from its direct or  indirect
     participants or otherwise, shall instruct the Trustee or the
     Security  Registrar.  The Trustee or the Security  Registrar
     shall deliver such Bonds to the Persons in whose names  such
     Bonds are so registered.

          (v)  Payments  in  respect  of  the  principal  of  and
     interest  on  any  Bonds  registered  in  the  name  of  the
     Registered Depositary or its nominee will be payable to  the
     Registered Depositary or such nominee in its capacity as the
     registered owner of such Global Bond.  The Company  and  the
     Trustee  may  treat  the person in whose  names  the  Bonds,
     including  the  Global  Bond, are registered  as  the  owner
     thereof for the purposes of receiving such payments and  for
     any and all other purposes whatsoever.  None of the Company,
     the Trustee, any Security Registrar, the paying agent or any
     agent   of  the  Company  or  the  Trustee  will  have   any
     responsibility  or  liability for  (a)  any  aspect  of  the
     records  relating  to or payments made  on  account  of  the
     beneficial  ownership interests of the Global  Bond  by  the
     Registered  Depositary  or  its  nominee  or  any   of   the
     Registered Depositary's direct or indirect participants,  or
     for maintaining, supervising or reviewing any records of the
     Depositary,  its  nominee or any of its direct  or  indirect
     participants relating to the beneficial ownership  interests
     of  the  Global  Bond, (b) the payments  to  the  beneficial
     owners  of the Global Bond of amounts paid to the Registered
     Depositary  or its nominee or (c) any other matter  relating
     to  the  actions and practices of the Registered Depositary,
     its  nominee  or any of its direct or indirect participants.
     None  of the Company, the Trustee or any such agent will  be
     liable  for  any  delay  by the Registered  Depositary,  its
     nominee,  or  any of its direct or indirect participants  in
     identifying  the  beneficial owners of the  Bonds,  and  the
     Company  and the Trustee may conclusively rely on, and  will
     be protected in relying on, instructions from the Registered
     Depositary  or its nominee for all purposes (including  with
     respect to the registration and delivery, and the respective
     principal amounts, of the Bonds to be issued).

     Section  2.15    Source  of  Payments  Limited;  Rights  and
Liabilities of the Company and the Partnership.  All payments  of
principal and premium, if any, and interest to be made in respect
of  the  Bonds  and this Indenture shall be made  only  from  the
payments from the Partnership, the Company and the Collateral and
the  income and proceeds received by the Trustee therefrom.  Each
Holder, by its acceptance of a Bond, agrees that (a) it will look
solely to the payments from the Partnership, the Company and  the
Collateral  and the income and proceeds received by  the  Trustee
therefrom to the extent available for distribution to such Holder
as  herein provided or provided in the Collateral Documents,  (b)
subject  to Section 15.1, none of the Partners, or any  of  their
respective past, present or future partners, officers,  directors
or  shareholders or other related Persons, and the Trustee  shall
be liable to any Holder, nor shall any of the Partners, or any of
their  respective  past  present or  future  partners,  officers,
directors or shareholders or other related Persons, be liable  to
the  Trustee, for any amounts payable under any Bond or  for  any
liability  under  this  Indenture  and  (c)  recourse  shall   be
otherwise limited in accordance with Section 15.1.

     Section  2.16   Allocation of Principal and Interest.   Each
payment of principal of and premium, if any, and interest on each
Bond  shall  be  applied, first, to the payment  of  accrued  but
unpaid  interest on such Bond (as well as any interest on overdue
principal or, to the extent permitted by applicable Law,  overdue
interest) to the date of such payment, second, to the payment  of
the  principal amount of and premium, if any, on such  Bond  then
due  (including any overdue installment of principal) thereunder,
and  third, the balance, if any, to the payment of the  principal
amount of such Bond remaining unpaid.

     Section   2.17    Parity  of  Bonds.   Except  as  otherwise
provided  in  this  Indenture and the Collateral  Documents,  all
Bonds  of  a series issued and outstanding hereunder  rank  on  a
parity with each other Bond of the same series and with all Bonds
of  each  other series and each Bond of a series shall be secured
equally   and  ratably  by  this  Indenture  and  the  Collateral
Documents  with each other Bond of the same series and  with  all
Bonds  of  each  other  series, without preference,  priority  or
distinction  of  any  one thereof over any  other  by  reason  of
difference in time of issuance or otherwise, and each Bond  of  a
series  shall  be entitled to the same benefits and security,  in
this Indenture and the Collateral Documents as each other Bond of
the same series and with all Bonds of each other series.

     Section 2.18   CUSIP Numbers.  The Company in issuing  Bonds
may use "CUSIP" numbers (if then generally in use) in addition to
serial  numbers.  If so, the Trustee shall use such CUSIP numbers
in  addition  to  serial numbers in notices of  redemption  as  a
convenience to Holders; provided that any such notice  may  state
that  no  representation is made as to the  correctness  of  such
CUSIP  numbers either as printed on the Bonds or as contained  in
any  notice of a redemption and that reliance may be placed  only
on  the  serial  or other identification numbers printed  on  the
Bonds,  and  any  such redemption shall not be  affected  by  any
defect in or omission of such CUSIP numbers.

                           ARTICLE 3

                    APPLICATION OF PROCEEDS
                       FROM SALE OF BONDS

     Section  3.1  Application of Proceeds from  Sale  of  Bonds.
Promptly  upon  receipt by the Company of the proceeds  from  any
sale  of  Bonds  of  a  series, the Company shall,  directly,  or
through the acquisition of Debt of the Partnership, make  one  or
more  loans  ("Loans") of all such proceeds  to  the  Partnership
pursuant  to  one  or  more  promissory  notes  in  an  aggregate
principal  amount equal to the principal amount of the  Bonds  of
such series for the purposes permitted under Section 6.8.

                           ARTICLE 4

           INDEPENDENT ENGINEER, INSURANCE CONSULTANT
                       AND GAS CONSULTANT

     Section 4.1 Resignation and Removal of Independent Engineer,
Insurance  Consultant  and Gas Consultant.   (a)  Upon  receiving
written notice of the resignation, or the expiration of the term,
of  the Independent Engineer, the Insurance Consultant or the Gas
Consultant,  the Partnership shall promptly appoint  a  successor
from among the Eligible Successors by written instrument executed
by  order  of the Board of Directors of the General Partner,  one
copy of which shall be delivered to the Independent Engineer, the
Insurance Consultant or the Gas Consultant, as the case  may  be,
and  one copy of which shall be delivered to the Trustee.  If  no
successor  is  so appointed within 30 days after the  mailing  of
such notice of resignation or the expiration of such term, as the
case  may  be,  the  Trustee  shall appoint  the  next  available
Eligible  Successor  as  successor to the  resigning  Independent
Engineer, Insurance Consultant or Gas Consultant, as the case may
be.

     (b)   In  case  at  any time the Independent  Engineer,  the
Insurance Consultant or the Gas Consultant shall become incapable
of  acting  or  otherwise fails to perform the functions  of  the
Independent  Engineer,  the  Insurance  Consultant  or  the   Gas
Consultant  in  accordance with Prudent Expert Practices  in  the
manner contemplated hereunder and under the applicable engagement
letter  and  the  other Project Documents  or  shall  file  as  a
bankrupt  or  insolvent, or a bankruptcy or  insolvency  petition
shall  be  filed against it, or a receiver is appointed,  or  any
public  officer  shall take charge or control of the  Independent
Engineer, the Insurance Consultant or the Gas Consultant or their
respective property or affairs for the purpose of rehabilitation,
conservation  or  liquidation,  then,  in  any  such  case,   the
Partnership  or the Trustee may (but shall not be  obligated  to)
remove the Independent Engineer, the Insurance Consultant or  the
Gas  Consultant, as the case may be, and appoint a successor from
among the Eligible Successors (other than the Person removed)  by
written  instrument,  one  copy  of  which  instrument  shall  be
delivered  to the Independent Engineer, the Insurance  Consultant
or  the  Gas  Consultant, as the case may be, one copy  of  which
instrument  shall  be  delivered  to  the  successor  Independent
Engineer, Insurance Consultant or Gas Consultant, as the case may
be,  and one copy of which instrument shall be delivered  to  the
Trustee or the Partnership, as the case may be.

     (c)   The  Holders of a majority in the aggregate  principal
amount of all of the Bonds outstanding may, at any time after the
30th day following the date on which such Holders give notice  to
the   Partnership  that  such  Holders  desire  to   remove   the
Independent  Engineer,  the  Insurance  Consultant  or  the   Gas
Consultant,  remove  the  Independent  Engineer,  the   Insurance
Consultant or the Gas Consultant, as the case may be, and appoint
a  successor from among the Eligible Successors (other  than  the
Person removed) by delivering to the Trustee, the Partnership and
the  Independent Engineer, the Insurance Consultant  or  the  Gas
Consultant,  as  the  case may be, and the successor  Independent
Engineer, Insurance Consultant or Gas Consultant, as the case may
be,  the evidence provided for in Section 1.4 of the action taken
by the Holders.

     (d)    Any   successor   Independent   Engineer,   Insurance
Consultant  or  Gas Consultant appointed under this  Section  4.1
shall execute, acknowledge and deliver to the Partnership and the
Trustee an instrument accepting such appointment.

     (e)   The Trustee shall not be liable for any action  taken,
suffered  or  omitted  by it in good faith with  respect  to  the
removal  or  appointment of any Eligible Successor or Independent
Engineer, Insurance Consultant or Gas Consultant hereunder.

     Section  4.2 Payment of Fees and Expenses.  For so  long  as
any  of  the  Bonds  shall  remain outstanding,  the  Partnership
covenants  and  agrees  to pay to the Independent  Engineer,  the
Insurance  Consultant and the Gas Consultant from time  to  time,
and  the  Independent Engineer, the Insurance Consultant and  the
Gas  Consultant shall be entitled to, reasonable compensation for
all  services  rendered by them hereunder as set forth  in  their
respective  engagement  letters.  The  Partnership  will  pay  or
reimburse the Independent Engineer, the Insurance Consultant  and
the  Gas Consultant, respectively, upon a request by any of  them
for  all reasonable expenses, disbursements and advances incurred
or  made by the Independent Engineer, the Insurance Consultant or
the   Gas   Consultant  in  connection  with  rendering  services
hereunder.    The  Company  and  the  Partnership,  jointly   and
severally,  also  covenant and agree to  indemnify  each  of  the
Independent  Engineer,  the  Gas  Consultant  and  the  Insurance
Consultant  for, and to hold each of them harmless  against,  any
loss,  liability,  claim,  damage and  expense  incurred  without
negligence  or  willful misconduct on the part  of  each  of  the
Independent  Engineer,  the  Gas  Consultant  and  the  Insurance
Consultant,  as the case may be, arising out of or in  connection
with  the  performance of any of their respective duties provided
in this Indenture or the Collateral Documents.

     Section  4.3 Consultation with Other Consultants.   Each  of
the  Independent  Engineer,  the Gas  Consultant,  the  Insurance
Consultant  and  any other independent consultant selected  after
consultation  with  the Partnership and the Trustee  may  consult
with any of the others, at the expense of the Partnership and the
Company,  in connection with the performance of its duties  under
this Indenture and the Project Documents.  In any case where  the
Independent Engineer is requested to determine whether or  not  a
Material  Adverse Effect could reasonably be expected  to  occur,
the Independent Engineer may rely, as to matters of law, upon  an
Opinion  of  Counsel,  and,  as  to determinations  of  financial
condition,  upon an opinion of independent public accountants  or
an  independent investment banking firm of nationally  recognized
standing.  The Independent Engineer is authorized to engage  such
counsel, accountants or firm at its own expense or the expense of
the  Partnership,  as may be mutually agreed by  the  Independent
Engineer and the Partnership, in making any such determination of
Material Adverse Effect.

     Section   4.4   Delivery  of  Certificates,   Confirmations,
Concurrences and Approvals.   Whenever the Independent  Engineer,
the  Gas  Consultant,  the  Insurance  Consultant  or  any  other
independent  consultant  is required by  any  provision  of  this
Indenture or the Collateral Documents to deliver a certificate or
to  concur  with  or  confirm or approve any matter  as  required
pursuant  to  the  terms  of  this Indenture,  such  certificate,
confirmation,  concurrence or approval shall be  in  writing  and
shall not be unreasonably withheld or delayed.

                           ARTICLE 5

                 REPRESENTATIONS AND WARRANTIES

     Each  of  the  Partnership and the  Company  represents  and
warrants  to  the  Trustee, for the benefit of  the  Holders,  as
follows:

     Section   5.1   Organization,  Power  and  Status   of   the
Partnership  and the Company.  The Partnership (a) is  a  limited
partnership  duly formed, validly existing and in  good  standing
under the laws of the State of Delaware and (b) is duly qualified
as  a  foreign limited partnership in the State of North Carolina
and  is duly authorized to do business in each other jurisdiction
where  the  character  of its properties or  the  nature  of  its
activities  makes  such  qualification necessary  and  where  the
failure  to  so qualify could reasonably be expected  to  have  a
Material  Adverse Effect.  The Company (a) is a corporation  duly
formed,  validly existing and in good standing under the laws  of
the  State of Delaware and (b) is duly authorized, to the  extent
necessary, to do business in the State of North Carolina  and  in
each other jurisdiction where the character of its properties  or
the  nature of its activities makes such qualification  necessary
and  where the failure to so qualify could reasonably be expected
to  have a Material Adverse Effect.  Neither the Partnership  nor
the Company has engaged in any business or activity other than in
connection   with  the  development,  acquisition,  construction,
ownership, operation and financing of the Project as contemplated
by  the  Project  Documents.  Each of  the  Partnership  and  the
Company  has  all  requisite partnership or corporate  power  and
authority, as the case may be, to own and operate the property it
purports  to  own  and  to carry on its  business  as  now  being
conducted  and  as  proposed to be conducted in  respect  of  the
Project.

     Section  5.2  Authorization; Enforceability;  Execution  and
Delivery.   (a) Each of the Partnership and the Company  has  all
necessary  partnership or corporate power and authority,  as  the
case  may  be,  to  execute,  deliver  and  perform  under,  this
Indenture, the Initial Bonds, if, as and when executed, delivered
and  authorized, any other Bonds issued under Series Supplemental
Indentures  after  the  Closing  Date  and  each  other   Project
Document and Non-Material Agreement to which it is a party.

     (b)   All  action  on  the part of the Partnership  and  the
Company  that  is  required  for  the  authorization,  execution,
delivery  and  performance of this Indenture, the Initial  Bonds,
if,  as  and when executed, delivered and authorized,  any  other
Bonds  issued  under  Series Supplemental  Indentures  after  the
Closing  Date  and  each other Project Document and  Non-Material
Agreement  to  which either the Partnership or the Company  is  a
party, in each case has been duly and effectively taken; and  the
execution,  delivery  and  performance  of  this  Indenture,  the
Initial   Bonds,  if,  as  and  when  executed,   delivered   and
authorized,  any  other  Bonds issued under  Series  Supplemental
Indentures  after  the Closing Date and each such  other  Project
Document and Non-Material Agreement does not require the approval
or  consent  of  any  holder or trustee  of  any  Debt  or  other
obligations  of either the Partnership or the Company  which  has
not been obtained.

     (c)   Each  Project Agreement and Non-Material Agreement  to
which  PRC  or  Panda Energy Corporation (or its  predecessor  in
interest)  was  the original party thereto was duly  and  validly
assigned  by  PRC or Panda Energy Corporation to the Partnership.
Such  assignments were duly and validly consented to by the other
party  or  parties  to  such  Project Agreement  or  Non-Material
Agreement and such assignments are not subject to recision.   The
obligations  of PRC under such Project Agreement and Non-Material
Agreements  were  duly and validly assumed  by  the  Partnership;
provided,  however, PRC remains obligated for  performance  under
the VEPCO Power Purchase Agreement, the Steam Sales Agreement and
the Site Lease.

     (d)  This Indenture and each other Project Document and Non-
Material Agreement to which either the Partnership or the Company
is  a  party has been duly executed and delivered by such  party.
Each  of  this  Indenture, the Initial Bonds,  if,  as  and  when
executed, delivered and authorized, any other Bonds issued  under
Series  Supplemental Indentures after the Closing Date  and  each
other  Project Document and Non-Material Agreement to  which  the
Partnership or the Company is a party constitutes a legal,  valid
and  binding obligation of the Partnership or the Company, as the
case  may be, enforceable against it in accordance with the terms
thereof,  except  as  such  enforceability  may  be  limited   by
applicable bankruptcy, insolvency, reorganization, moratorium and
other  similar laws affecting the enforcement of creditors rights
and  remedies  generally and is subject to general principles  of
equity (regardless of whether enforceability is considered  in  a
proceeding in equity or at law).

     Section  5.3  No Conflicts; Laws and Contracts; No  Default.
(a)  Neither  the  execution, delivery and  performance  of  this
Indenture  and  each  other  Project  Document  and  Non-Material
Agreement  to  which either the Partnership or the Company  is  a
party   nor   the   consummation  of  any  of  the   transactions
contemplated  hereby or thereby nor performance of or  compliance
with  the  terms and conditions hereof or thereof (i) contravenes
any  provision of Law applicable to the Partnership, the  Company
or any of the Collateral except any contravention which could not
reasonably  be expected to have a Material Adverse  Effect,  (ii)
conflicts or is inconsistent with or constitutes a default  under
or  results in the violation of the provisions of the Partnership
Agreement  or  Certificate of Incorporation  or  by-laws  of  the
Company, as the case may be, any other terms of any other Project
Documents  or any indenture, mortgage, deed of trust or agreement
or other instrument to which the Partnership or the Company is  a
party  or by which the Company or the Partnership or any of their
property  or  assets is bound or to which either may  be  subject
except  any  such conflict, inconsistency, default  or  violation
which could not reasonably be expected to have a Material Adverse
Effect or (iii) results in the creation or imposition of (or  the
obligation  to create or impose) any Liens (other than  Permitted
Liens) on any of the property or assets of the Partnership or the
Company under, or results in the acceleration of, any obligation.

     (b)  Each of the Partnership, the Company and the Project is
in  compliance  with all Laws applicable to the Partnership,  the
Company  or  the  Project, as the case may be, in conducting  its
business  pursuant to the Project Documents and the  Non-Material
Agreements,  except  any  such  noncompliance  which  could   not
reasonably be expected to have a Material Adverse Effect.

     (c)  The Partnership is not in default in the performance in
any  material  respect of any term, covenant or obligation  under
any  Project  Document (other than a possible  technical  default
under  the  Steam  Sales Agreement that could not  reasonably  be
expected to have a Material Adverse Effect).  To the best of  the
Partnership's knowledge, no Project Participant is in default  in
the  performance  of  any material term, covenant  or  obligation
under  any  Project Document, except that the Project Participant
under the Steam Sales Agreement has not been timely in making the
payments due under such Agreement and is currently in Chapter  11
bankruptcy   proceedings.   To  the  best  of  the  Partnership's
knowledge,  there  is no dispute between the Partnership  or  any
Project Participant with respect to any Project Agreement.

     Section   5.4   Governmental  Approvals.   All  Governmental
Approvals  which are required to be obtained by or on  behalf  of
the  Partnership or the Company or, to the best knowledge of  the
Partnership  or  the Company, any other Project  Participant,  in
connection with (a) the operation and maintenance of the  Project
(including the sale and delivery of electricity under  the  Power
Purchase Agreement and the sale of thermal energy under the Steam
Sales  Agreement), (b) the issuance of the Initial Bonds and  (c)
the  execution, delivery and performance by the Partnership,  the
Company   and  any  other  Project  Participant  of  the  Project
Documents  have  been  duly  obtained  or  made.   Each  of  such
Governmental  Approvals was validly issued and is in  full  force
and effect and a Final Determination has been made thereon.  Each
of  such  Governmental Approvals that was originally obtained  by
PRC  (or  its predecessor in interest) has been duly and  validly
transferred to the Partnership in compliance with all laws or the
Partnership has been duly and validly been made a permittee  with
respect  thereto.   The  Partnership  and  the  Company  are   in
compliance with all such Governmental Approvals except  any  such
noncompliance which could not reasonably be expected  to  have  a
Material Adverse Effect.  There is no proceeding pending  or,  to
the  Partnership's  knowledge, threatened  which  seeks,  or  may
reasonably be expected, to rescind, terminate, modify or  suspend
any  such  Governmental  Approval, the transfer  thereof  to  the
Partnership or the making of the Partnership as a permittee  with
respect thereto.

     Section 5.5 Litigation.  Except for the litigation involving
NNW,  Inc.  described in the Offering Circular,  dated  July  26,
1996,  relating  to  the  Initial Bonds,  there  are  no  claims,
actions, suits, investigations or proceedings at law or in equity
(including  any  Environmental  Claims)  or  by  or   before   an
arbitrator  or  Governmental Authority now  pending  against  the
Partnership  or  the  Company or, to the best  knowledge  of  the
Partnership  or the Company, pending against any of the  Partners
or  threatened  against  the Partnership,  the  Company,  or  any
property  or  other  assets or rights of the Partnership  or  the
Company  with respect to the Project, this Indenture,  any  other
Project  Document or any of the transactions contemplated  hereby
or  thereby that could reasonably be expected to have a  Material
Adverse Effect.  The Partnership does not believe that such  NNW,
Inc. litigation will have a Material Adverse Effect.

     Section   5.6  Qualifying  Facility  Status;  Other  Utility
Regulation.   (a) The Project satisfies, and has  satisfied  from
the  initial delivery of energy by the Facility, the requirements
for a Qualifying Facility.

     (b)   Except  as permitted in accordance with  Section  6.26
after  the Closing Date, neither the Partnership nor the  Company
is,  or  will  be,  as  a result of the ownership,  operation  or
maintenance  of  the  Project  in  accordance  with  the  Project
Agreements and the Non-Material Agreements, subject to regulation
by  any  Governmental  Authority (i) under  PUHCA  as  a  "public
utility  company or an "affiliate" or "subsidiary company"  or  a
"holding company" or a "registered holding company" or a  company
subject  to  registration under PUHCA, (ii) under the FPA,  other
than  as  contemplated by 18 C.F.R.  292.601, (iii)  except  with
respect  to  the resale of natural gas in interstate commerce  or
the release of firm capacity rights held by the Partnership on an
interstate pipeline, as a "natural gas company" under the Natural
Gas Act of 1938, as amended, (iv) with regard to rates, financial
or   organizational  matters  under  the  North  Carolina  Public
Utilities  Act, N.C.G.S. 62-1, et seq., except that  the  Company
and  the Partnership are subject to continuing oversight  by  the
North Carolina Utilities Commission, and the jurisdiction of  the
North Carolina Utilities Commission, particularly with regard  to
organizational  and operational matters, under N.C.G.S.  62-110.1
and 156 and North Carolina Utilities Commission Rule R1-37(d)(3),
under the terms and conditions imposed by such Commission in  the
CPCNs issued or transferred to them, and the terms and conditions
imposed by such Commission in its Order Not to Reconsider but  to
Impose  New Conditions issued regarding PRC in Docket No.  SP-73,
Sub  1 on October 2, 1989, or (v) under any other similar federal
or  state law regulating the generation, transmission or sale  of
electricity under which the Partnership or the Company  would  be
deemed  to  be  the  generator, transmitter  or  seller  of  such
electricity  (including,  but not limited  to,  treatment  as  an
"electric utility," "electric corporation," "electrical company,"
"public utility," "public utility holding company" or any similar
entity  under  any existing law or an "affiliate" or  "subsidiary
company" of a "registered holding company").

     (c)  The Partnership, and PRC during the period in which  it
owned the Project, has complied with the applicable provisions of
the Power Plant and Industrial Fuel Use Act of 1978, as amended.

     (d)    A   FERC   Order  granting  PRC's   application   for
certification  of  the  Project  as  a  qualifying   cogeneration
facility  was  issued on August 4, 1989 and the  Partnership  has
filed  with  FERC a Notice of Self Recertification as  Qualifying
Cogeneration  Facility  indicating  that  the  ownership  of  the
Project  was transferred from PRC to the Partnership.   No  facts
contained in PRC's original application for certification of  the
Project  as  a  Qualifying Facility or stated  in  such  original
certification order by FERC have changed since the date of  their
issuance  (other  than  any such fact that  would  not  adversely
affect the Project status as a Qualifying Facility).

     Section   5.7  Collateral;  Security  Interest  and   Liens.
(a)  Each  of the Partnership, the Company and Panda Interholding
Corporation has good, marketable and valid title in and to all of
the  Collateral  which it purports to own and is  the  owner  and
holder  of a valid and subsisting leasehold estate in all of  the
Collateral  it  purports to lease, free and clear  of  all  Liens
other than Permitted Liens.

     (b)  With respect to the personal property forming a part of
the  Collateral, all filings, recordings, registrations and other
actions  have  been  made, obtained and  taken  in  all  relevant
jurisdictions that are necessary to create and perfect the  Liens
in  all  right, title, estate and interest of the Partnership  in
the  Collateral  covered thereby, subject to no prior,  equal  or
junior Liens other than Permitted Liens.

     (c)   The  Collateral  Documents create,  in  favor  of  the
Collateral Agent for the benefit of the Holders, legal valid  and
enforceable  Liens  on  or  security  interests  in  all  of  the
Collateral, subject to no Liens other than Permitted  Liens.   No
financing  statement  or other document creating,  perfecting  or
recording any Lien on any Collateral (other than Permitted  Liens
or Liens securing the Fuji Bank and Trust Company for the payment
of  certain  reimbursement obligations which shall be  discharged
and   terminated  on  the  Closing  Date)  are  on  file  in  any
jurisdictions.  Appropriate termination statements  and  releases
reflecting the discharge of the Lien of The Fuji Bank  and  Trust
Company have been filed where such filing is required to evidence
the termination of such Lien.

     (d)   The  Partnership or the Company,  as  applicable,  has
obtained  and  holds  in  full  force  and  effect  all  patents,
trademarks, copyrights and other such rights or adequate licenses
therein,  which  are necessary for the ownership,  operation  and
maintenance of the Project and free from restrictions that  would
materially impair the use of such patents, trademarks, copyrights
and  other  rights  or licenses.  To the best  knowledge  of  the
Partnership   or  the  Company,  no  product,  process,   method,
substance,  part,  or  other material presently  employed  by  or
contemplated to be sold by or employed by, the Partnership or the
Company in connection with the Project does or will infringe  any
patent,  trademark,  copyright, license, or other  similar  right
owned by any other Person.

     Section  5.8 Taxes.  Each of the Partnership and the Company
has filed, or caused to be filed, all tax and information returns
that  are  required to have been filed by it in any jurisdiction,
and  has paid (prior to their delinquency dates) all taxes  shown
to  be  due  and payable on such returns and all other taxes  and
assessments payable by it, to the extent the same have become due
and  payable, except to the extent there is a Good Faith  Contest
thereof by the Partnership or the Company.

     Section 5.9 Environmental Matters.  (a) (i) The Partnership,
the  Company, the Project and the Site are in compliance with all
applicable Environmental Laws except any such noncompliance which
could  not  reasonably  be expected to have  a  Material  Adverse
Effect, (ii) all Environmental Approvals have been obtained which
are  currently required to be obtained by the Partnership or  the
Company,  or,  to  the best knowledge of the Partnership  or  the
Company,  by any, other Project Participant, in order to maintain
and   operate the business of the Partnership and the Company  as
presently conducted, (iii) the Partnership and the Company are in
compliance  with  the terms and conditions of such  Environmental
Approvals   except  any  such  noncompliance  which   could   not
reasonably be expected to have a Material Adverse Effect and (iv)
there  are no facts, circumstances or conditions which under  any
applicable Environmental Law could reasonably be expected to have
a Material Adverse Effect.

     (b)   No  Hazardous Material or underground storage tank  is
currently  located  on, under or about,  nor  has  there  been  a
Release  of any Hazardous Material to or from, the Site  (or  any
other  property  with  respect to which the  Partnership  or  the
Company  has  or  may  have  retained or  assumed  liability  for
environmental conditions or compliance) in a manner (i) which  in
any  material  respect violates any Environmental Law,  (ii)  for
which   cleanup  or  remedial  action  of  any  kind  that  could
reasonably  be  expected  to have a Material  Adverse  Effect  is
required  under  any  Environmental  Law  or  (iii)  which  could
reasonably  be  expected to result in the imposition  of  a  Lien
other than a Permitted Lien on the Project or the Site.

     Section  5.10    Useful Life.  As of the Closing  Date,  the
useful  life  of  the Facility as a whole, with the  contemplated
maintenance customarily associated with similar operations,  will
be  not  less than the remaining term of the VEPCO Power Purchase
Agreement  (without giving effect to any extension of  such  term
provided for in Section 5.2 of such agreement).

     Section  5.11    Utility Services.  All electricity,  water,
water   rights  and  other  utilities  (including   natural   gas
utilities)  necessary  for  the  operation  of  the  Project   as
contemplated   by   the  Project  Agreements  have,   since   the
commencement of operation of the Project, been available, and the
Company  and the Partnership have no reason to believe that  they
will  not continue to be available, in adequate amounts and on  a
timely basis to meet the requirements necessary for the operation
and  maintenance of the Facility during the period in  which  any
Bond  is Outstanding; provided, however, that natural gas  supply
and  transportation may be subject to interruption from  time  to
time.

     Section   5.12    Employee  Benefit  Plans.   Each  employee
benefit  plan (including without limitation each employee benefit
plan of a Commonly Controlled Entity) as to which the Partnership
or  the  Company may have any liability complies in all  material
respects with all applicable requirements of law and regulations,
and (i) no Reportable Event (as defined in Section 4043 of ERISA)
has  occurred with respect to any such plan, (ii) there has  been
no  withdrawal from any such plan or steps taken to do  so  which
have resulted or could result in liability for the Partnership or
the Company, (iii) no steps have been taken to terminate any such
plan,  (iv) no contribution failure has occurred with respect  to
any  such  plan  sufficient to give rise to a lien under  Section
302(f)  of  ERISA or Section 412 of the Code and (v) no condition
exists  or event or transaction has occurred with respect to  any
such  plan  which  could  result in material  liability  for  the
Partnership or the Company.

     Section  5.13    Not  an  Investment Company.   Neither  the
Company  nor  the  Partnership is an "investment  company"  or  a
company  "controlled"  by  an  "investment  company"  within  the
meaning of the Investment Company Act of 1940, as amended.
     

                           ARTICLE 6

                           COVENANTS

     Each of the Partnership and the Company hereby covenants and
agrees that so long as this Indenture is in effect and any  Bonds
remain Outstanding:

     Section 6.1 Reporting Requirements.  The Partnership and the
Company shall each:

     (a)   furnish, to the Trustee as soon as practicable and  in
any  event within 75 days after the end of the first, second  and
third   quarterly   accounting  periods  of  each   fiscal   year
(commencing  with the quarter ending September 30, 1996)  of  the
Partnership,  an  unaudited consolidated  balance  sheet  of  the
Partnership as of the last day of such quarterly period  and  the
related  consolidated statements of operations,  including,  cash
flows and partners' capital of the Partnership for such quarterly
period  and (in the case of the first, second and third quarterly
periods) for the portion of the fiscal year ending with the  last
day of such quarterly period (prepared on a basis consistent with
that  used  in the preparation of corresponding figures  for  the
preceding fiscal year), setting forth in each case in comparative
form  corresponding unaudited figures from the  preceding  fiscal
year   and  accompanied  by  an  Officer's  Certificate  of   the
Partnership  to  the  effect  that  such  consolidated  financial
statements fairly present the financial condition and results  of
operations  of the Partnership on the dates and for  the  periods
indicated  in accordance with GAAP, subject to normally recurring
year-end adjustments;

     (b)   furnish to the Trustee as soon as practicable  and  in
any  event within 135 days after the end of each fiscal  year  of
each  of  the  Partnership, a consolidated balance sheet  of  the
Partnership  as  of  the  end  of  such  year  and  the   related
consolidated  statements of operations, income,  cash  flows  and
partners,  capital  of  the  Partnership  for  such  fiscal  year
(prepared an a basis consistent with that used in the preparation
of  corresponding figures for the preceding fiscal year)  setting
forth in each case in comparative form corresponding figures from
the  preceding fiscal year and with the opinion thereon by  Price
Waterhouse LLP, or another firm of independent public accountants
of  recognized national standing, accompanied by a report of such
accounting  firm stating that in the course of its regular  audit
of  the  consolidated  financial statements of  the  Partnership,
which   audit  was  conducted  in  accordance  with  GAAP,   such
accounting firm has obtained no knowledge of any Default or Event
of  Default,  or  if  in the opinion of such  accounting  firm  a
Default  or  Event of Default has occurred and is  continuing,  a
statement as to the nature thereof;

     (c)   furnish to the Trustee with each quarterly and  annual
financial  statement submitted pursuant to clauses  (a)  and  (b)
above:

          (i)  Officer's Certificates of the Partnership and
     the  Company to the effect that no Default or Event  of
     Default  has  occurred  and is continuing  or  if  such
     statement   cannot  be  so  certified,  specifying   in
     reasonable  detail the Default or Event of Default  and
     the  actions being or proposed to be taken with respect
     thereto;

          (ii)   an Officer's Certificate of the Partnership
     stating that all routine maintenance to the Project has
     been  performed  substantially in accordance  with  the
     Operation   and  Maintenance  Procedures  during   such
     quarter  or  year  or if such statement  cannot  be  so
     certified, specifying in reasonable detail such routine
     maintenance to the Project which has been so  performed
     and  the  actions being or proposed to  be  taken  with
     respect  to  any  such  routine  maintenance  not   yet
     performed; and
              
          (iii)   if  prepared  and in existence,  financial
     statements of the Company comparable to those  referred
     to  in clause (a), in the case of delivery of quarterly
     statements,  and financial statements  of  the  Company
     comparable to those referred to in clause (b),  in  the
     case of fiscal year statements, in each case which need
     not   be   audited  but,  if  not  audited,  shall   be
     accompanied by an Officer's Certificate of the  Company
     to  the  effect  that such financial statements  fairly
     present   the  financial  condition  and   results   of
     operation  of  the  Company on the dates  and  for  the
     periods  indicated in accordance with GAAP (subject  to
     normally recurring adjustments in the case of quarterly
     statements);
              
     (d)   furnish  to  the  Trustee with each  annual  financial
statement submitted pursuant to clause (b) above:

          (i)  an  Officer's Certificate of the  Partnership
     (A)  confirming  that all insurance  policies  required
     pursuant to Section 6.4 are in full force and effect on
     the  date  thereof, (B) confirming  the  names  of  the
     companies  issuing  such policies, (C)  confirming  the
     amounts and expiration dates of such policies, and  (D)
     stating that such policies comply with the requirements
     of Section 6.4; and

          (ii)    Officer's Certificates of the  Partnership
     and  the  Company as to compliance with all  conditions
     and  covenants under this Indenture in compliance  with
     Section 314(a)(4) of the Trust Indenture Act;

     (e)  furnish to the Trustee as soon as practicable following
the performance of scheduled major maintenance of the Project, an
Officer's  Certificate of the Partnership stating that such  work
was  performed substantially in accordance with the Operation and
Maintenance  Procedures and an Independent Engineer's Certificate
verifying the information contained in the Officer's Certificate;
and

     (f)  furnish to the Trustee each of the following items:

          (i)  promptly after the Partnership or the Company
     becomes   aware  of  the  occurrence  and   continuance
     thereof, written notice of the occurrence of any  event
     or  condition which constitutes a Default or  Event  of
     Default,  specifically  stating  that  such  event   or
     condition has occurred and describing it and any action
     being or proposed to be taken with respect thereto;

          (ii)    promptly  after  the  Partnership  or  the
     Company becomes aware of the occurrence and continuance
     thereof, written notice of the occurrence of any  Event
     of  Eminent  Domain, Event of Loss or Title Event  that
     could  reasonably be expected to give rise  to  Eminent
     Domain  Proceeds, Casualty Proceeds or Title  Insurance
     Proceeds, as the case may be, in an amount in excess of
     $500,000   and   an   Officer's  Certificate   of   the
     Partnership setting forth the details of such Event  of
     Eminent  Domain, Event of Loss or Title Event  and  the
     action  which the Partnership is taking or proposes  to
     take  with respect thereto, with copies of such  notice
     and Officer's Certificate delivered concurrently to the
     Collateral Agent and the Depositary Agent;

          (iii)   promptly  after  the  Partnership  or  the
     Company becomes aware of the existence thereof, written
     notice  of  the existence of any defect of  title,  any
     Lien  or any encumbrance on the Mortgaged Property that
     could  reasonably  be expected to give  rise  to  Title
     Insurance  Proceeds in an amount in excess of  $500,000
     and an Officer's Certificate of the Partnership setting
     forth  the  details of such defect of  title,  Lien  or
     encumbrance and the action which the Partnership or the
     Title  Company  is  taking or  proposes  to  take  with
     respect  thereto,  with  copies  of  such  notice   and
     Officer's  Certificate delivered  concurrently  to  the
     Collateral Agent and the Depositary Agent;

          (iv)    promptly and in any event within five  (5)
     Business  Days after receipt thereof by the Partnership
     or  the  Company,  written notice  and  copies  of  all
     notices,    complaints,   summons,   or    any    other
     notifications  received  by  the  Partnership  or   the
     Company  from  any Governmental Authority  relating  to
     alleged   violations  of  any  Environmental   Law   or
     potential   adverse  actions  in  any   way   involving
     environmental, health or safety matters  affecting  the
     Site  (or any other property with respect to which  the
     Partnership or the Company has or may have retained  or
     assumed  liability  for  environmental  conditions   or
     compliance)   in  which  the  cleanup  obligations   or
     corrective   action   or  the   liability   under   any
     Environmental  Law  could  reasonably  be  expected  to
     exceed   $500,000,   and   copies   of   all   material
     communications with any Governmental Authority or other
     Persons regarding such notices, complaints, summons  or
     other  notifications with copies delivered concurrently
     to the Independent Engineer;

          (v) promptly after the Partnership or the Company,
     becomes  aware  thereof,  (A)  written  notice  of  any
     Release of any Hazardous Material, whether or not  such
     Release occurred prior to, on or after the date of this
     Indenture, at, in, on, under or from the Site  (or  any
     other property with respect to which the Partnership or
     the  Company  has  or  may  have  retained  or  assumed
     liability  for environmental conditions or compliance),
     or  any part thereof that is required to be reported to
     any Governmental Authority or that could reasonably  be
     expected  to  result  in  any  ordered  remediation  or
     corrective action or obligation and (B) copies  of  all
     communications with any Governmental Authority or other
     Persons   regarding  the  Release  of   any   Hazardous
     Materials;

          (vi)    promptly  after  the  Partnership  or  the
     Company   becomes  aware  of  the  occurrence  thereof,
     written  notice  of  the occurrence  of  any  event  or
     condition which constitutes a default under any Project
     Agreement,  specifically stating  that  such  event  or
     condition has occurred and describing it and any action
     being proposed to be taken with respect thereto;

          (vii)   promptly after receipt thereof, a copy  of
     each notice, demand or other communication delivered to
     the  Partnership pursuant to any Project  Agreement  to
     which  the  Partnership  is a  party  relating  to  the
     assertion  of nonperformance of any covenant  of  or  a
     default under any Project Agreement;

          (viii)  promptly and in any event within five  (5)
     Business  Days  after the Partnership  or  the  Company
     becomes aware of the occurrence of any of the following
     with  respect  to any employee benefit plan  (including
     without  limitation  any employee  benefit  plan  of  a
     Commonly Controlled Entity) as to which the Partnership
     or  the  Company  may  have liability,  written  notice
     thereof,  describing the same and steps being taken  by
     the  Partnership or the Company, as the  case  may  be,
     with respect thereto: (A) the acquisition of a Commonly
     Controlled  Entity, (B) the occurrence of a  Reportable
     Event  (as  defined  in Section  4043  of  ERISA)  with
     respect to any such plan, (C) the institution of  steps
     to  withdraw from any such plan, (D) the institution of
     any  steps to terminate any such plan, (E) the  failure
     to  make  a required contribution to any such  plan  if
     such failure is sufficient to give rise to a Lien under
     Section 302(f) of ERISA or Section 412 of the Code, (F)
     the  taking of any action with respect to any such plan
     which   could  result  in  the  requirement  that   the
     Partnership  or  the Company furnish a  bond  or  other
     security to the PBGC or such plan or (G) the occurrence
     of any event or events with respect to any such plan or
     plans  which  individually or in  the  aggregate  could
     result in material liability for the Partnership or the
     Company; and

          (ix)    from  time to time, such other information
     or  documents (financial or otherwise) as  the  Trustee
     may reasonably request;

     (g)   furnish  to  the  Independent  Engineer  annually   in
connection with the preparation of the Engineer's Annual  Report,
at  least  sixty (60) days prior to the beginning of each  fiscal
year  of  the  Partnership for which an  Operating  Plan  and  an
Operating Budget is required pursuant to Section 6.14, a plan  of
the  schedule of operation of the Facility (an "Operating  Plan")
and  an  Operating Budget for such fiscal year, provided that  if
the Partnership has not adopted an annual Operating Budget before
the  beginning of such fiscal year, the Operating Budget for  the
preceding  fiscal  year shall, until the adoption  of  an  annual
Operating Budget, be deemed to be in full force and effect as the
annual Operating Budget for such fiscal year.

     Section   6.2  Maintenance  of  Existence,  Properties   and
Governmental  Approvals.  (a)  Each of the  Partnership  and  the
Company  shall preserve and maintain (i) its legal existence  and
form, except as permitted by Section 6.21(a) and (ii) all of  its
rights,  privileges and franchises necessary for the  maintenance
of  its  existence,  and  in the case  of  the  Partnership,  the
ownership, operation and maintenance of the Project.

     (b)   Each  of the Partnership and the Company shall  comply
with   the   Partnership   Agreement  or   the   Certificate   of
Incorporation and by-laws of the Company, as the case may be.

     (c)   The Partnership will maintain and operate the Project,
or  cause the Project to be maintained and operated, (i) in  good
order  and  repair,  ordinary wear and  tear  excepted  and  (ii)
substantially   in  accordance  with  Prudent   Engineering   and
Operating Practices.

     (d)   Each  of the Partnership and the Company shall  obtain
and  maintain,  or cause to be obtained and maintained,  in  full
force  and  effect  all  Governmental Approvals  required  to  be
obtained by or on behalf of the Partnership or the Company (i) to
conduct  its business pursuant to the Project Documents  and  the
Non-Material Agreements and (ii) to perform its obligations under
the  Project Documents, except, in either case, where failure  to
so  obtain  or  maintain  such Governmental  Approval  could  not
reasonably  be expected to have a Material Adverse Effect.   Each
of  the  Partnership  and  the  Company  shall  use  commercially
reasonable  efforts  to  obtain  or  cause  to  be  obtained  all
Governmental   Approvals  necessary  in   connection   with   the
Additional  Contracts  to conduct its business  pursuant  to  the
Project  Documents and the Non-Material Agreements, in each  case
as  promptly  as practicable but in any event no later  than  the
date required to be obtained hereunder or under any other Project
Documents.

     (e)   The  Partnership shall preserve good  title  or  valid
leasehold  rights to the interests in the Site and  the  tangible
personal  property forming a part of the Collateral purported  to
be subject to the Lien of the Collateral Documents to which it is
a  party  (other than property subject to an Event  of  Loss,  an
Event of Eminent Domain or a Title Event or property disposed  of
pursuant to Section 6.19), subject only to Permitted Liens.

     Section  6.3  Compliance with Laws.  Each of the Partnership
and  the  Company  shall  comply in all respects  with  all  Laws
applicable  to  the Partnership, the Company or  the  Project  in
conducting its business pursuant to the Project Documents and the
Non-Material  Agreements except any such noncompliance  which  is
the  subject  of a Good Faith Contest or could not reasonably  be
expected to result in a Material Adverse Effect.

     Section 6.4 Insurance.  (a)  Subject to Section 6.4(f),  the
Partnership  shall  at  all times effect, maintain  and  keep  in
force, or cause to be effected, maintained and kept in force, the
insurance   sufficient  to  satisfy  the  limits   and   coverage
provisions   listed  below.   Such  insurance   shall   be   with
responsible  insurance  carriers  which  are  authorized  to   do
business  in  the State of North Carolina and have  an  Insurance
Reports Rating from A.M. Best Company, Inc. of "A" or better  and
a financial size category of "VIII" or higher:

          (i)  Workers'  Compensation  Insurance:   Workers'
     compensation insurance as required by applicable  state
     laws,   and  employer's  liability  insurance  with   a
     $500,000 minimum limit per accident; provided that such
     insurance  shall only be required to be  maintained  to
     the extent the Partnership has any employees or may  be
     deemed to have any employees under applicable law.

          (ii)   General Liability Insurance:  Comprehensive
     general  liability  insurance on  an  occurrence  basis
     against  claims  for personal injury (including  bodily
     injury and death) and property damage liability.   Such
     insurance  policy shall include insurance with  respect
     to  product/completed operations, blanket  contractual,
     broad  form  property damage, explosion,  collapse  and
     underground  hazards, contractor's protective,  owner's
     protective  and personal injury liability with  minimum
     limits   of  liability  of  at  least  $1,000,000   per
     occurrence for combined single limit bodily injury  and
     property  damage  and  at  least  $2,000,000   in   the
     aggregate.

          (iii)      Automobile     Liability     Insurance:
     Comprehensive  automobile liability  insurance  against
     claims  for bodily injury and death and property damage
     liability  covering  all  owned,  non-owned  and  hired
     vehicles  with  limits of liability of  $1,000,000  per
     occurrence for combined single limit bodily injury  and
     property  damage,  including  a  Motor  Carrier's   Act
     Endorsement, if required by applicable law.

          (iv)    Excess  Insurance:  Umbrella liability  or
     excess  liability insurance with a limit of  $9,000,000
     per  occurrence and $9,000,000 aggregate in  excess  of
     and following the terms of the underlying insurance set
     forth in clauses (i), (ii) and (iii) above.

          (v)  Physical  Damage Insurance:  Property  damage
     insurance  on  an  "All Risk" basis including  coverage
     against  damage  or loss caused by earth  movement  and
     flood and providing (x) coverage for the Facility in  a
     minimum  aggregate amount equal to the "full  insurable
     value" of the Facility, (y) transit coverage, with sub-
     limits sufficient to insure the full replacement  value
     of all property or equipment removed from the Facility,
     and  (z)  coverage for foundations and  other  property
     below the surface of the ground.  For purposes of  this
     clause  (v) and clauses (vi) and (vii) below,  (A)  the
     Facility   shall  be  deemed  to  include   steam   and
     electrical    transmission    lines,    gas    pipeline
     interconnection facilities (but excluding  below-ground
     gas  pipelines), fuel storage and handling  facilities,
     and  all  equipment related to any of the foregoing  in
     which  the  Company has an insurable interest  and  (B)
     "full  insurable value" shall mean the full replacement
     value  of  the  Facility, including  any  improvements,
     equipment,  fuel  and supplies, without  deduction  for
     physical  depreciation and/or obsolescence.   All  such
     policies  may  have  deductibles of  not  greater  than
     $50,000  (except that with respect to the  40  Megawatt
     Gas  Turbine  Generator, the  80 Megawatt  Gas  Turbine
     Generator,   and   the  60  Megawatt   Steam    Turbine
     Generator,  such deductible amount may  exceed  $50,000
     but shall not exceed $150,000) in each case for any one
     loss  except  for earth movement and flood  which  will
     have the lowest deductible available (in the opinion of
     the  Insurance  Consultant) on commercially  reasonable
     terms  in  the insurance market place.  Such  insurance
     shall  provide  for  increased  cost  of  construction,
     debris  removal, and loss to undamaged property as  the
     result of enforcement of building laws or ordinances.

          (vi)     Boilers   and  Machinery:    Boiler   and
     machinery  insurance on the Facility (as  described  in
     clause (v) above), on a comprehensive form in an amount
     necessary  to  insure all equipment  on  a  replacement
     value  basis subject to a deductible amount  determined
     by  the  Company  and the Insurance  Consultant  to  be
     reasonably  and commercially available, not  to  exceed
     $150,000, (except that with respect to the 60  Megawatt
     Steam  Turbine  Generator such  deductible  amount  may
     exceed $150,000 but shall not exceed $250,000) in  each
     case for any one loss.  The insurance limits are to  be
     determined  with  reference to the maximum  foreseeable
     loss.

          (vii)   Business Interruption Insurance:  Business
     interruption insurance covering debt service and  other
     fixed  expenses attributable to the Facility by  reason
     of   total  or  partial  suspension  or  delay  of,  or
     interruption  in, the operation of the Facility  caused
     by  loss or damage to, or destruction of, the Facility,
     the  Project  or equipment as a result  of  the  perils
     covered in clauses (v) through (vi) above.  The  policy
     is  to  include  contingent  coverage  to  insure  debt
     service.   This policy is to be subject to a deductible
     amount  determined  to be reasonably  and  commercially
     available,  not  to exceed thirty (30) days.   Coverage
     will  be in a minimum amount required to cover a period
     of suspension or delay of at least twelve (12) calendar
     months.

          (viii)  Title Insurance:  Title insurance policies
     covering   the  Mortgaged  Property  in  the  following
     amounts: (A) with respect to the First Mortgage, in  an
     initial  amount of at least $116,350,000, and (B)  with
     respect  to  Additional Permitted Debt and any  related
     Interest  Rate  Protection Agreements  secured  by  any
     Additional  Mortgages, in an amount equal  to  no  less
     than  75%  of  the principal amount of  the  Additional
     Permitted Debt and the related Interest Rate Protection
     Agreements then outstanding.

          (ix)   Inflated Liability Limits:  Notwithstanding
     the above, commencing January 1, 2001 and on each fifth
     anniversary  of such date, the minimum  limits  of  the
     general,  automobile, employer's and  excess  liability
     insurance  required  by this Section  6.4(a)  shall  be
     inflated  by  the  total percentage  increases  in  the
     Consumer  Price  Index  during  the  five  year  period
     commencing  on  January 1 of the fifth year   preceding
     such  January 1, 2001 or fifth anniversary, as the case
     may be.

     (b)  The Collateral Agent shall be named as sole loss payee,
under   a  standard  lenders  loss  payable  clause  or  mortgage
endorsement  substantially  equivalent  to  the  North   Carolina
standard mortgage endorsement or lenders loss payable endorsement
form  438  BFU,  without contribution, under  insurance  policies
required  by Sections 6.4(a)(v), (vi) and (vii).  The  Collateral
Agent,  the  Trustee  and  the Credit Banks  shall  be  added  as
additional  insureds  with respect to the  coverage  required  by
Sections  6.4(a)(ii), (iii) and (iv) and such insurance shall  be
primary  without right of contribution of any other insurance  or
self-insurance  carried by or on behalf of the Collateral  Agent,
the  Independent Engineer, the Trustee, or the Credit Banks  with
respect  to  its interest as such in the Project and each  policy
shall  contain  a  severability-of-interests  or  cross-liability
provision.  Insurance policies required under Sections 6.4(a)(v),
(vi) and (vii) shall be endorsed with an agreed amount clause  or
waiver of co-insurance.

     (c)  The insurance carried in accordance with Section 6.4(a)
(other than title insurance) shall be endorsed as follows:

          (i)  All  insurers  shall  waive  all  rights   of
     subrogation  against  the  Collateral  Agent  and   its
     officers,  employees, agents, successors  and  assigns,
     and  shall  waive any right of set-off and counterclaim
     and  any other right to deduction whether by attachment
     or otherwise; and

          (ii)     If,  at  any  time,  such  insurance   is
     canceled,  or  any substantial change is  made  in  the
     coverage  which affects the interests of the Collateral
     Agent   such  cancellation  or  change  shall  not   be
     effective  as  to  the  Collateral  Agent  for   thirty
     (30)  days,  except  for nonpayment of  premium,  which
     shall be ten (10) days, after receipt by the Collateral
     Agent  of  written  notice from such  insurer  of  such
     cancellation or change.

     (d)   Upon  procurement by the Partnership of the  insurance
set forth in Section 6.4(a), the Partnership shall furnish to the
Collateral  Agent and the Trustee certification of  all  required
insurance.   Such  certification  by  the  Partnership  shall  be
executed  by  each insurer or by an authorized representative  of
each  insurer,  where  it is not practical for  such  insurer  to
execute   the  certificate  itself.   Such  certification   shall
identify  underwriters,  the  type of  insurance,  the  insurance
limits,  the  risks  covered thereby and the policy  term.   Upon
request  by  the Collateral Agent or the Trustee, the Partnership
will promptly furnish to the Collateral Agent or the Trustee,  as
the  case  may be, copies of all insurance policies, binders  and
cover  notes or other evidence of such insurance relating to  the
Project.

     (e)   Within ten (10) days after the certification  referred
to  in Section 6.4(d) above, the Partnership shall furnish to the
Collateral Agent and the Trustee a report of its insurance broker
stating  that  all  premiums  then  due  have  been  paid  and  a
certificate  of  the Insurance Consultant stating  that,  in  the
opinion  of Insurance Consultant, the insurance then carried  and
maintained is in accordance with the terms hereof.

     (f)   If  at any time any of the insurance required pursuant
to  Section  6.4(a) shall no longer be available on  commercially
reasonable   terms,  the  Partnership  shall   as   promptly   as
practicable  procure substitute insurance coverage  that  is  the
most  equivalent  to  the  required  coverage  and  available  on
commercially reasonable terms.  The Partnership shall deliver  to
the  Collateral  Agent  and  the Trustee  a  certificate  of  the
Insurance Consultant stating that the required insurance coverage
is  no longer available on commercially reasonable terms and that
the proposed substitute insurance coverage is the most equivalent
to  the  required  coverage available on commercially  reasonable
terms.   For  purposes of this Section 6.4,  insurance  shall  be
deemed to be available on "commercially reasonable terms"  if  it
is   obtainable  in  the  insurance  marketplace,  unless  it  is
obtainable  only  at excessive costs which are not  justified  in
terms  of  the  risk  to be insured and is  generally  not  being
carried  by  or applicable to co-generation facilities  similarly
situated  to  the  Project  because  of  such  excessive   costs.
Anything  in  this  Indenture  to the  contrary  notwithstanding,
failure to maintain insurance coverage in accordance with any  of
the requirements of Section 6.4(a) shall not constitute a Default
or an Event of Default, and the Partnership and the Company shall
be deemed to be in full compliance with such requirements, if the
Partnership  or  the  Company complies with this  clause  (f)  in
respect of such failure.

     (g)   The loss, if any, under any insurance required  to  be
carried  under Sections 6.4(a) (v), (vi), (vii) and (viii)  shall
be  adjusted with the insurance companies or otherwise collected,
including   the   filing  in  a  timely  manner  of   appropriate
proceedings, by the Partnership, subject to the approval  of  the
Insurance  Consultant if such loss is in excess of $500,000.   In
addition,  the Partnership shall take all other steps  necessary,
or  if such loss is in excess of $500,000 the steps requested  by
the  Insurance  Consultant, to collect  from  insurers  any  loss
covered by any of the insurance policies in Section 6.4(a).   All
such  policies  shall provide that the loss, if any,  under  such
insurance shall be adjusted and paid as provided in this  Section
6.4.

     (h)   The  Partnership shall promptly notify the  Collateral
Agent  and  the  Trustee  of any loss covered  by  any  insurance
required   by   Section  6.4(a)  in  excess  of  $500,000.    The
Partnership, the Collateral Agent and the Trustee shall cooperate
and  consult  with  each other in all matters pertaining  to  the
settlement  or adjustment of any and all claims and  demands  for
damages  on  account of any Event of Eminent Domain or pertaining
to  the  settlement, compromise or arbitration of  any  claim  on
account of any Event of Loss or Title Event.  The Partnership may
in  its reasonable judgment compromise, settle or consent to  the
settlement  of any proceeding arising out of any Event  of  Loss,
Event  of  Eminent Domain or Title Event, provided that,  in  the
event that the amount of the related claim exceeds $500,000,  the
terms of such compromise, settlement or consent to settlement are
concurred  with  by  the Independent Engineer and  the  Insurance
Consultant;  provided, further, that if an Event of  Default  has
occurred  and  is  continuing, the Partnership will  not  settle,
compromise or consent to the settlement of any proceeding arising
out  of  such  Event of Loss, Event of Eminent  Domain  or  Title
Event  without the prior written consent of the Collateral  Agent
and the Trustee.

     (i)  No provision of this Section or any other provision  of
this  Indenture  shall  impose on the  Collateral  Agent  or  the
Trustee  any  duty  or  obligation to  verify  the  existence  or
adequacy  of the insurance coverage maintained by the Partnership
or  the Company nor shall the Collateral Agent or the Trustee  be
responsible for any representations or warranties made by  or  on
behalf   of   the  Partnership  to  any  insurance   company   or
underwriter.

     (j)   The  Partnership and the Company hereby waive any  and
every  claim  for  recovery  from the Collateral  Agent  and  the
Trustee  for any and all loss or damage coverage by  any  of  the
insurance policies to be maintained under this Indenture  to  the
extent  that  such  loss or damage is recovered  under  any  such
policy.   Inasmuch  as  the foregoing waiver  will  preclude  the
assignment  of any such claim to the extent of such recovery,  by
subrogation  (or  otherwise), to an insurance company  (or  other
Person),  the Partnership shall give written notice of the  terms
of  such  waiver to each insurance company which has  issued,  or
which  may issue in the future, any such insurance policy  to  be
properly  endorsed  by the issuer thereof  to,  or  to  otherwise
contain one or more provisions that, prevent the invalidation  of
the insurance coverage provided thereby by reason of such waiver.

     (k)  The Partnership shall cause the Operator to procure and
maintain in full force and effect at all times, or shall  procure
and  maintain  on behalf of the Operator, liability and  worker's
compensation insurance for coverage and limits not less than what
is currently required in the O&M Agreement.

     (l)   Notwithstanding anything to the contrary set forth  in
this  Section  6.4 (except as expressly provided herein),  except
with  respect  to business interruption insurance,  no  insurance
required  to  be  maintained hereunder  shall  be  subject  to  a
deductible  in excess of $50,000 per occurrence or in such  other
amount determined to be reasonably and commercially available and
reasonably acceptable to the Insurance Consultant.

     (m)   The Company will comply, or cause compliance,  at  all
times  with  the insurance requirements contained in the  Project
Documents to which it is a party.

     Section  6.5  Payment  of Taxes and  Claims.   Each  of  the
Partnership  and the Company shall, prior to the  time  penalties
shall  attach thereto, pay and discharge or cause to be paid  and
discharged  all  taxes, assessments and governmental  charges  or
levies lawfully imposed upon it or upon its income or profits  or
upon  any  of  the Collateral and all lawful claim or obligations
that, if unpaid, would become a Lien upon the Collateral, real or
personal,  or  upon any part thereof; provided that  neither  the
Partnership  nor the Company shall be required to  pay  any  such
tax, assessment, charge, levy, claim or obligation if there is  a
Good  Faith  Contest  thereof by either the  Partnership  or  the
Company.  The Partnership and the Company shall promptly  pay  or
cause  to  be paid any valid, final judgment enforcing  any  such
tax,  assessment, charge, levy or claim and cause the same to  be
satisfied of record unless such judgment is then the subject of a
Good Faith Contest.

     Section 6.6 Books and Records.  Each of the Partnership  and
the  Company shall at all times keep proper books and records  of
all of its business and financial affairs and all of the business
and  financial  affairs of the Project in accordance  with  GAAP.
Each  of  the  Partnership and the Company shall  keep  books  of
account   or records concerning its accounts, inventory, contract
rights, equipment and proceeds at its offices identified  in  the
preamble  hereof.   The Partnership shall at all  times  cause  a
complete   set  of  the  Operation  and  Maintenance  Procedures,
including, without limitation, documents relating to preventative
maintenance,  spare parts and operating hours,  relating  to  the
Project to be maintained at the Project.

     Section   6.7   Right  of  Inspection.   (a)    Subject   to
requirements  of  applicable  Law and  safety  requirements,  the
Partnership  and  the  Company  shall  permit  the  Trustee,  the
Independent Engineer, the Collateral Agent, the Depositary Agent,
the Gas Consultant or any agents or representatives of any of the
foregoing, from time to time during normal business hours (i)  to
conduct  reasonable inspections and examinations of  the  Project
and  the  records of the Partnership and the Company relating  to
the  Project  and  (ii)  to  discuss the  affairs,  finances  and
accounts of the Partnership or Company with the officers  of  the
General Partner or the Company and independent accountants of the
Partnership  and the Company, all upon reasonable notice  (which,
in  any  period in which a Default does not exist,  shall  be  at
least five Business Days prior to the inspection or meeting)  and
at   such  reasonable  times  as  the  Trustee,  the  Independent
Engineer, the Collateral Agent, the Depositary Agent or  the  Gas
Consultant may desire.

     (b)   On  the  Trustee's or the Collateral  Agent's  written
request,  at any time and from time to time during any period  in
which  a  Default  exists, the Partnership and the  Company  will
provide,  at  their sole cost and expense, an environmental  site
assessment  report in scope reasonably acceptable to the  Trustee
or  the  Collateral Agent concerning the Site and any  operations
thereon, prepared by an environmental consulting firm approved by
the  Trustee or the Collateral Agent, indicating the presence  or
absence  of Hazardous Materials and compliance with Environmental
Laws  including  the  potential cost of any removal  or  remedial
action  in  connection with any Hazardous Materials on  or  under
such Site and the potential cost for coming into compliance.   If
the  Partnership or the Company fails to provide the same,  after
forty-five (45) days' notice, the Trustee or the Collateral Agent
may  order  the  same, and the Partnership and the Company  shall
grant  and hereby grants to the Trustee and the Collateral  Agent
and  their agents access to the Site and specifically grants  the
Trustee or the Collateral Agent and their agents, as the case may
be,  an  irrevocable non-exclusive license to undertake  such  an
assessment.  No more than one such request may be made during any
single Default period.

     Section  6.8 Use of Bond Proceeds or Proceeds of  Additional
Permitted Debt. The Company will lend the proceeds from the  sale
of  the  Bonds and the proceeds from the incurrence of additional
Debt  permitted under Section 6.16(b)(ii) to the Partnership  and
the  Partnership will use such proceeds (a) in the  case  of  the
Initial   Bonds,  along  with  other  funds  available   to   the
Partnership, (i) to defease the Indenture of Trust, dated  as  of
October   1,   1989,   between  the  Halifax  Regional   Economic
Development Corporation and NCNB National Bank of North Carolina,
as  trustee, (ii) to pay the costs associated with the closing of
the transaction, (iii) to fund on the Closing Date, to the extent
required  by  the Depositary Agreement, the Debt Service  Reserve
Fund, and (iv) to redeem the limited partnership interests in the
Partnership owned by Ford Motor Credit Company, and  (b)  in  the
case  of  any  subsequent issuance of Bonds  or  additional  Debt
permitted  under  Section  6.16, for the  purposes  permitted  in
accordance with Section 6.16(b)(ii).

     Section  6.9 Compliance With Environmental Laws.   (a)   The
Partnership   and   the  Company  (i)  shall  comply   with   all
Environmental Laws and Environmental Approvals applicable to  the
ownership,  operation or use of the Site (or other property  with
respect  to which the Partnership or the Company has or may  have
retained  or  assumed liability for environmental  conditions  or
compliance) or the Project, and shall use commercially reasonable
efforts  to  cause  all tenants, operators,  lessees,  employees,
invitees,   licensees,   contractors,   subcontractors,   agents,
representatives,  affiliates,  consultants  and   other   persons
occupying  the Site (or other property with respect to which  the
Partnership  or the Company has or may have retained  or  assumed
liability  for  environmental conditions or  compliance)  or  the
Project  to  comply with all such Environmental Laws,  in  either
case except any such noncompliance which could not reasonably  be
expected  to result in a Material Adverse Effect and  (ii)  shall
promptly  pay or cause to be paid when due all costs and expenses
incurred  in  connection with such compliance as such  costs  and
expenses  become due and payable (unless the payment of any  such
costs  or expenses is the subject of a Good Faith Contest by  the
Partnership or the Company).

     (b)  Neither the Partnership nor the Company shall generate,
use,  treat, store, release, dispose of, arrange for the disposal
of  or  transport  or permit the generation, treatment,  storage,
release,  disposal or transportation of Hazardous  Materials  in,
on,  at,  under,  from  or to the Site (or  other  property  with
respect  to which the Partnership or the Company has or may  have
retained  or  assumed liability for environmental  conditions  or
compliance) or the Project or onto any other property, except, in
all events, in compliance with all applicable Environmental Laws,
except   any  such  noncompliance which could not  reasonably  be
expected to have a Material Adverse Effect.

     (c)   The  Partnership  and the Company  shall  conduct  any
investigation,  study, sampling and testing,  and  undertake  any
cleanup,  removal, remedial or other action necessary  to  remove
and  clean  up  all Hazardous Materials from the Site  (or  other
property with respect to which the Partnership or the Company has
or  may  have  retained  or assumed liability  for  environmental
conditions   or  compliance)  and  any  operations   thereon   in
accordance  with the requirements of all applicable Environmental
Laws,  and  in  accordance  with orders  and  directives  of  all
Governmental Authorities (unless such action is the subject of  a
Good Faith Contest by the Partnership or the Company).

     Section 6.10   Event of Eminent Domain; Event of Loss; Title
Event.   (a)   If  an  Event of Eminent Domain shall  occur  with
respect  to  any Collateral, the Partnership shall (i) diligently
pursue  all  its  rights to compensation against the  appropriate
Governmental  Authority  in respect  of  such  Event  of  Eminent
Domain,  (ii) compromise, settle or consent to the settlement  of
any  claim  against  the  appropriate Governmental  Authority  in
accordance with the provisions of Section 6.4(h), and (iii)  hold
all  amounts  and  proceeds (including instruments)  received  in
respect  of  any  Event  of Eminent Domain (after  deducting  all
reasonable  expenses  incurred by it in litigating,  arbitrating,
compromising,  settling or consenting to the  settlement  of  any
claims  against the appropriate Governmental Authority) ("Eminent
Domain  Proceeds")  in trust for the benefit  of  the  Collateral
Agent  segregated  from other funds of the  Partnership  and  the
Company and promptly deposit all such Eminent Domain Proceeds  in
the  Project  Revenue  Fund, segregated  from  all  other  moneys
pending the determination pursuant to Section 6.10(c).

     (b)  If (i) an Event of Loss shall occur with respect to any
Collateral, the Partnership shall (A) diligently pursue  all  its
rights  to compensation against any Person with respect  to  such
Event  of  Loss,  (B)  compromise,  settle  or  consent  to   the
settlement of any claim against any Person with respect  to  such
Event  of  Loss  in  accordance with the  provisions  of  Section
6.4(h),   and   (C)   hold  all  Casualty   Proceeds   (including
instruments)  received in respect of any  Event  of  Loss  (after
deducting  all reasonable expenses incurred by it in  litigating,
arbitrating,   compromising,  settling  or  consenting   to   the
settlement  of  any  claims) in trust  for  the  benefit  of  the
Collateral  Agent segregated from other funds of the  Partnership
and  the  Company and promptly deposit all such Casualty Proceeds
in  the  Project Revenue Fund, segregated from all  other  moneys
pending the determination pursuant to Section 6.10(c) or  (ii)  a
Title  Event shall occur with respect to the Mortgaged  Property,
the  Partnership shall (A) diligently pursue all  its  rights  to
compensation against the Title Company with respect to such Title
Event  pursuant  to  Section 6.4(g), (B)  compromise,  settle  or
consent  to the settlement of any claim against the Title Company
with  respect  to  such  Title  Event  in  accordance  with   the
provisions  of  Section 6.4(h), and (C) hold all Title  Insurance
Proceeds (including instruments) received in respect of any Title
Event (after deducting all reasonable expenses incurred by it  in
litigating, arbitrating, compromising, settling or consenting  to
the  settlement  of any claims) in trust for the benefit  of  the
Collateral  Agent segregated from other funds of the  Partnership
and  the  Company  and promptly deposit all such Title  Insurance
Proceeds  in the Project Revenue Fund, segregated from all  other
moneys pending the determination pursuant to Section 6.10(c).

     (c)   If an Event of Loss, an Event of Eminent Domain  or  a
Title  Event shall occur, as soon as reasonably practicable,  but
no  later than fifteen (15) days after the date of receipt by the
Partnership  or the Collateral Agent of Eminent Domain  Proceeds,
Casualty  Proceeds or Title Insurance Proceeds, as the  case  may
be,   the   Partnership  shall  make  a  reasonable  good   faith
determination  as  to  whether (i) the Project  can  be  rebuilt,
repaired or restored to permit operation of the entire Project or
a  portion thereof on a Commercially Feasible Basis, and (ii) the
Casualty  Proceeds,  the Eminent Domain  Proceeds  or  the  Title
Insurance  Proceeds, as the case may be, together with any  other
amounts  that  the  Partnership is  willing  to  commit  to  such
rebuilding,  repair or restoration are sufficient to permit  such
rebuilding,   repair  or  restoration  of   the   Project.    The
determination  of  the  Partnership  shall  be  evidenced  by  an
Officer's  Certificate filed with the Trustee and the  Collateral
Agent  which,  in the event the Partnership determines  that  the
Project  can be rebuilt, repaired or restored to permit operation
of  the  entire  Project or a portion thereof on  a  Commercially
Feasible Basis and that the Casualty Proceeds, the Eminent Domain
Proceeds  or  the Title Insurance Proceeds, as the case  may  be,
together  with any other amounts that the Partnership is  willing
to   commit  to  such  rebuilding,  repair  or  restoration   are
sufficient, shall also set forth a reasonable good faith estimate
by  the  Partnership of the total cost of such rebuilding, repair
or  restoration.  The Officer's Certificate shall be  accompanied
by  an Independent Engineer's Certificate, dated within five  (5)
days  of  the  date of the Officer's Certificate,  stating  that,
based   upon   reasonable  investigation  and   review   of   the
determination  made by the Partnership, the Independent  Engineer
believes the determination and the estimate of the total cost, if
any, set forth in the Officer's Certificate to be reasonable.

     (d)   (i)  In the event that the determination is  made
     pursuant  to  Section 6.10(c) above  that  the  Project
     cannot  be  rebuilt,  repaired or  restored  to  permit
     operation  of  the  entire Project  on  a  Commercially
     Feasible  basis  or  that  the Casualty  Proceeds,  the
     Eminent Domain Proceeds or the Title Insurance Proceeds
     together with any other amounts that the Partnership is
     willing  to  commit  to  such  rebuilding,  repair   or
     restoration   are  not  sufficient   to   permit   such
     rebuilding, repair or restoration, then, unless Section
     6.10(d)(iii) applies, all of the Casualty Proceeds, the
     Eminent   Domain   Proceeds  or  the  Title   Insurance
     Proceeds, as the case may be, segregated in the Project
     Revenue  Fund in accordance with Section 3.1(a)(ii)  of
     the  Depositary  Agreement, shall be distributed  among
     the   Secured   Parties  in  accordance  with   Section
     3.1(a)(iii) of the Depositary Agreement and the Trustee
     shall redeem the Bonds Outstanding in whole, but not in
     part, in accordance with Section 7.3(a).

          (ii)   In the event that the determination is made
     pursuant to Section 6.10(c) above that the Project  can
     be rebuilt, repaired or restored to permit operation of
     the entire Project on a Commercially Feasible Basis and
     that the Casualty Proceeds, the Eminent Domain Proceeds
     or the Title Insurance Proceeds together with any other
     amounts  that the Partnership is willing, in  its  sole
     discretion,  to  commit to such rebuilding,  repair  or
     restoration  are sufficient to permit such  rebuilding,
     repair  or  restoration, all of the Casualty  Proceeds,
     the  Eminent  Domain  Proceeds or the  Title  Insurance
     Proceeds, as the case may be, segregated in the Project
     Revenue  Fund in accordance with Section 3.1(a)(ii)  of
     the Depositary Agreement, shall be transferred from the
     Project  Revenue  Fund and, together  with  such  other
     amounts as the Partnership is willing to commit to such
     rebuilding,  repair or restoration, shall be  deposited
     in  the Restoration Fund in accordance with Section 3.8
     of  the  Depositary Agreement.  Upon completion of  any
     rebuilding,  repair or restoration of the Project,  the
     excess,  if  any,  of the remaining Casualty  Proceeds,
     Eminent Domain Proceeds or Title Insurance Proceeds, as
     the case may be, over the amounts to be retained in the
     Restoration Fund in accordance with Section  3.8(d)  of
     the  Depositary  Agreement,  shall  be  distributed  in
     accordance   with  Section  3.8(d)  of  the  Depositary
     Agreement.

          (iii)  In the event that the determination is made
     pursuant to Section 6.10(c) above that the Project  can
     only   be  rebuilt,  repaired  or  restored  to  permit
     operation of a portion of the Project on a Commercially
     Feasible  Basis  and  that the Casualty  Proceeds,  the
     Eminent Domain Proceeds or the Title Insurance Proceeds
     together  with  any other amounts that the  Partnership
     is,  in its sole discretion, willing to commit to  such
     rebuilding,  repair or restoration  are  sufficient  to
     permit  such rebuilding, repair or restoration, all  of
     the  Casualty Proceeds, the Eminent Domain Proceeds  or
     the  Title  Insurance Proceeds, as  the  case  may  be,
     segregated  in  the Project Revenue Fund in  accordance
     with  Section  3.1(a)(ii) of the  Depositary  Agreement
     shall be transferred from the Project Revenue Fund and,
     together  with such other amounts that the  Partnership
     is  willing  to  commit to such rebuilding,  repair  or
     restoration, shall be deposited in the Restoration Fund
     in  accordance  with  Section  3.8  of  the  Depositary
     Agreement.   Upon completion of any rebuilding,  repair
     or  restoration of the Project, the excess, if any,  of
     the   remaining   Casualty  Proceeds,  Eminent   Domain
     Proceeds  or Title Insurance Proceeds, as the case  may
     be,  over the amounts to be retained in the Restoration
     Fund   in  accordance  with  Section  3.8(d)   of   the
     Depositary   Agreement,   shall   be   distributed   in
     accordance   with  Section  3.8(d)  of  the  Depositary
     Agreement.

     (e)   Notwithstanding any other provision  of  this  Section
6.10,  in  the  event the Casualty Proceeds, the  Eminent  Domain
Proceeds  or  the Title Insurance Proceeds, as the case  may  be,
from  an  Event  of Loss or an Event of Eminent Domain  or  Title
Event  do  not exceed $500,000 in the aggregate, the  Partnership
shall  not  have  to  comply with the  provisions  of  the  third
sentence  of  Section  6.10(c)  requiring  the  delivery  of   an
Independent Engineer's Certificate and the Casualty Proceeds, the
Eminent Domain Proceeds or the Title Insurance Proceeds,  as  the
case may be, segregated in the Project Revenue Fund in accordance
with Section 3.1(a)(ii) of the Depositary Agreement shall be paid
to  the Partnership for payment of the cost of rebuilding, repair
or restoration pursuant to the Depositary Agreement.

     (f)   In the event the Casualty Proceeds, the Eminent Domain
Proceeds  or  the Title Insurance Proceeds, as the case  may  be,
from  an  Event of Loss, an Event of Eminent Domain  or  a  Title
Event  exceed the principal amount of the Bonds Outstanding,  the
Additional  Permitted Debt and all other Secured Obligations  (as
defined  in  the  Intercreditor  Agreement)  and  any  applicable
interest  thereon, the Partnership, at its option, may  determine
not to rebuild, repair or restore the Project.  Upon delivery  of
an  Officer's Certificate of the Partnership to the  Trustee  and
the  Collateral  Agent certifying that the Partnership  will  not
rebuild,  repair  or restore the Project, all Casualty  Proceeds,
Eminent Domain Proceeds or Title Insurance Proceeds, as the  case
may be, segregated in the Project Revenue Fund in accordance with
Section   3.1(a)(ii)  of  the  Depositary  Agreement,  shall   be
distributed in accordance with the Depositary Agreement  and  the
Trustee shall redeem the Bonds Outstanding in whole, but  not  in
part, in accordance with Section 7.3(a).

     Section  6.11   Annual Independent Engineer's  Report.   (a)
The Partnership shall cooperate with the Independent Engineer who
shall  deliver  to  the  Trustee, the Collateral  Agent  and  the
Depositary  Agent annually no less than thirty (30)  days  before
the  end  of  the then current fiscal year of the Partnership,  a
report (the "Engineer's Annual Report") containing the following:

          (i)  an Operating Plan and an Operating Budget for
     the  next  fiscal  year if such a Plan  and  Budget  is
     required pursuant to Section 6.14;

           (ii)    the  schedule  of the  Major  Maintenance
     Requirement and the schedule of major overhaul for  the
     next   five   fiscal  years,  as  determined   by   the
     Partnership  and  concurred  with  by  the  Independent
     Engineer,  including any change in the  timing  of  the
     scheduled major overhaul from that originally estimated
     at the time of the issuance of the Initial Bonds;

          (iii)   a  calculation of the Property Tax  Requirement
     for the next fiscal year;

          (iv)   a calculation of the Projected Debt Service
     Coverage  Ratio  (Three  Months)  for  the  next   four
     succeeding quarterly periods of the Partnership and the
     Annual Projected Debt Service Coverage Ratio ;

          (v)  a  comparison of actual plant performance  to
     expected performance, including, without limitation,  a
     comparison   of   output,   heat   rate   and   on-line
     availability;

          (vi)    an  analysis of the causes for  equipment,
     component and station forced outages;

          (vii)   an evaluation of the Project's conformance
     with  scheduled  maintenance,  preventative  predictive
     maintenance and the spare parts program;

          (viii)  a  review  of  the operations  and  outage
     plans;

          (ix)    a review of the results of all performance
     tests;

          (x) a review of revenue records of the Project;

          (xi)    a  review  of all reports of  Governmental
     Authorities  and environmental compliance matters  with
     respect to the Project; and

          (xii)    any   other   reports,  information,   or
     Officer's  certificates as may be reasonably  requested
     by  the Trustee, the Depositary Agent or the Collateral
     Agent.

     (b)   In  connection with the preparation of the  Engineer's
Annual   Report   and  any  certification  or   information   the
Independent Engineer is required by this Indenture to deliver  to
the Trustee, the Partnership shall cooperate with and provide  to
the  Independent Engineer an Operating Plan and Operating  Budget
when  required pursuant to Section 6.14, an estimate of the Major
Maintenance  Requirement, a calculation of the  Annual  Projected
Debt  Service  Ratio  and  all other  information  regarding  the
Project reasonably requested by the Independent Engineer.

     Section   6.12    Taxes.   Each  of  the  Company  and   the
Partnership  shall pay and discharge all taxes,  assessments  and
governmental charges or levies imposed on it or on its income  or
profits  or  on  any of its property prior to the date  on  which
penalties attach thereto, and all lawful claims which, if unpaid,
could  reasonably  be expected to become a  Lien  (other  than  a
Permitted  Lien)  upon  its  property.   The  Company   and   the
Partnership  shall have the right, however, to  contest  in  good
faith the validity or amount of any such tax, assessment, charge,
levy  or  claim by proper proceedings timely instituted, and  may
permit  the  taxes,  assessments, charges,  levies  or  claim  so
contested to remain unpaid during the period of such contest  if:
(i)  the  Company  or the Partnership diligently prosecutes  such
contest;  (ii) the Company or the Partnership sets aside  on  its
books  adequate  reserves  with respect  to  such  amount  as  is
required to be reserved in accordance with GAAP; and (iii) during
the  period of such contest the enforcement of any contested item
is  effectively  stayed.  The Company and  the  Partnership  will
promptly  pay  or  cause to be paid any valid,  final  adjustment
enforcing  any such tax, assessment, charge, levy  or  claim  and
cause the same to be satisfied of record.

     Section  6.13   Performance of Project Documents.   Each  of
the Company and the Partnership shall perform and observe all  of
its  covenants  and agreements contained in any of the  Financing
Documents, and shall perform and observe in all material respects
all  of  its  covenants and agreements contained in  any  of  the
Project Documents to which it is a party.

     Section 6.14   Operating Plan and Operating Budget.  If,  on
any  Funding Date occurring within any calendar year, the amounts
in the Project Revenue Fund are not sufficient to make all of the
deposits  in the Operating Fund, the Debt Service Fund, the  Debt
Service  Reserve Fund, the Property Tax Fund, the  Overhaul  Fund
and  the  other  funds  established pursuant  to  the  Depositary
Agreement  required to be made on such Funding Date and  to  make
the  other  payments contemplated by Sections 3.1(b)(ii),  (iii),
(iv)  and  (v) of the Depositary Agreement, then, not  less  than
sixty  (60)  days  prior to the beginning of the next  succeeding
fiscal year (or if such Funding Date shall occur within such  60-
day  period, then no later than 60 days after such Funding Date),
the  Partnership  shall prepare an Operating Plan  and  Operating
Budget  for such succeeding fiscal year and submit the  Operating
Plan  and  Operating Budget to the Independent Engineer  for  its
approval.   Within  fifteen (15) days after its  receipt  of  the
Operating  Plan  and  Operating Budget, the Independent  Engineer
shall  approve  the  same  or  notify  the  Partnership  of   the
amendments  that it wishes to make and the reasons therefor.   If
the  Independent Engineer requests an amendment, the  Partnership
and  the  Independent Engineer shall endeavor in  good  faith  to
agree  upon an Operating Plan and an Operating Budget  within  15
days   after  receipt  by  the  Partnership  of  the  Independent
Engineer's  notification that it desires  an  amendment.   If  no
agreement  is  reached within such 15-day period,  the  Operating
Plan   and  Operating  Budget,  as  amended  by  the  Independent
Engineer,  shall  constitute  the Operating  Plan  and  Operating
Budget.

     Section 6.15   Further Assurances; Opinions of Counsel.  (a)
The  Partnership and the Company shall take or cause to be  taken
all  action reasonably required to maintain and preserve the Lien
in  favor  of the Collateral Agent provided for in the Collateral
Documents.   The Partnership and the Company shall from  time  to
time  execute  or  cause  to  be executed  any  and  all  further
instruments   (including   financing   statements,   continuation
statements  and  similar statements with  respect  to  the  Liens
granted  in  the  Collateral Documents)  reasonably  required  to
maintain  and preserve the Lien in favor of the Collateral  Agent
provided for in the Collateral Documents.

     (b)   Promptly  after  the execution and  delivery  of  this
Indenture  and  of  each Series Supplemental Indenture  or  other
supplemental indenture or other instrument of further  assurance,
the Company and the Partnership shall furnish to the Trustee such
Opinion  or  Opinions of Counsel stating that, in the opinion  of
such  counsel,  this  Indenture and all such Series  Supplemental
Indentures,  other supplemental indentures and other  instruments
of  further assurance have been properly recorded, registered and
filed  to  the extent necessary to establish, maintain,  protect,
perfect  and continue the perfection of the Lien intended  to  be
created by the Collateral Documents, and reciting the details  of
such  action  or referral to prior opinions of Counsel  in  which
such details are given, and stating that all financing statements
and continuation statements have been executed and filed that are
necessary  fully  to  preserve and  protect  the  rights  of  the
Collateral  Agent  for  the benefit of the  Secured  Parties,  or
stating  that, in the opinion of such counsel, no such action  is
necessary  to establish, maintain, protect, perfect and  continue
the perfection of such Lien and security interest.

     (c)   (i)  On or before each anniversary of the Closing Date
and (ii) at any other time as the Collateral Agent may reasonably
request  in writing, including, but not limited to, in connection
with a change or amendment in the Laws affecting any Lien created
by  the  Collateral  Documents, the Company and  the  Partnership
shall furnish to the Collateral Agent such Opinion or Opinions of
Counsel as the Collateral Agent may reasonably request in writing
(on  or  prior to the date ninety (90) days prior to each of  the
dates  referred to in clause (i) above in the case of said clause
(i))  either  stating that, in the opinion of such counsel,  such
action has been taken with respect to the recording, filing,  re-
recording and re-filing of the Collateral Documents and any other
requisite documents and with respect to the execution and  filing
of  any  financing statements and continuation statements  as  is
necessary   to  maintain  the  Lien  created  by  the  Collateral
Documents  and  reciting the details of such  action  or  stating
that, in the opinion of such counsel, no such action is necessary
to  maintain  such Lien and security interest.  Such  Opinion  of
Counsel  shall also describe the recording, filing,  re-recording
and re-filing of the Collateral Documents and any other requisite
documents   and  the  execution  and  filing  of  any   financing
statements and continuation statements that will, in  the opinion
of  such counsel, be required to maintain the Lien created by the
Collateral Documents at least until the next regularly  scheduled
date set forth in clause (i) above on which an Opinion of Counsel
may be required to be delivered pursuant to this Section 6.15(c).

     Section  6.16   Debt. (a)  The Partnership shall not  create
or incur or suffer to exist any Debt except:

          (i)  the Initial Bonds, the Loans, the Partnership
     Guarantees, the Partnership Notes or Debt arising under
     the  other  Project Agreements and the  Escrow  Deposit
     Agreement;

          (ii)   purchase money or Capital Lease obligations
     incurred  to  finance assets of the  Project  that  are
     readily  replaceable personal property with a principal
     amount and capitalized portion not exceeding $1,000,000
     in the aggregate outstanding at any time;

          (iii)   trade  accounts payable  (other  than  for
     borrowed money) arising, and accrued expenses incurred,
     in  the  ordinary  course of business of  operating  or
     maintaining the Project on customary terms, so long  as
     such  trade accounts are payable within 90 days of  the
     date   the  respective  goods  are  delivered  or   the
     respective services are rendered;

          (iv)    Debt  under a Credit Bank Working  Capital
     Agreement  and Credit Bank Reimbursement Agreement,  so
     long  as  after giving effect to such additional  Debt,
     the aggregate principal amount of such Debt outstanding
     (excluding  the VEPCO Reimbursement Agreement  and  the
     Debt referred to in clause (x) of this Section 6.17(a))
     shall  not exceed $12,000,000 and then minimum (or  the
     lowest)  of the Annual Projected Debt Service  Coverage
     Ratios  for  the remaining term of the  Bonds  will  be
     equal  to or exceed 1.5:1 and the average of the Annual
     Projected   Debt  Service  Coverage  Ratios   for   the
     remaining term of the Bonds will be equal to or  exceed
     1.75:1; provided, however, that, if such Debt is to  be
     secured  by the Collateral, the Credit Banks under  the
     Credit Bank Working Capital Agreement (or an agent  for
     such  Credit  Banks)  or the Credit Bank  Reimbursement
     Agreement (or an agent for such  Credit Banks), as  the
     case  may  be,  shall  have executed  and  delivered  a
     counterpart  of  the Intercreditor Agreement  and  been
     designated a "Secured Party" and the Partnership  shall
     have executed and delivered an Additional Mortgage,  if
     applicable, with respect to such Debt;

          (v)  Debt  (including, without limitation,  Bonds)
     incurred  to  finance enhancements or modifications  to
     the  Project (which may include, without limitation,  a
     distilled  water facility or other thermal  operation),
     provided, that (A) the proceeds of such Debt  are  used
     for  enhancements or modifications to the Project,  (B)
     such  proceeds are deposited with the Depositary  Agent
     by  the  Partnership in accordance with Section 3.1  of
     the  Depositary Agreement, (C) the holders of such Debt
     or  their  agent  shall execute a  counterpart  to  the
     Intercreditor Agreement and be designated as a "Secured
     Party", (D) the Partnership certifies to the Trustee in
     an Officer's Certificate of the Partnership that (1) no
     event or condition has occurred and is continuing which
     constitutes  a Default or Event of Default,  (2)  there
     are  no  Liens other than Permitted Liens, as evidenced
     by  a title search report and a UCC financing statement
     search  report  provided to the  Trustee  and  (3)  the
     Partnership  has obtained the title insurance  required
     by  Section 6.4(a)(viii) with respect to such Debt, and
     (E)(1)   in   the   case   of  such   enhancements   or
     modifications  to the Project required to  comply  with
     any  applicable Law, to obtain, maintain or comply with
     the  terms and conditions of, any Governmental Approval
     necessary  for the Partnership to conduct its  business
     pursuant  to the Project Documents and the Non-Material
     Agreements  or  any approval required to construct  the
     enhancement or modification or to permit the Project to
     maintain  its  certification as a Qualifying  Facility,
     after  giving effect to the issuance of such Debt,  the
     minimum  (or  lowest)  and the average  of  the  Annual
     Projected   Debt  Service  Coverage  Ratios   for   the
     remaining term of the Bonds will be equal to or  exceed
     1.2:1  and the Independent Engineer confirms in writing
     the  estimates of the cost of the proposed enhancements
     or modifications and (2) in the case of enhancements or
     modifications to the Project other than those described
     in  clause  (E)(l) above, after giving  effect  to  the
     issuance of such Debt, the minimum (or lowest)  of  the
     Annual  Projected Debt Service Coverage  Ratios  (after
     giving effect to the projected revenues from or related
     expenses of the proposed enhancements or modifications)
     will be equal to or exceed 1.5:1 and the average of the
     Annual  Projected Debt Service Coverage  Ratios  (after
     giving effect to the projected revenues from or related
     expenses of the proposed enhancements or modifications)
     for the remaining term of the Bonds will be equal to or
     exceed 1.75:1, and the Independent Engineer confirms in
     writing  the  estimates of the  cost  of  the  proposed
     enhancements or modifications to the Project; provided,
     further,  that the Partnership shall have executed  and
     delivered an Additional Mortgage with respect  to  such
     Debt  and the lender of such Additional Permitted  Debt
     (or an agent or trustee on behalf of such lender) shall
     have  executed  and  delivered  a  counterpart  of  the
     Intercreditor Agreement and been designated a  "Secured
     Party";

          (vi)   Debt constituting Loans from the Company of
     the  proceeds of the Additional Permitted Debt  of  the
     Company;

          (vii)  Interest Rate Protection Agreements entered
     into  with a Permitted Counterparty in connection  with
     the  Additional  Permitted  Debt  of  the  Partnership,
     provided   that,   if  the  Interest  Rate   Protection
     Agreement  is  to  be  secured by the  Collateral,  the
     Permitted  Counterparty under any  such  Interest  Rate
     Protection Agreement shall have executed and  delivered
     a  counterpart of the Intercreditor Agreement and  been
     designated a "Secured Party" and the Partnership  shall
     have executed and delivered an Additional Mortgage,  if
     applicable, with respect to such Debt;

          (viii)  Guaranties  permitted in  accordance  with
     Section 6.18;

          (ix)    unsecured  Debt  not  to  exceed  an  aggregate
     principal amount of $10,000,000 outstanding at any time, the
     proceeds of which are applied to the payment of enhancements
     and  modifications to the Project or which  Debt  represents
     unsecured Loans from the Partners which, in either case,  is
     subordinated to the Bonds on terms substantially the same as
     those set forth in Schedule 6.16; or

          (x)  Debt  consisting  of the obligation  to  reimburse
     NationsBank  of  Texas, N.A. for any draws on  a  letter  of
     credit   issued   pursuant  to  a  Letter  of   Credit   and
     Reimbursement  Agreement, dated July 31, 1996,  between  the
     Partnership  and NationsBank of Texas, N.A. and  obligations
     under   the  forward  purchase  contract  entered  into   in
     connection  with  such  Letter of Credit  and  Reimbursement
     Agreement.

     (b)   The  Company shall not create or incur  or  suffer  to
exist any Debt except:

          (i) the Bonds; or

          (ii)   Debt (including, without limitation, Bonds)
     incurred  to  finance enhancements or modifications  of
     the  Project meeting the criteria set forth in  Section
     6.16(a)(v) above, provided, however, that the  proceeds
     of  such Debt are loaned to the Partnership to pay  the
     costs  of  such  enhancements  or  modifications;   and
     provided,  further,  that the  Partnership  shall  have
     executed  and  delivered an Additional Mortgage  and  a
     Partnership Guarantee with respect to such Debt and the
     lender  of such Additional Permitted Debt (or an  agent
     or  trustee  for such lenders) shall have executed  and
     delivered  a counterpart of the Intercreditor Agreement
     and  been designated a "Secured Party" pursuant to  the
     Designation Letter.

     Section  6.17    Liens.   Neither the  Partnership  nor  the
Company  shall create or suffer to exist or permit any Lien  upon
or  with respect to any of their respective properties (including
the  Collateral),  except for the following,  which  collectively
shall constitute "Permitted Liens":

          (a)  Liens  specifically permitted or required  by,  or
     created by, this Indenture or any Collateral Document;

          (b)  with  respect  to the Partnership,  Liens  on  the
     Collateral  with  respect  to  Debt  permitted  pursuant  to
     Sections 6.16(a)(i), (iv), (v), (vi) and (vii);

          (c)   Liens  on  the  assets  referred  to  in  Section
     6.16(a)(ii) with respect to Debt permitted by such Section;

          (d)   with  respect  to  the  Company,  Liens  on   the
     Collateral  with  respect  to  Debt  permitted  pursuant  to
     Sections 6.16(b);

          (e)  Liens for taxes which are either not yet due,  are
     due but payable without penalty or are the subject of a Good
     Faith Contest by the Partnership or the Company;

          (f)  any exceptions to title which are contained in the
     Title Policy delivered to the Collateral Agent;

          (g)  Liens  in  connection with workmen's compensation,
     unemployment insurance or other social security  or  pension
     obligations;

          (h)  mechanic's, workmen's, materialmen's, construction
     or  other  like  Liens  arising in the  ordinary  course  of
     business   or  incident  to  the  construction,  repair   or
     restoration  of  the Project (i) in respect  of  obligations
     which  are  not yet due or which are the subject of  a  Good
     Faith  Contest or (ii) which are subject in full to  Bonding
     Arrangements or fully insured by the Title Policy;

          (i) deposits or pledges to secure statutory obligations
     or  appeals; releases of attachments, stays of execution  or
     injunctions;  performance  bids, tenders,  contracts  (other
     than for the repayment of borrowed money) or leases, or  for
     purposes  of like general nature in the ordinary  course  of
     business;

          (j)  The Bibb Company's rights as a lessor of the  Site
     under the Site Lease;

          (k)   Permitted   Encumbrances  (as  defined   in   the
     Mortgages);

          (l)  the right of first refusal in favor of VEPCO under
     the VEPCO Power Purchase Agreement;

          (m)  the  right of first refusal in favor of  The  Bibb
     Company under the Steam Sales Agreement;

          (n)   the   option  of  North  Carolina   Natural   Gas
     Corporation  to  purchase the Pipeline  under  the  Pipeline
     Operating Agreement;

          (o)  judgment Liens, so long as (i) such judgment shall
     have  been duly stayed, fully bonded or discharged prior  to
     the  earlier  of  the  commencement of proceedings  for  the
     enforcement  thereof  or 60 days after such  Lien  attached,
     (ii)  such  judgment shall have been discharged  before  the
     expiration of any such stay and (iii) such proceedings could
     not  reasonably  be  expected to  have  a  Material  Adverse
     Effect;

          (p)  Liens for utilities or similar purposes,  provided
     that  any such Lien could not reasonably be expected to have
     a Material Adverse Effect; and

          (q)  the cash flow participation interest held by  NNW,
     Inc.  (formerly  known as Nova Northwest, Inc.)  in  certain
     distributions from (but not any property of) the Partnership
     as   set  forth  in  the  Credit,  Term  Loan  and  Security
     Agreement,  dated as of August 31, 1993, among Panda  Energy
     Corporation,   Panda-Rosemary   Corporation   and   PRC   II
     Corporation,  as  borrowers, and Nova  Northwest,  Inc.,  as
     lender.

     Neither  this Section 6.17 nor any other provision  of  this
Indenture  shall restrict or otherwise affect the rights  of  the
Partners  (or  any  parent of the Partners)  to  assign,  pledge,
create  a  security  interest in, or  otherwise  encumber,  their
rights to receive distributions from the Partnership Distribution
Fund  or to the moneys distributed from the Distribution Fund  in
accordance  with  Section  6.22, but no  such  encumbrance  shall
attach   to  moneys  that  are  on  deposit  in  the  Partnership
Distribution Fund or any other funds established pursuant to  the
Depositary  Agreement, which have been pledged  pursuant  to  the
Depositary  Agreement  to  secure the  Bonds  and  other  Secured
Obligations.  In the event of any conflict between any  provision
of  the  Indenture and the preceding sentence, the  latter  shall
control.

     Section  6.18   Guaranties.  (a)  The Partnership shall  not
contingently  or  otherwise  be or  become  liable,  directly  or
indirectly, in connection with any Guaranty except:

          (i) the Partnership Guarantees;

          (ii)    Guaranties arising in the ordinary  course
     of  business  in an amount not to exceed $1,000,000  in
     the aggregate;

          (iii)   indemnities  or similar  obligations  with
     respect to unfiled materialmen's, mechanics, workmen's,
     repairmen's, employee's or other like Liens arising  in
     the  course  of construction, repair or restoration  of
     the Project or in the ordinary course of operations  or
     maintenance of the Project;

          (iv)   (A) indemnities, Guaranties for obligations
     other  than  Debt  or  similar  obligations,  each   as
     provided under or required by the Project Documents and
     any  contract or undertaking entered into in connection
     with  Debt  permitted under Section 6.16 and  (B)  such
     additional    indemnities,   Guaranties   or    similar
     obligations, each as provided under or required by  the
     Project  Agreements  after the Closing  Date,  provided
     that  such  indemnity, Guaranty, or similar  obligation
     could  not  reasonably be expected to have  a  Material
     Adverse  Effect (assuming such indemnity,  Guaranty  or
     similar  obligation is computed at the  amount  thereof
     which  would reasonably be expected to become  due  and
     payable);

          (v) indemnities or similar obligations to federal,
     state  or  local  governmental agencies or  authorities
     relating  to any expenses incurred that are  incidental
     to   obtaining  easements,  rights  of  way  or   other
     approvals for the benefit of the Project; and

          (vi)    surety bonds, performance bonds or similar
     arrangements  with third-party sureties or  indemnitors
     or  similar Persons ("Bonding Arrangements"); provided,
     that the aggregate exposure of the Partnership and  the
     Company  in  connection with all  Bonding  Arrangements
     shall not exceed $5,000,000.

     (b)   The Company shall not contingently or otherwise be  or
become  liable  directly  or indirectly in  connection  with  any
Guaranty  except indemnities or similar obligations in connection
with Debt permitted under Section 6.16(b).

     Section 6.19   Prohibition on Disposition of Assets.  Except
as  permitted  pursuant  to  this  Indenture  or  the  Collateral
Documents,  neither the Partnership nor the Company  shall  lease
(as  lessor) or Transfer (as transferor) any property  or  assets
except (i) in the ordinary course of business, to the extent that
(A)  such  property is worn out or no longer useful or usable  in
connection with the operation of the Project and such property is
replaced  by  property having a fair market  value  equal  to  or
greater  than the fair market value of the property being  leased
or  Transferred  or  (B) such lease or Transfer  is  required  to
comply  with any applicable  Law, to obtain, maintain  or  comply
with  the  terms  and  conditions of, any  Governmental  Approval
necessary for the Partnership to conduct its business pursuant to
the  Project Documents or to maintain the Project's certification
as  a Qualifying Facility, (ii) the sale of natural gas or rights
to  the  supply, transportation and storage of natural gas  under
any   Acceptable  Fuel  Management  Contracts,  the  Gas   Supply
Contracts,  the Gas Transportation Contracts and the Fuel  Supply
Management  Agreement,  (iii) the sale of electricity  and  steam
under and in accordance with the Project Agreements and the  Non-
Material  Agreements  or (iv) subject to the  provisions  of  the
Collateral  Documents, property with a fair market value  not  in
excess  of  (A) $3,000,000 in the aggregate in any  one  calendar
year  or  (B)  with  respect  to any  single  item  of  property,
$1,000,000,  provided  that  the  Partnership  certifies  to  the
Collateral  Agent in an Officer's Certificate of the  Partnership
that  such lease or Transfer could not reasonably be expected  to
have  a  Material  Adverse  Effect.  The  Partnership  shall  not
Transfer  all  or  any portion of its ownership interest  in  the
Company except pursuant to the Collateral Documents.

     Section  6.20    Amendments.  (a)  Except  as  permitted  in
connection  with any extension of the term of a Gas  Contract  or
any  termination  of a Gas Supply Contract in connection  with  a
Replacement  Gas  Contract pursuant to  Section  6.22(d)  or  any
termination,  amendment or modification of a  Gas  Transportation
Contract   in  connection  with  Replacement  Gas  Transportation
Activities   or   a   Transportation  Service   Conversion,   the
Partnership may terminate, amend or modify any Project  Agreement
to which it is a party only if:

          (i)  except  as a result of an event described  in
     Section  6.20(a)(iii),  either  (A)  such  termination,
     amendment or modification will not materially adversely
     change   the  pricing  (or  other  payment)  or  volume
     provisions  or reduce the duration of any  of  the  Gas
     Supply Contracts, the Power Purchase Agreement, a  Firm
     Gas Transportation Contract, the Steam Sales Agreement,
     the   Interconnection  Agreement  or  the  Fuel  Supply
     Management  Agreement, as certified  by  an  Authorized
     Representative  of the Partnership to the  Trustee  and
     such  termination, amendment or modification could  not
     reasonably  be  expected  to have  a  Material  Adverse
     Effect,   or   (B)  such  termination,   amendment   or
     modification  will materially change  the  pricing  (or
     other  payment)  or  volume provisions  or  reduce  the
     duration of any of the Gas Supply Contracts, the  Power
     Purchase Agreement, a Firm Gas Transportation Contract,
     the   Steam   Sales   Agreement,  the   Interconnection
     Agreement  or the Fuel Supply Management Agreement  but
     the  Independent Engineer (or with respect to  the  Gas
     Contracts, the Fuel Supply Management Agreement or  the
     Power  Purchase Agreement, the Gas Consultant) confirms
     in  writing  to  the  Trustee  that  such  termination,
     amendment  or  modification  could  not  reasonably  be
     expected to have a Material Adverse Effect; or

          (ii)     an  Authorized  Representative   of   the
     Partnership  or  the  Company,  as  the  case  may  be,
     certifies  to  the  Trustee, and such certification  is
     concurred  with in writing by the Independent Engineer,
     that  after giving effect to such proposed termination,
     amendment  or modification, the minimum (or lowest)  of
     the  Annual Projected Debt Service Coverage Ratios  for
     the  remaining term of the Bonds will be  equal  to  or
     exceed  1.5:1  and the average of the Annual  Projected
     Debt Service Coverage Ratios for the remaining term  of
     the Bonds will be equal to or exceed 1.75:1; or

          (iii)   as  a  result of a change  in  tariffs  or
     similar   publicly  promulgated  rates  or  terms   and
     conditions  of  service approved  by  any  Governmental
     Authority  which are incorporated by reference  into  a
     Project  Agreement or as a result of implementation  of
     provisions  requiring adjustments to  price  or  volume
     under,  and  in accordance with, the terms  of  Project
     Agreements; or

          (iv)    the termination results from the  term  of
     the Project Agreement expiring by its terms; or

          (v) the termination consists of the termination of
     a  Gas Transportation Contract which is not a Firm  Gas
     Transportation Contract.

     Additionally, in the case of any termination,  amendment  or
modification of a Project Agreement other than those described in
clauses  (iii),  (iv)  and  (v)  of  this  Section  6.20(a),   an
Authorized  Representative of the Partnership or the Company,  as
the  case  may  be,  shall  certify  to  the  Trustee,  and  such
certification  shall  be accompanied by  an  Opinion  of  Counsel
stating, that as a result of such proposed termination, amendment
or  modification,  the  Partnership will be  able  to  obtain  or
maintain,  or  comply  with  the terms  and  conditions  of,  any
Governmental  Approval necessary for the Partnership  to  conduct
its  business  as  currently  conducted  or  as  proposed  to  be
conducted  or to permit the Project to maintain its certification
as  a  Qualifying Facility to the extent required  under  Section
6.26 of this Indenture.

     (b)   If  a Non-Material Agreement that is not an Acceptable
Fuel  Management Agreement is proposed to be amended or  modified
such  that the Partnership could reasonably be expected  to  have
monetary  obligations in excess of $500,000 under such  agreement
or  related agreements, prior to entering into such amendment  or
modification,  the Partnership shall certify and the  Independent
Engineer  shall  confirm  in writing to  the  Trustee  that  such
amendment  or  modification could not reasonably be  expected  to
have  a  Material Adverse Effect.  Furthermore, if a Non-Material
Agreement is amended or modified such that the Partnership  could
reasonably be expected to have monetary obligations in excess  of
$1,000,000 under such agreement or related agreements, such  Non-
Material Agreement shall constitute a Project Agreement  and  the
Partnership or the Company shall, upon the effectiveness of  such
amendment or modification, comply with the provisions of  Section
6.20(c)  with respect to such Non-Material Agreement as  if  such
Non-Material Agreement were an Additional Contract referred to in
Section 6.20(c).

     (c)  Neither the Partnership nor the Company shall:

           (i) enter into any Additional Contract (except as
     contemplated   by   Sections  6.22(d)(Replacement   Gas
     Contracts and Replacement Gas Transportation Contracts)
     and  8.1(j)  (Event of Default-Termination  of  Project
     Agreements)),  unless (A) an Authorized  Representative
     of  the Partnership or the Company, as the case may be,
     certifies  to  the  Trustee, and such certification  is
     concurred  with in writing by the Independent  Engineer
     or  the  Gas Consultant, as the case may be,  that  the
     transactions  contemplated by such Additional  Contract
     would not impair the ability of the Partnership or  the
     Company, as the case may be, to perform its obligations
     under the other Project Agreements and that either  (i)
     such  Additional  Contract  could  not  reasonably   be
     expected  to  have a Material Adverse  Effect  or  (ii)
     after  giving  effect to such Additional Contract,  the
     minimum  (or  lowest)  of  the  Annual  Projected  Debt
     Service Coverage Ratios for the remaining term  of  the
     Bonds  will be equal to or exceed 1.5:1 and the average
     of  the  Annual Projected Debt Service Coverage  Ratios
     for the remaining term of the Bonds will be equal to or
     exceed  1.75:1, and (B) the Partnership or the Company,
     as  the case may be, furnishes to the Collateral  Agent
     all  related  Ancillary Documents within  a  reasonable
     period,  including,  to  the  extent  obtained  by  the
     Company   or   the   Partnership,  using   commercially
     reasonable  efforts,  a Consent and/or  an  Opinion  of
     Counsel covering the substance of the matters described
     in  Schedule  6.20; provided that (x)  if  after  using
     commercially reasonable efforts the Partnership or  the
     Company  is  unable  to obtain an  Opinion  of  Counsel
     addressing  the matters listed in Part  B  of  Schedule
     6.20, then in lieu thereof an officer's certificate  of
     the  Project  Participant to such  Additional  Contract
     certifying such matters may be delivered,(y)  if  after
     using  commercially reasonable efforts the  Partnership
     or  the Company is unable to obtain a Consent, then  in
     lieu  thereof the Company or the Partnership may  cause
     such Additional Contract to include provisions pursuant
     to  which  the  Project  Participant  consents  to  the
     assignment  to the Collateral Agent of such  Additional
     Contract   as   security  and  such  other   additional
     provisions addressing the matters listed in Part  A  of
     Schedule   6.20,  and  (z)  if  the  Company   or   the
     Partnership, as the case may be, was unable to obtain a
     Consent  or  Opinion of Counsel as to  the  matters  of
     Schedule 6.20 or any substitutes therefor, the  Company
     or   the   Partnership  shall  deliver   an   Officer's
     Certificate of the Company or the Partnership,  as  the
     case  may  be, certifying that after using commercially
     reasonable efforts it was unable to obtain such Consent
     or Opinion of Counsel or any substitutes therefor; or

          (ii)    assign  any of its rights  or  obligations
     under any Project Agreement to any other Person, except
     to  the Collateral Agent and except as contemplated  by
     Sections  6.17,  6.19 and 6.21, or through  a  Capacity
     Release Arrangement.

      (d)   The Partnership and the Company, as the case may  be,
may  amend  or modify the interest rate, principal and any  other
payment  terms  of  any Additional Permitted  Debt  if  (i)  such
amendment  or modification reduces the rate of interest  payable,
reduces  the amounts of principal payable, defers the payment  of
any  interest,  principal or such other payments  or  relates  to
incidental payments of typical fees or expenses required  by  the
Additional  Permitted  Debt  provider  in  connection  with  such
permitted  amendment or modification or (ii) after giving  effect
to such amendment or modification, the minimum (or lowest) of the
Annual  Projected Debt Service Coverage Ratios shall be equal  to
or  exceed  1.5:1  and the average of the Annual  Projected  Debt
Service  Coverage Ratios shall be equal to or exceed  1.75:1  and
the Partnership or the Company, as the case may be, certifies  to
the Trustee, and the Independent Engineer confirms in writing  to
the  Trustee,  that  such  amendment or  modification  could  not
reasonably be expected to have a Material Adverse Effect.

     Section  6.21    Prohibition  on Fundamental  Changes.   (b)
Neither  the  Partnership nor the Company shall  enter  into  any
transaction  of  merger  or consolidation,  change  its  form  of
organization  or  its  business, liquidate, wind-up  or  dissolve
itself   (or  suffer  any  liquidation  or  dissolution,   unless
contemporaneously,  reconstituted) or discontinue  its  business;
provided,   that  the  Partnership  may  change   its   form   of
organization if (i) such change could not reasonably be  expected
to  have  a Material Adverse Effect, (ii) the Rating Agencies  by
letters addressed to the Partnership and delivered to the Trustee
confirm that the rating of such agency then in effect for any  of
the  Bonds  Outstanding will not be reduced as a  result  of  the
Partnership  changing  its  form  of  organization,   (iii)   the
Partnership delivers to the Trustee an Opinion of Counsel to  the
effect that such change could not reasonably be expected to  have
an adverse tax effect on the Holders, (iv) the new entity assumes
all   obligations   of   the  Partnership,   including,   without
limitation,  its obligation under the Project Documents,  (v)  no
event   or  condition  has  occurred  and  is  continuing   which
constitutes  a  Default  or  Event  of  Default  and   (vi)   the
Partnership  delivers to the Trustee an Officer's Certificate  of
the  Partnership  certifying  that the  conditions  described  in
clauses (i) through (v) have been satisfied.

     (b)   Neither  the  Partnership nor the  Company  shall  (i)
acquire,  by purchase or otherwise, all or substantially  all  of
the  property  or assets of, any Person, except in  the  ordinary
course  of the business of the Partnership and the Company,  (ii)
enter  into  any  partnership or joint venture,  (iii)  make  any
equity  or  capital  contribution to any Person  other  than  the
Company or any Subsidiary created in accordance with clause  (iv)
below,  or (iv) create or acquire any Subsidiary, other than  the
Company  unless  (A)  such Subsidiary is created  for  a  limited
purpose  and that can only engage in business permitted  for  the
Partnership  or  the  Company  in  Section  6.23  (including  the
ownership  and  operation of a distilled water or  other  thermal
operation),  (B)  the capital stock of such  Subsidiary  and  any
assets transferred to such Subsidiary are made subject to a  Lien
in  favor  of  the  Collateral  Agent,  (C)  such  Subsidiary  is
prohibited from incurring or suffering to exist Debt (other  than
Debt of the type permitted under Sections 6.16(a)(ii) and (iii)),
Guaranties  (other  than Guaranties of the type  permitted  under
Sections  6.18(a)(iii), (iv), (v) and (vi)) or Liens (other  than
Liens  of the type permitted under Sections 6.17(e), (f)  (solely
to  the extent such exceptions relate to minor defects in title),
(g),  (h),  (i), (j), (l), (m), (o) and (p)), (D) the minimum  of
the  Annual  Projected  Debt  Service  Coverage  Ratios  for  the
remaining term of the Bonds shall be equal to or exceed 1.5:1 and
the  average of the Annual Projected Debt Service Coverage Ratios
for  the remaining term of the Bonds shall be equal to or  exceed
1.75:1, (E) the Independent Engineer confirms in writing  to  the
Partnership and the Trustee that the creation of such  Subsidiary
could  not  reasonably  be expected to have  a  Material  Adverse
Effect,  (F) no event or condition has occurred and is continuing
which  constitutes  a  Default or Event of Default  and  (G)  the
Partnership  delivers an Officer's Certificate of the Partnership
certifying  that the conditions described in clauses (A)  through
(F) been have satisfied.

     Section  6.22   Distributions.  (a)  Except as  provided  in
Sections  3.5(a), 3.9(a) and 3.9(b) of the Depositary  Agreement,
the  Partnership  shall not declare or pay any  distributions  or
return  any capital to, the Partners, pay any fee to any  Partner
for   management  services,   or  authorize  or  make  any  other
distribution,  payment or delivery of property  or  cash  to  the
Partners  as  such,  or  redeem, retire,  purchase  or  otherwise
acquire, directly or indirectly, any partnership or other  equity
interest of the Partnership now or hereafter outstanding, or  any
options  or warrants issued with respect thereto (other than  the
redemption of the limited partnership interest in the Partnership
owned  by Ford Motor Credit Company on the Closing Date), or  set
aside  any  funds  for  any of the foregoing  purposes  (all  the
foregoing  being  herein  referred to as "Distributions")  except
from,  and  to  the  extent of, moneys then  on  deposit  in  the
Partnership Distribution Fund.  Subject to the preceding sentence
and   the   remaining  provisions  of  this  Section  6.22,   the
Partnership may make Distributions on each Funding Date on  which
each of the following conditions is satisfied:

          (i)  amounts deposited in the Interest Account  of
     the Debt Service Fund shall be equal to or greater than
     the aggregate interest payments due on all of the Bonds
     and   Additional   Permitted  Debt  within   the   next
     succeeding six month period;

          (ii)    amounts deposited in the Principal Account
     of  the  Debt Service Fund shall be equal to or greater
     than  the  aggregate  principal and  premium,  if  any,
     payments  due  on  all  of  the  Bonds  and  Additional
     Permitted  Debt  within the next succeeding  six  month
     period;

          (iii)   amounts  deposited  in  the  Debt  Service
     Reserve Fund, together with the aggregate amounts  then
     available to be drawn under any Debt Service Letter  of
     Credit,  shall  be equal to or greater  than  the  then
     current Debt Service Reserve Requirement;

          (iv)    amounts  deposited in  the  Overhaul  Fund
     shall  be  equal  to or greater than the  then  current
     Major Maintenance Requirement;

          (v) amounts deposited in the Property Tax Fund shall be
     equal  to  or  greater  than the then current  Property  Tax
     Requirement;

          (vi)    no  event  or  condition has  occurred  and  is
     continuing  which  constitutes a  Default  or  an  Event  of
     Default;

          (vii)   following the loss by the Project  of  its
     certification as a Qualifying Facility,  if  such  loss
     occurred,  the  Partnership has  achieved  a  permitted
     alternative utility status; and

          (viii)   the   Trustee  shall  have  received   an
     Officer's  Certificate of the Partnership stating  that
     the  conditions described in clauses (i) through  (vii)
     above have been satisfied or if the condition described
     in  clause  (vii)  above  is not  satisfied,  that  the
     conditions  described  in the remaining  clauses  above
     have been satisfied and setting forth the amount of the
     requested Distribution and the calculations of the Debt
     Service  Coverage  Ratios and  Projected  Debt  Service
     Coverage  Ratio (Three Month) required  by  clause  (b)
     below.

     (b)   Notwithstanding the foregoing, the Partnership may not
make Distributions on any Funding Date if (i) the average of  the
Debt  Service  Coverage  Ratios for the  four  quarterly  payment
periods  on the Initial Bonds immediately preceding such  Funding
Date  (or,  in the case of any Funding Date occurring before  the
expiration of the fourth quarterly payment period, for the period
commencing on the Closing Date and ending on the first day of the
month  in  which such Funding Date occurs) is less than 1.2:1  or
(ii) after giving effect to the Distributions, the average of the
Projected  Debt  Service Coverage Ratios (Three  Month)  for  the
current  quarterly payment period and the next  succeeding  three
quarterly payment periods is less than 1.2:1; provided,  however,
that   notwithstanding  the  requirements  of   the   immediately
preceding  sentence, the Partnership shall be permitted  to  make
distributions  to  a  Partner  or Partners  in  respect  of  such
Partner's Income Tax Deficiency so long as (1) the average of the
Debt  Service  Coverage  Ratios for the  four  quarterly  payment
periods immediately prior to the Funding Date (or, in the case of
any  Funding Date occurring before the expiration of  the  fourth
quarterly  payment  period,  for the  period  commencing  on  the
Closing  Date and ending on the first day of the month  in  which
such Funding Date occurs) is equal to at least 1.1:1 and (2)  the
average  of  the  Projected Debt Service Coverage  Ratios  (Three
Month)  for  the current quarterly payment period  and  the  next
succeeding three quarterly payment periods is at least 1.1:1.  In
calculating  the  Debt Service Coverage Ratio and  the  Projected
Debt  Service Coverage Ratio (Three Month), the proceeds  of  any
delayed  opening  or  business interruption insurance  and  other
payments   received  for  delayed  opening  or  interruption   of
operations received by the Partnership or credited to its account
during  the  relevant quarterly period shall be  subtracted  from
Project  Revenues.   If the FERC has issued an  order  setting  a
hearing  on  the  reasonableness of the  rates  under  the  Power
Purchase  Agreements, in calculating the Projected  Debt  Service
Coverage  Ratio (Three Month) there shall be used (A)  the  rates
which  the  FERC  staff  sets forth in the preliminary  published
staff  analysis  of the appropriate rate level or,  (B)  if  such
analysis is not prepared, the rates which a nationally recognized
independent  accounting  firm with a  utility  consulting  group,
engaged  by  the  Partnership and acceptable to  the  Independent
Engineer, projects as the appropriate rate level consistent  with
the then current FERC practice and GAAP.

     (c)   If on a Funding Date on which the conditions precedent
to a Distribution described in Sections 6.22(a) and (b) above and
any  other  conditions to Distributions under any other Financing
Document   are  satisfied  except  the  conditions   in   Section
6.22(a)(vi), 6.22(a)(vii) or 6.22(b) above or any other condition
to Distributions under any other Financing Document that is not a
condition for Distributions under the Indenture, then on any  day
thereafter on which all such outstanding conditions are satisfied
and  the  Trustee  and  the Depositary  Agent  have  received  an
Officer's Certificate of the Partnership certifying (i) that  the
conditions  in  Sections 6.22(a)(vi), 6.22(a)(vii),  and  6.22(b)
(computed as of the date of such Officer's Certificate) and  such
other   conditions  to  Distributions  set  forth  in  the  other
Financing Documents are satisfied and (ii) that no other event or
condition  has  occurred and is continuing  which  constitutes  a
Default   or   Event  of  Default,  the  Partnership   may   take
Distributions  from the Suspension Sub-Fund in  the  amount  that
would  have  been  made on such Funding Date had  all  conditions
precedent to the Distribution been satisfied on such date.

     (d)  The Partnership shall not make any Distributions to the
Partners  after  November 30, 2005 unless (i)  each  of  the  Gas
Supply  Contracts and Firm Gas Transportation Contracts has  been
extended   on   substantially  the  same  terms  and   conditions
(including  any amendments or modifications permitted by  Section
6.20)  to  have  an expiration date no earlier than  the  longest
Stated  Maturity  of  the  Initial  Bonds  as  certified  by  the
Partnership to the Trustee and concurred with in writing  by  the
Gas  Consultant,  (ii)  any Gas Purchase  Contract  or  Firm  Gas
Transportation Contract not extended as provided  in  clause  (i)
shall  have  been extended to have an expiration date no  earlier
than  the  longest  Stated  Maturity  of  the  Initial  Bonds  as
certified by the Partnership to the Trustee and concurred with in
writing  by  the  Gas  Consultant upon terms  and  conditions  as
amended  or modified otherwise than as permitted by Section  6.20
and  the  Rating Agencies by letters addressed to the Partnership
and delivered to the Trustee confirm that the then-current rating
of  such  agency then in effect for any of the Bonds  Outstanding
will not be reduced as a result of the Partnership so amending or
modifying  such  Gas  Supply Contract or Firm Gas  Transportation
Contract,  or  (iii)  any  Gas  Supply  Contract  or   Firm   Gas
Transportation Contract not extended as provided in clause (i) or
(ii) shall have been replaced with a Replacement Gas Contract  or
a  Replacement Gas Transportation Contract or, in the case of gas
transportation,  a  gas transportation plan the  assumptions  for
which are certified as reasonable by the Gas Consultant, provided
that (A) the Partnership certifies to the Trustee in an Officer's
Certificate concurred with in writing by the Independent Engineer
or  the Gas Consultant (in the case of a gas transportation plan)
that the effect of any Replacement Gas Contract, Replacement  Gas
Transportation Contract or gas transportation plan, as  the  case
may be, would not reduce the average of the Annual Projected Debt
Service  Coverage Ratios (taking into account the terms  of  such
Replacement Gas Contract, Replacement Gas Transportation Contract
or gas transportation plan, as the case may be) for the remaining
term  of the Bonds below 1.2:1 (the "Coverage Test") and (B)  (x)
the  Rating Agencies by letters addressed to the Partnership  and
delivered to the Trustee confirm that the then-current rating  of
such  agency then in effect for any of the Bonds Outstanding will
not  be reduced as a result of the Partnership entering into  the
Replacement Gas Contract, Replacement Gas Transportation Contract
or  gas  transportation plan, as the case may be, or (y)  in  the
case   of   a   Replacement   Gas   Contract,   Replacement   Gas
Transportation Contract or gas transportation plan, as  the  case
may be, that does not take effect immediately after expiration or
termination  of  the  Gas  Purchase  Contract  or  the  Firm  Gas
Transportation  Contract  that is  to  be  replaced,  the  Rating
Agencies by letters addressed to the Partnership and delivered to
the  Trustee confirm that the rating of such agency in effect for
any  of  the  Bonds  Outstanding at the  time  the  Gas  Purchase
Contract  or  the  Firm Gas Transportation  Contract  expires  or
terminates  will  not be reduced as a result of  the  Partnership
entering  into the Replacement Gas Contract, the Replacement  Gas
Transportation Contract or gas transportation plan, as  the  case
may  be.  If none of the conditions set forth in clause (i), (ii)
or  (iii)  above have been satisfied as of November 30, 2005,  no
Distributions  shall be made until such time  as  the  conditions
described in clause (i), (ii) or (iii) above have been met.

     Section  6.23    Nature of Business.  The Partnership  shall
not  engage in any business other than owning its interest in the
Company   and   the   development,   acquisition,   construction,
ownership,  operation, administration, maintenance and  financing
of  the Project as contemplated by the Project Documents and  the
Non-Material  Agreements to which either the Partnership  or  the
Company is a party.  The Company shall not engage in any business
other  than  the  financing of the Project through,  among  other
things,  issuance of the Bonds and the issuance of the Additional
Permitted Debt.

     Section  6.24   Plans.  With respect to any employee benefit
plan (including, without limitation, any employee benefit plan of
a  Commonly Controlled Entity) as to which the Partnership or the
Company  may  have liability, (a) in the event  there  exists  an
Insufficiency with respect to such plan which could result  in  a
material  liability to the Partnership or the Company,  no  steps
shall  be  taken by the Company or the Partnership  to  terminate
such  plan,  such  plan  shall  not be  terminated,  neither  the
Partnership  nor  the Company shall withdraw  from  or  institute
steps  to  withdraw  from such plan and no Reportable  Event  (as
defined in Section 4043 of ERISA) with respect to such plan shall
occur, (b) neither the Partnership nor the Company shall permit a
lien  under Section 302(f) of ERISA or Section 412 of  the  Code,
(c)  with  respect to any such plan that is a multiemployer  plan
(as   defined  in  Section  4001(a)(3)  of  ERISA),  neither  the
Partnership  nor the Company shall incur withdrawal liability  to
such  plan which, when aggregated with the present value  of  all
other  amounts  required  to be paid to  multiemployer  plans  in
connection with withdrawal liabilities (determined as of the date
of notification of withdrawal liability), exceeds $500,000 in the
aggregate or requires payments exceeding $500,000 per year in the
aggregate  and (d) neither the Partnership nor the Company  shall
permit any event or events to exist or transaction to occur  with
respect  to any such plan or plans which individually or  in  the
aggregate could result a material liability to the Partnership or
the Company.

     Section  6.25   Transactions with Affiliates.   Neither  the
Partnership nor the Company shall make loans or advances  to,  or
investments  in, any other entities or enter into any transaction
or  arrangement,  whether  or  not  in  the  ordinary  course  of
business,  with  any Partner or other Affiliate that  is  not  on
terms  and conditions at least as favorable as would be  obtained
in a comparable arm's-length transaction with a Person other than
a  Partner or other Affiliate except that the Partnership and the
Company,  as  the case way be, may perform its obligations  under
and  engage  in  the  transactions contemplated  by  the  Project
Documents and Non-Material Agreements.

     Section  6.26    Governmental  Regulation.   (a)  Except  as
provided in Sections 6.26(b), (c) or (d), neither the Partnership
nor  the  Company  shall  be, as a result  of  the  construction,
ownership,  operation  or  maintenance  of  the  Project  or  the
performance  of  their respective obligations under  the  Project
Documents  or  Non-Material Agreements, subject to regulation  by
any Governmental Authority having jurisdiction (i) under PUHCA as
a  "public-utility  company"  or an  "affiliate"  or  "subsidiary
company" or a "holding company" or a "registered holding company"
or  of  a company subject to registration under PUHCA, (ii) under
the  FPA, other than as contemplated by 18 C.F.R.  292.601, (iii)
as   a   "gas   corporation,"   "steam  corporation,"   "electric
corporation,"   "utility   corporation"   or   "public    utility
corporation" under any law of the State of North Carolina or  the
equivalent  under  the applicable laws of any state  relating  to
public  utilities and/or public service corporations, (iv) except
with  respect to the resale or transportation of natural  gas  in
interstate commerce, or the release of firm capacity rights  held
by  the Partnership on an interstate pipeline, as a "natural  gas
company"  under the Natural Gas Act of 1938, as amended,  or  (v)
under  any  other  similar federal or state  law  regulating  the
generation, transmission or sale of electricity under  which  the
Partnership  or the Company would be deemed to be the  generator,
transmitter  or  seller of such electricity (including,  but  not
limited   to,  treatment  as  an  "electric  utility,"  "electric
corporation,"  "electrical  company," "public  utility,"  "public
utility  holding company" or any similar entity under an existing
law  or  an  "affiliate" or "subsidiary company" of a "registered
holding company").

     (b)   The  Project  shall maintain its  certification  as  a
Qualifying  Facility; provided, however, that  it  shall  not  be
deemed  a  breach  of this covenant if the Project  involuntarily
loses  its certification as a Qualifying Facility (and  if  as  a
result  thereof  the  Partnership and the  Company  would  become
subject to regulation not permitted by Section 6.26(a)),  if  (i)
on  the  day  the  loss  of  Qualifying Facility  status  becomes
effective, if such loss can reasonably be anticipated, or  within
the  next  succeeding  five Business Days  if  such  loss  cannot
reasonably  be  anticipated, the Partnership shall  have  made  a
filing  at  the FERC to qualify as an exempt wholesale  generator
within   the  meaning  of  Section  32(a)(2)  of  PUHCA  ("Exempt
Wholesale  Generator")  and  the Partnership  shall  have  ceased
making  any  retail electric sales as necessary to obtain  Exempt
Wholesale  Generator status until such time  as  the  Partnership
shall  have  received the approvals required  by  clause  (ii)(A)
below or regained Qualifying Facility status and (ii) within  360
days  of  such loss of certification either (A)(1) all  requisite
Governmental  Approvals  necessary for the  Partnership  to  own,
operate  and  maintain  the Project and perform  its  obligations
under  the  VEPCO Power Purchase Agreement and the other  Project
Documents  then in effect (after giving effect to  such  loss  of
certification)  have  been duly obtained or  made,  were  validly
issued,   are  in  full  force  and  effect  (which  Governmental
Approvals  shall  include,  unless the Partnership  is  otherwise
exempt  from  regulation under PUHCA, the Governmental  Approvals
contemplated by Section 6.26(c) below), (2) the Partnership shall
have  delivered an Opinion of Counsel satisfactory to the Trustee
that  all  such requisite Governmental Approvals have  been  duly
obtained  or  made, were validly issued, are in  full  force  and
effect, (3) Project Revenues under the Project Documents then  in
effect  (after  giving effect to such loss of certification)  are
sufficient  to  maintain a minimum and an average of  the  Annual
Projected Debt Service Coverage Ratios for the remaining term  of
the  Bonds  equal  to or exceeding 1.2:1 and (4) the  Partnership
shall  have  filed  with  the Trustee an  Independent  Engineer's
Certificate,  dated the date of filing, verifying the  occurrence
of  the matters described in clause (3) or (B)(1) the Partnership
shall  have  restored the Project's certification as a Qualifying
Facility and shall be in compliance with Section 6.26(a), (2) the
Partnership  shall have delivered to the Trustee  an  Opinion  of
Counsel  satisfactory  to  the Trustee  that  the  Project  is  a
Qualifying  Facility and that the Partnership  is  in  compliance
with   Section  6.26(a)  and  (3)  the  Partnership  shall   have
demonstrated that the Partnership has regained the right  to  the
contract rate under the VEPCO Power Purchase Agreement chargeable
prior  to  the  Project's loss of certification as  a  Qualifying
Facility, as evidenced by the written acknowledgment of the Power
Purchasers  or  the  payment  by the  Power  Purchasers  of  such
contract  rate  or  as  otherwise  evidenced  to  the  reasonable
satisfaction of the Trustee.

     (c)  Prior to becoming subject to regulation under PUHCA  as
a  "public  utility  company"  or an "affiliate"  or  "subsidiary
company"  of  a  "registered holding company"  or  of  a  company
subject   to   registration  under  PUHCA,  (i)   all   requisite
Governmental Approvals under PUHCA for the Partnership to conduct
its  business as then being conducted or proposed to be conducted
in  accordance  with the Project Documents and  to  continue  the
Project  Documents  in full force and effect and  to  permit  the
exercise  by the Secured Parties of the remedies permitted  under
the  Project Documents without further action or approval by  any
Governmental Authority shall have been duly obtained or made,  be
validly   issued,  be  in  full  force  and  effect   and   Final
Determinations shall have been made thereon, (ii)  all  requisite
Governmental  Approvals under PUHCA for each of the  Partners  to
hold its partnership interest in the Partnership and to permit it
to take any action required under the Project Documents have been
duly obtained or made, were validly issued, are in full force and
effect and a Final Determination have been made thereon and (iii)
the Partnership shall have delivered to the Trustee an Opinion of
Counsel   satisfactory  to  the  Trustee   that   all   requisite
Governmental  Approvals under PUHCA as described in  clauses  (i)
and  (ii)  above  have been duly obtained or made,  were  validly
issued,  are  in  full force and effect and Final  Determinations
have been made thereon.

     (d)  Except as provided in Sections 6.26(b) or (c), prior to
becoming  subject to regulation not otherwise permitted  pursuant
to  Section  6.26(a),  (i) all requisite  Governmental  Approvals
necessary  for the Partnership to own, operate and  maintain  the
Project  and perform its obligations under the Project  Documents
then   in   effect  (after  giving  effect  to  such   additional
regulation)  shall have been duly obtained or  made,  be  validly
issued,  be  in  full  force and effect and Final  Determinations
shall  have  been made thereon, (ii) the Partnership  shall  have
delivered an Opinion of Counsel satisfactory to the Trustee  that
all such requisite Governmental Approvals have been duly obtained
or  made,  were validly issued, are in full force and effect  and
Final  Determinations have been made thereon, (iii) the estimated
Project  Revenues  under  the Project Documents  then  in  effect
(after  giving  effect  to such additional regulation)  shall  be
sufficient  to  maintain a minimum of the Annual  Projected  Debt
Service Coverage Ratios for the remaining term of the Bonds equal
to or exceeding 1.5:1 and an average of the Annual Projected Debt
Service Coverage Ratios for the remaining term of the Bonds equal
to  or exceeding 1.75:1 and (iv) the Partnership shall have filed
with the Trustee an Independent Engineer's Certificate, dated the
date of filing, verifying the occurrence of the matters described
in clause (iii).

     Section 6.27   Letters of Credit.  At least sixty (60)  days
before  the expiration date of any letter of credit issued  under
the  Credit Bank Reimbursement Agreement to a Project Participant
in connection with any Project Agreement, the Partnership and the
Company  shall use commercially reasonable efforts to  cause  the
issuer  of the expiring letter of credit to extend or renew  such
letter of credit or shall use commercially reasonable efforts  to
replace such letter of credit by another letter of credit  in  an
amount  equal to the maximum amount available to be  drawn  under
the expiring letter of credit.

     Section 6.28   Rule 144A Information.  So long as any of the
Bonds are outstanding and are "restricted securities" within  the
meaning  of  Rule  144(a)(3)  under the  Securities  Act  or,  if
earlier,  until  three  years after  the  date  such  Bonds  were
originally issued, and during any period in which the Company  is
not subject to Section 13 or 15(d) of the Securities Exchange Act
of  1934, as amended, the Company will furnish to holders of  the
Bonds  and  prospective purchasers of Bonds  designated  by  such
holders,  upon  request  of  such  holders  or  such  prospective
purchasers, the information required to be delivered pursuant  to
Rule  144A(d)(4)  under the Securities Act to  permit  compliance
with Rule 144A in connection with resales of the Bonds.

     Section  6.29   Site Taxes.  (a) The Partnership  shall  use
its  best  efforts  to  (i) cause the Site to  be  replatted,  as
promptly  as  practicable after the Closing  Date,  as  a  parcel
separate and distinct, for tax assessment purposes, from the real
property of The Bibb Company which includes, or is contiguous to,
the  Site,  or  (ii)  obtain, as soon as  practicable  after  the
Closing  Date,  a  nondisturbance  agreement  from  each   taxing
authority that assesses or collects real property taxes  on  such
real  property in which such taxing authority covenants that  (A)
in  the  event  of the foreclosure of any Lien arising  from  the
failure to pay such real property taxes, it will not disturb  the
Site  Lease  and (B) before any such foreclosure, it shall  first
notify  the  Partnership  and  provide  an  opportunity  to   the
Partnership to discharge such Lien.

     (b)   Upon  the occurrence of either of the events described
in  clause  (i)  or  (ii) of the preceding Section  6.29(a),  the
Partnership  shall  deliver  to  the  Collateral  Agent  and  the
Depositary Agent an Officer's Certificate stating that such event
shall  have occurred, together with appropriate evidence  of  the
applicable  replatting or an executed copy of the  nondisturbance
agreement.   Prior to the delivery of such Officer's Certificate,
the  Partnership shall also deliver to the Collateral  Agent  and
the   Depositary  Agent   any  notification  or   other   written
communication  it may receive from a tax authority  or  The  Bibb
Company  concerning the assessment of, or failure  to  pay,  real
property  taxes on the real property of The Bibb Company referred
to in such clauses promptly after receipt of such notification or
other written communication.

                           ARTICLE 7

                      REDEMPTION OF BONDS

     Section  7.1 Applicability of Article.  Bonds of any  series
that  are subject to redemption before their Stated Maturity (or,
if  the  principal  of  the Bonds of any  series  is  payable  in
installments, the Stated Maturity of the final installment of the
principal  thereof)  shall be redeemed in accordance  with  their
terms   and   (except  as  otherwise  specified  in  the   Series
Supplemental  Indenture creating such series) in accordance  with
this Article 7.

     Section  7.2  Election or Requirement to Redeem;  Notice  to
Trustee.   The election or requirement of the Company  to  redeem
any  Bonds shall be evidenced by a Company Order.  If the Company
determines or is required to redeem any Bonds, the Company shall,
at least fifteen (15) days prior to the date upon which notice of
redemption  is  required to be given to the Holders  pursuant  to
Section  7.4  hereof  (unless a shorter notice  period  shall  be
satisfactory  to  the Trustee), deliver to the  Trustee  and  the
Depositary  Agent a Company Order specifying the  date  on  which
such redemption shall occur (the "Redemption Date") as determined
in  accordance  with  this Article 7, the  series  and  principal
amount  of Bonds to be redeemed and evidence satisfactory to  the
Trustee  that  the moneys necessary for such redemption  will  be
delivered  to  the  Trustee  by the Business  Day  prior  to  the
Redemption Date.  In the case of a redemption pursuant to Section
7.3(c) or 7.3(d), such Company Order shall be accompanied  by  an
Officer's Certificate of the Partnership as to the estimated Make-
Whole  Amount due in connection with such redemption  (calculated
as  if  the  date  of such Company Order were  the  date  of  the
redemption), setting forth the details of such computation.  Upon
receipt of any such Company Order, the Trustee shall establish  a
non  interest bearing special purpose trust fund (the "Redemption
Fund")  into  which  shall be deposited by the  Partnership,  the
Company  or the Depositary Agent, as the case may be,  not  later
than  one  Business Day prior to the Redemption Date, immediately
available  amounts to be held by the Trustee and applied  to  the
redemption of such Bonds.  As collateral security for the  prompt
and  complete  payment  and performance when  due  of  all  their
respective  obligations with respect to the Bonds and under  this
Indenture,   the  Partnership  and  the  Company  have   pledged,
assigned,  hypothecated and transferred to the  Trustee  for  the
benefit of the Holders a Lien on and security interest in to  the
Redemption  Fund.  The Redemption Fund shall at all times  be  in
the  exclusive possession of, and under the exclusive domain  and
control of, the Trustee.  In the case of any redemption of  Bonds
(a) prior to the expiration of any restriction on such redemption
provided  in  the  terms of such Bonds, the  Series  Supplemental
Indenture relating thereto or elsewhere in this Indenture or  (b)
pursuant  to  an  election of the Company that is  subject  to  a
condition  specified in the terms of such Bonds or in the  Series
Supplemental  Indenture  relating  thereto,  the  Company   shall
furnish the Trustee with an Officer's Certificate and Opinion  of
Counsel evidencing compliance with such restriction or condition.

     Section 7.3 Mandatory and Optional Redemption; Selection  of
Bonds  to Be Redeemed.  (a) Unless otherwise provided in a Series
Supplemental  Indenture with respect to a  particular  series  of
Bonds, all Outstanding Bonds of each series shall be redeemed  in
whole, but not in part, prior to maturity, at a redemption  price
equal to the principal amount thereof, together with interest  on
the principal amount of the Bonds accrued through  the Redemption
Date,  if an Event of Loss, an Event of Eminent Domain or a Title
Event  shall occur and the Partnership has either (ii) determined
in  accordance with Section 6.10(d)(i) that the Project cannot be
rebuilt,  repaired or restored to permit operation of the  entire
Project  on  a Commercially Feasible Basis or (ii) determined  in
accordance with Section 6.10(f) not to rebuild, repair or restore
the  Project.  All Casualty Proceeds, Eminent Domain Proceeds  or
Title  Insurance Proceeds, as the case may be, segregated in  the
Project Revenue Fund in accordance with Section 3.1(a)(ii) of the
Depositary  Agreement  shall  be distributed  ratably  among  the
Secured   Parties,  pursuant  to  Section  3.1(a)(iii)   of   the
Depositary Agreement or applied as provided in Section 3.1(a)(iv)
of the Depositary Agreement, as the case may be.  Any such moneys
received by the Trustee from the Depositary Agent with respect to
such  Event of Loss, Event of Eminent Domain or Title  Event,  as
the  case may be, shall be applied by the Trustee to the pro rata
redemption  of the Bonds in whole, but not in part,  pursuant  to
this Article 7. The Redemption Date shall be any date during  the
ninety  (90)  day period following the date of the  Partnership's
determination that (x) the Project cannot be rebuilt, repaired or
restored  to permit operation of the entire Project or a  portion
thereof  on  a  Commercially Feasible Basis pursuant  to  Section
6.10(d)(i)  or (y) not to rebuild, repair or restore pursuant  to
Section  6.10(f),  as the case may be, (taking into  account  the
notice requirements set forth in Section 7.4).

     (b)   Unless  otherwise  provided in a  Series  Supplemental
Indenture  with  respect to a particular  series  of  Bonds,  the
Outstanding Bonds of each series shall be redeemed in whole or in
part  prior  to  maturity  at a redemption  price  equal  to  the
principal amount thereof, together with interest on the principal
amount  of the Bonds accrued through the Redemption Date,  if  an
Event  of  Loss, an Event of Eminent Domain or a Title Event,  as
the  case  may  be,  shall occur and it has  been  determined  in
accordance  with  Section 6.10(c) that the Project  can  only  be
rebuilt, repaired or restored to permit operation of a portion of
the  Project on a Commercially Feasible Basis and the  amount  of
the Casualty Proceeds, Eminent Domain Proceeds or Title Insurance
Proceeds, as the case may be, remaining after the payment of  the
actual  total  cost  of  such rebuilding, repair  or  restoration
allocated to the Trustee for the benefit of the Holders  pursuant
to  Section 3.8(d) of the Depositary Agreement exceeds  $500,000.
The  amount  by which all of the Casualty Proceeds,  the  Eminent
Domain Proceeds or the Title Insurance Proceeds, as the case  may
be,  exceeds  the actual total cost of rebuilding,  repairing  or
restoring  the Project in accordance with Section 6.10(c),  shall
be  distributed  ratably among the Secured  Parties  pursuant  to
Section  3.8(d)  of the Depositary Agreement.   Any  such  moneys
received by the Trustee from the Depositary Agent with respect to
such  Event of Loss, Event of Eminent Domain or Title  Event,  as
the  case may be, shall be applied by the Trustee to the pro rata
redemption  of  the Bonds in whole or in part  pursuant  to  this
Article.  The Redemption Date shall be any date during the ninety
(90)  days  period  following the date  of  the  delivery  of  an
Officer's Certificate of the Partnership to the Trustee  pursuant
to   Section   3.8(d)  of  the  Depositary  Agreement  certifying
completion  of  the  rebuilding, repair  or  restoration  of  the
Project (taking into account the notice requirements set forth in
Section 7.4).

     (c)  The Initial Bonds will be subject to redemption, at the
option  of  the Company, prior to maturity in whole, but  not  in
part, at a redemption price equal to the principal amount of  the
Initial  Bonds  to  be  redeemed,  plus  the  Make-Whole   Amount
determined for the Redemption Date with respect to such principal
amount,   together with interest on the principal amount  of  the
Initial Bonds to be redeemed accrued through the Redemption Date,
if  by  November  30,  2005,  the Partnership,  after  exercising
commercially reasonable efforts, shall not have satisfied any  of
the  conditions  set  forth in clauses (i),  (ii)  and  (iii)  of
Section 6.22(d) with respect to the extension of the Gas Purchase
Contracts   and   Firm  Gas  Transportation  Contracts   or   the
Partnership's  entering into the Replacement  Gas  Contracts  and
Replacement Gas Transportation Contracts (or, in the case of  gas
transportation, a gas transportation plan).  The Redemption  Date
for any such redemption shall be any date selected by the Company
during  the  one year period commencing on January  1,  2006  and
ending on December 31, 2006.

     (d)   The Initial Bonds will be subject to redemption at the
option  of  the Company, in whole or in part, at any  time  at  a
redemption  price equal to the principal amount to  be  redeemed,
plus  the  Make-Whole Amount determined for the  Redemption  Date
with respect to such principal amount, together with interest  on
the  principal amount of Initial Bonds to be redeemed through the
Redemption Date.

     (e)   Upon  any  redemption of the Bonds in accordance  with
this  Section  7.3, the scheduled principal amortization  of  the
Bonds  shall be reduced by an amount equal to the product of  (x)
the  scheduled principal amortization of the Bonds then in effect
multiplied by (y) a fraction, the numerator of which is equal  to
the  principal amount of the Outstanding Bonds to be redeemed and
the   denominator  of  which  is  the  principal  amount  of  all
Outstanding Bonds immediately prior to such redemption.

     (f)    Except   as   otherwise  specified  in   the   Series
Supplemental Indenture relating to the Bonds of a series, if less
than all the Bonds of such series are to be redeemed pursuant  to
Section  7.3(b)  or  7.3(d), the Bonds of such  series  shall  be
redeemed  ratably  by the Trustee from the Outstanding  Bonds  of
such series not previously called for redemption in whole.

     (g)   For  all purposes of this Indenture unless the context
otherwise requires, all provisions relating to the redemption  of
Bonds  shall relate, in the case of any Bonds redeemed or  to  be
redeemed only in part, to the portion of the principal amount  of
such Bonds that has been or is to be redeemed.

     Section  7.4  Notice  of Redemption.   Except  as  otherwise
specified  in the Series Supplemental Indenture relating  to  the
Bonds  of a series to be redeemed, notice of redemption shall  be
given  in  the manner provided in Section 1.6 to the  Holders  of
Bonds of such series to be redeemed at least 30 days but not more
than  60  days  prior  to the Redemption Date.   All  notices  of
redemption shall state:

          (a) the Redemption Date;

          (b)  the premium payable on redemption, if any or,
     in  the case of a redemption pursuant to Section 7.3(c)
     or 7.3(d), the estimated Make-Whole Amount set forth in
     the Officer's Certificate referred to in Section 7.2;

          (c)  if less than all of the Outstanding Bonds  of
     any  series  are  to be redeemed, the  portion  of  the
     principal  amount  of each Bond of such  series  to  be
     redeemed  in part, and a statement that, on  and  after
     the Redemption Date, upon surrender of such Bond, a new
     Bond  or Bonds of such series in principal amount equal
     to  the  remaining unredeemed principal amount  thereof
     will be issued;

          (d)  that on the Redemption Date, interest on  the
     Bonds  redeemed will cease to accrue on and after  such
     date;

          (e)  the  Place  or Places of Payment  where  such
     Bonds  are to be surrendered for payment of the  amount
     in respect of such redemption; and

          (f)   that   the  deposit  by  the  Company,   the
     Partnership  or the Depositary Agent, as the  case  may
     be,  with  the  Trustee  of an  amount  of  immediately
     available funds to pay the Bonds to be redeemed in full
     is a condition precedent to the redemption.

     Notice of redemption of Bonds to be redeemed at the election
of the Company shall be given by the Company or, at the Company's
request,  by  the  Trustee at the expense of  the  Company.   The
Trustee shall be given notice of redemption of the Bonds  at  the
time  the  Company  delivers  to the Trustee  the  Company  Order
relating to such redemption pursuant to Section 7.2 hereof.

     Section  7.5  Bonds Payable on Redemption Date.   Notice  of
redemption having been given as aforesaid, and the conditions, if
any, set forth in such notice having been satisfied, the Bonds or
portions thereof so to be redeemed shall, on the Redemption  Date
become  due and payable, and from and after such date such  Bonds
or portions thereof shall cease to bear interest.  Upon surrender
of  any  such Bond for redemption in accordance with such notice,
an  amount  in respect of such Bond or portion thereof  shall  be
paid as provided therein; provided, however, that any payment  of
interest on any Bond the Stated Maturity of which is on or  prior
to  the  Redemption Date shall be payable to the Holder  of  such
Bond or one or more Predecessor Bonds, registered as such at  the
close of business on the related Regular Record Date according to
the  terms of such Bond and subject to the provisions of  Section
2.10.

     Section 7.6 Bonds Redeemed in Part.  Any Bond that is to  be
redeemed only in part shall be surrendered at a Place of  Payment
therefor  (with, if the Company or the Trustee so  requires,  due
endorsement  by,  or  a written instrument of  transfer  in  form
satisfactory to the Company and the Trustee duly executed by, the
Holder  thereof or his attorney duly authorized in writing),  and
the  Company shall execute and the Trustee shall authenticate and
make  available for delivery to the Holder of such Bond,  without
service  charge, a new Bond or Bonds of the same series.  of  any
authorized  denomination requested by such  Holder  and  of  like
tenor  and in aggregate principal amount equal to and in exchange
for  the  remaining  unpaid  principal  amount  of  the  Bond  so
surrendered.

                           ARTICLE 8

                 EVENTS OF DEFAULT AND REMEDIES

     Section 8.1 Events of Default.  The term "Event of Default",
whenever  used  herein, shall mean any of  the  following  events
(whatever  the  reason for such event and  whether  it  shall  be
voluntary  or  involuntary  or  come  about  or  be  affected  by
operation  of  law, or be pursuant to or in compliance  with  any
applicable Law), and any such event shall continue to be an Event
of Default if and for so long as it shall not have been remedied:

     (a)   The Company shall fail to pay any interest on any Bond
when  the  same  becomes due and payable,  whether  by  scheduled
maturity  or required prepayment or by acceleration or otherwise,
for a period of fifteen (15) days or more;

     (b)   The Company shall fail to pay any principal or premium
on  any  Bond when the same becomes due and payable,  whether  by
scheduled  maturity or required prepayment or by acceleration  or
otherwise; or

     (c)   Any  representation or warranty  made  by  either  the
Partnership or the Company herein or any representation, warranty
or  statement  in any certificate, financial statement  or  other
document  furnished to the Trustee by or on behalf of either  the
Partnership  or the Company hereunder, shall prove to  have  been
untrue or misleading in any material respect as of the time made,
confirmed  or furnished and the fact, event or circumstance  that
gave  rise  to such inaccuracy has had a Material Adverse  Effect
and that fact, event or circumstance shall continue to be uncured
for  thirty  (30) or more days after the date the Partnership  or
the  Company,  as  the  case may be, has actual  or  constructive
notice  of such inaccuracy; provided that if such fact, event  or
circumstance is capable of being cured and if the Partnership  or
the  Company  commences  efforts to  cure  such  fact,  event  or
circumstance  within  such thirty (30) day  period  and  delivers
written  notice  to the Trustee thereof, the Partnership  or  the
Company  may continue to effect such cure of such fact, event  or
circumstance  and such misrepresentation shall not be  deemed  an
"Event of Default" hereunder for an additional sixty (60) days so
long as the Partnership or the Company is diligently pursuing the
cure; or

     (d)   Either  the Partnership or the Company shall  fail  to
perform  or  observe any covenant or agreement contained  in  (i)
Section  6.2(a)  (Maintenance of Existence),  6.16  (Debt),  6.17
(Liens),  6.18  (Guaranties), 6.19 (Disposition of Assets),  6.21
(Fundamental Changes), 6.22 (Distributions) or 6.26 (Governmental
Regulation),  (ii)  Section  6.4(a),  (b),  (f),  (k)   and   (1)
(Insurance)  or  6.10  (Eminent Domain) and  such  failure  shall
continue uncured for fifteen (15) days or more, or (iii)  Section
6.20, (Amendments), 6.23 (Nature of Business) or 6.27 (Letters of
Credit)  and such failure shall continue uncured for thirty  (30)
or more days; or

     (e)   Either  the Partnership or the Company shall  fail  to
perform  or  observe  any  of  its covenants  contained  in  this
Indenture (other than those referred to in Section 8.1(d)) or any
Collateral Document to which the Partnership or the Company is  a
party  (other  than  any such failure subject  to  the  terms  of
Section  8.1(k))  and  such failure shall  continue  uncured  for
thirty  (30)  or  more days; provided that  if  such  failure  is
capable  of  being  cured  and  the Partnership  or  the  Company
commences  efforts to cure such default within such  thirty  (30)
day  period, the Partnership or the Company, as the case may  be,
may  continue to effect such cure of the default and such default
shall  not  be  deemed  an "Event of Default"  hereunder  for  an
additional  sixty  (60) days so long as the  Partnership  or  the
Company is diligently pursuing the cure; or

     (f)   Either the Partnership or the Company shall (i)  apply
for or consent to the appointment of, or the taking of possession
by, a receiver, custodian, trustee or liquidator of itself or  of
all  or a substantial part of its property, (ii) admit in writing
its  inability, or be generally unable, to pay its debts as  such
debts become due, (iii) make a general assignment for the benefit
of  its  creditors,  (iv)  commence a voluntary  case  under  the
Federal  Bankruptcy  Code, (v) file a petition  seeking  to  take
advantage  of any other law relating to, bankruptcy,  insolvency,
reorganization,  winding-up, or composition  or  readjustment  of
debts,  (vi)  fail  to  controvert in a  timely  and  appropriate
manner,  or  acquiesce in writing to any petition  filed  against
such  Person in an involuntary case under the Federal  Bankruptcy
Code, (vii) dissolve (other than a dissolution of the Partnership
caused  solely  by a withdrawal of the General  Partner  and  the
conditions  set  forth  in  Section  8.1(o)  are  satisfied)   or
(viii)  take  any corporate or other action for  the  purpose  of
effecting any of the foregoing; or

     (g)   A  proceeding or case shall be commenced  without  the
application  or consent of either the Partnership or the  Company
in   any  court  of  competent  jurisdiction,  seeking  (i)   its
liquidation,  reorganization,  dissolution,  winding-up,  or  the
composition or readjustment of debts and (ii) the appointment  of
a  trustee, receiver, custodian, liquidator or the like  of  such
Person   under  any  law  relating  to  bankruptcy,   insolvency,
reorganization,  winding-up, or composition  or  readjustment  of
debts, and such proceeding or case shall continue undismissed  or
any  order, judgment or decree approving or ordering any  of  the
foregoing  shall be entered and continue unstayed and  in  effect
for  a  period  of ninety (90) or more consecutive days,  or  any
order  for  relief  against such person shall be  entered  in  an
involuntary case under the Federal Bankruptcy Code; or

     (h)   A  final and non-appealable judgment or judgments  for
the  payment  of  money  in  excess of $1,000,000  (exclusive  of
judgment  amounts to the extent covered by insurance or indemnity
provisions  under Project Agreements by third parties)  shall  be
rendered against either the Partnership or the Company,  and  the
same  shall remain unpaid, unbonded or unstayed for a  period  of
ninety (90) or more consecutive days; or

     (i)  Either the Partnership or the Company shall (i) fail to
make  any  payment in an amount in respect of any Debt under  the
Credit  Working Capital Agreement when due, or fail to  make  any
payment  in  respect of any Debt incurred under the  Credit  Bank
Reimbursement  Agreement due as a result of  a  drawing  under  a
letter  of credit issued thereunder, or fail to make any  payment
in respect of any Additional Permitted Debt, in each case, with a
principal or face amount exceeding $500,000 which it has incurred
and  which  shall  remain  outstanding when  due,  which  failure
continues unwaived beyond any applicable grace period, (ii)  fail
to perform any obligation in respect of any Debt under the Credit
Bank  Working  Capital Agreement or the Credit Bank Reimbursement
Agreement  or  fail to perform any obligation in respect  of  any
Additional Permitted Debt, in each case, with a principal or face
amount exceeding $1,000,000 which it has incurred and which shall
remain outstanding, which failure, in each such case, results  in
the  acceleration of the maturity of such Debt (or a  requirement
to  furnish cash collateral in an amount exceeding $1,000,000  in
respect  of  any letters of credit that remains unsatisfied)  and
such   acceleration  shall  not  have  been  rescinded  (or  such
requirement shall not have been waived) or (iii) fail to  perform
any  obligation in respect of any Debt (other than Debt  referred
to in clause (i) or (ii) above) with a principal amount exceeding
$1,000,000   which  it  has  incurred  and  which  shall   remain
outstanding  if  the effect of such failure is to accelerate  the
maturity  of such Debt and such acceleration shall not have  been
rescinded; or

     (j)    Either  (i)  any  Project  Agreement  shall   expire,
terminate  or  at any time for any reason cease to be  valid  and
binding  (other than as permitted by Section 6.20)  and  in  full
force  and effect or any Project Participant shall deny  that  it
has  any liability or obligation under any such Project Agreement
and such Project Participant ceases performance thereunder and in
either  case such cessation has had a Material Adverse Effect  or
(ii)  any Project Participant (other than the Partnership or  the
Company) shall fail to perform or observe any of its covenants or
obligations  contained  in any of the Project  Agreements  for  a
period  in  excess of the grace period, if any, provided  for  in
such  Project  Agreements and which failure has  had  a  Material
Adverse Effect; provided that neither such event shall be  deemed
an  "Event  of  Default" hereunder if within 180  days  from  the
occurrence of either such event, the Partnership shall  have  (A)
caused   such  Project  Participant  to  resume  performance   in
accordance  with the relevant Project Agreement  or  (B)  entered
into  an Additional Contract in substitution therefore which  (x)
contains,  as  certified  by  the  Partnership  in  an  Officer's
Certificate  filed  with  the Trustee and  as  confirmed  by  the
Independent  Engineer  in an Independent  Engineer's  Certificate
filed  with  the  Trustee,  substantially  equivalent  terms  and
conditions or (y) if such terms and conditions are not  available
in   light  of  then  current  circumstances  on  a  commercially
reasonable basis (as certified by the Partnership in an Officer's
Certificate filed with the Trustee), the Partnership shall, after
giving effect to the alternative agreement, maintain a minimum of
the  Annual  Projected  Debt  Service  Coverage  Ratios  for  the
remaining term of the Bonds equal to or greater than l.5:l and an
average of the Annual Projected Debt Service Coverage Ratios  for
the  remaining term of the Bonds equal to or greater than 1.75:1;
provided,  however,  if the Steam Sales Agreement  ceases  to  be
valid  and  binding  and in full force and  effect  or  The  Bibb
Company  shall  cease performance thereunder  or  shall  fail  to
perform  or observe any covenant or obligation contained  therein
for  a period in excess of the grace period provided for therein,
it  will  not be deemed an Event of Default hereunder unless  the
Project  as  a  result  thereof  loses  its  certification  as  a
Qualifying  Facility and such loss is not otherwise permitted  by
Section  6.26;  provided,  further, if any  Gas  Supply  Contract
representing less than 25% of the aggregate maximum daily  supply
obligation  of natural gas under all the Gas Supply Contracts  in
effect immediately prior to such cessation ceases to be valid and
binding  and  in full force and effect or any Project Participant
denies  that it has any liability under such Gas Supply  Contract
and  ceases  performance thereunder or shall fail to  perform  or
observe any covenant or obligation contained therein for a period
in  excess  of  the grace period provided for therein  and  which
failure has had a Material Adverse Effect, it will not be  deemed
an  "Event of Default" hereunder if the Project shall maintain at
all times a minimum of the Annual Projected Debt Service Coverage
Ratios for the remaining term of the Bonds (disregarding such Gas
Supply Contract and the related Gas Transportation Contracts, but
including  an  estimate  of  the cost of  purchasing  replacement
natural  gas and transportation) equal to or exceeding 1.5:l  and
an  average of the Annual Projected Debt Service Coverage  Ratios
for the remaining term of the Bonds (disregarding such Gas Supply
Contract  and  the  related  Gas  Transportation  Contracts   but
including  an  estimate  of  the cost of  purchasing  replacement
natural gas and transportation) equal to or exceeding 1.75:1  and
so  long  as  (1)  the Partnership delivers  to  the  Trustee  an
Officer's Certificate setting forth the full calculation  of  the
Annual Projected Debt Service Coverage Ratios and the assumptions
used  in making such calculations and certifying that such ratios
equal  or  exceed  the  required  minimums,  accompanied   by   a
certificate   of   the   Gas  Consultant  concurring   with   the
reasonableness of the assumptions used in making the estimates of
the cost of purchasing replacement natural gas and an Independent
Engineer's  Certificate concurring with the  calculation  of  the
Annual Projected Debt Service Coverage Ratios and the assumptions
used,  and  on  each  monthly anniversary  date  thereafter,  the
Partnership  delivers  to  the Trustee an  Officer's  Certificate
setting  forth  the  full  calculation  of  the  required  Annual
Projected  Debt Service Coverage Ratios and that the  assumptions
on  which  such  ratios  are  based are  unchanged  and  if  such
assumptions  have  changed. the Officer's  Certificate  shall  be
accompanied  by an Independent Engineer's Certificate  concurring
with  the  calculation  of  the  Annual  Projected  Debt  Service
Coverage  Ratios  and the reasonableness of such assumptions  and
(2)  the  Partnership is diligently pursuing  a  Replacement  Gas
Contract  providing for the supply of volumes of natural  gas  at
least equal to the volumes of natural gas provided for under  the
Gas   Supply  Contract  it  would  replace  and,  to  the  extent
necessary,  has  or  is  diligently pursuing  a  Replacement  Gas
Transportation Contract or other Additional Contract to transport
such volumes of natural gas to the Project; or

     (k)  The Partnership shall fail to perform or observe any of
its  material covenants or obligations contained in  any  of  the
Project Agreements and such failure shall continue unremedied and
unwaived  until the end of the applicable grace period,  if  any,
contained   in  the  applicable  Project  Agreements;   provided,
however,  if  the failure to perform or observe the covenants  or
obligations  with  respect  to the  Project  Agreements  has  not
resulted  in  the  receipt of a notice  of  termination  of  such
Project Agreements or otherwise has had a Material Adverse Effect
and  is  capable  of  being cured and if the Partnership  or  the
Company  has  commenced efforts to cure such failure  within  the
period  provided  in  this clause (k) and has  delivered  written
notice  to  the  Trustee  thereof, then the  Partnership  or  the
Company  may continue to effect such cure and such failure  shall
not  be  deemed an "Event of Default" hereunder for an additional
ninety  (90)  days so long as the Partnership or the Company,  as
the case may be, is diligently pursuing the cure; or

     (l)   Any of the Collateral Documents shall cease to  be  in
full force and effect or any Lien purported to be granted in  any
Collateral  Document  shall  cease to  be  a  perfected  Lien  to
Collateral  Agent  on the Collateral described therein  with  the
priority purported to be created thereby; provided, however, that
the  Partnership  shall  have fifteen  (15)  days  to  cure  such
cessation, if curable, or to furnish to the Collateral Agent  all
documents or instruments required to cure any such cessation,  if
curable; or

     (m)   The  Partners  shall  amend or  modify,  or  otherwise
supplement, any provision of the Partnership Agreement (i) in any
manner  detrimental to the rights of the Collateral  Agent  under
the Collateral Documents or otherwise adverse to the interests of
the Secured Parties or (ii) in any other manner and an Authorized
Representative of the Partnership shall be unable to  certify  in
an  Officer's  Certificate that such amendment,  modification  or
supplement  could not reasonably be expected to have  a  Material
Adverse  Effect;  provided  that any amendment,  modification  or
supplement described in clauses (i) and (ii) shall not be  deemed
an  "Event  of Default" hereunder if within sixty (60) days  from
the  adoption of such amendment, modification or supplement,  the
Partners   shall  have  rescinded,  nullified  or  revoked   such
amendment or modification; or

     (n)   Panda  Energy International, Inc. shall cease  to  own
directly or indirectly at least 51% of the capital stock  of  PRC
or PRC II Corporation; or

     (o)  PRC shall withdraw or be removed as general partner  of
the  Partnership or shall sell, assign, transfer, exchange, grant
an  option  with respect to or otherwise dispose of  all  or  any
portion of its general partnership interest in the Partnership to
any  Person,  provided that PRC may withdraw, or be withdrawn  or
removed,  from  the Partnership and replaced with another  Person
acting  as  general partner if (i) required (A)  to  comply  with
applicable  Law, (B) to comply with the terms and  conditions  of
any  Governmental  Approval  necessary  for  the  Partnership  to
conduct its business pursuant to the Project Documents or (C)  to
maintain  the  Project's certification as a Qualifying  Facility,
(ii)  the  Collateral  Agent receives a  pledge  of  the  general
partnership  interest  and  capital  stock  of  such  replacement
general   partner  and  (iii)  the  Rating  Agencies  by  letters
addressed to the Partnership and delivered to the Trustee confirm
that  the  rating of such agency then in effect for  any  of  the
Bonds will not be reduced as a result of such replacement.

     Section  8.2 Enforcement of Remedies.  (a)  If one  or  more
Events of Default shall have occurred and be continuing, then:

          (i)  in  the case of an Event of Default described
     in   Sections   8.1(f)   or   8.1(g)   (an   "Automatic
     Acceleration Default"), the entire principal amounts of
     the  Bonds Outstanding, all interest accrued and unpaid
     thereon,  and  all  premium and other  amounts  payable
     under  the  Bonds  and this Indenture,  if  any,  shall
     automatically   become   due   and   payable    without
     presentment, demand, protest or notice of any kind, all
     of which are hereby waived; or

          (ii)    in the case of any other Event of Default,
     the  Trustee may and upon the direction of the  Holders
     of  no  less than 25% in aggregate principal amount  of
     the Outstanding Bonds, the Trustee shall, by notice  to
     the  Company (with a copy to the Partnership),  declare
     the  entire  principal amount of the Bonds outstanding,
     all  interest  accrued  and  unpaid  thereon,  and  all
     premium, and other amounts payable under the Bonds  and
     this   Indenture,  if  any,  to  be  due  and  payable,
     whereupon  the  same shall become immediately  due  and
     payable without presentment, demand, protest or further
     notice of any kind, all of which are hereby waived.

     If an Event of Default occurs and is continuing and is known
to  the Trustee, the Trustee shall mail to each Holder notice  of
the Event of Default within thirty (30) days after the occurrence
thereof.  Except in the case of an Event of Default in payment of
principal  of  or interest on any Bond, the Trustee may  withhold
the notice to the Holders if a committee of its trust officers in
good  faith  determines that withholding the  notice  is  in  the
interest of Holders.

     (b)  At any time after the principal of the Bonds shall have
become  due and payable upon a declared acceleration as  provided
herein, and before any judgment or decree for the payment of  the
money  so  due,  or any portion thereof, shall  be  entered,  the
Holders of not less than a majority in aggregate principal amount
of  the  Outstanding Bonds, by written notice to the Company  and
the  Trustee,  may  rescind and annul such  declaration  and  its
consequences if:

          (i)  there  shall have been paid to  or  deposited
     with the Trustee a sum sufficient to pay

              (A)    all   overdue   installments    of
          interest on the Bonds,

              (B)   the  principal of and  premium,  if
          any,  on any Bonds that have become due other
          than by such declaration of acceleration  and
          interest  thereon  at  the  respective  rates
          provided  in  the Bonds for late payments  of
          principal or premium,

              (C)   to the extent that payment of  such
          interest  is  lawful, interest  upon  overdue
          installments  of interest at  the  respective
          rates provided in the Bonds for late payments
          of interest, and

              (D)     all sums paid or advanced  by
          the  Trustee  hereunder  and  the  reasonable
          compensation,  expenses,  disbursements,  and
          advances  of  the  Trustee,  its  agents  and
          counsel, and

          (ii)    all  Events  of Default,  other  than  the
     nonpayment  of  the  principal of the  Bonds  that  has
     become due solely by such acceleration, have been cured
     or waived as provided in Section 8.7.

     No  such  rescission shall affect any subsequent default  or
impair any right consequent thereon.

     Section  8.3  Specific Remedies.  If any  Event  of  Default
shall  have occurred and be continuing and an acceleration  shall
have  occurred pursuant to Section 8.2, subject to the provisions
of  Sections  8.2,  8.5  and 8.6, a Responsible  Officer  of  the
Trustee  shall  deliver  a  notice to  the  Collateral  Agent  in
accordance  with the Intercreditor Agreement and the Trustee  may
pursue the other remedies specified in Section 8.15.

     Section 8.4 Judicial Proceedings Instituted by Trustee.

     (a)   Trustee May Bring Suit.  Subject to the terms  of  the
Intercreditor Agreement, if there shall be an Event  of  Default,
then  the Trustee, in its own name, and as trustee of an  express
trust  subject to the provisions of Sections 2.14 and 8.2,  shall
be  entitled  and  empowered to institute any suits,  actions  or
proceedings at law, in equity or otherwise, for the collection of
the  sums  so due and unpaid on the Bonds, and may prosecute  any
such  claim  or  proceeding to judgment  or  final  decree,  and,
subject  to  the  Intercreditor Agreement  with  respect  to  the
Collateral,  may  enforce any such judgment or final  decree  and
collect  the  moneys adjudged or decreed to  be  payable  in  any
manner  provided by law, whether before or after  or  during  the
pendency  of any proceedings for the enforcement of  any  of  the
Trustee's  rights  or  the  rights  of  the  Holders  under  this
Indenture, and such power of the Trustee shall not be affected by
any  sale hereunder or by the exercise of any other right,  power
or   remedy  for  the  enforcement  of  the  provisions  of  this
Indenture.

     (b)    Trustee  May  Recover  Unpaid  Debt  after  Sale   of
Collateral.   Subject  to  Section 2.14  and  the  terms  of  the
Intercreditor Agreement, in the case of a sale of the  Collateral
and  of  the  application of the proceeds of  such  sale  to  the
payment of the Debt secured by this Indenture, the Trustee in its
own  name, and as trustee of an express trust, shall be  entitled
and  empowered,  by  any appropriate means, legal,  equitable  or
otherwise, to enforce payment of, and to receive all amounts then
remaining due and unpaid upon, all or any of the Bonds,  for  the
benefit of the Holders thereof, and upon any other portion of the
Debt  remaining unpaid, with interest at the rates  specified  in
the respective Bonds on the over-due principal of and premium, if
any,  and (to the extent that payment of such interest is legally
enforceable) on the overdue installments of interest.

     (c)   Recovery  of  Judgment Does  Not  Affect  Rights.   No
recovery of any such judgment or final decree by the Trustee  and
no  levy of any execution under any such judgment upon any of the
Collateral, or upon any other property, shall in any manner or to
any  extent affect any rights, powers or remedies of the Trustee,
or  any liens, rights, powers or remedies of the Holders, but all
such  liens, rights, powers or remedies shall continue unimpaired
as before.

     (d)   Trustee  May  File  Proofs of Claims;  Appointment  of
Trustee as Attorney-in-Fact in Judicial Proceedings.  Subject  to
the  terms of the Intercreditor Agreement, the Trustee in its own
name,  or  as trustee of an express trust, or as attorney-in-fact
for  the  Holders,  or  in  any one or more  of  such  capacities
(irrespective of whether the principal of the Bonds shall then be
due  and  payable  as  therein expressed  or  by  declaration  or
otherwise and irrespective of whether the Trustee shall have made
any demand for the payment of overdue principal, premium, if any,
or interest), shall be entitled and empowered to file such proofs
of  claim  and  other papers or documents as may be necessary  or
advisable in order to have the claims of the Trustee and  of  the
Holders (whether such claims be based upon the provisions of  the
Bonds  or of this indenture) allowed in any equity, receivership,
insolvency,  bankruptcy liquidation, readjustment, reorganization
or  any other judicial proceedings relating to the Company or any
obligor  on the Bonds (within the meaning of the Trust  Indenture
Act),  the  creditors  of the Company or any  such  obligor,  the
Collateral  or  any  other property of the Company  or  any  such
obligor   and   any  receiver,  assignee,  trustee,   liquidator,
sequestrator  (or  other similar official) in any  such  judicial
proceeding  is  hereby authorized by each  Holder  to  make  such
payments to the Trustee and, in the event that the Trustee  shall
consent  to the making of such payments directly to the  Holders,
to  pay  to  the Trustee any amount due to it for the  reasonable
compensation,  expenses,  disbursements  and  advances   of   the
Trustee,  its  agents and counsel.  Subject to the terms  of  the
Intercreditor  Agreement,  the  Trustee  is  hereby   irrevocably
appointed (and the successive respective Holders of the Bonds, by
taking and holding the same, shall be conclusively deemed to have
so appointed the Trustee) the true and lawful attorney-in-fact of
the  respective Holders, with authority to (i) make and  file  in
the  respective  names of the Holders (subject to deduction  from
any  such claims of the amounts of any claims filed by any of the
Holders  themselves),  any claim, proof  of  claim  or  amendment
thereof,  debt, proof of debt or amendment thereof,  petition  or
other document in any such proceedings and to receive payment  of
any  amounts  distributable on account thereof, (ii) execute  any
such other papers and documents and to do and perform any and all
such acts and things for and on behalf of such Holders, as may be
necessary or advisable in order to have the respective claims  of
the  Trustee and of the Holders against the Company or  any  such
obligor,  the Collateral or any other property of the Company  or
any such obligor allowed in any such proceeding and (iii) receive
payment  of  or  on  account of such claims and  debt;  provided,
however, that nothing contained in this Indenture shall be deemed
to give to the Trustee any right to accept or consent to any plan
or  reorganization or otherwise by action of any character in any
such  proceeding to waive or change in any way any right  of  any
Holder.   Any moneys collected by the Trustee under this  Section
shall be applied as provided in Section 8.11.

     (e)   Trustee Need Not Have Possession of Bonds.  All proofs
of claim, rights of action and rights to assert claims under this
Indenture  or  under  any of the Bonds may  be  enforced  by  the
Trustee  without  the possession of the Bonds or  the  production
thereof  at  any  trial or other proceedings  instituted  by  the
Trustee.  In any proceedings brought by the Trustee (and also any
proceedings involving the interpretation of any provision of this
Indenture  to  which  the Trustee shall be a party)  the  Trustee
shall  be held to represent all the Holders of the Bonds  and  it
shall  not be necessary to make any such Holders parties to  such
proceedings.

     (f)   Suit to Be Brought for Ratable Benefit of Holders. Any
suit,  action or other proceeding at law, in equity or  otherwise
which  shall  be  instituted by the  Trustee  under  any  of  the
provisions of this Indenture shall be for the equal, ratable  and
common  benefit of all the Holders, subject to the provisions  of
this Indenture.

     (g)   Trustee May Be Restored to Former Position and  Rights
in  Certain  Circumstances.   In  case  the  Trustee  shall  have
instituted any proceeding to enforce any right, power  or  remedy
under this Indenture by foreclosure, entry or otherwise, and such
proceedings  shall have been discontinued, or abandoned  for  any
reason  or  shall have been determined adversely to the  Trustee,
then and in every such case the Company, the Partnership and  the
Trustee  shall be restored to their former positions  and  rights
hereunder,  and  all rights, powers and remedies of  the  Trustee
shall continue as if no such proceedings had been taken.

     Section  8.5  Holders May Demand Enforcement  of  Rights  by
Trustee.  If an Event of Default shall have occurred and shall be
continuing,  the  Trustee shall, subject  to  the  terms  of  the
Intercreditor Agreement, upon the written request of the  Holders
of  a  majority in aggregate principal amount of the  Bonds  then
Outstanding  and upon the offering of indemnity  as  provided  in
Section  9.1(d), proceed to institute one or more suits,  actions
or  proceedings at law, in equity or otherwise, or take any other
appropriate  remedy, to enforce payment of the principal  of,  or
premium, if any, or interest on, the Bonds, or to deliver  notice
to  the  Collateral  Agent in accordance with  the  Intercreditor
Agreement  requesting that the Collateral Agent  foreclose  under
the  Collateral  Documents  or to sell  the  Collateral  under  a
judgment or decree of a court or courts of competent jurisdiction
or  under  the power of sale granted in the Collateral Documents,
or,  subject  to  the terms of the Intercreditor Agreement,  take
such  other appropriate legal, equitable or other remedy, as  the
Trustee,  which  may  be  advised by  counsel,  shall  deem  most
effectual  to protect and enforce any of the rights or powers  of
the  Trustee or the Holders, or, in case such Holders shall  have
requested  a specific method of enforcement permitted  hereunder,
in   the   manner  requested,  subject  to  the  terms   of   the
Intercreditor Agreement, provided that such action shall  not  be
otherwise than in accordance with law and the provisions of  this
Indenture, and the Trustee, subject to such indemnity provisions,
shall have the right to decline to follow any such request if the
Trustee  in  good faith shall determine that the suit, proceeding
or  exercise of the remedy so requested would involve the Trustee
in personal liability or expense.

     Section  8.6  Control by Holders.  The Holders of  not  less
than  a majority in aggregate principal amount of the Outstanding
Bonds  shall have the right to direct the time, method and  place
of  conducing  any  proceeding for any remedy  available  to  the
Trustee  or  exercising  any  trust or  power  conferred  on  the
Trustee,  provided  that  (i) such  direction  shall  not  be  in
conflict  with  any  rule of law or with this  Indenture  or  the
lntercreditor Agreement, and (ii) the Trustee may take any  other
action  deemed  proper by the Trustee which is  not  inconsistent
with such direction.

     Section  8.7  Waiver of Past Defaults or Events of  Default.
The  Holders  of not less than a majority in aggregate  principal
amount  of the Bonds outstanding may on behalf of the Holders  of
all  Bonds  waive  any past Default or Event of Default  and  its
consequences  except (i) a Default or Event  of  Default  in  the
payment of the principal of or premium, if any, and interest  on,
or   other   amounts  due  under  any  Bond  Outstanding   unless
theretofore paid in full and (ii) only the Holders of  all  Bonds
Outstanding may waive a Default or Event of Default in respect of
a  covenant or provision hereof that under Article 12  cannot  be
modified  or  amended without the consent of the Holder  of  each
Bond  outstanding  affected.  Upon any such waiver  such  Default
shall  cease to exist and any Event of Default arising  therefrom
shall  be  deemed  to have been cured for every purpose  of  this
Indenture  or  the lntercreditor Agreement, but  no  such  waiver
shall  extend  to any subsequent or other Default or  impair  any
right consequent thereon.

     Section  8.8 Holder May Not Bring Suit Except Under  Certain
Conditions.   A Holder shall not have the right to institute  any
suit,  action or proceeding at law or in equity or otherwise  for
the appointment of a receiver or for the enforcement of any other
remedy under or upon this Indenture, unless:

          (a)   such  Holder  previously  shall  have  given
     written notice to the Trustee of a continuing Event  of
     Default;

          (b)  the  Holders  of at least  25%  in  aggregate
     principal  amount of the outstanding Bonds  shall  have
     requested  the  Trustee in writing  to  institute  such
     action,  suit or proceeding and shall have  offered  to
     the Trustee an indemnity as provided in Section 9.1(e);

          (c) the Trustee shall have refused or neglected to
     institute  any such action, suit or proceeding  for  60
     days  after  receipt of such notice  by  a  Responsible
     Officer of the Trustee, request and offer of indemnity;

          (d)  no  direction inconsistent with such  written
     request  has been given to the Trustee during such  60-
     day  period  by the Holders of a majority in  principal
     amount of Outstanding Bonds; and

          (e)  the  institution  of  such  suit,  action  or
     proceeding  is  not  prohibited  by  the  Intercreditor
     Agreement.

     It  is  understood and intended that no one or more  of  the
Holders shall have any right in any manner whatever hereunder  or
under  the Bonds to (i) surrender, impair, waive, affect, disturb
or prejudice the Lien of the Collateral Documents on any property
subject thereto or the rights of the Holders of any other  Bonds,
(ii)  obtain  or seek to obtain priority or preference  over  any
other  such  Holder  or  (iii)  enforce  any  right  under   this
Indenture, except in the manner herein provided and for the equal
and ratable benefit of all the Holders.

     Section 8.9 Undertaking to Pay Court Costs.  All parties  to
this  Indenture,  and each Holder by his acceptance  of  a  Bond,
shall  be  deemed  to  have agreed that  any  court  may  in  its
discretion require, in any suit, action or proceeding against the
Trustee  for  any  action  taken or  omitted  by  it  as  Trustee
hereunder, the filing by any party litigant in such suit,  action
or  proceeding of an undertaking to pay the costs of  such  suit,
action or proceeding, and that such court may, in its discretion,
assess  reasonable costs, including reasonable  attorneys,  fees,
against  any  party litigant in such suit, action  or  proceeding
having  due regard to the merits and good faith of the claims  or
defenses made by such party litigant; provided, however, that the
provisions of this Section 8.9 shall not apply to (a)  any  suit,
action  or  proceeding instituted by the Trustee, (b)  any  suit,
action or proceeding instituted by any Holder or group of Holders
holding  in  the  aggregate more than 10% in aggregate  principal
amount  of  the  Outstanding Bonds or (c)  any  suit,  action  or
proceeding  instituted by any Holder for the enforcement  of  the
payment of the principal of, or premium, if any, or interest  on,
any  of the Bonds, on or after the respective due dates expressed
therein.

     Section 8.10   Right of Holders to Receive Payment Not to be
Impaired.    Anything   in  this  Indenture   to   the   contrary
notwithstanding,  the right of any Holder to receive  payment  of
the  principal  of,  and premium, if any, and interest  on,  such
Bond, on or after the respective due dates expressed in such Bond
(or, in case of redemption, on the Redemption Date fixed for such
Bond),  or  to  institute suit for the enforcement  of  any  such
payment  on or after such respective dates, shall not be impaired
or affected without the consent of such Holder.

     Section  8.11   Application of Moneys Collected by  Trustee.
Following   the   application  of  funds  as  provided   in   the
Intercreditor Agreement, any money collected or to be applied  by
the Trustee pursuant to this Article 8 in respect of the Bonds of
a  series, together with any other moneys which may then be  held
by  the Trustee under any of the provisions of this Indenture  as
security for the Bonds of such series (other than moneys  at  the
time  required  to be held for the payment of specific  Bonds  of
such series at their Stated Maturities or at a time fixed for the
redemption thereof) shall be applied in the following order  from
time  to time, on the date or dates fixed by the Trustee and,  in
the  case  of  a  distribution  of  such  moneys  on  account  of
principal, premium, if any, or interest, upon presentation of the
Outstanding  Bonds  of  such  series,  and  stamping  thereon  of
payment,  if only partially paid, and upon surrender thereof,  if
fully paid:

          FIRST:  to  the  payment of all  amounts  due  the
     Trustee or any predecessor Trustee under Section 9.5;

          SECOND: in case the unpaid principal amount of the
     outstanding Bonds of such series or any of  them  shall
     not have become due, to the payment of any interest  in
     default,  in the order of the maturity of the  payments
     thereof,  with interest at the rates specified  in  the
     respective  Bonds of such series in respect of  overdue
     payments  (to the extent that payment of such  interest
     shall  be  legally  enforceable)  on  the  payments  of
     interest then overdue;

          THIRD:  in case the unpaid principal amount  of  a
     portion  of the Outstanding Bonds of such series  shall
     have  become  due,  first  to the  payment  of  accrued
     interest on all Outstanding Bonds of such series in the
     order  of  the  maturity of the payments thereof,  with
     interest at the respective rates specified in the Bonds
     of  such  series  for  overdue payments  of  principal,
     premium,  if  any, and (to the extent that  payment  of
     such  interest  shall be legally enforceable)  interest
     then  overdue,  and next to the payment of  the  unpaid
     principal amount of all Bonds of such series then due;

          FOURTH: in case the unpaid principal amount of all
     the  Outstanding Bonds of such series shall have become
     due, first to the payment of the whole amount then  due
     and  unpaid  upon the Outstanding Bonds of such  series
     for  principal, premium, if any, and interest, together
     with interest at the respective rates specified in  the
     Bonds of such series for overdue payments on principal,
     premium,  if  any, and (to the extent that  payment  of
     such  interest  shall be legally enforceable)  interest
     then overdue; and

          FIFTH: in case the unpaid principal amount of  all
     the  Outstanding Bonds of such series shall have become
     due,  and  all of the Outstanding Bonds of such  series
     shall  have been fully paid; any surplus then remaining
     shall  be  paid  to  Collateral Agent  (to  be  applied
     pursuant   to   the   terms  and  conditions   of   the
     Intercreditor  Agreement),  or  to  whomsoever  may  be
     lawfully entitled to receive the same, or as a court of
     competent jurisdiction may direct;

provided, however, that all payments in respect of the Bonds of a
series  to be made pursuant to clauses  "SECOND" through "FOURTH"
of  this  Section 8.11 shall be made ratably to  the  Holders  of
Bonds of such series entitled thereto, without discrimination  or
preference,  based upon the ratio of the unpaid principal  amount
of the Bonds of such series in respect of which such payments are
to  be  made  held  by each such Holder to the  unpaid  principal
amount of all Bonds of such series.

     Section 8.12   Bonds Held by Certain Persons Not to Share in
Distribution.   Any Bonds known to a Responsible Officer  of  the
Trustee to be owned or held by, or for the account or benefit of,
the Company, the Partnership, any Partner, or an Affiliate of any
of the foregoing shall not be entitled to share in any payment or
distribution provided for in this Article 8 until all Bonds  held
by other Persons have been indefeasibly paid in full.

     Section  8.13    Waiver  of Appraisement,  Valuation,  Stay,
Right  to Marshaling.  To the full extent it may lawfully do  so,
each  of the Company and the Partnership, for itself and for  any
other Person who may claim through or under it, hereby:

          (a)  agrees  that neither it nor any  such  Person
     will  set  up, plead, claim or in any manner whatsoever
     take  advantage  of,  any appraisal,  valuation,  stay,
     extension, usury, or redemption laws, now or  hereafter
     in  force in any jurisdiction which may delay,  prevent
     or   otherwise   hinder    (i)  the   performances   or
     enforcement of this Indenture, (ii) the foreclosure  of
     the  Collateral Documents, (iii) the sale of any of the
     Collateral  or  (iv) the putting of  the  purchaser  or
     purchasers  thereof into possession of such  Collateral
     immediately after the sale thereof;

          (b)  waives all benefit or advantage of  any  such
     laws;

          (c) consents and agrees that the Collateral may be
     sold  by  Collateral Agent as an entirety or in  parts;
     and

          (d)  waives  and releases all rights to  have  the
     Collateral  marshaled  upon any  foreclosure,  sale  or
     other  enforcement of this Indenture or the  Collateral
     Documents.

     Section 8.14   Remedies Cumulative; Delay or Omission Not  a
Waiver.    Each   and  every  right,  power  and  remedy   herein
specifically given to the Trustee shall be cumulative  and  shall
be  in  addition  to every other right, power and  remedy  herein
specifically given or now or hereafter existing at law, in equity
or by statute, and each and every right, power and remedy whether
specifically herein given or otherwise existing may be  exercised
from time to time and as often and in such order as may be deemed
expedient by the Trustee and the exercise or the commencement  of
the exercise of any right, power or remedy shall not be construed
to  be  a  waiver of the right to exercise at the  same  time  or
thereafter  any  other right, power or remedy, and  no  delay  or
omission  by the Trustee in the exercise of any right,  power  or
remedy  or in the pursuance of any remedy shall impair  any  such
right,  power or remedy or to be construed to be a waiver of  any
default on the part of the Company, or the Partnership or  to  be
an acquiescence therein.

     Section  8.15   The Intercreditor Agreement.  Simultaneously
with  the  execution  and  delivery of  this  Indenture  and  the
Depositary   Agreement,  the  Trustee  shall   enter   into   the
Intercreditor  Agreement on behalf of itself and all  Holders  of
the Outstanding Bonds and all future Holders of any of the Bonds.
All  rights, powers and remedies available to the Trustee and the
Holders of the Outstanding Bonds, and all future Holders  of  any
of  the  Bonds,  with  respect to the  Collateral,  or  otherwise
pursuant  to  the Collateral Documents, shall be subject  to  the
Intercreditor  Agreement.   In  the  event  of  any  conflict  or
inconsistency between the terms and provisions of this  Indenture
and  the terms and provisions of the Intercreditor Agreement, the
terms  and provisions of the Intercreditor Agreement shall govern
control.

     Section  8.16    The Depositary Agreement.  On  the  Closing
Date,  the  Collateral  Agent shall  enter  into  the  Depositary
Agreement  on  behalf  of  the  Trustee,  all  Holders   of   the
Outstanding Bonds, all future Holders of any Bonds and all  other
present and future Secured Parties.  In the event of any conflict
or  inconsistency  between  the  terms  and  provisions  of  this
Indenture  and terms and provisions of the Depositary  Agreement,
the terms and provisions of the Depositary Agreement shall govern
and control.

                           ARTICLE 9

                     CONCERNING THE TRUSTEE

     Section 9.1 Certain Rights and Duties of Trustee.  Except as
otherwise provided in Section 315 of the Trust Indenture Act:

          (a) The Trustee may rely and shall be protected in
     acting, or refraining from acting, upon any resolution,
     certificate,  statement, instrument,  opinion,  report,
     notice,  request,  consent, order, bond,  debenture  or
     other  paper or document believed by it to  be  genuine
     and  to  have  been signed or presented by  the  proper
     party or parties or with respect to any action it takes
     or  omits  to take in good faith in accordance  with  a
     direction  received  by  it  from  Holders  holding   a
     sufficient  percentage of Bonds to give such  direction
     as permitted by this Indenture.

          (b) Any request, direction, order or demand of the
     Company  or the Partnership mentioned herein  shall  be
     sufficiently evidenced by an instrument signed  in  the
     name  of  the  Company or the General  Partner  of  the
     Partnership,  as  the case may be, by their  respective
     Chairman of the Board of Directors, a Vice Chairman  of
     the  Board  of  Directors, the President  or  any  Vice
     President  and the Secretary or an Assistant  Secretary
     or  the  Treasurer  or an Assistant  Treasurer  (unless
     other   evidence   in   respect   thereof   be   herein
     specifically  prescribed); and any  resolution  of  the
     Board of Directors may be evidenced to the Trustee by a
     copy thereof certified by the Secretary or an Assistant
     Secretary of the Company or the General Partner.

          (c)  The Trustee may consult with counsel and  the
     advice  of counsel or any Opinion of Counsel  shall  be
     full  and  complete  authorization  and  protection  in
     respect  of any action taken, suffered or permitted  by
     it hereunder in good faith and in reliance thereon.

          (d)  No  provision  of  this  Indenture  shall  be
     construed to relieve the Trustee from liability for its
     own negligent action, its own negligent failure to act,
     or its own wilful misconduct, except that

              (i)   this  Subsection shall not be  construed
          to  limit  the effect of Subsection  (h)  of  this
          Section;

              (ii)  the Trustee shall not be liable for  any
          error  of  judgment  made  in  good  faith  by   a
          Responsible  Officer, unless it  shall  be  proved
          that the Trustee was negligent in ascertaining the
          pertinent facts; and

              (iii)the  Trustee  shall not  be  liable  with
          respect to any action taken or omitted to be taken
          by  it with respect to Bonds of any series in good
          faith  in  accordance with the  direction  of  the
          Holders of a majority in principal amount  of  the
          Outstanding Bonds of such series, relating to  the
          time,   method   and  place  of   conducting   any
          proceeding  for  any  remedy  available   to   the
          Trustee,   or  exercising  any  trust   or   power
          conferred  upon the Trustee, under this  Indenture
          with respect to the Securities of such series.

          (e) Prior to the occurrence of an Event of Default
     with respect to any series of Bonds hereunder and after
     the  curing  or waiving of all Events of  Default  with
     respect to such series of Bonds, the Trustee shall  not
     be  bound  to make any investigation into the facts  or
     matters   stated   in   any  resolution,   certificate,
     statement,   instrument,   opinion,   report,   notice,
     request,  consent,  order, approval,  appraisal,  bond,
     debenture  or other paper or document with  respect  to
     such series of Bonds unless requested in writing to  do
     so  by  the  Holders  of not less than  a  majority  in
     aggregate principal amount of the Bonds of such  series
     then outstanding; provided, that, if the payment within
     a reasonable time to the Trustee of the costs, expenses
     or  liabilities  likely to be incurred  by  it  in  the
     making of such investigation is, in the opinion of  the
     Trustee, not reasonably assured to the Trustee  by  the
     security afforded to it by the terms of this Indenture,
     the  Trustee  may require reasonable indemnity  against
     such  expenses  or  liabilities as a  condition  to  so
     proceeding.   The  reasonable  expense  of  every  such
     investigation shall be paid by the Company or, if  paid
     by the Trustee, shall be repaid by the Company.

          (f)  The Trustee may execute any of the trusts  or
     powers hereunder or perform any duties hereunder either
     directly or by or through agents or attorneys, and  the
     Trustee shall not be responsible for any misconduct  or
     negligence  on  the  part  of  any  agent  or  attorney
     appointed with due care by it hereunder.

          (g)  If  an Event of Default has occurred  and  is
     continuing,  the  Trustee shall exercise  such  of  the
     rights  and  powers vested in it by this Indenture  and
     use the same degree of care and skill in their exercise
     as  a  prudent person would exercise or use  under  the
     circumstances  in  the  conduct of  such  person's  own
     affairs.

          (h)  Except during the continuance of an Event  of
     Default,

              (i)   the Trustee need perform only those
          duties as are specifically set forth in  this
          Indenture  and  no  others  and  no   implied
          covenants  or obligations shall be read  into
          this Indenture against the Trustee; and

              (ii)  in the absence of bad faith on  its
          part,  the Trustee may conclusively rely,  as
          to  the  truth  of  the  statements  and  the
          correctness   of   the   opinions   expressed
          therein,   upon  certificates   or   opinions
          furnished  to  the Trustee and conforming  on
          their  face  to  the  requirements  of   this
          Indenture.  However, in the case of any  such
          certificates   or  opinions  which   by   any
          provision hereof are specifically required to
          be  furnished  to  the Trustee,  the  Trustee
          shall  examine such certificates and opinions
          to  determine whether or not they conform  on
          their  face  to  the  requirements  of   this
          Indenture.

          (i)  Every provision of this Indenture that in any
     way  relates to the Trustee is subject to this  Section
     9.1.

     Section 9.2 Trustee Not Responsible for Recitals, Etc.   The
recitals  contained herein and in the Bonds, except the Trustee's
certificate  of authentication, shall be taken as the  statements
of the Company or the Partnership, as applicable, and the Trustee
assumes  no responsibility for the correctness of the same.   The
Trustee   makes  no  representations  as  to  the   validity   or
sufficiency  of this Indenture, the Collateral or of  the  Bonds.
The  Trustee  shall not be accountable for the use or application
by  the  Company of any of the Bonds or of the proceeds  of  such
Bonds.

     Section  9.3 Trustee and Others May Hold Bonds.  The Trustee
or any Paying Agent or Security Registrar or any other Authorized
Agent of the Trustee, or any Affiliate thereof, in its individual
or  any other capacity, may become the owner or pledgee of  Bonds
and  may otherwise deal with the Company, the Partnership, or any
other obligor on the Bonds with the same rights it would have  if
it  were  not Trustee, Paying Agent, Security Registrar  or  such
other Authorized Agent.

     Section  9.4  Moneys Held by Trustee or Paying  Agent.   All
moneys  received by the Trustee or any Paying Agent shall,  until
used  or  applied as herein provided, be held in  trust  for  the
purposes  for  which  they were received,  but,  other  than  the
Redemption  Fund, need not be segregated from other funds  except
to  the  extent  required by law.  Neither the  Trustee  nor  any
Paying  Agent  shall be under any liability for interest  on  any
moneys  received by it hereunder except such as it may  agree  in
writing with the Company to pay thereon.

     Section  9.5 Compensation of Trustee and Its Lien.   For  so
long  as  any of the Bonds shall remain Outstanding, the  Company
covenants  and  agrees to pay to the Trustee (all  references  in
this  Section 9.5 to the Trustee shall be deemed to apply to  the
Trustee  in its capacities as Trustee, Paying Agent and  Security
Registrar)  from time to time, and the Trustee shall be  entitled
to,  reasonable  compensation for all  services  rendered  by  it
hereunder  (which shall be agreed to from time  to  time  by  the
Company  and  the Trustee and which shall not be limited  by  any
provision of law in regard to the compensation of a trustee of an
express   trust),  and,  except  as  herein  otherwise  expressly
provided, the Company will pay or reimburse the Trustee upon  its
request for all reasonable expenses and disbursements incurred or
made  by the Trustee in accordance with any of the provisions  of
this  Indenture  (including the reasonable compensation  and  the
reasonable expenses and disbursements of its counsel and  of  all
persons  not regularly in its employ) except any such expense  or
disbursement as may arise from its gross negligence or bad faith.
If  any property other than cash shall at any time be subject  to
the  lien  of this Indenture, the Trustee, if and to  the  extent
authorized  by  a receivership or bankruptcy court  of  competent
jurisdiction  or  by the supplemental instrument subjecting  such
property to such lien, shall be entitled to make advances for the
purpose  of preserving such property or of discharging tax  liens
or  other  prior liens or encumbrances thereon.  The Company  and
the  Partnership, jointly and severally, also covenant and  agree
to  indemnify  the Trustee for, and to hold it harmless  against,
any  loss,  liability, claim, damage or expense incurred  without
gross negligence or bad faith on the part of the Trustee, arising
out of or in connection with the acceptance or administration  of
the  trust  or  trusts  hereunder,  this  Indenture  and  in  the
performance  of  any  provisions of the Intercreditor  Agreement,
including  liability which the Trustee may incur as a  result  of
failure to withhold, pay or report taxes and including the  costs
and  expenses of defending itself against any claim or  liability
in  the  premises  and including, without limitation,  any  loss,
liability, claim, damage or expense relating to or arising out of
any  Environmental Law (including any Environmental Claim).   The
obligations  of  the Company under this Section shall  constitute
additional Debt hereunder.  Notwithstanding anything contained in
this  Indenture to the contrary, such additional  Debt  shall  be
paid  by  the Company or the Partnership in accordance  with  the
Depositary Agreement.

     The  obligations  of the Company and the  Partnership  under
this Section 9.5 shall survive payment in full of the Bonds,  the
resignation or removal of the Trustee and the termination of this
Indenture.

     Section   9.6   Right  of  Trustee  to  Rely  on   Officer's
Certificates and Opinions of Counsel.  Before the Trustee acts or
refrains  from acting with respect to any matter contemplated  by
this  Indenture,  it may require an Officer's Certificate  or  an
Opinion  of  Counsel, which shall conform to  the  provisions  of
Section  1.3. The Trustee shall not be liable for any  action  it
takes  or  omits  to  take  in good faith  in  reliance  on  such
certificate or opinion.

     Section  9.7  Persons Eligible for Appointment  as  Trustee.
The  Trustee hereunder shall at all times be a corporation  which
complies  with the requirements of the Trust Indenture Act,  that
is eligible pursuant to the Trust Indenture Act to act as Trustee
hereunder,  having  a combined capital and surplus  of  at  least
$50,000,000.  If such corporation publishes reports of  condition
at  least annually, pursuant to law or to the requirements of the
aforesaid  supervising  or  examining  authority,  then  for  the
purposes  of  this Section, the combined capital and  surplus  of
such  corporation shall be deemed to be its combined capital  and
surplus  as  set forth in its most recent report of condition  so
published,  in  case at any time the Trustee shall  cease  to  be
eligible  in  accordance  with this Section,  the  Trustee  shall
resign immediately in the manner and with the effect specified in
Section 9.8.

      Section 9.8 Resignation and Removal of Trustee; Appointment
of  Successor.   (a)   The Trustee, or any  trustee  or  trustees
hereafter appointed, may at any time resign with respect  to  any
one  or  more or all series of Bonds by giving written notice  to
the  Company  and  by  giving notice of such resignation  to  the
Holders  of  Bonds  in the manner provided in Section  1.6.  Upon
receiving such notice of resignation, the Company shall  promptly
appoint  a  successor  trustee or trustees with  respect  to  the
applicable series by written instrument executed by order of  the
Board  of  Directors of the Company, one copy of which instrument
shall  be delivered to the resigning trustee and one copy to  the
successor  trustee.  If no successor trustee shall have  been  so
appointed  with respect to a particular series and have  accepted
appointment  within 30 days after the mailing of such  notice  of
resignation,  the  resigning trustee may petition  any  court  of
competent   jurisdiction  for  the  appointment  of  a  successor
trustee, or any Holder who has been a bona fide Holder of a  Bond
or  Bonds  of the applicable series for at least six months  may,
subject  to  the  requirements of Section  315(e)  of  the  Trust
Indenture  Act,  on  behalf of himself and all  others  similarly
situated,  petition  any  such court for  the  appointment  of  a
successor  trustee.  Such court may thereupon after such  notice,
if  any, as it may deem proper and prescribe, appoint a successor
trustee.

     (b)  In case at any time any of the following shall occur:

          (1)  the Trustee shall cease to be eligible  under
     Section  9.7  and  shall fail to resign  after  written
     request  therefor by the Company or by any such Holder,
     or
          (2)  the Trustee shall become incapable of acting,
     or  shall  be  adjudged bankrupt  or  insolvent,  or  a
     receiver  of  the Trustee or of its property  shall  be
     appointed, or any public officer shall take  charge  or
     control  of  the Trustee or of its property or  affairs
     for  the  purpose  of rehabilitation,  conservation  or
     liquidation;

then,  in any such case, the Company may remove the Trustee  with
respect  to  the  applicable  series  of  Bonds,  and  appoint  a
successor  trustee by written instrument, in duplicate,  executed
by  order of the Board of Directors of the Company, one  copy  of
which instrument shall be delivered to the Trustee so removed and
one   copy  to  the  successor  Trustee,  or,  subject   to   the
requirements  of Section 315(e) of the Trust Indenture  Act,  any
Holder who has been a bona fide Holder of a Bond or Bonds of  any
such series for at least six months may, on behalf of himself and
all  others  similarly situated, petition any court of  competent
jurisdiction  for the removal of the Trustee and the  appointment
of  a  successor Trustee with respect to such series.  Such court
may  thereupon after such notice, if any, as it may  deem  proper
and prescribe, remove the Trustee and appoint a successor Trustee
with respect to such series.

     (c)  The Holders of a majority in aggregate principal amount
of  the  Bonds of any series at the time outstanding may  at  any
time  remove the Trustee with respect to that series and  appoint
with respect to such series a successor Trustee by delivering  to
the Trustee so removed, to the successor Trustee so appointed and
to  the Company, the evidence provided for in Section 10.1 of the
action taken by the Holders.

     (d)   Any  resignation  or removal of the  Trustee  and  any
appointment of a successor Trustee pursuant to this Section shall
become  effective  only  upon acceptance of  appointment  by  the
successor Trustee as provided in Section 9.9.

     Section  9.9 Acceptance of Appointment by Successor Trustee.
Any  successor Trustee appointed under Section 9.8 shall execute,
acknowledge  and  deliver to the Company and to  its  predecessor
Trustee with respect to any or all applicable series of Bonds  an
instrument  accepting such appointment hereunder,  and  thereupon
the  resignation  or  removal of the  predecessor  Trustee  shall
become  effective and such successor Trustee, without any further
act, deed or conveyance, shall become vested with all the rights,
powers,  trusts,  duties and obligations  with  respect  to  such
series of its predecessor Trustee hereunder, with like effect  as
if  originally named as Trustee herein; but, nevertheless, on the
written  request of the Company or of the successor Trustee,  the
Trustee  ceasing to act shall, upon payment of any  such  amounts
then  due  it pursuant to the provisions of Section 9.5,  execute
and  deliver an instrument transferring to such successor Trustee
all the rights, powers and trusts with respect to such series  of
the  Trustee  so  ceasing  to act.   Upon  request  of  any  such
successor  Trustee,  the  Company  shall  execute  any  and   all
instruments  in writing for more fully and certainly  vesting  in
and  confirming  to such successor Trustee all  such  rights  and
powers.  Any Trustee ceasing to act shall, nevertheless, retain a
lien upon all property or funds held or collected by such Trustee
to secure any amounts then due it pursuant to Section 9.5.

     In  the  case  of the appointment hereunder of  a  successor
Trustee  with respect to the Bonds of one or more (but  not  all)
series,  the Company, the predecessor Trustee and each  successor
Trustee with respect to the Bonds of any applicable series  shall
execute and deliver an indenture supplemental hereto which  shall
contain  such  mutually agreeable provisions as shall  be  deemed
necessary  or  desirable to confirm that all the rights,  powers,
trusts and duties of the predecessor Trustee with respect to  the
Bonds  of any series as to which the predecessor Trustee  is  not
retiring  shall continue to be vested in the predecessor Trustee,
and  shall,  by  mutual agreement, add to or change  any  of  the
provisions of this Indenture as shall be necessary to provide for
or  facilitate the administration of the trusts hereunder by more
than  one Trustee, it being understood that nothing herein or  in
such  supplemental indenture shall constitute such  Trustees  co-
Trustees  of the same trust and that each such Trustee  shall  be
Trustee  of  a trust or trusts hereunder separate and apart  from
any  trust  or  trusts hereunder administered by any  other  such
Trustee.

     No  successor  Trustee with respect to any series  of  Bonds
shall  accept appointment as provided in this Section  unless  at
the  time  of such acceptance such successor Trustee  shall  with
respect to such series be qualified under the Trust Indenture Act
and eligible under Section 9.7.

     Upon  acceptance of appointment by a successor Trustee  with
respect to the Bonds of any series, the Company shall give notice
of  the  succession of such Trustee hereunder to the  Holders  of
Bonds in the manner provided in Section 1.6. If the Company fails
to   give  such  notice  within  10  days  after  acceptance   of
appointment by the successor Trustee, the successor Trustee shall
cause such notice to be given at the expense of the Company.

     Section  9.10    Merger,  Conversion  or  Consolidation   of
Trustee.   Any  Person into which the Trustee may  be  merged  or
converted  or  with  which  it  may  be  consolidated,   or   any
corporation   resulting   from   any   merger,   conversion    or
consolidation  to  which the Trustee shall be  a  party,  or  any
Person succeeding to all or substantially all the corporate trust
business  of  the Trustee, shall be the successor of the  Trustee
hereunder  without the execution or filing of any  paper  or  any
further  act  on the part of any of the parties hereto,  provided
that  such  successor Trustee shall be qualified under the  Trust
Indenture  Act and eligible under the provisions of  Section  9.7
hereof and Section 310(a) of the Trust Indenture Act.

     Section  9.11    Maintenance of Offices and  Agencies.   (a)
There  shall at all times be maintained in such Place of  Payment
as  shall be specified for the Bonds of any series in the related
Series  Supplemental Indenture, an office or agency  where  Bonds
may  be presented or surrendered for registration of transfer  or
exchange  and  for  payment of principal, premium,  if  any,  and
interest.   Such  office shall be initially the  Corporate  Trust
Office  for delivery by hand or by mail.  Notices and demands  to
or upon the Trustee in respect of the Bonds or this Indenture may
be  served at the Corporate Trust Office.  Written notice of  the
location of each of such other office or agency and of any change
of  location  thereof  shall  be given  by  the  Company  or  the
Partnership to the Trustee and by the Trustee to the  Holders  in
the  manner specified in Section 1.6. In the event that  no  such
office  or  agency  shall be maintained  or  no  such  notice  of
location  or of change of location shall be given, presentations,
surrenders and demands may be made and notices may be  served  at
the Corporate Trust Office.

     (b)  There shall at all times be a Security Registrar and  a
Paying Agent hereunder.  In addition, at any time when any  Bonds
remain  Outstanding,  the Trustee may appoint  an  Authenticating
Agent  or Agents with respect to the Bonds of one or more  series
which  shall  be  authorized to act on behalf of the  Trustee  to
authenticate Bonds of such series issued upon original  issuance,
exchange, registration of transfer or partial redemption  thereof
or  pursuant to Section 2.9, and Bonds so authenticated shall  be
entitled to the benefits of this Indenture and shall be valid and
obligatory  for all purposes as if authenticated by  the  Trustee
hereunder (it being understood that wherever reference is made in
this Indenture to the authentication and delivery of Bonds by the
Trustee  or  the  Trustee's certificate of  authentication,  such
reference shall be deemed to include authentication and  delivery
on  behalf  of  the  Trustee  by an Authenticating  Agent  and  a
certificate  of authentication executed on behalf of the  Trustee
by   an   Authenticating  Agent).   If  an  appointment   of   an
Authenticating  Agent with respect to the Bonds of  one  or  more
series shall be made pursuant to this Section 9.11(b), the  Bonds
of  such  series  may have endorsed thereon, in addition  to  the
Trustee's certificate of authentication, an alternate certificate
of authentication in the following form:

      This Bond is one of the series of Bonds referred to in  the
within-mentioned Indenture.

                              ____________________, Trustee

                              By____________________________
                                   Authenticating Agent

                              By____________________________
                                   Authorized Signatory


     Any Authorized Agent shall be a bank or trust company, shall
be  a  Person organized and doing business under the laws of  the
United  States or any State thereof, with a combined capital  and
surplus  of  at least $50,000,000, and shall be authorized  under
such  laws  to  exercise  corporate  trust  powers,  subject   to
supervision by Federal or state authorities.  If such  Authorized
Agent  establishes  reports of its condition at  least  annually,
pursuant   to  law  or  to  the  requirements  of  the  aforesaid
supervising or examining authority, then for the purposes of this
Section 9.11, the combined capital and surplus of such Authorized
Agent  shall be deemed to be its combined capital and surplus  as
set  forth  in its most recent report of condition so  published.
If  at any time an Authorized Agent shall cease to be eligible in
accordance  with  the  provisions  of  this  Section  9.11,  such
Authorized Agent shall resign immediately in the manner and  with
the  effect specified in this Section 9.11.  The Trustee  at  its
office  specified  in the first paragraph of this  Indenture,  is
hereby   appointed   as  Paying  Agent  and  Security   Registrar
hereunder.

     (c)  Any Paying Agent (other than the Trustee) from time  to
time appointed hereunder shall execute and deliver to the Trustee
an  instrument  in which such Paying Agent shall agree  with  the
Trustee,  subject  to the provisions of this Section  9.11,  that
such Paying Agent will:

          (i)  hold  all sums held by it for the payment  of
     principal  of,  and premium, if any,  and  interest  on
     Bonds  in trust for the benefit of the Persons entitled
     thereto  until such sums shall be paid to such  Persons
     or otherwise disposed of as herein provided;

          (ii)     give   the  Trustee  within   five   days
     thereafter  notice of any default by any  obligor  upon
     the  Bonds  in  the  making  of  any  such  payment  of
     principal, premium, if any, or interest; and

          (iii)   at any time during the continuance of  any
     such  default, upon the written request of the  Trustee
     in   compliance  with  the  terms  of  this  Indenture,
     forthwith pay to the Trustee all sums so held in  trust
     by such Paying Agent.

     Notwithstanding any other provision of this  Indenture,  any
payment required to be made to or received or held by the Trustee
may,  to  the  extent authorized by written instructions  of  the
Trustee, be made to or received or held by a Paying Agent in  the
Borough  of  Manhattan, the City of New York, for the account  of
the Trustee.

     (d)   Any  Person  into which any Authorized  Agent  may  be
merged or converted or with which it may be consolidated, or  any
Person resulting from any merger, consolidation or conversion  to
which  any  Authorized Agent shall be a party, or any corporation
succeeding  to  the  corporate trust business of  any  Authorized
Agent, shall be the successor of such Authorized Agent hereunder,
if such successor Person is otherwise eligible under this Section
without  the execution or filing of any paper or any further  act
on  the  part of the parties hereto or such Authorized  Agent  or
such successor Person.

     (e)   Any Authorized Agent may at any time resign by  giving
written notice of resignation to the Trustee. the Partnership and
the  Company.  The Company may, and at the request of the Trustee
shall, at any time, terminate the agency of any Authorized  Agent
by  giving  written notice of such termination to the  Authorized
Agent and to the Trustee.  Upon the resignation or termination of
an  Authorized  Agent or in case at any time any such  Authorized
Agent  shall cease to be eligible under this Section 9.11  (when,
in   either  case,  no  other  Authorized  Agent  performing  the
functions  of  such Authorized Agent shall have been  appointed),
the   Company  shall  promptly  appoint  one  or  more  qualified
successor  Authorized Agents approved by the Trustee  to  perform
the functions of the Authorized Agent which has resigned or whose
agency  has  been  terminated or who  shall  have  ceased  to  be
eligible under this Section 9.11.  The Company shall give written
notice of any such appointment to all Holders as their names  and
addresses appear on the Security Register.

     Section 9.12   Reports by Trustee.  On or before March 15 in
every  year, so long as any Bonds are Outstanding hereunder,  the
Trustee shall transmit to the Holders a brief report, dated as of
the  preceding December 31, to the extent required by Section 313
of  the Trust Indenture Act in accordance with the procedures set
forth in such Section.  A copy of such report at the time of  its
mailing  to  Holders shall be filed with the SEC and  each  stock
exchange,  if  any, on which the Bonds are listed.   The  Company
shall  promptly notify the Trustee if the Bonds become listed  on
any  stock  exchange, and the Trustee shall comply  with  Section
313(d) of the Trust Indenture Act.

     Section   9.13    Trustee  Risk.   None  of  the  provisions
contained  in this Indenture shall require the Trustee to  expend
or  risk  its  own  funds or otherwise incur  personal  financial
liability  in  the  performance of any of its duties  or  in  the
exercise  of  any  of  its rights or powers,  if  it  shall  have
reasonable ground for believing that the repayment of such  funds
or  liability  is not reasonably assured to it.  Whether  or  not
expressly  provided  herein, every provision  of  this  Indenture
relating  to  the  conduct  or  affecting  the  liability  of  or
affording  protection to the Trustee shall be subject to  Section
9.1 and the requirements of the Trust Indenture Act.

     Section 9.14   Notice of Defaults.  Within 90 days after the
occurrence of any default hereunder with respect to the Bonds  of
any series, the Trustee shall transmit by mail to all Holders  of
Bonds of such series, as their names and addresses appear in  the
Security Register, notice of such default hereunder known to  the
Trustee,  unless  such default shall have been cured  or  waived;
provided, however, that, except in the case of a default  in  the
payment of the principal of, premium (if any), or interest on any
Bonds  of  such  series or in the payment  of  any  sinking  fund
installment  with  respect to Bonds of such series,  the  Trustee
shall  be protected in withholding such notice if any so long  as
the  board  of  directors, the executive committee,  or  a  trust
committee of directors or Responsible Officers of the Trustee  in
good  faith determines that the withholding of such notice is  in
the  interest of the Holders of Securities of such  series.   For
the  purpose of this Section, the term "default" means any  event
which  is, or after notice or lapse of time or both would become,
an Event of Default with respect to Bonds of such series.  Except
with respect to an Event of Default pursuant to Section 8.1(a) or
(b),  the  Trustee  shall not be charged with  knowledge  of  any
default  or  Event  of  Default hereunder unless  written  notice
thereof  shall  have been given to a Responsible Officer  at  the
Corporate Trust Office by the Company, the Partnership, a  Paying
Agent, any Holder or an agent of any Holder.

     Section 9.15   Disqualification; Conflicting Interests.   If
the  Trustee  has or shall acquire a conflicting interest  within
the  meaning of the Trust Indenture Act, the Trustee shall either
eliminate  such  interest or resign, to the  extent  and  in  the
manner  provided by, and subject to the provisions of, the  Trust
Indenture Act and this Indenture.

     Section  9.16    Preferential Collection of  Claims  Against
Company.   If and when the Trustee shall be or become a  creditor
of  the Company or the Partnership (or any other obligor upon the
Bonds),  the  Trustee shall be subject to the provisions  of  the
Trust  Indenture Act regarding the collection of  claims  against
the Company or the Partnership (or any such other obligor).

                           ARTICLE 10

                     CONCERNING THE HOLDERS

     Section   10.1    Evidence  of  Action  Taken  by   Holders.
Whenever in this Indenture it is provided that the Holders  of  a
specified percentage or a majority in aggregate principal  amount
of  the  Bonds  or  of any series of Bonds may  take  any  action
(including the making of any demand or request, the giving of any
notice, consent or waiver or the taking of any other action)  the
fact  that  at the time of taking any such action the Holders  of
such specified percentage or majority have joined therein may  be
evidenced  (a) by any instrument or any number of instruments  of
similar tenor executed by Holders in person or by agent or  proxy
appointed  in  writing, or (b) by the record of  the  Holders  of
Bonds  voting  in  favor thereof at any meeting of  Holders  duly
called and held in accordance with the provisions of Article  11,
or (c) by a combination of such instrument or instruments and any
such  record of such a meeting of Holders, and except  as  herein
otherwise  expressly provided, such action shall become effective
when  such  instrument  or instruments  and/or  such  record  are
delivered  to the Trustee, and where expressly required,  to  the
Company.

     Section  10.2    Proof  of Execution of Instruments  and  of
Holding  Bonds.   Subject to the provisions of Sections  9.1  and
11.5 hereof and Section 315 of the Trust Indenture Act, proof  of
the execution of any instrument by a Holder or his agent or proxy
and  proof of the holding by any person of any of the Bonds shall
be sufficient if made in the following manner:

          The  fact  and date of the execution by  any  such
     person   of  any  instrument  may  be  proved  by   the
     certificate  of  any  notary public  or  other  officer
     authorized  to  take acknowledgments  of  deeds  to  be
     recorded  in  any State within the United States,  that
     the  person  executing such instrument acknowledged  to
     him  the  execution thereof, or by an  affidavit  of  a
     witness  to  such  execution sworn to before  any  such
     notary or other such officer.  Where such execution  is
     by  an  officer  of a corporation or association  or  a
     member  of a partnership on behalf of such corporation,
     association   or   partnership,  such  certificate   or
     affidavit shall also constitute sufficient proof of his
     authority.  The fact and date of the execution  of  any
     such  instrument may also be proved in any other manner
     which the Trustee may deem sufficient.

          The  ownership  of  Bonds may  be  proved  by  the
     Security  Register or by a certificate of the  Security
     Registrar.

          If  the Company shall solicit from the Holders  of
     Bonds of any series any request, demand, authorization,
     direction,  notice, consent, waiver or other  act,  the
     Company may, at its option, by Board Resolution, fix in
     advance  a record date for the determination of Holders
     of   Bonds  entitled  to  give  such  request,  demand,
     authorization,  direction, notice, consent,  waiver  or
     other act, but the Company shall have no obligation  to
     do  so.   Any  such record date shall be fixed  at  the
     Company's discretion in accordance with Section  316(c)
     of  the Trust Indenture Act.  If such a record date  is
     fixed,  such request, demand, authorization, direction,
     notice,  consent and waiver or other act may be  sought
     or  given before or after the record date, but only the
     Holders of Bonds of record at the close of business  on
     such  record date shall be deemed to be the Holders  of
     Bonds for the purpose of determining whether Holders of
     the  requisite  proportion  of  Bonds  of  such  series
     outstanding  have authorized or agreed or consented  to
     such request, demand, authorization, direction, notice,
     consent, waiver or other act, and for that purpose  the
     Bonds  of such series Outstanding shall be computed  as
     of such record date.

          The Trustee may require such additional proof,  if
     any, of any matter referred to in this Section 10.2  as
     it shall deem necessary.

          The  record of any Holders meeting shall be proved
     as provided in Section 11.6.

     Section   10.3     Bonds   Owned  by  Company   Deemed   Not
Outstanding.  In determining whether the Holders of the requisite
aggregate  principal  amount  of  Bonds  have  concurred  in  any
request,  demand, authorization, direction, notice,  consent  and
waiver  or other act under this Indenture, Bonds which are  owned
by  the Company, the Partnership, any Partner or any Affiliate of
any  of the foregoing shall be disregarded and deemed not  to  be
outstanding for the purpose of any such determination except that
for  the  purposes  of determining whether the Trustee  shall  be
protected  in relying on any such direction, consent  or  waiver,
only  Bonds  for which a Responsible Officer of the  Trustee  has
received   written  notice  of  such  ownership  as  conclusively
evidenced by the Security Register shall be so disregarded.   The
Company  shall furnish the Trustee, upon its reasonable  request,
with  a list of such Affiliates.  Bonds so owned which have  been
pledged  in  good  faith may be regarded as Outstanding  for  the
purposes of this Section, if the pledgee shall establish  to  the
satisfaction  of the Trustee that the pledgee has  the  right  to
vote  such Bonds and that the pledgee is not an Affiliate of  the
Company or the Partnership.  Subject to the provisions of Section
315  of the Trust indenture Act, in case of a dispute as to  such
right,  any  decision by the Trustee, taken upon  the  advice  of
counsel, shall be full protection to the Trustee.

     Section 10.4   Right of Revocation of Action Taken.  At  any
time  prior to (but not after) the evidencing to the Trustee,  as
provided  in  Section 10.1, of the taking of any  action  by  the
Holders  of the percentage in aggregate principal amount  of  the
Bonds  or  of any series of Bonds specified in this Indenture  in
connection  with  such action, any Holder of a  Bond  the  serial
number  of which is shown by the evidence to be included  in  the
Bonds the Holders of which have consented to such action may,  by
filing  written  notice with the Trustee at its principal  office
and  upon  proof of holding as provided in Section  10.2,  revoke
such  action so far as concerns such Bond.  Except as  aforesaid,
any  such  action  taken  by the Holder  of  any  Bond  shall  be
conclusive  and  binding upon such Holder  and  upon  all  future
holders  and  owners  of such Bond, and of  any  Bond  issued  in
exchange therefor or in place thereof, irrespective of whether or
not  any notation in regard thereto is made upon such Bond or any
Bond issued in exchange therefor or in place thereof.  Any action
taken  by  the  Holders of the percentage in aggregate  principal
amount  of  the  Bonds specified in this Indenture in  connection
with  such action shall be conclusively binding upon the Company,
the Partnership, the Trustee and the Holders of all the Bonds.

                           ARTICLE 11

                       HOLDERS' MEETINGS

     Section 11.1   Purposes for Which Holders' Meetings  May  Be
Called.  A meeting of Holders may be called at any time and  from
time to time pursuant to this Article 11 for any of the following
purposes:

           (a)  to  give  any  notice to  the  Company,  the
     Partnership  or  to  the  Trustee,  or  to   give   any
     directions to the Trustee, or to waive or to consent to
     the   waiving   of  any  default  hereunder   and   its
     consequences, or to take any other action authorized to
     be taken by Holders pursuant to Article 8;

          (b)  to remove the Trustee and appoint a successor
     Trustee pursuant to Article 9;

          (c) to consent to the execution of an indenture or
     indentures  supplemental  hereto  pursuant  to  Section
     12.2; or

          (d)  to  take  any other action authorized  to  be
     taken  by  or on behalf of the Holders of any specified
     aggregate principal amount of the Bonds under any other
     provision of this Indenture or under applicable law.

     Section 11.2   Call of Meetings by Trustee.  The Trustee may
at any time call a meeting of Holders of any series to be held at
such time and at such place in the Borough of Manhattan, The City
of  New York, or such other city located in the United States, as
the Trustee shall determine.  Notice of every meeting of Holders,
setting  forth  the  time and the place of such  meeting  and  in
general  terms  the action proposed to be taken at such  meeting,
shall  be given by the Trustee, in the manner provided in Section
1.6,  not  less than 20 nor more than 90 days prior to  the  date
fixed for the meeting, to the Holders of Bonds of such series.

     Section  11.3    Company and Holders May Call  Meeting.   In
case  the  Company,  pursuant to a resolution  of  its  Board  of
Directors, or the Holders of at least 10% in aggregate  principal
amount  of  the Bonds of any series then outstanding, shall  have
requested  the  Trustee  to call a meeting  of  Holders  of  such
series,  by  written request setting forth in general  terms  the
action proposed to be taken at the meeting, and the Trustee shall
not have made the mailing of the notice of such meeting within 20
days  after  receipt  of such request, then the  Company  or  the
Holders of such Bonds in the amount above specified may determine
the  time and the place in the Borough of Manhattan, The City  of
New  York,  or  the city in which the Corporate Trust  Office  is
located,  or  such  other  city as may be  satisfactory  to  such
Holders,  for such meeting and may call such meeting to take  any
action  authorized  in Section 11.1 by giving notice  thereof  as
provided in Section 11.2.

     Section 11.4   Persons Entitled to Vote at Meeting.   To  be
entitled to vote at any meeting of Holders a person shall be  (a)
Holder of one or more Bonds with respect to which such meeting is
being  held or (b) a person appointed by an instrument in writing
as  proxy for the Holder or Holders of such Bonds by a Holder  of
one  or  more such Bonds.  The only persons who shall be entitled
to  be present or to speak at any meeting of Holders shall be the
persons  entitled to vote at such meeting and their  counsel  and
any  representatives  of  the Trustee and  its  counsel  and  any
representatives  of  the  Company,  the  Partnership  and   their
respective counsel.

     Section  11.5   Determination of Voting Rights; Conduct  and
Adjournment of Meetings.  Notwithstanding any other provisions of
this  Indenture, the Trustee may make such reasonable regulations
as it may deem advisable for any meeting of Holders, in regard to
proof  of the holding of Bonds and of the appointment of proxies,
and  in  regard  to the appointment and duties of  inspectors  of
votes,  the  submission and examination of proxies,  certificates
and  other evidence of the right to vote, and such other  matters
concerning  the  conduct of the meeting as it  shall  think  fit.
Such  regulations may provide that written instruments appointing
proxies, regular on their face, may be presumed valid and genuine
without  the  proof  specified in Section 10.2  or  other  proof.
Except   as   otherwise  permitted  or  required  by   any   such
regulations, the holding of Bonds shall be proved in  the  manner
specified in Section 10.2 and the appointment of any proxy  shall
be  proved  in the manner specified in said Section  10.2  or  by
having  the signature of the person executing the proxy witnessed
or  guaranteed  by  any  bank,  banker,  trust  company  or  firm
satisfactory to the Trustee.

     The  Trustee shall, by an instrument in writing,  appoint  a
temporary chairman of the meeting, unless the meeting shall  have
been  called by the Company or by Holders as provided in  Section
11.3,  in  which  case  the Company or the  Holders  calling  the
meeting,  as  the  case may be, shall in like  manner  appoint  a
temporary   chairman.   A  permanent  chairman  and  a  permanent
secretary of the meeting shall be elected by vote of the  Holders
of a majority in principal amount of the Bonds represented at the
meeting and entitled to vote.

     Subject  to  the provisions of Section 10.3, at any  meeting
each  Holder of a series or proxy shall be entitled to  one  vote
for  each $100,000 principal amount of Bonds of such series  held
or  represented by him; provided, however, that no vote shall  be
cast  or counted at any meeting in respect of any Bond challenged
as not Outstanding and ruled by the chairman of the meeting to be
not Outstanding.  The chairman of the meeting shall have no right
to  vote other than by virtue of Bonds of such series held by him
or  instruments in writing as aforesaid duly designating  him  as
the  person  to vote an behalf of other Holders of  such  series.
Any  meeting of Holders duly called pursuant to Section  11.2  or
11.3  may be adjourned from time to time, and the meeting may  be
held as so adjourned without further notice.

       At  any  meeting,  the  presence  of  persons  holding  or
representing  Bonds with respect to which such meeting  is  being
held  in an aggregate principal amount sufficient to take  action
upon  the business for the transaction of which such meeting  was
called  shall be necessary to constitute a quorum; but,  if  less
than  a quorum be present, the persons holding or representing  a
majority of the Bonds represented at the meeting may adjourn such
meeting  with  the same effect, for all intents and purposes,  as
though a quorum had been present.

     Section  11.6    Counting  Votes  and  Recording  Action  of
Meeting.   The vote upon any resolution submitted to any  meeting
of Holders of a series shall be by written ballots on which shall
be  subscribed  the signatures of the Holders of  Bonds  of  such
series  or  of  their  representatives by proxy  and  the  serial
numbers and principal amounts of the Bonds of such series held or
represented by them.  The permanent chairman of the meeting shall
appoint two inspectors of votes who shall count all votes cast at
the  meeting for or against any resolution and who shall make and
file  with  the  secretary of the meeting their verified  written
reports in duplicate of all votes cast at the meeting.  A  record
in  duplicate of the proceedings of each meeting of Holders shall
be  prepared by the secretary of the meeting and there  shall  be
attached to said record the original reports of the inspectors of
votes  an any vote by ballot taken thereat and affidavits by  one
or  more  persons having knowledge of the facts setting  forth  a
copy  of  the notice of the meeting and showing that said  notice
was  given as provided in Section 11.2. The record shall show the
serial  numbers  of the Bonds voting in favor of or  against  any
resolution.   The  record shall be signed  and  verified  by  the
affidavits of the permanent chairman and secretary of the meeting
and  one of the duplicates shall be delivered to the Company  and
the  other  to  the Trustee to be preserved by the  Trustee,  the
latter to have attached thereto the ballots voted at the meeting.

     Any  record  so  signed  and verified  shall  be  conclusive
evidence of the matters therein stated.

                           ARTICLE 12

                    SUPPLEMENTAL INDENTURES

     Section   12.1    Supplemental  Indentures  and   Collateral
Document  Consents  Without  Consent  of  Holders.   Without  the
consent  of  the  Holders  of  any Bonds,  the  Company  and  the
Partnership,  when  authorized by a  Board  Resolution,  and  the
Trustee, at any time and from time to time, may enter into one or
more  indentures supplemental hereto in form satisfactory to  the
Trustee,  enter into any amendment of the Intercreditor Agreement
or  enter  into  any  consent  with  respect  to  the  Collateral
Documents,  subject to the terms of the Intercreditor  Agreement,
for any of the following purposes:

          (a)  to  establish the form and terms of bonds  of
     any series permitted by Sections 2.1 and 2.3; or

          (b)  to  evidence the succession of another entity
     to   the  Company,  and  the  assumption  by  any  such
     successor of the covenants of the Company herein and in
     the  Bonds contained, or to evidence the succession  of
     another  entity to the Partnership, and the  assumption
     by   any  such  successor  of  the  covenants  of   the
     Partnership herein contained; or

          (c)  to  evidence the succession of a new  Trustee
     hereunder  pursuant to Section 9.9 or a new  Collateral
     Agent or Depositary Agent; or

          (d)  to add to the covenants of the Company or the
     Partnership for the benefit of the Holders  of  all  or
     any  series of Bonds (and if such covenants are  to  be
     for  the  benefit  of less than all  series  of  Bonds,
     stating   that  such  covenants  are  expressly   being
     included solely for the benefit of such series), or  to
     surrender  any  right  or  power  conferred   in   this
     Indenture or the Collateral Documents upon the  Company
     or the Partnership; or

          (e) to convey, transfer and assign to the Trustee,
     the Collateral Agent or the Depositary Agent properties
     or  assets  to  secure the Bonds,  and  to  correct  or
     amplify  the  description of any property at  any  time
     subject  to this Indenture or the Collateral  Documents
     or  to  assure, convey and confirm unto the Trustee  or
     the  Collateral Agent any property subject or  required
     to be subject to this Indenture; or

          (f)  to modify, eliminate or add to the provisions
     of  this Indenture or the Collateral Documents to  such
     extent  as shall be necessary to qualify, requalify  or
     continue the qualification of this Indenture (including
     any  supplemental indenture) under the Trust  Indenture
     Act,  or  under  any similar federal statute  hereafter
     enacted,  and  to  add  to this  Indenture  such  other
     provisions as may be expressly permitted by  the  Trust
     Indenture   Act,  excluding,  however,  the  provisions
     referred to in Section 316(a)(2) of the Trust Indenture
     Act  as  in  effect  at  the  date  as  of  which  this
     instrument was executed or any corresponding  provision
     in any similar Federal statute hereafter enacted; or
          (g)  to permit or facilitate the issuance of Bonds
     in uncertificated form; or

          (h)   to   cure  any  ambiguity,  to  correct   or
     supplement  any  provision  in  the  Indenture  or  the
     Collateral   Documents  that  may   be   defective   or
     inconsistent  with any other provision  herein,  or  to
     make  any  other provisions with respect to matters  or
     questions   arising  under  this   Indenture   or   the
     Collateral  Documents, provided such action  shall  not
     adversely  affect the interests of the Holders  of  any
     series of Bonds in any material respect; or

          (i)  to provide for the issuance of exchange bonds
     or  other exchange securities pursuant to any agreement
     to  register  any series of Bonds under the  Securities
     Act, and to make such other changes to the Indenture or
     the  Collateral Documents as the Board of Directors  of
     the Company determines are necessary or appropriate  in
     connection  therewith, provided such action  shall  not
     adversely affect the interests of the Holders of  Bonds
     of any series in any material respect; or

          (j)  to add any additional Events of Default  with
     respect to all or any series of Bonds; or

          (k)  to  add  to, change or eliminate any  of  the
     provisions of this Indenture in respect of one or  more
     series  of  Bonds,  provided that  any  such  addition,
     change  or  elimination not otherwise  permitted  under
     this  Section 12.1 shall (i) become effective only when
     there  is  no  Bond Outstanding of any  series  created
     prior  to  the execution of such supplemental indenture
     which  is entitled to the benefit of such provision  or
     (ii) not apply to any Bond then Outstanding; or

          (l)  to  make  any other change to the  Collateral
     Documents,   provided  that  such  change   shall   not
     adversely  affect the interests of the Holders  of  any
     series of Bonds in any material respect.

     Section   12.2    Supplemental  Indentures  and   Collateral
Documents Consents with Consent of Holders.  With the consent  of
the  Holders  of not less than a majority in aggregate  principal
amount of the Bonds of all series then Outstanding, considered as
one  class, by Act of such Holders delivered to the Company,  the
Partnership and the Trustee, the Company and the Partnership,  in
each  case, when authorized by a Board Resolution, may,  and  the
Trustee, subject to Sections 12.3 and 12.4, shall, enter into  an
indenture or indentures supplemental hereto, an amendment of  the
Intercreditor  Agreement  or  a consent  to  an  amendment  of  a
Collateral  Documents  for the purpose  of  adding  any  mutually
agreeable  provisions to or changing in any manner or eliminating
any  of  the  provisions  of, this Indenture,  the  Intercreditor
Agreement  or a Collateral Document; provided, however,  that  if
there  shall  be  Bonds  of  more  than  one  series  Outstanding
hereunder  and if a proposed supplemental indenture shall  affect
the  rights of the Holders of one or more, but less than all,  of
such  series, then the consent only of the Holders  of  not  less
than  a majority in aggregate principal amount of the Outstanding
Bonds  of all series so affected, considered as one class,  shall
be  required;  and  provided, further, that no such  supplemental
indenture, amendment to the Intercreditor Agreement or change  in
a Collateral Document shall, without the consent of the Holder of
each Outstanding Bond affected thereby,

          (a) change the Stated Maturity of any Bond (or, if
     the  principal thereof is payable in installments,  the
     Stated  Maturity of any such installment),  or  of  any
     payment of interest or premium thereon, or the dates or
     circumstances  of payment of premium, if  any,  on  any
     Bond,  or  change the principal amount thereof  or  the
     interest  thereon  or  any  premium  payable  upon  the
     redemption  thereof,  or change the  place  of  payment
     where,  or the coin or currency in which, any  Bond  or
     the  premium,  if  any,  or  the  interest  thereon  is
     payable, or impair the right to institute suit for  the
     enforcement  of  any  such  payment  of  principal   or
     interest  on or after the Stated Maturity thereof  (or,
     in  the  case of redemption, on or after the Redemption
     Date)  or such payment of premium, if any, on or  after
     the  date  such  premium becomes  due  and  payable  in
     respect of such Bonds; or

          (b)  except  to the extent expressly permitted  by
     this  Indenture  or  any  of the Collateral  Documents,
     permit the creation of any Lien prior to or, except  as
     contemplated by Section 6.17, pari passu with the  Lien
     of  the Collateral Documents with respect to any of the
     Collateral,  terminate  the  Lien  of  the   Collateral
     Documents  on any Collateral or deprive any  Holder  of
     the  security  afforded by the Lien of  the  Collateral
     Documents; or

          (c)  reduce the percentage in principal amount  of
     the Outstanding Bonds, the consent of whose Holders  is
     required  for any such supplemental indenture,  or  the
     consent of whose Holders is required for any waiver (of
     compliance with certain provisions of this Indenture or
     certain  defaults  hereunder  and  their  consequences)
     provided for in this Indenture; or

          (d) modify any of the provisions of Section 8.7 or
     of  this Section 12.2 or, except as provided in Section
     12.1, of any Collateral Documents.

     A  supplemental  indenture that changes  or  eliminates  any
covenant or other provision of this Indenture which has expressly
been  included  solely for the benefit of one or more  particular
series  of Bonds, or which modifies the rights of the Holders  of
Bonds  of  such  series with respect to such  covenant  or  other
provision,  shall  be deemed not to affect the right  under  this
Indenture of the Holders of Bonds of any other series.

     Upon  receipt  by  the Trustee of Board Resolutions  of  the
Company and the Partnership and such other documentation  as  the
Trustee  may  reasonably require and upon  the  filing  with  the
Trustee of evidence of the Act of said Holders, the Trustee shall
execute such supplemental indenture or other instrument,  as  the
case may be, subject to the provisions of Sections 12.3 and 12.4.

     It  shall not be necessary for any Act of Holders under this
Section   to   approve  the  particular  form  of  any   proposed
supplemental indenture, but it shall be sufficient  if  such  Act
shall approve the substance thereof.

      Section  12.3   Documents Affecting Immunity or  Indemnity.
If  in the opinion of the Company, the Partnership or the Trustee
any  document required to be executed by it pursuant to the terms
of  Section  12.2 affects any interest, right, duty, immunity  or
indemnity in favor of the Company, the Partnership or the Trustee
under  this  Indenture,  the  Company,  the  Partnership  or  the
Trustee,  as  the case may be, may in its discretion  decline  to
execute such document.

     Section  12.4    Execution of Supplemental  Indentures.   In
executing,  or  accepting the additional trusts  created  by  any
Series  Supplemental  Indenture or other  supplemental  indenture
permitted by this Article 12 or the modifications thereby of  the
trusts created by this Indenture or in executing an amendment  of
the  Intercreditor Agreement or consenting to any amendment of  a
Collateral  Document, the Trustee shall be entitled  to  receive,
and  (subject to Section 9.1) shall be fully protected in relying
upon,  an Opinion of Counsel stating that the execution  of  such
supplemental  indenture or consent is authorized or permitted  by
this Indenture.

     Section 12.5   Effect of Supplemental Indentures.  Upon  the
execution  of any supplemental indenture under this  Article  12,
this  Indenture  shall be modified in accordance  therewith,  and
such  supplemental indenture shall form a part of this  Indenture
for  all  purposes;  and  every Holder of  Bonds  theretofore  or
thereafter authenticated and delivered hereunder shall  be  bound
thereby.

     Section  12.6   Conformity with Trust Indenture Act.   Every
supplemental indenture executed pursuant to this Article 12 shall
conform to the requirements of the Trust Indenture Act as then in
effect.

     Section   12.7     Reference  in   Bonds   to   Supplemental
Indentures.    Bonds  authenticated  and  delivered   after   the
execution of any supplemental indenture pursuant to this  Article
12  may, and shall if required by the Company or the Partnership,
bear  a notation in form approved by the Company, the Partnership
and   the  Trustee  as  to  any  matter  provided  for  in   such
supplemental indenture; and, in such case, suitable notation  may
be  made  upon  outstanding Bonds after proper  presentation  and
demand.   If  the Company or the Partnership shall so  determine,
new  Bonds  so  modified as to conform, in  the  opinion  of  the
Company,   the  Partnership  and  the  Trustee,   to   any   such
supplemental  indenture  may  be prepared  and  executed  by  the
Company  and  authenticated  and  delivered  by  the  Trustee  in
exchange for outstanding Bonds.

                           ARTICLE 13

                   SATISFACTION AND DISCHARGE

     Section 13.1   Satisfaction and Discharge of Bonds.   Except
as  otherwise provided with respect to the Bonds of any series in
the Series Supplemental Indenture relating thereto, the Bonds  of
such  series shall, prior to the Stated Maturity thereof (or,  if
principal is payable in installments, the Stated Maturity of  the
final  installment of principal thereof), be deemed to have  been
paid  for all purposes of this Indenture, and the entire Debt  of
the  Company  in  respect thereof shall be deemed  to  have  been
satisfied  and  discharged, upon satisfaction  of  the  following
conditions:

          (a)  the  Company shall have irrevocably deposited
     with  the  Trustee, in trust, money in an amount  which
     shall  be  sufficient to pay when due the principal  of
     and premium, if any, and interest due and to become due
     on  the Bonds of such series on and prior to the Stated
     Maturity  of  principal thereof (or,  if  principal  is
     payable  in  installments, the Stated Maturity  of  the
     final   installment  of  principal  thereof)  or   upon
     redemption or prepayment;

          (b)  if any such deposit of money shall have  been
     made prior to the Stated Maturity (or, if principal  is
     payable  in  installments, the Stated Maturity  of  the
     final  installment of principal) or Redemption Date  of
     such  Bonds,  the Company shall have delivered  to  the
     Trustee  a Company Order stating that such money  shall
     be  held  by  the  Trustee, in trust,  as  provided  in
     Section 13.3;

          (c)  in  the  case of redemption or prepayment  of
     Bonds,  the  notice requisite to the validity  of  such
     redemption  or  prepayment shall have  been  given,  or
     irrevocable  authority shall have  been  given  by  the
     Company  to  the  Trustee to give  such  notice,  under
     arrangements satisfactory to the Trustee;

          (d) there shall have been delivered to the Trustee
     an   Opinion  of  Counsel  to  the  effect  that   such
     satisfaction and discharge of the Debt of  the  Company
     with  respect to the Bonds of such series shall not  be
     deemed  to  be,  or  result in, a  taxable  event  with
     respect  to the Holders of such series for purposes  of
     United  States Federal income taxation and such Holders
     will  be  subject  to federal income tax  on  the  same
     amounts,  in the same manner and at the same  times  as
     would  have  been  the case if such discharge  had  not
     occurred;

          (e) no Event of Default or event which with notice
     or  lapse  of  time or both would become  an  Event  of
     Default with respect to any series of Bonds shall  have
     occurred, at any time during the period ending  on  the
     91st  day  after  the date of such  deposit  (it  being
     understood  that  this condition shall  not  be  deemed
     satisfied until the expiration of such period);

          (f) such discharge shall not result in a breach or
     violation  of,  or  constitute a  default  under,  this
     Indenture or any other material agreement or instrument
     to  which the Company or the Partnership is a party  or
     by which the Company or the Partnership is bound; and

          (g)  the  Company  delivers  to  the  Trustee   an
     Officer's   Certificate  stating  that  all  conditions
     precedent  to the discharge of the Bond of such  series
     as contemplated by this Article 13 have been satisfied.

     Upon  satisfaction of the aforesaid conditions with  respect
to the Bonds of any series, the Trustee shall, upon receipt of  a
Company  Request, acknowledge in writing that the Bonds  of  such
series  are  deemed to have been paid for all  purposes  of  this
Indenture  and  that  the entire Debt of the Company  in  respect
thereof is deemed to have been satisfied and discharged.

     In  the event that Bonds which shall be deemed to have  been
paid  as provided in this Section 13.1 do not mature and are  not
to be redeemed within the 60-day period commencing on the date of
the  deposit  with the Trustee of moneys, the Company  shall,  as
promptly as practicable, give a notice, in the same manner  as  a
notice  of redemption with respect to such Bonds, to the  Holders
of  such  Bonds to the effect that such Bonds are deemed to  have
been paid and the circumstances thereof.

     Notwithstanding the satisfaction and discharge of any  Bonds
as  aforesaid, the obligations of the Company and the Trustee  in
respect  of such Bonds under Sections 2.7. 2.8, 2.9 and  9.5  and
this Article 13 shall survive.

     Section  13.2    Satisfaction and  Discharge  of  Indenture.
This  Indenture shall upon Company Request cease to be of further
effect  (except  as  hereinafter  expressly  provided),  and  the
Trustee,  at  the  expense of the Company, shall  execute  proper
instruments  acknowledging satisfaction  and  discharge  of  this
Indenture, when:

          (a) either

              (i)   all Bonds theretofore authenticated
          and  delivered  (other than (A)  Bonds  which
          have been destroyed, lost or stolen and which
          have  been  replaced or paid as  provided  in
          Section 2.9 and (B) Bonds deemed to have been
          paid  in  accordance with Section 13.1)  have
          been    delivered   to   the   Trustee    for
          cancellation; or

              (ii)  all Bonds not theretofore delivered
          to  the  Trustee  for cancellation  shall  be
          deemed  to have been paid in accordance  with
          Section 13.1;

          (b)  all other sums due and payable hereunder have
     been paid; and

          (c)  the  Company has delivered to the Trustee  an
     Officer's  Certificate and an Opinion of Counsel,  each
     stating  that all conditions precedent herein  provided
     for  relating to the satisfaction and discharge of this
     Indenture have been complied with.

     Upon  satisfaction of the aforesaid conditions, the  Trustee
shall,  upon receipt of a Company Request, acknowledge in writing
the  satisfaction and discharge of this Indenture  and  take  all
other  action  reasonably requested by  the  Company  and/or  the
Partnership  to  evidence the termination of any  and  all  Liens
created by or with respect to this Indenture.

     Notwithstanding  the  satisfaction  and  discharge  of  this
Indenture  as aforesaid, the obligations of the Company  and  the
Trustee under Sections 2.7, 2.8, 2.9 and 9.5 and this Article  13
shall survive.

     Upon  satisfaction  and  discharge  of  this  Indenture   as
provided in this Section 13.2, the Trustee shall assign, transfer
and  turn over to or upon the order of the Company, any  and  all
money, securities and other property then held by the Trustee for
the  benefit of the Holders, other than money deposited with  the
Trustee  pursuant  to  Section 13.1(a)  and  interest  and  other
amounts earned or received thereon.

     Section  13.3    Application  of  Trust  Money.   The  money
deposited with the Trustee pursuant to Section 13.1 shall not  be
withdrawn or used for any purpose other than, and shall  be  held
in  trust  for, the payment of the principal of and  premium,  if
any,  and  interest on the Bonds or portions of principal  amount
thereof in respect of which such deposit was made.

     Section  13.4   Reinstatement.  If the Trustee is unable  to
apply  any money in accordance with this Article 13 by reason  of
any legal proceeding or by reason of any order or judgment of any
court or government authority enjoining, restraining or otherwise
prohibiting such application, the Company's obligations under the
Bonds of the discharged series shall be revived and reinstated as
though no deposit had occurred pursuant to this Article 13  until
such time as the Trustee is permitted to apply all such money  in
accordance with this Article 13.

                           ARTICLE 14

                           DEFEASANCE

     Section 14.1   Defeasance.  (a)  Subject to Sections 14.1(b)
and  14.2 hereof, the Partnership and the Company at any time way
terminate  (i)  all  their  respective  obligations  under   this
Indenture,  the Bonds, the Loans, the Partnership  Guarantee  and
the  Collateral Documents (a "Legal Defeasance")  or  (ii)  their
respective obligations under Sections 6.16 (Debt), 6.17  (Liens),
6.16   (Guaranties),   6.19   (Disposition   of   Assets),   6.20
(Amendments),  6.21 (Fundamental Changes), 6.22  (Distributions),
6.25  (Transactions  with Affiliates) and 6.29  (Site  Taxes)  (a
"Covenant Defeasance").  With respect to any Covenant Defeasance,
except as specified in clause (ii) of the preceding sentence, the
reminder  of  this  Indenture,  the  Bonds,  the  Loans  and  the
Partnership   Guarantee   shall  be  unaffected   thereby.    The
Partnership  and  the  Company may exercise  a  Legal  Defeasance
notwithstanding the prior exercise of a Covenant Defeasance.   If
the  Partnership  and  the Company exercise a  Legal  Defeasance,
payment  of the Bonds may not be accelerated due to an  Event  of
Default upon satisfaction of the conditions set forth herein  and
on  demand  of the Partnership and the Company, the  Trustee  (x)
shall  acknowledge  in writing the discharge of  the  obligations
terminated by the Partnership and the Company, (y) shall  execute
documents  and deliver such instruments in writing  as  shall  be
required  to  reconvey,  release,  assign  and  deliver  to   the
Partnership and the Company any and all of the Trustee's interest
in the Collateral and the right, title and interest in and to any
and  all  rights conveyed, assigned or pledged to the Trustee  or
otherwise  subject to this Indenture and (z) shall turn  over  to
the  Partnership  or the Company or to any such person,  body  or
authority  as  may be entitled to receive the same  all  balances
then  held  by it hereunder (other than amounts held pursuant  to
Article 13 or the Article 14).

     (b)   Notwithstanding Section 14.1(a) above, the obligations
of  the  Partnership  and the Company pursuant  to  Sections  2.8
(Registration),  2.9  (Mutilated,  Destroyed,  Lost  and   Stolen
Bonds),  Section 2.10 (Payment) and 9.5 (Compensation of Trustee)
shall   survive  until  the  Bonds  have  been  paid   in   full.
Thereafter,  the obligations of the Partnership and  the  Company
pursuant to Section 9.5 (Compensation of Trustee) shall survive.

     Section  14.2   Conditions to Defeasance.  Either the  Legal
Defeasance or the Covenant Defeasance may be exercised only if:

     (a)   The Partnership and the Company shall have irrevocably
deposited in trust with the Trustee (i) cash in an amount  which,
when  added to any other moneys held by the Trustee and available
for  such  payment, would be sufficient to pay (A) the  principal
of,  and  any premium and interest on, all Bonds issued hereunder
and under any Series Supplemental Indenture when due, whether  at
Stated  Maturity or upon redemption, acceleration, or  otherwise,
and  (B)  all other sums payable hereunder and under  any  Series
Supplemental Indenture, (ii) non-callable direct obligations  of,
or  obligations guaranteed by, the United States, maturing on  or
before  the date or dates when the payments specified  in  clause
(i) above shall become due, the principal amount of which and the
interest  thereon,  when due, is or will be,  in  the  aggregate,
sufficient to make all such payments, (iii) securities evidencing
ownership  interest  in  obligations  or  in  specified  portions
thereof  (which  shall  consist  of  specified  portions  of  the
principal  of  or interest on such obligations) of the  character
described  in  clause (ii), sufficient to make all  the  payments
specified  in clause (i) above, or (iv) any combination  of  such
cash  and such obligations (the "Obligations") specified in  (ii)
or  (iii)  above,  the  aggregate amount of  which  and  interest
thereon,  when  due, are or will be sufficient to  make  all  the
payments  specified in clause (i) above, and such  deposit  shall
not  cause the Trustee to have a conflicting interest as  defined
in and for the purposes of the Trust Indenture Act;

     (b)  The Partnership and the Company shall have delivered to
the  Trustee a certificate from a nationally recognized  firm  of
independent  accountants  expressing  their  opinion   that   the
deposited  cash  and/or the Obligations without any  reinvestment
thereof  will provide cash at such times and in such  amounts  as
will  be  sufficient  to pay principal of, and  any  premium  and
interest  on, all Outstanding Bonds when due, whether  at  Stated
Maturity or upon redemption, acceleration, or otherwise;

     (c)  The Partnership and the Company shall have delivered to
the  Trustee  an Opinion of Counsel to the effect  that  (i)  all
preference  periods  applicable  to  the  defeasance  trust  have
expired    under    any   applicable   bankruptcy,    insolvency,
reorganization  or  similar  laws  affecting  creditors'   rights
generally,  (ii)  the trust resulting from the deposit  does  not
constitute,  or  is qualified as, a regulated investment  company
under  the Investment Company Act of 1940, as amended, and  (iii)
the  Holders  shall  have  a perfected  security  interest  under
applicable law in the Obligations so deposited;

     (d)   No Default or Event of Default shall have occurred and
be continuing on the date of such deposit or insofar as Events of
Default  from  bankruptcy or insolvency events are concerned,  at
any  time in the period ending on the 91st day after the date  of
deposit;

     (e)   Such Legal Defeasance or Covenant Defeasance,  as  the
case  may  be,  shall not result in a breach or violation  of  or
constitute  a Default under this Indenture or any other  material
agreement  or instrument to which the Partnership or the  Company
is a party or by which the Partnership or the Company is bound;

     (f)   In the case of a Legal Defeasance, the Partnership and
the  Company  shall have delivered to the Trustee an  Opinion  of
Counsel  confirming that (i) the Partnership or the  Company  has
received  from,  or  there has been published  by,  the  Internal
Revenue Service a ruling or (ii) since the date of this Indenture
there has been a change in the applicable federal income tax law,
in either case to the effect that, and based thereon such Opinion
of  Counsel  shall  confirm that the Holders will  not  recognize
income, gain or loss for federal income tax purposes as a  result
of  such  Legal Defeasance and will be subject to federal  income
tax  on the same amount, in the same manner and at the same times
as  would  have  been the case if such Legal Defeasance  had  not
occurred;

     (g)   In  the case of a Covenant Defeasance, the Partnership
and the Company shall have delivered to the Trustee an Opinion of
Counsel reasonably acceptable to the Trustee confirming that  the
Holders  will  not  recognize income, gain or  loss  for  federal
income  tax purposes as a result of such Covenant Defeasance  and
will be subject to federal income tax on the same amounts, in the
same manner and at the same times as would have been the case  if
such Covenant Defeasance had not occurred; and

     (h)  The Partnership and the Company shall have delivered to
the Trustee an Officer's Certificate and Opinion of Counsel, each
stating  that all conditions precedent provided for  relating  to
either  the Legal Defeasance or the Covenant Defeasance,  as  the
case may be, have been complied with.

     Neither  the  obligations  nor  moneys  deposited  with  the
Trustee pursuant to this Section shall be substituted, withdrawn,
reinvested  or  used  for any purpose other than,  and  shall  be
segregated and held in trust for the payment of the principal of,
and premium, if any and interest on, the Bonds.

     Section  14.3   Reinstatement.  If the Trustee is unable  to
apply any money or Obligations in accordance with this Article 14
by  reason of any legal proceeding or by reason of any  order  or
judgment   of  any  court  or  government  authority   enjoining,
restraining  or  otherwise  prohibiting  such  application,   the
Company's obligations under this Indenture and the Bonds  of  the
defeased  series  shall be revived and reinstated  as  though  no
deposit had occurred pursuant to this Article 14 until such  time
as   the  Trustee  is  permitted  to  apply  all  such  money  or
Obligations in accordance with this Article 14.

                           ARTICLE 15

             EXCULPATION; HOLDERS LISTS AND REPORTS

     Section 15.1   Exculpation.  Notwithstanding anything to the
contrary  contained in this Indenture or the Bonds, the liability
and  obligation of the Partnership or the Company to perform  and
observe and make good the obligations contained in this Indenture
and  the  Bonds and the Collateral Documents and to pay the  Debt
issued  hereunder  in  accordance with  the  provisions  of  this
Indenture  and the Bonds shall not be enforced by any  action  or
proceeding  wherein  damages  or  any  money  judgment   or   any
deficiency  judgment  or any judgment establishing  any  personal
obligation  or liability shall be sought, collected or  otherwise
obtained  against  any  Partner,  any  past,  present  or  future
partner,  officer, director or shareholder or related  Person  of
any  Partner or the Company (other than the Partnership  and  the
Company).   Each  Holder, and the Trustee,  for  itself  and  its
successors and assigns, irrevocably waives any and all  right  to
sue  for,  seek  or  demand  any such damages,  money,  judgment,
deficiency  judgment or personal judgment against any Partner  or
any  past,  present  or  future  partner,  officer,  director  or
shareholder  or  related  Person of any Partner  or  the  Company
(other  than the Partnership and the Company) under or by  reason
of  or in connection with this Indenture and the Bonds and agrees
to  look  solely  to  the  Company and the  Partnership  and  the
security  and  Collateral held under or in  connection  with  the
Collateral  Documents for the enforcement of such  liability  and
obligation of the Company or the Partnership.

       Nothing contained in this paragraph shall be construed (i)
as  preventing  the  Trustee  from  naming  the  Company  or  the
Partnership, any Partner or any past, present or future  partner,
officer, director or shareholder or related Person of any Partner
or the Company in any action or proceeding brought by the Trustee
to  enforce  and  to  realize upon the  security  and  Collateral
provided under or in connection with the Collateral Documents  so
long  as no judgment, order, decree or other relief in the nature
of  a  personal or deficiency judgment or otherwise  establishing
any  personal  obligation shall be asked for, taken,  entered  or
enforced  against  any  Partner or any past,  present  or  future
partner,  officer, director or shareholder or related  Person  of
any  Partner or the Company (other than the Partnership  and  the
Company),  in  any such action or proceeding, (ii) as  modifying,
qualifying  or affecting in any manner whatsoever  the  lien  and
security  interests created by this Indenture and the  Collateral
Documents  and  the  other Project Documents or  the  enforcement
thereof  by  the  Trustee,  (iii)  as  modifying,  qualifying  or
affecting   in  any  manner  whatsoever  the  personal   recourse
undertakings, obligations and liabilities of any person, party or
entity   under  any  guaranty  of  payment,  other  guaranty   or
indemnification agreement now or hereafter executed and delivered
to  the  Trustee in connection with the Collateral  Documents  or
(iv)   as  modifying,  qualifying  or  affecting  in  any  manner
whatsoever  the personal recourse liability of any  Partner,  any
past, present or future partner. officer, director or shareholder
or  related  Person of any Partner or the Company  or  any  other
person, party or entity for fraud or willful misrepresentation or
any  wrongful misappropriation or diversion of any portion of the
Collateral.

     Section   15.2    Company  to  Furnish  Trustee  Names   and
Addresses  of Holders.  The Company will furnish or cause  to  be
furnished to the Trustee:

     (a)   semi-annually, not more than 15 days after the Regular
Record  Date, a list, in such form as the Trustee may  reasonably
require, of the names and addresses of the Holders of Bonds as of
such Regular Record Date, and

     (b)   at  such  other  times as the Trustee  may  reasonably
request  in  writing, within 30 days after  the  receipt  by  the
Company  of any such request, a list of similar form and  content
as of a date not more than 15 days prior to the time such list is
furnished;

excluding from any such list names and addresses received by  the
Trustee in its capacity as Security Registrar.

     Section 15.3   Preservation of Information.

     (a)  The Trustee shall preserve, in as current a form as  is
reasonably  practicable,  the  names  and  addresses  of  Holders
contained  in  the most recent list furnished to the  Trustee  as
provided  in Section 15.2 and the names and addresses of  Holders
received  by  the Trustee in its capacity as Security  Registrar.
The  Trustee may destroy any list furnished to it as provided  in
Section 15.2 upon receipt of a new list so furnished.

     (b)   Every  Holder of Bonds, by receiving and  holding  the
same,  agrees with the Company and the Trustee that  neither  the
Company nor the Trustee nor any agent of either of them shall  be
held accountable by reason of any disclosure of information as to
names  and  addresses  of  Holders made  pursuant  to  the  Trust
Indenture Act.

     IN  WITNESS WHEREOF, the parties have caused this  Indenture
to  be duly executed by their respective officers thereunto  duly
authorized as of the day and year first above written.



                         PANDA-ROSEMARY FUNDING CORPORATION



                         By:
                         Name:
                         Title:

                         PANDA-ROSEMARY, L.P.


                         By:  PANDA-ROSEMARY CORPORATION, as its
                              general partner



                         By:
                         Name:
                         Title:


                         FLEET NATIONAL BANK,
                              as Trustee



                         By:
                         Name:
                         Title:






                                                  Schedule 1.1 to
                                                  Trust Indenture


                 PRINCIPAL AMORTIZATION OF THE
                         INITIAL BONDS


     Principal  of  the  Initial Bonds is payable  in  semiannual
installments as follows:

                 Percentage of                         Percentage of
                 Original Principal                    Original Principal
Payment Date     Amount Payable      Payment Date      Amount Payable

November 15,        1.2356%          August 15,          0.9632%
1996                                 2006

February 15,        1.2356%          November 15,        0.9632%
1997                                 2006

May 15, 1997        1.2344%          February 15,        0.9632%
                                     2007

August 15,          1.2344%          May 15, 2007        1.0081%
1997

November 15,        1.2344%          August 15,          1.0081%
1997                                 2007

February 15,        1.2344%          November 15,        1.0081%
1998                                 2007

May 15, 1998        1.3291%          February 15,        1.0081%
                                     2008

August 15,          1.3291%          May 15, 2008        1.0558%
1998

November 15,        1.3291%          August 15,          1.0558%
1998                                 2008

February 15,        1.3291%          November 15,        1.0558%
1999                                 2008

May 15, 1999        1.1429%          February 15,        1.0558%
                                     2009

August 15,          1.1429%          May 15, 2009        1.1039%
1999

November 15,        1.1429%          August 15,          1.1039%
1999                                 2009

February 15,        1.1429%          November 15,        1.1039%
2000                                 2009

May 15, 2000        1.2282%          February 15,        1.1039%
                                     2010

August 15,          1.2282%          May 15, 2010        1.1541%
2000

November 15,        1.2282%          August 15,          1.1541%
2000                                 2010

February 15,        1.2282%          November 15,        1.1541%
2001                                 2010

May 15, 2001        1.3196%          February 15,        1.1541%
                                     2011

August 15,          1.3196%          May 15, 2011        1.2168%
2001

November 15,        1.3196%          August 15,          1.2168%
2001                                 2011

February 15,        1.3196%          November 15,        1.2168%
2002                                 2011

May 15, 2002        1.4124%          February 15,        1.2168%
                                     2012

August 15,          1.4124%          May 15, 2012        1.2772%
2002

November 15,        1.4124%          August 15,          1.2772%
2002                                 2012

February 15,        1.4124%          November 15,        1.2772%
2003                                 2012

May 15, 2003        1.5119%          February 15,        1.2772%
                                     2013

August 15,          1.5119%          May 15, 2013        1.3359%
2003

November 15,        1.5119%          August 15,          1.3359%
2003                                 2013

February 15,        1.5119%          November 15,        1.3359%
2004                                 2013

May 15, 2004        1.6192%          February 15,        1.3359%
                                     2014

August 15,          1.6192%          May 15, 2014        1.3888%
2004 

November 15,        1.6192%          August 15,          1.3888%
2004                                 2014

February 15,        1.6192%          November 15,        1.3888%
2005                                 2014

May 15, 2005        1.7273%          February 15,        1.3888%
                                     2015

August 15,          1.7273%          May 15, 2015        1.3534%
2005

November 15,        1.7273%          August 15,          1.3534%
2005                                 2015

February 15,        1.7273%          November 15,        1.3534%
2006                                 2015
 
May 15, 2006        0.9632%          February 15,        1.3534%
                                     2016

     Upon  any  redemption  of the Initial Bonds,  the  scheduled
principal   amortization   of   the   Bonds   will   be   reduced
proportionately.


                                                 Schedule 6.16 to
                                                  Trust Indenture


                    SUBORDINATION PROVISIONS

     All  capitalized terms used herein and not otherwise defined
herein shall have the meanings ascribed thereto in the Collateral
Agency and Intercreditor Agreement, dated as of July 31, 1996 (as
amended,  supplemented  or  modified  from  time  to  time,   the
"Intercreditor Agreement") among Fleet National Bank, as  trustee
(the "Trustee") under a certain Trust Indenture, dated as of July
31, 1996 (as amended, supplemented or modified from time to time,
the  "Indenture"),  Panda-Rosemary, L.P., Panda-Rosemary  Funding
Corporation, Beyerische Vereinsbank AG, Fleet National  Bank,  as
depositary   agent  under  a  certain  Deposit  and  Disbursement
Agreement, dated as of July 31, 1996, and Fleet National Bank, as
collateral agent.

     [NAME  OF SUBORDINATED LENDER] (together with its successors
and  assigns,  the "Subordinated Lender") hereby agrees  for  the
benefit  of  the Secured Parties that all [DESCRIBE  SUBORDINATED
LIABILITIES]  (the "Subordinated Obligations") are and  shall  be
junior and subordinate, to the extent and in the manner set forth
hereinafter,  in  right  of  payment to  the  prior  indefeasible
payment of satisfaction in full of all Financing Liabilities.  In
furtherance thereof, each of the Secured Parties, the  Collateral
Agent and the Subordinated Lender further agrees that:

     (a)(i)   The Subordinated Lender shall not ask, demand,
     sue for, take or receive from any Borrower, directly or
     indirectly, in cash or other property or by set-off  or
     in  any  other  manner (including, without  limitation,
     from  or  by  way of the Collateral or any guaranty  of
     payment of performance), payment of all or any  of  the
     Subordinated Obligations unless and until the Financing
     Commitments   shall  have  been  terminated   and   the
     Financial Liabilities shall have been paid or otherwise
     satisfied   in  full.   For  the  purposes   of   these
     provisions,  the  Financing Liabilities  shall  not  be
     deemed  to  have been paid or satisfied in  full  until
     those    Financing   Liabilities   shall   have    been
     indefeasibly  so  paid  to the Secured  Parties  or  so
     otherwise satisfied (after the passage of any  relevant
     preference periods).

     (ii)  Upon any distribution of all or any of the assets
     of  any Borrower to creditors of such Borrower upon the
     dissolution,   winding  up,  liquidation,  arrangement,
     reorganization or composition of such Borrower, whether
     in    any    bankruptcy,    insolvency,    arrangement,
     reorganization, receivership or similar proceedings  or
     upon an assignment for the benefit of creditors or  any
     other marshaling of the assets and liabilities of  such
     Borrower  or otherwise, any payment or distribution  of
     any  kind  (whether  in cash, property  or  securities)
     which otherwise would be payable or deliverable upon or
     with  respect to the Subordinated Obligations shall  be
     paid or delivered directly to the Collateral Agent  for
     application (in the case of cash) to, or as  Collateral
     (in  the case of non-cash property or securities)  for,
     the  payment or prepayment of the Financing Liabilities
     until  the  Financing Liabilities  have  been  paid  or
     otherwise satisfied in full.

     (iii)      Each  of  the  Secured  Parties  may  demand
     specific  performance of these terms of  subordination,
     whether  or not the Borrowers shall have complied  with
     any  of the provisions hereof applicable to them at any
     time when the Subordinated Lender shall have failed  to
     comply  with any of such provisions applicable  to  it.
     The  Subordinated Lender hereby irrevocably waives  any
     defense based on the adequacy of a remedy at law, which
     might  be  asserted as a bar to such remedy of specific
     performance.

     (iv) So long as there are any Financing Commitments  or
     any of the Financing Liabilities shall remain unpaid or
     otherwise  unsatisfied, the Subordinated  Lender  shall
     not  commence or join with any creditor other than  the
     Collateral Agent in commencing any proceeding  referred
     to  in  subsection (ii) above for the  payment  of  any
     amounts which otherwise would be payable or deliverable
     upon or with respect to the Subordinated Obligations.

     (v)   Subject  to  the  termination  of  the  Financing
     Commitments   and   the   indefeasible    payment    or
     satisfaction   in   full  of  all  of   the   Financing
     Liabilities,   the   Subordinated   Lender   shall   be
     subrogated  to  the  rights of the Secured  Parties  to
     receive  payments  or distributions of  assets  of  the
     Borrowers  made on the Financing Liabilities until  the
     Subordinated Obligations have been satisfied in full.

     The foregoing provisions regarding subordination are for the
benefit  of the Secured Parties and shall be enforceable by  them
directly  against the Subordinated Lender, and no  Secured  Party
shall be prejudiced in its right to enforce subordination of  any
of  the Subordinated Obligations by any act or failure to act  by
either  Borrower or anyone in custody of its assets or  property.
Notwithstanding  anything  to  the  contrary  contained  in   the
foregoing   provisions,  the  Subordinated  Lender  may   receive
Distributions in respect of the Subordinated Obligations from the
Borrowers  to  the extent that such Distributions  are  permitted
pursuant to Section 6.22 of the Indenture and Section 3.9 of  the
Depositary Agreement.

     (b)    So   long  as  any  Secured  Obligations  remain
     outstanding, the following provisions shall apply:

          (i) If a Trigger Event shall have occurred and  be
     continuing,  the  Collateral Agent, on  behalf  of  the
     Secured  Parties,  shall  be permitted  and  is  hereby
     authorized to take any and all actions to exercise  any
     and  all rights, remedies and options which it may have
     under  the  Security  Documents  or  the  Intercreditor
     Agreement.

          (ii)    Until  the  Debt  Termination  Date,   the
     Subordinated  Lender  shall  not,  without  the   prior
     written  consent of the Secured Parties,  (a)  exercise
     any  rights or enforce any remedies or assert any claim
     with  respect to the Collateral, (b) seek to  foreclose
     any  Lien  or  sell any collateral,  or  (c)  take  any
     action,  directly  or  indirectly,  or  institute   any
     proceedings,  directly or indirectly, with  respect  to
     any of the foregoing.

          (iii)  The Subordinated Lender hereby waives:  (i)
     notice of the existence, creation or non-payment of all
     or  any  of the Financing Liabilities and (ii)  to  the
     fullest extent permitted by law, any right it may  have
     to require the Collateral Agent to marshall assets.

     (c)    Subject   to  the  terms  of  the  Intercreditor
     Agreement,  the Secured Parties may, at  any  time  and
     from time to time, without any consent of or notice  to
     the  Subordinated  Lender  and  without  impairing   or
     releasing  the obligations of the Subordinated  Lender:
     (i)  amend in any manner any agreement under which  any
     of   the   Financing  Liabilities  is  outstanding   in
     accordance with the terms thereof; (ii) sell, exchange,
     release,  not  perfect  and  otherwise  deal  with  any
     Collateral  or  other  property at  any  time  pledged,
     assigned   or   mortgaged  to  secure   the   Financing
     Liabilities in accordance with the Security  Documents;
     (iii)  release anyone liable in any manner under or  in
     respect of the Financing Liabilities; (iv) exercise  or
     refrain   from  exercising  any  rights   against   the
     Borrowers and others; and (v) apply any sums from  time
     to  time  received  to payment or satisfaction  of  the
     Financing Liabilities.



                                                 Schedule 6.20 to
                                                  Trust Indenture

                 CONSENT AND OPINION OF COUNSEL

Part A.   Consent

          1.  The Additional Contract is in full force and effect
and  there  are  no  amendments,  modifications  or  supplemental
thereto not covered by the Consent or any substitute therefor.

          2.  The consenting party has not assigned, transferred,
pledged  or hypothecated the Additional Contract or any  interest
therein.

          3.   The  consenting  party has  no  knowledge  of  any
default by the Partnership under the Additional Contract.

          4.    None  of  the  Partnership's  rights  under   the
Additional Contract have been waived.

          5.   The  assignment of the Additional Contract to  the
Collateral  Agent as security and the consent to such  assignment
will  not  cause  or  constitute a default under  the  additional
contract  or an event or condition which would lead to a  default
under the Additional Contract.

          6.   The  consenting party agrees not to  terminate  or
suspend  the performance of its obligations under the  Additional
Contract  unless  it  gives the Collateral Agent  notice  of  the
default  by  the  Partnership and the  opportunity  to  cure  the
default.

          7.   Additional provisions mutually acceptable  to  the
Partnership, the Company, the Collateral Agent and the consenting
party,  including,  if  acceptable to  the  consenting  party,  a
provision  to  the  effect  that if the  Additional  Contract  is
terminated  by  any  bankruptcy or insolvency proceeding  of  the
Partnership  and  the Collateral Agent or its  proposed  assignee
certifies  its  intention to assume the  future  liabilities  and
obligations  of the Partnership, the consenting party  agrees  to
enter into a new Additional Contract with the Collateral Agent or
its assignee for the remaining term of, and on the same terms and
conditions as, the terminated Additional Contract.

Part B.   Opinion of Counsel

          1.   The consenting party's power, authority and  legal
right to execute, deliver and perform such Additional Contract.

          2.   The  execution  and  delivery  of  the  Additional
Contract  by  the  consenting party and the  performance  of  its
obligations thereunder have been duly authorized by all necessary
corporate  or  partnership action and  do  not  (1)  require  any
consent  or  approval of the any shareholder or  partner,  except
those  consents  and approvals which have been already  obtained,
(2) violate any provision of the applicable partnership agreement
or  charter, (3) result in a breach or constitute a default under
any   indenture  or  loans  or  credit  agreement  or  any  other
agreement, lease or instrument of the consenting party  known  to
counsel,  or (4) result in or require the creation or  imposition
of  any mortgage, deed of trust, pledge, lien, security interest,
charge  or  encumbrance of any nature upon any of the  properties
now owned or hereafter acquired by the consenting party.

          3.   The Additional Contract has been duly executed and
delivered, is in full force and effect and constitutes the legal,
valid and binding obligation of the consenting party, enforceable
in  accordance with its terms, except for standard bankruptcy and
equitable principles exclusions.

          4.   All Governmental Approvals required to be obtained
by  the  consenting  party  with respect  to  the  execution  and
delivery  of the Additional Contract and the performance  of  the
consenting party's obligations under the Additional Contract have
been obtained.


EXHIBIT 10.10
                  FIRST SUPPLEMENTAL INDENTURE

                   dated as of July 31, 1996

                               to

                        TRUST INDENTURE

                   dated as of July 31, 1996

                             among

              PANDA-ROSEMARY FUNDING CORPORATION,

                     PANDA-ROSEMARY, L.P.,

                              and

                FLEET NATIONAL BANK, AS TRUSTEE










                       TABLE OF CONTENTS

                                                                   Page
ARTICLE I   DEFINITIONS

ARTICLE II  THE TERMS OF THE INITIAL BONDS

     Section 2.1  Initial Bonds                                     2
     Section 2.2  Interest and Principal                            4
     Section 2.3  Redemption                                        5
     Section 2.4  Restrictions on Transfer and Exchange of 
                  Initial Bonds                                     5

ARTICLE III  MISCELLANEOUS

     Section 3.1  Execution of Supplemental Indenture               6
     Section 3.2  Concerning the Trustee                            6
     Section 3.3  Counterparts                                      7
     Section 3.4  Governing Law                                     7
 
     Schedule I   Form of Initial Bonds in Global Form

     Schedule II  Form  of Compliance Certificate  for  Restricted
                  Securities

     Schedule III Form of Certificate to be Delivered in Connection
                  with Transfers to Persons Other Than Qualified
                  Institutional Buyers





     FIRST SUPPLEMENTAL INDENTURE, dated as of July 31, 1996,  to
the  Trust  Indenture, dated as of July 31, 1996  (the  "Original
Indenture"), among PANDA-ROSEMARY FUNDING CORPORATION, a Delaware
corporation  (the  "Company"), its executive office  and  mailing
address  being  at 4100 Spring Valley Road, Suite  1001,  Dallas,
Texas    75244,   PANDA-ROSEMARY,  L.P.,   a   Delaware   limited
partnership (the "Partnership"), its executive office and mailing
address  being  at 4100 Spring Valley Road, Suite  1002,  Dallas,
Texas   75244,  and  FLEET  NATIONAL  BANK,  a  national  banking
association established under the laws of the United States  (the
"Trustee"), its corporate trust office and mailing address  being
at 777 Main Street, Hartford, Connecticut 06115.

     WHEREAS,  the Company, the Partnership and the Trustee  have
heretofore  executed  and  delivered the  Original  Indenture  to
provide for the issuance from time to time of the Company's Bonds
(as  defined in the Original Indenture) to be issued  in  one  or
more series;

     WHEREAS,   Sections  2.1,  2.3  and  12.1  of  the  Original
Indenture  provide,  among other things, that  the  Company,  the
Partnership   and   the   Trustee  may  enter   into   indentures
supplemental  to the Original Indenture for, among other  things,
the  purpose  of  establishing the designation, form,  terms  and
provisions  of bonds of any series as permitted by Sections  2.1,
2.3 and 12.1 of the Original Indenture;

     WHEREAS, the Company (i) desires the issuance of a series of
Bonds  to  be  designated as hereinafter provided  and  (ii)  has
requested  the  Trustee and the Partnership to  enter  into  this
First Supplemental Indenture for the purpose of establishing  the
designation,  form, terms and provisions of  the  Bonds  of  such
series;

     WHEREAS, all action on the part of the Company necessary  to
authorize the issuance of such Bonds under the Original Indenture
and this First Supplemental Indenture (the Original Indenture, as
supplemented   by   this  First  Supplemental  Indenture,   being
hereinafter called the "Indenture") has been duly taken; and

     WHEREAS,  all acts and things necessary to make such  Bonds,
when  executed by the Company and authenticated and delivered  by
the  Trustee  as provided in the Original Indenture,  the  legal,
valid  and  binding obligations of the Company, and to constitute
these  presents  as  a  valid and binding supplemental  indenture
according  to  its terms, have been done and performed,  and  the
execution  of this First Supplemental Indenture and the  creation
and  issuance  under  the Indenture of such  Bonds  have  in  all
respects  been duly authorized, and the Company, in the  exercise
of  the  legal  right and power vested in it, has  executed  this
First  Supplemental  Indenture and proposes to  create,  execute,
issue and deliver such Bonds.

       NOW, THEREFORE, THIS FIRST SUPPLEMENTAL INDENTURE

                          WITNESSETH:

     That, in order to establish the designation, form, terms and
provisions  of, and to authorize the authentication and  delivery
of,  such Bonds, and in consideration of the acceptance  of  such
Bonds  by  the  Holders thereof and of other  good  and  valuable
consideration,  the receipt and sufficiency of which  are  hereby
acknowledged, the parties hereto agree as follows:

                           ARTICLE I

                          DEFINITIONS

     When  used  in  the First Supplemental Indenture,  the  term
"Initial  Bonds" shall mean the 8-5/8% First Mortgage  Bonds  due
2016  being issued under the Indenture and sold to the  Purchaser
(as defined in the Purchase Agreement referred to below) pursuant
to  the  Purchase  Agreement, dated  July  26,  1996,  among  the
Company, the Partnership and the Purchaser named therein.

     Capitalized  terms not otherwise defined herein  shall  have
the   meanings  set  forth  in  the  Original  Indenture.    Such
definitions  shall  be equally applicable  to  the  singular  and
plural forms of the terms defined.

                           ARTICLE II

                 THE TERMS OF THE INITIAL BONDS

     Section II.1   Initial Bonds.

     (a)   There  is  hereby created an initial series  of  Bonds
designated 8-5/8% First Mortgage Bonds due 2016, in the aggregate
principal   amount  of  $111,400,000.   The  Initial  Bonds   may
forthwith be executed by the Company and delivered to the Trustee
for authentication and delivery by the Trustee in accordance with
the provisions of Section 2.4 of the Original Indenture.

     (b)  The Initial Bonds shall be issued in the form of one or
more  Global Bonds substantially in the form of Schedule I hereto
(which  may  have  a certificate substantially  in  the  form  of
Schedule  II  attached or typed or printed thereon), except  that
Initial   Bonds   (i)  originally  purchased   by   Institutional
Accredited  Investors (as such term is defined  in  the  Purchase
Agreement)  or transferred to Institutional Accredited  Investors
or certain foreign purchasers who are not Qualified Institutional
Buyers  (as  such term is defined in the Purchase Agreement),  or
(ii)  held  by Qualified Institutional Buyers who elect  to  take
physical  delivery of their Bonds, will be issued  in  registered
certificated form.  Initial Bonds originally issued in registered
certificated form or Initial Bonds initially issued as  a  Global
Bond  that  is  exchanged for individual registered  certificated
Initial Bonds pursuant to Section 2.14 of the Indenture shall  be
substantially in the form of Schedule I except that:

          (i)    the  legend  set  forth  on  the  Initial   Bond
     immediately below the title of the Initial Bonds shall  read
     as follows:

          THIS  BOND  HAS  NOT  BEEN  REGISTERED  UNDER  THE
     SECURITIES  ACT  OF 1933, AS AMENDED  (THE  "SECURITIES
     ACT"),  OR ANY STATE SECURITIES LAWS, AND, ACCORDINGLY,
     MAY NOT BE OFFERED OR SOLD WITHIN THE UNITED STATES  OR
     TO,  OR  FOR  THE ACCOUNT OR BENEFIT OF, U.S.  PERSONS,
     EXCEPT AS SET FORTH IN THE FOLLOWING SENTENCE.  BY  ITS
     ACQUISITION  HEREOF,  THE HOLDER  (I)  REPRESENTS  THAT
     (A) IT IS A "QUALIFIED INSTITUTIONAL BUYER" (AS DEFINED
     IN  RULE 144A UNDER THE SECURITIES ACT) OR (B) IT IS AN
     INSTITUTIONAL  "ACCREDITED  INVESTOR"  (AS  DEFINED  IN
     RULE  501(a)(1), (2), (3) OR (7) UNDER REGULATION D  OF
     THE   SECURITIES  ACT)  (AN  "INSTITUTIONAL  ACCREDITED
     INVESTOR")  OR  (C)  IT IS NOT A  U.S.  PERSON  AND  IS
     ACQUIRING   THIS  BOND  IN  AN  OFFSHORE   TRANSACTION,
     (II)  AGREES THAT IT WILL NOT WITHIN THREE YEARS  AFTER
     THE  ORIGINAL ISSUANCE OF THIS BOND RESELL OR OTHERWISE
     TRANSFER THIS BOND EXCEPT (A) TO PANDA-ROSEMARY FUNDING
     CORPORATION  OR ANY AFFILIATE THEREOF, (B)  INSIDE  THE
     UNITED  STATES  TO A QUALIFIED INSTITUTIONAL  BUYER  IN
     COMPLIANCE  WITH  RULE 144A UNDER THE  SECURITIES  ACT,
     (C)  INSIDE  THE  UNITED  STATES  TO  AN  INSTITUTIONAL
     ACCREDITED  INVESTOR  THAT,  PRIOR  TO  SUCH  TRANSFER,
     FURNISHES  TO  FLEET NATIONAL BANK, AS  TRUSTEE,  OR  A
     SUCCESSOR  TRUSTEE, A SIGNED LETTER CONTAINING  CERTAIN
     REPRESENTATIONS   AND  AGREEMENTS   RELATING   TO   THE
     RESTRICTIONS  ON  TRANSFER OF THIS BOND  (THE  FORM  OF
     WHICH   LETTER  CAN  BE  OBTAINED  FROM  THE  TRUSTEE),
     (D) OUTSIDE THE UNITED STATES TO FOREIGN PURCHASERS  IN
     OFFSHORE  TRANSACTIONS  MEETING  THE  REQUIREMENTS   OF
     RULE  904  OF  REGULATION S UNDER THE  SECURITIES  ACT,
     (E)   PURSUANT   TO  THE  EXEMPTION  FROM  REGISTRATION
     PROVIDED  BY  RULE  144 UNDER THE  SECURITIES  ACT  (IF
     AVAILABLE),   OR   (F)   PURSUANT   TO   AN   EFFECTIVE
     REGISTRATION  STATEMENT UNDER THE  SECURITIES  ACT  AND
     (III)  AGREES  THAT IT WILL DELIVER TO EACH  PERSON  TO
     WHOM THIS BOND IS TRANSFERRED A NOTICE SUBSTANTIALLY TO
     THE  EFFECT  OF  THIS LEGEND.  IN CONNECTION  WITH  ANY
     TRANSFER  OF  THIS BOND WITHIN THREE  YEARS  AFTER  THE
     ORIGINAL  ISSUANCE OF THE BOND, THE HOLDER  MUST  CHECK
     THE  APPROPRIATE  BOX SET FORTH ON THE  REVERSE  HEREOF
     RELATING TO THE MANNER OF SUCH TRANSFER AND SUBMIT  THE
     CERTIFICATE   TO  FLEET  NATIONAL  BANK,  AS   SECURITY
     REGISTRAR.  IF THE PROPOSED TRANSFEREE IS OTHER THAN  A
     QUALIFIED  INSTITUTIONAL BUYER, THE HOLDER MUST,  PRIOR
     TO  SUCH  TRANSFER,  FURNISH TO PANDA-ROSEMARY  FUNDING
     CORPORATION    AND    FLEET   NATIONAL    BANK,    SUCH
     CERTIFICATIONS, LEGAL OPINIONS OR OTHER INFORMATION  AS
     THEY  MAY  REASONABLY  REQUIRE  TO  CONFIRM  THAT  SUCH
     TRANSFER  IS BEING MADE PURSUANT TO AN EXEMPTION  FROM,
     OR  IN  A  TRANSACTION NOT SUBJECT TO, THE REGISTRATION
     REQUIREMENTS OF THE SECURITIES ACT.  THIS LEGEND MAY BE
     REMOVED  AFTER THE EXPIRATION OF THREE YEARS  FROM  THE
     ORIGINAL  ISSUANCE OF THIS BOND.  AS USED  HEREIN,  THE
     TERMS "OFFSHORE TRANSACTION," "UNITED STATES" AND "U.S.
     PERSON"  HAVE THE RESPECTIVE MEANINGS GIVEN TO THEM  BY
     REGULATION S UNDER THE SECURITIES ACT.


          (ii) the fourth sentence of the first paragraph of  the
     Initial Bond (after the legend) shall be deleted; and

          (iii)     the seventeenth paragraph of the Initial Bond
     (after the legend) which is in bold face on Schedule I shall
     be deleted.

     (c)  If a Person requests an exchange of an Initial Bond for
a  beneficial interest in a Global Bond, such Initial Bond  shall
be  accompanied  by  the  following  additional  information  and
documents:

          (i)   a  certification, substantially in  the  form  of
     Schedule  II  hereto,  that  such  Initial  Bond  is   being
     transferred to a Qualified Institutional Buyer; and

          (ii)   written  instructions  directing  the   Security
     Registrar to make, or to direct the Registered Depository to
     make  an  endorsement  on the Global  Bond  to  reflect,  an
     increase  in  the  aggregate amount  of  the  Initial  Bonds
     represented by the Global Bond;

whereupon  the Security Registrar shall cancel such Initial  Bond
issued  in  certificated form and cause, or direct the Registered
Depository to cause, in accordance with the standing instructions
and procedures existing between the Registered Depositary and the
Security  Registrar, the aggregate principal  amount  of  Initial
Bonds represented by the Global Bond to be increased accordingly.
If  no  Global Bond is then outstanding, the Company shall  issue
and  the  Trustee shall upon Company Request authenticate  a  new
Global Bond in the appropriate amount.

     (d)   Any  Person having a beneficial interest in  a  Global
Bond may exchange such beneficial interest for an Initial Bond in
certificated  form  only  as provided  in  Section  2.14  of  the
Indenture.

     Section II.2   Interest and Principal.

     Each   Initial  Bond  shall  bear  interest  on  the  unpaid
principal amount thereof from time to time outstanding  from  the
date  thereof until such amount is paid in full at  the  rate  of
interest  set  forth  in  the form of  the  Initial  Bonds.   The
principal amount of each Initial Bond shall be due and payable in
installments  as set forth in the form of Initial  Bond  attached
hereto.

     The  Place  of  Payment for the Initial Bonds shall  be  the
Corporate Trust Office.  Payment of principal of and interest  on
each  Initial  Bond shall be made, if the Company so  elects,  by
check  mailed  to  the Holder at his registered  address  or,  if
arrangements  satisfactory to the Company, the  Trustee  and  the
registered  Holder  are  made, by wire  transfer  to  an  account
designated  by  such  Holder, except that the  final  payment  of
principal  shall be made on the due date therefor to the  account
of  the  Holder  as  such account shall appear  in  the  Security
Register,  which shall be payable upon presentation and surrender
of the Initial Bond at the Corporate Trust Office.
     
     Section II.3   Redemption.

     The  Initial Bonds are subject to an optional redemption and
mandatory redemption on the terms set forth in Section 7.3 of the
Original Indenture.

     Section  II.4    Restrictions on Transfer  and  Exchange  of
Initial Bonds.

     All  Initial  Bonds issued hereunder and all  Initial  Bonds
issued upon registration of transfer of, or in exchange for, such
Initial   Bonds,  shall  be  restricted  securities  ("Restricted
Securities") and shall be subject to the restrictions on transfer
provided  in  the legend set forth on the Initial  Bonds,  unless
such  restrictions  on transfer shall be waived  by  the  written
consent  of  the  Company.  In addition,  in  the  event  that  a
Restricted  Security  is  sold  outside  the  United  States   in
compliance  with Rule 904 under the Securities Act,  any  Initial
Bond  or  Initial Bonds issued upon registration of  transfer  of
such  Restricted Security shall continue to bear the  legend  set
forth on the face of the Restricted Security, until such time  as
the  transfer restrictions applicable to such Restricted Security
shall cease and terminate as described below.  The Holder of each
Restricted Security, by such Holder's acceptance thereof,  agrees
to  be  bound  by  such  restrictions on  transfer.   Subject  to
Section  2.1  hereof, all Restricted Securities  shall  bear  the
legend set forth on the Initial Bonds.

     Whenever any Restricted Security is presented or surrendered
for  registration  of transfer or exchange for  an  Initial  Bond
registered  in  a  name  other than  that  of  the  Holder,  such
Restricted Security  must be accompanied by (i) a certificate  in
substantially the form set forth in Schedule II hereto, dated the
date  of  such  surrender  and  signed  by  such  Holder,  as  to
compliance  with such restrictions on transfer,  upon  which  the
Company,  the Security Registrar and the Trustee may rely  as  to
its accuracy with respect to such Holder and (ii) if the proposed
transferee  is  a  person  other than a  Qualified  Institutional
Buyer,  such certifications (which may be in the form of Schedule
III), legal opinions or other information as the Company and  the
Security  Registrar may reasonably require to confirm  that  such
transfer  is being made pursuant to an exemption from,  or  in  a
transaction not subject to, the registration requirements of  the
Securities Act.  The Security Registrar shall not be required  to
accept  for  registration of transfer or exchange any  Restricted
Security  not so accompanied by a properly completed  certificate
or  certificates and, if requested by the Company in the case  of
transfer  to persons who are not Qualified Institutional  Buyers,
an opinion of counsel.

     Notwithstanding   the   foregoing,  a   properly   completed
certificate  or  opinion  of counsel shall  not  be  required  in
connection  with any transfer of any Restricted Security  through
the  facilities of the Registered Depositary or any other  United
States securities clearance and settlement organization, provided
that  such transfer does not require a change in the name  (other
than  to  another  nominee of the Registered Depositary  or  such
other  securities clearance and settlement organization) in which
such Restricted Security is then registered.

     The   restrictions   imposed  by  this  Section   upon   the
transferability of any particular Restricted Security shall cease
and terminate upon the expiration of three years from the Closing
Date and when such Restricted Security has been sold pursuant  to
an  effective registration statement under the Securities Act  or
transferred pursuant to Rule 144 under the Securities Act (or any
successor  provision thereto), unless the Holder  thereof  is  an
affiliate of the Company within the meaning of Rule 144 (or  such
successor provisions).  Any Restricted Security as to which  such
restrictions  on  transfer shall have expired in accordance  with
their terms or shall have terminated may, upon surrender of  such
Restricted  Security  for exchange to the Security  Registrar  or
Trustee  in  accordance  with  the  provisions  of  this  Section
(accompanied,  in  the event that such restrictions  on  transfer
have terminated by reason of a transfer pursuant to Rule 144  (or
any  successor  provisions),  by an  opinion  of  counsel  having
substantial experience in practice under the Securities Act,  and
otherwise reasonably acceptable to the Company, addressed to  the
Company,  the  Security Registrar and the  Trustee  and  in  form
acceptable  to  the Company, to the effect that the  transfer  of
such  Restricted Security has been made in compliance  with  Rule
144  (or  such  successor provision)), be  exchanged  for  a  new
Initial Bond, of like tenor and aggregate principal amount, which
shall  not  bear the restrictive legend required by  the  Initial
Bonds.   The Company shall promptly inform the Security Registrar
and  the  Trustee  in  writing  of  the  effective  date  of  any
registration statements registering the Initial Bonds  under  the
Securities Act.  The Security Registrar and the Trustee shall not
be  liable for any action taken or omitted to be taken by  it  in
good  faith  in  accordance  with the aforementioned  opinion  of
counsel or registration statement.

     As used in the preceding two paragraphs of this Section, the
term   "transfer"  encompasses  any  sale,  transfer   or   other
disposition  of any Initial Bonds referred to herein  except  for
transfers  from  any  Holder  to an  Affiliate  of  such  Holder;
provided, that such transferring Holder shall deliver a letter to
the  Trustee stating that the transferee is an Affiliate of  such
Holder.   The Trustee shall be entitled to rely on and  be  fully
protected in its reliance on such letter.

                          ARTICLE III

                         MISCELLANEOUS

     Section III.1  Execution of Supplemental Indenture.

     This  First Supplemental Indenture is executed and shall  be
construed  as an indenture supplemental to the Original Indenture
and,   as   provided  in  the  Original  Indenture,  this   First
Supplemental Indenture forms a part thereof.

     Section III.2  Concerning the Trustee.

     The  Trustee accepts the amendment of the Indenture effected
by  this  First Supplemental Indenture and agrees to execute  the
trust  created by the Indenture as hereby amended, but only  upon
the  terms  and conditions set forth in the Indenture,  including
the  terms  and provisions defining and limiting the  liabilities
and  responsibilities of the Trustee, which terms and  provisions
shall  in  like  manner  define and  limit  its  liabilities  and
responsibilities in the performance of the trust created  by  the
Indenture as hereby amended.  Without limiting the generality  of
the   foregoing,  the  Trustee  has  no  responsibility  for  the
correctness of the recitals of fact herein contained which  shall
be  taken  as  the statements of the Company and the Partnership,
and makes no representations as to the validity or sufficiency of
this First Supplemental Indenture and shall incur no liability or
responsibility in respect of the validity thereof.

     
     Section III.3  Counterparts.

     This  First  Supplemental Indenture may be executed  in  any
number  of counterparts, each of which when so executed shall  be
deemed  to  be  an  original,  but all  such  counterparts  shall
together constitute but one and the same instrument.

     Section III.4  Governing Law.

     THIS  FIRST  SUPPLEMENTAL INDENTURE AND  EACH  INITIAL  BOND
ISSUED   HEREUNDER  SHALL  BE  GOVERNED  BY,  AND  CONSTRUED   IN
ACCORDANCE WITH, THE LAWS OF THE STATE OF NEW YORK APPLICABLE  TO
AGREEMENTS MADE AND TO BE PERFORMED ENTIRELY WITHIN THE STATE  OF
NEW YORK.


     IN  WITNESS  WHEREOF,  the parties have  caused  this  First
Supplemental  Indenture to be duly executed by  their  respective
officers  thereunto duly authorized as of the day and year  first
above written.

                              PANDA-ROSEMARY FUNDING CORPORATION


                              By:
                              Name:
                              Title:


                              PANDA-ROSEMARY, L.P.

                              By:  Panda-Rosemary Corporation, as
                                   its General Partner


                                   By:
                                    Name:
                                    Title:


                              FLEET NATIONAL BANK, as Trustee


                              By:
                              Name:
                              Title:






                                                       SCHEDULE I


               PANDA-ROSEMARY FUNDING CORPORATION
                     8-5/8% FIRST MORTGAGE
                         BOND DUE 2016


THIS  BOND  HAS NOT BEEN REGISTERED UNDER THE SECURITIES  ACT  OF
1933,  AS AMENDED (THE "SECURITIES ACT"), OR ANY STATE SECURITIES
LAWS,  AND,  ACCORDINGLY, MAY NOT BE OFFERED OR SOLD  WITHIN  THE
UNITED  STATES  OR  TO, OR FOR THE ACCOUNT OR  BENEFIT  OF,  U.S.
PERSONS, EXCEPT AS SET FORTH IN THE FOLLOWING SENTENCE.   BY  ITS
ACQUISITION HEREOF, THE HOLDER (I) REPRESENTS THAT (A)  IT  IS  A
"QUALIFIED  INSTITUTIONAL BUYER" (AS DEFINED IN RULE  144A  UNDER
THE  SECURITIES  ACT)  OR (B) IT IS AN INSTITUTIONAL  "ACCREDITED
INVESTOR"  (AS DEFINED IN RULE 501(a)(1), (2), (3) OR  (7)  UNDER
REGULATION D OF THE SECURITIES ACT) (AN "INSTITUTIONAL ACCREDITED
INVESTOR")  OR (C) IT IS NOT A U.S. PERSON AND IS ACQUIRING  THIS
BOND  IN  AN OFFSHORE TRANSACTION, (II) AGREES THAT IT  WILL  NOT
WITHIN  THREE  YEARS  AFTER THE ORIGINAL ISSUANCE  OF  THIS  BOND
RESELL  OR  OTHERWISE  TRANSFER THIS BOND EXCEPT  (A)  TO  PANDA-
ROSEMARY FUNDING CORPORATION OR ANY AFFILIATE THEREOF, (B) INSIDE
THE   UNITED  STATES  TO  A  QUALIFIED  INSTITUTIONAL  BUYER   IN
COMPLIANCE  WITH RULE 144A UNDER THE SECURITIES ACT,  (C)  INSIDE
THE  UNITED STATES TO AN INSTITUTIONAL ACCREDITED INVESTOR  THAT,
PRIOR  TO  SUCH  TRANSFER, FURNISHES TO FLEET NATIONAL  BANK,  AS
TRUSTEE,  OR  A  SUCCESSOR  TRUSTEE, A SIGNED  LETTER  CONTAINING
CERTAIN   REPRESENTATIONS   AND  AGREEMENTS   RELATING   TO   THE
RESTRICTIONS  ON TRANSFER OF THIS BOND (THE FORM OF WHICH  LETTER
CAN  BE OBTAINED FROM THE TRUSTEE), (D) OUTSIDE THE UNITED STATES
TO  FOREIGN  PURCHASERS  IN  OFFSHORE  TRANSACTIONS  MEETING  THE
REQUIREMENTS  OF  RULE 904 OF REGULATION S UNDER  THE  SECURITIES
ACT, (E) PURSUANT TO THE EXEMPTION FROM REGISTRATION PROVIDED  BY
RULE 144 UNDER THE SECURITIES ACT (IF AVAILABLE), OR (F) PURSUANT
TO  AN EFFECTIVE REGISTRATION STATEMENT UNDER THE SECURITIES  ACT
AND (III) AGREES THAT IT WILL DELIVER TO EACH PERSON TO WHOM THIS
BOND  IS TRANSFERRED A NOTICE SUBSTANTIALLY TO THE EFFECT OF THIS
LEGEND.   IN  CONNECTION WITH ANY TRANSFER OF  THIS  BOND  WITHIN
THREE  YEARS AFTER THE ORIGINAL ISSUANCE OF THE BOND, THE  HOLDER
MUST  CHECK  THE APPROPRIATE BOX SET FORTH ON THE REVERSE  HEREOF
RELATING   TO  THE  MANNER  OF  SUCH  TRANSFER  AND  SUBMIT   THE
CERTIFICATE  TO FLEET NATIONAL BANK, AS SECURITY  REGISTRAR.   IF
THE  PROPOSED  TRANSFEREE IS OTHER THAN A QUALIFIED INSTITUTIONAL
BUYER, THE HOLDER MUST, PRIOR TO SUCH TRANSFER, FURNISH TO PANDA-
ROSEMARY  FUNDING  CORPORATION  AND  FLEET  NATIONAL  BANK,  SUCH
CERTIFICATIONS, LEGAL OPINIONS OR OTHER INFORMATION AS  THEY  MAY
REASONABLY  REQUIRE TO CONFIRM THAT SUCH TRANSFER IS  BEING  MADE
PURSUANT  TO  AN EXEMPTION FROM, OR IN A TRANSACTION NOT  SUBJECT
TO,  THE  REGISTRATION REQUIREMENTS OF THE SECURITIES ACT.   THIS
LEGEND  MAY  BE REMOVED AFTER THE EXPIRATION OF THREE YEARS  FROM
THE  ORIGINAL ISSUANCE OF THIS BOND.  AS USED HEREIN,  THE  TERMS
"OFFSHORE  TRANSACTION," "UNITED STATES" AND "U.S.  PERSON"  HAVE
THE  RESPECTIVE MEANINGS GIVEN TO THEM BY REGULATION S UNDER  THE
SECURITIES ACT.

THIS  BOND IS A REGISTERED GLOBAL BOND AND IS REGISTERED  IN  THE
NAME  OF  CEDE & CO., AS NOMINEE OF THE DEPOSITORY TRUST  COMPANY
("DTC").

UNLESS  THIS REGISTERED GLOBAL BOND IS PRESENTED BY AN AUTHORIZED
REPRESENTATIVE  OF DTC TO PANDA-ROSEMARY FUNDING  CORPORATION  OR
ITS  AGENT FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND
ANY  BOND ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR  SUCH
OTHER  NAME AS REQUESTED BY AN AUTHORIZED REPRESENTATIVE  OF  DTC
AND  ANY  PAYMENT IS MADE TO CEDE & CO., ANY TRANSFER, PLEDGE  OR
OTHER  USE IS WRONGFUL SINCE THE REGISTERED OWNER HEREOF, CEDE  &
CO., HAS AN INTEREST HEREIN.

UNLESS  AND  UNTIL IT IS EXCHANGED IN WHOLE OR IN  PART  FOR  THE
INDIVIDUAL BONDS REPRESENTED HEREBY, THIS GLOBAL BOND MAY NOT  BE
TRANSFERRED EXCEPT AS A WHOLE BY DTC TO A NOMINEE OF DTC, OR BY A
NOMINEE OF DTC TO DTC OR ANOTHER NOMINEE OF DTC, OR BY DTC OR ANY
SUCH  NOMINEE  TO  A SUCCESSOR DEPOSITORY OR A  NOMINEE  OF  SUCH
SUCCESSOR DEPOSITORY.



Number                                               CUSIP NUMBER
R-_____                                             _____________


  Principal Amount         Maturity Date              Issue Date

  $___________             February 15, 2016         ____________

REGISTERED HOLDER:  ____________________________________

PRINCIPAL AMOUNT:  ____________________________ DOLLARS

INTEREST RATE:  EIGHT AND FIVE-EIGHTHS PERCENT (8-5/8%) PER ANNUM

     PANDA-ROSEMARY  FUNDING CORPORATION, a Delaware  corporation
(hereinafter  called  the  "Company",  which  term  includes  any
successor or assign under the Trust Indenture referred to below),
for    value    received    hereby    promises    to    pay    to
____________________________________, or its registered  assigns,
the  outstanding Principal Amount hereof, such payment to be made
in  quarterly installments on February 15, May 15, August 15, and
November  15  of  each year (commencing November  15,  1996)  and
ending   on  the  Maturity  Date  set  forth  above,  each   such
installment  to  be  in an amount equal to the  Principal  Amount
multiplied  by  the percentage set forth opposite the  applicable
payment  date  on  Annex  A attached hereto  (provided  that  the
portion  of the Principal Amount remaining unpaid on the Maturity
Date,  together with all interest accrued thereon, shall  in  any
and  all cases be due and payable on the Maturity Date),  and  to
pay interest on the unpaid portion of the Principal Amount at the
Interest  Rate  set  forth above from the  most  recent  interest
payment date to which interest has been paid or duly provided for
or,  if no interest has been paid or duly provided for, from  the
Issue  Date  set forth above, quarterly on February 15,  May  15,
August 15, and November 15 in each year (commencing November  15,
1996),  until  the Principal Amount is paid in  full  or  payment
thereof is duly provided for.  Any installment of principal  and,
to  the  extent  permitted  by applicable  law,  any  payment  of
interest  not punctually paid or duly provided for shall continue
to  bear interest at a rate equal to the Interest Rate set  forth
above.  The principal and interest so payable on any payment date
shall,  as provided in the Trust Indenture, be paid to the person
in  whose  name this Bond (or one or more Predecessor Securities)
is  registered in the Security Register at the close of  business
on  the  Regular  Record Date for such payment of  principal  and
interest,  which  shall  be  the preceding  February  1,  May  1,
August  1, and November 1, respectively.  Any such principal  and
interest  not  so  punctually paid or  duly  provided  for  shall
forthwith  cease to be payable to the person in whose  name  this
Bond  (or  one or more Predecessor Securities) was registered  in
the  Security  Register at the close of business on such  Regular
Record  Date,  and may be paid to the person in whose  name  this
Bond  is registered at the close of business on a Special  Record
Date for the payment of such defaulted principal and interest, to
be  fixed by the Trustee, notice of which shall be given  to  the
Holder hereof no more than 15 nor less than 10 days prior to such
Special  Record  Date, or may be paid at any time  in  any  other
lawful  manner  not  inconsistent with the  requirements  of  any
securities  exchange on which this Bond may be listed,  and  upon
such  notice  as may be required by such exchange,  all  as  more
fully provided in the Trust Indenture.  This being a Global  Bond
(as  that term is defined in the Trust Indenture) deposited  with
Depository  Trust  Company  ("DTC")  acting  as  depository,  and
registered in the name of Cede & Co. ("CEDE"), a nominee of  DTC,
CEDE,  as  holder  of record of this Bond shall  be  entitled  to
receive  payment of principal and interest, other than  principal
and  interest  due  at  the maturity date, by  wire  transfer  of
immediately available funds.  Payment of the principal amount of,
and premium, if any, on this Bond (or any outstanding installment
thereof) upon final maturity (whether by redemption, acceleration
or  otherwise) shall be made only upon presentation and surrender
of this Bond.  All payments in respect of this Bond shall be made
in  such coin or currency of the United States of America  as  at
the time of payment is legal tender for payment of debts.

     Whenever any amount to be paid hereunder is stated to due on
a day that is not a Business Day, such amount shall be payable on
the  next  succeeding  Business Day and shall  continue  to  bear
interest at the rate set forth herein until paid.

     This  Bond  is  one of an authorized issue of Bonds  of  the
Company  known as its 8-5/8% First Mortgage Bonds due  2016  (the
"Bonds").  The Bonds are issued under the Trust Indenture,  dated
as  of  July  31,  1996,  (the "Original Indenture"),  among  the
Company,  Panda-Rosemary,  L.P.  (the  "Partnership")  and  Fleet
National  Bank (the "Trustee", which term includes any  successor
Trustee under the Trust Indenture), as supplemented by the  First
Supplemental  Indenture,  dated  as  of  July  31,  1996  ("First
Supplemental  Indenture"),  among  such  parties  (the   Original
Indenture,  as so supplemented, and as the same may  be  amended,
modified  and further supplemented, the "Trust Indenture").   All
capitalized terms used herein, unless defined herein, shall  have
the meanings ascribed to them in the Trust Indenture.

     All  Bonds are secured equally and ratably with one another.
Reference is hereby made to the Trust Indenture for a description
of  the  nature and extent of the Bonds and the respective rights
of the Holders of the Bonds and of the Trustee and the Company in
respect of the Bonds and the terms upon which the Bonds are  made
and are to be authenticated and delivered.

     The  principal  of, and interest on, this Bond  are  payable
only  from,  and secured by, assets subject to the  Lien  of  the
Collateral Documents, and all payments of principal and  interest
shall  be  made  in  accordance  with  the  terms  of  the  Trust
Indenture.

     The  obligations  of the Company to pay  the  principal  of,
premium,  if  any,  and  interest  on  the  Bonds  when  due  are
unconditionally  guaranteed  by the  Partnership  pursuant  to  a
Partnership Guarantee.  The Partnership Guarantee will be secured
by the Lien of the Collateral Documents.

     The   Bonds   are  subject  to  a  Collateral   Agency   and
Intercreditor Agreement, dated as of July 31, 1996.

     The  Trust  Indenture permits, with certain  exceptions,  as
therein  provided, the amendment thereof and the modification  of
the  rights and obligations of the Company and the rights of  the
Holders of the Bonds under the Trust Indenture at any time by the
Company  with  the  consent of the Holders of  not  less  than  a
majority  in aggregate principal amount of the Bonds at the  time
Outstanding.   The  Trust  Indenture  also  contains   provisions
permitting  the  Holders  of specified percentages  in  aggregate
principal amount of the Bonds at the time Outstanding, on  behalf
of  the  Holders  of  all the Bonds, to waive compliance  by  the
Company  with  certain  provisions of  the  Trust  Indenture  and
certain  past  defaults  under  the  Trust  Indenture  and  their
consequences.   Any such consent or waiver or  direction  by  the
Holders  of  this Bond shall be conclusive and binding  upon  the
Holder  and  upon  all future Holders of this  Bond  and  of  any
security issued upon the transfer hereof or in exchange hereof or
in  lieu hereof whether or not notation of such consent or waiver
is made upon this Bond.

     As  provided in the Trust Indenture, the aggregate principal
amount of Bonds which may be issued thereunder is unlimited.  The
Bonds  are  limited in aggregate principal amount as provided  in
the First Supplemental Indenture.

     The Bonds are, under certain conditions, subject to optional
redemption  by  the Company as set forth in Section  7.3  of  the
Trust Indenture.

     The   Bonds  are,  under  certain  conditions,  subject   to
mandatory  redemption as set forth in Section 7.3  of  the  Trust
Indenture.

     Any payment of interest on any Bond, the Stated Maturity  of
which  payment is on or prior to any Redemption Date referred  to
above,  shall be payable to the Holder of such Bond,  or  one  or
more  Predecessor Securities, registered as such at the close  of
business  on  the related Regular Record Date or  Special  Record
Date.

     Notice of any redemption of Bonds will be given at least  30
days but not more than 60 days before the Redemption Date to each
Holder at its registered address.

     Bonds  (or portions thereof as aforesaid) for the redemption
of which provision is made in accordance with the Trust Indenture
shall  thereupon  cease  to  be  entitled  to  the  Lien  of  the
Collateral  Documents and shall cease to bear interest  from  and
after the Redemption Date.

     The unpaid portion of the Principal Amount together with all
interest accrued thereon and all other amounts due hereunder (but
without  premium  or penalty), shall be due and payable  in  full
upon the occurrence of any Event of Default, but only as provided
in the Trust Indenture.

     The  Holder  hereof, by its acceptance of this Bond,  agrees
that  each  payment received by it hereunder shall be applied  in
the manner set forth in Section 2.16 of the Trust Indenture.

Unless  And  Until It Is Exchanged In Whole Or In  Part  For  The
Individual Bonds Represented Hereby, This Global Bond May Not  Be
Transferred Except As A Whole  By DTC, Or By A Nominee Of DTC  To
DTC Or Another Nominee Of DTC, Or By DTC Or Any Such Nominee To A
Successor Depository Or A Nominee Of Such Successor Depository.

      The  Bonds  are issuable only as registered  Bonds  without
coupons in denominations of $100,000 and any integral multiple of
$1,000 in excess thereof.

     No  service charge will be made to any Holder of  Bonds  for
any  transfer or exchange but the Security Registrar may  require
payment   of  a  sum  sufficient  to  cover  any  tax  or   other
governmental charge payable in connection therewith.

     The  person in whose name this Bond is registered  shall  be
deemed  to  be  the owner and holder hereof for  the  purpose  of
receiving  payment  as  herein provided for  all  other  purposes
whether  or not this Bond be overdue regardless of any notice  to
anyone to the contrary.

     THIS  BOND SHALL BE GOVERNED BY, AND CONSTRUED IN ACCORDANCE
WITH,  THE LAWS OF THE STATE OF NEW YORK APPLICABLE TO AGREEMENTS
MADE AND TO BE PERFORMED ENTIRELY WITHIN THE STATE OF NEW YORK.

     Unless  the  certificate of authentication hereon  has  been
executed  by  the Trustee by manual or facsimile signature,  this
Bond  shall  not  be  entitled to any benefit  under  such  Trust
Indenture, or be valid or obligatory for any purpose.

     IN  WITNESS  WHEREOF, the Company has caused this instrument
to be duly executed.

                              PANDA-ROSEMARY FUNDING CORPORATION



                              By:
                              Name:
                              Title:









                 CERTIFICATE OF AUTHENTICATION

     This  Bond  is one of the Bonds referred to in  the  within-
mentioned Indenture.

                              FLEET NATIONAL BANK, as Trustee



                              By:______________________
                                   Authorized Signature







                         ABBREVIATIONS

     The following abbreviations when used in the inscription  on
the  face  of  this instrument shall be construed as though  they
were  written  out  in  full  according  to  applicable  laws  or
regulations:

          TEN COM   --   as tenants in common
          TEN ENT   --   as tenants by the entireties
          JT TEN    --   as  joint  tenants with  right  of
                         survivorship and not as tenants in
                         common

                            UNIF GIFT MIN ACT_____________________
                                             (Cust)        (Minor)

                              under Uniform Gift to Minors Act


                              ____________________________________
                                             (State)

          Additional abbreviations may also be used though not in
the above list









     FOR VALUE RECEIVED the undersigned hereby sell(s), assign(s)
and transfer(s) unto

     Social Security Number or other
     Identifying Number of Assignee______________________________
     ____________________________________________________________
     ____________________________________________________________
     ____________________________________________________________
     (Please  print or typewrite name and address, including 
      zip code of Assignee)

the within  Bond  and all rights thereunder, hereby  irrevocably
constituting    and   appointing   ______________________________
attorney  to transfer said Bond on the book of the Company,  with
full power of substitution in the premises.

Dated:_________________________

                                 ________________________________


NOTICE:   The  signature to this assignment must correspond  with
          the  name as written upon the first page of the  within
          instrument  in every particular, without alteration  or
          enlargement or any change whatsoever








                                                       ANNEX A TO
                              8-5/8% FIRST MORTGAGE BOND DUE 2016

                   Percentage of                         Percentage of
                   Original Principal                    Original Principal
Payment Date       Amount Payable     Payment Date       Amount Payable

November 15, 1996        1.2356%      August 15, 2006        0.9632%
February 15, 1997        1.2356%      November 15, 2006      0.9632%
May 15, 1997             1.2344%      February 15, 2007      0.9632%
August 15, 1997          1.2344%      May 15, 2007           1.0081%
November 15, 1997        1.2344%      August 15, 2007        1.0081%
February 15, 1998        1.2344%      November 15, 2007      1.0081%
May 15, 1998             1.3291%      February 15, 2008      1.0081%
August 15, 1998          1.3291%      May 15, 2008           1.0558%
November 15, 1998        1.3291%      August 15, 2008        1.0558%
February 15, 1999        1.3291%      November 15, 2008      1.0558%
May 15, 1999             1.1429%      February 15, 2009      1.0558%
August 15, 1999          1.1429%      May 15, 2009           1.1039%
November 15, 1999        1.1429%      August 15, 2009        1.1039%
February 15, 2000        1.1429%      November 15, 2009      1.1039%
May 15, 2000             1.2282%      February 15, 2010      1.1039%
August 15, 2000          1.2282%      May 15, 2010           1.1541%
November 15, 2000        1.2282%      August 15, 2010        1.1541%
February 15, 2001        1.2282%      November 15, 2010      1.1541%
May 15, 2001             1.3196%      February 15, 2011      1.1541%
August 15, 2001          1.3196%      May 15, 2011           1.2168%
November 15, 2001        1.3196%      August 15, 2011        1.2168%
February 15, 2002        1.3196%      November 15, 2011      1.2168%
May 15, 2002             1.4124%      February 15, 2012      1.2168%
August 15, 2002          1.4124%      May 15, 2012           1.2772%
November 15, 2002        1.4124%      August 15, 2012        1.2772%
February 15, 2003        1.4124%      November 15, 2012      1.2772%
May 15, 2003             1.5119%      February 15, 2013      1.2772%
August 15, 2003          1.5119%      May 15, 2013           1.3359%
November 15, 2003        1.5119%      August 15, 2013        1.3359%
February 15, 2004        1.5119%      November 15, 2013      1.3359%
May 15, 2004             1.6192%      February 15, 2014      1.3359%
August 15, 2004          1.6192%      May 15, 2014           1.3888%
November 15, 2004        1.6192%      August 15, 2014        1.3888%
February 15, 2005        1.6192%      November 15, 2014      1.3888%
May 15, 2005             1.7273%      February 15, 2015      1.3888%
August 15, 2005          1.7273%      May 15, 2015           1.3534%
November 15, 2005        1.7273%      August 15, 2015        1.3534%
February 15, 2006        1.7273%      November 15, 2015      1.3534%
May 15, 2006             0.9632%      February 15, 2016      1.3534%






                                                      SCHEDULE II

   (Form of Compliance Certificate for Restricted Securities)

                          CERTIFICATE
               PANDA-ROSEMARY FUNDING CORPORATION
                      PANDA-ROSEMARY, L.P.

              8-5/8% FIRST MORTGAGE BONDS DUE 2016


     This  is  to certify that as of the date hereof with respect
to  U.S.  $____________ principal amount of  the  above-captioned
securities  presented  or surrendered on  the  date  hereof  (the
"Surrendered Bond") for registration of transfer or for  exchange
where  the  securities  issuable upon such  exchange  are  to  be
registered  in  a name other than that of the undersigned  Holder
(each such transaction being a "transfer") the undersigned Holder
(as  defined  in  the Trust Indenture) of the  Surrendered  Bonds
represents and certifies for the benefit of the Company  and  the
Partnership  that  the transfer of Surrendered  Bonds  associated
with such transfer complies with the restrictive legend set forth
on  the  face  of  the Surrendered Bonds for the  reason  checked
below:

__   The transfer of the Surrendered Bonds complies with Rule 144
     under  the  U.S.  Securities Act of 1933,  as  amended  (the
     "Securities Act"); or

__   The  transfer  of the Surrendered Bonds complies  with  Rule
     144A under the Securities Act, or

__   The transfer of the Surrendered Bonds complies with Rule 904
     under the Securities Act; or

__   The  transfer of the Surrendered Bonds complies with another
     applicable  exemption from the registration requirements  of
     the Securities Act.


                              ________________________________
                              (Name of Holder)

Dated:  ___________________, ________ (To be dated  the  date  of
presentation or surrender)

______________________________
These transfers may require an opinion of counsel.









                                                     SCHEDULE III

                   FORM OF CERTIFICATE TO BE
                  DELIVERED IN CONNECTION WITH
                TRANSFERS TO PERSONS OTHER THAN
                 QUALIFIED INSTITUTIONAL BUYERS


                             [Date]


Fleet National Bank, as Trustee
Corporate Trust Department
777 Main Street
CTM 00238
Hartford, Connecticut  06115
Ref.:     Panda-Rosemary 1996

          Re:  Trust   Indenture  relating  to  Bonds  of  Panda-
               Rosemary Funding
               Corporation (the Indenture")

Ladies and Gentlemen:

     In  connection  with our proposed purchase of  8-5/8%  First
Mortgage Revenue due 2016 (the "Bonds") of Panda-Rosemary Funding
Corporation (the "Company"), we confirm that:

     1.    We have received such information as we deem necessary
in order to make our investment decision.

     2.   We understand that any subsequent transfer of the Bonds
is  subject to certain restrictions and conditions set  forth  in
the  Indenture and the undersigned agrees to be bound by, and not
to  resell,  pledge  or otherwise transfer the  Bonds  except  in
compliance  with,  such  restrictions  and  conditions  and   the
Securities Act of 1933, as amended (the "Securities Act").

     3.   We understand that the offer and sale of the Bonds have
not  been registered under the Securities Act, and that the Bonds
may not be offered or sold within the United States or to, or for
the  account  or benefit of, U.S. persons except as permitted  in
the  following  sentence.  We agree, on our  own  behalf  and  on
behalf  of  any  accounts for which we are acting as  hereinafter
stated,  that  if we should sell any Bonds, we will  do  so  only
(a)  to  the  Company or Panda-Rosemary, L.P. (the "Partnership")
referred  to  in the Indenture, (b) inside the United  States  in
accordance  with  Rule  144A  under  the  Securities  Act  to   a
"qualified institutional buyer" (as defined therein), (c)  inside
the  United States to an institutional "accredited investor"  (as
defined  below)  that, prior to such transfer, furnishes  or  has
furnished  on  its  behalf by a broker-dealer to  the  Trustee  a
signed  letter substantially in the form hereof, (d) outside  the
United   States  in  accordance  with  Regulation  S  under   the
Securities  Act, (e) pursuant to the exemption from  registration
provided by Rule 144 under the Securities Act (if available),  or
(f)  pursuant  to an effective registration statement  under  the
Securities  Act, and we further agree to provide  to  any  person
purchasing  Bonds from us a notice advising such  purchaser  that
resales of the Bonds are restricted as stated herein.

     4.   We understand that, on any proposed resale of Bonds, we
will  be  required  to  furnish to  you  and  the  Company,  such
certification, legal opinions and other information  as  you  and
the  Company may reasonably require to confirm that the  proposed
sale  complies  with  the  foregoing  restrictions.   We  further
understand that the Bonds purchased by us will bear a  legend  to
the foregoing effect.

     5.    We  are  an  institutional "accredited  investor"  (as
defined in Rule 501(a)(1), (2), (3) or (7) of Regulation D  under
the  Securities  Act) and have such knowledge and  experience  in
financial and business matters as to be capable of evaluating the
merits  and risks of our investment in the Bonds, and we and  any
accounts  for  which  we are acting are each  able  to  bear  the
economic risk of our or their investment, as the case may be, for
an indefinite period.

     6.    We  are  acquiring the Bonds purchased by us  for  our
account  or  for  one  or more accounts  (each  of  which  is  an
institutional  "accredited investor") as  to  each  of  which  we
exercise sole investment discretion, for investment purposes  and
not  with a view to, or for offer or sale in connection with, any
distribution in violation of the Securities Act.

     You,  the  Company and the Partnership and yours  and  their
respective counsel are entitled to rely upon this letter and  are
irrevocably authorized to produce this letter or a copy hereof to
any interested party in any administrative or legal proceeding or
official inquiry with respect to the matters covered hereby.

                              Very truly yours,

                              [Name of Transferee]



                              By:_________________________
                                   [Authorized Signatory]


EXHIBIT 10.11
               PANDA-ROSEMARY FUNDING CORPORATION
                      8-5/8% FIRST MORTGAGE
                          BOND DUE 2016

 THIS BOND HAS NOT BEEN REGISTERED UNDER THE SECURITIES ACT
 OF 1933, AS AMENDED (THE "SECURITIES ACT"), OR ANY STATE
 SECURITIES LAWS, AND, ACCORDINGLY, MAY NOT BE OFFERED OR
 SOLD WITHIN THE UNITED STATES OR TO, OR FOR THE ACCOUNT OR
 BENEFIT OF, U.S. PERSONS, EXCEPT AS SET FORTH IN THE
 FOLLOWING SENTENCE. BY ITS ACQUISITION HEREOF, THE HOLDER
 (I) REPRESENTS THAT (A) IT IS A "QUALIFIED INSTITUTIONAL
 BUYER" (AS DEFINED IN RULE 144A UNDER THE SECURITIES ACT) OR
 (B) IT IS AN INSTITUTIONAL "ACCREDITED INVESTOR" (AS DEFINED
 IN RULE 501(a)(1), (2), (3) OR (7) UNDER REGULATION D OF THE
 SECURITIES ACT) (AN "INSTITUTIONAL ACCREDITED INVESTOR") OR
 (C) IT IS NOT A U.S. PERSON AND IS ACQUIRING THIS BOND IN AN
 OFFSHORE TRANSACTION, (II) AGREES THAT IT WILL NOT WITHIN
 THREE YEARS AFTER THE ORIGINAL ISSUANCE OF THIS BOND RESELL
 OR OTHERWISE TRANSFER THIS BOND EXCEPT (A) TO PANDA-ROSEMARY
 FUNDING CORPORATION OR ANY AFFILIATE THEREOF, (B) INSIDE THE
 UNITED STATES TO A QUALIFIED INSTITUTIONAL BUYER IN
 COMPLIANCE WITH RULE 144A UNDER THE SECURITIES ACT, (C)
 INSIDE THE UNITED STATES TO AN INSTITUTIONAL ACCREDITED
 INVESTOR THAT, PRIOR TO SUCH TRANSFER, FURNISHES TO FLEET
 NATIONAL BANK, AS TRUSTEE, OR A SUCCESSOR TRUSTEE, A SIGNED
 LETTER CONTAINING CERTAIN REPRESENTATIONS AND AGREEMENTS
 RELATING TO THE RESTRICTIONS ON TRANSFER OF THIS BOND (THE
 FORM OF WHICH LETTER CAN BE OBTAINED FROM THE TRUSTEE), (D)
 OUTSIDE THE UNITED STATES TO FOREIGN PURCHASERS IN OFFSHORE
 TRANSACTIONS MEETING THE REQUIREMENTS OF RULE 904 OF
 REGULATION S UNDER THE SECURITIES ACT, (E) PURSUANT TO THE
 EXEMPTION FROM REGISTRATION PROVIDED BY RULE 144 UNDER THE
 SECURITIES ACT (IF AVAILABLE), OR (F) PURSUANT TO AN
 EFFECTIVE REGISTRATION STATEMENT UNDER THE SECURITIES ACT,
 AND (III) AGREES THAT IT WILL DELIVER TO EACH PERSON TO WHOM
 THIS BOND IS TRANSFERRED A NOTICE SUBSTANTIALLY TO THE
 EFFECT OF THIS LEGEND. IN CONNECTION WITH ANY TRANSFER OF
 THIS BOND WITHIN THREE YEARS AFTER THE ORIGINAL ISSUANCE OF
 THE BOND, THE HOLDER MUST CHECK THE APPROPRIATE BOX SET
 FORTH ON THE REVERSE HEREOF RELATING TO THE MANNER OF SUCH
 TRANSFER AND SUBMIT THE CERTIFICATE TO FLEET NATIONAL BANK,
 AS SECURITY REGISTRAR. IF THE PROPOSED TRANSFEREE IS OTHER
 THAN A QUALIFIED INSTITUTIONAL BUYER, THE HOLDER MUST, PRIOR
 TO SUCH TRANSFER, FURNISH TO PANDA-ROSEMARY FUNDING
 CORPORATION AND FLEET NATIONAL BANK, SUCH CERTIFICATIONS,
 LEGAL OPINIONS OR OTHER INFORMATION AS THEY MAY REASONABLY
 REQUIRE TO CONFIRM THAT SUCH TRANSFER IS BEING MADE PURSUANT
 TO AN EXEMPTION FROM, OR IN A TRANSACTION NOT SUBJECT TO,
 THE REGISTRATION REQUIREMENTS OF THE SECURITIES ACT. THIS
 LEGEND MAY BE REMOVED AFTER THE EXPIRATION OF THREE YEARS
 FROM THE ORIGINAL ISSUANCE OF THIS BOND. AS USED HEREIN, THE
 TERMS "OFFSHORE TRANSACTION," "UNITED STATES" AND "U.S.
 PERSON" HAVE THE RESPECTIVE MEANINGS GIVEN TO THEM BY
 REGULATION S UNDER THE SECURITIES ACT. THIS BOND IS A REGISTERED
 GLOBAL BOND AND IS REGISTERED IN THE NAME OF CEDE & CO., AS NOMINEE
 OF THE DEPOSITORY TRUST COMPANY ("DTC").

UNLESS THIS REGISTERED GLOBAL BOND IS PRESENTED BY AN AUTHORIZED
REPRESENTATIVE OF DTC TO PANDA-ROSEMARY FUNDING CORPORATION OR
ITS AGENT FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND
ANY BOND ISSUED IS REGISTERED IN THE NAME OF CEDE & CO., OR SUCH
OTHER NAME AS REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC
AND ANY PAYMENT IS MADE TO CEDE & CO., ANY TRANSFER, PLEDGE OR
OTHER USE IS WRONGFUL SINCE THE REGISTERED OWNER HEREOF, CEDE &
CO., HAS AN INTEREST HEREIN.

UNLESS AND UNTIL IT IS EXCHANGED IN WHOLE OR IN PART FOR THE
INDIVIDUAL BONDS REPRESENTED HEREBY, THIS GLOBAL BOND MAY NOT BE
TRANSFERRED EXCEPT AS A WHOLE BY DTC TO A NOMINEE OF DTC, OR BY
A NOMINEE OF DTC TO DTC OR ANOTHER NOMINEE OF DTC, OR BY DTC OR
ANY SUCH NOMINEE TO A SUCCESSOR DEPOSITORY OR A NOMINEE OF SUCH
SUCCESSOR DEPOSITORY.

Number                                         CUSIP NUMBER
R-1                                            697927-AA-9



       Principal           Maturity               Issue
        Amount               Date                  Date
      $111,400,000     February 15, 2016        July 31, 1996


REGISTERED HOLDER:  CEDE & CO.

PRINCIPAL AMOUNT:   ONE HUNDRED ELEVEN MILLION FOUR HUNDRED
                    THOUSAND DOLLARS

INTEREST RATE:      EIGHT AND FIVE-EIGHTHS PERCENT (8-5/8%)
                    PER ANNUM

          PANDA-ROSEMARY FUNDING CORPORATION, a Delaware corporation
(hereinafter called the "Company", which term includes any successor
or assign under the Trust Indenture referred to below), for value
received, hereby promises to pay to Cede & Co., or its registered
assigns, the outstanding Principal Amount hereof, such payment to be
made in quarterly installments on February 15, May 15, August I5,
and November 15 of each year (commencing November 15, 1996) and
ending on the Maturity Date set forth above, each such installment
to be in an amount equal to the Principal Amongst multiplied by the
percentage set forth opposite the applicable payment date on Annex A
attached hereto (provided that the portion of the Principal Amount
remaining unpaid on the Maturity Date, together with all interest
accrued thereon, shall in any and all cases be due and payable on the
Maturity Date), and to pay interest on the unpaid portion of the
Principal Amount at the Interest Rate set forth above from the
most recent interest payment date to which interest has been paid
or duly provided for or, if no interest has been paid or duly
provided for, from the Issue Date set forth above, quarterly on
February 15, May 15, August 15, and November 15 in each year
(commencing November 15, 1996), until the Principal Amount is
paid in full or payment thereof is duly provided for. Any
installment of principal and, to the extent permitted by
applicable law, any payment of interest not punctually paid or
duly provided for shall continue to bear interest at a rate equal
to the Interest Rate set forth above. The principal and interest
so payable on any payment date shall, as provided in the Trust
Indenture, be paid to the person in whose name this Bond (or one
or more Predecessor Securities) is registered in the Security
Register at the close of business on the Regular Record Date for
such payment of principal and interest, which shall be the
preceding February 1, May 1, August 1, and November 1,
respectively. Any such principal and interest not so punctually
paid or duly provided for shall forthwith cease to be payable to
the person in whose name this Bond (or one or more Predecessor
Securities) was registered in the Security Register at the close
of the business on such Regular Record Date, and may be paid to
the person in whose name this Bond is registered at the close of
business on a Special Record Date for the payment of such
defaulted principal and interest, to be fixed by the Trustee,
notice of which shall be given to the Holder hereof no more than
15 nor less than 10 days prior to such Special Record Date, or
may be paid at any time in any other lawful manner not
inconsistent with the requirements of any securities exchange on
which this Bond may be listed, and upon such notice as may be
required by such exchange, all as more fully provided in the
Trust Indenture. This being a Global Bond (as that term is
defined in the Trust Indenture) deposited with Depository Trust
Company ("DTC") acting as depository, and registered in the name
of Cede & Co. ("CEDE"), a nominee of DTC, CEDE, as holder of
record of this Bond shall be entitled to receive payment of
principal and interest, other than principal and interest due at
the maturity date, by wire transfer of imediately available
funds. Payment of the principal amount of, and premium, if any,
on this Bond (or any outstanding installment thereof) upon final
maturity (whether by redemption, acceleration or otherwise) shall
be made only upon presentation and surrender of this Bond. All
payments in respect of this Bond shall be made in such coin or
currency of the United States of America as at the time of
payment is legal tender for payment of debts.

          Whenever any amount to be paid hereunder is stated to
be due on a day that is not a Business Day, such amount shall be
payable on the next succeeding Business Day and shall continue to
bear interest at the rate set forth herein until paid.

          This Bond is one of an authorized issue of Bonds of the
Company known as its 8-5/8% First Mortgage Bonds due 2016 (the
"Bonds"). The Bonds are issued under the Trust Indenture, dated
as of July 31, 1996 (the "Original Indenture"), among the
Company, Panda-Rosemary, L.P. (the "Partnership") and Fleet
National Bank (the "Trustee", which term includes any successor
Trustee under the Trust Indenture), as supplemented by the First
Supplemental Indenture, dated as of July 31, 1996 ("First
Supplemental Indenture"), among such parties (the Original
Indenture, as so supplemented, and as the same may be amended,
modified and further supplemented, the "Trust Indenture"). All
capitalized terms used herein, unless defined herein, shall have
the meanings ascribed to them in the Trust Indenture.

          All Bonds are secured equally and ratably with one
another. Reference is hereby made to the Trust Indenture for a
description of the nature and extent of the Bonds and the
respective rights of the Holders of the Bonds and of the Trustee
and the Company in respect of the Bonds and the terms upon which
the Bonds are made and are to be authenticated and delivered.
          
          The principal of, and interest on, this Bond are
payable only from, and secured by, assets subject to the Lien of
the Collateral Documents, and all payments of principal and
interest shall be made in accordance with the terms of the Trust
Indenture.
          
          The obligations of the Company to pay the principal of,
premium, if any, and interest on the Bonds when due are
unconditionally guaranteed by the Partnership pursuant to a
Partnership Guarantee. The Partnership Guarantee will be secured
by the Lien of the Collateral Documents.

           The Bonds are subject to a Collateral Agency and
Intercreditor Agreement, dated as of July 31, 1996.

           The Trust Indenture permits, with certain exceptions,
as therein provided, the amendment thereof and the
modification of the rights and obligations of the Company and
the rights of the Holders of the Bonds under the Trust
Indenture at any time by the Company with the consent of the
Holders of not less than a majority in aggregate principal
amount of the Bonds at the time Outstanding. The Trust
Indenture also contains provisions permitting the Holders of
specified percentages in aggregate principal amount of the
Bonds at the time Outstanding, on behalf of the Holders of all
the Bonds, to waive compliance by the Company with certain
provisions of the Trust Indenture and certain past defaults
under the Trust Indenture and their consequences. Any such
consent or waiver or direction by the Holders of this Bond
shall be conclusive and binding upon the Holder and upon all
future Holders of this Bond and of any security issued upon
the transfer hereof or in exchange hereof or in lieu hereof
whether or not notation of such consent or waiver is made upon
this Bond.

          As provided in the Trust Indenture, the aggregate
principal amount of Bonds which may be issued thereunder is
unlimited. The Bonds are limited in aggregate principal amount as
provided in the First Supplemental Indenture.
          
          The Bonds are, under certain conditions, subject to
optional redemption by the Company as set forth in Section 7.3 of
the Trust Indenture.
          
          The Bonds are, under certain conditions, subject to
mandatory redemption as set forth in Section 7.3 of the Trust
Indenture.
          
          Any payment of interest on any Bond, the Stated
Maturity of which payment is on or prior to any Redemption Date
referred to above, shall be payable to the Holder of such Bond,
or one or more Predecessor Securities, registered as such at the
close of business on the related Regular Record Date or Special
Record Date.

          Notice of any redemption of Bonds will be given at
least 30 days but not more than 60 days before the Redemption
Date to each Holder at its registered address.
          
          Bonds (or portions thereof as aforesaid) for the
redemption of which provision is made in accordance with the
Trust Indenture shall thereupon cease to be entitled to the Lien
of the Collateral Documents and shall cease to bear interest from
and after the Redemption Date.
          
          The unpaid portion of the Principal Amount together
with all interest accrued thereon and all other amounts due
hereunder (but without premium or penalty), shall be due and
payable in full upon the occurrence of any Event of Default, but
only as provided in the Trust Indenture.

          The Holder hereof, by its acceptance of this Bond,
agrees that each payment received by it hereunder shall be
applied in the manner set forth in Section 2.16 of the Trust
Indenture.
          
          Unless And Until It Is Exchanged In Whole Or In Part
For The Individual Bonds Represented Hereby, This Global Bond May
Not Be Transferred Except As A Whole By DTC, Or By A Nominee Of
DTC To DTC Or Another Nominee Of DTC, Or By DTC Or Any Such
Nominee To A Successor Depository Or A Nominee Of Such Successor
Depository.
          
          The Bonds are issuable only as registered Bonds without
coupons in denominations of $100,000 and any integral multiple of
$1,000 in excess thereof.
          
          No service charge will be made to any Holder of Bonds
for any transfer or exchange but the Security Registrar may
require payment of a sum sufficient to cover any tax or other
governmental charge payable in connection therewith.

          The person in whose name this Bond is registered
shall be deemed to be the owner and holder hereof for the
purpose of receiving payment as herein provided and for all
other purposes whether or not this Bond be overdue regardless
of any notice to anyone to the contrary.

          THIS BOND SHALL BE GOVERNED BY, AND CONSTRUED IN
ACCORDANCE WITH, THE LAWS OF THE STATE OF NEW YORK APPLICABLE TO
AGREEMENTS MADE AND TO BE PERFORMED ENTIRELY WITHIN THE STATE OF
NEW YORK.
          
          Unless the certificate of authentication hereon has
been executed by the Trustee by manual or facsimile signature,
this Bond shall not be entitled to any benefit under such Trust
Indenture, or be valid or obligatory for any purpose.

          IN WITNESS WHEREOF, the Company has caused this
instrument to be duly executed.

                              PANDA-ROSEMARY FUNDING CORPORATION



                              By:
                              Name: Robert W. Carter
                              Title: President and Chief
                                     Executive Officer



                              ABBREVIATIONS

          The following abbreviations when used in the
inscription on the face of this instrument shall be construed as
though they were written out in full according to applicable laws
or regulations:

      TEN COMMA --  as tenants in common
      TEN ENT   --  as tenants by the entireties
      JT TEN    --  as joint tenants with right of survivorship
                    and not as tenants in common

                      UNIF GIFT MIN ACT ___________________
                                         (Cust) (Minor)
                                       
                      under Uniform Gift to Minors Act
                      ________________________________       
                                         (State)

Additional abbreviations may also be used though not in the above
list

FOR VALUE RECEIVED the undersigned hereby sell(s), assign(s)
and transfer(s) unto
 
Social Security Number or Other
Identifying Number of Assignee


    
(Please print or typewrite name and address, including zip code of Assignee)

the within Bond and all rights thereunder, hereby irrevocably constituting
and appointing attorney to transfer said Bond on the book of the Company,
with full power of substitution in the premises.

Dated:


NOTICE:   The signature to this assignment must correspond with
          the name as written upon the first page of the within
          instrument in every particular, without alteration or
          enlargement or any change whatsoever







                                                       ANNEX A TO
                             8-5/8% FIRST MORTGAGE BOND DUE 2016
                                                                 
                                             Percentage of
     Payment                                   Principal
      Date                                  Amount Payable

November 15, 1996                              1.2356%
February15, 1997                               1.2356%
May 15, 1997                                   1.2344%
August 15, 1997                                1.2344%
November 15, 1997                              1.2344%
February 15, 1998                              1.2344%
May 15, 1998                                   1.3291%
August 15, 1998                                1.3291%
November 15, 1998                              1.3291%
February 15, 1999                              1.3291%
May 15, 1999                                   1.1429%
August 15, 1999                                1.1429%
November 15, 1999                              1.1429%
February 15, 2000                              1.1429%
May 15, 2000                                   1.2282%
August 15, 2000                                1.2282%
November 15, 2000                              1.2282%
February 15, 2001                              1.2282%
May 15, 2001                                   1.3196%
August 15, 2001                                1.3196%
November 15, 2001                              1.3196%
February 15, 2002                              1.3196%
May I5, 2002                                   1.4124%
August 15, 2002                                1.4124%
November 15, 2002                              1.4124%
February 15, 2003                              1.4124%
May 15, 2003                                   1.5119%
August 15, 2003                                1.5119%
November 15, 2003                              1.5119%
February 15, 2004                              1.5119%
May I5, 2004                                   1.6192%
August 15, 2004                                1.6192%
November I5, 2004                              1.6192%
February 15, 200                               1.6192%
May 15, 2005                                   1.7273%
August 15, 2005                                1.7273%
November 15, 2005                              1.7273%
February 15, 2006                              1.7273%
May 15, 2006                                   0.9632%
August 15, 2006                                0.9632%
November 15, 2006                              0.9632%
February I5, 2007                              0.9632%
May 15, 2007                                   1.0081%
August I5, 2007                                1.0081%
November I5, 2007                              1.0081%
February 15, 2008                              1.0081%
May 15, 2008                                   1.0558%
August 15, 2008                                1.0558%
November 15, 2008                              1.0558%
February 15, 2009                              1.0558%
May 15, 2009                                   1.1039%
August 15, 2009                                1.1039%
November 15, 2009                              1.1039%
February 15, 2010                              1.1039%
May 15, 2010                                   1.1541%
August 15, 2010                                1.1541%
November 15, 2010                              1.1541%
February 15, 2011                              1.1541%
May 15, 2011                                   1.2168%
August 15, 2011                                1.2168%
November 15, 2011                              1.2168%
February 15, 2012                              1.2168%
May 15, 2012                                   1.2772%
August 15, 2012                                1.2772%
November 15, 2012                              1.2772%
February 15, 2013                              1.2772%
May 15, 2013                                   1.3359%
August 15, 2013                                1.3359%
November 15, 2013                              1.3359%
February 15, 2014                              1.3359%
May 15, 2014                                   1.3888%
August 15, 2014                                1.3888%
November 15, 2014                              1.3888%
February 15, 2015                              1.3888%
May 15, 2035                                   1.3534%
August 15, 2015                                1.3534%
November 15, 2015                              1.3534%
February I5, 2016                              1.3534%








   (Form of Compliance Certificate for Restricted Securities)
                                
                           CERTIFICATE
               PANDA-ROSEMARY FUNDING CORPORATION
                      PANDA-ROSEMARY, L.P.
                                
              8-5/8% FIRST MORTGAGE BONDS DUE 2016

      This is to certify that as of the date hereof with
respect to U.S. $_______ principal amount of the above-captioned
securities presented or surrendered on the date hereof (the
"Surrendered Bond") for registration of transfer or for
exchange where the securities issuable upon such exchange
are to be registered in a name other than that of the
undersigned Holder (each such transaction being a
"transfer") the undersigned Holder (as defined in the Trust
Indenture) of the Surrendered Bonds represents and certifies
for the benefit of the Company and the Partnership that the
transfer of Surrendered Bonds associated with such transfer
complies with the restrictive legend set forth on the face
of the Surrendered Bonds for the reason checked below:

- --- The transfer of the Surrendered Bonds complies with Rule 144
    under the U.S. Securities Act of 1933, as amended (the "Securities
    Act"); or

___ The transfer of the Surrendered Bonds complies with Rule 144A 
    under the Securities Act; or

- --- The transfer of the Surrendered Bonds complies with
    Rule 904 under the Securities Act; or

The transfer of the Surrendered Bonds complies with
another applicable exemption from the registration
requirements of the Securities Act.

                             (Name of Holder)_____________________________

Dated:__________,_____, (To be dated the date of presentation or surrender)

These transfers may require an opinion of counsel.

                  CERTIFICATE OF AUTHENTICATION

           This Bond is one of the Bonds referred to in the
within-mentioned Indenture.

                              FLEET NATIONAL BANK,
                                as Trustee

                               By:________________________
                                  Authorized Signature


EXHIBIT 10.12

               DEPOSIT AND DISBURSEMENT AGREEMENT
                                
                                
                              among
                                
                                
               PANDA-ROSEMARY FUNDING CORPORATION,
                                
                                
                                
                      PANDA-ROSEMARY, L.P.,
                                
                                
                                
                      FLEET NATIONAL BANK,
                       as Collateral Agent
                                
                                
                               and
                                
                      FLEET NATIONAL BANK,
                       as Depositary Agent
                                
                                
                                
                    Dated as of July 31, 1996




EXHIBIT B   RESTORATION FUND REQUISITION


     DEPOSIT   AND   DISBURSEMENT  AGREEMENT  (this   "Depositary
Agreement"),  dated  as  of July 31, 1996,  among  PANDA-ROSEMARY
FUNDING  CORPORATION,  a  Delaware corporation  (the  "Company"),
PANDA-ROSEMARY,   L.P.,  a  Delaware  limited  partnership   (the
"Partnership"),   FLEET  NATIONAL  BANK,   a   national   banking
association established under the laws of the United  States,  in
its  capacity  as collateral agent (together with its  successors
and  permitted assigns in such capacity, the "Collateral Agent"),
and  FLEET  NATIONAL  BANK, in its capacity as  depositary  agent
(together  with  its  successors and permitted  assigns  in  such
capacity, the "Depositary Agent").

                      W I T N E S S E T H:

     WHEREAS,  the  Partnership  owns  a  natural  gas-fired  180
megawatt electrical generating facility in Roanoke Rapids,  North
Carolina (the "Project");

     WHEREAS,  the  Company is a wholly-owned subsidiary  of  the
Partnership,   formed  for  the  purposes  of  facilitating   the
refinancing of the Project;

     WHEREAS,  the  Company has duly authorized the creation  and
issuance  of  its bonds to be issued in one or more  series  from
time to time (the "Bonds") pursuant to the Trust Indenture, dated
as  of  July  31, 1996 (the "Indenture"), among the Company,  the
Partnership and Fleet National Bank, in its capacity  as  trustee
(together  with  its  successors and permitted  assigns  in  such
capacity, the "Trustee");

     WHEREAS,  the Company will lend all of the proceeds  of  the
sale  of  the  Bonds of the initial series to the Partnership  to
defease another indenture pursuant to which bonds were issued  to
finance  the cost of constructing the Project and for the purpose
of,  among other things, funding certain reserve funds, redeeming
the  limited  partnership interests in the Partnership  owned  by
Ford Motor Credit Company, and paying closing costs;

      WHEREAS,  all of the Company's obligations under the  Bonds
will  be unconditionally guaranteed by the Partnership under  one
or   more  guarantees  (the  "Partnership  Guarantees"),   which,
together  with  the above-mentioned loans, will  be  secured,  in
accordance  with  the Collateral Documents  referred  to  in  the
Indenture, by substantially all the assets of the Partnership and
certain other collateral;

     WHEREAS, the Partnership may finance certain working capital
requirements  of  the  Project and intends  to  arrange  for  the
issuance  of letters of credit as may be required by the  Project
pursuant  to  a  Credit Bank Working Capital Agreement  and/or  a
Credit Bank Reimbursement Agreement (as each such term is defined
in the Indenture), which may also be secured by substantially all
the assets of the Partnership and certain other collateral;

     WHEREAS, in that connection, pursuant to Section 13.4 of the
VEPCO Power Purchase Agreement referred to in the Indenture,  the
Partnership is required to post a letter of credit in the  amount
of  $4,950,000  for  the benefit of Virginia Electric  and  Power
Company  and  the  L/C  Issuer referred to below  has  agreed  to
provide  such letter of credit for the account of the Partnership
under a Credit Bank Reimbursement Agreement;

     WHEREAS,   the  Partnership  and  the  Company   may   incur
additional  debt permitted by Sections 6.16(a)(v) and 6.16(b)(ii)
of  the  Indenture  ("Additional  Permitted  Debt"),  to  finance
certain  modifications and enhancements to  the  Project  in  the
future  and  may  incur certain other Financing  Liabilities  (as
defined in the Intercreditor Agreement, referred to below),  that
may  be  secured in accordance with the Collateral  Documents  by
substantially all the assets of the Partnership and certain other
collateral;

     WHEREAS,  the  Secured  Parties  (as  defined  below),   the
Company,  the  Partnership and the Collateral Agent have  entered
into a Collateral Agency and Intercreditor Agreement, dated as of
July  31,  1996  (the "Intercreditor Agreement"), appointing  the
Collateral  Agent as collateral agent and setting  forth  certain
rights  and remedies of the Collateral Agent acting on behalf  of
the  Secured  Parties with respect to the Collateral,  including,
without limitation, the Funds created herein; and

     WHEREAS,  the  Collateral  Agent, the  Partnership  and  the
Company  desire  to  appoint the Depositary Agent  as  depositary
agent to hold and administer money deposited in the various Funds
established  pursuant  to this Depositary  Agreement  and  funded
with,  among other things, the transfer of moneys held under  the
Existing  Reimbursement Agreement referred to below, the proceeds
of  the issuance of the Bonds and the related loans, proceeds  of
Additional Permitted Debt, proceeds under the Credit Bank Working
Capital  Agreement, proceeds of insurance and  condemnation,  and
revenues generated by the Project.

     NOW,  THEREFORE,  in consideration of the premises  and  for
other  good and valuable consideration, the receipt of  which  is
hereby acknowledged, the parties hereto agree as follows:

                           ARTICLE I

                          Definitions

     Section I.1    Capitalized Terms. Each capitalized term used
herein and not otherwise defined herein shall have the definition
assigned to such term in the Indenture, as such definition exists
on the Closing Date, or in the Intercreditor Agreement.

     Section  I.2    Definitions; Construction.  For all purposes
of  this  Depositary  Agreement, except  as  otherwise  expressly
provided or unless the context otherwise requires:

          (a)   the  terms  defined  in  this  Article  have  the
     meanings  assigned to them in this Article, and include  the
     plural as well as the singular;

          (b)   all  references in this Depositary  Agreement  to
     designated "Articles," "Sections" and other subdivisions are
     to  the designated Articles, Sections and other subdivisions
     of this Depositary Agreement;

          (c)   the words "herein," "hereof" and "hereunder"  and
     other  words  of  similar import refer  to  this  Depositary
     Agreement  as  a  whole and not to any  particular  Article,
     Section or other subdivision;

          (d)    unless   otherwise  expressly   specified,   any
     agreement,  contract  or  document defined  or  referred  to
     herein  shall  mean  such agreement,  contract  or  document
     (including any clarification letters relating thereto) as in
     effect as of the date hereof, as the same may thereafter  be
     amended,  supplemented or otherwise modified  from  time  to
     time  in  accordance  with the terms of the  Indenture,  the
     other  Project  Documents and any other Financing  Documents
     and  including  any  agreement,  contract  or  document   in
     substitution or replacement of any of the foregoing;

          (e)    unless  the  context  clearly  intends  to   the
     contrary,  pronouns  having a masculine or  feminine  gender
     shall be deemed to include the other; and

          (f)   any  reference  to any Person shall  include  its
     successors and assigns.

     "Additional  Permitted  Debt  Fund"  shall  mean  the   fund
described in Section 3.10.

     "Administrative  Claims" shall mean all obligations  of  the
Partnership  and the Company, now or hereafter existing,  to  pay
fees,  costs  and  expenses (including the  reasonable  fees  and
expenses  of  counsel)  to any trustee or agent  of  any  Secured
Party,  or, if any Secured Party is not represented by a  trustee
or  agent,  to  such Secured Party for fees, costs  and  expenses
incurred  in  connection with administration  of  the  applicable
Financing  Document and the enforcement of its rights  thereunder
(including  any  rights to indemnification of the Partnership  or
the Company), excluding Collateral Agent Claims, Depositary Agent
Claims and Trustee Claims.

     "Bullet  Maturity"  shall mean with  respect  to  Additional
Permitted Debt, Debt with a single principal payment due in  full
at final maturity.

     "Bullet  Maturity  Amount" shall  mean  with  respect  to  a
Funding  Period for any Additional Permitted Debt with  a  Bullet
Maturity,  an  amount  equal  to the  principal  amount  of  such
Additional  Permitted Debt due at final maturity divided  by  the
number  of Funding Periods between the date of issuance  and  the
final  maturity  of  such  Additional  Permitted  Debt  plus  the
aggregate  of  the Bullet Maturity Amounts not  funded  in  prior
periods.

     "Collateral Agent Claims" shall mean all obligations of  the
Secured  Parties,  the  Partnership  and  the  Company,  now   or
hereafter  existing,  to  pay fees, costs  and  expenses  to  the
Collateral  Agent  pursuant to Section 3.4 of  the  Intercreditor
Agreement  and the Security Documents.

     "Company  Loan  Agreement" shall mean  the  Loan  Agreement,
dated  as  of  July  31,  1996,  between  the  Company  and   the
Partnership.

     "Debt  Service  Letter of Credit" shall  mean  one  or  more
irrevocable  direct  pay  letters of  credit  available  for  the
purpose of drawing to pay principal and interest on the Bonds and
the Additional Permitted Debt in an amount up to the Debt Service
Reserve  Requirement and any extensions thereof or any substitute
letter of credit therefor in the stated amount contained in  such
extension or substitute, subject to the limitations set forth in,
and  permitting draws therein as contemplated by, Section 3.4  of
this Depositary Agreement, (i) issued to the Depositary Agent  by
a  financial institution having a long-term unsecured senior debt
rating  of at least "A" or its equivalent by the Rating  Agencies
at  the  time of issuance, (ii) in form and substance  reasonably
acceptable to the Depositary Agent, (iii) with a minimum term  of
one  (1) year, (iv) for the benefit of the Depositary Agent,  (v)
providing  for  the  amount  thereof  to  be  available  to   the
Depositary  Agent  in  multiple drawings  conditioned  only  upon
presentation  of  sight  drafts  accompanied  by  the  applicable
certificate  in the form attached to such letter of credit,  (vi)
which the Partnership certifies in an Officer's Certificate  does
not  constitute Debt of that Company or the Partnership  and   is
not secured by a Lien on any of the properties of the Company  or
the  Partnership and (vii) automatically extending for  not  less
than  six  (6) months unless the issuing bank provides  at  least
thirty  (30)  days  prior written notice of termination  or  non-
renewal to the Depositary Agent

     "Debt Service Fund" shall mean the fund established pursuant
to Section 2.2(c).

     "Debt Service Reserve Fund" shall mean the fund described in
Section 3.5.

     "Debt  Service Reserve Requirement" shall mean at any  given
time an amount equal to the sum, without duplication, of (i)  the
maximum aggregate principal payments due on the Bonds Outstanding
on any two consecutive quarterly payment dates in the immediately
succeeding three-year period from the date of determination (such
principal  payments for the Initial Bonds being attached  to  the
Indenture on Schedule 1.1 thereto, subject to reduction  pursuant
to  Section  7.3  of  the  Indenture) and the  maximum  aggregate
principal  payments due on the Additional Permitted  Debt  during
any  semiannual  period in the immediately succeeding  three-year
period  from  the  date  of determination  or,  with  respect  to
Additional  Permitted Debt with a Bullet Maturity in  the  three-
year  period  immediately  prior to final  maturity,  the  Bullet
Maturity  Amounts  for six Funding Periods and (ii)  the  maximum
aggregate  interest payment due on the Bonds Outstanding  on  any
two  consecutive  quarterly  payment  dates  in  the  immediately
succeeding  three-year period from the date of determination  and
the  maximum  aggregate interest payments due on  the  Additional
Permitted  Debt (including the net amounts payable or  receivable
under  the  Interest Rate Protection Agreements with  respect  to
such  Additional Permitted Debt) during any semiannual period  in
the  immediately succeeding three-year period from  the  date  of
determination.  For the purposes of determining the Debt  Service
Reserve  Requirement, with respect to Additional  Permitted  Debt
with a floating interest rate and without a related Interest Rate
Protection Agreement, the interest rate in effect at the time  of
calculation for such Additional Permitted Debt shall  be  assumed
to apply for such three-year period.

     "Depositary Agent Claims" shall mean all obligations of  the
Secured  Parties,  the  Partnership  and  the  Company,  now   or
hereafter  existing,  to  pay fees, costs  and  expenses  to  the
Depositary  Agent  pursuant  to Sections  5.1  and  5.3  of  this
Depositary Agreement and the Security Documents.

     "Depositary Agreement" shall have the meaning set  forth  in
the preamble.

     "Disbursement  Date"  shall mean the  date  specified  in  a
Requisition  as  the date on which moneys are  requested  by  the
Partnership  to  be withdrawn and transferred from  the  Fund  to
which such Requisition relates for the purpose set forth in  such
Requisition.

     "Distribution Sub-Fund" shall mean the sub-fund described in
Section 3.9(a).

     "Existing  Reimbursement Agreement" shall  mean  the  Second
Amended   and   Restated  Letter  of  Credit  and   Reimbursement
Agreement,  dated as of January 6, 1992, between the  Partnership
and The Fuji Bank, Limited.

     "Funding Date" shall be the fifteenth day of each month,  or
in  each  case  if  such  day is not a  Business  Day,  the  next
succeeding Business Day.

     "Funding Period" shall mean a period commencing on a Funding
Date  and ending on the day preceding the next succeeding Funding
Date.

     "Funds"  shall have the meanings assigned to  such  term  in
Section 2.2.

     "Interest  Account"  shall mean  the  account  in  the  Debt
Service Fund described in Section 3.3.

     "L/C  Issuer" shall mean the issuer of the VEPCO  Letter  of
Credit and its successor and assigns.

     "Maintenance Requisition" shall have the meaning assigned to
that term in Section 3.6(b).

     "Major  Maintenance Requirement" shall mean, for any Funding
Date,  either  (i) if, on any Funding Date, the  amount  then  on
deposit  in the Overhaul Fund is $1,000,000 or less,   an  amount
equal  to the sum of (a) the product obtained by multiplying  the
total  number  of  hours  that each of  the  combustion  turbines
constituting a part of the Project has operated during the 30-day
period  immediately  preceding such Funding  Date  by  $130,  and
(b)  the  aggregate  amount,  not to exceed  $1,000,000,  of  the
amounts  of  the  Major  Maintenance  Requirements  for  previous
Funding  Dates  which has not been funded or has  been  withdrawn
from  the  Overhaul  Fund  to  pay a deficiency  in  other  Funds
pursuant  to Section 3.12, or (ii) if, on any Funding  Date,  the
amount  then  on deposit in the Overhaul Fund exceeds $1,000,000,
then  the  Major  Maintenance Requirement for such  Funding  Date
shall  be  zero,  in each case as such amount  shall  be  revised
annually  pursuant  to  Section  6.11(a)(ii)  of  the  Indenture;
provided, however, that no such revision shall reduce such amount
below the then current Major Maintenance Requirement without  the
consent of the L/C Issuer.

     "Modification  Requisition" shall have the meaning  assigned
to that term in Section 3.10(b).

     "Operating   Fund"   shall  mean  the  fund   described   in
Section 3.2.

     "Overhaul  Fund"  shall mean the fund described  in  Section
3.6.

     "Partnership   Distribution  Fund"  shall  mean   the   fund
described in Section 3.9.

     "Pollution  Control  Finance  Fund"  shall  mean  the   fund
described in Section 3.7.

     "Principal  Account"  shall mean the  account  in  the  Debt
Service Fund described in Section 3.4.

     "Project  Revenue  Fund" shall mean the  fund  described  in
Section 3.1.

     "Property Tax Fund" shall mean the fund described in Section
3.11.

     "Property Tax Requirement" shall mean, for any Funding Date,
(i)   until  the  date  that  the  Partnership  delivers  to  the
Depositary Agent the Officer's Certificate referred to in Section
6.29(b) of the Indenture, an amount equal to 8.33% of the  amount
of  real  property  taxes assessed in the  tax  year  immediately
preceding  such Funding Date against the real property  owned  by
The  Bibb Company (or any successor owner of such property)  that
includes  the  Site; provided, however, that if  the  Partnership
delivers  to  the Depositary Agent the Officer's Certificate  and
other documents referred to in Section 3.11(e) of this Agreement,
the  Property  Tax  Requirement for any  Funding  Date  occurring
during  the  period commencing on the date of such  delivery  and
ending on the last day of the tax year with respect to which such
Officer's Certificate is delivered shall be zero, and (ii)  after
the  delivery of the Officer's Certificate referred to in Section
6.29(b) of the Indenture, zero.

     "Requisition"   shall   mean   a  Maintenance   Requisition,
Restoration   Requisition,   Modification   Requisition   or    a
requisition by the Partnership from one of the other Funds.

     "Responsible  Officer",  when  used  with  respect  to   the
Depositary  Agent, shall mean any officer in the Corporate  Trust
Office (or any successor group of the Depositary Agent) including
any   vice   president,   assistant  vice  president,   assistant
secretary,  assistant  treasurer or  any  other  officer  of  the
Depositary  Agent  customarily performing  functions  similar  to
those  performed  by the persons who at the time  shall  be  such
officers, respectively, or to whom any corporate trust matter  is
referred  because  of  his  knowledge and  familiarity  with  the
particular subject.

     "Restoration Budget" shall have the meaning assigned to that
term in Section 3.8(a).

     "Restoration  Progress  Payment  Schedule"  shall  have  the
     meaning assigned to that term in Section 3.8(a).

     "Restoration Fund" shall mean the fund described in  Section
3.8.

     "Restoration Requisition" shall have the meaning assigned to
that term in Section 3.8(b)(i).

     "Secured  Parties" shall have the meaning assigned  to  such
term in the Indenture.

     "Suspension  Sub-Fund" shall mean the sub-fund described  in
Section 3.9(b).

     "Trustee   Claims"  shall  mean  all  obligations   of   the
Partnership  and the Company, now or hereafter existing,  to  pay
fees,  costs and expenses to the Trustee under the Indenture  and
any  supplemental indentures entered into pursuant to  the  terms
thereof.

                           ARTICLE II

                Appointment of Depositary Agent;
                     Establishment of Funds

     Section  II.1    Acceptance  of  Appointment  of  Depositary
Agent.   (a)  The Depositary Agent hereby agrees to act  as  such
and  to  accept  all cash, payments, other amounts and  Permitted
Investments  to  be delivered to or held by the Depositary  Agent
pursuant  to  the  terms  of  this  Depositary  Agreement.    The
Depositary  Agent shall hold and safeguard the Funds  during  the
term  of  this  Depositary Agreement and shall  treat  the  cash,
instruments  and  securities in the Funds as moneys,  instruments
and  securities pledged by the Partnership and the Company to the
Collateral  Agent for the benefit of the Secured  Parties  to  be
held in the custody of the Depositary Agent, as agent solely  for
the  Collateral Agent, in trust in accordance with the provisions
of  this  Depositary Agreement.  In performing its functions  and
duties  under  this  Depositary Agreement, the  Depositary  Agent
shall act solely as agent for the Collateral Agent and, except in
such  capacity, does not assume and shall not be deemed  to  have
assumed any obligation toward or relationship of agency or  trust
with or for the Partnership or the Company.

     (b)   Neither the Partnership nor the Company shall have any
rights  against  or to moneys held in the Funds, as  third  party
beneficiary  or  otherwise, except the right to receive  or  make
requisitions  of moneys held in the Funds, as permitted  by  this
Depositary  Agreement  , and to direct the investment  of  moneys
held in the Funds as permitted by Section 3.13.

     Section  II.2    Establishment of Funds and Sub-Funds.   The
Depositary  Agent  hereby  establishes  the  following   special,
segregated  and  irrevocable cash collateral funds (collectively,
the "Funds") in the form of interest-bearing accounts which shall
be  maintained  at  all  times  until  the  termination  of  this
Depositary Agreement:

     (a)  Project Revenue Fund;
     (b)  Operating Fund;
     (c)  Debt Service Fund;
     (d)  Debt Service Reserve Fund;
     (e)  Overhaul Fund;
     (f)  Pollution Control Finance Fund
     (g)  Restoration Fund;
     (h)  Partnership Distribution Fund;
     (i)  Property Tax Fund; and
     (j)  Additional Permitted Debt Fund.

     The  following  two sub-accounts are hereby established  and
created within the Debt Service Fund:

     (a)  Principal Account; and
     (b)  Interest Account.
     
     The  following  two  sub-funds are  hereby  established  and
created within the Partnership Distribution Fund:

     (a)  Distribution Sub-Fund; and
     (b)  Suspension Sub-Fund.

     Certain additional sub-funds within certain of the Funds may
be  established and created from time to time in accordance  with
this Depositary Agreement.

     On  the  Closing Date, the Partnership shall deliver to  the
Depositary  Agent  an  Officer's Certificate  setting  forth  the
amounts  held  on such date by The Fuji Bank, Limited  under  the
Existing  Reimbursement  Agreement and  the  allocation  of  such
amounts to the Funds.  Upon the transfer of such amounts  by  The
Fuji  Bank, Limited to the Depositary Agent, the Depositary Agent
shall  allocate  such amounts among the Funds in accordance  with
such Officer's Certificate.

     All  amounts  from time to time held in each Fund  shall  be
held  (i) in the name of the Depositary Agent, as agent  for  the
Collateral Agent for the benefit of the Secured Parties and  (ii)
in  the custody of the Depositary  Agent for the purposes and  on
the  terms  set  forth  in this Depositary Agreement.   All  such
amounts  shall constitute a part of the Collateral and shall  not
constitute  payment of any Debt or any other  obligation  of  the
Partnership or the Company until applied as hereinafter provided.

     Section  II.3   Security Interest.   As collateral  security
for  the prompt and complete payment and performance when due  of
all their respective obligations, the Partnership and the Company
has,  pursuant  to  the Security Agreements,  pledged,  assigned,
hypothecated  and  transferred to the Collateral  Agent  for  the
benefit  of  the  Secured  Parties,  and  hereby  grants  to  the
Depositary Agent, as agent for the Collateral Agent,  a Lien  and
security  interest in and to, (i) each Fund and  (ii)  all  cash,
investments  and securities at any time on deposit in  any  Fund,
including  all  income  or gain earned thereon.   The  Depositary
Agent  is  the agent of the Collateral Agent for the  purpose  of
receiving payments contemplated hereunder and for the purpose  of
perfecting  the Lien of the Collateral Agent for the  benefit  of
the Secured Parties in and to the Funds and all cash, investments
and securities and any proceeds thereof at any time on deposit in
the  Funds;  provided  that the Depositary  Agent  shall  not  be
responsible  to  take  any  action to perfect  such  Lien  except
through  the performance of its express obligations hereunder  or
upon the written direction of the Collateral Agent.  Each of  the
Funds  shall at all times be in the exclusive possession of,  and
under  the exclusive domain and control of, the Depositary Agent,
as agent for the Collateral Agent.

     Section II.4   Termination.  This Depositary Agreement shall
remain  in  full  force and effect until the termination  of  the
Intercreditor Agreement pursuant to Section 4.10 thereof.

                          ARTICLE III

                            The Funds

     Section III.1  Project Revenue Fund. (a)  (i)  The following
     amounts shall be deposited into    the Project Revenue  Fund
     directly, or if received by the Partnership or the  Company,
     as  soon  as  practicable upon receipt, in  either  case  in
     accordance  with  this  Section  3.1(a):   (A)  all  Project
     Revenues  received by the Partnership and any  revenue  from
     any  source received by the Company, (B) the proceeds of the
     Debt  under  the Credit Bank Working Capital Agreement,  (C)
     any  income from the investment of the moneys in any of  the
     Funds  pursuant to Section 3.13, (D) all proceeds  from  the
     sale  of  assets by the Partnership or the Company, (E)  all
     amounts,  if  any, required to be deposited in  the  Project
     Revenue Fund pursuant to the Escrow Deposit Agreement, dated
     July  31,  1996,  among  the Partnership,  the  Company  and
     NationsBank  of  Texas,  N.A., and  (F)  all  other  amounts
     collected  or  received by any lender  of  Debt  or  by  the
     Collateral   Agent,  in  each  case,  under  the  Collateral
     Documents  (including,  without  limitation,  all   Casualty
     Proceeds,   Eminent  Domain  Proceeds  and  Title  Insurance
     Proceeds)  and  not at the time of receipt  required  to  be
     transferred  to  or deposited in the Restoration  Fund,  the
     Debt  Service Reserve Fund, or the Additional Permitted Debt
     Fund.  Each of the Partnership and the Company hereby agrees
     and confirms that it has irrevocably instructed each Project
     Participant to each Project Agreement in effect  as  of  the
     Closing  Date pursuant to which payments may be made  to  or
     received by the Partnership or the Company and that it  will
     so  instruct all Project Participants to Project  Agreements
     and,  to the extent practicable, parties to the Non-Material
     Agreements, entered into after the Closing Date, to be  made
     directly  to  the  Depositary Agent  for  deposit  into  the
     Project  Revenue Fund.  If, notwithstanding  the  foregoing,
     any  Project  Revenues or any other amounts required  to  be
     deposited in the Project Revenue Fund are remitted  directly
     to  the Partnership or the Company (or any Affiliate of  the
     Partnership or the Company), the Partnership or the Company,
     as the case may be, shall (or shall cause any such Affiliate
     to) hold such payments in trust for the Collateral Agent and
     shall  promptly remit such payments to the Depositary  Agent
     for  deposit  in  the  Project Revenue  Fund,  in  the  form
     received, with any necessary endorsements.

          (ii) Upon the deposit into the Project Revenue Fund  of
     the  proceeds  of  any payment in respect  of  any  Casualty
     Proceeds, any Eminent Domain Proceeds or any Title Insurance
     Proceeds,  the  Depositary Agent shall separately  segregate
     such  Casualty  Proceeds, Eminent Domain Proceeds  or  Title
     Insurance  Proceeds,  as the case may  be,  from  any  other
     amounts on deposit in the Project Revenue Fund.

          (iii)     In the event that pursuant to Section 6.10(d)
     of the Indenture the Partnership determines that the Project
     cannot  be rebuilt, repaired or restored to permit operation
     of  all  or  a  portion  of the Project  on  a  Commercially
     Feasible  Basis following an Event of Eminent Domain,  Event
     of  Loss  or Title Event, or, if pursuant to Section 6.10(f)
     of the Indenture, the Partnership determines not to rebuild,
     repair  or restore the Project, then, upon delivery  to  the
     Depositary  Agent  of  an  Officer's  Certificate   of   the
     Partnership  certifying that the Project cannot be  rebuilt,
     repaired or restored to permit operation of all or a portion
     of  the Project on a Commercially Feasible Basis or that the
     Partnership determines not to rebuild, repair or restore the
     Project,   the  Collateral  Agent  shall  deliver   to   the
     Depositary  Agent a certificate setting forth the allocation
     of  Casualty  Proceeds,  Eminent Domain  Proceeds  or  Title
     Insurance  Proceeds, as the case may be, segregated  in  the
     Project  Revenue  Fund  among the Secured  Parties  (to  the
     extent  the Secured Obligations of such Secured Parties  may
     be  redeemed  or  prepaid  under  the  applicable  Financing
     Documents)  pursuant to the Intercreditor  Agreement  as  if
     such  Casualty  Proceeds, Eminent Domain Proceeds  or  Title
     Insurance  Proceeds, as the case may be, were to be  ratably
     distributed   among such Secured Parties.  Upon  receipt  of
     such  certificate  of the Collateral Agent,  the  Depositary
     Agent  shall  withdraw,  transfer or distribute  the  moneys
     representing  the  Casualty  Proceeds,  the  Eminent  Domain
     Proceeds  or the Title Insurance Proceeds, as the  case  may
     be, segregated in the Project Revenue Fund ratably among (a)
     the  Trustee  no later than one Business Day  prior  to  the
     Redemption   Date,  as  instructed  by  the  Company   Order
     delivered  by the Partnership to the Depositary  Agent,  for
     the  redemption  of  Bonds Outstanding  in  accordance  with
     Section  7.3(a) of the Indenture and (b) the  other  Secured
     Parties  for  prompt  redemption or  prepayment  of  Secured
     Obligations  pursuant to the applicable Financing  Documents
     in   accordance  with  the  allocation  set  forth  in   the
     certificate of the Collateral Agent.

          (iv)  If  the  Partnership has determined  to  rebuild,
     repair  or  restore  the Project and has otherwise  complied
     with the requirements of Section 6.10(d)(ii) or (iii) of the
     Indenture,  then such segregated Casualty Proceeds,  Eminent
     Domain  Proceeds  or  Title  Insurance  Proceeds  shall   be
     deposited in the Restoration Fund in accordance with Section
     3.8.

     (b)   The  Partnership  and the Company  hereby  irrevocably
authorize  the  Depositary Agent, on each Funding Date,  to  make
withdrawals and transfers of moneys to the extent then  available
in  the  Project Revenue Fund and not segregated for any specific
purpose as provided  in this Section 3.1, upon the delivery of an
Officer's Certificate of the Partnership to the Depositary  Agent
at  least five (5) days prior to the Funding Date (or such  fewer
days  as may be acceptable to the Depositary Agent) setting forth
the  amounts to be withdrawn, transferred or segregated  pursuant
to  this  clause  (b)  pursuant to the terms of  this  Depositary
Agreement in the following order of priority:

          (i)  First:  Withdraw from the Project Revenue Fund for
     payment  to the Operating Fund the amount set forth  in  the
     Officer's  Certificate of the Partnership and  certified  by
     such Officer's Certificate to be the good faith estimate  of
     the  amounts payable for Operating Expenses (other than Debt
     Service  and amounts referred to in clauses (ii)  and  (iii)
     below  to  the extent that the same are Operating  Expenses)
     during  the Funding Period commencing on such Funding  Date,
     less the aggregate of the amounts previously transferred  on
     any  prior  Funding Date for the payment of  such  Operating
     Expenses;

          (ii) Second:  After making the withdrawals specified in
     clause  (i),  withdraw  from the Project  Revenue  Fund  the
     amount  set  forth  in  the  Officers'  Certificate  of  the
     Partnership  for payment to the Credit Banks  of  an  amount
     equal  to  (A) the unpaid principal amount of, interest  on,
     and  fees  and  other amounts due and payable  at  any  time
     during  the  Funding Period commencing on such Funding  Date
     with  respect to reimbursement obligations and other amounts
     owed  under a Credit Bank Reimbursement Agreement,  and  (B)
     the  principal of, interest, and fees and other amounts  due
     and payable at any time during the Funding Period commencing
     on  such Funding Date with respect to loans under the Credit
     Bank Working Capital Agreement to the extent not paid (or to
     the  extent provision for such payment is not made) pursuant
     to  clause (i) above; provided, however, that the Depositary
     Agent shall segregate such amounts from any other amounts on
     deposit  in  the  Project Revenue Fund until  such  time  as
     payment is made to the Credit Banks;

          (iii)     Third: After making the withdrawals specified
     in  clauses (i) and (ii), if applicable, withdraw  from  the
     Project  Revenue Fund the amount set forth in the  Officer's
     Certificate   of   the  Partnership  for  payment,   without
     duplication, of interest due and payable at any time  during
     the  Funding  Period commencing on such  Funding  Date  with
     respect   to  the  Bonds,  the  Additional  Permitted   Debt
     (including  ordinary course settlement amounts  (other  than
     termination  payments)  under  any  related  Interest   Rate
     Protection  Agreements)  and Debt permitted  under  Sections
     6.16(a)(ii) and (iii) of the Indenture (taking into  account
     payments  from  the  Interest  Account  allocated  thereto);
     provided, however, that the Depositary Agent shall segregate
     such  amounts  from  any other amounts  on  deposit  in  the
     Project  Revenue Fund until such time as payment is made  to
     the Persons entitled thereto;

          (iv) Fourth: After making the withdrawals specified  in
     clauses  (i),  (ii)  and (iii), withdraw  from  the  Project
     Revenue   Fund  the  amount  set  forth  in  the   Officer's
     Certificate  of  the  Partnership for the  payment,  without
     duplication, of the principal and premium, if any,  due  and
     payable at any time during the Funding Period commencing  on
     such  Funding  Date  (A)  with respect  to  the  Bonds,  the
     Additional Permitted Debt, and Debt permitted under Sections
     6.16(a)(ii) and (iii) of the Indenture (in each case, taking
     into  account payments from the Principal Account  allocated
     thereto),  and (B) termination payments under Interest  Rate
     Protection   Agreements;   provided,   however,   that   the
     Depositary Agent shall segregate such amounts from any other
     amounts  on  deposit in the Project Revenue Fund until  such
     time as payment is made to the Persons entitled thereto;

          (v)  Fifth:  After making the withdrawals specified  in
     clauses (i), (ii), (iii) and (iv), withdraw from the Project
     Revenue   Fund  the  amount  set  forth  in  the   Officer's
     Certificate  of  the  Partnership for the  payment,  without
     duplication, of other amounts due and payable  at  any  time
     during  the  Funding Period commencing on such Funding  Date
     with  respect  to the Bonds, the Additional Permitted  Debt,
     and  Debt permitted under Sections 6.16(a)(ii) and (iii)  of
     the  Indenture (in each case, taking into account  payments,
     if  any,  from  the  Debt Service Fund  allocated  thereto);
     provided, however, that the Depositary Agent shall segregate
     such  amounts  from  any other amounts  on  deposit  in  the
     Project  Revenue Fund until such time as payment is made  to
     Persons entitled thereto;

          (vi) Sixth:  After making the withdrawals and transfers
     specified  in  clauses  (i),  (ii),  (iii),  (iv)  and  (v),
     transfer  from  the  Project Revenue Fund  to  the  Interest
     Account  of  the Debt Service Fund, an amount equal  to  the
     excess  of  (i)  the sum of the interest  payments  due  and
     payable  on  all  of  the  Bonds  Outstanding  on  the  next
     succeeding  interest payment dates falling on or within  six
     months   following  such  Funding  Date  and  the   interest
     payment(s)  due  and  payable on Additional  Permitted  Debt
     (including  ordinary  course  settlement  amounts,  but  not
     termination  payments,  under  any  related  Interest   Rate
     Protection  Agreement) on the next interest payment  date(s)
     falling on or within six months following such Funding Date,
     over  (ii)  the  amount  then on  deposit  in  the  Interest
     Account,  after  giving effect to any withdrawals  from  the
     Interest Fund made on such date; provided, however, that for
     the  purposes of determining the amount to transfer from the
     Project  Revenue Fund to the Interest Fund with  respect  to
     Additional Permitted Debt with a floating interest rate  and
     without  a  related Interest Rate Protection Agreement,  the
     interest  rate  in effect at the time of such  determination
     for such Additional Permitted Debt shall be assumed to apply
     for such six-month period;

          (vii)      Seventh:   After making the withdrawals  and
     transfers  specified in clauses (i), (ii), (iii), (iv),  (v)
     and  (vi),  transfer from the Project Revenue  Fund  to  the
     Principal Account of the Debt Service Fund, an amount  equal
     to  the  excess of (i) the sum of the principal and premium,
     if   any,  payment  next  due  and  payable  on  the   Bonds
     Outstanding  at the next succeeding principal payment  dates
     falling on or within six months following such Funding  Date
     and  the  principal and premium, if any, payment(s) due  and
     payable  on  the  Additional  Permitted  Debt  on  the  next
     principal  payment date(s) falling on or within  six  months
     following  such  Funding Date over (ii) the amount  then  on
     deposit in the Principal Account, after giving effect to any
     withdrawals from the Principal Account made on such date;

          (viii)     Eighth:   After making the  withdrawals  and
     transfers specified in clauses (i), (ii), (iii), (iv),  (v),
     (vi)  and (vii), transfer from the Project Revenue  Fund  to
     the Property Tax Fund an amount equal to the excess, if any,
     of  the Property Tax Requirement for such Funding Date  over
     the  amount then on deposit in the Property Tax Fund,  after
     giving effect to any disbursement from the Property Tax Fund
     made on such Funding Date;

          (ix) Ninth:  After making the withdrawals and transfers
     specified  in  clauses (i), (ii), (iii),  (iv),  (v),  (vi),
     (vii) and (viii), transfer from the Project Revenue Fund  to
     the Debt Service Reserve Fund an amount equal to the excess,
     if any, of the then current Debt Service Reserve Requirement
     over  the  sum  of (A) the moneys held in the  Debt  Service
     Reserve Fund as of such date, plus (B) the aggregate  amount
     available  to  be  drawn under the Debt  Service  Letter  of
     Credit after giving effect to any withdrawals from the  Debt
     Service Reserve Fund and drawn on the Debt Service Letter of
     Credit made on such date;

          (x)  Tenth:  After making the withdrawals and transfers
     specified  in  clauses (i), (ii), (iii),  (iv),  (v),  (vi),
     (vii),  (viii)  and (ix), transfer from the Project  Revenue
     Fund to the Overhaul Fund, an amount equal to the excess, if
     any,  of  the Major Maintenance Requirement for such Funding
     Date over the amount then on deposit in the Overhaul Fund as
     of   such   Funding  Date,  after  giving  effect   to   any
     disbursements  from the Overhaul Fund made on  such  Funding
     Date; and

          (xi)  Eleventh:   After  making  the  withdrawals   and
     transfers  specified  in the preceding clauses  (i)  through
     (x),  transfer to the Distribution Sub-Fund the balance,  if
     any, remaining in the Project Revenue Fund and not otherwise
     segregated for a specified purpose.

     If  an  Event  of  Default (as defined in the  Intercreditor
Agreement),  shall  have  occurred  and  be  continuing  and  the
Partnership shall have failed to deliver an Officers' Certificate
setting forth the amounts to be withdrawn or transferred pursuant
to  clause (ii), (iii), (iv), (v), (vi), (vii), or (ix)  of  this
Section  3.1(b),  then  the  Depository  Agent  shall  make  such
withdrawals and transfers:

               (A)   upon  receipt  of  a  certificate  from   an
     authorized  representative of the  appropriate  Credit  Bank
     under  a Credit Bank Reimbursement Agreement in the case  of
     clause (ii)(A);

               (B)   upon  receipt  of  a  certificate  from   an
     authorized  representative of the  appropriate  Credit  Bank
     under a Credit Bank Working Capital Agreement in the case of
     clause (ii)(B); and

               (C)   upon receipt of a certificate of Responsible
     Officer  of  the Trustee or a certificate of  an  authorized
     representative  of the holder or holders of  any  Additional
     Permitted  Debt or Debt permitted under Sections 6.16(a)(ii)
     or  (iii) of the Indenture approved by a Responsible Officer
     of  the  Trustee  in the case of clauses (iii),  (iv),  (v),
     (vi), (vii), or (ix).

     Section III.2  Operating Fund.  (a) On the Closing Date, the
amounts then held in the Operating Account established under  the
Existing Reimbursement Agreement, if any, shall be made available
to  the  Depository  Agent and deposited in  the  Operating  Fund
established pursuant to this Depositary Agreement.  Amounts  held
in the Operating Fund shall be applied to pay Operating Expenses.

     (b)   Before any withdrawal and transfer shall be made  from
the  Operating Fund, there shall be deposited with the Depositary
Agent:

          (i)  a requisition from the Partnership, dated not more
     than  five  (5)  days prior to Disbursement Date  set  forth
     therein  on which such withdrawal and transfer is  requested
     to  be  made, signed by an Authorized Representative of  the
     Partnership and stating whether the circumstances  described
     in the next succeeding clause (ii) exist; and;

          (ii)   if  the  Partnership  shall  have  prepared   an
     Operating  Budget pursuant to Section 6.14 of the  Indenture
     and   if   the   amount  set  forth  in  the   Partnership's
     requisition, when added to the amounts previously  withdrawn
     from   the  Operating  Fund  in  the  fiscal  year  of   the
     Partnership in which such Distribution Date occurs,  exceeds
     by  ten  percent  (10%)  or  more the  amount  of  Operating
     Expenses  budgeted for in the Operating Budget  through  the
     month  in  which  such  Distribution Date  occurs,  then  an
     Independent Engineer's Certificate dated not more than  five
     (5)  days prior to such Disbursement Date, approving of  the
     withdrawal and transfer requested to be made.

     (c)   On the Disbursement Date referred to in Section 3.2(b)
following the receipt of the documents described in such Section,
the  Depositary  Agent  shall  withdraw  and  transfer  from  the
Operating Fund and shall remit to the Partnership the amount  set
forth  in  the Partnership's requisition (which, if  required  by
Section  3.2(b)(ii), shall have been approved by the  Independent
Engineer),  and  thereafter the Partnership shall  remit  to  the
applicable payees any amounts the Partnership receives.

     Section  III.3  Interest Account.  (a)  Moneys deposited  in
the Interest Account of the Debt Service Fund on any Funding Date
shall  be  allocated  ratably among  sub-funds  of  the  Interest
Account established for each series of Bonds and each issuance of
Additional Permitted Debt based on the aggregate interest due and
payable on the Bonds and on the Additional Permitted Debt on  the
next  interest  payment dates falling on  or  within  six  months
following  such Funding Date (calculated in accordance  with  the
applicable  amortization  schedules provided  to  the  Depositary
Agent by the Partnership).  Except as otherwise provided in  this
Depositary Agreement, moneys in such sub-funds shall be used  for
the payment, when due and payable (whether at the stated maturity
or  upon redemption or by acceleration or otherwise), of interest
on  the  related  series  of Bonds and  issuances  of  Additional
Permitted Debt.

     (b)   On  any Funding Date that amounts of interest  on  any
given  series  of Bonds or issuance of Additional Permitted  Debt
are  due  and  payable and have been requisitioned in  accordance
with  Section 3.1(b)(iii) (or if such day is not a Business  Day,
then  on  the  next  Business Day), the  Depositary  Agent  shall
withdraw  the  moneys on deposit in the sub-fund of the  Interest
Fund allocated for such series of Bonds or issuance of Additional
Permitted  Debt  and  remit such moneys to the  Persons  entitled
thereto for the payment of such interest.

     (c)  In the event that moneys in the Interest Account exceed
the  amount of money required by this Depositary Agreement to  be
deposited  therein, on the next Funding Date prior to making  the
distributions  pursuant to Section 3.1(b), the  Depositary  Agent
shall  transfer such excess moneys from the Interest  Account  to
the Project Revenue Fund.

     Section III.4  Principal Account.  (a)  Moneys deposited  in
the  Principal  Account on any Funding Date  shall  be  allocated
ratably among sub-funds of the Principal Account established  for
each  series  of Bonds and each issuance of Additional  Permitted
Debt  based on the aggregate principal and premium, if  any,  due
and payable on the Bonds and on the Additional Permitted Debt  on
next  principal  payment dates falling on or  within  six  months
following  such  Funding Date.  Except as otherwise  provided  in
this Depositary Agreement, moneys in such sub-funds shall be used
for  the  payment, when due and payable (whether  at  the  stated
maturity or upon redemption or by acceleration or otherwise),  of
principal and premium, if any, with respect to the related series
of Bonds and issuances of Additional Permitted Debt.

     (b)   On  any  Funding Date that amounts for the payment  of
principal of and premium on, if any, any given series of Bonds or
issuance  of  Additional Permitted Debt are due and  payable  and
have  been  requisitioned in accordance with Section  3.1(b)(iv),
the  Depositary Agent shall withdraw the moneys on deposit in the
sub-fund  of the Principal Account allocated for such  series  of
Bonds  or  issuance of Additional Permitted Debt and  remit  such
moneys  to the Persons entitled thereto for the payment  of  such
principal and premium, if any.

     (c)   In  the  event  that moneys in the  Principal  Account
exceed  the amount of money required by this Depositary Agreement
to  be deposited therein on the next Funding Date prior to making
the  distributions  pursuant to Section  3.1(b),  the  Depositary
Agent  shall  transfer  such  excess moneys  from  the  Principal
Account to the Project Revenue Fund.

     Section  III.5   Debt  Service Reserve  Fund.   (a)  On  the
Closing   Date,  certain  amounts  specified  in  the   Officer's
Certificate referred to in the next to last paragraph of  Section
2.2  shall  be made available to the Depositary Agent  through  a
transfer  of amounts held in one or more funds established  under
the  Existing  Reimbursement Agreement for ultimate deposit  into
the  Debt  Service Reserve Fund.  Additionally,  on  the  Closing
Date,  a  portion  (which shall be specified  in  such  Officer's
Certificate)  of  the proceeds of the sale of the  Initial  Bonds
shall  be  deposited  into the Debt Service  Reserve  Fund.   The
amounts  referred  to  in the two preceding  sentences  shall  be
allocated  solely  to  the  Initial  Bonds.   At  any  time,  the
Partnership  may deliver to the Depositary Agent a  Debt  Service
Letter of Credit in an aggregate maximum amount available  to  be
drawn  thereunder equal to all or any portion of the then current
Debt Service Reserve Requirement.  Promptly following delivery of
a  Debt  Service  Letter of Credit to the Depositary  Agent,  the
Depositary   Agent  shall  remit  to  the  Partner  or   Partners
furnishing such Debt Service Letter of Credit (as set forth in an
Officer's    Certificate    of    the    Partnership    delivered
contemporaneously  with such Debt Service Letter  of  Credit)  an
amount from the Debt Service Reserve Fund equal to the lesser  of
(i) the minimum amount to be drawn under such Debt Service Letter
of  Credit  and  (ii) the moneys then held in  the  Debt  Service
Reserve   Fund,   and  such  payment  shall  not   constitute   a
Distribution  for  purposes of Section  3.9  of  this  Depositary
Agreement, Section 6.22 of the Indenture or any other Financing
Document.   Upon receipt by the Depositary Agent of an  Officer's
Certificate of the Partnership instructing it to draw on the Debt
Service  Reserve  Letter of Credit or certifying  that  the  Debt
Termination Date (as defined in the Intercreditor Agreement)  has
occurred under the Intercreditor Agreement, the Depositary  Agent
shall  deliver  to  the  issuer of such Debt  Service  Letter  of
Credit,  a  draft in an amount equal to the lesser of the  amount
set  forth in such Officer's Certificate or the aggregate maximum
amount  available  to be drawn under such letter  of  credit  and
deposit the moneys received into the Debt Service Reserve Fund.

     (b)   Moneys deposited in the Debt Service Reserve  Fund  on
any  Funding Date or, subject to clause (a), otherwise  available
to  be  drawn  on  the  Debt Service Letter of  Credit  shall  be
allocated ratably (i) among sub-funds of the Debt Service Reserve
Fund  established for the principal of and premium,  if  any,  on
each  series  of  the  Bonds  and  each  issuance  of  Additional
Permitted  Debt  based  on  the maximum aggregate  principal  and
premium, if any, payments due and payable on the Bonds on any two
consecutive quarterly payment dates in the immediately succeeding
three-year period from the date of determination and the  maximum
principal  payments due on the Additional Permitted  Debt  during
any  six-month  period  in the immediately succeeding  three-year
period  from  the  date  of determination  or,  with  respect  to
Additional  Permitted Debt with a Bullet Maturity, in the  three-
year  period  immediately  prior to final  maturity,  the  Bullet
Maturity  Amounts for six Funding Periods, and  (ii)  among  sub-
funds  of  the  Debt  Service Reserve Fund  established  for  the
interest  on  each  series  of the Bonds  and  each  issuance  of
Additional Permitted Debt based on the maximum aggregate interest
payments due and payable on the Bonds Outstanding due on any  two
consecutive quarterly payment dates in the immediately succeeding
three-year period from the date of determination and the  maximum
aggregate interest payments due on the Additional Permitted  Debt
during  any six-month period in the immediately succeeding three-
year period from the date of determination.  For the purposes  of
allocating the moneys deposited in the Debt Service Reserve  Fund
among  the  sub-funds with respect to Additional  Permitted  Debt
with a floating interest rate and without a related Interest Rate
Protection Agreement, the interest rate in effect at the time  of
calculation for such Additional Permitted Debt shall  be  assumed
to  apply  for  such  three-year  period.   Except  as  otherwise
provided  in this Depositary Agreement, moneys in such  sub-funds
shall be  used for the payment, when due and payable (whether  at
the  stated  maturity or upon redemption or by  acceleration,  or
otherwise),  of principal and premium, if any, or  interest  with
respect  to  the  related  series  of  Bonds  and  issuances   of
Additional Permitted Debt.

     (c)    On   any   Funding  Date  that  amounts   have   been
requisitioned in accordance with Section 3.1(b)(iii) or (iv)  and
amounts are to be withdrawn from the Debt Service Reserve Fund in
accordance  with this Depositary Agreement, the Depositary  Agent
shall withdraw the moneys on deposit in the sub-fund of the  Debt
Service  Reserve  Fund  allocated for such  series  of  Bonds  or
issuance of Additional Permitted Debt.  To the extent that moneys
then  held  in  the  sub-fund of the Debt  Service  Reserve  Fund
allocated  for  such  series of Bonds or issuance  of  Additional
Permitted  Debt  are  insufficient  to  fund  such  payment,   as
evidenced  by  the Officer's Certificate delivered in  accordance
with  Section  3.1(b),  one day prior to the  Funding  Date,  the
Depositary Agent shall draw on the Debt Service Letter of  Credit
in  an amount equal to the lesser of (x) the amount necessary  to
make up such deficiency and (y) the amounts available to be drawn
under  such  Debt  Service Letter of Credit  allocated  for  such
series  of  Bonds or issuance of Additional Permitted  Debt.   On
such  Funding Date, the Depositary Agent shall apply  the  moneys
withdrawn  from the Debt Service Reserve Fund or drawn under  the
Debt  Service Letter of Credit to the payments of such principal,
premium, if any, or interest then due and payable.

     (d)   A  determination as to the moneys  held  in  the  Debt
Service Reserve Fund and/or the aggregate maximum amount  at  the
time  available  to  be drawn under any Debt  Service  Letter  of
Credit  and  the  then  current Debt Service Reserve  Requirement
shall  be made by the Partnership prior to each Funding Date  and
immediately  following  any withdrawal of  amounts  in  the  Debt
Service  Reserve Fund pursuant to clause (b) above.  As  soon  as
practicable  after making any such determination, the Partnership
shall deliver to the Depositary Agent and the Collateral Agent an
Officer's  Certificate  of  the Partnership  setting  forth  such
determination   and  the  then  current  Debt   Service   Reserve
Requirement   and  the  Depositary  Agent  shall   confirm   such
determination  and  Debt Service Reserve  Requirement.   If  such
determination,  as confirmed by the Depositary  Agent,  indicates
that  the  amount of the moneys held in the Debt Service  Reserve
Fund  plus the aggregate maximum amount at the time available  to
be  drawn  under  the outstanding Debt Service Letter  of  Credit
exceeds the then current Debt Service Reserve Requirement, on the
next  succeeding  Funding Date prior to making the  distributions
pursuant  to Section 3.1(b), the Depositary Agent shall  transfer
such  excess moneys held in the Debt Service Reserve Fund to  the
Project Revenue Fund.

     (e)   Thirty (30) days prior to the expiration of  the  Debt
Service  Letter  of  Credit delivered to  the  Depositary  Agent,
provided  that  the Debt Service Letter of Credit  has  not  been
renewed, extended or replaced, the Depositary Agent shall deliver
to  the issuer of such Debt Service Letter of Credit on such date
(i)  a  draft on the issuer of such Debt Service Letter of Credit
in  an  amount equal to the maximum amount available to be  drawn
under  the  expiring Debt Service Letter of Credit  and  (ii)  an
appropriate certificate with respect thereto in the form required
by the Debt Service Letter of Credit.  The Depositary Agent shall
deposit  the moneys received from the issuer of such Debt Service
Letter  of  Credit in payment of such draft in the  Debt  Service
Reserve Fund to be applied in accordance with this Section 3.5.

     Section  III.6   Overhaul Fund.  (a) On  the  Closing  Date,
amounts  held  in  an  overhaul  account  established  under  the
Existing Reimbursement Agreement shall be made available  to  the
Depositary  Agent  for  ultimate deposit in  the  Overhaul  Fund.
Except  as  otherwise  provided  in  this  Depositary  Agreement,
amounts  held in the Overhaul Fund shall be applied to pay  Major
Maintenance Expenses.

     (b)   Before any withdrawal and transfer shall be made  from
the  Overhaul  Fund  for the purpose of paying Major  Maintenance
Expenses,  there  shall be filed with the Depositary  Agent  with
respect to each Disbursement Date:

          (i)   a  requisition from the Partnership in  the  form
     attached  hereto as Exhibit A (a "Maintenance  Requisition")
     dated  no more than five (5) days prior to such Disbursement
     Date  as  set forth in the Maintenance Requisition on  which
     such withdrawal and transfer is requested to be made, signed
     by an Authorized Representative of the Partnership; and

          (ii)  an  Independent Engineer's Certificate  dated  no
     more  than  five  (5) days prior to such  Disbursement  Date
     approving  of  the withdrawal and transfer requested  to  be
     made.

     (c)   On the Disbursement Date referred to in Section 3.6(b)
following   receipt  of  the  documents  described  in   Sections
3.6(b)(i) and (ii) above, the Depositary Agent shall withdraw and
transfer from the Overhaul Fund and remit to the Partnership  the
amount  set  forth in the Maintenance Requisition, and thereafter
the  Partnership  shall remit to the applicable  payee  any  such
amounts the Partnership receives.

     (d)   Pursuant  to  Section  6.11(b)  of  the  Indenture,  a
determination  of  the  Major Maintenance  Requirement  shall  be
delivered to the Depositary Agent annually in connection with the
Engineer's Annual Report setting forth the then current  schedule
of  the  Major  Maintenance Reserve Requirement.  The  Depositary
Agent shall be entitled to rely on the last determination of  the
Major Maintenance Requirement received by it.

     Section III.7  Pollution Control Finance Fund.  (a)  On  the
Closing  Date,  amounts  held in the  Pollution  Control  Finance
Account  established  under the Existing Reimbursement  Agreement
shall  be  made  available to the Depositary Agent  for  ultimate
deposit   in  the  Pollution  Control  Finance  Fund  established
pursuant  to  this  Depositary Agreement.  Amounts  held  in  the
Pollution Control Finance Fund shall be applied to pay  the  cost
of installing pollution control facilities at the Project.

     (b)   Before any withdrawal and transfer shall be made  from
the Pollution Control Finance Fund, there shall be deposited with
the Depositary Agent:

          (i)   a  requisition from the Partnership, in the  form
     satisfactory  to the Independent Engineer,  dated  not  more
     than  five  (5)  days prior to Disbursement Date  set  forth
     therein  on which such withdrawal and transfer is  requested
     to  be  made, signed by an Authorized Representative of  the
     Partnership; and

          (ii)  an  Independent Engineer's Certificate dated  not
     more  than  five  (5) days prior to such Disbursement  Date,
     approving  of  the withdrawal and transfer requested  to  be
     made.

     (c)   On the Disbursement Date referred to in Section 3.7(b)
following the receipt of the documents described in such section,
the  Depositary  Agent  shall  withdraw  and  transfer  from  the
Pollution Control Finance Fund and shall remit to the Partnership
the amount set forth in the Partnership's requisition approved by
the  Independent  Engineer, and thereafter the Partnership  shall
remit  to  the  applicable  payees any  amounts  the  Partnership
receives.

     (d)   Upon  completion  of  the  installation  of  pollution
control facilities at the Project, there shall be filed with  the
Depositary  Agent (i) an Officer's Certificate of the Partnership
certifying  the  completion  of  the  installation  of  pollution
control  facilities  at  the Project  and  the  amount,  if  any,
required  in its opinion to be retained in the Pollution  Control
Finance   Fund  for  the  payment  of  any  remaining  costs   of
installation  not  then  due and payable  or  the  liability  for
payment  of  which  is  being  contested  or  disputed   by   the
Partnership  and  for  the  payment of  reasonable  contingencies
following  completion of the installation and (ii) an Independent
Engineer's   Certificate   stating   that   completion   of   the
installation of pollution control facilities at the  Project  has
occurred  and concurring with the amounts to be retained  in  the
Pollution  Control Finance Fund.  Upon receipt of  the  documents
described  in  clauses (i) and (ii) above, the  Depositary  Agent
shall  transfer  the amount, if any, remaining in  the  Pollution
Control Finance Fund in excess of the amounts, if any, to  remain
in  the Pollution Control Finance Fund as stated in the Officer's
Certificate of the Partnership to the Project Revenue Fund.

     Section  III.8   Restoration Fund. (a)  In  the  event  that
pursuant  to  Section 6.10(d)(ii) or (iii) of the  Indenture  the
Partnership  has  determined to rebuild, repair  or  restore  the
Project to permit operation of all or a portion of the Project on
a  Commercially  Feasible Basis, upon delivery to the  Depositary
Agent  of  an Officer's Certificate of the Partnership certifying
that  the Project will be rebuilt, repaired or restored to permit
operation  of  all or a portion of the Project on a  Commercially
Feasible  Basis, the Depositary Agent shall withdraw and transfer
the   Casualty  Proceeds,  Eminent  Domain  Proceeds  and   Title
Insurance Proceeds, as the case may be, segregated in the Project
Revenue  Fund  to  the  Restoration Fund.  Amounts  held  in  the
Restoration Fund shall be applied solely for the payment  of  the
costs of rebuilding, repair or restoration of the Project as  set
forth   below.   If  the  amount  initially  deposited   in   the
Restoration  Fund  with respect to any Event of  Loss,  Event  of
Eminent  Domain  or  Title Event, as the  case  may  be,  exceeds
$500,000  per  Event of Loss, Event of Eminent  Domain  or  Title
Event, the Partnership shall deliver to the Depositary Agent, the
Collateral  Agent,  the  Trustee,  and  the  L/C  Issuer   (x)  a
restoration  budget (the "Restoration Budget")  prepared  by  the
Partnership  identifying all costs reasonably anticipated  to  be
incurred  in  connection  with  the  rebuilding,  restoration  or
repair,  together  with a statement of uses of  proceeds  of  the
Restoration  Fund and any other moneys necessary to complete  the
rebuilding, repair or restoration and (y) a restoration  progress
payment  schedule (the "Restoration Progress Payments  Schedule")
for  the  projected requisitions to be made from the  Restoration
Fund based on the percentage of rebuilding, repair or restoration
completed.

     (b)  Before any withdrawal and transfer may be made from the
Restoration Fund, there shall be filed with the Depositary  Agent
and the Collateral Agent with respect to each Disbursement Date:

          (i)   a  requisition from the Partnership in  the  form
     attached  hereto as Exhibit B (a "Restoration Requisition"),
     dated not more than five (5) days prior to such Disbursement
     Date  as  set  forth  therein on which such  withdrawal  and
     transfer  is  requested to be made, signed by an  Authorized
     Representative of the Partnership; and

          (ii) if the amount of Casualty Proceeds, Eminent Domain
     Proceeds  or Title Insurance Proceeds, as the case  may  be,
     initially deposited in the Restoration Fund  with respect to
     any  Event of Loss, Event of Eminent Domain or Title  Event,
     as  the  case  may  be,  exceeds  $500,000,  an  Independent
     Engineer's  Certificate dated not more than  five  (5)  days
     prior  to  the Disbursement Date approving of the withdrawal
     and transfer requested to be made.

     (c)   On the Disbursement Date referred to in Section 3.8(b)
following   receipt  of  the  documents  described  in   Sections
3.8(b)(i) and(ii) above, the Depositary Agent shall withdraw  and
transfer  from  the  Restoration Fund  and  shall  remit  to  the
Partnership  the amount set forth in the Restoration Requisition,
and  thereafter  the Partnership shall remit  to  the  applicable
payees any amounts the Partnership receives.

     (d)    Upon   completion  of  any  rebuilding,   repair   or
restoration  of  the  Project, there  shall  be  filed  with  the
Depositary  Agent  and  the Collateral  Agent  (i)  an  Officer's
Certificate of the Partnership certifying the completion  of  the
rebuilding, repair or restoration of the Project and the  amount,
if any, required in its opinion to be retained in the Restoration
Fund for the payment of any remaining costs of rebuilding, repair
or  restoration  not then due and payable or  the  liability  for
payment  of  which  is  being  contested  or  disputed   by   the
Partnership  and  for  the  payment of  reasonable  contingencies
following completion of the rebuilding, repair or restoration and
(ii)  if the amount of Casualty Proceeds, Eminent Domain Proceeds
or  Title  Insurance  Proceeds, as the  case  may  be,  initially
deposited  in  the Restoration Fund in respect of such  Event  of
Loss, Event of Eminent Domain or Title Event, as the case may be,
exceeded $500,000, an Independent Engineer's Certificate  stating
that  completion of the rebuilding, repair or restoration of  the
Project  has  occurred  and concurring with  the  amounts  to  be
retained  in the Restoration Fund.  Upon receipt of the documents
described  in  clauses (i) and (ii) above, the  Depositary  Agent
shall  transfer the amount, if any, remaining in the  Restoration
Fund  in  excess  of  the  amounts, if  any,  to  remain  in  the
Restoration  Fund as stated in the Officer's Certificate  of  the
Partnership,  first,  to the Partnership to  the  extent  of  any
amounts  the  Partnership has expended in  connection  with  such
rebuilding, repair or restoration (as set forth in such officer's
Certificate  of  the  Partnership) and not previously  reimbursed
(and  such  payment  shall  not  constitute  a  Distribution  for
purposes  of Section 3.9 of this Depositary Agreement or  Section
6.22  of  the  Indenture  or any other  Financing  Document)  and
second, segregate the remainder in the Restoration Fund from  any
other  amounts therein.  Upon the segregation of such  excess  in
the  Restoration Fund, the Collateral Agent shall deliver to  the
Depositary Agent and the Trustee a certificate setting forth  the
allocation  of such excess among the Secured Parties pursuant  to
the  Intercreditor Agreement as if such excess were to be ratably
distributed  to the Secured Parties.  If the amount allocated  to
the  Trustee  for  the benefit of the Holders set  forth  in  the
certificate  of  the  Collateral  Agent  exceeds  $500,000,   the
Depositary  Agent  shall transfer such moneys segregated  in  the
Project Revenue Fund ratably among (x) the Trustee no later  than
one  Business Day prior to the Redemption Date, as instructed  by
the  Company Order delivered by the Partnership to the Depositary
Agent, for the redemption of the Bonds outstanding in whole or in
part  in accordance with the Section 7.3(b) of the Indenture  and
(y) the other Secured Parties for prompt redemption or prepayment
of  Secured  Obligations  pursuant to  the  applicable  Financing
Document  in  accordance with the allocation  set  forth  in  the
certificate of the Collateral Agent.  If the amount allocated  to
the  Trustee  for  the benefit of the Holders set  forth  in  the
certificate  of the Collateral Agent is less than  $500,000,  the
Depositary  Agent  shall  transfer the  moneys  representing  the
excess  of  the  Restoration Fund segregated in  the  Restoration
Fund,  first, to the Overhaul Fund until an amount equal  to  the
then  current  Major Maintenance Requirement has  been  deposited
therein,  second,  to  the Debt Service Reserve  Fund  until  the
amount  held  in  the Debt Service Reserve Fund equals  the  then
current  Debt  Service Reserve Requirement,  and  third,  to  the
Project  Revenue Fund.  Thereafter, upon receipt of an  Officer's
Certificate of the Partnership certifying payment of all costs of
rebuilding,  repair  or  restoration  of  the  Project   and   an
Independent   Engineer's   Certificate   concurring   with   such
certification,  the Depositary Agent shall transfer  any  amounts
remaining in the Restoration Fund in the same order and manner as
described in the immediately preceding sentence.

     Section III.9  Partnership Distribution Fund.  (a)   On  any
Funding  Date  that  all of the conditions for Distributions  set
forth  in  Section 6.22 of the Indenture and the other  Financing
Documents are satisfied, provided that the Depositary Agent shall
not  have  received  within  five (5)  days  of  receipt  by  the
Depositary  Agent of the Officer's Certificate of the Partnership
a  written objection from the Collateral Agent setting forth  the
conditions  to  Distributions not satisfied  under  the  relevant
Financing Document, the Depositary Agent shall make payment  from
the   Distribution  Sub-Fund  to  the  Partnership  for  use   as
Distributions and any other lawful purpose.

     (b)   On  any  Funding  Date  on which  all  the  conditions
precedent   to  Distributions  are  satisfied  except   (i)   the
conditions  to  Distributions  in  Section  6.22(a)(vi)  of   the
Indenture,  (ii)  the  conditions  to  Distributions  in  Section
6.22(a)(vii)   of   the  Indenture,  (iii)  the   conditions   to
Distributions in Section 6.22(b) of the Indenture,  or  (iv)  the
conditions  to  Distributions set forth in  any  other  Financing
Document,   after   giving  effect  to  Distributions   otherwise
permitted  by  Section 6.22(b) of the Indenture,  the  Depositary
Agent shall transfer all moneys held in the Distribution Sub-Fund
to   the  Suspension  Sub-Fund.   The  moneys  deposited  in  the
Suspension Sub-Fund and designated for the Funding Date on  which
such money is deposited shall be segregated from other amount  on
deposit  in  the Suspension Sub-Fund.  On any day  thereafter  on
which the Partnership is entitled to make a Distribution pursuant
to  Section 6.22(c) of the Indenture and all other conditions  to
Distributions  set  forth in the other Financing  Documents  have
been  satisfied,  upon  delivery to the Trustee,  the  Collateral
Agent and the Depositary Agent of an Officer's Certificate of the
Partnership certifying either that the Event of Default which had
occurred  and was continuing on a previous Funding Date has  been
cured or that the conditions set forth in Section 6.22(a)(vii) or
6.22(b) of the Indenture (whichever was previously not satisfied)
are  now  satisfied and, in either case, all other conditions  to
Distributions  set  forth in the other Financing  Documents  have
been  satisfied, the Depositary Agent shall withdraw and transfer
moneys  in  the Suspension Sub-Fund designated for  such  Funding
Date  to  the  Partnership to make Distributions  and  any  other
lawful purpose.

     (c)   Upon  receipt  of  an  Officer's  Certificate  of  the
Partnership  (or,  if  an Event of Default  (as  defined  in  the
Intercreditor Agreement) shall have occurred and be continuing, a
certificate of a Responsible Officer of the Trustee, approved  by
an  authorized representative of the L/C Issuer, or a certificate
of  an authorized representative of the L/C Issuer approved by  a
Responsible Officer of the Trustee) requesting transfer of moneys
held in the Partnership Distribution Fund to any other Fund,  the
Depositary  Agent shall promptly transfer from the  sub-finds  of
the  Partnership Distribution Fund the specified  amount  to  the
specified Fund in accordance with the Officer's Certificate.

     Section III.10 Additional Permitted Debt Fund.  (a)  If  the
Partnership  or the Company incurs any Additional Permitted  Debt
or  the Company makes Loans to the Partnership of the proceeds of
Additional Permitted Debt of the Company permitted under Sections
6.16(a)(v)   and   (vi)  of  the  Indenture,  respectively,   the
Partnership  and  the Company shall deposit with  the  Depositary
Agent the proceeds of such Additional Permitted Debt or Loans  to
be  held  in  the  Additional Permitted  Debt  Fund.   Except  as
otherwise provided in this Depositary Agreement, amounts held  in
the  Additional Permitted Debt Fund shall be applied  solely  for
the payment of the costs of enhancements and modifications to the
Project as set forth below.

     (b)   Before any withdrawal and transfer shall be made  from
the Additional Permitted Debt Fund, there shall be filed with the
Depositary  Agent and the Collateral Agent with respect  to  each
Disbursement Date:

          (i)   a  requisition from the Partnership in  the  form
     satisfactory to the Independent Engineer and the holders  of
     such    Additional    Permitted   Debt   (a    "Modification
     Requisition"), dated not more than five (5)  days  prior  to
     such  Disbursement Date as set forth therein on  which  such
     withdrawal and transfer is requested to be made,  signed  by
     an Authorized Representative of the Partnership;

          (ii) an Officer's Certificate of the Partnership in the
     form  satisfactory  to  the  Independent  Engineer  and  the
     holders  of  such Additional Permitted Debt dated  not  more
     than five (5) days prior to such Disbursement Date;

          (iii)       a   budget  prepared  by  the   Partnership
     identifying all costs reasonably anticipated to be  incurred
     in connection with the enhancement or modification, together
     with  a  statement of reasonably anticipated use of proceeds
     of  the  Additional Permitted Debt Fund and any other moneys
     necessary to complete the enhancement or modification and  a
     progress payment schedule for the projected requisitions  to
     be made from the Additional Permitted Debt Fund; and

          (iv)  an Independent Engineer's Certificate in the form
     satisfactory  to  the  holders of such Additional  Permitted
     Debt,  dated  not  more than five (5)  days  prior  to  such
     Disbursement Date.

     (c)  On the Disbursement Date referred to in Section 3.10(b)
following   receipt  of  the  documents  described  in   Sections
3.10(b)(i)  through  (iv)  above,  the  Depositary  Agent   shall
withdraw and transfer from the Additional Permitted Debt Fund and
shall  remit  to  the Partnership the amount  set  forth  in  the
Modification  Requisition, and thereafter the  Partnership  shall
remit  to  the  applicable  payees any  amounts  the  Partnership
receives.

     Section III.11 Property Tax Fund.  (a) Amounts held  in  the
Property Tax Fund shall be applied to pay property taxes assessed
against  the  property of The Bibb Company that includes,  or  is
contiguous to, the Site.

     (b)   Before any withdrawal and transfer shall be made  from
the  Property  Tax  Fund,  there  shall  be  deposited  with  the
Depositary Agent:

          (i)   a  requisition from the Partnership,  in  a  form
     satisfactory  to the Depositary Agent, dated not  more  than
     five  (5) days prior to Disbursement Date set forth  therein
     on  which  such withdrawal and transfer is requested  to  be
     made,   signed  by  an  Authorized  Representative  of   the
     Partnership  stating  that the taxes to  be  paid  with  the
     amount requisitioned are due and it is anticipated that,  if
     such  taxes  are  not  paid, a Lien  on  the  Site  will  be
     foreclosed or otherwise realized upon; and

          (ii) any notice or other written communication received
     by  the  Partnership evidencing the possible enforcement  of
     such Lien.

     (c)  On the Disbursement Date referred to in Section 3.11(b)
and  following  the  receipt of the documents described  in  such
Section,  the  Depositary Agent shall withdraw and transfer  from
the  Property  Tax  Fund and shall remit to the  Partnership  the
amount set forth in the Partnership's requisition, and thereafter
the Partnership shall remit to the applicable taxing authority or
appropriate payees any amounts the Partnership receives.

     (d)   Reference  is made to Section 6.29 of  the  Indenture,
which  provides that upon the occurrence of either of the  events
described   therein,  the  Partnership  shall  deliver   to   the
Depositary  Agent,  an Officer's Certificate of  the  Partnership
certifying  that such event has occurred.  Upon receipt  of  such
Officer's  Certificate  and  the  other  documents  described  in
Section  6.29  of  the  Indenture,  the  Depositary  Agent  shall
transfer  the amount, if any, remaining in the Property Tax  Fund
in  excess of the amounts, if any, to remain in the Property  Tax
Fund as stated in the Officer's Certificate of the Partnership to
the Project Revenue Fund.

     (e)   Upon  the payment of The Bibb Company of the  property
taxes  against  the  property  that  includes  the  Site  for   a
particular tax year, the Partnership may submit to the Depositary
Agent:

          (i)    an  Officer's  Certificate  of  the  Partnership
     certifying that the property taxes for such year  have  been
     paid in full, and

          (ii)  such other documents as the Depositary Agent  may
     reasonably  request to evidence that such payment  has  been
     made.

          Upon  receipt of such Officer's Certificate  and  other
documents,  the  Depositary Agent shall transfer the  amount,  if
any, remaining in the Property Tax Fund that is in excess of  the
then  current Property Tax Requirement with respect  to  any  tax
year that has not been paid in full to the Project Revenue Fund.

     Section III.12 Payment Deficiencies; Invasion of Funds.  (a)
If  on  any Funding Date the aggregate amount of moneys withdrawn
from  the Project Revenue Fund pursuant to Section 3.1(b)(i)  are
not   sufficient   to   pay  in  full  all   Operating   Expenses
requisitioned  in  accordance  with  Section  3.1(b)(i)  and  the
Partnership  is  unable  to borrow moneys  under  a  Credit  Bank
Working  Capital Agreement, the Depositary Agent shall  forthwith
make up such deficiency by withdrawing cash for such purpose from
the  Distribution Sub-Fund, the Suspension Sub-Fund, the Overhaul
Fund,   the   Pollution  Control  Finance  Fund,  the  Additional
Permitted  Debt  Fund, the Property Tax Fund,  ratably  from  the
Principal  Account  sub-funds,  and  ratably  from  the  Interest
Account  sub-funds,  ratably from the Debt Service  Reserve  sub-
funds (including any draws on the Debt Service Letter of Credit),
in  such  order,  until  such  deficiency  is  satisfied  and  by
depositing such cash into the Operating Fund for transfer to  the
Partnership  in  accordance with Section 3.2.  If,  after  giving
effect  to  the  immediately preceding sentence, there  shall  be
insufficient  moneys  to pay in full the  whole  amount  of  such
requisition,  the  aggregate amount withdrawn  from  the  Project
Revenue Fund, the Distribution Sub-Fund, the Suspension Sub-Fund,
the  Overhaul  Fund,  the  Pollution Control  Finance  Fund,  the
Additional  Permitted  Debt  Fund, the  Property  Tax  Fund,  and
ratably  from  the Principal Account, the Interest  Account,  the
Debt Service Reserve Fund shall be applied to the ratable payment
of such amount.

     (b)   If  on any Funding Date the aggregate amount of moneys
withdrawn  from  the  Project Revenue Fund  pursuant  to  Section
3.1(b)(ii)   are   not  sufficient  to  pay   in   full   amounts
requisitioned   in  accordance  with  Section   3.1(b)(ii),   the
Depositary  Agent  shall forthwith make  up  such  deficiency  by
withdrawing cash for such purpose from the Distribution Sub-Fund,
the Suspension Sub-Fund, the Overhaul Fund, the Pollution Control
Finance  Fund,  and the Additional Permitted Debt Fund,  in  such
order, until such deficiency is satisfied and by depositing  such
cash  into  the Project Revenue Fund for transfer to  the  Credit
Banks  in  accordance with Section 3.1(b)(ii).  If, after  giving
effect  to  the  immediately preceding sentence, there  shall  be
insufficient  moneys  to pay in full the  whole  amount  of  such
requisition,  the  aggregate amount withdrawn  from  the  Project
Revenue Fund, the Distribution Sub-Fund, the Suspension Sub-Fund,
the  Overhaul Fund, the Pollution Control Finance Fund,  and  the
Additional  Permitted Debt Fund, shall be applied to the  ratable
payment of such amount.

     (c)   If  on any Funding Date the aggregate amount of moneys
withdrawn  from  the  Project Revenue Fund  pursuant  to  Section
3.1(b)(iii)  and  the  Interest Fund  sub-funds  (to  the  extent
allocated  to such payments) pursuant to Section 3.3(b)  are  not
sufficient to pay in full all amounts requisitioned in accordance
with  Section  3.1(b)(iii), the Depositary Agent shall  forthwith
make  up  such deficiency by withdrawing moneys for such  purpose
from  the  Distribution  Sub-Fund, the Suspension  Sub-Fund,  the
Overhaul  Fund, the Pollution Control Finance Fund, the  Property
Tax  Fund, the Debt Service Reserve Fund sub-funds (to the extent
allocated  to  such payments) and the Additional  Permitted  Debt
Fund,  in such order, until such deficiency is satisfied  and  by
depositing such moneys into the Project Revenue Fund for  payment
in  accordance with Section 3.1(b)(iii). If, after giving  effect
to   the   immediately  preceding  sentence,   there   shall   be
insufficient  moneys  to pay in full the  whole  amount  of  such
requisition,  the  aggregate amount withdrawn  from  the  Project
Revenue  Fund,  the Interest Account, the Distribution  Sub-Fund,
the Suspension Sub-Fund, the Overhaul Fund, the Pollution Control
Finance  Fund,  the Property Tax Fund, the Debt  Service  Reserve
Fund,  and the Additional Permitted Debt shall be applied to  the
ratable payment of such interest.

     (d)   If  on any Funding Date the aggregate amount of moneys
withdrawn  from  the  Project Revenue Fund  pursuant  to  Section
3.1(b)(iv)  and  the Principal Account sub-funds (to  the  extent
allocated  to such payments) pursuant to Section 3.4(b)  are  not
sufficient to pay in full all amounts requisitioned in accordance
with  Section  3.1(b)(iv), the Depositary Agent  shall  forthwith
make  up  such deficiency by withdrawing moneys for such  purpose
from  the  Distribution  Sub-Fund, the Suspension  Sub-Fund,  the
Overhaul  Fund, the Pollution Control Finance Fund, the  Property
Tax  Fund, the Debt Service Reserve Fund sub-funds (to the extent
allocated  to  such payment) in accordance with  Section  3.5(c),
and the Additional Permitted Debt Fund, in such order, until such
deficiency  is satisfied and by depositing such moneys  into  the
Project  Revenue  Fund  for payment in  accordance  with  Section
3.1(b)(iv). If, after giving effect to the immediately  preceding
sentence, there shall be insufficient moneys to pay in  full  the
whole  amount of such requisition, the aggregate amount withdrawn
from  the  Project  Revenue  Fund,  the  Principal  Account,  the
Distribution  Sub-Fund,  the Suspension  Sub-Fund,  the  Overhaul
Fund,  the Pollution Control Finance Fund, the Property Tax Fund,
the  Debt Service Reserve Fund, and the Additional Permitted Debt
Fund shall be applied to the ratable payment of such principal.

     (e)   If  on any Funding Date the aggregate moneys withdrawn
from  the Project Revenue Fund pursuant to Section 3.1(b)(v)  are
not  sufficient  to  pay  in  full all amounts  requisitioned  in
accordance  with  Section 3.1(b)(v), the Depositary  Agent  shall
forthwith make up such deficiency by withdrawing moneys for  such
purpose  from the Distribution Sub-Fund, the Suspension Sub-Fund,
the  Overhaul  Fund,  the  Pollution Control  Finance  Fund,  the
Property  Tax  Fund, and the Additional Permitted Debt  Fund,  in
such  order, until such deficiency is satisfied and by depositing
such  amount  into  the  Project  Revenue  Fund  for  payment  in
accordance with Section 3.1(b)(v). If, after giving effect to the
immediately  preceding  sentence,  there  shall  be  insufficient
moneys  to pay in full the whole amount of such requisition,  the
aggregate  amount  withdrawn from the Project Revenue  Fund,  the
Distribution  Sub-Fund,  the Suspension  Sub-Fund,  the  Overhaul
Fund,  the Pollution Control Finance Fund, the Property Tax Fund,
and  the Additional Permitted Debt Fund shall be applied  to  the
ratable payment of such amounts.

     (f)   If  on any Funding Date the aggregate amount of moneys
withdrawn  from  the  Project Revenue Fund  pursuant  to  Section
3.1(b)(vi) or (vii) are not sufficient to pay in full all amounts
to  be  transferred to the Debt Service Fund in  accordance  with
Section 3.1(b)(vi) or (vii), the Depositary Agent shall forthwith
make up such deficiency by withdrawing cash for such purpose from
the  Distribution Sub-Fund, the Suspension Sub-Fund, the Overhaul
Fund,  the Pollution Control Finance Fund, the Property Tax Fund,
and the Additional Permitted Debt Fund, in such order, until such
deficiency  is  satisfied and by depositing such  cash  into  the
Project  Revenue  Fund for transfer to the Debt Service  Fund  in
accordance  with Section 3.1(b)(vi) or (vii).  If,  after  giving
effect  to  the  immediately preceding sentence, there  shall  be
insufficient moneys to pay in full the whole amount  required  to
be transferred to the Debt Service Fund on such Funding Date, the
aggregate  amount  withdrawn from the Project Revenue  Fund,  the
Distribution  Sub-Fund,  the Suspension  Sub-Fund,  the  Overhaul
Fund,  the Pollution Control Finance Fund, the Property Tax Fund,
and  the Additional Permitted Debt Fund shall be applied  to  the
ratable payment of such amount.

     (g)   If  on any Funding Date the aggregate amount of moneys
withdrawn  from  the  Project Revenue Fund  pursuant  to  Section
3.1(b)(viii)  are  not sufficient to pay in full  amounts  to  be
transferred  to the Property Tax Fund in accordance with  Section
3.1(b)(viii), the Depositary Agent shall forthwith make  up  such
deficiency  by  withdrawing  cash  for  such  purpose  from   the
Distribution  Sub-Fund,  the Suspension  Sub-Fund,  the  Overhaul
Fund,  the  Pollution Control Finance Fund,  and  the  Additional
Permitted  Debt  Fund, in such order, until  such  deficiency  is
satisfied  and  by depositing such cash into the Project  Revenue
Fund  for  transfer to the Property Tax Fund in  accordance  with
Section 3.1(b)(viii).  If, after giving effect to the immediately
preceding sentence, there shall be insufficient moneys to pay  in
full  the whole amount that is required to be transferred to  the
Property  Tax  Fund  on such Funding Date, the  aggregate  amount
withdrawn  from  the Project Revenue Fund, the Distribution  Sub-
Fund,  the  Suspension Sub-Fund, the Overhaul Fund, the Pollution
Control Finance Fund and the Additional Permitted Debt Fund shall
be applied to the ratable payment of such amount.

     (h)   If  on any Funding Date the aggregate amount of moneys
withdrawn  from  the  Project Revenue Fund  pursuant  to  Section
3.1(b)(ix)  are  not  sufficient to pay in  full  amounts  to  be
transferred  to the Debt Service Reserve Fund in accordance  with
Section 3.1(b)(ix), the Depositary Agent shall forthwith make  up
such  deficiency  by withdrawing cash for such purpose  from  the
Distribution  Sub-Fund,  the Suspension  Sub-Fund,  the  Overhaul
Fund,  the  Pollution  Control Finance Fund  and  the  Additional
Permitted  Debt  Fund, in such order, until  such  deficiency  is
satisfied  and  by depositing such cash into the Project  Revenue
Fund  for transfer to the Debt Service Reserve Fund in accordance
with  Section  3.1(b)(ix).   If,  after  giving  affect  to   the
immediately  preceding  sentence,  there  shall  be  insufficient
moneys to pay in full the whole amount required to be transferred
to  the  Debt  Service  Reserve Fund on such  Funding  Date,  the
aggregate  amount  withdrawn from the Project Revenue  Fund,  the
Distribution  Sub-Fund,  the Suspension  Sub-Fund,  the  Overhaul
Fund,  the  Pollution  Control Finance Fund  and  the  Additional
Permitted  Debt Fund shall be applied to the ratable  payment  of
such amount.

     Section III.13 Investment of Funds.  Moneys held in any Fund
created  by  and  held under this Depositary Agreement  shall  be
invested  and reinvested in Permitted Investments at the  written
direction (which may be in the form of a standing instruction) of
an   Authorized  Representative  of  the  Partnership;  provided,
however, that at any time when (a) a Responsible Officer  of  the
Depositary  Agent has received written notice that  an  Event  of
Default  shall  have  occurred  and  be  continuing  or  (b)   an
Authorized  Representative  of the  Partnership  has  not  timely
furnished  such  a written direction or, after a request  by  the
Depositary Agent, has not so confirmed a standing instruction  to
the  Depositary  Agent, the Depositary Agent  shall  invest  such
moneys only in Permitted Investments of a maturity of thirty (30)
days or less.  Such investments shall mature in such amounts  and
have maturity dates or be subject to redemption at the option  of
the  holder  thereof on or prior to maturity as  needed  for  the
purposes  of  such Funds, but in no event shall such  investments
mature more than one year after the date acquired.  Any income or
gain  realized  from such investments shall be deposited,  first,
into  the  Fund from which such moneys came, until the amount  in
such Fund equals the amount then required to be deposited in such
Fund  and, second, into the Project Revenue Fund.  Any loss shall
be  charged  to the applicable Fund.  The Depositary Agent  shall
not  be  liable  for any such loss other than by  reason  of  its
willful  misconduct  or gross negligence.  For  purposes  of  any
income  tax  payable  on account of any  income  or  gain  on  an
investment, such income or gain shall be for the account  of  the
Partnership and the Company.

     Section III.14 Disposition of Funds Upon Retirement of Bonds
and  Additional Permitted Debt.  (a) Upon the payment in full  of
the  principal, premium, if any, and interest on  any  series  of
Bonds  or  issuance of Additional Permitted Debt such  that  such
series  of Bonds or issuance of Additional Permitted Debt  is  no
longer  Outstanding,  all amounts held in the  sub-funds  of  the
Interest  Account,  the Principal Account and  the  Debt  Service
Reserve  Fund  allocated to such series of Bonds or  issuance  of
Additional  Permitted  Debt,  as  the  case  may  be,  shall   be
transferred to the Project Revenue Fund.

     (b)   Upon  termination of the Intercreditor  Agreement  and
after  payment in full of the principal of, premium, if any,  and
interest   on  all  the  Additional  Permitted  Debt  and   Bonds
Outstanding,  all amounts payable to the Credit Banks  under  the
Credit  Bank  Documents  and  all to  payable  to  the  Permitted
Counterparties under the Interest Rate Protection Agreements, and
after  payment  in  full  of all Administrative  Claims,  Trustee
Claims, Collateral Agent Claims, the Depositary Agent Claims, and
all  fees, charges and expenses of the Independent Engineer,  the
Gas Consultant and the Insurance Consultant and after payment  in
full  of  all  other amounts required to be paid  hereunder,  all
amounts remaining in any Fund established in Section 2.2 shall be
paid by the Depositary Agent to the Partnership upon receipt of a
certificate  of  the Collateral Agent authorizing  such  payments
from the Funds.

     Section III.15 Fund Balance Statements. The Depositary Agent
shall,  on  a  monthly  basis and at  such  other  times  as  the
Collateral Agent, the Partnership or the Company may from time to
time  reasonably  request, provide to the Collateral  Agent,  the
Partnership and the Company, fund balance statements  in  respect
of  each of the Funds, accounts, sub-funds and amounts segregated
in  any  of the Funds.  Such balance statement shall also include
deposits,  withdrawals  and  transfers  from  and  to  any  Fund,
account, sub-fund and segregated amounts.

     Section  III.16 Trigger Events.  (a)  On and after any  date
on  which  the Depositary Agent receives written notice from  the
Collateral  Agent pursuant to Section 2.4(a) of the Intercreditor
Agreement that a Trigger Event has occurred (the date of  receipt
of  such  notice, the "Trigger Event Day"), the Depositary  Agent
shall thereafter accept all notices and instructions required  to
be  given to the Depositary Agent pursuant to the terms  of  this
Depositary Agreement only from the Collateral Agent and not  from
any  other  Person and the Depositary Agent shall  not  withdraw,
transfer,  pay or otherwise distribute any moneys in any  of  the
Funds  except pursuant to such notices and instructions from  the
Collateral Agent.

     (b)   On the Trigger Event Date, the Depositary Agent  shall
(i)  draw  on  the Debt Service Letter of Credit and deposit  the
proceeds  thereof  into the Debt Service Reserve  Fund  and  (ii)
render to the Collateral Agent an accounting of all moneys in the
Funds as of the Trigger Event Date.

     (c)   On  and  after the Trigger Event Date, the  Depositary
Agent  shall  (A) distribute all money then held in  the  Project
Revenue  Fund  in  accordance with clauses (i) through  (vii)  of
Section  3.1(b)  (except that it shall not make  any  withdrawal,
transfer  or payment in accordance with Section 3.1(b)(i)  unless
the  Depositary Agent receives written notice from the Collateral
Agent to make such withdrawal, transfer or payment) and (B)  make
any or all of the following transfers and withdrawals as directed
in a notice from the Collateral Agent:

          (i)   to  the  Trustee  for  redemption  of  the  Bonds
     Outstanding in accordance with Section 7.3 of the Indenture,
     or  if  the  maturity  of  the Bonds have  been  accelerated
     pursuant to Section 8.2 of the Indenture, for payment of the
     Bonds  and to each holder of Additional Permitted Debt,  any
     moneys held in the Principal Account sub-funds, the Interest
     Account  sub-funds, the Additional Permitted Debt  Fund  and
     the  Debt  Service  Reserve Fund sub-funds,  in  each  case,
     allocated  to the Bonds and such Additional Permitted  Debt,
     respectively; and

          (ii)  to  the  Trustee  (for redemption  of  the  Bonds
     outstanding in accordance with Section 7.3 of the  Indenture
     or,  if the maturity of the Bonds has been accelerated,  for
     payment  of  the  Bonds), and to the other Secured  Parties,
     ratably, any moneys held in the Operating Fund, the Overhaul
     Fund,  the Pollution Control Finance Fund, the Property  Tax
     Fund,  the Partnership Distribution Fund and the Restoration
     Fund  and  any  moneys remaining in the Funds  described  in
     clause  (i)  above  after making the  withdrawals  specified
     therein;

provided  that if the Depositary Agent has not received a  notice
authorizing the Depositary Agent to distribute all amounts in the
Project  Revenue Fund as provided in Section 3.16(c)(A) from  the
Collateral Agent following the Trigger Event Date, the Depositary
Agent  shall  distribute  all moneys then  held  in  the  Project
Revenue  Fund in accordance with Section 3.1(b) (except  that  it
shall  not make any withdrawal, transfer or payment in accordance
with  Section  3.1(b)(i)) on each one-month  anniversary  of  the
Trigger  Event  Date  until the Depositary  Agent  receives  such
notice  from  the Collateral Agent and thereafter the  Depositary
Agent  shall  follow the instructions set forth  in  such  notice
until notified otherwise by the Collateral Agent.

     (d)   Upon  receipt from the Collateral Agent  of  any  cash
proceeds  resulting  from  liquidation  of  the  Collateral,  the
Depositary  Agent  shall (i) first, deposit  such  cash  proceeds
resulting  from  liquidation of the Collateral into  the  Project
Revenue  Fund, (ii) second, pay to each of the Collateral  Agent,
the  Trustee, the Credit Banks (if there is no agent(s)  for  the
Credit  Banks or, if there is an agent or agents for  the  Credit
Banks,  then  the agent(s) for the Credit Banks)  and  any  other
trustees  or  agents that are Secured Parties under the  Security
Documents, and the Depositary Agent, as the case may be, ratably,
in  an  amount  equal  to  the amounts  due  in  respect  of  the
Administrative Claims, the Collateral Agent Claims,  the  Trustee
Claims  and  the Depositary Agent Claims, respectively,  due  and
payable as of the date of such distribution; provided that, prior
to  any  such  distribution to any such Persons,  the  Depositary
Agent  shall  have  received a certificate signed  by  each  such
Person setting forth the amount payable to such Person as of  the
date of such distribution, including any supporting materials for
such  claims  and  (iii) third, distribute the  balance  of  such
proceeds in accordance with Section 3.16(c)(A).

                           ARTICLE IV

                        Depositary Agent

     Section  IV.1   Appointment of Depositary Agent, Powers  and
Immunities.   The  Collateral Agent, on  behalf  of  the  Secured
Parties  under  the  Intercreditor Agreement, hereby  irrevocably
appoints and authorizes the Depositary Agent to act as its  agent
hereunder,  with  such powers as are expressly delegated  to  the
Depositary  Agent  by  the  terms of this  Depositary  Agreement,
together  with  such  other powers as are  reasonably  incidental
thereto.   The  Depositary Agent shall not  have  any  duties  or
responsibilities  except  those  expressly  set  forth  in   this
Depositary  Agreement.  Without limiting the  generality  of  the
foregoing,  the  Depositary Agent shall take all actions  as  the
Collateral  Agent shall direct it to perform in  accordance  with
the  express provisions of this Depositary Agreement  or  as  the
Collateral Agent may otherwise direct it to perform in accordance
with    the    provisions    of   this   Depositary    Agreement.
Notwithstanding  anything to the contrary contained  herein,  the
Depositary  Agent shall not be required to take any action  which
is  contrary  to  this Depositary Agreement  or  applicable  law.
Neither  the Depositary Agent nor any of its Affiliates shall  be
responsible  to  any Secured Party for any recitals,  statements,
representations  or  warranties made by the  Partnership  or  the
Company  contained  in  this Depositary Agreement  or  any  other
Project  Document or Financing Document or in any certificate  or
other document referred to or provided for in, or received by any
Secured Party under, the Indenture, this Depositary Agreement  or
any  other Project Document or Financing Document for the  value,
validity,    effectiveness,   genuineness,   enforceability    or
sufficiency  of  this Depositary Agreement or any  other  Project
Document or any other document referred to or provided for herein
or  therein or for any failure by the Partnership or the  Company
to  perform their respective obligations hereunder or thereunder,
the  Depositary  Agent  shall not be  required  to  ascertain  or
inquire  as to the performance by the Partnership or the  Company
of  any of their respective obligations under the Indenture,  any
other  Financing Document, this Depositary Agreement or any other
Project  Document or any other document or agreement contemplated
hereby  or  thereby.   The  Depositary Agent  shall  not  be  (a)
required  to  initiate  or conduct any litigation  or  collection
proceeding  hereunder or under any other Collateral  Document  or
(b) responsible for any action taken or omitted to be taken by it
hereunder  (except  for  its  own  gross  negligence  or  willful
misconduct) or in connection with any other Collateral  Document.
Except as otherwise provided under this Depositary Agreement, the
Depositary   Agent  shall  take  action  under  this   Depositary
Agreement  only  as  it  shall  be directed  in  writing  by  the
Collateral  Agent.   Whenever  in  the  administration  of   this
Depositary Agreement the Depositary Agent shall deem it necessary
or  desirable  that a factual matter be proved or established  in
connection  with  the  Depositary  Agent  taking,  suffering   or
omitting to take any action hereunder, such matter (unless  other
evidence  in  respect thereof is herein specifically  prescribed)
may  be  deemed  to  be conclusively proved or established  by  a
certificate  of any Authorized Representative of the  Partnership
or  the Company, as the case may be, or the Collateral Agent,  if
appropriate.   The Depositary Agent shall have the right  at  any
time  to seek instructions concerning the administration of  this
Depositary  Agreement from the Collateral Agent or any  court  of
competent jurisdiction.

     Section IV.2   Reliance by Depositary Agent.  The Depositary
Agent  shall be entitled to rely upon any certificate,  Officer's
Certificate   of   the   Partnership,   Independent    Engineer's
Certificate,  notice  or other document (including  any  electric
mail,  cable, telegram, telecopy or telex) believed by it  to  be
genuine  and to have been signed or sent by or on behalf  of  the
proper Person or Persons, and upon advice and statement of  legal
counsel,  independent accountants and other experts  selected  by
the  Depositary Agent and shall have no liability for its actions
taken  thereupon,  unless due to the Depositary  Agent's  willful
misconduct  or  gross negligence.  The Depositary Agent's  duties
and  responsibilities hereunder are entirely  administrative  and
not discretionary and are to be determined only with reference to
this  Depositary Agreement and applicable law.  Without  limiting
the  foregoing,  the Depositary Agent shall be required  to  make
payment to the Secured Parties only as set forth herein.   As  to
any  matters  not  expressly  provided  for  by  this  Depositary
Agreement, the Depositary Agent shall not be required to take any
action  or exercise any discretion, but shall be required to  act
or to refrain from acting upon the instructions of the Collateral
Agent  and shall in all such cases be fully protected in  acting,
or  in  refraining from acting, hereunder in accordance  with  or
pursuant  to  the  terms  of  this Depositary  Agreement  or  the
instructions  of  the Collateral Agent, and such instructions  of
the  Collateral  Agent and any action taken  or  failure  to  act
pursuant  thereto shall be binding on all of the Secured Parties.
The  Depositary  Agent shall in all cases be fully  protected  in
acting,  or  in  refraining from acting,  under  this  Depositary
Agreement  in accordance with a request of the Collateral  Agent,
and  such request and any action taken or failure to act pursuant
thereto  shall  be  binding  upon the Collateral  Agent  and  the
Secured Parties.

     Section IV.3   Court Orders.  The Depositary Agent is hereby
authorized, in its exclusive discretion, to obey and comply  with
all  writs, orders, judgments or decrees issued by any  court  or
administrative  agency affecting any money, documents  or  things
held by the Depositary Agent.  The Depositary Agent shall not  be
liable  to any of the parties hereto or any other Secured  Party,
their successors, heirs or personal representatives by reason  of
the  Depositary  Agent's  compliance  with  such  writs,  orders,
judgments or decrees, notwithstanding such writ, order,  judgment
or decree is later reversed, modified, set aside or vacated.

     Section  IV.4   Resignation or Removal of Depositary  Agent.
Subject   to  the  appointment  and  acceptance  of  a  successor
Depositary  Agent  as  provided below, the Depositary  Agent  may
resign  at  any  time by giving thirty (30) days  written  notice
thereof to the Collateral Agent, the Partnership and the Company.
The Depositary Agent may be removed at any time with cause by the
holders  of 25% or more of the Combined Exposure and, if not  the
same  Person  as  the  Depositary Agent, by the  Trustee  or  the
Collateral  Agent.  In the event that the Depositary Agent  shall
decline  to take any action without first receiving an  indemnity
from  the  Partnership, the Company, the Secured Parties  or  the
Collateral  Agent,  as the case may be, and, having  received  an
indemnity,  shall  continue to decline to take such  action,  the
Collateral Agent, the Trustee and the holders of 25% or  more  of
the Combined Exposure shall be deemed to have sufficient cause to
remove  the Depositary Agent.  In the event the Depository  Agent
is  also the Trustee, the Collateral Agent (if it is not the same
Person  as the Depositary Agent) and such holders shall have  the
right to remove the Depositary Agent with or without cause.  Upon
any  such resignation or removal, the Collateral Agent shall have
the   right  to  appoint  a  successor  Depositary  Agent,  which
Depositary   Agent   shall  be  reasonably  acceptable   to   the
Partnership  and  the Company.  If no successor Depositary  Agent
shall have been appointed by the Collateral Agent and shall  have
accepted  such  appointment within 30  days  after  the  retiring
Depositary Agent's giving of notice of resignation or the removal
of  the  retiring Depositary Agent, then the retiring  Depositary
Agent may appoint a successor Depositary Agent, which shall be  a
bank  or  trust  company reasonably acceptable to the  Collateral
Agent,  the Partnership and the Company.  Upon the acceptance  of
any  appointment as Depositary Agent hereunder by  the  successor
Depositary  Agent,  (a)  such successor  Depositary  Agent  shall
thereupon  succeed  to  and become vested with  all  the  rights,
powers,  privileges and duties of the retiring Depositary  Agent,
and  the  retiring Depositary Agent shall be discharged from  its
duties  and obligations hereunder and (b) the retiring Depositary
Agent shall promptly transfer the Funds within its possession  or
control  to the possession or control of the successor Depositary
Agent  and  shall execute and deliver such notices,  instructions
and  assignments as may be necessary or desirable to transfer the
rights  of the Depositary Agent with respect to the Funds to  the
successor Depositary Agent.  After the retiring Depositary Agents
resignation  or  removal  hereunder  as  Depositary  Agent,   the
provisions of this Article IV and of Article V shall continue  in
effect for its benefit in respect of any actions taken or omitted
to be taken by it while it was acting as Depositary Agent.

                           ARTICLE V

                Expenses; Indemnification; Fees

     Section  V.1     Expenses.  The Partnership and the  Company
agree  to  pay  or  reimburse all out-of-pocket expenses  of  the
Depositary  Agent  (including reasonable fees  and  expenses  for
legal services of every kind) in respect of, or incident to,  the
administration  or enforcement of any of the provisions  of  this
Depositary Agreement or in connection with any amendment,  waiver
or consent relating to this Depositary Agreement.

     Section  V.2     Indemnification.  The Partnership  and  the
Company  jointly and severally agree to indemnify the  Depositary
Agent  from  and against any and all claims, losses,  liabilities
and expenses (including the fees and expenses of counsel) growing
out   of   or   resulting  from  (a)  this  Depositary  Agreement
(including,  without limitation, performance under or enforcement
of  this  Depositary Agreement, but excluding  any  such  claims,
losses or liabilities resulting from the Depositary Agent's gross
negligence or willful misconduct) or (b) any refund or adjustment
of any amount paid or payable to the Depositary Agent under or in
respect  of  this Depositary Agreement which may  be  ordered  or
otherwise  required by any Person.  This indemnity shall  survive
the termination of this Depositary Agreement, and the resignation
or removal of the Depositary Agent.

     Section  V.3     Fees.   On the Closing Date,  and  on  each
anniversary  of  the Closing Date to and including  the  Maturity
Date,  the  Partnership and the Company shall pay the  Depositary
Agent  a  fee in an amount mutually agreed on by the Partnership,
the Company and the Depositary Agent.

                           ARTICLE VI

                          Exculpation

     Section VI.1   Exculpation.  Notwithstanding anything to the
contrary  contained in this Depositary Agreement,  the  liability
and  obligation of the Partnership or the Company to perform  and
observe   and  make  good  the  obligations  contained  in   this
Depositary  Agreement  shall not be enforced  by  any  action  or
proceeding  wherein  damages  or  any  money  judgment   or   any
deficiency  judgment  or any judgment establishing  any  personal
obligation  or liability shall be sought, collected or  otherwise
obtained  against  any  Partner,  any  past,  present  or  future
partner,  officer, director or shareholder or related  Person  of
any  Partner or the Company (other than the Partnership  and  the
Company), and the Depositary Agent, for itself and its successors
and  assigns,  and  the  Collateral Agent,  for  itself  and  its
successors  and assigns, irrevocably waive any and all  right  to
sue  for,  seek  or any such damages. money judgment,  deficiency
judgment  or  personal judgment against any  Partner,  any  past,
present  or  future partner, officer, director or shareholder  or
related  Person  of any Partner or the Company  (other  than  the
Partnership  and  the  Company) under  or  by  reason  of  or  in
connection  with  this Depositary Agreement and  agrees  to  look
solely  to  the Company and the Partnership and the security  and
collateral  held  under  or  in connection  with  the  Collateral
Documents for the enforcement of such liability and obligation of
the  Company  or  the  Partnership.  Nothing  contained  in  this
paragraph  shall  be construed (i) as preventing  the  Depositary
Agent  or  the  Collateral Agent from naming the Company  or  the
Partnership,  any Partner, any past, present or  future  partner,
officer, director or shareholder or related Person of any Partner
or  the  Company  in  any  action or proceeding  brought  by  the
Collateral Agent to enforce and to realize upon the security  and
collateral  provided under or in connection with  the  Collateral
Documents so long as no judgment, order, decree or other  relief,
in  each came, in the nature of a personal or deficiency judgment
or  otherwise establishing any personal obligation shall be asked
for,  taken, entered or enforced against any Partner or any past,
present  or  future partner, officer, director or shareholder  or
related  Person  of any Partner or the Company  (other  than  the
Partnership  and the Company), in any such action or  proceeding,
(ii)   as  modifying,  qualifying  or  affecting  in  any  manner
whatsoever  the  lien  and  security interests  created  by  this
Depositary  Agreement  and  the other Project  Documents  or  the
enforcement thereof by the Collateral Agent, (iii) as  modifying,
qualifying  or  affecting in any manner whatsoever  the  personal
recourse undertakings, obligations and liabilities of any person,
party  or  entity  under  any  guaranty  of  payment.  completion
guaranty,  other  guaranty or indemnification  agreement  now  or
hereafter  executed  and  delivered to the  Collateral  Agent  in
connection  with the Collateral Documents, or (iv) as  modifying.
qualifying  or  affecting in any manner whatsoever  the  personal
recourse  liability of any Partner, any past, present  or  future
partner,  officer, director or shareholder or related  Person  of
any  Partner or the Company or any other person, party or  entity
for   fraud   or   willful  misrepresentation  or  any   wrongful
misappropriation or diversion of any portion of the Collateral.


                          ARTICLE VII

                         Miscellaneous

     Section  VII.1  Amendments; Etc.  No amendment or waiver  of
any  provision  of this Depositary Agreement nor consent  to  any
departure by the Partnership and the Company here from  shall  in
any  event  be effective unless the same shall be in writing  and
signed  by  the  Collateral  Agent,  the  Depositary  Agent,  the
Partnership  and the Company and such amendment or  waiver  shall
have  been  consented  to by the Trustee.   Any  such  amendment,
waiver  or  consent  shall  be effective  only  in  the  specific
instance and for the specified purpose for which given.

     Section VII.2  Addresses for Notices.  All notices, requests
and  other  communications provided for  hereunder  shall  be  in
writing  and,  except as otherwise required by the provisions  of
this Depositary Agreement, shall be given to the Company and  the
Partnership as provided in Section 1.5 of the Indenture,  and  in
the  case of notices, requests, or communications to or with  the
Depositary Agent, to the following address, or such other address
as  the  Depositary  Agent may from time  to  time  designate  in
writing to the others as herein required:

          Fleet National Bank
          Corporate Trust Department
          777 Main Street
          CTM00238
          Hartford, Connecticut  06115
          Ref:  Panda-Rosemary 1996

          Telecopier Number:  (860) 986-7920

and,  in  the came of notices, requests or communications  to  or
with  the  Collateral Agent, to the following  address,  or  such
other  address  as  the Collateral Agent may from  time  to  time
designate in writing to the others as herein required:

          Fleet National Bank
          Corporate Trust Department
          777 Main Street
          CTM00238
          Hartford, Connecticut  06115
          Ref:  Panda-Rosemary 1996

          Telecopier Number:  (860) 986-7920

     Except  as may be otherwise required by Section 1.5  of  the
Indenture  with  respect  to  the Partnership  and  the  Company,
notices,  requests  and other communications shall  be  delivered
personally,  telecopied or transmitted by another customary  form
of  electronic  transmission, or mailed, postage  prepaid.   Each
such  notice, request and other communication shall be deemed  to
have  been  given if and when received by an officer, manager  or
supervisor  in  the  department of the  addressee  specified  for
attention  (unless the addressee refuses to accept  delivery,  in
which  case  they shall be deemed to have been given  when  first
presented  to  the addressee for acceptance); provided,  however,
that  notices  to  the Depository Agent must  be  received  by  a
Responsible Officer.

     Section  VII.3   Governing Law.  THIS  DEPOSITARY  AGREEMENT
SHALL  BE GOVERNED BY, AND CONSTRUED IN ACCORDANCE WITH, THE  LAW
OF  THE  STATE  OF  NEW  YORK, WITHOUT REGARD  TO  PRINCIPLES  OF
CONFLICTS OF LAWS (OTHER THAN THE PROVISIONS OF SECTION 5-1401 OF
THE GENERAL OBLIGATIONS LAW OF THE STATE OF NEW YORK).

     Section  VII.4   Headings.   The  headings  used  in   this
Depositary Agreement are for convenience of reference only and do
not constitute part of this Depositary Agreement for any purpose.

     Section VII.5  No Third Party Beneficiaries.  The agreements
of  the  parties  hereto  are  solely  for  the  benefit  of  the
Partnership,  the Company, the Collateral Agent,  the  Depositary
Agent and the Secured Parties and their respective successors and
assigns  and  no Person (other than the parties hereto  and  such
Secured Parties) shall have any rights hereunder.

     Section  VII.6  No Waiver.  No failure an the  part  of  the
Depositary  Agent, the Collateral Agent or any Secured  Party  or
any  of  their  nominees or representatives to exercise,  and  no
course  of  dealing with respect to, and no delay in  exercising,
any  right,  power or remedy hereunder shall be  construed  as  a
waiver  thereof; nor shall any single or partial exercise by  the
Depositary  Agent, the Collateral Agent or any Secured  Party  or
any  of their nominees or representatives of any right, power  or
remedy preclude the exercise of any other right, remedy or power.

     Section  VII.7   Severability.  If  any  provision  of  this
Depositary Agreement or the application thereof shall be  invalid
or  unenforceable  to  any  extent, (a)  the  remainder  of  this
Depositary  Agreement  and  the  application  of  such  remaining
provisions  shall  not be affected, and (b) each  such  remaining
provision  shall be enforced to the fullest extent  permitted  by
law.

     Section  VII.8   Successors  and  Assigns.   All  covenants,
agreements,  representations and warranties  in  this  Depositary
Agreement  by  the  Depositary Agent, the Collateral  Agent,  the
Partnership  and  the  Company shall  bind  and,  to  the  extent
permitted  hereby,  shall  inure  to  the  benefit  of   and   be
enforceable  by their respective successors and assigns,  whether
so expressed or not.

     Section  VII.9   Execution in Counterparts. This  instrument
may be executed in any number of counterparts, each of which when
so  executed  shall  be deemed to be an original,  but  all  such
counterparts  shall  together constitute but  one  and  the  same
instrument.


     IN  WITNESS  WHEREOF, the parties hereto  have  caused  this
Depositary  Agreement to be duly executed as of  the  date  first
written above.

                              PANDA-ROSEMARY, L.P.

                              BY:  PANDA-ROSEMARY CORPORATION,
                                             as general partner


                              By:
                                    Name:  Robert W. Carter
                                    Title:

                              PANDA-ROSEMARY FUNDING CORPORATION



                              By:
                                    Name:  Robert W. Carter
                                    Title:

                              FLEET NATIONAL BANK,
                              as Collateral Agent



                              By:
                                    Name:  Kathy A. Larimore
                                    Title: Assistant Vice President


                              FLEET NATIONAL BANK,
                              as Depositary Agent



                              By:
                                    Name:  Kathy A. Larimore
                                    Title: Assistant Vice President


                                                     Exhibit A to
                                             Depositary Agreement

                    MAINTENANCE REQUISITION

                          NO. ________



                             [Date]

Fleet National Bank, as Depositary Agent
  under the Depositary Agreement
  referred to below
Corporate Trust Department
777 Main Street
CTM00238
Hartford, Connecticut  06115
Ref:  Panda-Rosemary 1996

Attention:

     Re:  Deposit  and Disbursement Agreements dated as of   July
          31,  1996 (as amended, supplemented or modified and  in
          effect,  the  "Depositary  Agreement"),  among   Panda-
          Rosemary  Funding  Corporation, a Delaware  corporation
          (the   "Company"),  Panda-Rosemary,  L.P.,  a  Delaware
          limited  partnership  (the  "Partnership")  and   Fleet
          National Bank, a national banking association organized
          under the laws of the United States in its capacity  as
          depositary agent (in such capacity, together  with  its
          successors  in  such capacity, the "Depositary  Agent")
          and  Trust  Indenture, dated as of July  31,  1996  (as
          amended,  supplemented or modified and in  effect,  the
          "Indenture")  among  the Company, the  Partnership  and
          Fleet  National  Bank, in its capacity as  trustee  (in
          such  capacity,  together with its  successor  in  such
          capacity, the "Trustee")

Ladies and Gentlemen:

     This   requisition   (this  "Maintenance  Requisition")   is
delivered  to  you  pursuant to Section  3.6  of  the  Depositary
Agreement.   Capitalized  terms used  herein  and  not  otherwise
defined  herein shall have the meanings assigned thereto  in  the
Depositary Agreement and the Indenture.  The information relating
to the Maintenance Requisition is as follows:

     1.   The  aggregate amount to be withdrawn from the Overhaul
          Fund in accordance with this Maintenance Requisition is
          $_____________.

     2.   The  Disbursement  Date on which  the  withdrawals  and
          transfer  from  the  Overhaul  Fund  pursuant  to  this
          Maintenance   Requisition   are   to   be    made    is
          _____________, _______.

     3.   Set forth on Schedule 1 attached hereto is the name  of
          each  Person  to whom any payment is to  be  made,  the
          aggregate  amount  due and payable on the  Disbursement
          Date  or  reasonably  expected to be  due  and  payable
          within  the  thirty  (30)  day  period  following   the
          Disbursement  Date  to  such  Person  and  an  accurate
          description  of the work performed, services  rendered,
          materials, equipment or supplies delivered or any other
          purpose  for which each payment was or is to  be  made,
          with invoices with respect thereto attached (except for
          invoices  reasonably expected to  be  received  by  the
          Partnership during the thirty (30) day period following
          the Disbursement Date).

     4.   The  proceeds of this Maintenance Requisition withdrawn
          from  the  Overhaul  Fund will be  used  to  pay  Major
          Maintenance  Expenses  and  the  Depositary  Agent  may
          properly charge such Major Maintenance Expenses against
          the Overhaul Fund.

     5.   The   Partnership  has  reviewed  the  work  performed,
          services  rendered and materials, equipment or supplies
          delivered  (either directly or, in the case of  offsite
          work or services, in reliance on sources of information
          deemed reliable by the Independent Engineer) for  which
          payment    is    requested   under   this   Maintenance
          Requisition,  and  the Depositary  Agent  may  properly
          charge  such  Major  Maintenance Expenses  against  the
          Overhaul Fund.

     6.   The  Major  Maintenance Expenses for which  payment  is
          requested under this Maintenance Requisition  from  the
          Overhaul  Fund  have not been the basis for  any  prior
          requisition by the Partnership.

     7.   As of the date hereof, the Partnership has not received
          any  written  notice  of any lien,  right  to  lien  or
          attachment  upon, or claim affecting the  Partnership's
          right  to  receive any portion of the  amount  of  this
          Maintenance  Requisition  (other  than  in  respect  of
          Permitted  Liens), or in the event that the Partnership
          has  received  notice of any such lien,  attachment  or
          claim   (other  than  a  Permitted  Lien),  such  lien,
          attachment or claim has been released or discharged  as
          of  the  date hereof or will be released or  discharged
          upon  payment  of  the Major Maintenance  Expenses  for
          which  payment  is  requested  under  this  Maintenance
          Requisition.

     8.   This  Maintenance Requisition contains no  items  which
          represent   payment   on  account   of   any   retained
          percentages which the Partnership is entitled to retain
          on  the  date hereof or which will be used  to  make  a
          payment  of  an amount in dispute which the Partnership
          is entitled to retain or withhold.

     9.   Except  as  set forth on Schedule 2 hereto,  the  major
          overhaul  of  the  Project is in  accordance  with  the
          current schedule of major overhaul, as delivered to the
          Depositary  Agent  pursuant  to  Section  6.11  of  the
          Indenture,  and the exceptions set forth on Schedule  2
          hereto could not reasonably be expected to result in  a
          Material Adverse Change.

     10.  Attached   hereto  as  Appendix  I  is  an  Independent
          Engineer's   Certificate  approving  this   Maintenance
          Requisition.

                                   Very truly yours,

                                   PANDA-ROSEMARY, L.P.

                                   By: Panda-Rosemary Corporation,
                                       its General Partner



                                   By:
                                        Name:
                                        Title:



                                          Schedule 1 to Exhibit A


                              Amount
          Name                of Payment          Purpose

                                          Schedule 2 to Exhibit A

                          Maintenance

                                                     Exhibit B to
                                             Depositary Agreement


                    RESTORATION REQUISITION

                           NO. ______



                             [Date]

Fleet National Bank, as Depositary Agent
  under the Depositary Agreement
  referred to below
Corporate Trust Department
777 Main Street
CTM00238
Hartford, Connecticut  06115
Ref:  Panda-Rosemary 1996

Attention:

     Re:  Deposit  and  Disbursement  Agreement,  dated   as   of
          July 31, 1996 (as amended, supplemented or modified and
          in  effect,  the "Depositary Agreement"), among  Panda-
          Rosemary  Funding  Corporation, a Delaware  corporation
          (the   "Company"),  Panda-Rosemary,  L.P.,  a  Delaware
          limited  partnership  (the  "Partnership")  and   Fleet
          National Bank, a national banking association organized
          under the laws of the United States in its capacity  as
          depositary agent (in such capacity, together  with  its
          successors  in  such capacity, the "Depositary  Agent")
          and  Trust  Indenture, dated as of July  31,  1996  (as
          amended,  supplemented or modified and in  effect,  the
          "Indenture")  among  the Company, the  Partnership  and
          Fleet  National  Bank, in its capacity as  trustee  (in
          such  capacity,  together with its  successor  in  such
          capacity, the "Trustee")

Ladies and Gentlemen:

     This   requisition   (this  "Restoration  Requisition")   is
delivered  to  you pursuant to Section 3.8(b) of  the  Depositary
Agreement.   Capitalized  terms used  herein  and  not  otherwise
defined  herein shall have the meanings assigned thereto  in  the
Depositary Agreement and the Indenture.  The information relating
to the Maintenance Requisition is as follows:

     1.   The   aggregate  amount  to  be  withdrawn   from   the
          Restoration  Fund  in accordance with this  Restoration
          Requisition is $_____________.

     2.   The  Disbursement  Date on which  the  withdrawals  and
          transfers pursuant to this Restoration Requisition  are
          to be made is _____________, _____.

     3.   Set forth on Schedule 1 attached hereto is the name  of
          each  Person  to whom any payment is to  be  made,  the
          aggregate  amount  due and payable on the  Disbursement
          Date  or  reasonably  expected to be  due  and  payable
          within  the  thirty  (30)  day  period  following   the
          Disbursement  Date  to  such  Person  and  an  accurate
          description  of the work performed, services  rendered,
          materials, equipment or supplies delivered or any other
          purpose  for which each payment was or is to  be  made,
          with invoices with respect thereto attached (except for
          invoices of, or other evidences of payment required to,
          third  parties  paid  or  to be  paid  by  the  general
          contractor  or  invoices  reasonably  expected  to   be
          received  during  the thirty (30) day period  following
          the Disbursement Date).

     4.   The  proceeds of this Restoration Requisition withdrawn
          from the Restoration Fund will be used to pay the costs
          of  rebuilding,  repair  or  restoration  ("Restoration
          Costs")  and  the Depositary Agent may properly  charge
          such costs against the Restoration Fund.

     5.   The   Partnership  has  reviewed  the  work  performed,
          services  rendered and materials, equipment or supplies
          delivered  (either directly or, in the case of  offsite
          work or services, in reliance on sources of information
          deemed reliable by the Independent Engineer) for  which
          payment    is    requested   under   this   Restoration
          Requisition, and the Restoration Costs which have  been
          paid  or  for  which  payment is requested  under  this
          Restoration  Requisition are  in  accordance  with  the
          Restoration Budget and the Restoration Progress Payment
          Schedule.

     6.   The  Restoration Costs for which payment  is  requested
          under this Restoration Requisition from the Restoration
          Fund  have  not been the basis of any prior requisition
          by the Partnership.

     7.   As of the date hereof, the Partnership has not received
          any  written  notice  of any lien,  right  to  lien  or
          attachment  upon, or claim affecting the  Partnership's
          right  to  receive any portion of the  amount  of  this
          Restoration  Requisition  (other  than  in  respect  of
          Permitted  Liens), or in the event that the Partnership
          has  received  notice of any such lien,  attachment  or
          claim   (other  than  a  Permitted  Lien),  such  lien,
          attachment or claim has been released or discharged  as
          of  the  date hereof or will be released or  discharged
          upon payment of the Restoration Costs for which payment
          is requested under this Restoration Requisition.

     8.   This  Restoration Requisition contains no  items  which
          represent   payment   on  account   of   any   retained
          percentages which the Partnership is entitled to retain
          on  the  date hereof or which will be used  to  make  a
          payment  of  an amount in dispute which the Partnership
          is entitled to retain or withhold.

     9.   Attached   hereto  as  Appendix  I  is  an  Independent
          Engineer's   Certificate  approving  this   Restoration
          Requisition.

                                   Very truly yours,

                                   PANDA-ROSEMARY, L.P.

                                   By: Panda-Rosemary Corporation,
                                       its General Partner



                                   By:
                                        Name:
                                        Title:



                                          Schedule 1 to Exhibit B


                              Amount
          Name                of Payment          Purpose





EXHIBIT 10.13

               COLLATERAL AGENCY AND
              INTERCREDITOR AGREEMENT
                         
                         
             Dated as of July 31, 1996
                         
                         
                       among
                         
                         
        PANDA-ROSEMARY FUNDING CORPORATION,
                         
                         
               PANDA-ROSEMARY, L.P.,
                         
                         
                  THE L/C ISSUER,
                         
                         
      THE TRUSTEE UNDER THE TRUST INDENTURE,
                         
                         
               THE DEPOSITARY AGENT,
                         
                         
               THE COLLATERAL AGENT,
                         
                         
                        and
                         
                         
      THE OTHER SECURED PARTIES NAMED HEREIN
                       



                  TABLE OF CONTENTS
                                                          Page

                     ARTICLE I
                    Definitions

Section 1.1. Capitalized Terms                              3
Section 1.2  Definitions; Construction                      3

                    ARTICLE II
    Priority and Administration of Collateral

Section 2.1  Priority of Security Interests                 5
Section 2.2  Controlling Provisions                         5
Section 2.3  Exercise of Rights                             6
Section 2.4  Actions Upon a Trigger Event                   7
Section 2.5  Instructions to Depositary Agent               7
Section 2.6  Receipt of Money or Proceeds                   8
Section 2.7  Additional Secured Parties                     8

                    ARTICLE III
       Right and Duties of Collateral Agent

Section 3.1  Appointment and Duties of Collateral Agent     8
Section 3.2  Rights of Collateral Agent                     9
Section 3.3  Lack of Reliance on the Collateral Agent       11
Section 3.4  Indemnification                                12
Section 3.5  Resignation or Removal of the Collateral Agent 13
Section 3.6  Court Orders                                   13

                    ARTICLE IV
                      General

Section 4.1  Agreement for Benefit of Parties Hereto        14
Section 4.2  Severability                                   14
Section 4.3  Notices                                        14
Section 4.4  Successors and Assigns                         15
Section 4.5  Counterparts                                   15
Section 4.6  Governing Law                                  15
Section 4.7  No Impairments of Other Rights                 15
Section 4.8  Amendment; Waiver                              15
Section 4.9  Headings                                       15
Section 4.10 Termination                                    16
Section 4.11 Entire Agreement                               16
Section 4.12 Limitation of Liability                        16
Section 4.13 Execution in Lieu of Agent                     17
Section 4.14 Representations                                17
Section 4.15 Conflicts With Other Security Documents        17

Schedule 1   Form of Designation Letter
             


                        COLLATERAL AGENCY AND
                       INTERCREDITOR AGREEMENT

     This COLLATERAL AGENCY AND INTERCREDITOR AGREEMENT, dated
as of July 31, 1996 (this "Agreement"), among Panda-Rosemary
Funding Corporation, a Delaware corporation (together with its
successors and assigns, the "Company"), Panda-Rosemary, L.P.,
a Delaware limited partnership (together with its successors
and  assigns,  the "Partnership," the Partnership collectively
with  the  Company referred to as the "Borrowers"), Bayerische
Vereinsbank  AG,  the  agent or issuer  under  a  Credit  Bank
Reimbursement Agreement (as defined in the Indenture (referred
to below)) (together with its successors and assigns, the "L/C
Issuer"),  Fleet National Bank, a national banking association
established  under the laws of the United States, the  trustee
under  the Denture (together with its successors and  assigns,
the  "Trustee")  on behalf of the holders  of  the  Bonds  (as
defined  in  the  Indenture), Fleet National Bank,  the  agent
under  the  Depositary Agreement (as defined in the Indenture)
(together  with  its successors and assigns,  the  "Depositary
Agent"),  any  trustees, agents or creditors under  any  other
Financing  Documents (as defined below) that becomes  a  party
hereto  pursuant  to  Section 2.7 hereof, and  Fleet  National
Bank, the collateral agent appointed hereunder for the Secured
Parties  (as defined below) (together with its successors  and
assigns, the "Collateral Agent").

                        W I T N E S S E T H:

     WHEREAS,  the  Partnership owns a natural  gas-fired  180
megawatt  electrical generating facility  in  Roanoke  Rapids,
North Carolina (the "Project");

     WHEREAS, the Company is a wholly-owned subsidiary of  the
Partnership,  formed  for  the purposes  of  facilitating  the
refinancing of the Project;

     WHEREAS, the Company has duly authorized the creation and
issuance of its bonds to be issued in one or more series  from
time  to  time (the "Bonds") pursuant to the Trust  Indenture,
dated  as  of  July  31,  1996 (the  "Indenture"),  among  the
Company, the Partnership and the Trustee;

     WHEREAS, the Company will lend all of the proceeds of the
sale of the Bonds of the initial series to the Partnership  to
decease another indenture pursuant to which bonds were  issued
to  finance the cost of constructing the Project and  for  the
purpose of, among other things, finding certain reserve funds,
redeeming the limited partnership interests in the Partnership
owned by Ford Motor Credit Company, and paying closing costs;

     WHEREAS, all of the Company's obligations under the Bonds
will  be  unconditionally guaranteed by the Partnership  under
one or more guarantees (the "Partnership Guarantees");

     WHEREAS, in order to satisfy certain requirements of  the
Partnership  under the Project Agreements (as defined  in  the
Indenture),   the   Partnership  may  incur  indebtedness   as
permitted under the Indenture in connection with the  issuance
of  letters of credit by the Credit Banks (as defined  in  the
Indenture) pursuant to a Credit Bank Reimbursement Agreement;

    WHEREAS,  in that connection, pursuant to Section  13.4  of
the   Vepco  Power  Purchase  Agreement  referred  to  in   the
Indenture,  the  Partnership is required to post  a  letter  of
credit  in the amount of $4,950,000 for the benefit of Virginia
Electric  and  Power Company and the L/C Issuer has  agreed  to
provide  such  letter  of  credit  for  the  account   of   the
Partnership under a Credit Bank Reimbursement Agreement;

     WHEREAS,  in order to pay Operating Expenses (as  defined
in  the Indenture), the Partnership may incur indebtedness  as
permitted  under the Indenture in the form of working  capital
loans  made  by the Credit Banks under a Credit  Bank  Working
Capital Agreement;

     WHEREAS,  the  Partnership  may  incur  additional  debt,
including,   without   limitation,   any   bonds,   debenture,
promissory  notes or other evidences of such indebtedness,  as
permitted  under the Indenture, either directly or  indirectly
through  the  Company,  to finance certain  modifications  and
enhancements  to  the  Project  in  the  fixture  ("Additional
Permitted Debt," as that term is defined In the Indenture);

     WHEREAS,  the  Partnership may enter into  Interest  Rate
Protection  Agreements (as defined in the  Indenture)  with  a
Permitted  Counterparty (as defined in the Indenture),  either
directly or indirectly through the Company, in connection with
the Additional Permitted Debt of the Partnership;

     WHEREAS,  the  Partnership, the Company,  the  Depositary
Agent   and  the  Collateral  Agent  have  entered  into   the
Depositary Agreement in order to, among other things,  appoint
the  Depositary Agent to hold and administer the  proceeds  of
insurance  and  revenues generated by the  Project  and  other
amounts;

     WHEREAS,  all  obligations of  the  Partnership  and  the
Company under a Credit Bank Reimbursement Agreement, a  Credit
Bank  Working  Capital Agreement, the Indenture,  the  Company
Loan  Agreement (as defined in the Depositary Agreement),  the
Partnership   Guarantees,   the   Interest   Rate   Protection
Agreements,  and the Additional Permitted Debt documents  will
be  secured  as  set  forth  in  the  Security  Documents  (as
hereinafter defined); and

     WHEREAS,  the  parties hereto desire to enter  into  this
Agreement to set forth their mutual understanding with respect
to (a) the exercise of certain rights, remedies and options by
the  respective  parties  hereto  under  the  above  described
documents,  (b)  the  priority of  their  respective  security
interests  created  by  the Security  Documents  and  (c)  the
appointment of the Collateral Agent.

     NOW,  THEREFORE, for and in consideration of the premises
and  mutual covenants herein contained and for other good  and
valuable consideration, the receipt and adequacy of which  are
hereby  acknowledged,  the parties  hereto,  intending  to  be
legally bound, do hereby covenant and agree as follows:

                     ARTICLE I
                    Definitions

    Section 1.1 Capitalized Terms. Each capitalized term  used
herein  and  not  otherwise  defined  herein  shall  have  the
definition  assigned to such term in the  Indenture,  as  such
definition exists on the Closing Date.

    Section  1.2  Definitions; Construction. For all  purposes
of  this Agreement, except as otherwise expressly provided  or
unless the context otherwise requires:

         (a)  the  terms  defined  in this  Article  have  the
     meanings  assigned to them In this Article,  and  include
     the plural as well as the singular;

         (b)  all  references in this Agreement  to  designate
    "Articles," "Sections" and other subdivisions are  to  the
    designated  Articles, Sections and other  subdivisions  of
    this Agreement;

         (c)  the words "herein," "hereof" and "hereunder" and
    other  words of similar import refer to this Agreement  as
    a  whole  and  not to any particular Article,  Section  or
    other subdivision;

         (d)   unless   otherwise  expressly  specified,   any
    agreement,  contract or document defined  or  referred  to
    herein  shall  mean such agreement, contract  or  document
    (including  any  classification letters relating  thereto)
    as  in  effect  as  of the date hereof, as  the  same  may
    thereafter be amended, supplemented or otherwise  modified
    from  time  to  time in accordance with the terms  of  the
    Indenture,  the  other  Project Documents  and  any  other
    Financing Documents and including any agreement,  contract
    or  document in substitution or replacement of any of  the
    foregoing;

         (e)   unless  the  context  clearly  intends  to  the
     contrary, pronouns having a masculine or feminine  gender
     shall be deemed to include the other; and

        (f)  any  reference to any Person shall  include  its
     successors and assigns.

     "Agreement" shall have the meaning specified in the first
paragraph of this Agreement.

     "Authorized  Representative"  of  any  entity  means  the
person  or persons authorized to act on behalf of such  entity
by  its  or its general partner's Board of Directors,  as  the
case may be, or any other governing body of such entity.

     "Borrowers",  shall  have the meaning  specified  in  the
first paragraph of this Agreement.

     "Collateral  Agent Claims" means all obligations  of  the
Secured  Parties and the Borrowers, now or hereafter existing,
to  pay  fees,  costs  and expenses to  the  Collateral  Agent
pursuant  to  Sections 3.2(g) and 3.4 hereof and the  Security
Documents.

    "Combined  Exposure" means, as of any date of  calculation,
the  sum  of  (i) the aggregate principal amount of  all  Bonds
Outstanding  and Additional Permitted Debt (if any) outstanding
as  of  such  calculation  date, (ii) the  aggregate  principal
amount  of all loans outstanding and any other amounts owed  as
of  such calculation date under the Credit Bank Working Capital
Agreement, (iii) the aggregate amount of all undrawn  Financing
Commitments  as of such calculation date under the Credit  Bank
Working   Capital  Agreement,  if  any,  which,  as   of   such
calculation date, the Credit Banks have no right to  terminate;
(iv)  the  maximum  amount available to be  drawn  as  of  such
calculation date under the letter of credit issued pursuant  to
a Credit Bank Reimbursement Agreement; (v) the aggregate amount
of  the reimbursement obligation outstanding, and the aggregate
principal  amount of all loans made and still  outstanding  and
any  other  amounts owed, in each case as of  such  calculation
date  pursuant  to  a  Credit Bank Reimbursement  Agreement  in
connection  with drawings made, or available  to  be  made,  on
letters  of  credit  issued under a Credit  Bank  Reimbursement
Agreement; and (vi) the termination payment due and owing as of
such  calculation  date  or  which the  Permitted  Counterparty
thereunder has a right to cause to be due and owing as of  such
calculation date under any Interest Rate Protection Agreements.

     "Debt  Termination  Date" means the  date  on  which  all
Financing  Liabilities, other than contingent liabilities  and
obligations which are unassorted at such date, have been  paid
and  satisfied in full and all Financing Commitments have been
terminated.

     "Designation  Lender"  means  any  lender  executed   and
delivered pursuant to Section 2.7 hereof and substantially  in
the form of Schedule I hereto.

     "Event  of Default" shall mean an "event of default"  (or
correlative term) under any Financing Document.

     "Financing Commitment" means any commitment pursuant  to
the Financing Documents to provide credit to the Borrowers  or
either of them.

     "Financing Documents" means all agreements, documents and
instruments   evidencing   and/or   securing   the   Financing
Liabilities.

     "Financing    Liabilities"   means    all    indebtedness
liabilities  and obligations of the Borrowers (including,  but
not  limited  to,  principal,  interest,  fees,  reimbursement
obligations,  penalties,  indemnities  and  legal  and   other
expenses, whether due after acceleration or otherwise) to  the
Secured Parties (of whatsoever nature and howsoever evidenced)
under   or   pursuant  to  the  Indenture,   the   Partnership
Guarantees, the Partnership Notes, the Bonds, any Credit  Bank
Working  Capital  Agreement,  any  Credit  Bank  Reimbursement
Agreement,  any  Additional  Permitted  Debt  Documents,   any
Interest   Rate   Protection  Agreements  and   the   Security
Documents,  to  the  extent arising on or prior  to  the  Debt
Termination Date, in each case, direct or indirect, primary or
secondary,  fixed or contingent, now or hereafter arising  out
of or relating to any such agreements.

     "Required Creditors" means, at any time, Persons that  at
such   time  hold  (or  act  as  a  trustee,  agent  or  other
representative for Persons that hold) at least  50.1%  of  the
Combined Exposure.

    "Responsible  Officer",  when used  with  respect  to  the
Collateral  Agent, shall mean any officer the  Corporate  Trust
Office  (or  any  successor  group  of  the  Collateral  Agent)
including   any  vice  president,  assistant  vice   president,
assistant  secretary, assistant treasurer or any other  officer
of   the  Collateral  Agent  customarily  performing  functions
similar to those performed by the persons who at the time shall
be  such officers, respectively, or to whom any corporate trust
matter  is  referred because of his knowledge  and  familiarity
with the particular subject.

     "Secured  Parties" means, subject to the second  sentence
of  Section 4.10, the Trustee (as agent for and representative
of the Holders of the Bonds), the L/C Issuer (for itself as  a
Credit Bank), and any trustee, agent or creditor under any  of
the  other  Financing Documents that becomes a party  to  this
Agreement pursuant to Section 2.7.

     "Secured  Party" means, as appropriate, any  one  of  the
Secured Parties.

     "Security  Documents" means, collectively, the Collateral
Documents  (not  including  this  Agreement)  and  any   other
document or agreement evidencing a Security Interest.

     "Security  Interest" means any perfected and  enforceable
Lien on Collateral granted to the Collateral Agent pursuant to
the requirements of any applicable Financing Document.

     "Trigger  Event"  means at least 50.1%  of  the  Combined
Exposure   shall   have  been  declared  to   be,   or   shall
automatically have become, due and payable (and shall not have
been  rescinded) under the Financing Documents, as  determined
by  the  Collateral  Agent  based  upon  the  written  notices
provided  to  the  Collateral Agent  by  the  Secured  Parties
pursuant to Section 2.4 hereof.

     "Trigger  Event Date" shall have the meaning set forth  in
Section 2.5 hereof.
     
                    ARTICLE II
     Priority and Administration of Collateral

     Section  2.1  Priority of Security Interests. Each Secured
Party  agrees that the Security Interest of each Secured Party
in any Collateral ranks and will rank equally in priority with
the Security Interest of the other Secured Parties in the same
Collateral.

     Section   2.2   Controlling  Provisions.  Notwithstanding
anything  to  the  contrary in Section 2.1,  the  priorities
specified  in  this Agreement and in the Depositary  Agreement
with  respect to (i) the Collateral, (ii) all proceeds of  the
Collateral   (including   without  limitation   all   Casualty
Proceeds,   Eminent  Domain  Proceeds  and   Title   Insurance
Proceeds)  and  (iii)  all  amounts  and  funds  retained   in
accordance  with the Depositary Agreement, in  each  case  are
applicable  irrespective of any statement to the  contrary  in
any   Financing  Document,  Security  Document  or  any  other
agreement,  the  time  or  order or method  of  attachment  or
perfection of Liens, the time or order of filing of  financing
statements,  or the giving or failure to give  notice  of  the
acquisition or expected acquisition of purchase money or other
security interests and, to the extent not provided for in this
Agreement,  the  rights and priorities of the Secured  Parties
shall be determined in accordance with applicable law.
                         

    Section  2.3  Exercise  of Rights. So  long  as  any  Financing
Liabilities  remain outstanding in respect  of  more  than  one
Secured  Party, each of the Secured Parties hereby acknowledges
and agrees as follows:

     (a) The Collateral shall administer the Collateral in the
manner  contemplated  by  the  Security  Documents  and   this
Agreement  and,  upon  the occurrence  and  continuance  of  a
Trigger  Event, the Collateral Agent shall exercise, upon  the
written  instruction of the Required Creditors  in  accordance
with  Sections  2.3,  2.4  and 2.5  hereof,  such  rights  and
remedies with respect to the Collateral as are granted  to  it
under  the  Security Documents, this Agreement and  applicable
law;  provided, however, that, in exercising such  rights  and
remedies,  the  Collateral Agent shall not  amend,  modify  or
supplement  (or  agree  or  consent  to  any  such  amendment,
modification or supplement), directly or indirectly or in  the
name   of  the  Borrowers,  any  Project  Agreement  if   such
amendment,  modification or supplement shall adversely  affect
any   Secured  Party  in  any  material  respect  unless   the
Collateral Agent shall have obtained the prior written consent
of  such  Secured  Party  to such amendment,  modification  or
supplement.   The  Partnership or the  Company  shall  provide
written  notice of any such proposed amendment,  modification,
or  supplement  of any Project Agreement that is  to  be  made
after  a  Trigger  Event to the Collateral Agent  (other  than
those  initiated  by the Collateral Agent) at  least  20  days
prior  to  the  effective date of the same and the  Collateral
Agent  shall provide each Secured Party with at least 15  days
prior   written  notice  of  all  such  proposed   amendments,
modification  or  supplements to the  Project  Agreements.  No
Secured Party shall be required to respond to any request  for
a  proposed amendment, modification or supplement of a Project
Agreement  prior  to  the 15th day after the  giving  of  such
written notice.

     (b)  No  Secured Party and no class or classes of Secured
Parties  shall  have any right, other than in accordance  with
Sections  2.3,  2.4  and 2.5 hereof, to  (i)  sell,  exchange,
release, not perfect and otherwise clear with any property  at
any   time  pledged,  assigned  or  mortgaged  to  secure  the
Financing   Liabilities  in  accordance  with   the   Security
Documents, (ii) exercise or refrain from exercising any rights
to  direct the Collateral Agent to take any action in  respect
of  the  Collateral, or (iii) to take any  other  action  with
respect  to the Collateral (A) independently of the Collateral
Agent or (B) other than to direct the Collateral Agent to take
action  in  accordance with Sections 2.3, 2.4 and 2.5  hereof.
Any of the Secured Parties or the Collateral Agent may, at any
time  and  from  time to time, (i) amend  in  any  manner  any
outstanding Financing Documents to which they are a  party  in
accordance with the terms thereof, (ii) release anyone  liable
in  any  manner  under or in respect of such  Secured  Party's
Financing  Liabilities in accordance with  the  terms  of  the
Financing  Documents to which they are a  party,  (iii)  sell,
exchange,  assign, redeem or transfer all or any part  of  its
interest in the Financing Documents to which it is a party and
(iv) apply any sums from time to time received for payment  or
satisfaction  of  such  Secured Party's Financing  Liabilities
except as otherwise provided in Section 2.5 hereof.

     (c)  Each  Secured  Party hereby agrees  that,  upon  the
request  of  the Collateral Agent, it will give the Collateral
Agent  notice  of  the outstanding Debt  amount  owed  by  the
Partnership  or  the Company to such Secured Party  under  the
Financing  Documents  and  any  other  information  that   the
Collateral  Agent may reasonably request. The Partnership  and
the  Company agree that, whenever this Agreement requires  the
calculation  of  the  amount  of  the  Combined  Exposure  and
whenever  requested by the Collateral Agent,  the  Partnership
shall  deliver  to the Collateral Agent a certificate  setting
forth in reasonable detail a calculation of the amount of  the
Combined Exposure.

    Section  2.4 Actions Upon a Trigger Event. So long  as  any
Financing  Liabilities remain outstanding in  respect  of  more
than one Secured Party, the following provisions shall apply:

         (a)  Each  Secured Party hereby agrees to  give  each
     other  Secured  Party  and the Collateral  Agent  written
     notice  of  the  occurrence of an Event of Default  under
     such  Secured  Party's  Financing Documents  and  of  the
     occurrence of an acceleration under such Secured  Party's
     Financing   Documents   wherein  such   Secured   Party's
     Financing  Liabilities have been declared to be  or  have
     automatically  become due and payable  earlier  than  the
     scheduled   maturity  thereof  and  setting   forth   the
     aggregate amount of Financing liabilities that have  been
     so  accelerated under such Financing Documents,  in  each
     case as soon as practicable after the occurrence thereof;
     provided,  however,  that  the failure  to  provide  such
     notice  shall  not  limit or impair  the  rights  of  the
     Secured   Parties  hereunder  or  under   the   Financing
     Documents  or  the Security Documents. No  Secured  Party
     shall  be  deemed  to have knowledge  or  notice  of  the
     occurrence  of  any Event of Default for the  purpose  of
     this  Agreement until such Secured Party has  received  a
     written  notice  of  such  Event  of  Default  from   the
     Borrowers or any other Person for whom such Secured Party
     is acting as agent or trustee.

          (b)  Each of the Borrowers hereby agrees that  if  a
     Trigger Event shall have occurred and is continuing,  the
     Collateral  Agent  is hereby irrevocably  authorized  and
     empowered  to  act  as  the  attorney-in-fact   for   the
     Borrowers  with respect to the giving of any instructions
     or notices under the Depositary Agreement. The Collateral
     Agent hereby agrees that, upon the written request of the
     Required  Creditors,  it  shall  give  such  notices  and
     instructions  under  the  Depositary  Agreement  to   the
     Depositary Agent. The Depositary Agent hereby agrees that
     it  shall  accept such notices and instructions from  the
     Collateral Agent.

     Section 2.5 Instructions to Depositary Agent. So long  as
any  Financing  Liabilities remain outstanding, the  following
provisions shall apply:

         (a)  If a Trigger Event shall have occurred, upon the
     written request of the Required Creditors, the Collateral
     Agent,  on behalf of the Secured Parties, shall give  the
     Depositary  Agent a written notice that a  Trigger  Event
     has occurred (the date of such notice, the "Trigger Event
     Date")  and  direct  the Depositary Agent  to  render  an
     accounting of the current balance of each Fund and of any
     other  monies  of  the  Borrowers  administered  by  such
     Depositary Agent.

          (b) At any time on and after the Trigger Event Date,
     upon  the written request of the Required Creditors,  the
     Collateral  Agent shall deliver a written notice  to  the
     Depositary  Agent  directing  the  Depositary  Agent   to
     distribute  monies then held in the Project Revenue  Fund
     in  accordance  with Section 3.16(c)  of  the  Depositary
     Agreement  and to distribute monies then held in  any  or
     all of the other Funds in accordance with Section 3.16(c)
     of  the  Depositary  Agreement;  provided  that  (i)  all
     distributions  pursuant to Section 3.16(c)(ii)  shall  be
     ratable  among the Secured Parties, and (ii) monies  held
     in  the Project Revenue Fund shall not be applied to  any
     withdrawal,  transfer  or  payment  in  accordance   with
     Section 3.1(b)(i) of the Depositary Agreement unless  all
     the Secured Parties shall direct the Collateral Agent to
     deliver  the notice to the Depositary Agent referred
     to in Section 3.16(c)(A) of the Depositary Agreement.

         (c)  If a Trigger Event shall have occurred, upon the
    written  request of the Required Creditors, the Collateral
    Agent  shall  realize  and foreclose upon  the  Collateral
    (other  than  the  Funds and any monies of  the  Borrowers
    administered  by  the  Depositary Agent,  which  shall  be
    governed  exclusively  by  Sections  2.5(a),  2.5(b)   and
    2.5(d)   hereof   and  Section  3.16  of  the   Depositary
    Agreement)  and  take  any  and  all  other  actions   and
    exercise  any  and all rights, remedies and options  which
    it  may  have under the Security Documents and  which  the
    Required   Creditors  direct  it  to   take   under   this
    Agreement.

         (d)  The  proceeds of any sale, disposition or  other
    realization  or foreclosure by the Collateral  Agent  upon
    the  Collateral  or any portion thereof  pursuant  to  the
    Security  Documents  shall  be governed  by  this  Section
    2.5(d).   Any   noncash  proceeds  resulting   from   such
    liquidation  of  the  Collateral  shall  be  held  by  the
    Collateral  Agent for the benefit of the  Secured  Parties
    until  later  sold or otherwise converted  into  cash,  at
    which  time the Collateral Agent shall apply such cash  in
    accordance with the next sentence of this Section  2.5(d).
    The  Collateral  Agent shall transfer  any  cash  proceeds
    resulting  from  liquidation  of  the  Collateral  to  the
    Depositary  Agent  for application  of  such  proceeds  in
    accordance   with  Section  3.16(d)  of   the   Depositary
    Agreement.

     Section  2.6  Receipt of Money or Proceeds.  The  Secured
Parties and the Depositary Agent hereby agree that if, at  any
time  during  the  term of this Agreement, any  Secured  Party
receives  any  payment  or  distribution  of  assets  of   the
Borrowers  of  any kind or character, whether monies  or  cash
proceeds  resulting from liquidation of the Collateral,  other
than  in  accordance with the terms of this Agreement and  the
Depositary  Agreement,  the  Secured  Party  shall  hold  such
payment  or  distribution in trust  for  the  benefit  of  the
Secured  Parties and shall immediately remit such  payment  or
distribution to the Depositary Agent and the Depositary  Agent
shall  deposit such monies or proceeds in the Project  Revenue
Fund  for application or distribution, as the case may be,  in
accordance with the terms of this Agreement and the Depositary
Agreement.

     Section 2.7 Additional Secured Parties. Any person  which
executes and delivers a counterpart to this Agreement  and  is
designated  as a Secured Party pursuant to the  terms  of  the
Designation  Letter,  shall become a party  hereto,  shall  be
bound by and subject to the term and conditions hereof and the
covenants stipulations and agreements contained herein.

                          ARTICLE III

                  Right and Duties of Collateral Agent

     Section  3.1   Appointment and Duties of Collateral Agent.

     (a)  The  Secured  Parties hereby designate  and  appoint
Fleet  National Bank to act as the Collateral Agent under  the
Security Documents and this Agreement, and each of the Secured
Parties  hereby  authorizes  Fleet  National  Bank,   as   the
Collateral Agent, to take such actions on its behalf under the
provisions of the Security Documents and this Agreement and to
exercise  such powers and perform such duties as are expressly
delegated to the Collateral Agent by the terms of the Security
Documents and this Agreement, together with such other  powers
as  are  reasonably  incidental thereto.  Notwithstanding  any
provision  to the contrary elsewhere in the Security Documents
and   this  Agreement,  the  Collateral  Agent's  duties   and
responsibilities  under  this  Agreement  shall  be   entirely
administrative and not discretionary and it shall not have any
duties  or responsibilities, except those expressly set  forth
in the Security Documents and this Agreement, or any fiduciary
relationship with any Secured Party, and no implied covenants,
functions or responsibilities shall be read into the  Security
Documents,  this  Agreement  or otherwise  exist  against  the
Collateral Agent. The Collateral Agent shall not be liable for
any  action  taken or omitted to be taken by it  hereunder  or
under  any  Security  Document, or in connection  herewith  or
therewith, or in connection with the Collateral, unless caused
by its gross negligence or willful misconduct.

     (b)  The  Secured Parties hereby authorize the Collateral
Agent  to appoint Fleet National Bank to act as the Depositary
Agent  under  the  Depositary Agreement. The  Secured  Parties
hereby  authorize and empower the Collateral Agent  to  remove
and  replace  the Depositary Agent pursuant to the  terms  and
conditions  of Article IV of the Depositary Agreement  and  to
direct  such Depositary Agent according to the terms  of  this
Agreement.

     (c)  Notwithstanding  anything to the  contrary  in  this
Agreement or any Security Document, the Collateral Agent shall
not  exercise  any rights or rights under any of the  Security
Documents  or  this  Agreement or  give  any  consent  (except
consents  given  in  conjunction  with  partial  releases   of
Collateral  expressly  permitted by  the  Security  Documents)
under any of the Security Documents or this Agreement or enter
into  any  agreement  amending,  modifying,  supplementing  or
waiving  any  provision  of  any  Security  Document  or  this
Agreement  unless  it shall have been directed  to  do  so  in
writing by the Required Creditors.

     Section 3.2   Rights of Collateral Agent.

     (a)  The  Collateral Agent may execute any of its  duties
under  the Security Documents or this Agreement by or  through
agents or attorneys-in-fact and shall be entitled to advice of
counsel,  accountants  and  experts  concerning  all   matters
pertaining to such duties and it shall not be liable  for  any
action  taken  or omitted to be taken by it in good  faith  in
accordance  with  the advice of such counsel,  accountants  or
experts.

     (b) Neither the Collateral Agent nor any of its officers,
directors,  employees, agents, attorneys-in-fact or affiliates
shall  (i) be liable for any action lawfully taken or  omitted
to  be  taken  by it under or in connection with any  Security
Document or this Agreement (except for its gross negligence or
willful  misconduct) or (ii) be responsible in any  manner  to
any  of  the  Secured  Parties for any  recitals,  statements,
representations  or warranties made by the  Borrowers  or  any
representative thereof contained in any Security  Document  or
this  Agreement  or in any certificate, report,  statement  or
other document referred to or provided for in, or received  by
the Collateral Agent under or in connection with, any Security
Document  or  this  Agreement  or  for  the  value,  validity,
effectiveness,  genuineness, enforceability or sufficiency  of
the Security Documents or this Agreement or for any failure of
the  Borrowers  to perform their obligations  thereunder.  The
Collateral  Agent  shall not be under any  obligation  to  any
Secured Party to ascertain or to inquire as  to  the  observance
or performance of any of the agreements contained  in,  or 
conditions of, any Security Document  or  to inspect the 
properties, books or records of the Borrowers.

     (c)  The Collateral Agent shall be entitled to rely,  and
shall  be  fully protected in relying, upon any note, writing,
resolution,  notice, consent certificate,  affidavit,  letter,
cablegram,  telegram,  telecopy, telex  or  teletype  message,
statement, order or other document or conversation believed by
it  to be genuine and correct and to have been signed, sent or
made  by  the  proper Person or Persons and  upon  advice  and
statements  of  legal counsel (including, without  limitation,
counsel  to the Borrowers), independent accountants and  other
experts  selected by the Collateral Agent. In connection  with
any  request  of the Required Creditors, the Collateral  Agent
shall  be fully protected in relying on a certificate  of  any
Person, signed by an Authorized Representative of such Person,
setting forth the Combined Exposure held by such Person as  of
the  date  of such certificate, which certificate shall  state
that  the  Person  signing such certificate is  an  Authorized
Representative of such Person and shall state specifically the
Security Document and provision thereof pursuant to which  the
Collateral  Agent  is  being directed to act.  The  Collateral
Agent  shall be entitled to rely, and shall be fully protected
in  relying on such certificate. The Collateral Agent shall be
fully  justified  in failing or refusing to  take  any  action
under  any  Security Document or this Agreement  (i)  if  such
action  would,  in  the  opinion of the Collateral  Agent,  be
contrary  to law or the terms of this Agreement or  the  other
Security  Documents, (ii) if such action is  not  specifically
provided  for in such Security Document or this Agreement,  it
shall not have received any such advice or concurrence of  the
Required  Creditors  as  it deems appropriate,  (iii)  if,  in
connection  with  the  taking of any such  action  that  would
constitute  an  exercise  of  remedies  under  such   Security
Document  or this agreement, it shall not first be indemnified
to  its  satisfaction by the Borrowers or the Secured  Parties
(other  than  the  Trustee (in its individual  capacity),  the
Collateral  Agent (in its individual capacity), the Depositary
Agent  (in  its  individual capacity) or any  other  agent  or
trustee  under  any  of  the  Financing  Documents  (in  their
individual  capacity))  against  any  and  all  liability  and
expense  which may be incurred by it by reason  of  taking  or
continuing   to   take   any  such   action,   or   (iv)   if,
notwithstanding anything to the contrary contained in  Section
3.2(e) of this Agreement, in connection with the taking of any
such  action  that would constitute a payment  due  under  any
Project  Agreement pursuant to the terms of  any  Consent,  it
shall  not first have received from the Secured Parties  funds
equal to the amount payable. The Collateral Agent shall in all
cases  be  fully  protected in acting, or in  refraining  from
acting,  under  any  Security Document or  this  Agreement  in
accordance  with a request of the Required Creditors  (to  the
extent that the Required Creditors are expressly authorized to
direct  the  Collateral Agent to take or refrain  from  taking
such action), and such request and any action taken or failure
to  act pursuant thereto shall be binding upon all the Secured
Parties.

     (d) if, with respect to a proposed action to be taken  by
it,  the Collateral Agent shall determine in good faith in its
sole  discretion that the provisions of any Security  Document
or    this   Agreement   relating   to   the   functions    or
responsibilities or powers of the Collateral Agent are or  may
be  ambiguous or inconsistent or would require the  Collateral
Agent to exercise its own judgment, the Collateral Agent shall
notify  the  Secured Parties, identifying the proposed  action
and  the  provisions that it considers are or may be ambiguous
or  inconsistent,  and  shall not  perform  such  function  or
responsibility or exercise such discretionary power unless  it
has  received the written confirmation of the Secured  Parties
constituting  the Required Creditors that the Secured  Parties
concur  in  the circumstances that the action proposed  to  be
taken by the Collateral Agent is consistent with the terms of 
this Agreement or such Security Document or is otherwise  
appropriate. The Collateral  Agent  shall  be  fully protected  
in  acting  or  refraining  from  acting  upon   the
confirmation of the Secured Parties in this respect,  and  such
confirmation shall be binding upon the Collateral Agent.

     (e)  The  Collateral shall not be deemed to have  actual,
constructive  direct or indirect knowledge or  notice  of  the
occurrence of any Event of Default or Trigger Event unless and
until  a  Responsible  Officer of  the  Collateral  Agent  has
received  a  written notice or a certificate  from  a  Secured
Party stating that an Event of Default has occurred under  its
Financing  Documents.  The  Collateral  Agent  shall  have  no
obligation whatsoever either prior to or after receiving  such
notice  or certificate to inquire whether a Trigger Event  has
in  fact  occurred and shall be entitled to rely conclusively,
and shall be fully protected in so relying, on any such notice
or  certificate  so  furnished to it.  No  provision  of  this
Agreement,  any  Financing Document or any  Security  Document
shall  require the Collateral Agent to expend or risk its  own
funds  or  otherwise  incur  any financial  liability  in  the
performance  of  any  of  its duties hereunder  or  under  any
Security  Document or in the exercise of any of its rights  or
powers, if it shall have reasonable grounds for believing that
repayment  of  such funds or adequate indemnity  against  such
risk  or  liability is not reasonably assured to  it.  In  the
event  that the Collateral Agent receives such a notice of  or
certificate regarding the occurrence of any Trigger Event, the
Collateral  Agent  shall give notice thereof  to  the  Secured
Parties.  The  Collateral Agent shall take  such  action  with
respect  to  such  Trigger Event as so requested  pursuant  to
Sections 2.3, 2.4 and 2.5 hereof.

     (f) The Collateral Agent shall be under no obligation  or
duty  to  take  any action under this Agreement or  the  other
Security Documents if taking such action (i) would subject the
Collateral Agent to a tax in any jurisdiction where it is  not
then  subject  to a tax or (ii) would require  the  Collateral
Agent  to qualify to do business in any jurisdiction where  it
is  not  then so qualified, unless in the case of (i) or  (ii)
the   Collateral   Agent   receives  security   or   indemnity
satisfactory to it against such tax (or equivalent liability),
or any liability resulting from such lack of qualification, in
each case as results from the taking of such action under this
Agreement or the Security Documents.

     (g)  The  Borrowers  will pay,  no  later  than  30  days
following  a  request and invoice therefor, to the  Collateral
Agent  the  amount  of  any  and all reasonable  out-of-pocket
expenses,  including the reasonable fees and expenses  of  its
counsel (and any local counsel) and of any experts and agents,
which  the Collateral Agent may incur in connection  with  (i)
the  administration of this Agreement and the  other  Security
Documents,  (ii) the custody or preservation of, or  the  sale
of,  collection from, or other realization upon,  any  of  the
Collateral, (iii) the exercise or enforcement (whether through
negotiations, legal proceedings or otherwise) of  any  of  the
rights   of  the  Collateral  Agent  or  the  Secured  Parties
hereunder  or under the other Security Documents or  (iv)  the
failure  by  the Borrowers to perform or observe  any  of  the
provisions hereof or of any of the other Security Documents.

     Section  3.3  Lack  of Reliance on the Collateral  Agent.
Each  of  the  Secured  Parties  expressly  acknowledges  that
neither   the  Collateral  Agent  nor  any  of  its  officers,
directors employees, agents or attorneys-in-fact has made  any
representations or warranties to it and that  no  act  by  the
Collateral   Agent   hereinafter  taken,  including,   without
limitation, any review of the Project or of the affairs of the
Borrowers, shall be deemed to constitute any representation or
warranty  the  Collateral  Agent to any  Secured  Party.  Each
Secured  Party  also  acknowledges that  it  (or  the  lenders
represented  by  the  Secured Party)  will  independently  and
without reliance upon the Collateral Agent, and based on  such
documents and information as it shall deem appropriate at  the
time,  continue to make its own credit decisions in taking  or
not taking any action under the Security Documents. Except for
notices, reports and other documents expressly required to  be
furnished  to  the  Secured Parties by  the  Collateral  Agent
hereunder,  the Collateral Agent shall not have  any  duty  or
responsibility to provide any Secured Party with any credit or
other   information   concerning  the  business,   operations,
property, financial and other condition or creditworthiness of
the  Project  and  the  Borrowers  which  may  come  into  the
possession  of  the Collateral Agent or any of  its  officers,
directors, employees, agents or attorneys-in-fact.

     Section 3.4    Indemnification.

    (a)  The  Secured Parties jointly and severally  agree  to
indemnify  the  Collateral Agent and its directors,  officers,
employees and agents (collectively, an "Indemnified Party") as
such  (to  the  extent  not reimbursed by  the  Borrowers  and
without  limiting the obligation of the Borrowers to  do  so),
from and against any and all liabilities, obligations, losses,
damages, penalties, actions, judgments, suits, costs, expenses
or  disbursements of any kind whatsoever which may at any time
be imposed on, incurred by or asserted against the Indemnified
Party  in  any way relating to or arising out of the  Security
Documents  or  this  Agreement,  or  the  performance  by  the
Collateral Agent of its duties hereunder or thereunder or  any
action  taken  or  omitted  by the  Collateral  Agent  in  its
capacity  as  such  under or in connection  with  any  of  the
foregoing (including, but not limited to, any claim  that  the
Collateral  Agent is the owner or operator of the Project  and
liable  as  such  pursuant to the Comprehensive  Environmental
Response Compensation Liability Act or any other Environmental
[Laws); provided that the Secured Parties shall not be  liable
for   the   payment  of  any  portion  of  such   liabilities,
obligations,  losses, damages, penalties, actions,  judgments,
suits, costs, expenses or disbursements to the extent that any
of  the  foregoing  result from an Indemnified  Party's  gross
negligence or willful misconduct. If a Secured Party pays more
than   its   pro  rata  (based  on  the  respective  Financing
Liabilities outstanding on the date of payment) share  of  the
amount  payable  to  an  Indemnified Party  pursuant  to  this
Section  3.4(a),  such  Secured Party  shall  be  entitled  to
contribution from the Secured Party or Parties that have  paid
less than its or their pro rata share.

     (b)   Each   of  the  Borrowers  jointly  and   severally
indemnifies the Collateral Agent and each Secured  Party  and,
in   their   capacity  as  such,  their  officers,  directors,
shareholders,  controlling  persons,  employees,  agents   and
servants  (each an "Indemnified Party") from and  against  any
and  all  claims,  damages, losses, liabilities,  obligations,
penalties, actions, causes of action, judgments, suits, costs,
expenses  or  disbursements  (including,  without  limitation,
reasonable  attorneys'  and consultants'  fees  and  expenses)
(collectively  "Damages")  of any kind  or  nature  whatsoever
which  may at any time be imposed on, incurred by or  asserted
against any Indemnified Party (or which may be claimed against
any  Indemnified  Party  by  any  Person)  by  reason  of,  in
connection with or any way relating to or arising out  of  any
Project  Document, Collateral Documents, Financing  Documents,
any  Collateral, the Site, the Project, or any other documents
or   transactions  in  connection  with  or  relating  thereto
(including, without limitation, Damages in connection with the
presence, Release or threatened Release of Hazardous Materials
at,  on,  under,  to  or from the Site,  the  Project  or  any
disposal  sites  to  which wastes from the Project  have  been
taken),   unless  due  to  the  gross  negligence  or  willful
misconduct  of  such Indemnified Party. Each Borrower  further
shall,  within  30  days following demand by  any  Indemnified
Party, pay to such Indemnified Party all reasonable costs  and
expenses  incurred by such Indemnified Party in enforcing  any
rights  under  the Project Documents, Financing Documents  and
Collateral Documents including reasonable fees and expenses of
counsel.

     (c)  The  agreements  in this entire  Section  3.4  shall
survive  the payment or satisfaction in full of the  Financing
Liabilities  and the resignation or removal of the  Collateral
Agent or the termination of this Agreement.

     Section  3.5  Resignation or Removal  of  the  Collateral
Agent.  The  Collateral Agent may resign as  Collateral  Agent
upon  thirty (30) days' notice to the Secured Parties and  may
be  removed at any time with or without cause by the  Required
Creditors,  with  any such resignation or  removal  to  become
effective  only upon the appointment of a successor Collateral
Agent  under this Section 3.5, provided, however, that  if  no
successor Collateral Agent shall have been so appointed within
thirty  (30) days, the resigning Collateral Agent may petition
any  court of competent jurisdiction for the appointment of  a
new Collateral Agent; and provided, further, however, that  if
at  any  time the Collateral Agent is the same Person  as  the
Trustee,  the holders of 25% or more of the Combined  Exposure
shall  have  the  right  to remove the Collateral  Agent  upon
thirty  (30)  days'  notice to the  Secured  Parties  with  or
without  cause, effective upon the appointment of a  successor
Collateral  Agent  under  this Section  3.5  by  the  Required
Creditors. If the Collateral Agent shall resign or be  removed
as  Collateral  Agent  by the Required Creditors  or  by  such
holders, as applicable, then the Required Creditors shall (and
if  no  such successor shall have been appointed within thirty
(30)  days  of the Collateral Agent's resignation or  removal,
the  Collateral Agent may) appoint a successor agent  for  the
Secured  Parties,  which successor agent shall  be  reasonably
acceptable  to  the Borrowers, whereupon such successor  agent
shall  succeed  to  the  rights,  powers  and  duties  of  the
"Collateral Agent," and the term "Collateral Agent" shall mean
such  successor agent effective upon its appointment, and  the
former  Collateral  Agent's  rights,  powers  and  duties   as
Collateral  Agent shall be terminated, without  any  other  or
further  act  or  deed on the part of such  former  Collateral
Agent  (except  that  the  resigning  Collateral  Agent  shall
deliver all Collateral then in its possession to the successor
Collateral  Agent) or any of the other Secured Parties.  After
any   retiring  Collateral  Agent's  resignation  or   removal
hereunder  as  Collateral  Agent,  the  provisions   of   this
Agreement  shall inure to its benefit as to any actions  taken
or omitted to be taken by it while it was Collateral Agent.

     Section 3.6 Court Orders. The Collateral Agent is  hereby
authorized,  in its exclusive discretion, to obey  and  comply
with  all writs, orders, judgments, or decrees issued  by  any
court  or  administrative agent affecting any money, documents
or  things held by the Collateral Agent. The Collateral  Agent
shall  not  be  liable  to any of the  parties  hereto,  their
successors, heirs or personal representatives by reason of the
Collateral   Agent's  compliance  with  such  writs,   orders,
judgments  or  decrees,  notwithstanding  such  writ,   order,
judgment  or decree is later reversed, modified, set aside  or
vacated.
                         
                    ARTICLE IV
                         
                      General

    Section  4.1  Agreement  for Benefit  of  Parties  Hereto.
Nothing in this Agreement, express or implied, is intended  or
shall  be construed to confer upon, or to give to, any  Person
other  than the parties hereto and their respective successors
and assigns and Persons for whom the parties hereto are acting
as agents or representatives, any right, remedy or claim under
or  by reason of this Agreement or any covenant, condition  or
stipulation  hereof;  and  the  covenants,  stipulations   and
agreements  contained in this Agreement are and shall  be  for
the sole and exclusive benefit of the parties hereto and their
respective  successors and assigns and Persons,  if  any,  for
whom   the   parties   hereto  are   acting   as   agents   or
representatives.

     Section 4.2 Severability. In case any one or more of  the
provisions  contained  in  this Agreement  shall  be  invalid,
illegal   or  unenforceable  in  any  respect,  the  validity,
legality   and  enforceability  of  the  remaining  provisions
contained  herein  shall  not in any way  be  affected  and/or
impaired thereby.

     Section  4.3  Notices. All notices, demands, certificates
or  other  communications hereunder shall be  in  writing  and
shall  be deemed sufficiently given or served for all purposes
when   delivered  personally,  when  sent  by   certified   or
registered mail, postage prepaid, return receipt requested, or
by  private courier service, or, if followed and confirmed  by
mail or courier service notice, when telecopied, in each case,
with the proper address as indicated below or as set forth  in
any  elective Designation Letter. Each party may,  by  written
notice given to the other parties, designate any other address
or   addresses  to  which  notices,  certificates   or   other
communications to them shall be sent as contemplated  by  this
Agreement. Notices shall be deemed to have been given  if  and
when  received  by  an officer, manager or supervisor  in  the
department  of  the addressee specified for attention  (unless
the  addressee refuses to accept delivery, in which case  they
shall be deemed to have been given when first presented to the
addressee for acceptance); provided, however, that notices  to
the  Collateral  Agent  must  be  received  by  a  Responsible
Officer.   Until  otherwise  so  provided  by  the  respective
parties, all notices, certificates and communications to  each
of them shall be addressed as follows:

         Company:              Panda-Rosemary Funding Corporation
                               4100 Spring Valley Road
                               Suite 1001
                               Dallas, Texas 75244
                               Telecopier Number: (214) 980-6815

         Partnership:          Panda-Rosemary,L.P.
                               4100 Spring Valley Road
                               Suite 1001
                               Dallas, Texas 75244
                               Telecopier Number: (214) 980-6815

         Trustee, Collateral   Fleet National Bank
         Agent or Depositary   Corporate Trust Department
         Agent:                777 Main Street
                               CTM00238
                               Hartford, Connecticut 06115
                               Ref: Panda-Rosemary 1996
                               Telecopier Number: (860) 986-7920

          L/C Issuer:          Bayerische Vereinsbank AG
                               355 Madison Avenue, 19th Floor
                               New York, New York 10017-4679
                               Telecopier Number: (212) 210-0354

         Section 4.4   Successors and Assigns. Whenever in
this Agreement any of the parties hereto is named or referred to, the 
successors and assigns of such party shall be deemed to be
included and all covenants, promises and agreements in this
Agreement by or on behalf of the respective parties hereto shall bind 
and inure to the benefit of the respective successors and assigns
of such parties, whether so expressed or not.

     Section  4.5 Counterparts. This Agreement may be executed
in  any  number  of  counterparts, each  executed  counterpart
constituting   an  original  but  all  counterparts   together
constituting only one instrument.

     Section  4.6  Governing  Law.  THIS  AGREEMENT  SHALL  BE
GOVERNED BY AND CONSTRUED AND ENFORCED IN ACCORDANCE WITH  THE
LAWS  OF  THE STATE OF NEW YORK WITHOUT GIVING EFFECT  TO  ANY
CONTLICTS  OF  LAWS PROVISIONS (OTHER THAN SECTION  5-1401  OF
THE  GENERAL  OBLIGATIONS LAW OF NEW YORK)  THAT  MIGHT  CAUSE
THIS  AGREEMENT TO BE GOVERNED BY OR CONSTRUED OR ENFORCED  IN
ACCORDANCE WITH THE LAWS OF ANY OTHER JURISDICTION.

     Section  4.7 No Impairments of Other Rights.  Nothing  in
this  Agreement is intended or shall be construed  to  impair,
diminish  or otherwise adversely affect any other  rights  the
Secured Parties may have or may obtain against the Borrowers.

     Section 4.8 Amendment; Waiver. No amendment or waiver  of
any  provision of this Agreement shall be effective unless the
same  shall  be  in  writing and signed  by  all  the  Secured
Parties,  and  any such waiver or consent shall  be  effective
only  in  the  specific instance and for the specific  purpose
for which given. No delay on the part of any Secured Party  in
the exercise of any right, power or remedy shall operate as  a
waiver  thereof,  nor shall any single or  partial  waiver  by
such Secured Party of any right, power or remedy preclude  any
further exercise thereof, or the exercise of any other  right,
power or remedy.

     Section   4.9   Headings.   Headings   herein   are   for
convenience  only and shall not be relied upon in interpreting
or enforcing this Agreement.

    Section  4. 10 Termination. This Agreement shall remain  in
full   force  and  effect  until  the  Debt  Termination  Date.
Following the Debt Termination Date, Sections 3.4(a) and 3.4(b)
of  this  Agreement  shall continue in full force  and  effect.
Notwithstanding anything to the contrary contained herein, upon
the payment in full by the Borrowers of all principals interest
and  other  amounts owed to a Secured Party, (i) all references
herein to such Secured Party, automatically and without further
action  or amendment, shall be null and void and without effect
and  (ii)  such  Secured Party shall have no rights  or  duties
(other  than under Section 3.4(a)) hereunder and shall  not  be
deemed to be a Secured Party or a party to this Agreement.

     Section  4.11 Entire Agreement. This Agreement, including
the   documents  referred  to  herein,  embodies  the   entire
agreement   and  understanding  of  the  parties  hereto   and
supersedes  all  prior  agreements and understandings  of  the
parties   hereto  relating  to  the  subject   matter   herein
contained.

     Section  4.12  Limitation of Liability. Notwithstanding
anything  to  the  contrary contained in this  Agreement,  the
liability and obligation of the Partnership or the Company  to
perform and observe and make good the obligations contained in
this  Agreement  and  the Collateral Documents  shall  not  be
enforced  by any action or proceeding wherein damages  or  any
money  judgment  or any deficiency judgment  or  any  judgment
establishing  any  personal obligation or liability  shall  be
sought,  collected or otherwise obtained against any  Partner,
any  past,  present  or future partner, officer,  director  or
shareholder  or related Person of any Partner or  the  Company
(other  than  the Partnership and the Company) or any  Secured
Party, and the Collateral Agent, for itself and its successors
and  assigns, irrevocably waives any and all right to sue for,
seek  or  demand any such damages, money judgment,  deficiency
judgment or personal judgment against any Partner or any past,
present or future partner, officer, director or shareholder or
related  Person of any Partner or the Company (other than  the
Partnership  and  the Company) under or by  reason  of  or  in
connection  with this Agreement and agrees to look  solely  to
the   Company  and  the  Partnership  and  the  security   and
Collateral  held  under or in connection with  the  Collateral
Documents for the enforcement of such liability and obligation
of  the Company or the Partnership.  Nothing contained in this
paragraph  shall be construed (i) as preventing the Collateral
Agent  from naming the Company or the Partnership, any Partner
or  any past, present or future partner, officer, director  or
shareholder or related Person of any Partner or the Company in
any  action or proceeding brought by the Collateral  Agent  to
enforce  and  to  realize  upon the  security  and  Collateral
provided  under or in connection with the Collateral Documents
so  long as no judgment, order, decree or other relief in  the
nature  of  a  personal  or deficiency judgment  or  otherwise
establishing  any  personal obligation  shall  be  asked  for,
taken,  entered  or  enforced against any  Partner  any  past,
present or future partner, officer, director or shareholder or
related  Person of any Partner or the Company (other than  the
Partnership   and  the  Company),  in  any  such   action   or
proceeding, (ii) as modifying, qualifying or affecting in  any
manner  whatsoever the lien and security interests created  by
this  Agreement  and the Collateral Documents  and  the  other
Project Documents or the enforcement thereof by the Collateral
Agent,  (iii)  as  modifying, qualifying or affecting  in  any
manner   whatsoever   the   personal  recourse   undertakings,
obligations  and  liabilities of any person, party  or  entity
under  any  guaranty  of payment, completion  guaranty,  other
guaranty   or  indemnification  agreement  now  or   hereafter
executed  and delivered to the Collateral Agent in  connection
with the Collateral Documents or (iv) as modifying, qualifying
or  affecting  in any manner whatsoever the personal  recourse
liability of any Partner, any past, present or future partner,
officer,  director  or shareholder or related  Person  of  any
Partner  or the Company or any other person, party  or  entity
for   fraud  or  willful  misrepresentation  or  any  wrongful
misappropriation   or  diversion  of  any   portion   of   the
Collateral.

     Section  4. 13 Execution in Lieu of Agent. To the  extent
that  any  of  the Credit Banks or the holders  of  Additional
Permitted  Debt are not represented by any agent  or  trustee,
such  Credit Bank or holder of Additional Permitted Debt shall
be  permitted  to  execute this Agreement and the  Designation
Letter  on  its own behalf in lieu of any agent or trustee  on
its behalf.

     Section 4.14 Representations. Each of the parties hereto,
including  any party that executes and delivers a  counterpart
of  this  Agreement  and  is designated  as  a  Secured  Party
pursuant  to  the Designation Letter, represents and  warrants
that  this  Agreement has been duly executed and delivered  by
it,  and constitutes the valid and binding obligation  of  it,
enforceable  against it in accordance with the  terms  hereof,
except as such enforceability (i) may be limited by applicable
bankruptcy, insolvency, reorganization, moratorium  and  other
similar  laws  affecting the enforcement of creditors,  rights
and   remedies  generally  and  (ii)  is  subject  to  general
principles of equity (regardless of whether enforceability  is
considered in a proceeding in equity or at law).

     Section 4.15  Conflicts  With  Other  Security  Documents.
Notwithstanding any other provision hereof, in  the  event  of
any  conflict  between  the terms of this  Agreement  and  the
other  Security  Documents, the provisions of  this  Agreement
shall control.

     IN WITNESS WHEREOF, the undersigned have caused this Agreement
to be duly executed by their duly authorized officers, all as of the
date first written above.

                 PANDA-ROSEMARY FUNDING
                 CORPORATION

                 By: /s/ William C. Nordlund
                 Name:
                 Title:

                 PANDA-ROSEMARY, L.P.

                 By: Panda-Rosemary Corporation, its
                     General Partner

                 By: /s/ William C. Nordlund
                 Name:
                 Title:

                 FLEET NATIONAL BANK, as the Trustee

                 By: /s/ K. Larimore
                 Name: Kathy A. Larimore
                 Title: Assistant Vice President

                 FLEET NATIONAL BANK, as the Depositary Agent
                 
                 By: /s/ K. Larimore
                 Name: Kathy A. Larimore
                 Title:  Assistant Vice President

                 FLEET NATIONAL BANK, as the Collateral Agent
                 By: /s/ K. Larimore
                 Title: Assistant Vice President



                                                     Schedule I
                                      to Collateral Agency and
                                       Intercreditor Agreement
                                                              
           [FORM OF DESIGNATION LETTER]
                         
                      [Date]


Fleet National Bank
Corporate Trust Department
777 Main Street
CMT00238
Hartford, Connecticut 06115
Ref. Panda-Rosemary 1996

     Re: Panda-Rosemary, L. P.

Ladies and
Gentlemen:

     Reference  is  made  to  (i) the  Collateral  Agency  and
Intercreditor  Agreement,  dated as  of  July  3l,  1996  (the
"Intercreditor   Agreement")  among   Panda-Rosemary   Funding
Corporation   (the  "Company"),  Panda-Rosemary,   L.P.   (the
"Partnership" Bayerische Vereinsbank AG, the Depositary  Agent
(as  defined in the Indenture referred to below), any trustees
or  agents under any other Financing Documents (as defined  in
the  Intercreditor  Agreement) and the  Collateral  Agent  (as
defined  in  the  Intercreditor Agreement) and (ii)  [Describe
New  Credit Documents]. Capitalized terms used herein and  not
defined herein shall have the meanings set forth in the  Trust
Indenture, dated as of July 31, 1996 (the "Indenture"),  among
the Partnership, the Company and Fleet National Bank.

     The  undersigned  is the [Bank/Lender]  [Agent  for  the
[Banks] [Lenders]] under the [New Credit Document].

     The  undersigned  is  delivering this Designation  Letter
pursuant  to  Section  2.7 of the Intercreditor  Agreement  in
order  to  permit the undersigned [and the [Banks]  [Lenders]]
under  the  New  Credit  Document] to become  Secured  Parties
under   the   Intercreditor  Agreement  and   the   Collateral
Documents  and  to  benefit  from  the  Collateral  under  the
Collateral  Documents  in accordance with  the  terms  of  the
Intercreditor Agreement and the Collateral Documents.

     Attached  hereto  is  a  copy of the  certificate  to  be
delivered by the Partnership.

     The  undersigned  [on  behalf of  itself  and  the  Bank]
[Lenders]]  accedes to and agrees to be bound by  all  of  the
terms  and provisions of the Intercreditor Agreement  and  the
Collateral  Documents. in furtherance thereof, the undersigned
[on  behalf  of  itself  and the [Bank] [Lenders]]  agrees  to
execute a counterpart of the Intercreditor Agreement.

     Our address for notices is:

         (Insert Information]

     We  agree  that any extensions of credit under  the  [New
Credit  Documents]  shall  be deposited  with  the  Depositary
Agent, to the extent required by the Depositary Agreement.

     This Designation Letter may be executed in any number  of
counterparts,   each  executed  counterpart  constituting   an
original  but all counterparts together constituting only  one
instrument.

     THIS   DESIGNATION  LETTER  SHALL  BE  GOVERNED  BY   AND
CONSTRUED  AND  ENFORCED IN ACCORDANCE WITH THE  LAWS  OF  THE
STATE  OF  NEW YORK WITHOUT GIVING EFFECT TO ANY CONFLICTS  OF
LAWS  PROVISIONS  (OTHER THAN SECTION 5-1401  OF  THE  GENERAL
OBLIGATIONS LAW OF NEW YORK) THAT MIGHT CAUSE THIS DESIGNATION
LETTER  TO  BE  GOVERNED  BY  OR  CONSTRUED  OR  ENFORCED   IN
ACCORDANCE WITH THE LAWS OF ANY OTHER JURISDICTION.

     The undersigned officer executing the documents on behalf
of it undersigned is duly authorized to do so.

                            [CREDITOR]


                            By:
                            Name:
                            Title:

Acknowledged
By:

FLEET NATIONAL BANK
     as Collateral Agent

By:
Name:
Title:


                     CERTIFICATE OF PANDA-ROSEMARY, L.P.

  I,   [Name],  [Title]  of  Panda-Rosemary  Corporation  (the
"Company"),  the  general partner of Panda-Rosemary,  L.P.,  a
Delaware  limited partnership (the "Partnership"),  DO  HEREBY
CERTIFY  on  behalf  of the Partnership  in  its  capacity  as
general partner of the Partnership that:

         1.   The   debt  incurred  pursuant  to  [New  Credit
  Document]  is  permitted to be incurred in  accordance  with
  Section  6.16(a)  of  the Indenture referred  to  below  and
  Section _____ of the Credit Bank Reimbursement Agreement  of
  the L/C Issuer referred to in the Intercreditor Agreement.

         [2.  No  event  or  condition  has  occurred  and  is
  continuing  which  constitutes a  Default  or  an  Event  of
  Default.]

         [3.  A  title  search  report  and  a  UCC  financing
  statement  report  have  been  prepared  and  such   reports
  identify no Liens other than Permitted Liens.]

         [4.  The Partnership has obtained the title insurance
  required  by  Section  6.4(a)(viii) of  the  Indenture  with
  respect  to  the  Debt  incurred  pursuant  to  [New  Credit
  Document]. ]

  Capitalized  terms used herein and not defined herein  shall
have  the meaning assigned thereto in the Trust Indenture  (as
amended,  modified and supplemented and in effect on the  date
hereof,  the "Indenture") dated as of July 3l, 1996 among  the
Partnership,  Panda-Rosemary  Funding  Corporation  and  Fleet
National Bank, as trustee:

WITNESS my hand this _____  day of ______________________.

                  PANDA-ROSEMARY, L.P.

                  By: Panda-Rosemary Corporation, its General Partner


                  Name:
                  Title:

     IN WITNESS WHEREOF, the undersigned have caused this Agreement
to be duly executed by their duly authorized officers, all as
of the date first written  above.

                   PANDA-ROSEMARY FUND1NG
                   CORPORATION

                   By:  /s/  William C. Nordlund
                   Name:
                   Title:

                   PANDA-ROSEMARY, L.P.

                   By: Panda-Rosemary Corporation, its
                       General Partner
                       
                   By:  /s/  William C. Nordlund
                   Name:
                   Title:

                   FLEET NATIONAL BANK, as the Trustee

                   By:  /s/  K. Larimore
                   Name:   Kathy A. Larimore
                   Title: Assistant Vice President

                   FLEET NATIONAL BANK, as the Depositary Agent

                   By:  /s/  K. Larimore
                   Name:  Kathy A. Larimore
                   Title:  Assistant Vice President

                   FLEET NATIONAL BANK, as the Collateral Agent

                   By:  /s/  K. Larimore
                   Name:  Kathy A. Larimore
                   Title: Assistant Vice President
                       


EXHIBIT 10.14
               COLLATERAL IS OR INCLUDES FIXTURES

                     STATE OF NORTH CAROLINA

           COUNTY OF HALIFAX AND COUNTY OF NORTHAMPTON

              DEED OF TRUST AND SECURITY AGREEMENT

                          BY AND AMONG

   PANDA-ROSEMARY, L.P. (doing business in the State of North

        Carolina as Panda-Rosemary, Limited Partnership),

                            Grantor,

                         ROSS J. SMYTH,

                          the Trustee,

                               AND

            FLEET NATIONAL BANK, AS COLLATERAL AGENT,

                         the Beneficiary

                   Dated:  As of July 30, 1996

                                
                                

  Drawn by and mail to: Richard Sonkin, Esq.
                        Chadbourne & Parke LLP
                        30 Rockefeller Plaza
                        New York, New York  10112
  
                                






                        TABLE OF CONTENTS
                                

ARTICLE I    THE OBLIGATIONS                                   6

    1.1   Loan                                                 6
    1.2   Use of Loan Funds                                    7
    1.3   Definition of Terms                                  7
    1.4   Obligations Secured                                  7

ARTICLE II   GRANTOR'S COVENANTS, REPRESENTATIONS AND 
             AGREEMENTS                                        7

    2.1   Title to Property                                    7
    2.4   Taxes and Fees                                       7
    2.5   Reimbursement                                        8
    2.6   Additional Documents                                 8
    2.7   Hold Harmless                                        8
    2.8   Recording and Filing                                 9
    2.9   Payment of Fees                                      9
    2.10  Leases and Other Agreements                          9
    2.11  Prepayment of Rent                                  10
    2.12  Maintenance and Modification of Mortgaged Property  10
    2.13  Identity of Grantor                                 10
    2.14  Compliance with Law                                 10
    2.15  Inspection                                          11
    2.16  Release and Waivers                                 11
    2.17  Insurance                                           11
    2.18  Eminent Domain                                      12
    2.19  No Hazardous Material                               11
    2.21  Ground Lease                                        12
    2.22  Estoppel Certificate                                14

ARTICLE III  ASSIGNMENT OF RENTS AND LEASES                   15

    3.1   Assignment of Rents, Profits, Etc                   15
    3.2   Assignment of Subleases                             15
    3.3   Warranties Concerning Subleases and Rents           16
    3.4   Grantor's Covenants of Performance                  16
    3.5   Prior Approval for Actions Affecting Subleases      16
    3.6   Rejection of Leases                                 17
    3.7   Beneficiary in Possession                           17
    3.8   Appointment of Attorney                             17
    3.9   Indemnification                                     18
    3.10  Records                                             18
    3.11  Merger                                              18
    3.12  Right to Rely                                       18

ARTICLE IV   EVENTS OF DEFAULT                                18

    4.1   Events of Default                                   18
    4.2   Trust Indenture; Intercreditor Agreement            18
    4.3   Encroachments                                       18

ARTICLE V    FORECLOSURE                                      19

    5.1   Foreclosure                                         19
    5.2   Power of Sale                                       19
    5.3   Proceeds of Sale                                    19
    5.4   Trustees Fee                                        20

ARTICLE VI   ADDITIONAL RIGHTS AND REMEDIES
               OF THE BENEFICIARY                             20

    6.1   Rights Upon an Event of Default                     20
    6.2   Appointment of Receiver                             21
    6.3   Environmental Investigation and Assessment          21
    6.4   Waivers                                             21

ARTICLE VII  GENERAL CONDITIONS                               21
 
    7.1   Substitution of Trustee                             21
    7.2   Terms                                               22
    7.3   Notices                                             22
    7.4   Greater Estate                                      22
    7.5   Imposition of Tax                                   23
    7.6   Invalidation of Provisions                          23
    7.7   Headings                                            23
    7.8   Governing Law                                       23
    7.9   Controlling Agreement                               23








              DEED OF TRUST AND SECURITY AGREEMENT

               COLLATERAL IS OR INCLUDES FIXTURES
                                

          This DEED OF TRUST AND SECURITY AGREEMENT (the "Deed of
Trust") is made and entered into as of the 30th day of July,
1996, by and among PANDA-ROSEMARY, L.P., a Delaware limited
partnership, doing business in the State of North Carolina as
Panda-Rosemary, Limited Partnership ("Grantor"), ROSS J. SMYTH,
an individual residing in Mecklenburg County, North Carolina (the
"Trustee"), and FLEET NATIONAL BANK, a national banking
association organized and existing under the laws of the United
States of America, as collateral agent (together with its
successors and assigns, the "Beneficiary") for the benefit of the
Secured Parties (as defined in the Trust Indenture referred to
below).

                      W I T N E S S E T H:
                                
          WHEREAS, Grantor is the owner of the fee estate in and
to the parcel of real property described on Exhibit A attached
hereto (the "Fee Premises");

          WHEREAS, Grantor is also the owner of a leasehold
estate in the parcel of real property described on Exhibit B
attached hereto (the "Leasehold Premises") pursuant to that
certain Real Property Lease and Easement Agreement, dated as of
June 9, 1989, between The Bibb Company, as lessor, and Panda -
Rosemary Corporation, as lessee (the "Original Ground Lease"),
which Original Ground Lease was recorded on June 13, 1989 in Book
1452, page 205, Halifax County Registry, and which Original
Ground Lease was amended pursuant to (i) First Amendment to Real
Property Lease and Easement Agreement, dated as of October 1,
1989, between The Bibb Company and Panda - Rosemary Corporation
and recorded on October 27, 1989 in Book 1461, page 475, Halifax
County Registry, (ii) Second Amendment to Real Property Lease and
Easement Agreement, dated as of January 31, 1990, between The
Bibb Company and Panda - Rosemary Corporation and recorded on
March 26, 1990 in Book 1472, page 465, Halifax County Registry
and (iii) Third Amendment to Real Property Lease and Easement
Agreement, dated as of March 15, 1996, between The Bibb Company
and Grantor and recorded on May 1,1996 in Book 1670, page 16,
Halifax County Registry (the Original Ground Lease, as so
amended, and as the same may hereafter be modified, amended or
extended, being referred to as the "Ground Lease");

          WHEREAS, Grantor is also the holder of certain easement
interests created pursuant to the Ground Lease (the "Ground Lease
Easements"), as more particularly described therein;

          WHEREAS, Grantor is, additionally, the holder of
certain easements or rights of encroachment more particularly
described in Exhibit C attached hereto (the "Separately Granted
Easements", and, together with the Ground Lease Easements, the
"Easements");

          WHEREAS, the interests of Panda - Rosemary Corporation
in and to the Ground Lease, the leasehold estate created thereby,
the Ground Lease Easements created thereunder and the Separately
Granted Easements were acquired by Grantor pursuant to that
certain (i) Leasehold and Real Property Assignment and Assumption
Agreement, dated January 6, 1992, between Panda - Rosemary
Corporation and Grantor, recorded on January 6, 1992 in Book
1520, page 564, Halifax County Registry and on January 6, 1992 in
Book 681, page 243, Northampton County Registry and (ii) Real
Property Assignment and Assumption Agreement, dated July 30,
1996, between Panda - Rosemary Corporation and Grantor, intended
to be duly recorded in the Halifax County Registry;

          WHEREAS, Grantor is the legal and beneficial owner of
all of the shares of common stock issued by Panda-Rosemary
Funding Corporation, a Delaware corporation (the "Company");

          WHEREAS, the Company, Grantor and Fleet National Bank,
as trustee (the "Indenture Trustee"), are parties to that certain
Trust Indenture, dated as of July 30, 1996 (as the same may be
amended, modified or supplemented, the "Trust Indenture"),
providing for the issuance by the Company of certain debt
securities (the "Bonds");

          WHEREAS, Grantor has made that certain Partnership
Guaranty, dated the date hereof (as the same may be amended,
modified or supplemented, the "Partnership Guaranty"), in favor
of the Indenture Trustee to guaranty the performance by the
Company of its obligations under the Bonds and the Trust
Indenture;

          WHEREAS, the Company and Grantor are parties to that
certain Loan Agreement, dated as of the date hereof (as the same
may be amended, modified or supplemented, the "Company Loan
Agreement"), pursuant to which the Company has loaned the
proceeds of the Bonds to Grantor;

          WHEREAS, the Company and the Beneficiary are parties to
that certain Pledge and Security Agreement, dated the date
hereof, pursuant to which the Company has assigned to the
Beneficiary, and created a security interest in, all of its
right, title and interest in, to and under the Company Loan
Agreement and the related promissory note;

          WHEREAS, in order to satisfy certain requirements of
Grantor under the Project Agreements (as defined in the Trust
Indenture), Grantor may incur indebtedness as permitted under the
Trust Indenture in connection with the issuance of letters of
credit by Bayerische Vereinsbank AG, NationsBank of Texas, N.A.,
or other Credit Banks (as defined in the Trust Indenture)
pursuant to a Credit Bank Reimbursement Agreement (as defined in
the Trust Indenture);

          WHEREAS, Grantor may incur indebtedness as permitted
under the Trust Indenture in the form of working capital loans
made by the Credit Banks under a Credit Bank Working Capital
Agreement (as defined in the Trust Indenture);

          WHEREAS, Grantor may also incur additional debt, as
permitted under the Trust Indenture, either directly or
indirectly through the Company, to finance certain modifications
and enhancements to the Project in the future ("Additional
Permitted Debt", as that term is defined in the Trust Indenture)
and may enter into interest rate protection agreements in
connection with the Additional Permitted Debt of Grantor;

          WHEREAS, the Grantor shall receive direct and indirect
financial and other benefits from the issuance of the Bonds by
the Company pursuant to the Trust Indenture and the incurrence of
any indebtedness pursuant to any Credit Bank Reimbursement
Agreement, any Credit Bank Working Capital Agreement, and the
documents relating to any Additional Permitted Debt or interest
rate protection transactions;

          WHEREAS, the Company, Grantor, Bayerische Vereinsbank
AG, the Indenture Trustee, Fleet National Bank, as depositary
agent, and the Beneficiary are parties to that certain Collateral
Agency and Intercreditor Agreement, dated as of the date hereof
(the "Intercreditor Agreement"), providing for the Beneficiary to
act as collateral agent for the Secured Parties (as defined in
the Trust Indenture); and

          WHEREAS, the Beneficiary and the Secured Parties are
willing to enter into the transactions contemplated by, among
other things, the Trust Indenture and the Credit Bank Documents
(as defined in the Trust Indenture) only upon the condition,
among others, that the Grantor executes and delivers this Deed of
Trust to secure the Obligations (as hereinafter defined);

          NOW THEREFORE, Grantor, in consideration of the
foregoing premises, the indebtedness herein recited and in
further consideration of the sum of ten dollars ($10.00) and
other valuable consideration paid by the Trustee to Grantor, the
receipt and sufficiency of which is hereby acknowledged,
irrevocably gives, grants, bargains, sells, transfers, assigns
and conveys to the Trustee and the Trustee's heirs, successors
and assigns, in trust, with power of sale for the benefit and
security of the Beneficiary, all of the following described land,
real property interests, buildings, leasehold interests,
easements, improvements, fixtures, furniture, appliances and
other tangible or intangible personal property:

          (a)  (i)  All of Grantor's right, title and interest
     in, to and under the Ground Lease;
     
              (ii)  All of Grantor's leasehold estate and
     occupancy rights in and to the Leasehold Premises and all of
     Grantor's interest, whether now existing or hereafter
     arising, contingent or non-contingent, in and to the
     Easements, and in and to any and all other easements,
     appurtenances, servitudes, covenants and other rights or
     licenses benefiting the Leasehold Premises or the Fee
     Premises (the "Other Easements");
     
             (iii)  All of Grantor's right, title and interest in
    and to the Fee Premises (the Fee Premises, the Leasehold
    Premises and the lands covered by the Easements and Other
    Easements being hereinafter collectively referred to as the
    "Premises"); and
    
          (b)  All of Grantor's right, title and interest in and
     to all buildings and improvements of every kind and
     description now or hereafter erected or placed on the
     Premises including, without limitation, the Facility and all
     transformers, breakers, lines, poles, guy wires, anchors and
     any other equipment and materials associated with the
     Interconnection Facilities (as defined in the Ground Lease)
     (collectively, the "Improvements") and all materials
     intended for construction, reconstruction, alteration and
     repair of such Improvements now or hereafter erected
     thereon, all of which materials shall be deemed to be
     included within the premises hereby conveyed immediately
     upon the delivery thereof to the aforesaid Premises, and all
     fixtures and articles of personal property now or hereafter
     owned by Grantor and attached to or contained in and used in
     connection with the aforesaid Premises and Improvements
     including, without limitation, all furniture, furnishings,
     apparatus, machinery, equipment, motors, elevators,
     fittings, radiators, ranges, refrigerators, awnings, shades,
     screens, blinds, carpeting, office equipment and other
     furnishings and all plumbing, heating, lighting, cooking,
     laundry, ventilating, refrigerating, incinerating, air
     conditioning and sprinkler equipment, telephone systems,
     televisions, television systems, computer systems and
     fixtures and appurtenances thereto and all renewals or
     replacements thereof or articles in substitution thereof,
     whether or not the same are or shall be attached to the
     Premises and Improvements in any manner (collectively, the
     "Tangible Personalty").  It is intended that this Deed of
     Trust shall be effective as a financing statement filed as a
     fixture filing from the date of its filing for record in the
     real estate records of each county in which the Mortgaged
     Property is situated.  Information concerning the security
     interest created by this instrument may be obtained from the
     Beneficiary, as secured party, at the address of the
     Beneficiary stated herein, and the mailing address of
     Grantor, as debtor, is as stated herein;
     
          And, as additional security for said indebtedness,
Grantor hereby assigns to the Beneficiary the Rents (as such term
is defined in Section 3.1 hereof) and the rights described in
Sections 2.21(i) and (j) hereof.

          As additional collateral and further security for the
indebtedness, Grantor does hereby assign to the Beneficiary and
grants to the Beneficiary a security interest in all of the
right, title and interest of Grantor in and to any and all leases
(including equipment leases), subleases, rental agreements,
management contracts, franchise agreements, construction
contracts, architects' contracts, technical services agreements,
licenses and permits now or hereafter affecting the Mortgaged
Property (collectively, the "Intangible Personalty") or any part
thereof, and Grantor agrees to execute and deliver to the
Beneficiary such additional instruments, in form and substance
reasonably satisfactory to the Beneficiary, as may hereafter be
requested by the Beneficiary to evidence and confirm said
assignment; provided, that acceptance of any such assignment
shall not be construed as a consent by the Beneficiary to any
lease, sublease, rental agreement, management contract, franchise
agreement, construction contract, technical services agreement or
other contract, license or permit, or to impose upon the
Beneficiary any obligation with respect thereto.

          TO HAVE AND TO HOLD the same, together with all rights,
privileges, hereditaments, easements and appurtenances thereunto
belonging, subject to the Permitted Encumbrances (as such term is
defined in Section 2.1 hereof), to the Trustee and the Trustee's
heirs, successors and assigns to secure the indebtedness herein
recited and upon the trusts and for the uses and purposes
hereinafter set out and, upon this special trust:  that should
the indebtedness secured hereby be paid according to the tenor
and effect thereof when the same shall be due and payable and
should Grantor timely and fully discharge its obligations secured
hereby in accordance with their respective terms, and comply with
all the covenants, terms and conditions of this Deed of Trust,
then this conveyance of the Premises, Improvements, Tangible
Personalty and Intangible Personalty (collectively referred to as
the "Mortgaged Property") shall be null and void and may be
cancelled of record at the request and at the expense of Grantor.

          With respect to the Tangible Personalty not affixed to
the aforesaid Premises and conveyed herein and the Intangible
Personalty, this Deed of Trust shall be considered to be a
security agreement which creates a security interest in such
items for the benefit of the Beneficiary.  In that regard,
Grantor grants to the Beneficiary all of the rights and remedies
of a secured party under the North Carolina Uniform Commercial
Code.  This Deed of Trust secures a refinance of an obligation
incurred for the construction of an improvement on the land and
as such constitutes a mortgage "given to refinance a construction
mortgage" under Section 25-9-313, North Carolina General
Statutes.

          Grantor, the Trustee and the Beneficiary covenant,
represent and agree as follows:

                            ARTICLE I
                         THE OBLIGATIONS
                                
          1.1  Loan.  The indebtedness secured by this Deed of
Trust consists of (x) the loan in the principal amount of ONE
HUNDRED ELEVEN MILLION FOUR HUNDRED THOUSAND and no/100 dollars
($111,400,000.00) (the "Loan") from the Company to Grantor and
(y) (i) all obligations of Grantor or the Company to the
Beneficiary, the Depositary Agent or the Secured Parties now or
hereafter existing under the Trust Indenture, the Partnership
Notes, any Additional Permitted Debt, any Credit Bank Working
Capital Agreement, any Credit Bank Reimbursement Agreement, any
Interest Rate Protection Agreement, this Deed of Trust or the
Collateral Documents, whether for principal, interest (including,
without limitation, interest accruing following the filing by or
against Grantor or the Company of a bankruptcy petition, whether
or not allowed as a claim in a bankruptcy proceeding), fees,
indemnification, expenses or otherwise, and (ii) all other
liabilities, obligations, covenants and duties owing to the
Beneficiary, the Depositary Agent or the Secured Parties, from or
by Grantor or the Company of any kind or nature, present or
future, whether or not evidenced by any note, guaranty or other
instrument, arising under or in connection with the Trust
Indenture, each Partnership Guaranty, the Partnership Notes, any
Additional Permitted Debt, any Credit Bank Working Capital
Agreement, any Credit Bank Reimbursement Agreement, any Interest
Rate Protection Agreement, this Deed of Trust or the Collateral
Documents, whether or not for the payment of money, whether
direct or indirect (including those acquired by assignment),
joint or several, absolute or contingent, liquidated or
unliquidated, due or to become due, now existing or hereafter
arising, renewed or restructured, whether or not from time to
time decreased or extinguished and later increased, created or
incurred, and including, without limitation, all indebtedness of
Grantor or the Company under any instrument now or hereafter
evidencing or securing any of the foregoing and however acquired
(all such indebtedness, collectively, the "Obligations").

          1.2  Use of Loan Funds.  The proceeds of the Loan shall
be used to (a) refinance certain of Grantor's outstanding
indebtedness, (b) fund a debt service reserve fund, (c) pay
certain transaction costs in connection with the Loan and other
related transactions described in the Trust Indenture and (d)
partially fund the redemption of a limited partnership interest
in the Grantor held or owned by Ford Motor Credit Company.

          1.3  Definition of Terms.  All terms capitalized in
this Deed of Trust but not defined in this Deed of Trust shall
have the meanings ascribed to those terms in the Intercreditor
Agreement (or in the Trust Indenture and included in the
Intercreditor Agreement).

          1.4  Obligations Secured.  This Deed of Trust secures
the payment and performance in full when due, whether at stated
maturity, by acceleration or otherwise (including the payment of
amounts which would become due but for the operation of the
automatic stay under Section 362(a) of the Bankruptcy Code, 11
U.S.C. 362(a)), of all Obligations now or hereafter existing.
The amount of present advance secured by this Deed of Trust is
ONE HUNDRED ELEVEN MILLION FOUR HUNDRED THOUSAND and no/100
dollars ($111,400,000.00), and the maximum principal amount which
may be secured hereby at any one time is ONE HUNDRED TWENTY-FIVE
MILLION and no/100 dollars ($125,000,000.00).  All future
obligations shall be incurred within fifteen years of the date of
this agreement.  Disbursements secured hereby shall not be
required to be evidenced by a "written instrument or notation" as
described in Section 45-68(2) of the North Carolina General
Statutes, it being the intent of the parties that the
requirements of Section 45-68(2) for a "written instrument or
notation" for each advance shall not be applicable to
disbursements made under the Loan Agreement.  This paragraph is
intended to be in conformance with the provisions of Article 7 of
Chapter 45 of the North Carolina General Statutes.

                           ARTICLE II
       GRANTOR'S COVENANTS, REPRESENTATIONS AND AGREEMENTS
                                
          2.1  Title to Property.  Grantor represents and
warrants that it is seised of the Mortgaged Property and has the
right to convey the same, that title to the Mortgaged Property is
marketable and free and clear of all encumbrances except for the
matters shown on the attached Exhibit D (the "Permitted
Encumbrances"), and that it shall warrant and defend such title
against the claims of all persons or parties except for the
Permitted Encumbrances.  As to the Rents and the Intangible
Personalty, Grantor represents and warrants that it has title to
such property, that it has the right to convey such property, and
that it shall warrant and defend the title to such property
against the claims of all persons or parties.

          2.2  Taxes and Fees.  Grantor shall pay before they
become delinquent all taxes, general and special assessments,
insurance premiums, permit fees, inspection fees, license fees,
water and sewer charges, franchise fees and equipment rents
against it or the Mortgaged Property, and Grantor, immediately
upon request of the Beneficiary, shall submit to the Beneficiary
receipts evidencing said payments, and if Grantor fails to pay
such taxes, assessments, premiums, fees, charges or rents, the
Beneficiary may pay them, together with all costs and penalties
thereon, at Grantor's expense; provided, that Grantor may in good
faith, in lieu of paying such taxes, assessments, premiums and
fees before they become delinquent and payable, by appropriate
proceedings, contest the validity thereof as provided in the
Trust Indenture.

          2.3  Reimbursement.  Grantor agrees that if it shall
fail to pay when due any tax, assessment or charge levied or
assessed against the Mortgaged Property or any utility charge,
whether public or private, or any insurance premium or if it
shall fail to procure the insurance coverage and deliver the
insurance certificates required hereunder, or if it shall fail to
pay any other charge, fee or other payment described in Section
2.2, 2.6, 2.7, 2.8 or 3.9 or in the acquisition or maintenance of
such insurance as may be required or desirable, then the
Beneficiary, at its option, may pay or procure the same.  Grantor
shall reimburse the Beneficiary upon demand for any sums of money
paid by the Beneficiary pursuant to this Section and all such
sums shall be a part of the Obligations and shall be secured
hereby.

          2.4  Additional Documents.  Grantor agrees to execute
and deliver or cause to be executed and delivered to the
Beneficiary, concurrently with the execution of this Deed of
Trust and upon the request of the Beneficiary from time to time
hereafter, all financing statements, consents and other documents
reasonably required to perfect and maintain the security interest
created hereby.  Grantor hereby irrevocably (as long as the
Obligations remain unpaid) makes, constitutes and appoints the
Beneficiary as the true and lawful attorney of Grantor to sign
the name of Grantor on any financing statement, continuation of
financing statement or similar document required to perfect or
continue such security interest.

          2.5  Hold Harmless.  Without in any way limiting
Grantor's obligations under the Trust Indenture, Grantor hereby
agrees to defend, at its own cost and expense, indemnify and hold
the Beneficiary and the Trustee harmless from, any proceeding or
claim, except those based solely on the gross negligence or
willful misconduct of the Beneficiary or the Trustee, affecting
the Mortgaged Property.  All costs and expenses incurred by the
Beneficiary or the Trustee in protecting its interest hereunder,
including all court costs and reasonable attorneys' fees, shall
be borne by Grantor and any such amounts paid by the Beneficiary
or the Trustee shall be due and payable from Grantor to the
Beneficiary or the Trustee upon written demand, shall be a part
of the Obligations and shall be secured hereby.  To the extent
this paragraph is in conflict with, or inconsistent with, any
provision in the Trust Indenture, the Trust Indenture shall
govern and control.  The provisions of this paragraph shall
survive the payment in full of the Obligations and the release of
this Deed of Trust as to events occurring and causes of action
arising before such payment and release.

          2.6  Recording and Filing.  Grantor shall cause this
instrument and all amendments, supplements and extensions thereto
and substitutions therefor and financing statements relating
thereto to be recorded, filed, re-recorded and re-filed in such
manner and in such places as the Beneficiary shall reasonably
request, and shall pay all such recording, filing, re-recording
and re-filing fees, title insurance premiums and other charges.

          2.7  Payment of Fees.  Grantor shall pay all appraisal
fees, inspection fees, recording and filing fees, taxes,
brokerage fees and commissions, abstract fees, title policy fees,
survey fees, uniform commercial code search fees, escrow fees,
reasonable attorneys' fees actually incurred and all other costs
and expenses of every character reasonably incurred by Grantor or
the Beneficiary in connection with the execution and delivery of
this Deed of Trust or otherwise attributable to Grantor as owner
of the Mortgaged Property, and shall reimburse, indemnify and
hold harmless the Beneficiary for all such costs and expenses
reasonably incurred by it.

          2.8  Leases and Other Agreements.  Without first
obtaining on each occasion the written approval of the
Beneficiary, which approval shall not be unreasonably withheld or
delayed, Grantor shall not, except as expressly permitted by the
Trust Indenture, cancel, surrender or modify or permit the
cancellation of any lease (including any equipment lease), rental
agreement, management contract, franchise agreement, construction
contract, technical services agreement or other contract, license
or permit now or hereafter affecting the Mortgaged Property, or
modify any of said instruments, or accept or permit to be made,
any prepayment of any installment or rent or fees thereunder
except to the extent permitted in Section 2.9 hereof.  Except as
expressly permitted by the Trust Indenture, Grantor shall
faithfully keep and perform, or cause to be kept and performed,
all of the covenants, conditions and agreements contained in each
of said instruments, now or hereafter existing, on the part of
Grantor to be kept and performed (including performance of all
covenants to be performed under any and all leases of the
Mortgaged Property or any part thereof) and shall at all times do
all things necessary and appropriate to compel performance by
each other party to said instruments of all obligations,
covenants and agreements by such other party to be performed
thereunder.  Upon demand Grantor shall furnish the Beneficiary
with copies of any lease of the Mortgaged Property or any part
thereof or any other instrument or agreement described in this
Section.

          2.9  Prepayment of Rent.  Grantor, with respect to the
Subleases (hereinafter defined), shall not accept any prepayment
of rent or installments of rent for more than one month in
advance without the prior written consent of the Beneficiary.

          2.10  Maintenance and Modification of Mortgaged
Property.  The Trustee and the Beneficiary shall not be under any
obligation to operate, maintain or repair the Mortgaged Property.
Grantor shall abstain from and shall not permit the commission of
waste in or about the Mortgaged Property and, except as provided
in the Trust Indenture, shall maintain the Mortgaged Property in
good condition and repair, reasonable wear and tear excepted
until payment and performance of the Obligations.  Grantor may
make, also at its own expense, from time to time any additions,
modifications or improvements to the Mortgaged Property in
accordance with the terms of the Trust Indenture.  All such
additions, modifications and improvements so made by Grantor
within the boundaries of the Premises shall become a part of the
Mortgaged Property.

          2.11  Identity of Grantor.  Grantor hereby acknowledges
to the Beneficiary that (i) the identity of Grantor and the
expertise available to Grantor were and continue to be material
circumstances upon which the Beneficiary has relied in connection
with, and which constitute valuable consideration to the
Beneficiary for, the entering into by the Beneficiary of the
transactions described in the Trust Indenture and (ii) any change
in such identity or expertise could materially impair or
jeopardize the security for the payment of the Obligations.
Grantor therefore covenants and agrees with the Beneficiary that
Grantor shall not sell, transfer, convey, mortgage, encumber,
lease or otherwise dispose of the Mortgaged Property, the Rents
or the Intangible Personalty or any part thereof or any interest
therein or engage in subordinate financing with respect thereto
during the term of this Deed of Trust without the prior written
consent of the Beneficiary except as provided in the Trust
Indenture.

          2.12  Compliance with Law.  The Mortgaged Property, and
the use thereof by Grantor, shall comply in all material respects
with all laws, rules, ordinances, building codes, regulations,
covenants, conditions, restrictions, orders and decrees of any
governmental authority or court applicable to Grantor, or the
Mortgaged Property and its use, and Grantor shall pay all fees or
charges of any kind in connection therewith.  Grantor shall not
use or occupy or allow the use or occupancy of the Mortgaged
Property in any manner which violates any applicable law, rule,
regulation or order or which constitutes a public or private
nuisance or which makes void, voidable or cancellable any
insurance then in force with respect thereto.  Grantor shall not
cause or permit the lien of this Deed of Trust to be impaired in
any way.

          2.13  Inspection.  Grantor shall permit the Beneficiary
(and others as permitted by the Trust Indenture) at all
reasonable times to enter and pass through or over the Mortgaged
Property for the purpose of inspecting the same or the Facility.

          2.14  Release and Waivers.  Grantor agrees that no
release by the Beneficiary of any of Grantor's successors in
title from liability on the Obligations, no release by the
Beneficiary of any portion of the Mortgaged Property, the Rents
or the Intangible Personalty, no subordination of lien, no
forbearance on the part of the Beneficiary to collect on the
Obligations, or any part thereof, no waiver of any right granted
or remedy available to the Beneficiary and no action taken or not
taken by the Beneficiary shall in any way diminish Grantor's
obligation to the Beneficiary or have the effect of releasing
Grantor, or any successor to Grantor, from full responsibility to
the Beneficiary for the complete discharge of the Trust Indenture
or any other Project Document.

          2.15  Insurance.  Grantor shall maintain insurance on
the Mortgaged Property against such risks, in such amounts, with
such companies and in such form as required by the Trust
Indenture.  In case of loss, the Beneficiary shall be entitled to
receive and retain the proceeds of the insurance policies and
apply the same as provided in the Trust Indenture.  If any loss
shall occur at any time when Grantor shall be in default in the
performance of this covenant, the Beneficiary shall be entitled
to the benefit of all insurance held by or for Grantor, to the
same extent as if it had been made payable to the Beneficiary,
and upon foreclosure hereunder the Beneficiary shall become the
owner thereof.

          2.16  Eminent Domain. Except as may be required by
applicable law, all proceeds of any condemnation, eminent domain
or similar taking, whether by public, quasi-public or private
entity, shall be distributed according to the Trust Indenture.

          2.17  No Hazardous Material.  Grantor shall not cause
or permit any chemical, pollutant, contaminant, waste, toxic
substance, petroleum or petroleum product (hereafter "Hazardous
Material") to be brought upon, stored or used in or about the
Mortgaged Property except for such Hazardous Material as is
necessary to Grantor's operation of the Facility.  Any Hazardous
Material permitted on the Mortgaged Property and all containers
therefor shall be used, stored and disposed of in a manner that
complies with all Laws applicable to such Hazardous Material.
Grantor shall not discharge, leak or emit, or permit to be
discharged, leaked or emitted, any Hazardous Material into the
environment where such discharge, leak or emission is in
violation of any Environmental Law, could materially adversely
affect the Mortgaged Property or Grantor's use thereof, could
impose a material liability on Grantor or the Beneficiary or
could jeopardize the interest of the Beneficiary in the Mortgaged
Property under the Collateral Documents.

          2.18  Ground Lease.  Grantor represents, warrants,
covenants and agrees as follows:

                (a)  The Ground Lease is in full force and
     effect, unmodified by any writing or otherwise, except as
     indicated herein;
     
                (b)  All rent, additional rent and/or other
     charges reserved in or payable under the Ground Lease have
     been paid to the extent they are payable on or before the
     date hereof;
     
                (c)  Grantor enjoys the quiet and peaceful
     possession of the Leasehold Premises;
     
                (d)  Grantor is not in default under any of the
     terms of the Ground Lease and there are no circumstances
     which, with the passage of time or the giving of notice or
     both, would constitute a default under the Ground Lease;
     
                (e)  To the best knowledge of Grantor, the
     landlord under the Ground Lease is not in default under any
     of the terms of the Ground Lease on its part to be observed
     or performed;
     
                (f)  Grantor has delivered to the Beneficiary a
     true, accurate and complete copy of the Ground Lease and all
     amendments, modifications and supplements thereto;
     
                (g)  Grantor shall promptly and faithfully pay
     all rent and other sums due and payable under the Ground
     Lease and shall observe, perform and otherwise comply with
     all the terms, covenants and provisions of the Ground Lease
     (including, without limitation, the giving of notice to the
     landlord under the Ground Lease regarding the nature and
     existence of the lien of this Deed of Trust and the identity
     of the Beneficiary) on Grantor's part to be paid, observed,
     performed and complied with, at periods or within the times
     to cure provided therein;
     
                (h)  Grantor shall not do, permit, suffer or
     refrain from doing anything as a result of which there could
     be a default under or breach of any of the terms, covenants
     or provisions of the Ground Lease or which could constitute
     grounds for termination of the Ground Lease and shall do all
     things necessary to preserve and keep unimpaired its rights,
     powers and privileges under the Ground Lease and to prevent
     any termination of the Ground Lease;
     
                (i)  Grantor shall not terminate (including a
     termination pursuant to the express provisions thereof),
     cancel, surrender (including, without limitation, any
     election by Grantor not to remain in possession of the
     property demised by the Ground Lease in case the Ground
     Lease shall be rejected, terminated or annulled by any
     trustee appointed for the landlord's assets in debtor relief
     proceedings), modify, elect any option, including, without
     limitation, any option not to continue the Ground Lease for
     a renewal term, amend or in any way alter or permit the
     alteration of any of the terms, covenants or provisions of
     the Ground Lease, or suffer to exist any such termination or
     alteration, without the prior written consent of the
     Beneficiary, all of such rights being hereby assigned to the
     Beneficiary as further collateral security for the
     Obligations secured hereby, and any action taken by Grantor
     in violation of such agreement shall be null and void and of
     no force or effect whatsoever;
     
                (j)  Grantor shall not waive, excuse or
     discharge any of the obligations and agreements of the
     landlord under the Ground Lease or subordinate or consent to
     the subordination of the Ground Lease to any mortgage or
     deed of trust on any party's interest in the property
     demised by the Ground Lease or consent to any restriction,
     covenant or agreement affecting the leasehold estate created
     by the Ground Lease without the prior written consent of the
     Beneficiary, which consent shall be given only in the
     reasonable discretion of the Beneficiary, all of such rights
     being hereby assigned to the Beneficiary as further
     collateral security for the Obligations secured hereby, so
     that any action taken by Grantor in violation of such
     agreement shall be null and void and of no force or effect
     whatsoever and Grantor shall enforce the obligations of the
     landlord under the Ground Lease to the end that Grantor may
     enjoy all of the rights granted to it under the Ground
     Lease;
     
                (k)  Grantor shall immediately notify the
     Beneficiary, in writing, of any default by Grantor in the
     observance or performance of any of the terms, covenants and
     conditions to be observed or performed by Grantor under the
     Ground Lease or of any notice of any such default received
     by Grantor under the Ground Lease or other notice asserting
     lack of compliance with the Ground Lease, or any notice from
     any party of termination or purported termination thereof,
     without giving effect to any grace periods or times to cure,
     and shall promptly deliver to the Beneficiary copies of each
     such notice of default or notice of termination and all
     other notices, communications, plans, specifications and
     other similar instruments received or delivered by Grantor
     in connection with the Ground Lease; and
     
                (l)  Grantor shall furnish to the Beneficiary
     such information and evidence as the Beneficiary may
     reasonably require concerning the due observance,
     performance and compliance with the terms, covenants and
     provisions of the Ground Lease.
     
          In the event of any default in the observance or
performance of any of the terms, covenants or conditions to be
observed or performed under the Ground Lease, the Beneficiary
may, at its option and without notice and without any obligation
so to do, cause the default or defaults to be remedied and
otherwise exercise any and all of the rights of Grantor under the
Ground Lease in the name of and on behalf of Grantor.

          So long as the Obligations shall remain unpaid, unless
the Beneficiary shall otherwise consent, the fee title and the
leasehold estate in the property demised by the Ground Lease
shall not merge but shall always be kept separate and distinct,
notwithstanding the union of said estates in any of the landlord
under the Ground Lease, the Beneficiary, Grantor or any third
party, whether by purchase or otherwise.

          2.19  Estoppel Certificate.  Grantor, within ten (10)
days after the written request by the Beneficiary and at
Grantor's expense, shall furnish the Beneficiary or such other
person or persons as the Beneficiary shall designate with a
statement, duly acknowledged and certified, (i) setting forth the
amount of the indebtedness which Grantor acknowledges to be due
on the Obligations and under this Deed of Trust and the defenses,
offsets or counterclaims thereto claimed or asserted by Grantor,
if any (and, if there are any defenses, offsets or counterclaims,
setting them forth in reasonable detail and describing the basis
therefor in reasonable detail), (ii) setting forth any
obligations to be paid or performed hereunder and the then state
of facts relative to the condition of the Mortgaged Property,
and/or (iii) stating that the Ground Lease is unmodified since
the date of this Deed of Trust and in full force and effect and
that Grantor has no defenses, offsets or counterclaims against
its obligations under the Ground Lease (or, if there have been
any modifications, that the same is in full force and effect as
modified and stating the modifications and, if there are any
defenses, offsets or counterclaims, setting them forth in
reasonable detail), the dates to which the rent and other charges
under the Ground Lease have been paid and a statement that the
landlord is not in default thereunder (or if in default, the
nature of such default, in reasonable detail).  In the event that
Grantor fails to give the Beneficiary satisfactory evidence of
the payment of all basic rent, additional rent and other charges
required to be paid by Grantor under the Ground Lease within said
10-day period, the Beneficiary may require Grantor to pay to the
Beneficiary, together with and in addition to any installments of
principal and interest required to be paid under the Trust
Indenture, a sum equal to all basic rent, additional rent and
other charges next due under the Ground Lease at least five (5)
Business Days prior to the date on which such amounts shall be
due and payable, which sums, to the extent received, shall be
held without interest and applied by the Beneficiary to the
payment of such basic rent, additional rent and other charges, as
the same become due and payable.
                                
                           ARTICLE III
                 ASSIGNMENT OF RENTS AND LEASES
                                
          3.1  Assignment of Rents, Profits, Etc.  All of the
rents, royalties, bonuses, issues, profits, revenue, income and
other benefits derived from the Mortgaged Property or arising
from the use or enjoyment of any portion thereof or from any
sublease or agreement pertaining thereto and liquidated damages
following default under such subleases, and all proceeds payable
under any policy of insurance covering loss of rents resulting
from untenantability caused by damage to any part of the
Mortgaged Property, together with any and all rights that Grantor
may have against any tenant under such subleases or any
subtenants or occupants of any part of the Mortgaged Property
(the "Rents"), are hereby absolutely and unconditionally assigned
to the Beneficiary to be applied by the Beneficiary in payment of
the Obligations.  Notwithstanding any provision of this Deed of
Trust or any other Project Document which might be construed to
the contrary, the assignment in this paragraph is an absolute
assignment and not merely a security interest.  However, the
Beneficiary's rights as to the assignment shall be exercised only
upon the occurrence of an Event of Default (as defined in Section
4.1 hereof).  Prior to an Event of Default, Grantor shall have a
license to collect and receive all Rents as trustee for the
benefit of the Beneficiary and Grantor and Grantor shall apply
the funds so collected first to the payment of the Obligations as
the same become due in such manner as the Beneficiary elects and
thereafter to the account of Grantor.

          3.2  Assignment of Subleases.  Grantor hereby assigns
to the Beneficiary all existing and future leases, including
subleases thereof, and any and all extensions, renewals,
modifications and replacements thereof, upon any part of the
Mortgaged Property (the "Subleases").  Grantor hereby further
assigns to the Beneficiary all guaranties of tenants' performance
under the Subleases.  Prior to an Event of Default, Grantor shall
have the right, without joinder of the Beneficiary, to enforce
the Subleases, unless the Beneficiary directs otherwise.

          3.3  Warranties Concerning Subleases and Rents.
Grantor represents and warrants that:

                (a)  Grantor has good title to the Subleases and
     Rents hereby assigned, if any, and authority to assign such
     Subleases and Rents, and no other person or entity has any
     right, title or interest therein;
     
                (b)  All existing Subleases are valid,
     unmodified and in full force and effect, except as indicated
     herein, and no default exists thereunder;
     
                (c)  Except as provided herein, no Rents have
     been or shall be assigned, mortgaged or pledged;
     
                (d)  No Rents have been or shall be waived,
     released, discounted, set off or compromised; and
     
                (e)  Except as indicated in the Subleases,
     Grantor has not received any funds or deposits from any
     tenant for which credit has not already been made on account
     of accrued Rents.
     
          3.4  Grantor's Covenants of Performance.  Grantor
     covenants to:
     
                (a)  Perform all of its obligations under the
     Subleases and give prompt notice to the Beneficiary of any
     failure to do so;
     
                (b)  Give immediate notice to the Beneficiary of
     any notice Grantor receives from any tenant or subtenant
     under any Subleases, specifying any claimed default by any
     party under such Subleases;
     
                (c)  Enforce the tenant's obligations under the
     Subleases;
     
                (d)  Defend, at Grantor's expense, any
     proceeding pertaining to the Subleases, including, if the
     Beneficiary so requests, any such proceeding to which the
     Beneficiary is a party; and
     
                (e)  Neither create nor permit any encumbrance
     upon its interest as sublessor of the Subleases, except this
     Deed of Trust and any other encumbrances permitted by this
     Deed of Trust, the Trust Indenture or the other Project
     Documents.
     
          3.5  Prior Approval for Actions Affecting Subleases.
Grantor shall not without the prior written consent of the
Beneficiary:

                (a)  Receive or collect Rents more than one
     month in advance;
     
                (b)  Encumber or assign future Rents;
     
                (c)  Waive or release any obligation of any
     tenant under the Subleases;
     
                (d)  Cancel, terminate or modify any of the
     Subleases, cause or permit any cancellation, termination or
     surrender of any of the Subleases, or commence any
     proceeding for dispossession of any tenant under any of the
     Subleases;
     
                (e)  Renew or extend any of the Subleases,
     except pursuant to terms in existing Subleases;
     
                (f)  Permit any assignment of the Subleases or
     any subletting thereunder; or
     
                (g)  Enter into any Sublease.
     
          3.6  Rejection of Leases.  Grantor agrees that no
settlement for damages for termination of any of the Subleases
under the Bankruptcy Code, or under any other federal, state or
local statute, shall be made without the prior written consent of
the Beneficiary, and any check in payment of such damages shall
be made payable to both Grantor and the Beneficiary.  Grantor
hereby assigns any such payment to the Beneficiary to be applied
to the Obligations in accordance with the terms of the Trust
Indenture and agrees to endorse any check for such payment to the
order of the Beneficiary.

          3.7  Beneficiary in Possession.  The Beneficiary's
acceptance of this assignment shall not, prior to entry upon and
taking possession of the Mortgaged Property by the Beneficiary,
be deemed to constitute the Beneficiary a "mortgagee in
possession" nor obligate the Beneficiary to appear in or defend
any proceeding relating to any of the Subleases or to the
Mortgaged Property, to take any action hereunder, expend any
money, incur any expenses or perform any obligation for any
deposits delivered to Grantor by any lessee and not delivered to
the Beneficiary.  The Beneficiary shall not be liable for any
injury or damage to person or property in or about the Mortgaged
Property.

          3.8  Appointment of Attorney.  Grantor hereby appoints
the Beneficiary its attorney-in-fact, coupled with an interest,
empowering the Beneficiary to subordinate any Subleases to this
Deed of Trust.

          3.9  Indemnification.  Without limiting Grantor's
obligations under Section 2.5 hereof and in addition to such
obligations, unless attributable solely to the gross negligence
or willful misconduct of the Beneficiary, Grantor hereby agrees
to indemnify and hold the Beneficiary harmless from all
liability, damage or expense incurred by the Beneficiary from any
claims under the Subleases, including, without limitation, claims
by tenants for security deposits or for rental payments more than
one (1) month in advance and not delivered to the Beneficiary.
All amounts indemnified against hereunder, including reasonable
attorneys' fees, if paid by the Beneficiary, shall be payable by
Grantor immediately upon demand and shall be secured hereby.  To
the extent this paragraph is in conflict with, or inconsistent
with, any provision in the Trust Indenture, the Trust Indenture
shall govern and control.

          3.10  Records.  Upon written request by the
Beneficiary, Grantor shall deliver to the Beneficiary executed
originals (or certified copies) of all Subleases and copies of
all records relating thereto.

          3.11  Merger.  There shall be no merger of the
leasehold estates created by the Subleases with the leasehold
estate created by the Ground Lease without the prior written
consent of the Beneficiary.

          3.12  Right to Rely.  Grantor hereby authorizes and
directs the tenants under the Subleases to pay Rents to the
Beneficiary upon written demand by the Beneficiary without
further consent of Grantor, and the tenants may rely upon any
written statement delivered by the Beneficiary to the tenants.
Any such payment to the Beneficiary shall constitute payment to
Grantor under the Subleases.

                           ARTICLE IV
                                
                        EVENTS OF DEFAULT
                                
          4.1  Events of Default.  An "Event of Default" shall be
the occurrence or existence of any of the events or conditions
described in the subsequent sections of this Article IV.

          4.2  Trust Indenture; Intercreditor Agreement.  The
occurrence of an "Event of Default", as defined in the Trust
Indenture, or a "Trigger Event", as defined in the Intercreditor
Agreement, shall constitute an Event of Default hereunder.

          4.3  Encroachments.  The appearance on any survey
required under the Trust Indenture of easements or encroachments
which have occurred without the prior written approval of the
Beneficiary.  The Beneficiary acknowledges that the Permitted
Encumbrances have occurred with the prior written approval of the
Beneficiary.

                            ARTICLE V
                                
                           FORECLOSURE
                                
          5.1  Foreclosure.  Upon the occurrence and during the
continuance of any Event of Default (including, without
limitation, the failure to pay the Obligations in full at any
stated or accelerated maturity), then, in addition to any other
rights or remedies which the Beneficiary, the Indenture Trustee
or the Secured Parties may have under this Deed of Trust, the
other Project Documents or applicable law, the Beneficiary may
direct the Trustee to foreclose the lien of this Deed of Trust
pursuant to the power of sale hereby granted or by judicial
proceeding.

          5.2  Power of Sale.  The Trustee is hereby granted a
power of sale and may sell the Mortgaged Property (together with
the Rents and Intangible Personalty), at public auction for cash,
or such part or parts thereof or interests therein as the
Beneficiary may select, after first having given such notice of
hearing as to commencement of foreclosure proceedings and
obtained such findings or leave of court as then may be required
by North Carolina law, and then having given such notice and
advertised the time and place of such sale in such manner as then
may be provided by North Carolina law, and upon such sale and any
resale and upon compliance with the North Carolina law then
relating to foreclosure proceedings, to convey title to the
purchaser.  The Beneficiary shall be entitled to bid for the
Mortgaged Property at such sale.  In the event the Trustee is
prohibited from foreclosing the lien of this Deed of Trust by
exercising the power of sale granted herein under the provisions
of Article 2A of Chapter 45, North Carolina General Statutes, as
amended from time to time, the Trustee may proceed to foreclose
under the judicial sale provisions of Article 29A of Chapter 1,
North Carolina General Statutes.  Each legal, equitable or
contractual right, power or remedy of the Trustee now or
hereafter provided herein or by statute or otherwise shall be
cumulative and concurrent and shall be in addition to every other
right, power and remedy, and the exercise or beginning of the
exercise by the Trustee of any one or more of such rights, powers
and remedies shall not preclude the simultaneous or later
exercise of any or all such other rights, powers and remedies.

          5.3  Proceeds of Sale.  Following a foreclosure sale
and expiration of the time for submitting any upset bid, the
Trustee shall deliver to the purchaser the Trustee's assignment
of lease and/or bill of sale conveying the property so sold
without any covenant or warranty, expressed or implied.  The
recitals in the Trustee's assignment of lease and/or bill of sale
shall be prima facie evidence of the statements made therein.
The Trustee shall apply the proceeds of such sale pursuant to
Section 45-21.31, North Carolina General Statutes.

          5.4  Trustee's Fee.  If a foreclosure proceeding is
commenced by the Trustee but terminated prior to its completion,
the Trustee's fee shall be reasonable but (a) not more than the
lesser of one percent (1%) of the Obligations or ten thousand
dollars ($10,000.000) if the termination occurs prior to the
foreclosure hearing and (b) not more than the lesser of two
percent (2%) of the Obligations or ten thousand dollars
($10,000.00) if the termination occurs after the foreclosure
hearing.

                           ARTICLE VI
                                
        ADDITIONAL RIGHTS AND REMEDIES OF THE BENEFICIARY
                                
          6.1  Rights Upon an Event of Default.  Upon the
occurrence of an Event of Default, the Beneficiary, immediately
and without additional notice and without liability therefor to
Grantor, except for its own gross negligence or willful
misconduct, shall have the right (in addition to its rights under
the other Project Documents and any other right or remedy of the
Beneficiary), but not the obligation, to do or cause to be done
any or all of the following:  (a) take physical possession of the
Mortgaged Property; (b) exercise its right to collect the Rents;
(c) enter into contracts for the completion, repair and
maintenance of the Improvements; (d) expend the Loan or other
funds and any rents, income and profits derived from the
Mortgaged Property for payment of any taxes, insurance premiums,
assessments and charges for the completion, repair and
maintenance of the Improvements, the preservation of the lien of
this Deed of Trust and the satisfaction and fulfillment of any
liabilities or obligations of Grantor arising out of or in any
way connected with the construction of the Improvements, whether
or not such liabilities and obligations in any way affect, or may
affect, the lien of this Deed of Trust; (e) enter into leases
demising the Mortgaged Property or any part thereof; (f) take
such steps to protect and enforce the specific performance of any
covenant, condition or agreement in this Deed of Trust, the Trust
Indenture or the other Project Documents or to aid the execution
of any power herein granted; and (g) generally, supervise, manage
and contract with reference to the Mortgaged Property as if the
Beneficiary were the equitable owner of the Mortgaged Property.
Notwithstanding the occurrence of an Event of Default or
acceleration of the Obligations, the Beneficiary shall continue
to have the right, but not the obligation, to pay money, whether
or not Loan funds, for the purposes described in Sections 2.2,
2.5 and 2.7 and in the maintenance or acquisition of required or
desirable insurance coverage, and all such sums and interest
thereon shall be added to the Obligations and shall be secured
hereby.  Grantor also agrees that any of the foregoing rights and
remedies of the Beneficiary may be exercised at any time
independently of the exercise of any other such rights and
remedies and the Beneficiary may continue to exercise any or all
such rights and remedies until the Event(s) of Default of Grantor
are cured with the consent of the Beneficiary or until
foreclosure and the conveyance of the Mortgaged Property to the
high bidder or until the Obligations are otherwise satisfied or
paid in full.

          6.2  Appointment of Receiver.  Upon the occurrence of
an Event of Default, Grantor agrees that the Beneficiary shall be
entitled, without additional notice and without regard to the
adequacy of any security for the Obligations or the solvency of
any party bound for its payment, to seek the appointment of a
receiver to take possession of and to operate the Mortgaged
Property, and to collect the rents, issues, profits and income
therefrom, all expenses of which shall be added to the
Obligations and secured hereby.  If such receiver should be
appointed or if there should be a sale of the Mortgaged Property,
as provided herein, Grantor or any person in possession of the
Mortgaged Property as tenant or otherwise shall become a tenant
at will of the receiver or of the purchaser and may be removed by
a writ of ejectment, summary ejectment or other lawful remedy.

          6.3  Environmental Investigation and Assessment.  Upon
the occurrence of an Event of Default, Grantor agrees that the
Beneficiary shall be entitled, without additional notice, to
cause an environmental investigation and assessment to be
performed for the purpose of determining whether there exists on
the Mortgaged Property any environmental condition which could
result in any liability to the owner or occupier of such
property.

          6.4  Waivers.  No waiver of any Event of Default shall
at any time thereafter be held to be a waiver of any right of the
Beneficiary stated anywhere in this Deed of Trust, the Trust
Indenture or any other Project Document, nor shall any waiver of
a prior Event of Default operate to waive any subsequent Event(s)
of Default.  All remedies provided in this Deed of Trust, in the
Trust Indenture and in the other Project Documents are cumulative
and may, at the election of the Beneficiary, be exercised
alternatively, successively or in any manner and are in addition
to any other rights provided by law.
                                
                           ARTICLE VII
                       GENERAL CONDITIONS
                                
          7.1  Substitution of Trustee.  If, for any reason, with
or without cause, the Beneficiary shall elect to substitute for
the Trustee (or for any successor to the Trustee), the
Beneficiary shall have the right to appoint successor Trustee(s)
by duly acknowledged written instruments recorded in the Public
Registries of Halifax County and Northampton County, North
Carolina, and each new Trustee immediately upon recordation of
the instrument so appointing him or her shall become successor in
title to the Mortgaged Property for the uses and purposes of this
Deed of Trust, with all the powers, duties and obligations
conferred on the Trustee in the same manner and to the same
effect as though he or she were named herein as the Trustee.

          7.2  Terms.  The singular used herein shall be deemed
to include the plural; the masculine deemed to include the
feminine and neuter; and the named parties deemed to include
their permitted successors and assigns.

          7.3  Notices.  Any request, demand, authorization,
direction, notice, consent, waiver or other document provided or
permitted by this Deed of Trust to be made upon, given or
furnished to, or filed with,

               (a)  the Beneficiary shall be sufficient for every
          purpose hereunder if made, given, furnished or filed in
          writing to or with the Beneficiary at its Corporate
          Trust Office at Corporate Trust Administration,
          CTM00238, 777 Main Street, Hartford, Connecticut 06115,
          Ref.:  Panda-Rosemary 1996, or telecopied to such
          Corporate Trust Office at (860) 986-7920, or at any
          other address or telecopy number as may be designated
          by the Beneficiary to the other parties hereto, or
          
               (b)  Grantor shall be sufficient for every purpose
          hereunder if in writing and mailed by registered or
          certified mail with return receipt requested and
          postage prepaid, to Grantor addressed to it at its
          principal office at 4100 Spring Valley Road, Suite
          1001, Dallas, Texas 75244, or telecopied to such
          principal office at (214) 980-6815, Attention: Chief
          Financial Officer, or at any other address or telecopy
          number previously furnished in writing to the other
          parties hereto, or
          
               (c)  the Trustee shall be sufficient for every
          purpose hereunder if in writing and mailed by
          registered or certified mail with return receipt
          requested and postage prepaid, to the Trustee addressed
          to it at its office at Kennedy Covington Lobdell &
          Hickman, L.L.P., NationsBank Corporate Center, 100 N.
          Tryon Street, Suite 4200, Charlotte, North Carolina
          28202-4006, or telecopied to such principal office at
          (704) 331-7598, or at any other address or telecopy
          number previously furnished in writing to the other
          parties hereto.
          
          7.4  Greater Estate.  In the event that Grantor is the
owner of a leasehold estate with respect to any portion of the
Mortgaged Property and, prior to the satisfaction of the
Obligations and the cancellation of this Deed of Trust of record,
Grantor obtains a fee estate in such portion of the Mortgaged
Property, Grantor shall immediately execute and deliver to the
Beneficiary in recordable form a deed of trust or such other
instrument as the Beneficiary may reasonably require to subject
such portion of the Mortgaged Property to the terms, provisions
and conditions of this Deed of Trust.

          7.5  Imposition of Tax.  In the event of the passage of
any state, federal, municipal or other governmental law, order,
rule or regulation, in any manner changing or modifying the laws
now in force governing the taxation of debts secured by deeds of
trust or the manner of collecting taxes so as to affect adversely
the Beneficiary, Grantor shall promptly pay any such tax on or
before the due date thereof.

          7.6  Invalidation of Provisions.  .Invalidation of any
one or more of the provisions of this Deed of Trust shall not
invalidate or affect in any way any of the other provisions
hereof, which shall remain in full force and effect.

          7.7  Headings.  The captions and headings herein are
inserted only as a matter of convenience and for reference and in
no way define, limit or describe the scope of this Deed of Trust
or the intent of any provision hereof.

          7.8  GOVERNING LAW.  THIS DEED OF TRUST SHALL BE
GOVERNED BY, ENFORCED AND CONSTRUED IN ACCORDANCE WITH THE LAW OF
THE STATE OF NORTH CAROLINA AND THE LAWS OF THE UNITED STATES
APPLICABLE TO TRANSACTIONS IN THE STATE OF NORTH CAROLINA.  THE
PARTIES HERETO AGREE THAT THE FOREGOING IS "BOLD-FACE" TYPE.

          7.9  Controlling Agreement.  Except as otherwise
provided in this Deed of Trust and except as otherwise provided
in the Trust Indenture or any other Project Document by specific
reference to the applicable provisions of this Deed of Trust, if
any provision in this Deed of Trust is in conflict with or
inconsistent with any provision in the Trust Indenture or any
Project Document, the provision in the Trust Indenture or such
Project Document, as the case may be, shall govern and control.

          IN WITNESS WHEREOF, Grantor has caused this Deed of
Trust to be executed under seal by its duly authorized
representatives as of the above written date.

                              GRANTOR:

                              PANDA-ROSEMARY, L.P.
                                (doing business in the
                                 State of North Carolina
                                 as Panda-Rosemary,
                                 Limited Partnership)  [SEAL]

ATTEST:                         By:  PANDA - ROSEMARY CORPORATION,
                                     its general partner

                                By:
Name:  Kim R. Knightstep           Name:  Robert W. Carter
Title:                             Title: Chairman of the Board
                                          President and Chief
                                          Executive Officer
[CORPORATE SEAL]


STATE OF NEW YORK)
                         :ss:
COUNTY OF NEW YORK)


          I, the undersigned Notary Public of the aforesaid State
and County, certify that Kim R. Knightstep personally came before
me this day and acknowledged that s/he is the Assistant Secretary of
PANDA - ROSEMARY CORPORATION, a Delaware corporation, the general
partner of PANDA-ROSEMARY, L.P., a Delaware limited partnership
(doing business in the State of North Carolina as Panda-Rosemary
Limited Partnership), and that, by authority duly given and as
the act of said corporation, the foregoing instrument was
executed in its name by its President, sealed with its
corporate seal, and attested by him/herself, as its
Assistant Secretary, all as the act of said limited partnership.

          Witness my hand and notorial seal this the 31st day of
July, 1996.
                                
                                
                          Thomas A. Scott                                
                          Notary Public
                          No. 31-4792491      
[SEAL]


My Commission Expires: 8/31/97







                           EXHIBIT A
                (Description of the Fee Premises)


    That certain tract or parcel of land lying and being situate
    in Pleasant Hill Township, Northampton County, North
    Carolina, and more particularly described as follows:
    BEGINNING at a point marked by a found one-inch iron pipe
    located on the South edge of the right of way for NC.
    Highway 48, said point also being the Northwest corner of
    that certain 20.34 acre tract now or formerly owned by
    Columbia Gas Transmission Corporation by Deed recorded in
    Book 661, page 101, Northampton County Registry;  THENCE
    from said Beginning point and along the edge of the right of
    way for NC. Highway 48, S 87 degrees 16' 36" E, 205.2 feet to a
    point marked by a set one-half inch iron rod;  THENCE
    turning S 10 degrees 53' 15" W 283.7 feet to a point marked by a
    set one-half inch iron rod;  THENCE turning N 77 degrees 50' 27" W
    208.8 feet to a point marked by a set one-half inch iron
    rod;  THENCE turning N 12 degrees 10' 00" E 250.0 feet to the point
    of Beginning, and containing 1.26 acres, more or less, as
    shown in survey by Cyril C. Waters, R.L.S., dated July 9,
    1996, entitled "Panda-Rosemary Limited Partnership, Pleasant
    Hill Station."









                           EXHIBIT B
            (Description of the Leasehold Premises)
    
    TRACT NO. 1

    That certain tract or parcel of land lying and being situate
    in the City of Roanoke Rapids, Halifax County, North
    Carolina, and more particularly described as follows:
    BEGINNING at a point located at the intersection of the
    Northern edge of the 60 foot right of way for West 13th
    Street and the Western edge of a 20 foot right of way for an
    alley, said Beginning point being marked by a chiseled "X"
    on a concrete slab;  THENCE from said Beginning point N 63 degrees
    30' W 219.78 feet to a railroad spike on the Eastern edge of
    a 55 foot right of way for the spur track of CSX
    Transportation, Inc.;  THENCE along said 55 foot right of
    way the following courses and distances: N 2 degrees 34' 31" E
    364.30 feet, N 2 degrees 47' 00" E 100.00 feet, N 4 degrees 54' 00" E
    50.00 feet, and N 7 degrees 11' 30" E 50.00 feet, N 9 degrees 33' 00" E
    49.00 feet, and N 10 degrees 46' 10" E 36.26 feet to an iron pipe
    located on the Southern edge of (undeveloped) 12th Street;
    THENCE along the Southern edge of (undeveloped) 12th Street
    right of way S 63 degrees 30' E 466.77 feet to an iron pipe located
    at the intersection of the Southern edge of (undeveloped)
    12th Street and the Western edge of the right of way for the
    20 foot alley previously referred to herein;  THENCE along
    the Western edge of the 20 foot right of way for said alley
    S 26 degrees 30' W 600.00 feet to the point of Beginning and
    containing 4.83 acres, more or less, and being the property
    shown on survey by Cyril C. Waters, R.L.S., dated January 8,
    1992, and last updated July 10, 1996, entitled "Plat showing
    Property Leased to Panda-Rosemary Limited Partnership."

    TRACT NO. 2

    That certain tract or parcel of land lying and being situate
    in the City of Roanoke Rapids, Halifax County, North
    Carolina, and more particularly described as follows:
    BEGINNING at the Northwest corner of the intersection of
    right of way for Roanoke Avenue and West 13th Street;
    THENCE N 63 degrees 30' W 379.78 feet along the North right of way
    line of West 13th Street to a railroad spike on the East
    right of way line of CSX Transportation, Inc.;  THENCE along
    the Eastern right of way line of CSX Transportation, Inc. N
    2 degrees 34' 31" E 364.30 feet to a point;  THENCE in a Westerly
    direction across the railroad right of way N 70 degrees 27' 11" W
    85.68 feet to a point on the Western right of way line of
    CSX Transportation, Inc., the same being the point of
    Beginning for the tract of land hereinafter described;
    THENCE along the Western right of way line of CSX
    Transportation, Inc. S 23 degrees 16' 53" W 61.32 feet and S 30 degrees
    11' 32" W 49.15 feet and S 34 degrees 14' 33" W 48.53 feet and S
    38 degrees 48' 23" W 14.93 feet to an iron pipe at the Southeast
    corner of the property herein described;  THENCE a new made
    line through the lands of the Bibb Company parallel with and
    150 feet North of 13th Street, N 63 degrees 30' 00" W 160.90 feet
    to an iron pipe;  THENCE another new made line through lands
    of the Bibb Company N 26 degrees 30' 00" E 175.00 feet to an iron
    pipe;  THENCE another new made line through lands of the
    Bibb Company S 67 degrees 49' 23" E 167.91 feet to an iron pipe on
    the West right of way line of CSX Transportation, Inc.;
    THENCE along and with the West right of way of CSX
    Transportation, Inc. S 15 degrees 18' 14" W 15.00 feet to the point
    of Beginning.  Said tract of land containing 0.71 acres,
    more or less, and being the property shown on survey by
    Cyril C. Waters, R.L.S., dated January 8, 1992, and last
    updated July 10, 1996, entitled "Plat showing Property
    Leased to Panda-Rosemary Limited Partnership."
    

  

EXHIBIT 10.15

                               



                               



                      SECURITY AGREEMENT
                               
                      Dated July 31, 1996
                               
                              by
                               
                     PANDA-ROSEMARY, L.P.
                               
                              to
                               
                     FLEET NATIONAL BANK,
                      as Collateral Agent
                               
                               

                               

                               

                               

                      SECURITY AGREEMENT
                               
                               
          This SECURITY AGREEMENT, dated July 31, 1996, is
made by PANDA-ROSEMARY, L.P., a Delaware limited partnership
(the "Grantor"), to FLEET NATIONAL BANK, a national banking
association established under the laws of the United States of
America, as collateral agent (in such capacity, together with
its successors, assigns and designees in such capacity, the
"Collateral Agent") for the benefit of the Secured Parties (as
defined herein).

                     W I T N E S S E T H :
                               
          WHEREAS, the Grantor owns a natural gas-fired
cogeneration facility with approximately 180 MW of electric
generating capacity located in Roanoke Rapids, North Carolina
(the "Project");

          WHEREAS, the Grantor has caused Panda-Rosemary
Funding Corporation, a Delaware corporation (the "Company") to
be formed as a wholly-owned subsidiary for the purposes of
facilitating the refinancing of the Project;

          WHEREAS, the Company has duly authorized the
creation and issuance of its First Mortgage Bonds to be issued
in one or more series (the "Bonds") pursuant to the Trust
Indenture, dated as of July 31, 1996 (as amended, restated,
supplemented or otherwise modified from time to time, the
"Indenture"), among the Grantor, the Company and Fleet
National Bank, as trustee;

          WHEREAS, the proceeds of the sale of the Bonds will,
together with other funds available to the Grantor, be used,
among other things, to refinance the Grantor's outstanding
indebtedness incurred in connection with the construction and
initial financing of the Project, to fund a debt service
reserve fund for the Bonds, to redeem a limited partner
interest in the Grantor, to pay certain transaction costs
associated with the offering of the Bonds and to fund certain
modification costs in the future, if necessary, some of the
foregoing being financed by the loan by the Company of the
proceeds from the issuance of the Bonds to the Grantor, which
loan, as well as loans by the Company to the Grantor with
respect to Additional Permitted Debt (as defined
below)(collectively, the "Loans"), will be secured by
substantially all the assets of the Partnership and certain
other collateral;

          WHEREAS, in order to satisfy certain requirements of
the Partnership under the Project Agreements (as defined in
the Indenture) and for other purposes permitted under the
Indenture, the Grantor may incur additional debt permitted by
Sections 6.16(a)(v) and 6.16(b)(ii) of the Indenture
("Additional Permitted Debt"), either directly or indirectly
through the Company, the obligations under which shall be
secured by substantially all the assets of the Grantor and
certain other collateral;

          WHEREAS, all of the Company's obligations under the
Bonds will be unconditionally guaranteed by the Grantor
pursuant to a guaranty of the Grantor, the performance of
which will be secured by substantially all the assets of the
Grantor;

          WHEREAS, the Grantor intends to arrange for the
issuance of certain letters of credit pursuant to one or more
Credit Bank Reimbursement Agreements (as defined in the
Indenture) and may finance certain working capital
requirements of the Project pursuant to one or more Credit
Bank Working Capital Agreements (as defined in the Indenture),
the obligations under which may be secured by substantially
all the assets of the Grantor and certain other collateral;

          WHEREAS, at the closing, certain moneys held by The
Fuji Bank and Trust Company, as collateral agent, in
connection with an existing letter of credit facility, will be
transferred into the appropriate Funds (as defined in a
certain Deposit and Disbursement Agreement, dated as of
July 31, 1996 (as amended, restated, supplemented or otherwise
modified from time to time, the "Depositary Agreement"), by
and among the Grantor, the Company, the Collateral Agent and
Fleet National Bank, as depositary agent thereunder (in such
capacity, together with its successors, assigns and designees
in such capacity, the "Depositary Agent"));

          WHEREAS, the Secured Parties signatories thereto
(the "Secured Parties"), the Grantor, the Company, the
Collateral Agent and the Depositary Agent have entered into a
Collateral Agency and Intercreditor Agreement, dated as of
July 31, 1996 (as amended, restated, supplemented or otherwise
modified from time to time, the "Intercreditor Agreement"),
appointing the Collateral Agent as collateral agent and
setting forth certain rights and obligations of the Collateral
Agent acting on behalf of the Secured Parties with respect to
the Collateral, including, without limitation, the Funds; and

          WHEREAS, the execution and delivery of this Security
Agreement (as amended, supplemented, restated or otherwise
modified from time to time, this "Security Agreement" or this
"Agreement") by the Grantor are conditions precedent to the
Collateral Agent and the Secured Parties entering into the
transactions contemplated by, among other things, the
Indenture and the Credit Bank Documents (as each such term is
defined in the Indenture).

          NOW, THEREFORE, in consideration of the premises and
in order to induce the Collateral Agent and the Secured
Parties to enter into the transactions contemplated by, among
other things, the Indenture and the Credit Bank Documents, the
Grantor hereby agrees with the Collateral Agent, for the
benefit of the Secured Parties, as follows:

          1.   Defined Terms.

          (a)  Unless otherwise defined herein, all
capitalized terms used herein shall have the meanings set
forth in, and the interpretations applicable thereto, under
the Intercreditor Agreement (including the definitions in the
Indenture incorporated in the Intercreditor Agreement).
Unless otherwise specified herein, (i) all references to
Sections, paragraphs or other subdivisions herein are to this
Agreement and (ii) the words "include," "includes," and
"including" are deemed to be followed by "without limitation"
whether or not they are, in fact, followed by such words or
words of like import.  Unless otherwise defined herein or in
the Indenture, terms defined in Article 9 of the Uniform
Commercial Code as in effect from time to time in the State of
New York are used herein as therein defined.  The following
terms shall have the following meanings, unless the context
otherwise requires:

          "Accounts Receivable" means all accounts (as defined
in the Code) now or hereafter owned by the Grantor and in any
event shall include, but not be limited to, (i) accounts
receivable, instruments (as defined in the Code), documents,
contract rights (including any rights to liquidated damages
payments) and chattel paper (as defined in the Code), created
by or arising from sales of electricity, steam, output, fuel,
capacity or recoverable materials and/or thermal energy or
other services in connection with the Project, and all
accounts (as defined in the Code) arising from any sale or
rendition of services made under any trade name or style,
whether or not earned by performance, (ii) guarantees,
warranties, endorsements, indemnifications or collateral on,
of or for any of the foregoing and any rents, revenues, income
and profits in respect of the Site or the Project,
(iii) insurance policies or rights relating to any of the
foregoing, (iv) cash and non-cash Proceeds of any and all of
the foregoing and (v) all powers of attorney for the execution
of any evidence of indebtedness or security or other writings
in connection therewith.

          "Assigned Agreements" means those agreements set
forth in Schedule A hereto, as the same may be amended,
modified, restated, replaced, substituted or otherwise
supplemented from time to time.

          "Code" means the Uniform Commercial Code as the same
may from time to time be in effect in the State of New York.

          "Collateral" shall have the meaning set forth in
Section 2.

          "Collateral Records" means (a) all original copies
of all documents, instruments or other writings evidencing any
of the other Collateral and (b) all books, correspondence,
credit or other files and records.

          "Copyrights" means, collectively, all of the
following now owned or hereafter created or acquired by
Grantor:  (a) all copyrights, rights and interests in
copyrights, works protectable by copyright, copyright
registrations and copyright applications; (b) all renewals of
any of the foregoing; (c) all income, royalties, damages and
payments now or hereafter due and/or payable under any of the
foregoing or with respect to any of the foregoing, including,
without limitation, damages or payments for past or future
infringements of any of the foregoing; (d) the right to sue
for past, present and future infringements of any of the
foregoing; (e) all rights corresponding to any of the
foregoing throughout the world; and (f) all goodwill
associated with any symbolized by any of the foregoing.

          "Default Rate" means two percent (2%) in excess of
the "prime rate" from time to time publicly quoted by the
Collateral Agent in its individual capacity, or any successor
thereto.

          "Equipment" means any equipment or fixtures located
on the Site now or hereafter owned by the Grantor or used in
connection with the Project and, in any event, means and
includes, but shall not be limited to, all machinery,
packaging, processing, manufacturing, distribution, selling,
data processing, computer, office, furnishing, fixtures,
appliances, trade fixtures, vehicles, vessels, aircraft,
rolling stock, tools, tooling, molds, dies, supplies and other
equipment of any kind and nature, wherever situated, and any
and all additions, substitutions and replacements of any of
the foregoing, wherever located, together with all
attachments, components, parts, equipment, improvements,
upgrades and accessories installed thereon or affixed thereto
and all designs, plans and specifications relating to the Site
or the Project owned by Grantor on the date hereof or
hereafter acquired.

          "Excluded Collateral" means, collectively, the
collateral subject to (i) the LOC Security Agreement, dated as
of July 31, 1996, between the Grantor and NationsBank of
Texas, N.A., (ii) the Bond Security Agreement, dated as of the
same date, between the Partnership and The Bank of New York,
and (iii) the Forward Security Agreement, dated as of the same
date, between the Grantor and NationsBank of Texas, N.A., as
such agreements exist on the date hereof.

          "General Intangibles" means all general intangibles
now or hereafter owned by the Grantor, and, in any event,
means and includes, but shall not be limited to, all contract
rights, interests, choses in action, causes of action and all
other intangible personal property of the Grantor of every
kind and nature (other than Accounts Receivable), now owned or
hereafter acquired by the Grantor, including, without
limitation, corporate or other business records, loans and
other obligations receivable, inventions, designs, patents,
patent applications, service marks, service mark applications,
trademarks, trademark applications, trade names, trade
secrets, goodwill, registrations, licenses, leasehold
interests in real and personal property, franchises,
dealership agreements, customer lists, customer and supplier
contracts, firm sale orders, partnership and joint venture
interests, other contracts and contract rights, tax refund
claims, deposit accounts (general or special) with, and all
credits and claims against, any financial institution, rights
and claims against carriers and shippers, rights to
indemnification, all compensation, awards, damages, rights of
action and proceeds arising from any taking by any lawful
power and or authority by exercise of the right of
condemnation or eminent domain with respect to any of the
Collateral or the Project, reversionary interests in pension
and profit sharing plans and reversionary, beneficial and
residual interests in trusts, rights to proceeds of insurance
of which the Grantor is beneficiary, any letters of credit,
including, without limitation, guaranties, warranties,
security interests or liens of any kind held by or granted to
the Grantor to secure payment of any obligation owing by any
person or entity to the Grantor, and the like, however and
whenever arising and all pollution allowances, offsets and
similar rights, including, without limitation, all acid rain
allowances under the Clean Air Amendment of 1990 and any
implementing state Laws.

          "Insurance Policies" means all Proceeds of all
insurance policies in which the Grantor is named as owner or
beneficiary.

          "Inventory" means all of the Grantor's inventory (as
defined in the Code), goods, merchandise and other personal
property furnished or to be furnished under any contract of
service or intended for sale or lease, including, without
limitation, all raw materials, components, whole goods and
materials and supplies of any kind which are used or consumed
in the Grantor's business, and all documents of title or
documents representing the same, in each instance whether now
owned or hereafter acquired by the Grantor and wherever
located, whether in the possession of the Grantor or of a
bailee or other person for sale, storage, transit, processing,
use or otherwise.

          "Marks" means any trademarks, trademark
registrations and trademark applications pending, now held or
hereafter acquired by the Grantor including, without
limitation, registrations, recordings and applications of or
with the United States Patent and Trademark Office or any
similar agency in any foreign jurisdiction (which the Grantor
has adopted and used and is using or hereafter acquires or
under which the Grantor is licensed), as well as all other
trademarks, trade names, fictitious business names, business
names, company names, business identifiers, prints, labels,
trade styles and service marks not registered, and trade
dress, including logos and/or designs related to the
foregoing.

          "Money" means "money" as such term is defined in
Section 1-201(24) of the Code.

          "Obligations" means, (i) all obligations of the
Grantor or the Company to the Collateral Agent, the Depositary
Agent or the Secured Parties now or hereafter existing under
the Bonds, the Indenture, the Partnership Notes, the
Partnership Guarantee, any Additional Permitted Debt, any
Credit Bank Working Capital Agreement, any Credit Bank
Reimbursement Agreement, any Interest Rate Protection
Agreement, this Agreement or the Collateral Documents, whether
for principal, interest (including, without limitation,
interest accruing following the filing by or against the
Grantor or the Company of a bankruptcy petition, whether or
not allowed as a claim in a bankruptcy proceeding), fees,
indemnification, expenses or otherwise, and (ii) all other
liabilities, obligations, covenants and duties owing to the
Collateral Agent, the Depositary Agent or the Secured Parties
from or by the Grantor or the Company of any kind or nature,
present or future, whether or not evidenced by any note,
guaranty or other instrument, arising under, or in connection
with the Indenture, each Partnership Guarantee, the
Partnership Notes, any Additional Permitted Debt, any Credit
Bank Working Capital Agreement, any Credit Bank Reimbursement
Agreement, any Interest Rate Protection Agreements, the
Foreign Exchange Protection Agreement, this Agreement or the
Collateral Documents, whether or not for the payment of money,
whether direct or indirect (including those acquired by
assignment), joint or several, absolute or contingent,
liquidated or unliquidated, due or to become due, now existing
or hereafter arising, renewed or restructured, whether or not
from time to time decreased or extinguished and later
increased, created or incurred, and including, without
limitation, all indebtedness of the Grantor or the Company
under any instrument now or hereafter evidencing or securing
any of the foregoing and however acquired.

          "Patent" means any letter patent and any patent
registration and any patent application pending, including,
without limitation, registrations, recordings and applications
registered or recorded in the United States Patent and
Trademark Office or any similar agency in any foreign
jurisdiction in respect to which the Grantor has any rights
whatsoever.

          "Permits" means all applicable authorizations,
certificates, licenses, approvals, waivers, exemptions,
variances, franchises, permissions and permits of any
Governmental Authority required or obtained in connection with
the purchase, acquisition, design, construction, installation,
ownership and/or operation of the Project or in connection
with any transaction contemplated by the Indenture and the
Project Documents.

          "Proceeds" means all proceeds (as defined in the
Code) of any Collateral and, in any event, shall include,
without limitation, (i) any and all proceeds of any insurance,
indemnity, warranty or guaranty payable to the Grantor from
time to time with respect to any of the Collateral, (ii) any
and all payments (in any form whatsoever) made or due and
payable to the Grantor from time to time in connection with
any requisition, confiscation, condemnation, seizure or
forfeiture of all or any part of the Collateral or the Project
by any Governmental Authority (or any Person acting under
color of Governmental Authority), (iii) any and all other
amounts from time to time paid or payable under or in
connection with any of the Collateral or the Project and
(iv) any Proceeds of Proceeds.

          "Project Bank Deposits" means (i) the Funds (and any
sub-funds opened within any Fund) and each cash collateral
account established by the Depositary Agent, as agent for the
Collateral Agent for the benefit of the Secured Parties (and
designated by the Depositary Agent, as agent for the
Collateral Agent, as a Fund) on behalf of the Grantor or the
Company in connection with the Depositary Agreement, all sums
of money, from any source whatsoever, now or hereafter
transferred to and comprising the Funds, including, without
limitation, all credit balances therein, any and all funds,
cash, investments, instruments and securities at any time on
deposit in the Funds, and any and all interest and dividends
or other income derived from any such monies, credit balances,
funds, cash, investments, instruments and securities, (ii) all
statements, certificates, passbooks and instruments
representing the Funds and all other property from time to
time received, receivable or otherwise distributed in respect
of or in exchange for the Funds; and (iii) all deposits, cash,
notes, certificates of deposit or other instruments or
documents from time to time credited to the Funds for or on
behalf of the Grantor or the Company, and all additions
thereto and substitutions therefor, and all interest and
dividends thereon, including, without limitation, Permitted
Investments and Proceeds thereof.

          (b)  Any reference in this Agreement to a Project
Document or an Assignment Agreement shall include only such
documents that have been entered into and have not reached
their stated termination date (if any), have not been fully
and finally performed in accordance with their respective
terms or have not been replaced, terminated or canceled in
accordance with the terms of the Indenture or the
Intercreditor Agreement.

          2.   Assignment and Grant of Security.

         (i)   As collateral security for the prompt and
complete payment and performance when due (whether at stated
maturity, by redemption, acceleration or otherwise) of all of
the Obligations, the Grantor hereby assigns, pledges,
transfers, conveys and sets over to the Collateral Agent for
the benefit of the Secured Parties, and grants to the
Collateral Agent for the benefit of the Secured Parties a
security interest in and continuing lien on, all of its
estate, right, title and interest in, to and under the
following property of the Grantor, whether now owned or
existing or hereafter acquired or arising and wherever located
(all of which being herein collectively referred to as the
"Collateral"):

          (a)  the Assigned Agreements, including, without
     limitation, (i) all amounts and claims for amounts
     payable to or for the account of the Grantor under the
     Assigned Agreements, (ii) all claims, rights, privileges
     and remedies on the part of the Grantor, whether arising
     under the Assigned Agreements or by statute or at law or
     in equity or otherwise, arising out of or in connection
     with any failure by any party to any Assigned Agreement
     to make any payment assigned hereunder, including,
     without limitation, all claims of the Grantor for damages
     arising out of or for breach of or a default under the
     Assigned Agreements, (iii) all amounts payable by any
     party pursuant to any Assigned Agreement as a result of
     the exercise of any such claim, right, privilege or
     remedy, including all rights and claims of the Grantor
     under any bonding, insurance, indemnity, guarantee,
     warranty and liquidated damages arising out of or in
     connection therewith, (iv) all rights of the Grantor to
     take any action to terminate, amend, supplement, modify
     or waive performance of the Assigned Agreements, to
     perform thereunder and to compel performance thereunder,
     and (v) all rights of the Grantor to exercise any
     election or option or to give or receive any notice,
     consent, waiver or approval under or in respect of the
     Assigned Agreements, and the right (but not the
     obligation) to exercise or enforce any and all covenants,
     remedies, powers and privileges thereunder and to do any
     and all other things the Grantor is entitled to do
     thereunder together with full power and authority, in the
     name of the Grantor or otherwise, to enforce, collect,
     receive and give receipt for any and all of the
     foregoing;
     
          (b)  all Accounts Receivable;
     
          (c)  all Copyrights;
     
          (d)  all documents, instruments, letters of credit
     and chattel paper other than the Excluded Collateral;
     
          (e)  all Equipment;
     
          (f)  all General Intangibles;
     
          (g)  all goods;
     
          (h)  all Fuel Hedges and Interest Rate Protection
     Agreements;
     
          (i)  all Insurance Policies;
     
          (j)  all Inventory;
     
          (k)  all Marks;
     
          (l)  all Money other than the Excluded Collateral;
     
          (m)  all Patents;
     
          (n)  to the extent permitted by applicable law, all
     Permits owned by or granted to or for the benefit of the
     Grantor or the Project;
     
          (o)  all Project Bank Deposits and all deposits and
     accounts with other financial institutions other than the
     Excluded Collateral;
     
          (p)  any and all property in the possession of or
     under the control of the Collateral Agent or any Secured
     Party;
     
          (q)  all other tangible and intangible personal
     property other than the Excluded Collateral;
     
          (r)  all Collateral Records;
     
          (s)  all replacements, substitutions, additions or
     accessions to or for any of the foregoing;
     
          (t)  all Proceeds and products of any or all of the
     foregoing; and
     
          (u)  to the extent not included in the foregoing,
     all Permitted Investments (other than the Excluded
     Collateral) of the Grantor and proceeds, products and
     accessions of and to any and all of the foregoing
     Collateral, including, without limitation, "proceeds," as
     defined in Section 9-306(l) of the Code, including,
     without limitation, whatever is received upon any
     collection, exchange, sale or other disposition of any of
     the Collateral, and any property into which any of the
     Collateral is converted, whether cash or non-cash
     proceeds, and any and all other amounts paid or payable
     under or in connection with any of the Collateral.
     
          The assignment of the payments and rights provided
for in this Section 2 shall be effective immediately upon the
execution and delivery of this Agreement and shall not be
conditioned upon the occurrence of any default hereunder or of
any other contingency or event.

        (ii)   It is the intention of the parties hereto that
the description of the Collateral set forth in
Sections 2(i)(a) through 2(i)(u), above be sufficient to
enable the Collateral Agent, on behalf of the Secured Parties,
to take possession of, and foreclose upon, all of the right,
title and interest of the Grantor, if any, in and to the Site
and the Project and any and all real property and personal
property, tangible and intangible, used or usable in
connection therewith, and to enable the Collateral Agent or
its designee to operate, sell or otherwise dispose of the
entire interest of the Grantor, if any, in and to the Site and
the Project or any part thereof, in each case upon the
occurrence and during the continuance of an Event of Default
or a Trigger Event.

          3.   Delivery of Collateral; Perfection of Accounts;
Assigned Agreements.

          (a)  Delivery of Collateral.  All sums of money,
funds and cash, from time to time constituting the Collateral,
together with all certificates, instruments, investments and
securities representing or evidencing the Collateral, shall be
delivered to, dealt with and held by the Collateral Agent
pursuant to the terms of the Indenture and the terms hereof;
provided, that all such sums, certificates, investments,
securities or instruments representing or evidencing any Fund
shall be delivered to, dealt with and held by the Depositary
Agent, as agent for the Collateral Agent, for the benefit of
the Secured Parties.  All such certificates, investments,
securities and instruments shall be in suitable form for
transfer by delivery or shall be accompanied by duly executed
instruments of transfer or assignment in blank, all in form
and substance satisfactory to the Depositary Agent or the
Collateral Agent.

          (b)  Perfection of Accounts.  For the purpose of
perfecting the security interest of the Secured Parties in and
to the Funds and all funds, cash, investments, instruments and
securities at any time on deposit in the Funds, the Depositary
Agent shall be deemed to be holding the Funds and all such
funds, cash, investments, instruments and securities as agent
for the Collateral Agent and the Secured Parties.

          (c)  Assigned Agreements.  So long as no Event of
Default or a Trigger Event has occurred and is continuing, the
Grantor may exercise all of the Grantor's rights, powers,
privileges, elections, options and remedies under the Assigned
Agreements (including, without limitation, lending the
proceeds of any Additional Permitted Debt to the Partnership)
and any other contract or agreement included in the
Collateral, subject to the terms of the Indenture and the
other Project Documents.  Except as provided in Section 4,
upon the occurrence and during the continuance of an Event of
Default or a Trigger Event, the Collateral Agent may exercise
any right, remedy, election or option or give any notice,
consent, waiver or approval under, or deliver any requisition
for payment under, or take any other action in respect of, any
Assigned Agreement or other such agreement without any
approval of or action by the Grantor, but the Grantor will
nevertheless execute and deliver any instrument requested by
the Collateral Agent to be executed and delivered by the
Grantor in connection with the exercise by the Collateral
Agent of any such right, remedy, election or option or the
giving by the Collateral Agent of any such notice, consent,
waiver or approval or the taking by the Collateral Agent of
any such other action.

          4.   Rights and Duties of Grantor under Assigned
Agreements.  Notwithstanding any other provision of this
Agreement, the Grantor shall have the right, but not to the
exclusion of the Collateral Agent, to receive from the parties
to the Assigned Agreements all notices and other
communications and copies of all documents and all information
which such parties are permitted or required to give or
furnish to the Grantor.  The Grantor at its expense will
perform and comply with all of the terms of each Assigned
Agreement to be performed or complied with by it, will do all
things necessary on its part to maintain each Assigned
Agreement in full force and effect, will do all things
necessary to keep unimpaired all of its rights, powers and
remedies thereunder and to prevent any forfeiture or
impairment thereof, will enforce each Assigned Agreement in
accordance with its terms and will take all such action to
that end or to enforce any Assigned Agreement as from time to
time may be requested by the Collateral Agent, except as
otherwise expressly limited under or permitted by, or to the
extent that the failure to so do would not result in an Event
of Default under, the Indenture.

          5.   Grantor Remains Liable.  Anything herein to the
contrary notwithstanding, except to the extent expressly
limited under or permitted by, or to the extent that the
failure to so do would not result in an Event of Default
under, the Indenture and except as set forth in the next
succeeding sentence, the Grantor shall remain liable under the
Assigned Agreements and the other contracts and agreements
included in the Collateral to the extent set forth therein and
shall perform all of its duties and obligations thereunder to
the same extent as if this Agreement had not been executed.
The exercise by the Collateral Agent of any of its rights
hereunder shall not release the Grantor from any of its duties
or obligations under the Assigned Agreements and the other
contracts and agreements included in the Collateral, except in
the event of foreclosure upon the Collateral (and only to the
extent of such foreclosure on the particular items of
Collateral) by the Collateral Agent, the exercise by the
Collateral Agent of its rights to sell the Collateral or the
conveyance of the Collateral by the Collateral Agent in lieu
of foreclosure, in which event the Grantor shall be released
from obligations arising under the Assigned Agreements and the
other contracts and agreements constituting Collateral after
such event (but only to the extent such obligations arise
after such exercise of rights).  Neither the Collateral Agent
nor any of the Secured Parties shall have any obligation or
liability under any of the Assigned Agreements or other
contracts and agreements included in the Collateral by reason
of or arising out of this Agreement or the receipt of any
payment relating to the Assigned Agreements or any other
Collateral pursuant hereto (except as provided under the first
sentence of Section 9-207(l) of the Code), nor shall the
Collateral Agent or any of the Secured Parties be obligated to
perform any of the obligations or duties of the Grantor
thereunder, to make any payment required thereunder, to make
any inquiry as to the sufficiency of any payment received by
it or as to the sufficiency of any performance by any party
thereunder, to present or file any claim or to take any action
to collect or enforce any claim for payment assigned
hereunder.

          6.   Representations and Warranties.  The Grantor
hereby makes the following representations and warranties,
which shall survive the Closing Date:

          (a)  The Grantor has good, marketable and valid
title in and to all of the Collateral, free and clear of all
Liens, rights or claims of all other Persons, other than
Permitted Liens, and the Grantor has full power and authority
to grant the liens and security interests in and to the
Collateral hereunder.  The Grantor has full power and
authority to own its property and to carry on its business as
now being conducted and as proposed to be conducted.

          (b)  No security agreement, financing statement,
mortgage, equivalent security or lien instrument or
continuation statement covering all or any part of the
Collateral is on file or of record in any public office,
except for the financing statements filed by the Grantor in
the public offices listed on Schedule B hereto or as otherwise
permitted by the Indenture.

          (c)  Appropriate financing statements or other
appropriate instruments have been or will be filed pursuant to
the Code in the public offices listed on Schedule A attached
hereto as may be necessary to perfect any security interest
granted or purported to be granted hereby (to the extent such
security interest may be perfected by the filing of a
financing statement) and no other filings are necessary to
perfect the security interests granted herein, except for
Copyrights, Marks and Patents registered or otherwise located
outside of the United States.  Upon the Grantor's execution
and delivery of this Security Agreement, the Collateral Agent,
on behalf of the Secured Parties, will have a valid and
continuing Lien on and, upon (i) the filing of appropriate
financing statements in the public offices listed on
Schedule B attached hereto and (ii) the taking of possession
by the Collateral Agent of the Collateral in which a security
interest is perfected by possession, perfected security
interest in the Collateral, except for Copyrights, Marks and
Patents registered or otherwise located outside of the United
States, superior and prior to all other Liens and security
interests, existing or future (except for Permitted Liens) and
the security interests herein granted shall be enforceable as
such against creditors of and purchasers from the Grantor
(except for Permitted Liens) and against any owner or
mortgagee of the real property where any of the Collateral is
located and against any purchaser of real property and any
present or future creditor obtaining a Lien on such real
property, except to the extent otherwise expressly permitted
by the Indenture.  All action that can be taken by the Grantor
necessary or desirable to protect and perfect such Lien on and
security interest in each item of the Collateral, except for
Copyrights, Marks and Patents registered or otherwise located
outside of the United States, has been or will be duly taken
and the Grantor shall defend the Collateral against all claims
and demands of all Persons at any time claiming the same or
any interest therein adverse to the Collateral Agent.

          (d)  The principal place of business and the chief
executive office of the Grantor is located at 4100 Spring
Valley Road, Suite 1001, Dallas, Texas 75244.  The originals
of the Collateral Records are located at the chief executive
office of the Grantor.  All Accounts Receivable and Assigned
Agreements (other than those in the possession of the
Collateral Agent) are maintained at, and controlled and
directed, including, without limitation, for general
accounting purposes, from the chief executive office of the
Grantor.

          (e)  On the date each Account Receivable is created,
each such Account Receivable (i) is and thereafter will be the
genuine, legal, valid and binding obligation of the account
debtor in respect thereof, representing an unsatisfied
obligation of such account debtor, (ii) is and thereafter will
be enforceable in accordance with its terms, (iii) is not and
thereafter will not be subject to any setoff, defense, tax or
counterclaim (except (x) with respect to refunds, defenses,
returns and allowances in the ordinary course of business,
(y) to the extent that such Account Receivable may not yet
have been earned by performance and (z) common law rights of
setoff or other rights, defenses or counterclaims arising by
application of law as the result of contracts or agreements
between the Grantor and an account debtor and under which the
Grantor may owe an obligation) and (iv) is and will be in
compliance with all applicable laws, whether federal, state,
local or foreign.  None of the account debtors in respect of
any Account Receivable is the government of the United States
or an instrumentality thereof.  No Accounts Receivable which
are evidenced by chattel paper require the consent of the
account debtor in respect thereof in connection with their
assignment hereunder (other that such as to which required
consents have been obtained).

          (f)  The correct name of the Grantor is Panda-
Rosemary, L.P. and the Grantor has conducted business only
under that name and the name Panda-Rosemary Limited
Partnership.  The Grantor does not have any other corporate,
partnership, trade or fictitious name.

          (g)  All Inventory now or from time to time included
in the Collateral is kept only at the Site or at such
locations as may be designated by the Grantor from time to
time pursuant to and subject to the terms and conditions of
Section 7(d) hereof.  None of such Inventory is in the
possession of an issuer of a negotiable document (as defined
in Section 7-104 of the Uniform Commercial Code) therefor or
otherwise in the possession of a bailee.

          7.   Affirmative Covenants.  The Grantor covenants
and agrees with the Collateral Agent for the benefit of the
Secured Parties that from and after the date hereof and until
the Debt Termination Date:

          (a)  Further Documentation, Pledge of Instruments.
At any time and from time to time, upon the request of the
Collateral Agent and at the sole expense of the Grantor, the
Grantor will promptly execute and deliver any and all such
further instruments and documents and take such further action
as the Collateral Agent may deem desirable in order to obtain
the full benefits of this Security Agreement and of the rights
and powers granted or purported to be granted hereby,
including, without limitation, (i) the filing of any financing
or continuation statements under the Uniform Commercial Code
in effect in any jurisdiction necessary or advisable (in the
Collateral Agent's sole discretion) to perfect, or to maintain
the perfection of, the liens and security interests granted
hereby, and (ii) placing the interest of the Collateral Agent
as lien holder on the certificate of title of any vehicle.
The Grantor also hereby authorizes the Collateral Agent to
file any such financing or continuation statement without the
signature of the Grantor to the extent permitted by applicable
Law.  A photocopy or other reproduction of this Agreement
shall be sufficient as a financing statement and may be filed
in lieu of the original to the extent permitted by applicable
Law.  The Grantor will pay or reimburse the Collateral Agent
for all filing fees and related expenses (including reasonable
attorneys' fees) and will make or reimburse the Collateral
Agent for making all searches deemed reasonably necessary by
the Collateral Agent to establish and determine the priority
of the security interests of the Collateral Agent or to
determine the presence or priority of other secured parties.
If any amount payable under or in connection with any of the
Collateral shall be or become evidenced by any chattel paper
or any promissory note or other instrument, such chattel
paper, promissory note or instrument shall be immediately
pledged and delivered to the Collateral Agent for the benefit
of the Secured Parties hereunder, duly endorsed in a manner
satisfactory to the Collateral Agent.

          (b)  Maintenance of Records.  The Grantor will keep
and maintain, at its chief executive office and at its own
cost and expense, complete records of the Collateral
including, without limitation, a record of all payments
received and all credits granted with respect to Assigned
Agreements and Accounts Receivable and all other dealings with
the Collateral, including, without limitation, Collateral
Records.  The Grantor will mark its Collateral Records and any
chattel paper held by the Grantor to evidence this Agreement
and the security interests granted hereby.

          (c)  Further Identification of Collateral.  The
Grantor will furnish to the Collateral Agent from time to time
statements and schedules further identifying and describing
the Collateral and such other reports in connection with the
Collateral as the Collateral Agent or any Secured Party
(through the Collateral Agent) may request, all in reasonable
detail and in form satisfactory to the Collateral Agent.

          (d)  Continuous Perfection.  The Grantor will not
change its corporate structure, principal place of business,
chief executive office, name or identity in any manner or use
any fictitious or trade names without obtaining the express
prior written consent of the Collateral Agent and without
taking, at the Grantor's own expense, all actions necessary or
reasonably requested by the Collateral Agent in order to
continue the perfection and priority of the Liens and security
interests in the Collateral created and intended to be created
by this Security Agreement.  The Inventory will continue to be
located and kept at the Site, and the Grantor will not remove
any part of the Inventory from the Site without the prior
written consent of the Collateral Agent.

          (e)  Letters of Credit.  Upon receipt by the Grantor
of any letter of credit naming it as beneficiary and
constituting Collateral hereunder, the Grantor shall
(i) pledge and deliver the original of such letter of credit
to the Collateral Agent, (ii) if such letter of credit is
transferable, cause such letter of credit to be transferred
into the name of the Collateral Agent and (iii) if such letter
of credit is non-transferable, either use its best efforts to
cause the letter of credit to be re-issued with the Collateral
Agent to be named the sole beneficiary under such letter of
credit or use its best efforts to cause such letter of credit
to be reissued in transferable form.  The Grantor shall do all
things necessary to cause each such letter of credit not
theretofore transferred to be drawn upon when available in
accordance with its terms and to cause all proceeds thereof to
be paid directly into the Funds as provided in the Depositary
Agreement.

          (f)  Right of Inspection.  Upon reasonable notice
and at such reasonable times as the Collateral Agent or any
Secured Party shall reasonably request, the Collateral Agent
and the other Secured Parties shall have full and free access
during normal business hours to all the books, correspondence
and records of the Grantor relating to the Collateral and the
Collateral Agent and the other Secured Parties and their
respective representatives may examine the same, take extracts
therefrom and make photocopies thereof, and the Grantor agrees
to render to the Collateral Agent and the other Secured
Parties, at the Grantor's cost and expense, such clerical and
other assistance as may be reasonably requested with regard
thereto.  The Collateral Agent and the other Secured Parties
and their respective representatives shall at all times, upon
reasonable notice, also have the right to enter into and upon
any premises where any of the Inventory is located for the
purpose of inspecting the same, observing its use or otherwise
protecting its interests therein.

          (g)  Notice of Adverse Claims.  The Grantor shall,
promptly and in no event later than five (5) days after the
Grantor becomes aware of any information or has knowledge of
any claim against the Collateral adverse to the interest of
the Secured Parties, deliver to the Collateral Agent notice of
each such claim.

          (h)  Warehouse Receipts.  The Grantor agrees that if
any warehouse receipt or receipt in the nature of a warehouse
receipt or other document is issued with respect to any of its
Inventory, such warehouse receipt or receipt in the nature
thereof or other document shall not be "negotiable" (as such
term is used in Section 7-104 of the Uniform Commercial Code
or under other relevant law) or, if "negotiable", shall be
delivered promptly to the Collateral Agent as Collateral
hereunder.

          (i)  Maintenance of Properties.  Except as otherwise
permitted under the Indenture, the Grantor shall do or cause
to be done, all things necessary to preserve and keep in full
force and effect its existence and its Patents, Marks,
Copyrights and franchises which are necessary for the
ownership and operation of the Project.

          8.   Negative Covenants.  The Grantor covenants and
agrees with the Collateral Agent, for the benefit of the
Secured Parties, that from and after the date hereof and until
the Debt Termination Date:

          (a)  No Impairment.  The Grantor will not take or
permit to be taken any action which could impair the
Collateral Agent's rights in the Collateral.

          (b)  Negative Pledge.  The Grantor will not create,
incur or permit to exist, will defend the Collateral and all
of the Grantor's right, title and interest thereto against,
and will take such other action as is necessary to remove, any
Lien or claim on or to the Grantor's right, title or interest
in, to or under the Collateral, other than the Liens created
hereby and other than the Permitted Liens, and will defend the
right, title and interest of the Collateral Agent in and to
any of the Collateral against the claims and demands of all
Persons whomsoever.

          (c)  Modification of Terms of Accounts Receivable.
Except as may be otherwise permitted under, or would not
result in an Event of Default under, the Indenture, the
Grantor shall not rescind or cancel any indebtedness evidenced
by any Accounts Receivable or modify any term thereof or make
any adjustment with respect thereto, or extend or renew the
same, or compromise or settle any dispute, claim, suit or
legal proceeding relating thereto, or sell any Accounts
Receivable or interest therein, without the prior written
consent of the Collateral Agent.  The Grantor will duly
fulfill all obligations on its part to be fulfilled under or
in connection with the Accounts Receivable and will do nothing
to impair the rights of the Secured Parties in the Accounts
Receivable.

          (d)  Collection of Accounts Receivable.  The Grantor
shall endeavor to cause to be collected from the account
debtor named in each of its Accounts Receivable, as and when
due (in accordance with generally accepted collection
procedures in accordance with all applicable laws), any and
all amounts owing under or on account of such Accounts
Receivable, and apply forthwith upon receipt thereof all such
amounts as are so collected to the outstanding balance of such
Accounts Receivable.  The costs and expenses (including,
without limitation, attorneys' fees) of collection, whether
incurred by the Grantor or the Collateral Agent, shall be
borne by the Grantor.

          9.   Appointment of Collateral Agent as Attorney-in-
Fact.

          (a)  The Grantor hereby irrevocably constitutes and
appoints the Collateral Agent and any officer or agent
thereof, with full power of substitution, as its true and
lawful attorney-in-fact, with full irrevocable power and
authority in the place and stead of the Grantor and in the
name of the Grantor or in its own name, from time to time,
after an Event of Default has occurred and so long as it is
continuing, in its sole discretion, to take any and all
appropriate action and to execute any and all documents and
instruments which may be necessary or desirable to accomplish
the purposes of this Agreement or cause performance or
compliance with the terms of this Agreement and, without
limiting the generality of the foregoing, hereby gives the
Collateral Agent the power and right, on behalf of the
Grantor, without notice to or assent by the Grantor, to do the
following:

            (i)  to pay or discharge taxes, Liens,
     security interests or other encumbrances levied or
     placed on or threatened against the Collateral, to
     effect any repairs or any insurance called for by
     the terms of the Indenture or the other Project
     Documents and to pay all or any part of the
     premiums therefor and the costs thereof;
     
           (ii)  to require, demand, receive and give
     acquittance for any sums of money due or received
     in connection with the Assigned Agreements or any
     other Collateral, to exercise the rights, powers
     and remedies relating thereto, to take possession
     of and endorse and collect any checks, drafts,
     notes, acceptances or other instruments or orders
     in connection therewith or to file any claims or
     take any action or institute any proceedings which
     the Collateral Agent may deem to be necessary or
     advisable and to exercise any election or option
     or give any notice, consent, waiver or approval
     under, or deliver any requisition for payment
     under, or take any other action in respect of, any
     of the Assigned Agreements;
     
          (iii)  to prepare, sign and file any
     financing statement in the name of the Grantor as
     debtor; and
     
           (iv)  (A) to direct any party liable for any
     payment under any Collateral to make payment of
     any and all monies due or to become due thereunder
     directly to the Collateral Agent (or to any Person
     as the Collateral Agent may direct), (B) to ask,
     demand, collect, receive and give acquittance and
     receipts for any and all monies due and to become
     due under, arising out of, in respect of, or in
     connection with any Collateral and, in the name of
     the Grantor or its own name or otherwise, to take
     possession of and endorse and collect any checks,
     drafts, notices, acceptances or other instruments
     for the payment of monies due under any
     Collateral, (C) to sign and endorse any invoice,
     freight or express bill, bill of lading, storage
     or warehouse receipt, draft against a debtor,
     assignment, verification and notice in connection
     with accounts and other documents relating to the
     Collateral, (D) to commence and prosecute any
     suits, actions or proceedings at law or in equity
     in any court of competent jurisdiction or to take
     any other action deemed appropriate by the
     Collateral Agent to enforce any Assigned Agreement
     or to collect the Collateral or any portion
     thereof or any amounts due thereunder whenever
     payable and to enforce any other right in respect
     of any Collateral, (E) to defend any suit, action
     or proceeding brought against the Grantor with
     respect to any Collateral, (F) to settle,
     compromise or adjust any suit, action or
     proceeding described above and, in connection
     therewith, to give such discharges or releases as
     the Collateral Agent may deem appropriate, and (G)
     generally to sell, transfer, pledge, make any
     agreement with respect to or otherwise deal with
     any of the Collateral as fully and completely as
     though the Collateral Agent was the absolute owner
     thereof for all purposes, and to do, at the
     Collateral Agent's option and the Grantor's
     expense, at any time, or from time to time, all
     acts and things which the Collateral Agent deems
     necessary to protect, preserve or realize upon the
     Collateral and the Collateral Agent's security
     interest therein in order to effect the intent of
     this Agreement, all as fully and effectively as
     the Grantor might do.
     
The Grantor hereby ratifies all that said attorney shall
lawfully do or cause to be done by virtue hereof.  This power
of attorney is a power coupled with an interest and shall be
irrevocable so long as any of the Collateral is subject to the
security interest granted hereunder.  The Collateral Agent
shall be accountable only for amounts that it actually
receives as a result of the exercise of such powers and
neither it nor any of its officers, directors, employees or
agents shall be responsible to the Grantor or any Partner for
any act or failure to act hereunder, except for its or their
own gross negligence or willful misconduct.

          (b)  The Grantor hereby acknowledges and agrees that
the Collateral Agent shall have no duties as fiduciary or,
except as expressly provided in the Code, otherwise to the
Grantor, and the Grantor hereby waives any claims to the
rights of a beneficiary or a fiduciary relationship hereunder.

          (c)  Upon the occurrence of an Event of Default or a
Trigger Event, the Grantor also authorizes the Collateral
Agent (i) to communicate in its own name with any party to any
contract, agreement or instrument included in the Collateral
with regard to the assignment of such contract, agreement or
instrument and other matters relating to such assignment and
(ii) to execute, in connection with any foreclosure or sale
provided for in this Agreement, any endorsement, assignment,
bill of sale or other instrument of conveyance or transfer
with respect to the Collateral on behalf of Grantor.

          (d)  The powers conferred on the Collateral Agent
hereunder are solely to protect the Collateral Agent's
interests in the Collateral and shall not impose any duty upon
it to exercise any such powers.  The Collateral Agent shall be
accountable only for amounts that it actually receives as a
result of the exercise of such powers.

          (e)  Anything herein to the contrary
notwithstanding, the Grantor shall remain liable under the
Project Documents to which it is a party to the extent set
forth therein to perform all of its duties and obligations
thereunder to the same extent as if this Agreement had not
been executed.  The exercise by the Collateral Agent of any
right or remedy hereunder shall not release the Grantor from
any of its duties or obligations under the Project Documents
to which it is a party, except in the event of foreclosure
upon the Collateral (and only to the extent of such
foreclosure on the particular Collateral).  All of the
Collateral is hereby assigned to the Collateral Agent solely
as security and the Collateral Agent shall have no duty,
liability or obligation whatsoever with respect to any of the
Collateral unless the Collateral Agent so elects consistent
with its rights under this Agreement.

          10.  Performance by the Collateral Agent of the
Grantor's Obligations.  If the Grantor fails to perform or
comply with any agreement contained herein, the Collateral
Agent shall be authorized (but in no event required) in its
sole discretion to so perform or comply or to cause such
performance or compliance for the Grantor's benefit and
account, and the reasonable expenses (including reasonable
attorneys' fees) of the Collateral Agent incurred in
connection with such performance or compliance, together with
interest thereon at the Default Rate, shall be payable by the
Grantor to the Collateral Agent on demand and shall constitute
a part of the Obligations secured hereby.

          11.  Remedies Upon Event of Default.

          (a)  If any Event of Default or a Trigger Event
shall occur and be continuing, the Collateral Agent may
exercise, in addition to all other rights and remedies granted
to the Collateral Agent in this Agreement and in any other
Project Document or other instrument or agreement securing,
evidencing or relating thereto, all rights and remedies of a
secured party under the Code and shall have all rights now or
hereafter existing under all other applicable Laws.  No
enumeration of rights in this Section 11 or elsewhere in this
Security Agreement or in any other Project Document or other
agreement shall be deemed to in any way limit the rights of
the Collateral Agent as described in this Section.  Without
limiting the generality of the foregoing, the Grantor
expressly agrees that in any such event the Collateral may be
sold or otherwise disposed of in one or more parcels at one or
more public or private sales conducted by any officer or agent
of, or auctioneer or attorney for, the Collateral Agent, at
any exchange or broker's board or at the Collateral Agent's
place of business or elsewhere, for cash, upon credit or for
other property, for immediate or future delivery, and at such
price or prices and on such terms as the Collateral Agent
shall, in its sole discretion, deem commercially reasonable.
The Collateral Agent or any Secured Party may be the purchaser
of any or all of the Collateral so sold at a public sale and
thereafter hold the same absolutely free from any right or
claim of whatsoever kind.  The Collateral Agent may, in its
sole discretion, at any such sale restrict the prospective
bidders or purchasers as to their number, nature of business
and investment intention.  Upon any such sale the Collateral
Agent shall have the right to deliver, assign and transfer to
the purchaser thereof (including the Collateral Agent or any
Secured Party) the Collateral so sold.  Each purchaser
(including the Collateral Agent or any Secured Party) at any
such sale shall hold the Collateral so sold absolutely free
from any claim or right of whatsoever kind, including any
equity or right of redemption of the Grantor, and the Grantor
hereby specifically waives, to the full extent it may lawfully
do so, all rights of redemption, stay or appraisal which it
has or may have under any rule of law or statute now existing
or hereafter adopted.  The Collateral Agent shall give the
Grantor at least ten (10) days' written notice (which the
Grantor agrees is reasonable notification within the meaning
of Section 9-504(c) of the Code) of any such public or private
sale.  Such notice shall state the time and place fixed for
any public sale and the time after which any private sale is
to be made.  Any such public sale shall be held at such time
or times within ordinary business hours as the Collateral
Agent shall fix in the notice of such sale.  At any such sale,
the Collateral may be sold in one lot as an entirety or in
separate parcels.  The Collateral Agent shall not be obligated
to make any sale pursuant to any such notice.  The Collateral
Agent may, without notice or publication, adjourn any public
or private sale or cause the same to be adjourned from time to
time by announcement at the time and place fixed for such sale
and any such sale may be made at any time or place to which
the same may be so adjourned without further notice or
publication.  In the case of any sale of all or any part of
the Collateral on credit or for future delivery, the
Collateral so sold may be retained by the Collateral Agent
until the full selling price is paid by the purchaser thereof,
but the Collateral Agent shall not incur any liability in case
of the failure of such purchaser to take up and pay for the
Collateral so sold, and, in case of any such failure, such
Collateral may again be sold pursuant to the provisions
hereof.  In the payment of the purchase price of the
Collateral, the purchaser shall be entitled to have credit on
account of the purchase price thereof of amounts owing to such
purchaser on account of any of the Obligations and any such
purchaser may deliver notes, claims for interest or claims for
other payment with respect to such Obligations in lieu of cash
up to the amount which would, upon distribution of the net
proceeds of such sale, be payable thereon.  Such notes, if the
amount payable hereunder shall be less than the amount due
thereon, shall be returned to the holder thereof after being
appropriately stamped to show partial payment.

          (b)  Instead of exercising the power of sale
provided in Section 11(a), the Collateral Agent may proceed by
a suit or suits at law or in equity to foreclose the security
interest under this Agreement and sell the Collateral or any
portion thereof under a judgment or decree of a court or
courts of competent jurisdiction.

          (c)  The Collateral Agent and the Secured Parties
shall incur no liability as a result of the sale of the
Collateral, or any part thereof, at any private sale conducted
in a commercially reasonable manner.  The Grantor hereby
waives, to the full extent permitted by applicable law, all
claims, damages and demands against the Collateral Agent
arising out of the repossession, retention or sale of the
Collateral, including, without limitation, any claim against
the Collateral Agent arising by reason of the fact that the
price at which the Collateral, or any part thereof, was sold
was less than may have been obtained at a public sale or was
less than the aggregate amount of the Obligations, even if the
Collateral Agent accepts the first offer received which the
Collateral Agent in good faith deems to be commercially
reasonable under the circumstances and does not offer the
Collateral to more than one offeree.

          (d)  No sale or other disposition of all or any part
of the Collateral by the Collateral Agent pursuant to this
Section 11 shall be deemed to relieve the Grantor or the
Company of its obligations in respect of any Obligations
except to the extent the proceeds thereof are applied by the
Collateral Agent to the payment of such Obligations and except
to the extent provided in Section 11(a).

          (e)  The Grantor agrees to pay all costs of the
Collateral Agent, including all reasonable attorneys' fees and
legal expenses, incurred with respect to the collection of any
of the Obligations and the enforcement of any of its rights
hereunder.

          (f)  The proceeds of any Collateral obtained or
disposed of pursuant hereto shall be applied to the payment of
the Obligations as set forth in the Intercreditor Agreement
and the Depositary Agreement.

          12.  Discontinuance of Proceedings.  In case the
Collateral Agent shall have instituted any proceeding to
enforce any right, power or remedy under this Security
Agreement by foreclosure, sale, entry or otherwise, and such
proceeding shall have been discontinued or abandoned for any
reason or shall have been determined adversely to the
Collateral Agent, then and in every such case, subject to the
terms of any judgment rendered in any such proceeding, the
Grantor and the Collateral Agent shall be returned to their
former positions and rights hereunder with respect to the
Collateral subject to the security interest created under this
Security Agreement and all rights, remedies and powers of the
Collateral Agent shall continue as if no such proceeding had
been instituted.

          l3.  Notices.  All notices, requests and demands to
or upon the respective parties hereto shall be effective as
provided in the Indenture.

          14.  The Collateral Agent's Duties.  The powers
conferred on the Collateral Agent and the Secured Parties
hereunder are solely to protect its and the Secured Parties'
interest in the Collateral and shall not impose any duty on it
or them to exercise any such powers.  The Collateral Agent
shall have no duty as to any Collateral (except to the extent
expressly provided in the first sentence of Section 9-207(11)
of the Code) or as to the taking of any necessary steps to
preserve rights against prior parties pertaining to any
Collateral.  Neither the Collateral Agent nor any of its
directors, officers, employees or agents shall be liable for
failure to demand, collect or realize upon all or any part of
the Collateral or for any delay in doing so or shall be under
any obligation to sell or otherwise dispose of any Collateral
upon the request of the Grantor or otherwise.  When Collateral
is in the Collateral Agent's possession, the risk of
accidental loss or damage shall be on the Grantor.

          15.  Limitation on the Duty of Collateral Agent in
Respect of Collateral.  The Collateral Agent shall be deemed
to have exercised reasonable care as to any Collateral in its
possession or control if such Collateral is accorded treatment
substantially equal to that which the Collateral Agent accords
its own property.

          16.  Severability.  In case any provision in or
obligation under this Agreement shall be invalid, illegal or
unenforceable in any jurisdiction, the validity, legality and
enforceability of the remaining provisions or obligations, or
of such provision or obligation in any other jurisdiction,
shall not in any way be affected or impaired thereby.

          l7.  No Waiver, Remedies Cumulative.  No failure or
delay on the part of the Collateral Agent or the Secured
Parties in exercising any right, power or privilege under this
Agreement and no course of dealing between the Grantor and the
Collateral Agent or any Secured Party shall operate as a
waiver thereof, nor shall any single or partial exercise of
any right, power or privilege under this Agreement preclude
any other or further exercise thereof or the exercise of any
other right, power or privilege hereunder.  The rights and
remedies herein expressly provided are cumulative and not
exclusive of any right or remedy which the Collateral Agent or
any Secured Party would otherwise have.  No notice to or
demand on the Grantor in any case shall entitle the Grantor to
any other or further notice or demand in similar or other
circumstances or constitute a waiver of the rights of the
Collateral Agent or any Secured Party to any other or further
action in any circumstances without notice or demand.  The
Collateral Agent or any Secured Party shall not by any act,
delay, omission or otherwise be deemed to have waived any of
its rights or remedies hereunder and no waiver shall be valid
unless in writing, signed by the Collateral Agent or Secured
Party as to which such waiver is to be enforced, and then only
to the extent therein set forth.  A waiver by the Collateral
Agent of any right or remedy hereunder on any one occasion
shall not be construed as a bar to any right or remedy which
the Collateral Agent would otherwise have or have had on any
other occasion.

          18.  Amendments, etc.  No amendment or waiver of any
provision of this Agreement, nor any consent to any departure
by the Grantor herefrom, shall in any event be effective
unless the same shall be in writing and signed by the
Collateral Agent and the Grantor and, with respect to any such
waiver or consent, such waiver or consent shall be effective
only in the specific instance and for the specific purpose for
which given.

          l9.  Successors and Assigns; Governing Law;
Submission to Jurisdiction.

          (a)  This Agreement and all obligations hereunder
shall be binding upon the successors and assigns of the
Grantor and shall inure, together with the rights and remedies
of the Collateral Agent hereunder, to the benefit of the
Collateral Agent and the Secured Parties and their respective
successors and assigns.

          (b)  THIS AGREEMENT AND THE RIGHTS AND OBLIGATIONS
OF THE PARTIES HEREUNDER SHALL BE CONSTRUED IN ACCORDANCE WITH
AND BE GOVERNED BY THE LAWS OF THE STATE OF NEW YORK WITHOUT
REGARD TO THE PRINCIPLES THEREOF RELATING TO CONFLICTS OF LAW
(EXCEPT SECTION 5-1401 OF THE NEW YORK GENERAL OBLIGATIONS
LAW).

          (c)  Any legal action or proceeding with respect to
this Agreement and any action for enforcement of any judgment
in respect thereof may be brought in the courts of the State
of New York or of the United States of America for the
Southern District of New York and, by execution and delivery
of this Agreement, the Grantor hereby accepts for itself and
in respect of its property, generally and unconditionally, the
non-exclusive jurisdiction of the aforesaid courts and
appellate courts from any appeal thereof.  The Grantor
irrevocably consents to the service of process out of any of
the aforementioned courts in any such action or proceeding by
the mailing of copies thereof by registered or certified mail,
postage prepaid, to the Grantor at its address specified for
notices in the Indenture.  The Grantor hereby irrevocably
waives any objection which it may now or hereafter have to the
laying of venue of any of the aforesaid actions or proceedings
arising out of or in connection with this Agreement brought in
the courts referred to above and hereby further irrevocably
waives and agrees not to plead or claim in any such court that
any such action or proceeding brought in any such court has
been brought in an inconvenient forum.  Nothing herein shall
affect the right of the Collateral Agent to serve process in
any other manner permitted by law or to commence legal
proceedings or otherwise proceed against the Grantor in any
other jurisdiction.

          20.  Waiver.  The Grantor hereby waives, to the
extent permitted by law, all rights of redemption,
appraisement, valuation, diligence, stay, extension,
moratorium and all right to have the Collateral marshaled upon
any foreclosure hereof, now or hereafter in force under any
applicable law in order to stay or delay the enforcement of
this Security Agreement, including the absolute sale of the
Collateral or any portion thereof, and the Grantor, for itself
and all who may claim under it, insofar as it or they now or
hereafter lawfully may, hereby waives the benefit of all such
laws and agrees that any court having jurisdiction to
foreclose this Agreement may order the sale of the Collateral
as an entirety.

          Without limiting the generality of the foregoing,
the Grantor hereby:  (i) authorizes the Collateral Agent and
the Secured Parties, in their sole discretion and without
notice to or demand upon the Grantor and without otherwise
affecting the obligations of the Grantor hereunder or in
respect of the Obligations, from time to time to take and hold
other collateral (in addition to the Collateral) for payment
of any Obligations, or any part thereof, and to exchange,
enforce or release such other collateral or any part thereof
and to accept and hold any endorsement or guarantee of payment
of the Obligations or any part thereof and to release or
substitute any endorser or guarantor or any other person
granting security for or in any other way obligated upon any
Obligations or any part thereof, and (ii) waives and releases
any and all right to require the Collateral Agent or any
Secured Party to collect any of the Obligations from any
specific item or items of the Collateral or from any other
party liable as guarantor or in any other manner in respect of
any of the Obligations or from any collateral (other than the
Collateral) for any of the Obligations.

          2l.  Termination and Reinstatement.

          (a)  This Agreement shall terminate on the Debt
Termination Date.  At the time of such termination or upon any
release of Collateral in accordance with the express
provisions of this Agreement (it being acknowledged by the
Grantor that any such release is permitted only to the extent
any such disposition of the Collateral is permitted under the
terms and provisions of this Agreement and all other Project
Documents), the Collateral Agent, at the request and expense
of the Grantor, will execute and deliver to the Grantor a
proper instrument or instruments acknowledging the
satisfaction and termination of this Agreement or, in the case
of a release of a portion of the Collateral, that such
Collateral is to be released from the Lien of this Agreement.
In the case of the termination of this Agreement as provided
above, the Collateral Agent will duly assign, transfer and
deliver at the Grantor's expense to the Grantor such of the
Collateral as has not yet theretofore been sold or otherwise
applied or released pursuant to this Agreement, together with
any moneys at the time held by the Collateral Agent pursuant
to this Agreement.

          (b)  This Agreement shall continue to be effective
or be reinstated, as the case may be, if at any time any
amount received by the Collateral Agent or any Secured Party
in respect of the Obligations is rescinded or must otherwise
be restored or returned by the Collateral Agent or such
Secured Party upon the insolvency, bankruptcy, dissolution,
liquidation or reorganization of the Grantor or upon the
appointment of any intervenor or conservator of, or receiver
or similar official for, the Grantor or any substantial part
of its assets, or otherwise, all as though such payments had
not been made.

          (c)  The security interest created hereunder shall
be automatically released with respect to any portion of the
Collateral that is sold, transferred or otherwise disposed of
in accordance with the terms of the Indenture and the
Collateral Agent will, upon the request and at the expense of
the Grantor, execute and deliver such documents as the Grantor
shall reasonably request to evidence such release.

          22.  Security Interest Absolute.  All rights of the
Collateral Agent and security interests hereunder, and all
obligations of the Grantor hereunder, shall, subject to the
terms of this Agreement, be absolute and unconditional
irrespective of:

          (a)  any lack of validity or enforceability of the
     Indenture, any other Project Document or any other
     agreement or instrument relating thereto;
     
          (b)  any change in the time, manner or place of
     payment of, or in any other term of, all or any of the
     Obligations, or any other amendment or waiver of or any
     consent to any departure from the Indenture or any other
     Project Document;
     
          (c)  any exchange, release or non-perfection of any
     other collateral, or any release or amendment or waiver
     of or consent to departure from any guaranty, for all or
     any of the Obligations; or
     
          (d)  any other circumstance which might otherwise
     constitute a defense available to, or a discharge of, the
     Grantor, the Company or a third party surety or pledgor.
     
          23.  Payments Set Aside.  To the extent that the
Grantor or any other Person on behalf of the Grantor makes a
payment or payments to the Collateral Agent and/or any Secured
Party, or the Collateral Agent and/or any Secured Party
enforce their security interests or exercise their rights of
set-off, and such payment or payments or the proceeds of such
enforcement or set-off or any part thereof are subsequently
invalidated, declared to be fraudulent or preferential, set
aside and/or required to be repaid to a Collateral Agent,
receiver or any other party under any bankruptcy law, state or
federal law, common law or equitable cause, then to the extent
of such recovery, the Obligations or any part thereof
originally intended to be satisfied, and this Agreement and
all Liens, rights and remedies therefor, shall be revived and
continued in full force and effect as if such payment had not
been made or such enforcement or set-off had not occurred.

          24.  Waiver of Jury Trial.  TO THE EXTENT PERMITTED
BY APPLICABLE LAW, EACH OF THE GRANTOR, THE COLLATERAL AGENT
AND EACH OF THE SECURED PARTIES HEREBY IRREVOCABLY WAIVES ALL
RIGHT OF TRIAL BY JURY IN ANY ACTION, PROCEEDING OR
COUNTERCLAIM ARISING OUT OF OR IN CONNECTION WITH THIS
AGREEMENT OR ANY OF THE TRANSACTIONS CONTEMPLATED HEREBY.

          25.  Limitation of Liability.  Notwithstanding
anything to the contrary contained herein, the liability and
obligation of the Grantor or any past, present or future
partner, officer, director or stockholder of the Grantor under
or by reason of this Agreement shall be limited as provided in
Section 4.12 of the Intercreditor Agreement and the provisions
of said Section 4.12 are incorporated herein by reference.

          26.  Conflicts with the Intercreditor Agreement or
the Depositary Agreement.  Notwithstanding any other provision
hereof, in the event of any conflict between the terms of this
Agreement and the Intercreditor Agreement or the Depositary
Agreement, the provisions of the Intercreditor Agreement or
the Depositary Agreement, as the case may be, will apply.

          27.  Exculpatory Provisions; Reliance by Collateral
Agent.

          (a)  Neither the Collateral Agent nor any Secured
Party, nor any of their respective officers, employees,
servants, controlling persons, executives, directors, agents,
authorized representatives, attorneys-in-fact or affiliates,
shall be liable to the Grantor for any action taken or omitted
to be taken by it or them under or in connection with this
Agreement or any other Project Document to which the Grantor
is a party, or responsible in any manner to any Person for any
recital, statement, representation or warranty made by the
Grantor or any officer thereof contained in this Agreement or
any other Project Document to which the Grantor is a party or
in any certificate, report, statement or other document
referred to or provided for in, or received by the Collateral
Agent or any Secured Party under or in connection with, this
Agreement or any other Project Document to which the Grantor
is a party or for the value, validity, effectiveness,
genuineness, enforceability or sufficiency of this Agreement
or any other Project Document to which the Grantor is a party
or for any failure of the Grantor to perform any of the
Obligations.  Neither the Collateral Agent nor any Secured
Party shall be under any obligation to any Person to ascertain
or to inquire as to the observance or performance of any of
the agreements contained in, or conditions of, this Agreement
or any other Project Document to which the Grantor is a party,
or to inspect the properties or records of the Grantor.

          (b)  The Collateral Agent shall be entitled to rely,
and shall be fully protected in relying, upon any note,
writing, resolution, notice, consent, certificate, affidavit,
letter, cablegram, telegram, telecopy, telex or teletype
message, statement, order or other document or conversation
believed by it to be genuine and correct and to have been
signed, sent or made by the proper Person or Persons and upon
advice and statements of legal counsel (including, without
limitation, counsel to the Grantor), independent accountants
and other experts selected by the Collateral Agent.  The
Collateral Agent shall have no obligation to any Person to act
or refrain from acting or exercising any of its rights under
this Agreement.



          IN WITNESS WHEREOF, each of the Grantor and the
Collateral Agent has caused this Security Agreement to be
executed by its duly authorized officer as of the date first
above written.

                          PANDA-ROSEMARY, L.P.,
                            a Delaware limited partnership
                          
                          
                          By:   Panda - Rosemary Corporation,
                               General Partner
                          
                          
                          
                          By:
                             Name:   Robert W. Carter
                             Title:  Chairman of the Board, 
                                       President and Chief
                                       Executive Officer
                          
                          
                          
                          FLEET NATIONAL BANK,
                            as Collateral Agent
                          
                          
                          By:
                             Name:    Kathy A. Larimore
                             Title:   Assistant Vice President
                          


                          SCHEDULE A
                               
                      ASSIGNED AGREEMENTS
                               
                               
          1.   Power Purchase and Operating Agreement, dated
as of January 24, 1989, as amended on October 24, 1989 and
July 30, 1993, between the Grantor and Virginia Electric and
Power Company.

          2.   Fuel Supply Management Agreement, effective as
of October 10, 1990, between the Grantor and Natural Gas
Clearinghouse, and any other contract entered into by the
Grantor to provide fuel management activities comparable to
those provided under such agreement.

          3.   Pipeline Operating Agreement, effective as of
February 14, 1990, as amended by Amendment Number 1, dated
May 7, 1990, and Amendment Number 2, dated November 19, 1991,
between the Grantor and North Carolina Natural Gas
Corporation.

          4.   Gas Purchase Contract, dated April 12, 1990 and
amended on April 23, 1993, between the Grantor and Natural Gas
Clearinghouse and any natural gas supply contract entered into
by the Grantor to supply natural gas to the Project as a part
of the Project's primary gas supply.

          5.   Lateral Line Interconnect and Reimbursement
Agreement, dated August 1, 1990, between the Grantor and
Transcontinental Gas Pipe Line Corporation.

          6.   Firm Gas Transportation Contract, dated
October 27, 1991, between the Grantor and Transcontinental Gas
Pipe Line Corporation.

          7.   Service Agreement for Services Under ITS Rate
Schedule, dated April 4, 1991, between the Grantor and
Columbia Gas Transmission Corporation.

          8.   ITS-1 Service Agreement, dated as of June 13,
1996, between the Grantor and Columbia Gulf Transmission
Company.

          9.   Amended and Restated Operation and Maintenance
Agreement, dated as of December 27, 1993, between the Grantor
and University Technical Services, Inc., as amended by the
First Amendment to Operation and Maintenance Agreement entered
into July 15, 1996, and any other operation and maintenance
agreement entered into by the Grantor that provides for
substantially all of the ordinary course operation and
maintenance services for the Project.

          10.  Cogeneration Energy Supply Agreement, dated
January 12, 1989, and amended on October 1, 1989 and
January 3, 1990, between the Grantor and The Bibb Company.

          11.  Real Property Lease and Easement Agreement,
dated as of June 9, 1989, between The Bibb Company and the
Grantor, as amended as of October 1, 1989, as of January 31,
1990, and as of March 15, 1996.

          12.  Service Agreement, dated October 22, 1991,
between the Grantor and Transcontinental Gas Pipe Line
Corporation.

          13.  Service Agreement, dated July 26, 1996, between
the Grantor and Transcontinental Gas Pipe Line Corporation and
the related agreements to be entered into by the Grantor with
Texas Gas Transmission Corporation and CNG Transmission
Corporation and any other transportation agreement entered
into by the Grantor.

          14.  Letter Agreement, dated March 6, 1991, between
the Grantor and Columbia Gas Transmission Corporation.

          15.  All Fuel Oil Contracts, Power Purchase
Agreements, Replacement Gas Contracts, Replacement Gas
Transportation Contracts, Gas Resale Contracts, Fuel Hedges,
Additional Contracts and Project Agreements, as those terms
are defined in the Indenture, entered into by the Grantor.

          
          
                          SCHEDULE B
                               
                UNIFORM COMMERCIAL CODE FILINGS
                               
                               
          1.   Halifax County, North Carolina.

          2.   Northampton County, North Carolina.

          3.   North Carolina Secretary of State.

          4.   Texas Secretary of State.



          
EXHIBIT 10.16
                               



                               



                      SECURITY AGREEMENT
                               
                      Dated July 31, 1996
                               
                              by
                               
              PANDA-ROSEMARY FUNDING CORPORATION
                               
                              to
                               
                     FLEET NATIONAL BANK,
                      as Collateral Agent
                               
                               

                               

                               

                               

                      SECURITY AGREEMENT
                               
This SECURITY AGREEMENT, dated July 31, 1996, is made by PANDA-
ROSEMARY FUNDING CORPORATION, a Delaware corporation (the
"Grantor"), to FLEET NATIONAL BANK, a national banking
association established under the laws of the United States of
America, as collateral agent (in such capacity, together with
its successors, assigns and designees in such capacity, the
"Collateral Agent") for the benefit of the Secured Parties (as
defined herein).

                     W I T N E S S E T H :
                               
WHEREAS, Panda-Rosemary, L.P., a Delaware limited partnership
(the "Partnership"), owns a natural gas-fired cogeneration
facility with approximately 180 MW of electric generating
capacity located in Roanoke Rapids, North Carolina (the
"Project");

WHEREAS, the Partnership has caused the Grantor to be formed
as a wholly-owned subsidiary for the purposes of facilitating
the refinancing of the Project;

WHEREAS, the Grantor has duly authorized the creation and
issuance of its First Mortgage Bonds to be issued in one or
more series (the "Bonds") pursuant to the Trust Indenture,
dated as of July 31, 1996 (as amended, restated, supplemented
or otherwise modified from time to time, the "Indenture"),
among the Grantor, the Partnership and Fleet National Bank, as
trustee;

WHEREAS, the proceeds of the sale of the Bonds will, together
with other funds available to the Partnership, be used, among
other things, to refinance the Partnership's outstanding
indebtedness incurred in connection with the construction and
initial financing of the Project, to fund a debt service
reserve fund for the Bonds, to redeem a limited partner
interest in the Partnership, to pay certain transaction costs
associated with the offering of the Bonds and to fund certain
modification costs in the future, if necessary, some of the
foregoing being financed by the loan by the Grantor of the
proceeds from the issuance of the Bonds to the Partnership,
which loan, as well as loans by the Grantor to the Partnership
with respect to Additional Permitted Debt (as defined
below)(collectively, the "Loans"), will be secured by
substantially all the assets of the Partnership and certain
other collateral;

WHEREAS, in order to satisfy certain requirements of the
Partnership under the Project Agreements (as defined in the
Indenture) and for other purposes permitted under the
Indenture, the Partnership may incur additional debt permitted
by Sections 6.16(a)(v) and 6.16(b)(ii) of the Indenture
("Additional Permitted Debt"), either directly or indirectly
through the Grantor, the obligations under which shall be
secured by substantially all the assets of the Partnership and
certain other collateral;

WHEREAS, all of the Grantor's obligations under the Bonds will
be unconditionally guaranteed by the Partnership pursuant to a
guaranty of the Partnership, the performance of which will be
secured by substantially all the assets of the Partnership;

WHEREAS, the Partnership intends to arrange for the issuance
of certain letters of credit pursuant to one or more Credit
Bank Reimbursement Agreements (as defined in the Indenture),
the obligations under which may be secured by substantially
all the assets of the Partnership and certain other
collateral;

WHEREAS, at the closing, certain moneys held by The Fuji Bank
and Trust Company, as collateral agent, in connection with an
existing letter of credit facility, will be transferred into
the appropriate Funds (as defined in a certain Deposit and
Disbursement Agreement, dated as of July 31, 1996 (as amended,
restated, supplemented or otherwise modified from time to
time, the "Depositary Agreement"), by and among the Grantor,
the Partnership, the Collateral Agent and Fleet National Bank,
as depositary agent thereunder (in such capacity, together
with its successors, assigns and designees in such capacity,
the "Depositary Agent"));

WHEREAS, the Secured Parties signatories thereto (the "Secured
Parties"), the Grantor, the Partnership, the Collateral Agent
and the Depositary Agent have entered into a Collateral Agency
and Intercreditor Agreement, dated as of July 31, 1996 (as
amended, restated, supplemented or otherwise modified from
time to time, the "Intercreditor Agreement"), appointing the
Collateral Agent as collateral agent and setting forth certain
rights and obligations of the Collateral Agent acting on
behalf of the Secured Parties with respect to the Collateral,
including, without limitation, the Funds; and

WHEREAS, the execution and delivery of this Security Agreement
(as amended, supplemented, restated or otherwise modified from
time to time, this "Security Agreement" or this "Agreement")
by the Grantor are conditions precedent to the Collateral
Agent and the Secured Parties entering into the transactions
contemplated by, among other things, the Indenture and the
Credit Bank Documents (as each such term is defined in the
Indenture).

NOW, THEREFORE, in consideration of the premises and in order
to induce the Collateral Agent and the Secured Parties to
enter into the transactions contemplated by, among other
things, the Indenture and the Credit Bank Documents, the
Grantor hereby agrees with the Collateral Agent, for the
benefit of the Secured Parties, as follows:

l.  Defined Terms.

(a)  Unless otherwise defined herein, all capitalized terms
used herein shall have the meanings set forth in, and the
interpretations applicable thereto, under the Intercreditor
Agreement (including the definitions in the Indenture
incorporated in the Intercreditor Agreement).  Unless
otherwise specified herein, (i) all references to Sections,
paragraphs or other subdivisions herein are to this Agreement
and (ii) the words "include," "includes," and "including" are
deemed to be followed by "without limitation" whether or not
they are, in fact, followed by such words or words of like
import.  Unless otherwise defined herein or in the Indenture,
terms defined in Article 9 of the Uniform Commercial Code as
in effect from time to time in the State of New York are used
herein as therein defined.  The following terms shall have the
following meanings, unless the context otherwise requires:

"Accounts Receivable" means all accounts (as defined in the
Code) now or hereafter owned by the Grantor and in any event
shall include, but not be limited to, (i) accounts receivable,
instruments (as defined in the Code), documents, contract
rights (including any rights to liquidated damages payments)
and chattel paper (as defined in the Code), created by or
arising from sales of electricity, steam, output, fuel,
capacity or recoverable materials and/or thermal energy or
other services in connection with the Project, and all
accounts (as defined in the Code) arising from any sale or
rendition of services made under any trade name or style,
whether or not earned by performance, (ii) guarantees,
warranties, endorsements, indemnifications or collateral on,
of or for any of the foregoing and any rents, revenues, income
and profits in respect of the Site or the Project,
(iii) insurance policies or rights relating to any of the
foregoing, (iv) cash and non-cash Proceeds of any and all of
the foregoing and (v) all powers of attorney for the execution
of any evidence of indebtedness or security or other writings
in connection therewith.

"Assigned Agreements" means (i) the Loan Agreement, dated as
of July 31, 1996, between the Grantor and the Partnership (as
amended, supplemented, restated or otherwise modified from
time to time, the "Company Loan Agreement"); (ii) the
Promissory Note made by the Partnership to the order of the
Grantor, dated July 31, 1996, in the original principal amount
of $111,400,000; (iii) the Grantor's interest in the
Intercreditor Agreement; (iv) the Grantor's interest in the
Depositary Agreement and (vi) the Grantor's interest, if any,
in any Additional Permitted Debt Document, as items (i)
through (vi), above, may be amended, modified, restated,
replaced, substituted or otherwise supplemented from time to
time.

"Code" means the Uniform Commercial Code as the same may from
time to time be in effect in the State of New York.

"Collateral" shall have the meaning set forth in Section 2.

"Collateral Records" means (a) all original copies of all
documents, instruments or other writings evidencing any of the
other Collateral and (b) all books, correspondence, credit or
other files and records.

"Copyrights" means, collectively, all of the following now
owned or hereafter created or acquired by Grantor:  (a) all
copyrights, rights and interests in copyrights, works
protectable by copyright, copyright registrations and
copyright applications; (b) all renewals of any of the
foregoing; (c) all income, royalties, damages and payments now
or hereafter due and/or payable under any of the foregoing or
with respect to any of the foregoing, including, without
limitation, damages or payments for past or future
infringements of any of the foregoing; (d) the right to sue
for past, present and future infringements of any of the
foregoing; (e) all rights corresponding to any of the
foregoing throughout the world; and (f) all goodwill
associated with any symbolized by any of the foregoing.

"Default Rate" means two percent (2%) in excess of the "prime
rate" from time to time publicly quoted by the Collateral
Agent in its individual capacity, or any successor thereto.

"Equipment" means any equipment or fixtures located on the
Site now or hereafter owned by the Grantor or used in
connection with the Project and, in any event, means and
includes, but shall not be limited to, all machinery,
packaging, processing, manufacturing, distribution, selling,
data processing, computer, office, furnishing, fixtures,
appliances, trade fixtures, vehicles, vessels, aircraft,
rolling stock, tools, tooling, molds, dies, supplies and other
equipment of any kind and nature, wherever situated, and any
and all additions, substitutions and replacements of any of
the foregoing, wherever located, together with all
attachments, components, parts, equipment, improvements,
upgrades and accessories installed thereon or affixed thereto
and all designs, plans and specifications relating to the Site
or the Project owned by Grantor on the date hereof or
hereafter acquired.

"General Intangibles" means all general intangibles now or
hereafter owned by the Grantor, and, in any event, means and
includes, but shall not be limited to, all contract rights,
interests, choses in action, causes of action and all other
intangible personal property of the Grantor of every kind and
nature (other than Accounts Receivable), now owned or
hereafter acquired by the Grantor, including, without
limitation, corporate or other business records, loans and
other obligations receivable, inventions, designs, patents,
patent applications, service marks, service mark applications,
trademarks, trademark applications, trade names, trade
secrets, goodwill, registrations, licenses, leasehold
interests in real and personal property, franchises,
dealership agreements, customer lists, customer and supplier
contracts, firm sale orders, partnership and joint venture
interests, other contracts and contract rights, tax refund
claims, deposit accounts (general or special) with, and all
credits and claims against, any financial institution, rights
and claims against carriers and shippers, rights to
indemnification, all compensation, awards, damages, rights of
action and proceeds arising from any taking by any lawful
power and or authority by exercise of the right of
condemnation or eminent domain with respect to any of the
Collateral or the Project, reversionary interests in pension
and profit sharing plans and reversionary, beneficial and
residual interests in trusts, rights to proceeds of insurance
of which the Grantor is beneficiary, any letters of credit,
including, without limitation, guaranties, warranties,
security interests or liens of any kind held by or granted to
the Grantor to secure payment of any obligation owing by any
person or entity to the Grantor, and the like, however and
whenever arising and all pollution allowances, offsets and
similar rights, including, without limitation, all acid rain
allowances under the Clean Air Amendment of 1990 and any
implementing state Laws.

"Insurance Policies" means all Proceeds of all insurance
policies in which the Grantor is named as owner or
beneficiary.

"Inventory" means all of the Grantor's inventory (as defined
in the Code), goods, merchandise and other personal property
furnished or to be furnished under any contract of service or
intended for sale or lease, including, without limitation, all
raw materials, components, whole goods and materials and
supplies of any kind which are used or consumed in the
Grantor's business, and all documents of title or documents
representing the same, in each instance whether now owned or
hereafter acquired by the Grantor and wherever located,
whether in the possession of the Grantor or of a bailee or
other person for sale, storage, transit, processing, use or
otherwise.

"Marks" means any trademarks, trademark registrations and
trademark applications pending, now held or hereafter acquired
by the Grantor including, without limitation, registrations,
recordings and applications of or with the United States
Patent and Trademark Office or any similar agency in any
foreign jurisdiction (which the Grantor has adopted and used
and is using or hereafter acquires or under which the Grantor
is licensed), as well as all other trademarks, trade names,
fictitious business names, business names, company names,
business identifiers, prints, labels, trade styles and service
marks not registered, and trade dress, including logos and/or
designs related to the foregoing.

"Money" means "money" as such term is defined in Section 
1-201(24) of the Code.

"Obligations" means, (i) all obligations of the Grantor or the
Partnership to the Collateral Agent, the Depositary Agent or
the Secured Parties now or hereafter existing under the Bonds,
the Indenture, the Partnership Notes, the Partnership
Guarantee, any Additional Permitted Debt, any Credit Bank
Working Capital Agreement, any Credit Bank Reimbursement
Agreement, any Interest Rate Protection Agreement, this
Agreement or the Collateral Documents, whether for principal,
interest (including, without limitation, interest accruing
following the filing by or against the Grantor or the
Partnership of a bankruptcy petition, whether or not allowed
as a claim in a bankruptcy proceeding), fees, indemnification,
expenses or otherwise, and (ii) all other liabilities,
obligations, covenants and duties owing to the Collateral
Agent, the Depositary Agent or the Secured Parties from or by
the Grantor or the Partnership of any kind or nature, present
or future, whether or not evidenced by any note, guaranty or
other instrument, arising under, or in connection with the
Indenture, each Partnership Guarantee, the Partnership Notes,
any Additional Permitted Debt, any Credit Bank Working Capital
Agreement, any Credit Bank Reimbursement Agreement, any
Interest Rate Protection Agreements, the Foreign Exchange
Protection Agreement, this Agreement or the Collateral
Documents, whether or not for the payment of money, whether
direct or indirect (including those acquired by assignment),
joint or several, absolute or contingent, liquidated or
unliquidated, due or to become due, now existing or hereafter
arising, renewed or restructured, whether or not from time to
time decreased or extinguished and later increased, created or
incurred, and including, without limitation, all indebtedness
of the Grantor or the Partnership under any instrument now or
hereafter evidencing or securing any of the foregoing and
however acquired.

"Patent" means any letter patent and any patent registration
and any patent application pending, including, without
limitation, registrations, recordings and applications
registered or recorded in the United States Patent and
Trademark Office or any similar agency in any foreign
jurisdiction in respect to which the Grantor has any rights
whatsoever.

"Permits" means all applicable authorizations, certificates,
licenses, approvals, waivers, exemptions, variances,
franchises, permissions and permits of any Governmental
Authority required or obtained in connection with the
purchase, acquisition, design, construction, installation,
ownership and/or operation of the Project or in connection
with any transaction contemplated by the Indenture and the
Project Documents.

"Proceeds" means all proceeds (as defined in the Code) of any
Collateral and, in any event, shall include, without
limitation, (i) any and all proceeds of any insurance,
indemnity, warranty or guaranty payable to the Grantor from
time to time with respect to any of the Collateral, (ii) any
and all payments (in any form whatsoever) made or due and
payable to the Grantor from time to time in connection with
any requisition, confiscation, condemnation, seizure or
forfeiture of all or any part of the Collateral or the Project
by any Governmental Authority (or any Person acting under
color of Governmental Authority), (iii) any and all other
amounts from time to time paid or payable under or in
connection with any of the Collateral or the Project and
(iv) any Proceeds of Proceeds.

"Project Bank Deposits" means (i) the Funds (and any sub-funds
opened within any Fund) and each cash collateral account
established by the Depositary Agent, as agent for the
Collateral Agent for the benefit of the Secured Parties (and
designated by the Depositary Agent, as agent for the
Collateral Agent, as a Fund) on behalf of the Grantor in
connection with the Depositary Agreement, all sums of money,
from any source whatsoever, now or hereafter transferred to
and comprising the Funds, including, without limitation, all
credit balances therein, any and all funds, cash, investments,
instruments and securities at any time on deposit in the
Funds, and any and all interest and dividends or other income
derived from any such monies, credit balances, funds, cash,
investments, instruments and securities, (ii) all statements,
certificates, passbooks and instruments representing the Funds
and all other property from time to time received, receivable
or otherwise distributed in respect of or in exchange for the
Funds; and (iii) all deposits, cash, notes, certificates of
deposit or other instruments or documents from time to time
credited to the Funds for or on behalf of the Grantor, and all
additions thereto and substitutions therefor, and all interest
and dividends thereon, including, without limitation,
Permitted Investments and Proceeds thereof.

(b)  Any reference in this Agreement to a Project Document
shall include only such documents that have been entered into
and have not reached their stated termination date (if any),
have not been fully and finally performed in accordance with
their respective terms or have not been replaced, terminated
or canceled in accordance with the terms of the Indenture or
the Intercreditor Agreement.

2.  Assignment and Grant of Security.

(i) As collateral security for the prompt and complete payment
and performance when due (whether at stated maturity, by
redemption, acceleration or otherwise) of all of the
Obligations, the Grantor hereby assigns, pledges, transfers,
conveys and sets over to the Collateral Agent for the benefit
of the Secured Parties, and grants to the Collateral Agent for
the benefit of the Secured Parties a security interest in and
continuing lien on, all of its estate, right, title and
interest in, to and under the following property of the
Grantor, whether now owned or existing or hereafter acquired
or arising and wherever located (all of which being herein
collectively referred to as the "Collateral"):

(a)  the Assigned Agreements, including, without limitation,
(i) all amounts and claims for amounts payable to or for the
account of the Grantor under the Assigned Agreements, (ii) all
claims, rights, privileges and remedies on the part of the
Grantor, whether arising under the Assigned Agreements or by
statute or at law or in equity or otherwise, arising out of or
in connection with any failure by any party to any Assigned
Agreement to make any payment assigned hereunder, including,
without limitation, all claims of the Grantor for damages
arising out of or for breach of or a default under the
Assigned Agreements, (iii) all amounts payable by any party
pursuant to any Assigned Agreement as a result of the exercise
of any such claim, right, privilege or remedy, including all
rights and claims of the Grantor under any bonding, insurance,
indemnity, guarantee, warranty and liquidated damages arising
out of or in connection therewith, (iv) all rights of the
Grantor to take any action to terminate, amend, supplement,
modify or waive performance of the Assigned Agreements, to
perform thereunder and to compel performance thereunder, and
(v) all rights of the Grantor to exercise any election or
option or to give or receive any notice, consent, waiver or
approval under or in respect of the Assigned Agreements, and
the right (but not the obligation) to exercise or enforce any
and all covenants, remedies, powers and privileges thereunder
and to do any and all other things the Grantor is entitled to
do thereunder together with full power and authority, in the
name of the Grantor or otherwise, to enforce, collect, receive
and give receipt for any and all of the foregoing;

(b)  all Accounts Receivable;

(c)  all Copyrights;

(d)  all documents, instruments, letters of credit and chattel
paper;

(e)  all Equipment;

(f)  all General Intangibles;

(g)  all goods;

(h)  all Fuel Hedges and Interest Rate Protection Agreements;

(i)  all Insurance Policies;

(j)  all Inventory;

(k)  all Marks;

(l)  all Money;

(m)  all Patents;

(n)  to the extent permitted by applicable law, all Permits
owned by or granted to or for the benefit of the Grantor or
the Project;

(o)  all Project Bank Deposits and all deposits and accounts
with other financial institutions;

(p)  any and all property in the possession of or under the
control of the Collateral Agent or any Secured Party;

(q)  all other tangible and intangible personal property;

(r)  all Collateral Records;

(s)  all replacements, substitutions, additions or accessions
to or for any of the foregoing;

(t)  all Proceeds and products of any or all of the foregoing;
and

(u)  to the extent not included in the foregoing, all
Permitted Investments of the Grantor and proceeds, products
and accessions of and to any and all of the foregoing
Collateral, including, without limitation, "proceeds," as
defined in Section 9-306(l) of the Code, including, without
limitation, whatever is received upon any collection,
exchange, sale or other disposition of any of the Collateral,
and any property into which any of the Collateral is
converted, whether cash or non-cash proceeds, and any and all
other amounts paid or payable under or in connection with any
of the Collateral.

The assignment of the payments and rights provided for in this
Section 2 shall be effective immediately upon the execution
and delivery of this Agreement and shall not be conditioned
upon the occurrence of any default hereunder or of any other
contingency or event.

(ii)  It is the intention of the parties hereto that the
description of the Collateral set forth in Sections 2(i)(a)
through 2(i)(u), above be sufficient to enable the Collateral
Agent, on behalf of the Secured Parties, to take possession
of, and foreclose upon, all of the right, title and interest
of the Grantor, if any, in and to the Site and the Project and
any and all real property and personal property, tangible and
intangible, used or usable in connection therewith, and to
enable the Collateral Agent or its designee to operate, sell
or otherwise dispose of the entire interest of the Grantor, if
any, in and to the Site and the Project or any part thereof,
in each case upon the occurrence and during the continuance of
an Event of Default or a Trigger Event.

3.  Delivery of Collateral; Perfection of Accounts; Assigned
Agreements.

(a)  Delivery of Collateral.  All sums of money, funds and
cash, from time to time constituting the Collateral, together
with all certificates, instruments, investments and securities
representing or evidencing the Collateral, shall be delivered
to, dealt with and held by the Collateral Agent pursuant to
the terms of the Indenture and the terms hereof; provided,
that all such sums, certificates, investments, securities or
instruments representing or evidencing any Fund shall be
delivered to, dealt with and held by the Depositary Agent, as
agent for the Collateral Agent, for the benefit of the Secured
Parties.  All such certificates, investments, securities and
instruments shall be in suitable form for transfer by delivery
or shall be accompanied by duly executed instruments of
transfer or assignment in blank, all in form and substance
satisfactory to the Depositary Agent or the Collateral Agent.

(b)  Perfection of Accounts.  For the purpose of perfecting
the security interest of the Secured Parties in and to the
Funds and all funds, cash, investments, instruments and
securities at any time on deposit in the Funds, the Depositary
Agent shall be deemed to be holding the Funds and all such
funds, cash, investments, instruments and securities as agent
for the Collateral Agent and the Secured Parties.

(c)  Assigned Agreements.  So long as no Event of Default or a
Trigger Event has occurred and is continuing, the Grantor may
exercise all of the Grantor's rights, powers, privileges,
elections, options and remedies under the Assigned Agreements
(including, without limitation, lending the proceeds of any
Additional Permitted Debt to the Partnership) and any other
contract or agreement included in the Collateral, subject to
the terms of the Indenture and the other Project Documents.
Except as provided in Section 4, upon the occurrence and
during the continuance of an Event of Default or a Trigger
Event, the Collateral Agent may exercise any right, remedy,
election or option or give any notice, consent, waiver or
approval under, or deliver any requisition for payment under,
or take any other action in respect of, any Assigned Agreement
or other such agreement without any approval of or action by
the Grantor, but the Grantor will nevertheless execute and
deliver any instrument requested by the Collateral Agent to be
executed and delivered by the Grantor in connection with the
exercise by the Collateral Agent of any such right, remedy,
election or option or the giving by the Collateral Agent of
any such notice, consent, waiver or approval or the taking by
the Collateral Agent of any such other action.

4.  Rights and Duties of Grantor under Assigned Agreements.
Notwithstanding any other provision of this Agreement, the
Grantor shall have the right, but not to the exclusion of the
Collateral Agent, to receive from the parties to the Assigned
Agreements all notices and other communications and copies of
all documents and all information which such parties are
permitted or required to give or furnish to the Grantor.  The
Grantor at its expense will perform and comply with all of the
terms of each Assigned Agreement to be performed or complied
with by it, will do all things necessary on its part to
maintain each Assigned Agreement in full force and effect,
will do all things necessary to keep unimpaired all of its
rights, powers and remedies thereunder and to prevent any
forfeiture or impairment thereof, will enforce each Assigned
Agreement in accordance with its terms and will take all such
action to that end or to enforce any Assigned Agreement as
from time to time may be requested by the Collateral Agent,
except as otherwise expressly limited under or permitted by,
or to the extent that the failure to so do would not result in
an Event of Default under, the Indenture.

5.  Grantor Remains Liable.  Anything herein to the contrary
notwithstanding, except to the extent expressly limited under
or permitted by, or to the extent that the failure to so do
would not result in an Event of Default under, the Indenture
and except as set forth in the next succeeding sentence, the
Grantor shall remain liable under the Assigned Agreements and
the other contracts and agreements included in the Collateral
to the extent set forth therein and shall perform all of its
duties and obligations thereunder to the same extent as if
this Agreement had not been executed.  The exercise by the
Collateral Agent of any of its rights hereunder shall not
release the Grantor from any of its duties or obligations
under the Assigned Agreements and the other contracts and
agreements included in the Collateral, except in the event of
foreclosure upon the Collateral (and only to the extent of
such foreclosure on the particular items of Collateral) by the
Collateral Agent, the exercise by the Collateral Agent of its
rights to sell the Collateral or the conveyance of the
Collateral by the Collateral Agent in lieu of foreclosure, in
which event the Grantor shall be released from obligations
arising under the Assigned Agreements and the other contracts
and agreements constituting Collateral after such event (but
only to the extent such obligations arise after such exercise
of rights).  Neither the Collateral Agent nor any of the
Secured Parties shall have any obligation or liability under
any of the Assigned Agreements or other contracts and
agreements included in the Collateral by reason of or arising
out of this Agreement or the receipt of any payment relating
to the Assigned Agreements or any other Collateral pursuant
hereto (except as provided under the first sentence of
Section 9-207(l) of the Code), nor shall the Collateral Agent
or any of the Secured Parties be obligated to perform any of
the obligations or duties of the Grantor thereunder, to make
any payment required thereunder, to make any inquiry as to the
sufficiency of any payment received by it or as to the
sufficiency of any performance by any party thereunder, to
present or file any claim or to take any action to collect or
enforce any claim for payment assigned hereunder.

6.  Representations and Warranties.  The Grantor hereby makes
the following representations and warranties, which shall
survive the Closing Date:

(a)  The Grantor has good, marketable and valid title in and
to all of the Collateral, free and clear of all Liens, rights
or claims of all other Persons, other than Permitted Liens,
and the Grantor has full power and authority to grant the
liens and security interests in and to the Collateral
hereunder.  The Grantor has full power and authority to own
its property and to carry on its business as now being
conducted and as proposed to be conducted.

(b)  No security agreement, financing statement, mortgage,
equivalent security or lien instrument or continuation
statement covering all or any part of the Collateral is on
file or of record in any public office, except for the
financing statements filed by the Grantor in the public
offices listed on Schedule A hereto or as otherwise permitted
by the Indenture.

(c)  Appropriate financing statements or other appropriate
instruments have been or will be filed pursuant to the Code in
the public offices listed on Schedule A attached hereto as may
be necessary to perfect any security interest granted or
purported to be granted hereby (to the extent such security
interest may be perfected by the filing of a financing
statement) and no other filings are necessary to perfect the
security interests granted herein, except for Copyrights,
Marks and Patents registered or otherwise located outside of
the United States.  Upon the Grantor's execution and delivery
of this Security Agreement, the Collateral Agent, on behalf of
the Secured Parties, will have a valid and continuing Lien on
and, upon (i) the filing of appropriate financing statements
in the public offices listed on Schedule A attached hereto and
(ii) the taking of possession by the Collateral Agent of the
Collateral in which a security interest is perfected by
possession, perfected security interest in the Collateral,
except for Copyrights, Marks and Patents registered or
otherwise located outside of the United States, superior and
prior to all other Liens and security interests, existing or
future (except for Permitted Liens) and the security interests
herein granted shall be enforceable as such against creditors
of and purchasers from the Grantor (except for Permitted
Liens) and against any owner or mortgagee of the real property
where any of the Collateral is located and against any
purchaser of real property and any present or future creditor
obtaining a Lien on such real property, except to the extent
otherwise expressly permitted by the Indenture.  All action
that can be taken by the Grantor necessary or desirable to
protect and perfect such Lien on and security interest in each
item of the Collateral, except for Copyrights, Marks and
Patents registered or otherwise located outside of the United
States, has been or will be duly taken and the Grantor shall
defend the Collateral against all claims and demands of all
Persons at any time claiming the same or any interest therein
adverse to the Collateral Agent.

(d)  The principal place of business and the chief executive
office of the Grantor is located at 4100 Spring Valley Road,
Suite 1001, Dallas, Texas 75244.  The originals of the
Collateral Records are located at the chief executive office
of the Grantor.  All Accounts Receivable and Assigned
Agreements (other than those in the possession of the
Collateral Agent) are maintained at, and controlled and
directed, including, without limitation, for general
accounting purposes, from the chief executive office of the
Grantor.

(e)  On the date each Account Receivable is created, each such
Account Receivable (i) is and thereafter will be the genuine,
legal, valid and binding obligation of the account debtor in
respect thereof, representing an unsatisfied obligation of
such account debtor, (ii) is and thereafter will be
enforceable in accordance with its terms, (iii) is not and
thereafter will not be subject to any setoff, defense, tax or
counterclaim (except (x) with respect to refunds, defenses,
returns and allowances in the ordinary course of business,
(y) to the extent that such Account Receivable may not yet
have been earned by performance and (z) common law rights of
setoff or other rights, defenses or counterclaims arising by
application of law as the result of contracts or agreements
between the Grantor and an account debtor and under which the
Grantor may owe an obligation) and (iv) is and will be in
compliance with all applicable laws, whether federal, state,
local or foreign.  None of the account debtors in respect of
any Account Receivable is the government of the United States
or an instrumentality thereof.  No Accounts Receivable which
are evidenced by chattel paper require the consent of the
account debtor in respect thereof in connection with their
assignment hereunder (other that such as to which required
consents have been obtained).

(f)  The only name under which the Grantor has conducted
business, and the correct name of the Grantor, is Panda-
Rosemary Funding Corporation.  The Grantor does not have any
other corporate, partnership, trade or fictitious name.

7.  Affirmative Covenants.  The Grantor covenants and agrees
with the Collateral Agent for the benefit of the Secured
Parties that from and after the date hereof and until the Debt
Termination Date:

(a)  Further Documentation, Pledge of Instruments.  At any
time and from time to time, upon the request of the Collateral
Agent and at the sole expense of the Grantor, the Grantor will
promptly execute and deliver any and all such further
instruments and documents and take such further action as the
Collateral Agent may deem desirable in order to obtain the
full benefits of this Security Agreement and of the rights and
powers granted or purported to be granted hereby, including,
without limitation, (i) the filing of any financing or
continuation statements under the Uniform Commercial Code in
effect in any jurisdiction necessary or advisable (in the
Collateral Agent's sole discretion) to perfect, or to maintain
the perfection of, the liens and security interests granted
hereby, and (ii) placing the interest of the Collateral Agent
as lien holder on the certificate of title of any vehicle.
The Grantor also hereby authorizes the Collateral Agent to
file any such financing or continuation statement without the
signature of the Grantor to the extent permitted by applicable
Law.  A photocopy or other reproduction of this Agreement
shall be sufficient as a financing statement and may be filed
in lieu of the original to the extent permitted by applicable
Law.  The Grantor will pay or reimburse the Collateral Agent
for all filing fees and related expenses (including reasonable
attorneys' fees) and will make or reimburse the Collateral
Agent for making all searches deemed reasonably necessary by
the Collateral Agent to establish and determine the priority
of the security interests of the Collateral Agent or to
determine the presence or priority of other secured parties.
If any amount payable under or in connection with any of the
Collateral shall be or become evidenced by any chattel paper
or any promissory note or other instrument, such chattel
paper, promissory note or instrument shall be immediately
pledged and delivered to the Collateral Agent for the benefit
of the Secured Parties hereunder, duly endorsed in a manner
satisfactory to the Collateral Agent.

(b)  Maintenance of Records.  The Grantor will keep and
maintain, at its chief executive office and at its own cost
and expense, complete records of the Collateral including,
without limitation, a record of all payments received and all
credits granted with respect to Assigned Agreements and
Accounts Receivable and all other dealings with the
Collateral, including, without limitation, Collateral Records.
The Grantor will mark its Collateral Records and any chattel
paper held by the Grantor to evidence this Agreement and the
security interests granted hereby.

(c)  Further Identification of Collateral.  The Grantor will
furnish to the Collateral Agent from time to time statements
and schedules further identifying and describing the
Collateral and such other reports in connection with the
Collateral as the Collateral Agent or any Secured Party
(through the Collateral Agent) may request, all in reasonable
detail and in form satisfactory to the Collateral Agent.

(d)  Continuous Perfection.  The Grantor will not change its
corporate structure, principal place of business, chief
executive office, name or identity in any manner or use any
fictitious or trade names without obtaining the express prior
written consent of the Collateral Agent and without taking, at
the Grantor's own expense, all actions necessary or reasonably
requested by the Collateral Agent in order to continue the
perfection and priority of the Liens and security interests in
the Collateral created and intended to be created by this
Security Agreement.

(e)  Letters of Credit.  Upon receipt by the Grantor of any
letter of credit naming it as beneficiary and constituting
Collateral hereunder, the Grantor shall (i) pledge and deliver
the original of such letter of credit to the Collateral Agent,
(ii) if such letter of credit is transferable, cause such
letter of credit to be transferred into the name of the
Collateral Agent and (iii) if such letter of credit is non-
transferable, either use its best efforts to cause the letter
of credit to be re-issued with the Collateral Agent to be
named the sole beneficiary under such letter of credit or use
its best efforts to cause such letter of credit to be reissued
in transferable form.  The Grantor shall do all things
necessary to cause each such letter of credit not theretofore
transferred to be drawn upon when available in accordance with
its terms and to cause all proceeds thereof to be paid
directly into the Funds as provided in the Depositary
Agreement.

(f)  Right of Inspection.  Upon reasonable notice and at such
reasonable times as the Collateral Agent or any Secured Party
shall reasonably request, the Collateral Agent and the other
Secured Parties shall have full and free access during normal
business hours to all the books, correspondence and records of
the Grantor relating to the Collateral and the Collateral
Agent and the other Secured Parties and their respective
representatives may examine the same, take extracts therefrom
and make photocopies thereof, and the Grantor agrees to render
to the Collateral Agent and the other Secured Parties, at the
Grantor's cost and expense, such clerical and other assistance
as may be reasonably requested with regard thereto.  The
Collateral Agent and the other Secured Parties and their
respective representatives shall at all times, upon reasonable
notice, also have the right to enter into and upon any
premises where any of the Inventory is located for the purpose
of inspecting the same, observing its use or otherwise
protecting its interests therein.

(g)  Notice of Adverse Claims.  The Grantor shall, promptly
and in no event later than five (5) days after the Grantor
becomes aware of any information or has knowledge of any claim
against the Collateral adverse to the interest of the Secured
Parties, deliver to the Collateral Agent notice of each such
claim.

8.  Negative Covenants.  The Grantor covenants and agrees with
the Collateral Agent, for the benefit of the Secured Parties,
that from and after the date hereof and until the Debt
Termination Date:

(a)  No Impairment.  The Grantor will not take or permit to be
taken any action which could impair the Collateral Agent's
rights in the Collateral.

(b)  Negative Pledge.  The Grantor will not create, incur or
permit to exist, will defend the Collateral and all of the
Grantor's right, title and interest thereto against, and will
take such other action as is necessary to remove, any Lien or
claim on or to the Grantor's right, title or interest in, to
or under the Collateral, other than the Liens created hereby
and other than the Permitted Liens, and will defend the right,
title and interest of the Collateral Agent in and to any of
the Collateral against the claims and demands of all Persons
whomsoever.

(c)  Modification of Terms of Accounts Receivable.  Except as
may be otherwise permitted under, or would not result in an
Event of Default under, the Indenture, the Grantor shall not
rescind or cancel any indebtedness evidenced by any Accounts
Receivable or modify any term thereof or make any adjustment
with respect thereto, or extend or renew the same, or
compromise or settle any dispute, claim, suit or legal
proceeding relating thereto, or sell any Accounts Receivable
or interest therein, without the prior written consent of the
Collateral Agent.  The Grantor will duly fulfill all
obligations on its part to be fulfilled under or in connection
with the Accounts Receivable and will do nothing to impair the
rights of the Secured Parties in the Accounts Receivable.

(d)  Collection of Accounts Receivable.  The Grantor shall
endeavor to cause to be collected from the account debtor
named in each of its Accounts Receivable, as and when due (in
accordance with generally accepted collection procedures in
accordance with all applicable laws), any and all amounts
owing under or on account of such Accounts Receivable, and
apply forthwith upon receipt thereof all such amounts as are
so collected to the outstanding balance of such Accounts
Receivable.  The costs and expenses (including, without
limitation, attorneys' fees) of collection, whether incurred
by the Grantor or the Collateral Agent, shall be borne by the
Grantor.

9.  Appointment of Collateral Agent as Attorney-in-Fact.

(a)  The Grantor hereby irrevocably constitutes and appoints
the Collateral Agent and any officer or agent thereof, with
full power of substitution, as its true and lawful attorney-in-
fact, with full irrevocable power and authority in the place
and stead of the Grantor and in the name of the Grantor or in
its own name, from time to time, after an Event of Default has
occurred and so long as it is continuing, in its sole
discretion, to take any and all appropriate action and to
execute any and all documents and instruments which may be
necessary or desirable to accomplish the purposes of this
Agreement or cause performance or compliance with the terms of
this Agreement and, without limiting the generality of the
foregoing, hereby gives the Collateral Agent the power and
right, on behalf of the Grantor, without notice to or assent
by the Grantor, to do the following:

(i)  to pay or discharge taxes, Liens, security
interests or other encumbrances levied or placed on or
threatened against the Collateral, to effect any
repairs or any insurance called for by the terms of the
Indenture or the other Project Documents and to pay all
or any part of the premiums therefor and the costs
thereof;

(ii)  to require, demand, receive and give acquittance
for any sums of money due or received in connection
with the Assigned Agreements or any other Collateral,
to exercise the rights, powers and remedies relating
thereto, to take possession of and endorse and collect
any checks, drafts, notes, acceptances or other
instruments or orders in connection therewith or to
file any claims or take any action or institute any
proceedings which the Collateral Agent may deem to be
necessary or advisable and to exercise any election or
option or give any notice, consent, waiver or approval
under, or deliver any requisition for payment under, or
take any other action in respect of, any of the
Assigned Agreements;

(iii)  to prepare, sign and file any financing
statement in the name of the Grantor as debtor; and

(iv)  (A) to direct any party liable for any payment
under any Collateral to make payment of any and all
monies due or to become due thereunder directly to the
Collateral Agent (or to any Person as the Collateral
Agent may direct), (B) to ask, demand, collect, receive
and give acquittance and receipts for any and all
monies due and to become due under, arising out of, in
respect of, or in connection with any Collateral and,
in the name of the Grantor or its own name or
otherwise, to take possession of and endorse and
collect any checks, drafts, notices, acceptances or
other instruments for the payment of monies due under
any Collateral, (C) to sign and endorse any invoice,
freight or express bill, bill of lading, storage or
warehouse receipt, draft against a debtor, assignment,
verification and notice in connection with accounts and
other documents relating to the Collateral, (D) to
commence and prosecute any suits, actions or
proceedings at law or in equity in any court of
competent jurisdiction or to take any other action
deemed appropriate by the Collateral Agent to enforce
any Assigned Agreement or to collect the Collateral or
any portion thereof or any amounts due thereunder
whenever payable and to enforce any other right in
respect of any Collateral, (E) to defend any suit,
action or proceeding brought against the Grantor with
respect to any Collateral, (F) to settle, compromise or
adjust any suit, action or proceeding described above
and, in connection therewith, to give such discharges
or releases as the Collateral Agent may deem
appropriate, and (G) generally to sell, transfer,
pledge, make any agreement with respect to or otherwise
deal with any of the Collateral as fully and completely
as though the Collateral Agent was the absolute owner
thereof for all purposes, and to do, at the Collateral
Agent's option and the Grantor's expense, at any time,
or from time to time, all acts and things which the
Collateral Agent deems necessary to protect, preserve
or realize upon the Collateral and the Collateral
Agent's security interest therein in order to effect
the intent of this Agreement, all as fully and
effectively as the Grantor might do.

The Grantor hereby ratifies all that said attorney shall
lawfully do or cause to be done by virtue hereof.  This power
of attorney is a power coupled with an interest and shall be
irrevocable so long as any of the Collateral is subject to the
security interest granted hereunder.  The Collateral Agent
shall be accountable only for amounts that it actually
receives as a result of the exercise of such powers and
neither it nor any of its officers, directors, employees or
agents shall be responsible to the Grantor or any Partner for
any act or failure to act hereunder, except for its or their
own gross negligence or willful misconduct.

(b)  The Grantor hereby acknowledges and agrees that the
Collateral Agent shall have no duties as fiduciary or, except
as expressly provided in the Code, otherwise to the Grantor,
and the Grantor hereby waives any claims to the rights of a
beneficiary or a fiduciary relationship hereunder.

(c)  Upon the occurrence of an Event of Default or a Trigger
Event, the Grantor also authorizes the Collateral Agent (i) to
communicate in its own name with any party to any contract,
agreement or instrument included in the Collateral with regard
to the assignment of such contract, agreement or instrument
and other matters relating to such assignment and (ii) to
execute, in connection with any foreclosure or sale provided
for in this Agreement, any endorsement, assignment, bill of
sale or other instrument of conveyance or transfer with
respect to the Collateral on behalf of Grantor.

(d)  The powers conferred on the Collateral Agent hereunder
are solely to protect the Collateral Agent's interests in the
Collateral and shall not impose any duty upon it to exercise
any such powers.  The Collateral Agent shall be accountable
only for amounts that it actually receives as a result of the
exercise of such powers.

(e)  Anything herein to the contrary notwithstanding, the
Grantor shall remain liable under the Project Documents to
which it is a party to the extent set forth therein to perform
all of its duties and obligations thereunder to the same
extent as if this Agreement had not been executed.  The
exercise by the Collateral Agent of any right or remedy
hereunder shall not release the Grantor from any of its duties
or obligations under the Project Documents to which it is a
party, except in the event of foreclosure upon the Collateral
(and only to the extent of such foreclosure on the particular
Collateral).  All of the Collateral is hereby assigned to the
Collateral Agent solely as security and the Collateral Agent
shall have no duty, liability or obligation whatsoever with
respect to any of the Collateral unless the Collateral Agent
so elects consistent with its rights under this Agreement.

10.  Performance by the Collateral Agent of the Grantor's
Obligations.  If the Grantor fails to perform or comply with
any agreement contained herein, the Collateral Agent shall be
authorized (but in no event required) in its sole discretion
to so perform or comply or to cause such performance or
compliance for the Grantor's benefit and account, and the
reasonable expenses (including reasonable attorneys' fees) of
the Collateral Agent incurred in connection with such
performance or compliance, together with interest thereon at
the Default Rate, shall be payable by the Grantor to the
Collateral Agent on demand and shall constitute a part of the
Obligations secured hereby.

11.  Remedies Upon Event of Default.

(a)  If any Event of Default or a Trigger Event shall occur
and be continuing, the Collateral Agent may exercise, in
addition to all other rights and remedies granted to the
Collateral Agent in this Agreement and in any other Project
Document or other instrument or agreement securing, evidencing
or relating thereto, all rights and remedies of a secured
party under the Code and shall have all rights now or
hereafter existing under all other applicable Laws.  No
enumeration of rights in this Section 11 or elsewhere in this
Security Agreement or in any other Project Document or other
agreement shall be deemed to in any way limit the rights of
the Collateral Agent as described in this Section.  Without
limiting the generality of the foregoing, the Grantor
expressly agrees that in any such event the Collateral may be
sold or otherwise disposed of in one or more parcels at one or
more public or private sales conducted by any officer or agent
of, or auctioneer or attorney for, the Collateral Agent, at
any exchange or broker's board or at the Collateral Agent's
place of business or elsewhere, for cash, upon credit or for
other property, for immediate or future delivery, and at such
price or prices and on such terms as the Collateral Agent
shall, in its sole discretion, deem commercially reasonable.
The Collateral Agent or any Secured Party may be the purchaser
of any or all of the Collateral so sold at a public sale and
thereafter hold the same absolutely free from any right or
claim of whatsoever kind.  The Collateral Agent may, in its
sole discretion, at any such sale restrict the prospective
bidders or purchasers as to their number, nature of business
and investment intention.  Upon any such sale the Collateral
Agent shall have the right to deliver, assign and transfer to
the purchaser thereof (including the Collateral Agent or any
Secured Party) the Collateral so sold.  Each purchaser
(including the Collateral Agent or any Secured Party) at any
such sale shall hold the Collateral so sold absolutely free
from any claim or right of whatsoever kind, including any
equity or right of redemption of the Grantor, and the Grantor
hereby specifically waives, to the full extent it may lawfully
do so, all rights of redemption, stay or appraisal which it
has or may have under any rule of law or statute now existing
or hereafter adopted.  The Collateral Agent shall give the
Grantor at least ten (10) days' written notice (which the
Grantor agrees is reasonable notification within the meaning
of Section 9-504(c) of the Code) of any such public or private
sale.  Such notice shall state the time and place fixed for
any public sale and the time after which any private sale is
to be made.  Any such public sale shall be held at such time
or times within ordinary business hours as the Collateral
Agent shall fix in the notice of such sale.  At any such sale,
the Collateral may be sold in one lot as an entirety or in
separate parcels.  The Collateral Agent shall not be obligated
to make any sale pursuant to any such notice.  The Collateral
Agent may, without notice or publication, adjourn any public
or private sale or cause the same to be adjourned from time to
time by announcement at the time and place fixed for such sale
and any such sale may be made at any time or place to which
the same may be so adjourned without further notice or
publication.  In the case of any sale of all or any part of
the Collateral on credit or for future delivery, the
Collateral so sold may be retained by the Collateral Agent
until the full selling price is paid by the purchaser thereof,
but the Collateral Agent shall not incur any liability in case
of the failure of such purchaser to take up and pay for the
Collateral so sold, and, in case of any such failure, such
Collateral may again be sold pursuant to the provisions
hereof.  In the payment of the purchase price of the
Collateral, the purchaser shall be entitled to have credit on
account of the purchase price thereof of amounts owing to such
purchaser on account of any of the Obligations and any such
purchaser may deliver notes, claims for interest or claims for
other payment with respect to such Obligations in lieu of cash
up to the amount which would, upon distribution of the net
proceeds of such sale, be payable thereon.  Such notes, if the
amount payable hereunder shall be less than the amount due
thereon, shall be returned to the holder thereof after being
appropriately stamped to show partial payment.

(b)  Instead of exercising the power of sale provided in
Section 11(a), the Collateral Agent may proceed by a suit or
suits at law or in equity to foreclose the security interest
under this Agreement and sell the Collateral or any portion
thereof under a judgment or decree of a court or courts of
competent jurisdiction.

(c)  The Collateral Agent and the Secured Parties shall incur
no liability as a result of the sale of the Collateral, or any
part thereof, at any private sale conducted in a commercially
reasonable manner.  The Grantor hereby waives, to the full
extent permitted by applicable law, all claims, damages and
demands against the Collateral Agent arising out of the
repossession, retention or sale of the Collateral, including,
without limitation, any claim against the Collateral Agent
arising by reason of the fact that the price at which the
Collateral, or any part thereof, was sold was less than may
have been obtained at a public sale or was less than the
aggregate amount of the Obligations, even if the Collateral
Agent accepts the first offer received which the Collateral
Agent in good faith deems to be commercially reasonable under
the circumstances and does not offer the Collateral to more
than one offeree.

(d)  No sale or other disposition of all or any part of the
Collateral by the Collateral Agent pursuant to this Section 11
shall be deemed to relieve the Grantor or the Partnership of
its obligations in respect of any Obligations except to the
extent the proceeds thereof are applied by the Collateral
Agent to the payment of such Obligations and except to the
extent provided in Section 11(a).

(e)  The Grantor agrees to pay all costs of the Collateral
Agent, including all reasonable attorneys' fees and legal
expenses, incurred with respect to the collection of any of
the Obligations and the enforcement of any of its rights
hereunder.

(f)  The proceeds of any Collateral obtained or disposed of
pursuant hereto shall be applied to the payment of the
Obligations as set forth in the Intercreditor Agreement and
the Depositary Agreement.

12.  Discontinuance of Proceedings.  In case the Collateral
Agent shall have instituted any proceeding to enforce any
right, power or remedy under this Security Agreement by
foreclosure, sale, entry or otherwise, and such proceeding
shall have been discontinued or abandoned for any reason or
shall have been determined adversely to the Collateral Agent,
then and in every such case, subject to the terms of any
judgment rendered in any such proceeding, the Grantor and the
Collateral Agent shall be returned to their former positions
and rights hereunder with respect to the Collateral subject to
the security interest created under this Security Agreement
and all rights, remedies and powers of the Collateral Agent
shall continue as if no such proceeding had been instituted.

l3.  Notices.  All notices, requests and demands to or upon
the respective parties hereto shall be effective as provided
in the Indenture.

14.  The Collateral Agent's Duties.  The powers conferred on
the Collateral Agent and the Secured Parties hereunder are
solely to protect its and the Secured Parties' interest in the
Collateral and shall not impose any duty on it or them to
exercise any such powers.  The Collateral Agent shall have no
duty as to any Collateral (except to the extent expressly
provided in the first sentence of Section 9-207(11) of the
Code) or as to the taking of any necessary steps to preserve
rights against prior parties pertaining to any Collateral.
Neither the Collateral Agent nor any of its directors,
officers, employees or agents shall be liable for failure to
demand, collect or realize upon all or any part of the
Collateral or for any delay in doing so or shall be under any
obligation to sell or otherwise dispose of any Collateral upon
the request of the Grantor or otherwise.  When Collateral is
in the Collateral Agent's possession, the risk of accidental
loss or damage shall be on the Grantor.

15.  Limitation on the Duty of Collateral Agent in Respect of
Collateral.  The Collateral Agent shall be deemed to have
exercised reasonable care as to any Collateral in its
possession or control if such Collateral is accorded treatment
substantially equal to that which the Collateral Agent accords
its own property.

16.  Severability.  In case any provision in or obligation
under this Agreement shall be invalid, illegal or
unenforceable in any jurisdiction, the validity, legality and
enforceability of the remaining provisions or obligations, or
of such provision or obligation in any other jurisdiction,
shall not in any way be affected or impaired thereby.

l7.  No Waiver, Remedies Cumulative.  No failure or delay on
the part of the Collateral Agent or the Secured Parties in
exercising any right, power or privilege under this Agreement
and no course of dealing between the Grantor and the
Collateral Agent or any Secured Party shall operate as a
waiver thereof, nor shall any single or partial exercise of
any right, power or privilege under this Agreement preclude
any other or further exercise thereof or the exercise of any
other right, power or privilege hereunder.  The rights and
remedies herein expressly provided are cumulative and not
exclusive of any right or remedy which the Collateral Agent or
any Secured Party would otherwise have.  No notice to or
demand on the Grantor in any case shall entitle the Grantor to
any other or further notice or demand in similar or other
circumstances or constitute a waiver of the rights of the
Collateral Agent or any Secured Party to any other or further
action in any circumstances without notice or demand.  The
Collateral Agent or any Secured Party shall not by any act,
delay, omission or otherwise be deemed to have waived any of
its rights or remedies hereunder and no waiver shall be valid
unless in writing, signed by the Collateral Agent or Secured
Party as to which such waiver is to be enforced, and then only
to the extent therein set forth.  A waiver by the Collateral
Agent of any right or remedy hereunder on any one occasion
shall not be construed as a bar to any right or remedy which
the Collateral Agent would otherwise have or have had on any
other occasion.

18.  Amendments, etc.  No amendment or waiver of any provision
of this Agreement, nor any consent to any departure by the
Grantor herefrom, shall in any event be effective unless the
same shall be in writing and signed by the Collateral Agent
and the Grantor and, with respect to any such waiver or
consent, such waiver or consent shall be effective only in the
specific instance and for the specific purpose for which
given.

l9.  Successors and Assigns; Governing Law; Submission to
Jurisdiction.

(a)  This Agreement and all obligations hereunder shall be
binding upon the successors and assigns of the Grantor and
shall inure, together with the rights and remedies of the
Collateral Agent hereunder, to the benefit of the Collateral
Agent and the Secured Parties and their respective successors
and assigns.

(b)  THIS AGREEMENT AND THE RIGHTS AND OBLIGATIONS OF THE
PARTIES HEREUNDER SHALL BE CONSTRUED IN ACCORDANCE WITH AND BE
GOVERNED BY THE LAWS OF THE STATE OF NEW YORK WITHOUT REGARD
TO THE PRINCIPLES THEREOF RELATING TO CONFLICTS OF LAW (EXCEPT
SECTION 5-1401 OF THE NEW YORK GENERAL OBLIGATIONS LAW).

(c)  Any legal action or proceeding with respect to this
Agreement and any action for enforcement of any judgment in
respect thereof may be brought in the courts of the State of
New York or of the United States of America for the Southern
District of New York and, by execution and delivery of this
Agreement, the Grantor hereby accepts for itself and in
respect of its property, generally and unconditionally, the
non-exclusive jurisdiction of the aforesaid courts and
appellate courts from any appeal thereof.  The Grantor
irrevocably consents to the service of process out of any of
the aforementioned courts in any such action or proceeding by
the mailing of copies thereof by registered or certified mail,
postage prepaid, to the Grantor at its address specified for
notices in the Indenture.  The Grantor hereby irrevocably
waives any objection which it may now or hereafter have to the
laying of venue of any of the aforesaid actions or proceedings
arising out of or in connection with this Agreement brought in
the courts referred to above and hereby further irrevocably
waives and agrees not to plead or claim in any such court that
any such action or proceeding brought in any such court has
been brought in an inconvenient forum.  Nothing herein shall
affect the right of the Collateral Agent to serve process in
any other manner permitted by law or to commence legal
proceedings or otherwise proceed against the Grantor in any
other jurisdiction.

20.  Waiver.  The Grantor hereby waives, to the extent
permitted by law, all rights of redemption, appraisement,
valuation, diligence, stay, extension, moratorium and all
right to have the Collateral marshaled upon any foreclosure
hereof, now or hereafter in force under any applicable law in
order to stay or delay the enforcement of this Security
Agreement, including the absolute sale of the Collateral or
any portion thereof, and the Grantor, for itself and all who
may claim under it, insofar as it or they now or hereafter
lawfully may, hereby waives the benefit of all such laws and
agrees that any court having jurisdiction to foreclose this
Agreement may order the sale of the Collateral as an entirety.

Without limiting the generality of the foregoing, the Grantor
hereby:  (i) authorizes the Collateral Agent and the Secured
Parties, in their sole discretion and without notice to or
demand upon the Grantor and without otherwise affecting the
obligations of the Grantor hereunder or in respect of the
Obligations, from time to time to take and hold other
collateral (in addition to the Collateral) for payment of any
Obligations, or any part thereof, and to exchange, enforce or
release such other collateral or any part thereof and to
accept and hold any endorsement or guarantee of payment of the
Obligations or any part thereof and to release or substitute
any endorser or guarantor or any other person granting
security for or in any other way obligated upon any
Obligations or any part thereof, and (ii) waives and releases
any and all right to require the Collateral Agent or any
Secured Party to collect any of the Obligations from any
specific item or items of the Collateral or from any other
party liable as guarantor or in any other manner in respect of
any of the Obligations or from any collateral (other than the
Collateral) for any of the Obligations.

2l.  Termination and Reinstatement.

(a)  This Agreement shall terminate on the Debt Termination
Date.  At the time of such termination or upon any release of
Collateral in accordance with the express provisions of this
Agreement (it being acknowledged by the Grantor that any such
release is permitted only to the extent any such disposition
of the Collateral is permitted under the terms and provisions
of this Agreement and all other Project Documents), the
Collateral Agent, at the request and expense of the Grantor,
will execute and deliver to the Grantor a proper instrument or
instruments acknowledging the satisfaction and termination of
this Agreement or, in the case of a release of a portion of
the Collateral, that such Collateral is to be released from
the Lien of this Agreement.  In the case of the termination of
this Agreement as provided above, the Collateral Agent will
duly assign, transfer and deliver at the Grantor's expense to
the Grantor such of the Collateral as has not yet theretofore
been sold or otherwise applied or released pursuant to this
Agreement, together with any moneys at the time held by the
Collateral Agent pursuant to this Agreement.

(b)  This Agreement shall continue to be effective or be
reinstated, as the case may be, if at any time any amount
received by the Collateral Agent or any Secured Party in
respect of the Obligations is rescinded or must otherwise be
restored or returned by the Collateral Agent or such Secured
Party upon the insolvency, bankruptcy, dissolution,
liquidation or reorganization of the Grantor or upon the
appointment of any intervenor or conservator of, or receiver
or similar official for, the Grantor or any substantial part
of its assets, or otherwise, all as though such payments had
not been made.

(c)  The security interest created hereunder shall be
automatically released with respect to any portion of the
Collateral that is sold, transferred or otherwise disposed of
in accordance with the terms of the Indenture and the
Collateral Agent will, upon the request and at the expense of
the Grantor, execute and deliver such documents as the Grantor
shall reasonably request to evidence such release.

22.  Security Interest Absolute.  All rights of the Collateral
Agent and security interests hereunder, and all obligations of
the Grantor hereunder, shall, subject to the terms of this
Agreement, be absolute and unconditional irrespective of:

(a)  any lack of validity or enforceability of the Indenture,
any other Project Document or any other agreement or
instrument relating thereto;

(b)  any change in the time, manner or place of payment of, or
in any other term of, all or any of the Obligations, or any
other amendment or waiver of or any consent to any departure
from the Indenture or any other Project Document;

(c)  any exchange, release or non-perfection of any other
collateral, or any release or amendment or waiver of or
consent to departure from any guaranty, for all or any of the
Obligations; or

(d)  any other circumstance which might otherwise constitute a
defense available to, or a discharge of, the Grantor, the
Partnership or a third party surety or pledgor.

23.  Payments Set Aside.  To the extent that the Grantor or
any other Person on behalf of the Grantor makes a payment or
payments to the Collateral Agent and/or any Secured Party, or
the Collateral Agent and/or any Secured Party enforce their
security interests or exercise their rights of set-off, and
such payment or payments or the proceeds of such enforcement
or set-off or any part thereof are subsequently invalidated,
declared to be fraudulent or preferential, set aside and/or
required to be repaid to a Collateral Agent, receiver or any
other party under any bankruptcy law, state or federal law,
common law or equitable cause, then to the extent of such
recovery, the Obligations or any part thereof originally
intended to be satisfied, and this Agreement and all Liens,
rights and remedies therefor, shall be revived and continued
in full force and effect as if such payment had not been made
or such enforcement or set-off had not occurred.

24.  Waiver of Jury Trial.  TO THE EXTENT PERMITTED BY
APPLICABLE LAW, EACH OF THE GRANTOR, THE COLLATERAL AGENT AND
EACH OF THE SECURED PARTIES HEREBY IRREVOCABLY WAIVES ALL
RIGHT OF TRIAL BY JURY IN ANY ACTION, PROCEEDING OR
COUNTERCLAIM ARISING OUT OF OR IN CONNECTION WITH THIS
AGREEMENT OR ANY OF THE TRANSACTIONS CONTEMPLATED HEREBY.

25.  Limitation of Liability.  Notwithstanding anything to the
contrary contained herein, the liability and obligation of the
Grantor or any past, present or future partner, officer,
director or stockholder of the Grantor under or by reason of
this Agreement shall be limited as provided in Section 4.12 of
the Intercreditor Agreement and the provisions of said Section
4.12 are incorporated herein by reference.

26.  Conflicts with the Intercreditor Agreement or the
Depositary Agreement.  Notwithstanding any other provision
hereof, in the event of any conflict between the terms of this
Agreement and the Intercreditor Agreement or the Depositary
Agreement, the provisions of the Intercreditor Agreement or
the Depositary Agreement, as the case may be, will apply.

27.  Exculpatory Provisions; Reliance by Collateral Agent.

(a)  Neither the Collateral Agent nor any Secured Party, nor
any of their respective officers, employees, servants,
controlling persons, executives, directors, agents, authorized
representatives, attorneys-in-fact or affiliates, shall be
liable to the Grantor for any action taken or omitted to be
taken by it or them under or in connection with this Agreement
or any other Project Document to which the Grantor is a party,
or responsible in any manner to any Person for any recital,
statement, representation or warranty made by the Grantor or
any officer thereof contained in this Agreement or any other
Project Document to which the Grantor is a party or in any
certificate, report, statement or other document referred to
or provided for in, or received by the Collateral Agent or any
Secured Party under or in connection with, this Agreement or
any other Project Document to which the Grantor is a party or
for the value, validity, effectiveness, genuineness,
enforceability or sufficiency of this Agreement or any other
Project Document to which the Grantor is a party or for any
failure of the Grantor to perform any of the Obligations.
Neither the Collateral Agent nor any Secured Party shall be
under any obligation to any Person to ascertain or to inquire
as to the observance or performance of any of the agreements
contained in, or conditions of, this Agreement or any other
Project Document to which the Grantor is a party, or to
inspect the properties or records of the Grantor.

(b)  The Collateral Agent shall be entitled to rely, and shall
be fully protected in relying, upon any note, writing,
resolution, notice, consent, certificate, affidavit, letter,
cablegram, telegram, telecopy, telex or teletype message,
statement, order or other document or conversation believed by
it to be genuine and correct and to have been signed, sent or
made by the proper Person or Persons and upon advice and
statements of legal counsel (including, without limitation,
counsel to the Grantor), independent accountants and other
experts selected by the Collateral Agent.  The Collateral
Agent shall have no obligation to any Person to act or refrain
from acting or exercising any of its rights under this
Agreement.



IN WITNESS WHEREOF, each of the Grantor and the Collateral
Agent has caused this Security Agreement to be executed by its
duly authorized officer as of the date first above written.

PANDA-ROSEMARY FUNDING CORPORATION,
  a Delaware corporation


By
Name:  Robert W. Carter
Title: Chairman of the Board,
         President and Chief
         Executive Officer


FLEET NATIONAL BANK,
  as Collateral Agent


By
Name:    Kathy A. Larimore
Title:   Assistant Vice President 








SCHEDULE A

                UNIFORM COMMERCIAL CODE FILINGS
                               
                               
1.  Halifax County, North Carolina.


2.  Northampton County, North Carolina.


3.  North Carolina Secretary of State.


4.  Texas Secretary of State.



               GENERAL PARTNER PLEDGE AND SECURITY AGREEMENT

          This GENERAL PARTNER PLEDGE AND SECURITY AGREEMENT, dated July
31, 1996 (this "Agreement"), is made by PANDA - ROSEMARY CORPORATION, a
Delaware corporation (together with its successors and assigns, the
"Pledgor") and the sole general partner of Panda-Rosemary, L.P., a Delaware
limited partnership (together with its successors and assigns, the
"Partnership"), to FLEET NATIONAL BANK, a national banking association
established under the laws of the United States of America, as collateral
agent pursuant to Intercreditor Agreement (as defined below) (together with
its successors and assigns, the "Collateral Agent") and grantee hereunder
for the benefit of the Secured Parties (as defined in the Trust Indenture
referred to below).

                           W I T N E S S E T H:
                                     
     WHEREAS, the Partnership is the legal and beneficial owner of all
of the shares of common stock issued by Panda-Rosemary Funding Corporation,
a Delaware corporation (the "Company");

     WHEREAS, the Company, the Partnership and Fleet National Bank, as
trustee (the "Trustee"), are parties to that certain Trust Indenture, dated
as of July 31, 1996 (as the same may be amended, modified or supplemented,
the "Trust Indenture"), providing for the issuance by the Company of
certain debt securities (the "Bonds");

     WHEREAS, the Partnership has made that certain Partnership
Guaranty, dated the date hereof (as the same may be amended, modified or
supplemented, the "Partnership Guaranty"), in favor of the Trustee to
guarantee the performance by the Company of its obligations under the Bonds
and the Trust Indenture;

     WHEREAS, the Company and the Partnership are parties to that
certain Loan Agreement, dated as of the date hereof (as the same may be
amended, modified or supplemented, the "Company Loan Agreement"), pursuant
to which the Company has loaned the proceeds of the Bonds to the
Partnership;

     WHEREAS, the Company and the Collateral Agent are parties to that
certain Security Agreement, dated the date hereof, pursuant to which the
Company has assigned to the Collateral Agent, and created a security
interest in, all of its right, title and interest in, to and under the
Company Loan Agreement and the related promissory note;

     WHEREAS, in order to satisfy certain requirements of the
Partnership under the Project Agreements (as defined in the Trust
Indenture) or for other purposes, the Partnership may incur indebtedness as
permitted under the Trust Indenture in connection with the issuance of
letters of credit by Bayerische Vereinsbank AG or other Credit Banks (as
defined in the Trust Indenture) pursuant to a Credit Bank Reimbursement
Agreement (as defined in the Trust
Indenture);

     WHEREAS, the Partnership may incur indebtedness as permitted 
under the Trust Indenture in the form of working capital loans made by 
the Credit Banks under a Credit Bank Working Capital Agreement (as defined
in the Trust Indenture);

     WHEREAS, the Partnership may also incur additional debt, as 
permitted under the Trust Indenture, either directly or indirectly through 
the Company, to finance certain modifications and enhancements to the 
Project in the future ("Additional Permitted Debt", as that term is defined 
in the Trust Indenture) and may enter into interest rate protection 
agreements in connection with the Additional Permitted Debt of the 
Partnership;

     WHEREAS, the Pledgor will receive direct and indirect financial and
other benefits from the issuance of the Bonds by the Company pursuant to
the Trust Indenture and the incurrence of any indebtedness pursuant to any
Credit Bank Reimbursement Agreement, any Credit Bank Working Capital
Agreement and the documents relating to any Additional Permitted Debt or
interest rate protection transactions; and

     WHEREAS, the Funding Company, the Partnership, Bayerische Vereinsbank
AG, the Trustee, Fleet National Bank, as depository agent, and the
Collateral Agent are parties to that certain Collateral Agency and
Intercreditor Agreement, dated as of the date hereof (the "Intercreditor
Agreement"), providing for the Collateral Agent to act as collateral agent
for the Secured Parties (as defined in the Trust Indenture); and

     WHEREAS, the Collateral Agent and the Secured Parties are willing to
enter into the transactions contemplated by, among other things, the Trust
Indenture and the Credit Bank Documents (as defined in the Trust Indenture)
only upon the condition, among others, that the Pledgor executes and
delivers this Agreement, in favor of the Collateral Agent for the benefit
of the Secured Parties, which grants to the Collateral Agent for the
benefit of the Secured Parties a security interest in the Collateral
referred to below, to secure the Obligations (as hereinafter defined).

     NOW, THEREFORE, in consideration of the foregoing premises and for
other good and valuable consideration, the receipt and adequacy of which
are hereby acknowledged, the parties hereto hereby agree as follows:

     SECTION 1.  Defined Terms.  Unless otherwise defined
herein, terms defined in the Intercreditor Agreement (including terms
defined in the Trust Indenture and incorporated in the Intercreditor
Agreement) shall have such defined meanings when used herein.

     "Additional Pledged Interests" shall mean (i) all interests of
certificates representing a distribution in connection with any
reclassification, increase or reduction of capital of the Partnership or
issued in connection with any reorganization of the Partnership, whether as
an addition to, in substitution or redemption of or in exchange for, any
other Collateral or otherwise, (ii) any sums paid upon or in respect of the
Collateral as distributions upon the liquidation or dissolution of the
Partnership and (iii) any distribution of capital made on or in respect of
the Collateral or any property distributed upon or with respect to the
Collateral pursuant to the recapitalization or reclassification of the
capital of the Partnership or pursuant to the reorganization thereof.

     "Collateral" shall have the meaning ascribed thereto in Section 2.

     "Control Notice" shall have the meaning ascribed thereto in Section
6(c).

     "Indemnitee" shall have the meaning ascribed thereto in Section 21.

     "Obligations" means (i) all obligations of the Pledgor under this
Agreement or the Collateral Documents, (ii) all obligations of the
Partnership or the Company to the Collateral Agent, the Depositary Agent or
the Secured Parties now or hereafter existing under the Bonds, the Trust 
Indenture, each Partnership Guarantee, the Partnership Notes, any Additional
Permitted Debt, any Credit Bank Working Capital Agreement, any Credit Bank
Reimbursement Agreement, any Interest Rate Protection Agreement, this
Agreement or the Collateral Documents, whether for principal, interest
(including, without limitation, interest accruing following the filing by
or against the Partnership or the Company of a bankruptcy petition, whether
or not allowed as a claim in a bankruptcy proceeding), fees,
indemnification, expenses or otherwise, and (iii) all other liabilities,
obligations, covenants and duties owing to the Collateral Agent, the
Depositary Agent or the Secured Parties, from or by the Pledgor, the
Partnership or the Company of any kind or nature, present or future,
whether or not evidenced by any note, guaranty or other instrument, arising
under or in the connection with the Trust Indenture, each Partnership
Guarantee, the Partnership Notes, any Additional Permitted Debt, any Credit
Bank Working Capital Agreement, any Credit Bank Reimbursement Agreement,
any Interest Rate Protection Agreement, this Agreement or the Collateral
Documents, whether or not for the payment of money, whether direct or
indirect (including those acquired by assignment), joint or several,
absolute or contingent, liquidated or unliquidated, due or to become due,
now existing or hereafter arising, renewed or restructured, whether or not
from time to time decreased or extinguished and later increased, created or
incurred, and including, without limitation, all indebtedness of the
Pledgor, the Partnership or the Company under any instrument now or
hereafter evidencing or securing any of the foregoing and however acquired.

     "Prime Rate" means, as of any day, the interest rate per annum
established by the Collateral Agent from time to time as its "Prime Rate".

     SECTION 2.  Pledge.  As security for the Obligations and subject to
and in accordance with the provisions of this Agreement, including without
limitation Section 6 hereof, the Pledgor hereby pledges, grants, assigns,
hypothecates, transfers and delivers to the Collateral Agent, for its
benefit and the benefit of the Secured Parties, a first priority security
interest in the following whether now owned or existing or hereafter
acquired or arising and wherever located (the "Collateral"):

     (a)  all of the Pledgor's general partnership interests in the
Partnership and all of the Pledgor's rights, privileges, authority and
powers as general partner of the Partnership under the Partnership
Agreement (including without limitation, all of the Pledgor's rights,
privileges, authority and powers as managing general partner of the
Partnership to manage the business and affairs of the Partnership), but
excluding all rights of the Pledgor to (i)Indemnification from (x) the
Partnership for any claims, liabilities, damages, losses, costs or other
amounts incurred in connection with the performance of its responsibilities
as the managing general partner of the Partnership or otherwise as the sole
general partner of the Partnership, or (y) any Partner pursuant to the
provisions of the Partnership Agreement in respect of any claim thereunder,
or (ii) any liability insurance maintained by the Pledgor or any Person for
the benefit of the Pledgor; provided, that the foregoing exclusion shall
not exclude the Collateral Agent (or a Person designated by the Collateral
Agent to exercise the remedies provided herein) from the benefits of such
indemnification and liability insurance upon the exercise of any the
remedies provided herein;

     (b)  subject to Section 6(b), all monies and property representing a
distribution in respect of the property described in the preceding clause
(a), including, without limitation, (i) all income, cash flow, revenues,
issues, profits, losses, distributions, payments, proceeds and other
property of every kind and variety due, accruing or owing to, or to be
turned over to, or disbursed to the Pledgor by the Partnership in
connection with, the Pledgor's general partnership interests therein, and
(ii) all Additional Pledged Interests;

     (c)  all of the Pledgor's right, title and interest to the
Governmental Approvals; provided, that any Governmental Approval which by
its terms or by operation of law would become void, voidable, terminable or
revocable if mortgaged, pledged or assigned hereunder or if a security
interest therein were granted hereunder is expressly excepted and excluded
from the Lien and the terms of this Agreement to the extent necessary so as
to avoid such voidness, voidability, terminability or revocability;

     (d)  the Pledgor's interest under any agreement, now or hereafter in
effect, with any other Partner in the Partnership providing for the right
of the Pledgor to acquire or exercise the partnership interest in the
Partnership now or hereafter owned or held by any such other Partner in the
Partnership;

     (e)  any other claim which the Pledgor now has or may in the future
acquire in the Pledgor's capacity as a general partner of the Partnership
against the Partnership and its property; and

     (f)  all proceeds, products and accessions of and to any of the
property described in the preceding clauses (a), (b), (c), (d) and (e).

     SECTION 3.  Security for Obligations.

     (a)  This Agreement secures, and the Collateral is collateral security
for, the payment and performance in full when due, whether at stated
maturity, by acceleration or otherwise (including the payment of amounts
which would become due but for the operation of the automatic stay under
Section 362(a) of the Bankruptcy Code, 11 U.S.C. E362(a)), of all
Obligations now or hereafter existing.

     (b)  This Agreement and the grant of the security interest contained
herein is for collateral purposes only and neither the Collateral Agent nor
any Secured Party shall, by virtue of this Agreement, their receipt of
distributions from the Partnership or their exercise of any right
hereunder, be deemed to (i) have acquired any interest in or responsibility
for the Pledgor's obligations contained in the Partnership Agreement, (ii)
be liable for any contribution to the Partnership under the Partnership
Agreement or the applicable limited partnership act or (iii) have any other
liability for the debts, obligations or liabilities of the Partnership or
the Pledgor, except in the event of foreclosure upon the Collateral (and
only to the extent of such foreclosure on the particular Collateral).

     SECTION 4.  Representations and Warranties.  On and as of the date
hereof, the Pledgor represents and warrants to the Collateral Agent and the
Secured Parties as follows:

     (a)  The Pledgor is the owner of, and has good and marketable title
to, the general partnership interest and the other Collateral pledged
pursuant to this Agreement, free and clear of any Lien except for the
pledge and security interest granted to the Collateral Agent for the
benefit of the Secured Parties hereunder and Liens for Taxes not yet due or
which are subject to a Good Faith Contest. No financing statement covering
the Collateral is on file in any public office other than terminated
financing statements and the financing statements filed pursuant to this
Agreement or in connection with the transactions contemplated by the Trust
Indenture.  The Collateral is not subject to any law (except as may be
required in connection with any disposition of the Collateral by laws
affecting the offering and sale of securities generally) or contractual
obligation that would be violated by or that would prohibit the grant of
the security interest in the Collateral granted pursuant hereto or the
disposition of the Collateral by or to the Collateral Agent upon the
occurrence and continuance of an Event of Default or a Trigger Event.

     (b)  The Pledgor is a corporation duly organized and validly existing
under the laws of the State of Delaware and is qualified to own property
and transact business in the State of North Carolina, the State of Texas
and in every other jurisdiction where the ownership of its property and the
nature of its business as currently conducted and as contemplated to be
conducted under each Project Document to which the Pledgor or the
Partnership is a party requires it to be qualified.

     (c)  The Pledgor has full power, authority and legal right to enter
into this Agreement and each other Project Document to which it is a party
and to perform its obligations hereunder and thereunder and to pledge all
of the Collateral pursuant to this Agreement.  The pledge of the Collateral
pursuant to this Agreement has been duly authorized by the Pledgor.  This
Agreement and each other Project Document to which the Pledgor is a party
have been duly authorized, executed and delivered by the Pledgor and
constitute legal, valid and binding obligations of the
Pledgor enforceable against the Pledgor in accordance with their terms
except as enforceability may be limited by applicable bankruptcy,
insolvency, moratorium or other similar laws affecting creditors' rights
generally and except as enforceability may be limited by general principles
of equity (whether considered in a suit at law or in equity).

     (d)  No consent of any other party (including, without limitation,
stockholders or creditors of the Pledgor) and no Governmental Approval is
required which has not been obtained (i)for the execution, delivery and
performance by the Pledgor of this Agreement and each other Project
Document to which the Pledgor is a party, (ii)for the pledge by the Pledgor
of the Collateral pursuant to this Agreement or (iii)for the exercise by
the Collateral Agent of the rights provided for in this Agreement or the
remedies in respect of the Collateral pursuant to this Agreement (except as
may be required (x) in connection with any disposition of all or any part
of the Collateral under any laws affecting the offering and sale of
securities generally, (y)under federal and state laws, rules and
regulations and applicable interpretations thereof providing for the
supervision or regulation of the banking or trust businesses generally and
applicable to the Collateral Agent or any Secured Party and (z)with respect
to the Collateral Agent or any Secured Party as a result of any
relationship which such Person may have with Persons not parties to, or any
activity or business such Person may conduct other than pursuant to, any of
the Financing Documents).

     (e)  The execution and delivery of this Agreement concurrently with
the filing of Form UCC-1 financing statements with the Secretary of State
of the State of Texas, the Secretary of State of the State of Delaware, the
Secretary of State of the State of North Carolina, the appropriate officer
of Halifax County, North Carolina, and the appropriate officer of
Northampton County, North Carolina create a valid and perfected first
priority security interest in the Collateral securing the payment of the
Obligations subject to no Liens other than those created by this Agreement.

     (f)  The Pledgor is the sole general partner of the Partnership.  The
Pledgor is not engaged in any transaction or activity unrelated to the
management, financing, operation and/or maintenance of the Partnership and
the Project.

     (g)  The execution, delivery and performance of this Agreement and
each other Project Document to which the Pledgor is a party will not (i)
require any consent or approval of the Board of Directors or stockholders
of the Pledgor which has not been obtained; (ii) violate the provisions of
the Pledgor's Certificate of Incorporation or By-Laws; (iii) violate the
provisions of any law (including, without limitation, any usury law),
regulation or order of any Governmental Authority applicable to the Pledgor
or the Partnership; (iv) conflict with result in a breach of or constitute
a default under the Partnership Agreement or any other material agreement
relating to the management or affairs of the Pledgor or the Partnership, or
any indenture or loan or credit agreement or any other material agreement,
lease or instrument to which the Pledgor or the Partnership is a party or
by which the Pledgor or the Partnership or any of their material properties
may be bound (which default or breach has not been permanently waived by
the other party to such document); or (v) result in or create any Lien
(other than Permitted Liens) under, or require any consent which has not
been obtained under, any indenture or loan or credit agreement or any other
material agreement, instrument or document, or the provisions of any order,
writ, judgment, injunction, decree, determination or award of any
Governmental Authority binding upon the Pledgor or the Partnership or any
of their properties.

     (h)  There is no action, suit or proceeding at law or in equity or by
or before any Governmental Authority, arbitral tribunal or other body now
pending or, to the best knowledge of the Pledgor, threatened against the
Pledgor or the Partnership which questions the validity or legality of or
seeks damages in connection with this Agreement or any other Project
Document to which the Pledgor or the Partnership is a party or which could
reasonably be expected to have a material adverse effect on the Pledgor or
the Partnership, other than those actions, suits or proceedings which have
been previously disclosed in the Offering Circular, dated July 26, 1996,
relating to the Initial Bonds.

     (i)  Each of the financial statements of the Pledgor for its most
recently ended fiscal year and quarter has been heretofore furnished to the
Collateral Agent and each of such financial statements is complete and
correct in all material respects and fairly presents the financial
condition of the Pledgor as at said dates in conformity with GAAP applied
on a consistent basis.

     (j)  The chief executive office of the Pledgor is located at 4100
Spring Valley Road, Suite 1001, Dallas, Texas 75244.

     (k)  All contributions currently required to be paid to the
Partnership by the Pledgor have been paid.
                                     
     (l)  The copy of the Partnership Agreement delivered to the Collateral
Agent on the date hereof is a true, complete and correct copy of the
Partnership Agreement.

     (m)  The Pledgor has not changed its name or done business under any
other name within the last five years.
                                     
     (n)  The Pledgor is not (i) an "investment company" or a company
"controlled" by an "investment company" within the meaning of the
Investment Company Act of 1940, as amended, or (ii) a "holding company" or
a "subsidiary company" of a "holding company" or an "affiliate" of a
"holding company" or a "subsidiary company" within the meaning of PUHCA or
(iii) a "registered holding company" or a "subsidiary company" of a
"registered holding company" or an "affiliate" of a "registered holding
company" or a "subsidiary company" of a "registered holding company" within
the meaning of PUHCA.

     (o)  The Pledgor has derived and will continue to derive direct and
indirect benefits from the incurrence of its obligations under this
Agreement and from the incurrence by the Partnership of its obligations
under the Partnership Guaranty, the Trust Indenture, the Company Loan
Agreement and the other Financing Documents.

     SECTION 5.  Supplements; Further Assurances.

     (a)  The Pledgor agrees that, at any time and from time to time, the
Pledgor will at its expense promptly execute and deliver all further
instruments and documents, and take all further action, that may be
necessary or desirable, or that the Collateral Agent may reasonably
request, in order to perfect and protect any security interest granted or
purported to be granted hereby or to enable the Collateral Agent to
exercise and enforce its rights and remedies hereunder with respect to any
Collateral.

     (b)  All Additional Pledged Interests shall be pledged and, to the
extent such Additional Pledged Interests constitute certificates,
instruments or monies, delivered to the Collateral Agent to be held by it
as additional collateral security for the prompt and complete payment and
performance when due of the Obligations.  All Additional Pledged Interests
which are received by the Pledgor shall, until pledged, paid or delivered
to the Collateral Agent, be held by the Pledgor in trust for the benefit of
the Collateral Agent and shall be segregated from the other funds and
property of the Pledgor and the Pledgor agrees to pledge and deliver the
same forthwith to the Collateral Agent in the exact form received (if
applicable), with the endorsement of the Pledgor when necessary and/or
appropriate undated stock powers duly executed in blank, to be held by the
Collateral Agent subject to the terms hereof.

     SECTION 6.  Rights of Pledgor; Etc.

     (a)  Generally.  The Pledgor shall be entitled to exercise any and all
rights pertaining to the Collateral or any part thereof (including, without
limitation, the right to manage and direct the affairs of the Partnership
and the right to receive distributions in respect of its partnership
interests) so long as (i) no Event of Default or Trigger Event shall have
occurred and be continuing and no Control Notice (as defined in Section
6(c) below) shall have been delivered to it and (ii) the exercise of such
rights would not otherwise result in an Event of Default or Trigger Event.

     (b)  Distributions.  Unless an Event of Default or Trigger Event shall
have occurred and be continuing, the Pledgor shall be entitled to receive,
retain and distribute any and all distributions paid in respect of the
Collateral in compliance with the terms of the Intercreditor Agreement;
provided, that any and all

          (i)   distributions paid or payable in respect of any Collateral
(whether paid in cash, securities or other property) in connection with a
partial or total liquidation or dissolution of the Partnership (other than
in connection with any deemed liquidation on account of a termination of
the Partnership under Section 708(b)(1)(B) of the Code), and

     (ii)   distributions of all property (whether cash, securities or
other property) paid, payable or otherwise distributed in redemption of, or
in exchange for, the property described in Section 2(a) above, shall be,
and shall be forthwith delivered to the Collateral Agent to hold as,
Collateral and shall, if received by the Pledgor, be received in trust for
the benefit of the Collateral Agent, be segregated from the other property
or funds of the Pledgor and be forthwith delivered to the Collateral Agent
as Collateral in the same form as so received (with any necessary
endorsement).  Upon the occurrence and during the continuance of an Event
of Default or Trigger Event, all rights of the Pledgor to receive the
distributions which it would otherwise be authorized to receive and retain
pursuant to the preceding sentence shall cease and all such rights shall
thereupon become vested in the Collateral Agent which shall thereupon have
the sole right to receive and hold as Collateral such distributions;
provided, that if and when an Event of Default or Trigger Event is cured in
accordance with the applicable provisions of the Financing Documents, all
rights of the Pledgor shall be restored and the Collateral Agent shall
promptly turn over to the Pledgor all distributions so received during the
period of the continuance of the applicable Event of Default or Trigger
Event(less the amount thereof applied by the Collateral Agent in accordance
with Section 12(c) below).

     (c)  Management Rights.  Upon the occurrence and during the
continuance of an Event of Default or a Trigger Event, after the Collateral
Agent delivers a notice to the Pledgor indicating its determination to
assume control of the business and affairs of the Partnership (the "Control
Notice"), all rights of the Pledgor to manage and direct the affairs of the
Partnership which it would otherwise be entitled to exercise pursuant to
Section 6(a) above shall cease and all such rights shall thereupon become
vested in the Collateral Agent which shall thereupon have the sole right
(subject to the provisions of the Partnership Agreement and applicable law)
to manage and direct the affairs of the Partnership; provided, that if
after the delivery of the Control Notice the Event of Default or a Trigger
Event giving rise thereto is cured in accordance with the applicable
provisions of the Financing Documents, all rights of the Pledgor shall be
restored.

     SECTION 7.  Covenants.

     (a)  Without the prior written consent of the Collateral Agent, or as
otherwise permitted under the Intercreditor Agreement, the Pledgor shall
not (i) vote to enable, or take any other action to permit, the Partnership
(x) to issue any additional general partnership interests of any nature,
(y) to issue any other securities convertible into or exchangeable for any
general partnership interests of the Partnership, or (z) to issue any other
securities that grant the right to purchase any partnership interests of
the Partnership, (ii) sell, assign, transfer, exchange or otherwise dispose
of, or grant any option with respect to, the Collateral or (iii) create,
incur or permit to exist any Liens or options in favor of, or any claims of
any Person with respect to, any of the Collateral or any interest therein,
except for Permitted Liens and the Liens provided for by this Agreement;
provided, that, subject to Section 7(i) hereof, the issuance, transfer,
conversion or sale of any of the Collateral may occur notwithstanding the
foregoing if such issuance, transfer, conversion or sale would not result
in an Event of Default or Trigger Event (such issuance, transfer,
conversion or sale being herein referred to as a "Permitted Transfer") and
(x) the purchaser or transferee of such Collateral (including, without
limitation, any Partner of the Partnership to whom the partnership
interests of the Pledgor are transferred following the withdrawal of 
the Pledgor as a Partner of the Partnership) shall pledge such Collateral 
pursuant to a pledge agreement substantially similar hereto and take 
such additional actions as the Collateral Agent may reasonably
request in connection therewith (including, without limitation,
executing and delivering such agreements, certificates, legal opinions,
instruments or other documents as may be reasonably requested by the
Collateral Agent), (y) no Default or Event of Default or Trigger Event
would result therefrom and (z) none of the representations and warranties
set forth in the Trust Indenture shall be untrue or incorrect in any
material respect solely as a result of the occurrence of a Permitted
Transfer.
                                     
     (b)  The Pledgor agrees that it will pledge hereunder,
immediately upon its acquisition (directly or indirectly) thereof,
any and all additional general partnership interests issued to it
by the Partnership.

     (c)  The Pledgor shall preserve and maintain its legal existence as a
corporation in good standing under the laws of the State of Delaware and
(ii)its qualification to do business in the State of Texas and the State of
North Carolina and in every other jurisdiction where the ownership of its
property and the nature of its business require it to be so qualified.

     (d)  The Pledgor shall obtain, maintain and comply with all
Governmental Approvals as shall now or hereafter be necessary under
applicable law, rule or regulation, in each case in connection with the
making and performance by the Pledgor of any material provision of the
Project Documents to which it is a party.  The Pledgor shall comply in all
material respects with all applicable laws with respect to which
noncompliance could reasonably be expected to have a material adverse
affect on the Collateral or the Pledgor's ability to perform its
obligations under any Project Document.

     (e)  The Pledgor shall pay and discharge all taxes, assessments and
governmental charges or levies imposed on it or on its income or profits or
on any of its property prior to the date on which penalties attach thereto
and all lawful claims which, if unpaid, could reasonably be expected to
become a Lien (other than Permitted Liens) upon the Collateral.  The
Pledgor shall have the right, however, to contest in good faith the
validity or amount of any such tax, assessment, charge, levy or claim by
proper proceedings timely instituted, and may permit the taxes,
assessments, charges, levies or claim so contested to remain unpaid during
the period of such contest if (i)the Pledgor diligently prosecutes such
contest, (ii)the Pledgor sets aside on its books adequate reserves in
accordance with GAAP plus an amount equal to 50% of the difference between
the amount being contested and the amount required to be reserved by GAAP
and (iii)during the period of such contest the enforcement of any contested
item is effectively stayed. The Pledgor will promptly pay or cause to be
paid any valid, final judgment enforcing any such tax, assessment, charge,
levy or claim and cause the same to be satisfied of record.

     (f)  The Pledgor shall furnish to the Collateral Agent the following
documents:

          (i)   unaudited financial statements of the Pledgor within one
hundred twenty (120) days of the close of each fiscal year of the Pledgor;
and

          (ii)   from time to time, such further information (whether or
not of the kind mentioned above) regarding the business, affairs,
operations and financial condition of the Pledgor as the Collateral Agent
may reasonably request.

     (g)  The Pledgor shall keep proper books of record and account in
which full, true and correct entries in accordance with GAAP are made and
permit representatives of the Collateral Agent, upon the giving of
reasonable notice, to visit and inspect its properties, to examine its
books of record and account and to discuss its affairs, finances and
accounts with its principal officers, engineers and independent
accountants, all at such reasonable times during business hours and at such
intervals as the Collateral Agent may desire.

     (h)  The Pledgor shall perform and observe all of its covenants and
agreements contained in any of the Project Documents to which it is a
party.

     (i)  The Pledgor shall remain a general partner of the Partnership and
shall not withdraw from the Partnership.

     (j)  The Pledgor shall not (i)Emerge or consolidate with or into any
other Person, (ii)sell, lease, transfer or otherwise dispose of all or
substantially all of its assets, (iii)create, acquire or operate any
Subsidiary (other than the Partnership and the Company), (iv)be a partner
in any partnership or a participant in any cost sharing arrangement or
joint venture except for the Partnership, (v) directly or indirectly
purchase or acquire any stock, obligations or securities of, or any other
interests in any Person other than the Partnership and Permitted
Investments, (vi) create or become or be liable with respect to any
Guaranty, other than a Guaranty of the Partnership permitted under Section
6.18 of the Trust Indenture for which the Pledgor may become liable as a
general partner of the Partnership or (vii) lend money or credit or make
advances or any capital contribution to any Person other than contributions
to the Partnership.

     (k)  The Pledgor shall not create, incur, assume or suffer to exist
any Debt other than up to Two Hundred Fifty Thousand Dollars ($250,000)
aggregate principal amount of Debt outstanding at any time and other than
Debt of the Partnership permitted by Section 6.16 of the Trust Indenture
and on which the Pledgor is liable solely by virtue of being a general
partner of the Partnership.

     (l)  The Pledgor shall not engage in any business other than (i)
holding a general partnership interest in the Partnership and (ii) managing
and directing the affairs of the Partnership as the general partner of the
Partnership.

     (m)  The Pledgor shall not, without the prior written consent of the
Trustee, agree to or permit (i) the cancellation or termination of the
Partnership Agreement, except upon the expiration of the stated term
thereof, or (ii)any amendment, supplement, modification or waiver with
respect to any of the provisions of the Partnership Agreement if such
amendment, supplement, modification or waiver would have a material adverse
effect on the value of the Collateral, on the rights of the Collateral
Agent or Secured Parties or on the financial condition of the Partnership.

     (n)  The Pledgor shall not enter into or carry out any transaction
with any Affiliate on a basis less favorable than the Pledgor would obtain
in a comparable arm's-length transaction unless such transaction has been
approved by the Collateral Agent in writing, except that the Pledgor may
carry out transactions with the Partnership on terms less favorable to the
Pledgor than arm's-length terms.

     (o)  The Pledgor shall not establish a new
location for its chief executive office or change its name until (i) it has
given to the Collateral Agent no less than sixty (60) days' prior written
notice of its intention so to do, clearly describing such new location or
specifying such new name, as the case may be, and (ii)with respect to such
new location or such new name, as the case may be, it shall have taken all
action, satisfactory to the Collateral Agent, to maintain the security
interest of the Collateral Agent in the Collateral intended to be granted
hereby at all times fully perfected and in full force and effect.

     (p)  The Pledgor shall pay or cause to be paid, and shall hold the
Collateral Agent and the Secured Parties harmless from, any and all
liabilities with respect to, or resulting from any delay in paying, any and
all stamp, excise, sales or other taxes which may be payable or determined
to be payable with respect to any of the Collateral.

     (q)  Except as permitted under Section 7(a) hereof, the Pledgor shall
cause the Partnership not to issue any partnership interests or other
securities in addition to or in substitution for the Collateral or any
warrants, options or other rights to acquire its partnership interests or
other Collateral to any Person other than the Pledgor.

     SECTION 8.  Collateral Agent Appointed Attorney-In-Fact.

     (a)  Upon the occurrence and during the continuance of an Event of
Default or a Trigger Event, subject to the Pledgor's rights under Section 6
hereof, the Pledgor hereby appoints the Collateral Agent as the Pledgor's
attorney-in-fact, with full authority in the place and stead of the Pledgor
and in the name of the Pledgor or otherwise (i) to exercise all voting,
consent, managerial and other rights related to the Collateral, including,
without limitation, any right to manage the operations and the business and
affairs of the Partnership and any right to dispose of or sell all or any
part of the assets of the Partnership, (ii) to execute and deliver, at any
time and from time to time, any instrument or instruments providing for the
approval of the identity and admission to the Partnership of any person or
entity who becomes a substituted or additional partner in the Partnership
pursuant to the exercise by the Collateral Agent of its rights and remedies
hereunder, under the Trust Indenture or any of the other Project Documents
and (iii), from time to time in the Collateral Agent's discretion, to take
any action and to execute any instrument which the Collateral Agent may
deem necessary or advisable to enforce its rights under this Agreement,
including, without limitation, authority to receive, endorse and collect
all instruments made payable to the Pledgor representing any distribution,
interest payment or other payment in respect of the Collateral or any part
thereof and to give full discharge for the same.  The Pledgor hereby
ratifies all that such attorney shall lawfully do or cause to be done by
virtue hereof.  This power of attorney is coupled with an interest and
shall be irrevocable for the term of this Agreement. Nevertheless, the
Pledgor shall, if so requested by the Collateral Agent, ratify and confirm
all that the Collateral Agent shall lawfully do or cause to be done by
virtue hereof as the Pledgor's attorney-in-fact by executing and delivering
to the Collateral Agent, or to such other Person as the Collateral Agent
shall direct, all documents and instruments as may be necessary or, in the
judgment of the Collateral Agent, advisable for such purpose.

     (b)  The Pledgor further authorizes the Collateral Agent, at any time
and from time to time, (i) to execute, in connection with any sale provided
for hereunder, any endorsements, assignments or other instruments of
conveyance or transfer with respect to the Collateral and (ii) to the full
extent permitted by applicable law, to file one or more financing or
continuation statements, and amendments thereto, relative to all or any
part of the Collateral without the signature of the Pledgor.

     SECTION 9.  Collateral Agent May Perform.  If the Pledgor fails to
perform any agreement contained herein after receipt of a written request
to do so from the Collateral Agent, the Collateral Agent may itself
perform, or cause performance of, such agreement, and the reasonable
expenses of the Collateral Agent, including the reasonable fees and
expenses of its counsel, incurred in connection therewith shall be payable
by the Pledgor pursuant to Section 14 hereof.

     SECTION 10.  Reasonable Care.  The Collateral Agent shall be deemed to
have exercised reasonable care in the custody and preservation of the
Collateral in its possession if the Collateral is accorded treatment
substantially equivalent to that which the Collateral Agent accords its own
property of the type of which the Collateral consists, it being understood
that subject to the exercise of such reasonable care the Collateral Agent
shall have no responsibility for (i) ascertaining or taking action with
respect to calls, conversions, exchanges, maturities, tenders or other
matters relative to any Collateral, whether or not the Collateral Agent has
or is deemed to have knowledge of such matters or (ii)taking any necessary
steps to preserve rights against
any parties with respect to any Collateral.

     SECTION 11.  No Liability.

     (a)  Until such time as the Collateral Agent shall deliver a Control
Notice pursuant to Section 6(c) above, none of the Collateral Agent or the
Secured Parties or any of their directors, officers, employees or agents
shall be deemed to have assumed any of the liabilities or obligations of a
partner of the Partnership as a result of the pledge and security interest
granted under or pursuant to this Agreement.  None of the Collateral Agent
or the Secured Parties or any of their directors, officers, employees or
agents shall be liable for any failure to collect or realize upon the
Obligations or any collateral security or guarantee therefor, or any part
thereof, or for any delay in so doing, nor shall any of them be under any
obligation to take any action whatsoever with regard thereto.

     (b)  Anything herein to the contrary notwithstanding, the Pledgor
shall remain liable under the Partnership Agreement and any other Project
Document to which it is a party to the extent set forth therein to perform
all of its duties and obligations thereunder to the same extent as if this
Agreement had not been executed.  The exercise by the Collateral Agent of
any of the rights or remedies hereunder shall not release the Pledgor from
any of its duties or obligations under the Partnership Agreement or any
other Project Document to which it is a party.

     SECTION 12.  Remedies Upon Default.  If an Event of Default or a
Trigger Event shall have occurred and be continuing:

     (a)  The Collateral Agent may (i) as provided in and in accordance
with the terms of the Partnership Agreement and applicable law, become a
substitute or additional general partner in the Partnership or designate
another Person to become such substitute or additional general partner,
(ii)manage the business and affairs of the Partnership as provided in
Section 6(c), (iii)exercise the power of attorney described in Section 8,
(iv) grant an option or options to purchase all or any part of the
Collateral and/or (v) exercise any other right or remedy available
hereunder, at law or in equity.
                                     
     (b) (i)   The Collateral Agent may exercise in respect of the
Collateral, in addition to all other rights and remedies provided for
herein or otherwise available to it, all of the rights and remedies of a
secured party on default under the Uniform Commercial Code then in effect
in the State of New York, or unless prohibited by applicable law, the
Uniform Commercial Code then in effect in any other applicable
jurisdiction, and the Collateral Agent may also in its sole discretion,
without advertisement or notice except as specified below, sell the
Collateral or any part thereof in one or more parcels at public or private
sale or at any of the Collateral Agent's offices or elsewhere, for cash, on
credit or for future delivery, and at such price or prices and upon such
other terms as the Collateral Agent may reasonably deem commercially
reasonable, irrespective of the impact of any such sales on the market
price of the Collateral at any such sale.   The Collateral Agent may, in
its sole discretion, at any such sale, restrict the prospective bidders or
purchasers as to their number, nature of business and investment intention.
Upon any such sale the Collateral Agent shall have the right to deliver,
assign and transfer to the purchaser thereof (including the Collateral
Agent or any Secured Party) the Collateral.  Each purchaser at any such
sale shall hold the property sold free from any claim or right on the part
of the Pledgor and the Pledgor hereby waives (to the extent permitted by
law) all rights of redemption, stay and/or appraisal which it now has or
may at any time in the future have under any rule of law or statute now
existing or hereafter enacted.  The Pledgor agrees that, to the extent
notice of sale shall be required bylaw, at least ten (10) days' notice to
the Pledgor of the time and place of any public sale or the time after
which any private sale is to be made shall constitute reasonable
notification.  The Collateral Agent shall not be obligated to make any sale
of Collateral regardless of notice of sale having been given.  The
Collateral Agent may adjourn any public or private sale from time to time
by announcement at the time and place fixed therefor, and such sale may,
without further notice, be made at the time and place to which it was so
adjourned.  At any such sale, the Collateral may be sold in one lot, as an
entirety or in separate units.  Assuming that such sales are made in
compliance with federal and state securities laws, the Collateral Agent
shall incur no liability as a result of the sale of the Collateral, or any
part thereof, at any public or private sale.  The Pledgor hereby waives any
claims against the Collateral Agent arising by reason of the fact that the
price at which any Collateral may have been sold at such a private sale, if
commercially reasonable, was less than the price which might have been
obtained at a public sale, even if the Collateral Agent accepts the first
offer received and does not offer such Collateral to more than one offeree.

          (ii)   The Pledgor recognizes that the Collateral Agent may elect
in its sole discretion to sell all or a part of the Collateral to one or
more purchasers in privately negotiated transactions in which the
purchasers will be obligated to agree, among other things, to acquire the
Collateral for their own account, for investment and not with a view to the
distribution or resale thereof.  The Pledgor acknowledges that any such
private sales may be at prices and on terms less favorable than those
obtainable through a public sale (including, without limitation, a public
offering made pursuant to a registration statement under the Securities Act
of 1933, as amended (the "Securities Act")) and the Pledgor and the
Collateral Agent agree that such private sales shall be made in a
commercially reasonable manner and that the Collateral Agent has no
obligation to engage in public sales and no obligation to delay sale of any
Collateral to permit the issuer thereof to register the Collateral for a
form of public sale requiring registration under the Securities Act.

          (iii)   In case of any sale of all or any part of the Collateral
on credit or for future delivery, the Collateral so sold may be retained by
the Collateral Agent until the full selling price is paid by the purchaser
thereof, but the Collateral Agent shall not incur any liability in case of
the failure of such purchaser to take up and pay for the Collateral so sold
and, in case of any such failure, such Collateral may again be sold
pursuant to the provisions hereof.

          (iv)   The receipt by the Collateral Agent of the purchase money
paid at any such sale made by it shall be a sufficient discharge of all
obligations of the purchaser thereof.  No purchaser (or the representatives
or assigns of any purchaser), after paying such purchase money and
receiving such receipt, shall be bound to see to the application of such
purchase money or any part thereof or in any manner whatsoever be
answerable for any loss, misapplication or nonapplication of any such
purchase money, or any part thereof, or be bound to inquire as to the
authorization, necessity, expediency or regularity of any such sale.

          (v)   Instead of exercising the power of sale provided in Section
12b(i) hereof, the Collateral Agent may proceed by a suit or suits at law
or in equity to foreclose the security interest under this Agreement and
sell the Collateral or any portion thereof under a judgment or decree of a
court or courts of competent jurisdiction.

          (vi)   No sale or other disposition of all or any part of the
Collateral by the Collateral Agent pursuant to this Section 12 shall be
deemed to relieve the Partnership, the Company or the Pledgor of any
Obligation except to the extent the proceeds thereof are applied by the
Collateral Agent to the payment of such Obligations.

          (vii)   The Pledgor hereby waives presentment, demand, protest or
notice (to the extent permitted by applicable law) of any kind in
connection with this Agreement or any Collateral.

     (c)  The proceeds of any Collateral obtained or disposed of hereunder
shall be applied as set forth in the Intercreditor Agreement and the
Depositary Agreement.

     SECTION 13.  Purchase of the Collateral.  The Pledgor may be a
purchaser of the Collateral or any part thereof or any right or interest
therein at any sale thereof, whether pursuant to foreclosure, power of sale
or otherwise hereunder.  Any purchaser of all or any part of the Collateral
shall, upon any such purchase, acquire good title to the Collateral so
purchased, free of the security interests created by this Agreement.

     SECTION 14.  Expenses.  The Pledgor will upon demand pay to the
Collateral Agent and the Secured Parties the amount of any and all
reasonable expenses, including the reasonable fees and expenses of its
counsel and of any experts and agents, and any transfer taxes which the
Collateral Agent or the Secured Parties may incur in connection with (i)
the custody or preservation of, or the sale of, collection from or other
realization upon, any of the Collateral pursuant to the exercise or
enforcement of any of the rights of the Collateral Agent hereunder or (ii)
the failure by the Pledgor to perform or observe any of the provisions
hereof, together with interest thereon at the rate per annum equal to the
Prime Rate plus two percent (2%).  Any amount payable by the Pledgor
pursuant to this Section 14 shall be payable on demand and shall constitute
Obligations secured hereby.

     SECTION 15.  No Waiver.  No failure or delay on the part of the
Collateral Agent to exercise, and no course of dealing with respect to, and
no delay in exercising, any right, power or remedy hereunder shall operate
as a waiver thereof, nor shall any single or partial exercise by the
Collateral Agent of any right, power or remedy hereunder preclude any other
or further exercise thereof or the exercise of any other right, power or
remedy.  The remedies herein provided are to the fullest extent permitted
by law cumulative and are not exclusive of any remedies provided by law.
No notice to or demand on the Pledgor in any case shall entitle the Pledgor
to any other or further notice or demand in similar or other circumstances.

     SECTION 16.  Amendments; Etc.  No waiver, amendment, modification or
termination of any provision of this Agreement, or consent to any departure
by the Pledgor therefrom, shall in any event be effective without the
written concurrence of the Collateral Agent and none of the Collateral
shall be released without the written consent of the Collateral Agent.  Any
such waiver or consent shall be effective only in the specific instance and
for the specific purpose for which given.

     SECTION 17.  Release.  Subject to Section 25 hereof, upon the
indefeasible payment in full or performance of the Obligations and the
occurrence of the Debt Termination Date, the Collateral Agent, upon request
by the Pledgor, shall execute and deliver all such documentation necessary
to release the Liens created pursuant to this Agreement.

     SECTION 18.  Notices.  Any notice to the Collateral Agent shall be
deemed effective only if sent to and received at the office of the
Collateral Agent at 777 Main Street, Hartford, Connecticut 06115 or sent by
confirmed telecopy to telecopy number (860) 986-7920.  Any notice to the
Pledgor hereunder shall be deemed to have been duly given only if sent to
and received at the office of the Pledgor at 4100 Spring Valley Road, Suite
1001, Dallas, Texas 75244, Attention:  President, or sent by confirmed
telecopy to telecopy number (214) 980-6815, or at such other address of
which such Person shall have notified in writing the other party hereto.

     SECTION 19.  Continuing Security Interest.  This Agreement shall
create a continuing Lien on the Collateral until the release thereof
pursuant to Section 17 hereof.

     SECTION 20.  Security Interest Absolute.  All rights of the Collateral
Agent and security interests hereunder, and all obligations of the Pledgor
hereunder, shall be absolute and unconditional irrespective of:

     (a)  any lack of validity or enforceability
of any of the Project Documents or any other agreement or instrument
relating thereto (other than against the Collateral Agent);

     (b)  any change in the time, manner or place of payment of, or in any
other term of, all or any of the Obligations, or any other amendment or
waiver of or any consent to any departure from the Project Documents or any
other agreement or instrument relating thereto; provided, that the
aggregate amount of the Obligations shall not be increased other than in
accordance with the Trust Indenture without the consent of the Pledgor;

     (c)  any exchange, release or non-perfection of any other collateral,
or any release or amendment or waiver of or consent to any departure from
any guaranty, for all or any of the Obligations; or

     (d)  any other circumstance which might otherwise constitute a defense
available to, or a discharge of, the Pledgor.

     SECTION 21.  Indemnity.

     (a)  The Pledgor agrees to indemnify, reimburse and hold the
Collateral Agent and the Secured Parties and their respective officers,
directors, employees and agents (each individually, an "Indemnitee", and
collectively, "Indemnitees") harmless from any and all liabilities,
obligations, damages, injuries, penalties, claims, demands, actions, suits,
judgments and any and all costs and expenses (including reasonable
attorneys' fees and disbursements) (such expenses, for purposes of this
Section 21, hereinafter "expenses") of whatsoever kind and nature imposed
on, asserted against or incurred by any Indemnitee in any way relating to
or arising out of (i)this Agreement or the documents executed in connection
herewith or in any other way connected with the administration of the
transactions contemplated hereby, or the enforcement of any of the terms
hereof, or the preservation of any rights hereunder or (ii)the ownership,
purchase, delivery, control, acceptance, financing, possession, condition,
sale, return or other disposition, or use of, the Collateral (including,
without limitation, latent or other defects, whether or not discoverable).
Each Indemnitee agrees to use its best efforts promptly to notify the
Pledgor of any assertion of any such liability, damage, injury, penalty,
claim, demand, action, judgment or suit of which such Indemnitee has
knowledge.

     (b)  Without limiting the application of Section 21(a), the Pledgor
agrees to pay or reimburse the Collateral Agent for any and all reasonable
fees, costs and expenses of whatever kind or nature incurred in connection
with the creation, preservation, protection or validation of the Collateral
Agent's Liens on, and security interest in, the Collateral, including,
without limitation, all fees and taxes in connection with the recording or
filing of instruments and documents in public offices, payment or discharge
of any taxes or Liens upon or in respect of the Collateral, premiums for
insurance with respect to the Collateral and all other fees, costs and
expenses in connection with protecting, maintaining or preserving the
Collateral and the Collateral Agent's interest therein, whether through
judicial proceedings or otherwise, or in defending or prosecuting any
actions, suits or proceedings arising out of or relating to the Collateral.

     (c)  Without limiting the application of Section 21(a), the Pledgor
agrees to pay, indemnify and hold each Indemnitee harmless from and against
any loss, costs, damages and expenses which such Indemnitee may suffer,
expend or incur in consequence of or growing out of any failure of the
Pledgor to comply with its obligations under this Agreement or any
misrepresentation by the Pledgor in this Agreement or in any statement or
writing contemplated by or made or delivered pursuant to or in connection
with this Agreement.

     (d)  If and to the extent that the obligations of the Pledgor under
this Section 21 are unenforceable for any reason, the Pledgor hereby agrees
to make the maximum contribution to the payment and satisfaction of such
obligations permissible under applicable law.

     SECTION 22.  Obligations Secured by Collateral. Any amount paid by any
Indemnitee as to which such Indemnitee has the right to reimbursement, and
any amount paid by the Collateral Agent in preservation of any of its
rights or interest in the Collateral, together with interest on such
amounts from the date paid until reimbursement in full at a rate per annum
equal at all times to the Prime Rate plus two percent (2%), shall
constitute Obligations secured by the Collateral.

     SECTION 23.  Severability.  Any provision of this Agreement which is
prohibited or unenforceable in any jurisdiction shall, as to such
jurisdiction, be ineffective to the extent of such prohibition or
unenforceability without invalidating the remaining provisions hereof, and
any such prohibition or unenforceability in any jurisdiction shall not
invalidate or render unenforceable such provision in any other
jurisdiction.  Where provisions of any law or regulation resulting in such
prohibition or unenforceability may be waived, they are hereby waived by
the parties hereto to the full extent permitted by law so that this
Agreement shall be deemed a valid and binding agreement in accordance with
its terms.

     SECTION 24.  Counterparts; Effectiveness.  This Agreement and any
amendment, waiver, consent or supplement may be executed in counterparts,
each of which when so executed and delivered shall be deemed an original,
but all such counterparts together shall constitute but one and the same
instrument.  This Agreement shall become effective upon the execution and
delivery of a counterpart hereof by each of the parties hereto.

     SECTION 25.  Reinstatement.  This Agreement shall continue to be
effective or be reinstated, as the case may be, if at any time any amount
received by the Collateral Agent or any Secured Party hereunder or pursuant
hereto is rescinded or must otherwise be restored or returned by the
Collateral Agent or such Secured Party, as the case may be, upon the
insolvency, bankruptcy, dissolution, liquidation or reorganization of the
Pledgor or the Partnership or upon the appointment of any intervenor or
conservator of, or trustee or similar official for, the Pledgor or the
Partnership or any substantial part of their respective assets, or upon the
entry of an order by a bankruptcy court avoiding the payment of such
amount, or otherwise, all as though such payments had not been made.

     SECTION 26.  WAIVER OF SUBROGATION; SUBMISSION TO JURISDICTION; WAIVER
OF JURY TRIAL.

     (a)  THE PLEDGOR IRREVOCABLY WAIVES ALL RIGHTS OF SUBROGATION (WHETHER
CONTRACTUAL, UNDER SECTION 509 OF TITLE 11 OF THE UNITED STATES CODE, 11
U.S.C. 101, ET SEQ. (THE "BANKRUPTCY CODE"), UNDER COMMON LAW OR OTHERWISE)
TO THE CLAIMS OF THE COLLATERAL AGENT AND THE SECURED PARTIES AGAINST THE
PLEDGOR WHICH ARISE IN CONNECTION WITH, OR AS A RESULT OF, THIS AGREEMENT.

     (b)  ANY LEGAL ACTION OR PROCEEDING WITH RESPECT TO THIS AGREEMENT OR
ANY DOCUMENT RELATED HERETO MAY BE BROUGHT IN THE COURTS OF THE STATE OF
NEW YORK OR OF THE UNITED STATES OF AMERICA FOR THE SOUTHERN DISTRICT OF
NEW YORK AND THE PLEDGOR HEREBY ACCEPTS FOR ITSELF AND IN RESPECT OF ITS
PROPERTY, GENERALLY AND UNCONDITIONALLY, THE NON-EXCLUSIVE JURISDICTION OF
THE AFORESAID COURTS.  THE PLEDGOR AND THE COLLATERAL AGENT HEREBY
IRREVOCABLY WAIVE TRIAL BY JURY, AND THE PLEDGOR HEREBY IRREVOCABLY WAIVES
ANY OBJECTION, INCLUDING, WITHOUT LIMITATION, ANY OBJECTION TO THE LAYING
OF VENUE OR BASED ON THE GROUNDS OF FORUM NON CONVENIENS, WHICH IT MAY NOW
OR HEREAFTER HAVE TO THE BRINGING OF ANY SUCH ACTION OR PROCEEDING IN SUCH
RESPECTIVE JURISDICTIONS.

     (c)  THE PLEDGOR IRREVOCABLY CONSENTS TO THE SERVICE OF PROCESS OF ANY
OF THE AFOREMENTIONED COURTS IN ANY SUCH ACTION OR PROCEEDING BY THE
MAILING OF COPIES THEREOF BY REGISTERED OR CERTIFIED MAIL, POSTAGE PREPAID,
TO THE PLEDGOR AT ITS ADDRESS SPECIFIED IN SECTION 18, SUCH SERVICE TO
BECOME EFFECTIVE FOUR (4) BUSINESS DAYS AFTER SUCH MAILING.

     (d)  NOTHING HEREIN SHALL AFFECT THE RIGHT OF THE COLLATERAL AGENT TO
SERVE PROCESS IN ANY OTHER MANNER PERMITTED BY LAW OR TO COMMENCE LEGAL
PROCEEDINGS OR OTHERWISE PROCEED AGAINST THE PLEDGOR IN ANY OTHER
JURISDICTION.

     SECTION 27.  GOVERNING LAW; TERMS.  THIS AGREEMENT SHALL BE GOVERNED
BY AND CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK
(WITHOUT GIVING EFFECT TO THE PRINCIPLES THEREOF RELATING TO CONFLICTS OF
LAW EXCEPT SECTION 5-1401 OF THE NEW YORK GENERAL OBLIGATIONS LAW) EXCEPT
TO THE EXTENT THE VALIDITY OR PERFECTION OF THE SECURITY INTEREST
HEREUNDER, OR THE REMEDIES HEREUNDER, ARE GOVERNED BY THE LAWS OF ANY
JURISDICTION OTHER THAN THE STATE OF NEW YORK.  UNLESS OTHERWISE DEFINED
HEREIN OR IN THE TRUST INDENTURE, TERMS DEFINED IN ARTICLE 8 OR ARTICLE 9
OF THE NEW YORK UNIFORM COMMERCIAL CODE ARE USED HEREIN AS THEREIN DEFINED.

     SECTION 28.  Recourse Limited to Collateral. Notwithstanding anything
to the contrary contained herein, the liability and obligation of the
Pledgor as of past, present or future partner, officer, director or
stockholder of the Pledgor under or by reason of this Agreement shall be
limited as provided in Section 4.12 of the Intercreditor Agreement and the
provisions of said Section 4.12 are incorporated herein by reference.

     Section 29.  Exculpatory Provisions.  None of the Collateral Agent or
any Secured Party, or any of their respective officers, employees,
servants, controlling persons, executives, directors, agents, authorized
representatives, attorneys-in-fact or affiliates shall be liable to the
Pledgor for any action taken or omitted to be taken by it or them (other
than actions arising from or relating to any gross negligence or willful
misconduct of any such Person) under or in connection with this Agreement
or any other Project Document to which the Pledgor is a party, or
responsible in any manner to any Person for any recital, statement,
representation or warranty made by the Pledgor or any officer thereof
contained in this Agreement or any other Project Document to which the
Pledgor is aparty or in any certificate, report, statement or other
document referred to or provided for in, or received by the Collateral
Agent or any Secured Party under or in connection with, this Agreement or
any other Project Document to which the Pledgor is a party or for the
value, effectiveness, genuineness, enforceability or sufficiency of this
Agreement or any other Project Document or for any failure of the Pledgor
to perform any of the Obligations.

     Section 30.  Waiver.  To the fullest extent it may lawfully so agree,
the Pledgor agrees that it will not at any time insist upon, claim, plead
or take any benefit or advantage of any appraisement, valuation, stay,
extenuation, moratorium, redemption or similar law now or hereafter in
force in order to prevent, delay or hinder the enforcement hereof or the
absolute sale of any part of the Collateral. The Pledgor, for itself and
all who claim through it, so far as it or they now or hereafter lawfully
may do so, hereby waives the benefit of all such laws and all right to have
the Collateral marshaled upon any foreclosure hereof, and agrees that any
court having jurisdiction to foreclose this Agreement may order the sale of
the Collateral as an entirety.  Without limiting the generality of the
foregoing, the Pledgor hereby (i) authorizes the Collateral Agent, in its
sole discretion and without notice to or demand upon the Pledgor and
without otherwise affecting the obligations of the Pledgor hereunder, from
time to time to take and hold other collateral (in addition to the
Collateral) for payment of any Obligations, or any part thereof, and to
exchange, enforce or release such other collateral or any part thereof and
to enforce or release such other collateral or any part thereof and to
accept and hold any endorsement or guarantee of payment of the Obligations
or any part thereof and to release or substitute any endorser or guarantor
or any other Person granting security for or in any other way obligated
upon any Obligations or any part thereof and (ii) waives and releases any
and all right to require the Collateral Agent to collect any of the
Obligations from any specific item or items of the Collateral or from any
other party liable as a guarantor or in any other manner in respect of any
of the Obligations or from any other security for any of the Obligations.

     Section 31.  Consent.  By its execution hereof, the Pledgor hereby
consents to the transfer of the Collateral to any designee of the
Collateral Agent in accordance with this Agreement and the admission to the
Partnership of such designee as a general partner in accordance with this
Agreement.

     Section 32.  Conflicts with the Intercreditor Agreement or the
Depositary Agreement.  In the event of any conflict between the terms of
this Agreement and the Intercreditor Agreement or the Depositary Agreement,
the provisions of the Intercreditor Agreement or the Depositary Agreement,
as the case may be, will apply.

     IN WITNESS WHEREOF, each party hereto has caused this General Partner
Pledge and Security Agreement to be duly executed and delivered by its
officer thereunto duly authorized on the date first above written.

PANDA - ROSEMARY CORPORATION

By
Name:  Robert W. Carter 
Title: Chairman of the Board,
       President and Chief Executive Officer


FLEET NATIONAL BANK,
as collateral agent

By
Name:
Title:
                                     
                                     
                                     
                                     
                                     
                                     
                        ACKNOWLEDGMENT AND CONSENT

     The Partnership referred to in the foregoing Agreement hereby
acknowledges receipt of a copy thereof and agrees to be bound thereby and
to comply with the terms thereof insofar as such terms are applicable to
it.  The Partnership agrees to notify the Collateral Agent promptly in
writing of the issuance of any Additional Pledged Interests.


PANDA-ROSEMARY, L.P.,
a Delaware limited partnership

     By:  Panda - Rosemary Corporation,
          a Delaware corporation,
          its general partner

          By
          Name:
          Title:
                                     
                                     
                                     
                                     
                                     
                                     
                                  CONSENT

     The undersigned corporation, being the sole limited partner of the
Partnership referred to in the foregoing Agreement, hereby consents to the
pledge of the general partner interest in the Partnership owned by 
Panda Rosemary Corporation pursuant to such Agreement.


               PRC II CORPORATION,
               a Delaware corporation


               By
               Name:
               Title:


        LIMITED PARTNER PLEDGE AND SECURITY AGREEMENT
                              
          This LIMITED PARTNER PLEDGE AND SECURITY
AGREEMENT, dated July 31, 1996 (this "Agreement"), is made
by PRC II CORPORATION, a Delaware corporation (together with
its successors and assigns, the "Pledgor") and the sole
limited partner of Panda-Rosemary, L.P., a Delaware limited
partnership (together with its successors and assigns, the
"Partnership"), to FLEET NATIONAL BANK, a national banking
association established under the laws of the United States
of America, as collateral agent pursuant to Intercreditor
Agreement (as defined below) (together with its successors
and assigns, the "Collateral Agent") and grantee hereunder
for the benefit of the Secured Parties (as defined in the
Trust Indenture referred to below).

                    W I T N E S S E T H:
                              
          WHEREAS, the Partnership is the legal and
beneficial owner of all of the shares of common stock issued
by Panda-Rosemary Funding Corporation, a Delaware
corporation (the "Company");

          WHEREAS, the Company, the Partnership and Fleet
National Bank, as trustee (the "Trustee"), are parties to
that certain Trust Indenture, dated as of July 31, 1996 (as
the same may be amended, modified or supplemented, the
"Trust Indenture"), providing for the issuance by the
Company of certain debt securities (the "Bonds");

          WHEREAS, the Partnership has made that certain
Partnership Guaranty, dated the date hereof (as the same may
be amended, modified or supplemented, the "Partnership
Guaranty"), in favor of the Trustee to guarantee the
performance by the Company of its obligations under the
Bonds and the Trust Indenture;

          WHEREAS, the Company and the Partnership are
parties to that certain Loan Agreement, dated as of the date
hereof (as the same may be amended, modified or
supplemented, the "Company Loan Agreement"), pursuant to
which the Company has loaned the proceeds of the Bonds to
the Partnership;

          WHEREAS, the Company and the Collateral Agent are
parties to that certain Security Agreement, dated the date
hereof, pursuant to which the Company has assigned to the
Collateral Agent, and created a security interest in, all of
its right, title and interest in, to and under the Company
Loan Agreement and the related promissory note;

          WHEREAS, in order to satisfy certain requirements
of the Partnership under the Project Agreements (as defined
in the Trust Indenture) or for other purposes, the
Partnership may incur indebtedness as permitted under the
Trust Indenture in connection with the issuance of letters
of credit by Bayerische Vereinsbank AG or other Credit Banks
(as defined in the Trust Indenture) pursuant to a Credit
Bank Reimbursement Agreement (as defined in the Trust
Indenture);

          WHEREAS, the Partnership may incur indebtedness as
permitted under the Trust Indenture in the form of working
capital loans made by the Credit Banks under a Credit Bank
Working Capital Agreement (as defined in the Trust
Indenture);

          WHEREAS, the Partnership may also incur additional
debt, as permitted under the Trust Indenture, either
directly or indirectly through the Company, to finance
certain modifications and enhancements to the Project in the
future ("Additional Permitted Debt", as that term is defined
in the Trust Indenture) and may enter into interest rate
protection agreements in connection with the Additional
Permitted Debt of the Partnership;

          WHEREAS, the Pledgor will receive direct and
indirect financial and other benefits from the issuance of
the Bonds by the Company pursuant to the Trust Indenture and
the incurrence of any indebtedness pursuant to any Credit
Bank Reimbursement Agreement, any Credit Bank Working
Capital Agreement and the documents relating to any
Additional Permitted Debt or interest rate protection
transactions; and

          WHEREAS, the Funding Company, the Partnership,
Bayerische Vereinsbank AG, the Trustee, Fleet National Bank,
as depositary agent, and the Collateral Agent are parties to
that certain Collateral Agency and Intercreditor Agreement,
dated as of the date hereof (the "Intercreditor Agreement"),
providing for the Collateral Agent to act as collateral
agent for the Secured Parties (as defined in the Trust
Indenture); and

          WHEREAS, the Collateral Agent and the Secured
Parties are willing to enter into the transactions
contemplated by, among other things, the Trust Indenture and
the Credit Bank Documents (as defined in the Trust
Indenture) only upon the condition, among others, that the
Pledgor executes and delivers this Agreement, in favor of
the Collateral Agent for the benefit of the Secured Parties,
which grants to the Collateral Agent for the benefit of the
Secured Parties a security interest in the Collateral
referred to below, to secure the Obligations (as hereinafter
defined).

          NOW, THEREFORE, in consideration of the foregoing
premises and for other good and valuable consideration, the
receipt and adequacy of which are hereby acknowledged, the
parties hereto hereby agree as follows:

          SECTION 1.  Defined Terms.  Unless otherwise
defined herein, terms defined in the Intercreditor Agreement
(including terms defined in the Trust Indenture and
incorporation in the Intercreditor Agreement) shall have
such defined meanings when used herein.

          "Additional Pledged Interests" shall mean (i) all
interests of certificates representing a distribution in
connection with any reclassification, increase or reduction
of capital of the Partnership or issued in connection with
any reorganization of the Partnership, whether as an
addition to, in substitution or redemption of or in exchange
for, any other Collateral or otherwise, (ii) any sums paid
upon or in respect of the Collateral as distributions upon
the liquidation or dissolution of the Partnership and
(iii) any distribution of capital made on or in respect of
the Collateral or any property distributed upon or with
respect to the Collateral pursuant to the recapitalization
or reclassification of the capital of the Partnership or
pursuant to the reorganization thereof.

          "Collateral" shall have the meaning ascribed
thereto in Section 2.

          "Default Notice" shall have the meaning ascribed
thereto in Section 6(c).

          "Indemnitee" shall have the meaning ascribed
thereto in Section 21.

          "Obligations" means (i) all obligations of the
Pledgor under this Agreement or the Collateral Documents,
(ii) all obligations of the Partnership or the Company to
the Collateral Agent, the Depositary Agent or the Secured
Parties now or hereafter existing under the Bonds, the Trust
Indenture, each Partneship Guarantee the Partnership Notes,
any Additional Permitted Debt, any Credit Bank Working
Capital Agreement, any Credit Bank Reimbursement Agreement,
any Interest Rate Protection Agreement, this Agreement or
the Collateral Documents, whether for principal, interest
(including, without limitation, interest accruing following
the filing by or against the Partnership or the Company of a
bankruptcy petition, whether or not allowed as a claim in a
bankruptcy proceeding), fees, indemnification, expenses or
otherwise, and (iii) all other liabilities, obligations,
covenants and duties owing to the Collateral Agent, the
Depositary Agent or the Secured Parties, from or by the
Pledgor, the Partnership or the Company of any kind or
nature, present or future, whether or not evidenced by any
note, guaranty or other instrument, arising under or in the
connection with the Trust Indenture, each Partnership
Guarantee, the Partnership Notes, any Additional Permitted
Debt, any Credit Bank Working Capital Agreement, any Credit
Bank Reimbursement Agreement, any Interest Rate Protection
Agreement, this Agreement or the Collateral Documents,
whether or not for the payment of money, whether direct or
indirect (including those acquired by assignment), joint or
several, absolute or contingent, liquidated or unliquidated,
due or to become due, now existing or hereafter arising,
renewed or restructured, whether or not from time to time
decreased or extinguished and later increased, created or
incurred, and including, without limitation, all
indebtedness of the Pledgor, the Partnership or the Company
under any instrument now or hereafter evidencing or securing
any of the foregoing and however acquired.

          "Prime Rate" means, as of any day, the interest
rate per annum established by the Collateral Agent from time
to time as its "Prime Rate".

          SECTION 2.  Pledge.  As security for the
Obligations and subject to and in accordance with the
provisions of this Agreement, including without limitation
Section 6 hereof, the Pledgor hereby pledges, grants,
assigns, hypothecates, transfers and delivers to the
Collateral Agent, for its benefit and the benefit of the
Secured Parties, a first priority security interest in the
following whether now owned or existing or hereafter
acquired or arising and wherever located (the "Collateral"):

          (a)  all of the Pledgor's limited partnership
interests in the Partnership and all of the Pledgor's
rights, privileges, authority and powers as a limited
partner of the Partnership under the Partnership Agreement,
but excluding all rights of the Pledgor to
(i) indemnification from (x) the Partnership for any claims,
liabilities, damages, losses, costs or other amounts
incurred in connection with the performance of its
responsibilities as a limited partner of the Partnership or
otherwise or (y) any Partner pursuant to the provisions of
the Partnership Agreement in respect of any claim
thereunder, or (ii) any liability insurance maintained by
the Pledgor or any Person for the benefit of the Pledgor;
provided, that the foregoing exclusion shall not exclude the
Collateral Agent (or a Person designated by the Collateral
Agent to exercise the remedies provided herein) from the
benefits of such indemnification and liability insurance
upon the exercise of any the remedies provided herein;

          (b)  subject to Section 6(b), all monies and
property representing a distribution in respect of the
property described in the preceding clause (a), including,
without limitation, (i) all income, cash flow, revenues,
issues, profits, losses, distributions, payments, proceeds
and other property of every kind and variety due, accruing
or owing to, or to be turned over to, or disbursed to the
Pledgor by the Partnership in connection with, the Pledgor's
limited partnership interests therein, and (ii) all
Additional Pledged Interests;

          (c)  all of the Pledgor's right, title and
interest to the Governmental Approvals; provided, that any
Governmental Approval which by its terms or by operation of
law would become void, voidable, terminable or revocable if
mortgaged, pledged or assigned hereunder or if a security
interest therein were granted hereunder is expressly
excepted and excluded from the Lien and the terms of this
Agreement to the extent necessary so as to avoid such
voidness, voidability, terminability or revocability;

          (d)  the Pledgor's interest under any agreement,
now or hereafter in effect, with any other Partner in the
Partnership providing for the right of the Pledgor to
acquire or exercise the partnership interest in the
Partnership now or hereafter owned or held by any such other
Partner in the Partnership;

          (e)  any other claim which the Pledgor now has or
may in the future acquire in the Pledgor's capacity as a
limited partner of the Partnership against the Partnership
and its property; and

          (f)  all proceeds, products and accessions of and
to any of the property described in the preceding clauses
(a), (b), (c), (d) and (e).

          SECTION 3.  Security for Obligations.

          (a)  This Agreement secures, and the Collateral is
collateral security for, the payment and performance in full
when due, whether at stated maturity, by acceleration or
otherwise (including the payment of amounts which would
become due but for the operation of the automatic stay under
Section 362(a) of the Bankruptcy Code, 11 U.S.C. E362(a)),
of all Obligations now or hereafter existing.

          (b)  This Agreement and the grant of the security
interest contained herein is for collateral purposes only
and neither the Collateral Agent nor any Secured Party
shall, by virtue of this Agreement, their receipt of
distributions from the Partnership or their exercise of any
right hereunder, be deemed to (i) have acquired any interest
in or responsibility for the Pledgor's obligations contained
in the Partnership Agreement, (ii) be liable for any
contribution to the Partnership under the Partnership
Agreement or the applicable limited partnership act or
(iii) have any other liability for the debts, obligations or
liabilities of the Partnership or the Pledgor, except in the
event of foreclosure upon the Collateral (and only to the
extent of such foreclosure on the particular Collateral).

          SECTION 4.  Representations and Warranties.  On
and as of the date hereof, the Pledgor represents and
warrants to the Collateral Agent and the Secured Parties as
follows:

          (a)  The Pledgor is the owner of, and has good and
marketable title to, the limited partnership interest and
the other Collateral pledged pursuant to this Agreement,
free and clear of any Lien except for the pledge and
security interest granted to the Collateral Agent for the
benefit of the Secured Parties hereunder and Liens for Taxes
not yet due or which are subject to a Good Faith Contest.
Such general partnerhship interest is not evidenced by a
certificate.   No financing statement covering the
Collateral is on file in any public office other than
terminated financing statements and the financing statements
filed pursuant to this Agreement or in connection with the
transactions contemplated by the Trust Indenture.  The
Collateral is not subject to any law (except as may be
required in connection with any disposition of the
Collateral by laws affecting the offering and sale of
securities generally) or contractual obligation that would
be violated by or that would prohibit the grant of the
security interest in the Collateral granted pursuant hereto
or the disposition of the Collateral by or to the Collateral
Agent upon the occurrence and continuance of an Event of
Default or a Trigger Event.

          (b)  The Pledgor is a corporation duly organized
and validly existing under the laws of the State of Delaware
and is qualified to own property and transact business in
the State of Texas and in every other jurisdiction where the
ownership of its property and the nature of its business as
currently conducted and as contemplated to be conducted
under each Project Document to which the Pledgor or the
Partnership is a party requires it to be qualified.

          (c)  The Pledgor has full power, authority and
legal right to enter into this Agreement and each other
Project Document to which it is a party and to perform its
obligations hereunder and thereunder and to pledge all of
the Collateral pursuant to this Agreement.  The pledge of
the Collateral pursuant to this Agreement has been duly
authorized by the Pledgor.  This Agreement and each other
Project Document to which the Pledgor is a party have been
duly authorized, executed and delivered by the Pledgor and
constitute legal, valid and binding obligations of the
Pledgor enforceable against the Pledgor in accordance with
their terms except as enforceability may be limited by
applicable bankruptcy, insolvency, moratorium or other
similar laws affecting creditors' rights generally and
except as enforceability may be limited by general
principles of equity (whether considered in a suit at law or
in equity).

          (d)  No consent of any other party (including,
without limitation, stockholders or creditors of the
Pledgor) and no Governmental Approval is required which has
not been obtained (i) for the execution, delivery and
performance by the Pledgor of this Agreement and each other
Project Document to which the Pledgor is a party, (ii) for
the pledge by the Pledgor of the Collateral pursuant to this
Agreement or (iii) for the exercise by the Collateral Agent
of the rights provided for in this Agreement or the remedies
in respect of the Collateral pursuant to this Agreement
(except as may be required (x) in connection with any
disposition of all or any part of the Collateral under any
laws affecting the offering and sale of securities
generally, (y) under federal and state laws, rules and
regulations and applicable interpretations thereof providing
for the supervision or regulation of the banking or trust
businesses generally and applicable to the Collateral Agent
or any Secured Party and (z) with respect to the Collateral
Agent or any Secured Party as a result of any relationship
which such Person may have with Persons not parties to, or
any activity or business such Person may conduct other than
pursuant to, any of the Financing Documents).

          (e)  The execution and delivery of this Agreement
concurrently with the filing of Form UCC-1 financing
statements with the Secretary of State of the State of
Texas, the Secretary of State of the State of Delaware, the
Secretary of State of the State of North Carolina, the
appropriate officer of Halifax County, North Carolina, and
the appropriate officer of Northampton County, North
Carolina create a valid and perfected first priority
security interest in the Collateral securing the payment of
the Obligations subject to no Liens other than those created
by this Agreement.

          (f)  The execution, delivery and performance of
this Agreement and each other Project Document to which the
Pledgor is a party will not (i) require any consent or
approval of the Board of Directors or stockholders of the
Pledgor which has not been obtained; (ii) violate the
provisions of the Pledgor's Certificate of Incorporation or
By-Laws; (iii) violate the provisions of any law (including,
without limitation, any usury law), regulation or order of
any Governmental Authority applicable to the Pledgor or the
Partnership; (iv) conflict with, result in a breach of or
constitute a default under the Partnership Agreement or any
other material agreement relating to the management or
affairs of the Pledgor or the Partnership, or any indenture
or loan or credit agreement or any other material agreement,
lease or instrument to which the Pledgor or the Partnership
is a party or by which the Pledgor or the Partnership or any
of their material properties may be bound (which default or
breach has not been permanently waived by the other party to
such document); or (v) result in or create any Lien (other
than Permitted Liens) under, or require any consent which
has not been obtained under, any indenture or loan or credit
agreement or any other material agreement, instrument or
document, or the provisions of any order, writ, judgment,
injunction, decree, determination or award of any
Governmental Authority binding upon the Pledgor or the
Partnership or any of their properties.

          (g)  There is no action, suit or proceeding at law
or in equity or by or before any Governmental Authority,
arbitral tribunal or other body now pending or, to the best
knowledge of the Pledgor, threatened against the Pledgor or
the Partnership which questions the validity or legality of
or seeks damages in connection with this Agreement or any
other Project Document to which the Pledgor or the
Partnership is a party or which could reasonably be expected
to have a material adverse effect on the Pledgor or the
Partnership, other than those actions, suits or proceedings
which have been previously disclosed in the Offering
Circular, dated July 26, 1996, relating to the Bonds.

          (h)  Each of the financial statements of the
Pledgor for its most recently ended fiscal year and quarter
heretofore furnished to the Collateral Agent is complete and
correct in all material respects and fairly presents the
financial condition of the Pledgor as at said dates in
conformity with GAAP applied on a consistent basis.

          (i)  The chief executive office of the Pledgor is
located at 4100 Spring Valley Road, Suite 1001, Dallas,
Texas 75244.

          (j)  All contributions currently required to be
paid to the Partnership by the Pledgor have been paid.

          (k)  The copy of the Partnership Agreement
delivered to the Collateral Agent on the date hereof is a
true, complete and correct copy of the Partnership
Agreement.  After giving effect to the redemption on the
date hereof by the Partnership of the limited partnership
interest in the Partnership of Ford Motor Credit Company,
the Pledgor is the sole limited partner of the Partnership.

          (l)  The Pledgor has not changed its name or done
business under any other name within the last five years,
except that the Pledgor is registered to do business in the
State of Texas under thename "Rosemary II Corporation."

          (m)  The Pledgor is not (i) an "investment
company" or a company "controlled" by an "investment
company" within the meaning of the Investment Company Act of
1940, as amended, or (ii) a "holding company" or a
"subsidiary company" of a "holding company" or an
"affiliate" of a "holding company" or a "subsidiary company"
within the meaning of PUHCA or (iii) a "registered holding
company" or a "subsidiary company" of a "registered holding
company" or an "affiliate" of a "registered holding company"
or a "subsidiary company" of a "registered holding company"
within the meaning of PUHCA.

          (n)  The Pledgor has derived and will continue to
derive direct and indirect benefits from the incurrence of
its obligations under this Agreement and from the incurrence
by the Partnership of its obligations under the Partnership
Guaranty, the Trust Indenture, the Company Loan Agreement
and the other Financing Documents.

          SECTION 5.  Supplements; Further Assurances.

          (a)  The Pledgor agrees that, at any time and from
time to time, the Pledgor will at its expense promptly
execute and deliver all further instruments and documents,
and take all further action, that may be necessary or
desirable, or that the Collateral Agent may reasonably
request, in order to perfect and protect any security
interest granted or purported to be granted hereby or to
enable the Collateral Agent to exercise and enforce its
rights and remedies hereunder with respect to any
Collateral.

          (b)  All Additional Pledged Interests shall be
pledged and, to the extent such Additional Pledged Interests
constitute certificates, instruments or monies, delivered to
the Collateral Agent to be held by it as additional
collateral security for the prompt and complete payment and
performance when due of the Obligations.  All Additional
Pledged Interests which are received by the Pledgor shall,
until pledged, paid or delivered to the Collateral Agent, be
held by the Pledgor in trust for the benefit of the
Collateral Agent and shall be segregated from the other
funds and property of the Pledgor and the Pledgor agrees to
pledge and deliver the same forthwith to the Collateral
Agent in the exact form received (if applicable), with the
endorsement of the Pledgor when necessary and/or appropriate
undated stock powers duly executed in blank, to be held by
the Collateral Agent subject to the terms hereof.

          SECTION 6.  Rights of Pledgor; Etc.

          (a)  Generally.  The Pledgor shall be entitled to
exercise any and all rights pertaining to the Collateral or
any part thereof (including, without limitation, the right
to receive distributions in respect of its partnership
interests) so long as (i) no Event of Default or Trigger
Event shall have occurred and be continuing and no Default
Notice (as defined in Section 6(c) below) shall have been
delivered to it and (ii) the exercise of such rights would
not otherwise result in an Event of Default or Trigger
Event.

          (b)  Distributions.  Unless an Event of Default or
Trigger Event shall have occurred and be continuing, the
Pledgor shall be entitled to receive and retain any and all
distributions paid in respect of the Collateral in
compliance with the terms of the Intercreditor Agreement;
provided, that any and all

              (i)   distributions paid or payable in respect
     of any Collateral (whether paid in cash, securities or
     other property) in connection with a partial or total
     liquidation or dissolution of the Partnership (other
     than in connection with any deemed liquidation on
     account of a termination of the Partnership under
     Section 708(b)(1)(B) of the Code), and
     
             (ii)   distributions of all property (whether
     cash, securities or other property) paid, payable or
     otherwise distributed in redemption of, or in exchange
     for, the property described in Section 2(a) above,
     
shall be, and shall be forthwith delivered to the Collateral
Agent to hold as, Collateral and shall, if received by the
Pledgor, be received in trust for the benefit of the
Collateral Agent, be segregated from the other property or
funds of the Pledgor and be forthwith delivered to the
Collateral Agent as Collateral in the same form as so
received (with any necessary endorsement).  Upon the
occurrence and during the continuance of an Event of Default
or Trigger Event, all rights of the Pledgor to receive the
distributions which it would otherwise be authorized to
receive and retain pursuant to the preceding sentence shall
cease and all such rights shall thereupon become vested in
the Collateral Agent which shall thereupon have the sole
right to receive and hold as Collateral such distributions;
provided, that if and when an Event of Default or a Trigger
Event is cured in accordance with the applicable provisions
of the Financing Documents, all rights of the Pledgor shall
be restored and the Collateral Agent shall promptly turn
over to the Pledgor all distributions so received during the
period of the continuance of the applicable Event of Default
or Trigger Event (less the amount thereof applied by the
Collateral Agent in accordance with Section 12(c) below).

          (c)  Other Rights.  Upon the occurrence and during
the continuance of an Event of Default or a Trigger Event,
after the Collateral Agent delivers a notice to the Pledgor
indicating its determination to exercise the Pledgor's
rights with respect to the Pledgor's limited partnership
interest in the Partnership (the "Default Notice"), all
rights of the Pledgor as a limited partner of the
Partnership which it would otherwise be entitled to exercise
pursuant to Section 6(a) above shall cease and all such
rights shall thereupon become vested in the Collateral Agent
(subject to the provisions of the Partnership Agreement and
applicable law); provided, that if after the delivery of the
Default Notice the Event of Default or Trigger Event giving
rise thereto is cured in accordance with the applicable
provisions of the Financing Documents, all rights of the
Pledgor shall be restored.

          SECTION 7.  Covenants.

          (a)  Without the prior written consent of the
Collateral Agent, or as otherwise permitted under the
Intercreditor Agreement, the Pledgor shall not (i) vote to
enable, or take any other action to permit, the Partnership
(x) to issue any additional limited partnership interests of
any nature, (y) to issue any other securities convertible
into or exchangeable for any limited partnership interests
of the Partnership or (z) to issue any other securities that
grant the right to purchase any partnership interests of the
Partnership, (ii) sell, assign, transfer, exchange or
otherwise dispose of, or grant any option with respect to,
the Collateral or (iii) create, incur or permit to exist any
Liens or options in favor of, or any claims of any Person
with respect to, any of the Collateral or any interest
therein, except for Permitted Liens and the Liens provided
for by this Agreement; provided, that, subject to Section
7(i) hereof, the issuance, transfer, conversion or sale of
any of the Collateral may occur notwithstanding the
foregoing if such issuance, transfer, conversion or sale
would not result in an Event of Default or Trigger Event
(such issuance, transfer, conversion or sale being herein
referred to as a "Permitted Transfer") and (x) the purchaser
or transferee of such Collateral (including, without
limitation, any Partner of the Partnership to whom the
partnership interests of the Pledgor are transferred
following the withdrawal of the Pledgor as a Partner of the
Partnership) shall pledge such Collateral pursuant to a
pledge agreement substantially similar hereto and take such
additional actions as the Collateral Agent may reasonably
request in connection therewith (including, without
limitation, executing and delivering such agreements,
certificates, legal opinions, instruments or other documents
as may be reasonably requested by the Collateral Agent),
(y) no Default or Event of Default or Trigger Event would
result therefrom and (z) none of the representations and
warranties set forth in the Trust Indenture shall be untrue
or incorrect in any material respect solely as a result of
the occurrence of a Permitted Transfer.

          (b)  The Pledgor agrees that it will pledge
hereunder, immediately upon its acquisition (directly or
indirectly) thereof, any and all additional limited
partnership interests issued to it by the Partnership.

          (c)  The Pledgor shall preserve and maintain its
legal existence as a corporation in good standing under the
laws of the State of Delaware and (ii) its qualification to
do business in the State of Texas and in every other
jurisdiction where the ownership of its property and the
nature of its business require it to be so qualified.

          (d)  The Pledgor shall obtain, maintain and comply
with all Governmental Approvals as shall now or hereafter be
necessary under applicable law, rule or regulation, in each
case in connection with the making and performance by the
Pledgor of any material provision of the Project Documents
to which it is a party.  The Pledgor shall comply in all
material respects with all applicable laws with respect to
which noncompliance could reasonably be expected to have a
material adverse affect on the Collateral or the Pledgor's
ability to perform its obligations under any Project
Document.

          (e)  The Pledgor shall pay and discharge all
taxes, assessments and governmental charges or levies
imposed on it or on its income or profits or on any of its
property prior to the date on which penalties attach thereto
and all lawful claims which, if unpaid, could reasonably be
expected to become a Lien (other than Permitted Liens) upon
the Collateral.  The Pledgor shall have the right, however,
to contest in good faith the validity or amount of any such
tax, assessment, charge, levy or claim by proper proceedings
timely instituted, and may permit the taxes, assessments,
charges, levies or claim so contested to remain unpaid
during the period of such contest if (i) the Pledgor
diligently prosecutes such contest, (ii) the Pledgor sets
aside on its books adequate reserves in accordance with GAAP
plus an amount equal to 50% of the difference between the
amount being contested and the amount required to be
reserved by GAAP and (iii) during the period of such contest
the enforcement of any contested item is effectively stayed.
The Pledgor will promptly pay or cause to be paid any valid,
final judgment enforcing any such tax, assessment, charge,
levy or claim and cause the same to be satisfied of record.

          (f)  The Pledgor shall furnish to the Collateral
Agent the following documents:

              (i)   unaudited financial statements of the
     Pledgor within one hundred twenty (120) days of the
     close of each fiscal year of the Pledgor; and
     
             (ii)   from time to time, such further
     information (whether or not of the kind mentioned
     above) regarding the business, affairs, operations and
     financial condition of the Pledgor as the Collateral
     Agent may reasonably request.
     
          (g)  The Pledgor shall keep proper books of record
and account in which full, true and correct entries in
accordance with GAAP are made and permit representatives of
the Collateral Agent, upon the giving of reasonable notice,
to visit and inspect its properties, to examine its books of
record and account and to discuss its affairs, finances and
accounts with its principal officers, engineers and
independent accountants, all at such reasonable times during
business hours and at such intervals as the Collateral Agent
may desire.

          (h)  The Pledgor shall perform and observe all of
its covenants and agreements contained in any of the Project
Documents to which it is a party.

          (i)  The Pledgor shall remain a limited partner of
the Partnership and shall not withdraw from the Partnership.

          (j)  The Pledgor shall not (i) merge or
consolidate with or into any other Person, (ii) sell, lease,
transfer or otherwise dispose of all or substantially all of
its assets, (iii) create, acquire or operate any Subsidiary
(other than the Partnership and the Company), (iv) be a
partner in any partnership or a participant in any cost
sharing arrangement or joint venture except for the
Partnership, (v) directly or indirectly purchase or acquire
any stock, obligations or securities of, or any other
interests in any Person other than the Partnership and
Permitted Investments, (vi) create or become or be liable
with respect to any Guaranty or (vii) lend money or credit
or make advances or any capital contribution to any Person
other than contributions to the Partnership.

          (k)  The Pledgor shall not create, incur, assume
or suffer to exist any Debt other than up to Two Hundred
Fifty Thousand Dollars ($250,000) aggregate principal amount
of Debt outstanding at any time.

          (l)  The Pledgor shall not engage in any business
other than holding a limited partnership interest in the
Partnership.

          (m)  The Pledgor shall not, without the prior
written consent of the Trustee, agree to or permit (i) the
cancellation or termination of the Partnership Agreement,
except upon the expiration of the stated term thereof, or
(ii) any amendment, supplement, modification or waiver with
respect to any of the provisions of the Partnership
Agreement if such amendment, supplement, modification or
waiver would have a material adverse effect on the value of
the Collateral, on the rights of the Collateral Agent or
Secured Parties or on the financial condition of the
Partnership.

          (n)  The Pledgor shall not enter into or carry out
any transaction with any Affiliate on a basis less favorable
than the Pledgor would obtain in a comparable arm's-length
transaction unless such transaction has been approved by the
Collateral Agent in writing, except that the Pledgor may
carry out transactions with the Partnership on terms less
favorable to the Pledgor than arm's-length terms.

          (o)  The Pledgor shall not establish a new
location for its chief executive office or change its name
until (i) it has given to the Collateral Agent no less than
sixty (60) days' prior written notice of its intention so to
do, clearly describing such new location or specifying such
new name, as the case may be, and (ii) with respect to such
new location or such new name, as the case may be, it shall
have taken all action, satisfactory to the Collateral Agent,
to maintain the security interest of the Collateral Agent in
the Collateral intended to be granted hereby at all times
fully perfected and in full force and effect.

          (p)  The Pledgor shall pay or cause to be paid,
and shall hold the Collateral Agent and the Secured Parties
harmless from, any and all liabilities with respect to, or
resulting from any delay in paying, any and all stamp,
excise, sales or other taxes which may be payable or
determined to be payable with respect to any of the
Collateral.

          (q)  Except as permitted under Section 7(a)
hereof, the Pledgor shall cause the Partnership not to issue
any partnership interests or other securities in addition to
or in substitution for the Collateral or any warrants,
options or other rights to acquire its partnership interests
or other Collateral to any Person other than the Pledgor.

          SECTION 8.  Collateral Agent Appointed Attorney-In-
Fact.

          (a)  Upon the occurrence and during the
continuance of an Event of Default or a Trigger Event,
subject to the Pledgor's rights under Section 6 hereof, the
Pledgor hereby appoints the Collateral Agent as the
Pledgor's attorney-in-fact, with full authority in the place
and stead of the Pledgor and in the name of the Pledgor or
otherwise (i) to exercise all voting, consent, managerial
and other rights related to the Collateral, (ii) to execute
and deliver, at any time and from time to time, any
instrument or instruments providing for the approval of the
identity and admission to the Partnership of any person or
entity who becomes a substituted or additional partner in
the Partnership pursuant to the exercise by the Collateral
Agent of its rights and remedies hereunder, under the Trust
Indenture or any of the other Project Documents and (iii)
from time to time in the Collateral Agent's discretion, to
take any action and to execute any instrument which the
Collateral Agent may deem necessary or advisable to enforce
its rights under this Agreement, including, without
limitation, authority to receive, endorse and collect all
instruments made payable to the Pledgor representing any
distribution, interest payment or other payment in respect
of the Collateral or any part thereof and to give full
discharge for the same.  The Pledgor hereby ratifies all
that such attorney shall lawfully do or cause to be done by
virtue hereof.  This power of attorney is coupled with an
interest and shall be irrevocable for the term of this
Agreement.  Nevertheless, the Pledgor shall, if so requested
by the Collateral Agent, ratify and confirm all that the
Collateral Agent shall lawfully do or cause to be done by
virtue hereof as the Pledgor's attorney-in-fact by executing
and delivering to the Collateral Agent, or to such other
Person as the Collateral Agent shall direct, all documents
and instruments as may be necessary or, in the judgment of
the Collateral Agent, advisable for such purpose.

          (b)  The Pledgor further authorizes the Collateral
Agent, at any time and from time to time, (i) to execute, in
connection with any sale provided for hereunder, any
endorsements, assignments or other instruments of conveyance
or transfer with respect to the Collateral and (ii) to the
full extent permitted by applicable law, to file one or more
financing or continuation statements, and amendments
thereto, relative to all or any part of the Collateral
without the signature of the Pledgor.

          SECTION 9.  Collateral Agent May Perform.  If the
Pledgor fails to perform any agreement contained herein
after receipt of a written request to do so from the
Collateral Agent, the Collateral Agent may itself perform,
or cause performance of, such agreement, and the reasonable
expenses of the Collateral Agent, including the reasonable
fees and expenses of its counsel, incurred in connection
therewith shall be payable by the Pledgor pursuant to
Section 14 hereof.

          SECTION 10.  Reasonable Care.  The Collateral
Agent shall be deemed to have exercised reasonable care in
the custody and preservation of the Collateral in its
possession if the Collateral is accorded treatment
substantially equivalent to that which the Collateral Agent
accords its own property of the type of which the Collateral
consists, it being understood that subject to the exercise
of such reasonable care the Collateral Agent shall have no
responsibility for (i) ascertaining or taking action with
respect to calls, conversions, exchanges, maturities,
tenders or other matters relative to any Collateral, whether
or not the Collateral Agent has or is deemed to have
knowledge of such matters or (ii) taking any necessary steps
to preserve rights against any parties with respect to any
Collateral.

          SECTION 11.  No Liability.

          (a)  Until such time as the Collateral Agent shall
deliver a Default Notice pursuant to Section 6(c) above,
none of the Collateral Agent or the Secured Parties or any
of their directors, officers, employees or agents shall be
deemed to have assumed any of the liabilities or obligations
of a partner of the Partnership as a result of the pledge
and security interest granted under or pursuant to this
Agreement.  None of the Collateral Agent or the Secured
Parties or any of their directors, officers, employees or
agents shall be liable for any failure to collect or realize
upon the Obligations or any collateral security or guarantee
therefor, or any part thereof, or for any delay in so doing,
nor shall any of them be under any obligation to take any
action whatsoever with regard thereto.

          (b)  Anything herein to the contrary
notwithstanding, the Pledgor shall remain liable under the
Partnership Agreement and any other Project Document to
which it is a party to the extent set forth therein to
perform all of its duties and obligations thereunder to the
same extent as if this Agreement had not been executed.  The
exercise by the Collateral Agent of any of the rights or
remedies hereunder shall not release the Pledgor from any of
its duties or obligations under the Partnership Agreement or
any other Project Document to which it is a party.

          SECTION 12.  Remedies Upon Default.  If an Event
of Default or a Trigger Event shall have occurred and be
continuing:

          (a)  The Collateral Agent may (i) as provided in
and in accordance with the terms of the Partnership
Agreement and applicable law, become a substitute or
additional limited partner in the Partnership or designate
another Person to become such substitute or additional
limited partner, (ii) exercise the Pledgor's rights as a
limited partner of the Partnership as provided in Section
6(c), (iii) exercise the power of attorney described in
SectionE8, (iv) grant an option or options to purchase all
or any part of the Collateral and/or (v) exercise any other
right or remedy available hereunder, at law or in equity.

          (b) (i)   The Collateral Agent may exercise
     in respect of the Collateral, in addition to all
     other rights and remedies provided for herein or
     otherwise available to it, all of the rights and
     remedies of a secured party on default under the
     Uniform Commercial Code then in effect in the
     State of New York, or unless prohibited by
     applicable law, the Uniform Commercial Code then
     in effect in any other applicable jurisdiction,
     and the Collateral Agent may also in its sole
     discretion, without advertisement or notice except
     as specified below, sell the Collateral or any
     part thereof in one or more parcels at public or
     private sale or at any of the Collateral Agent's
     offices or elsewhere, for cash, on credit or for
     future delivery, and at such price or prices and
     upon such other terms as the Collateral Agent may
     reasonably deem commercially reasonable,
     irrespective of the impact of any such sales on
     the market price of the Collateral at any such
     sale.  The Collateral Agent may, in its sole
     discretion, at any such sale, restrict the
     prospective bidders or purchasers as to their
     number, nature of business and investment
     intention.  Upon any such sale the Collateral
     Agent shall have the right to deliver, assign and
     transfer to the purchaser thereof (including the
     Collateral Agent or any Secured Party) the
     Collateral.  Each purchaser at any such sale shall
     hold the property sold free from any claim or
     right on the part of the Pledgor and the Pledgor
     hereby waives (to the extent permitted by law) all
     rights of redemption, stay and/or appraisal which
     it now has or may at any time in the future have
     under any rule of law or statute now existing or
     hereafter enacted.  The Pledgor agrees that, to
     the extent notice of sale shall be required by
     law, at least ten (10) days' notice to the Pledgor
     of the time and place of any public sale or the
     time after which any private sale is to be made
     shall constitute reasonable notification.  The
     Collateral Agent shall not be obligated to make
     any sale of Collateral regardless of notice of
     sale having been given.  The Collateral Agent may
     adjourn any public or private sale from time to
     time by announcement at the time and place fixed
     therefor, and such sale may, without further
     notice, be made at the time and place to which it
     was so adjourned.  At any such sale, the
     Collateral may be sold in one lot, as an entirety
     or in separate units.  Assuming that such sales
     are made in compliance with federal and state
     securities laws, the Collateral Agent shall incur
     no liability as a result of the sale of the
     Collateral, or any part thereof, at any public or
     private sale.  The Pledgor hereby waives any
     claims against the Collateral Agent arising by
     reason of the fact that the price at which any
     Collateral may have been sold at such a private
     sale, if commercially reasonable, was less than
     the price which might have been obtained at a
     public sale, even if the Collateral Agent accepts
     the first offer received and does not offer such
     Collateral to more than one offeree.
     
             (ii)   The Pledgor recognizes that the
     Collateral Agent may elect in its sole discretion
     to sell all or a part of the Collateral to one or
     more purchasers in privately negotiated
     transactions in which the purchasers will be
     obligated to agree, among other things, to acquire
     the Collateral for their own account, for
     investment and not with a view to the distribution
     or resale thereof.  The Pledgor acknowledges that
     any such private sales may be at prices and on
     terms less favorable than those obtainable through
     a public sale (including, without limitation, a
     public offering made pursuant to a registration
     statement under the Securities Act of 1933, as
     amended (the "Securities Act")) and the Pledgor
     and the Collateral Agent agree that such private
     sales shall be made in a commercially reasonable
     manner and that the Collateral Agent has no
     obligation to engage in public sales and no
     obligation to delay sale of any Collateral to
     permit the issuer thereof to register the
     Collateral for a form of public sale requiring
     registration under the Securities Act.
     
            (iii)   In case of any sale of all or any
     part of the Collateral on credit or for future
     delivery, the Collateral so sold may be retained
     by the Collateral Agent until the full selling
     price is paid by the purchaser thereof, but the
     Collateral Agent shall not incur any liability in
     case of the failure of such purchaser to take up
     and pay for the Collateral so sold and, in case of
     any such failure, such Collateral may again be
     sold pursuant to the provisions hereof.
     
             (iv)   The receipt by the Collateral Agent
     of the purchase money paid at any such sale made
     by it shall be a sufficient discharge of all
     obligations of the purchaser thereof.  No
     purchaser (or the representatives or assigns of
     any purchaser), after paying such purchase money
     and receiving such receipt, shall be bound to see
     to the application of such purchase money or any
     part thereof or in any manner whatsoever be
     answerable for any loss, misapplication or
     nonapplication of any such purchase money, or any
     part thereof, or be bound to inquire as to the
     authorization, necessity, expediency or regularity
     of any such sale.
     
              (v)   Instead of exercising the power of
     sale provided in Section 12b(i) hereof, the
     Collateral Agent may proceed by a suit or suits at
     law or in equity to foreclose the security
     interest under this Agreement and sell the
     Collateral or any portion thereof under a judgment
     or decree of a court or courts of competent
     jurisdiction.
     
             (vi)   No sale or other disposition of all
     or any part of the Collateral by the Collateral
     Agent pursuant to this Section 12 shall be deemed
     to relieve the Partnership, the Company or the
     Pledgor of any Obligation except to the extent the
     proceeds thereof are applied by the Collateral
     Agent to the payment of such Obligations.
     
            (vii)   The Pledgor hereby waives
     presentment, demand, protest or notice (to the
     extent permitted by applicable law) of any kind in
     connection with this Agreement or any Collateral.
     
          (c)  The proceeds of any Collateral obtained or
disposed of hereunder shall be applied as set forth in the
Intercreditor Agreement and the Depositary Agreement.

          SECTION 13.  Purchase of the Collateral.  The
Pledgor may be a purchaser of the Collateral or any part
thereof or any right or interest therein at any sale
thereof, whether pursuant to foreclosure, power of sale or
otherwise hereunder.  Any purchaser of all or any part of
the Collateral shall, upon any such purchase, acquire good
title to the Collateral so purchased, free of the security
interests created by this Agreement.

          SECTION 14.  Expenses.  The Pledgor will upon
demand pay to the Collateral Agent and the Secured Parties
the amount of any and all reasonable expenses, including the
reasonable fees and expenses of its counsel and of any
experts and agents, and any transfer taxes which the
Collateral Agent or the Secured Parties may incur in
connection with (i) the custody or preservation of, or the
sale of, collection from or other realization upon, any of
the Collateral pursuant to the exercise or enforcement of
any of the rights of the Collateral Agent hereunder or
(ii) the failure by the Pledgor to perform or observe any of
the provisions hereof, together with interest thereon at the
rate per annum equal to the Prime Rate plus two percent
(2%).  Any amount payable by the Pledgor pursuant to this
SectionE14 shall be payable on demand and shall constitute
Obligations secured hereby.

          SECTION 15.  No Waiver.  No failure or delay on
the part of the Collateral Agent to exercise, and no course
of dealing with respect to, and no delay in exercising, any
right, power or remedy hereunder shall operate as a waiver
thereof, nor shall any single or partial exercise by the
Collateral Agent of any right, power or remedy hereunder
preclude any other or further exercise thereof or the
exercise of any other right, power or remedy.  The remedies
herein provided are to the fullest extent permitted by law
cumulative and are not exclusive of any remedies provided by
law.  No notice to or demand on the Pledgor in any case
shall entitle the Pledgor to any other or further notice or
demand in similar or other circumstances.

          SECTION 16.  Amendments; Etc.  No waiver,
amendment, modification or termination of any provision of
this Agreement, or consent to any departure by the Pledgor
therefrom, shall in any event be effective without the
written concurrence of the Collateral Agent and none of the
Collateral shall be released without the written consent of
the Collateral Agent.  Any such waiver or consent shall be
effective only in the specific instance and for the specific
purpose for which given.

          SECTION 17.  Release.  Subject to Section 25
hereof, upon the indefeasible payment in full or performance
of the Obligations and the occurrence of the Debt
Termination Date, the Collateral Agent, upon request by the
Pledgor, shall execute and deliver all such documentation
necessary to release the Liens created pursuant to this
Agreement.

          SECTION 18.  Notices.  Any notice to the
Collateral Agent shall be deemed effective only if sent to
and received at the office of the Collateral Agent at
777 Main Street, Hartford, Connecticut 06115 or sent by
confirmed telecopy to telecopy number (860) 986-7920.  Any
notice to the Pledgor hereunder shall be deemed to have been
duly given only if sent to and received at the office of the
Pledgor at 4100 Spring Valley Road, Suite 1001, Dallas,
Texas 75244, Attention:  President, or sent by confirmed
telecopy to telecopy number (214) 980-6815, or at such other
address of which such Person shall have notified in writing
the other party hereto.

          SECTION 19.  Continuing Security Interest.  This
Agreement shall create a continuing Lien on the Collateral
until the release thereof pursuant to Section 17 hereof.

          SECTION 20.  Security Interest Absolute.  All
rights of the Collateral Agent and security interests
hereunder, and all obligations of the Pledgor hereunder,
shall be absolute and unconditional irrespective of:

          (a)  any lack of validity or enforceability
     of any of the Project Documents or any other
     agreement or instrument relating thereto (other
     than against the Collateral Agent);
     
          (b)  any change in the time, manner or place
     of payment of, or in any other term of, all or any
     of the Obligations, or any other amendment or
     waiver of or any consent to any departure from the
     Project Documents or any other agreement or
     instrument relating thereto; provided, that the
     aggregate amount of the Obligations shall not be
     increased other than in accordance with the Trust
     Indenture without the consent of the Pledgor;
     
          (c)  any exchange, release or non-perfection
     of any other collateral, or any release or
     amendment or waiver of or consent to any departure
     from any guaranty, for all or any of the
     Obligations; or
     
          (d)  any other circumstance which might
     otherwise constitute a defense available to, or a
     discharge of, the Pledgor.
     
          SECTION 21.  Indemnity.

          (a)  The Pledgor agrees to indemnify, reimburse
and hold the Collateral Agent and the Secured Parties and
their respective officers, directors, employees and agents
(each individually, an "Indemnitee", and collectively,
"Indemnitees") harmless from any and all liabilities,
obligations, damages, injuries, penalties, claims, demands,
actions, suits, judgments and any and all costs and expenses
(including reasonable attorneys' fees and disbursements)
(such expenses, for purposes of this Section 21, hereinafter
"expenses") of whatsoever kind and nature imposed on,
asserted against or incurred by any Indemnitee in any way
relating to or arising out of (i) this Agreement or the
documents executed in connection herewith or in any other
way connected with the administration of the transactions
contemplated hereby, or the enforcement of any of the terms
hereof, or the preservation of any rights hereunder or
(ii) the ownership, purchase, delivery, control, acceptance,
financing, possession, condition, sale, return or other
disposition, or use of, the Collateral (including, without
limitation, latent or other defects, whether or not
discoverable).  Each Indemnitee agrees to use its best
efforts promptly to notify the Pledgor of any assertion of
any such liability, damage, injury, penalty, claim, demand,
action, judgment or suit of which such Indemnitee has
knowledge.

          (b)  Without limiting the application of
Section 21(a), the Pledgor agrees to pay or reimburse the
Collateral Agent for any and all reasonable fees, costs and
expenses of whatever kind or nature incurred in connection
with the creation, preservation, protection or validation of
the Collateral Agent's Liens on, and security interest in,
the Collateral, including, without limitation, all fees and
taxes in connection with the recording or filing of
instruments and documents in public offices, payment or
discharge of any taxes or Liens upon or in respect of the
Collateral, premiums for insurance with respect to the
Collateral and all other fees, costs and expenses in
connection with protecting, maintaining or preserving the
Collateral and the Collateral Agent's interest therein,
whether through judicial proceedings or otherwise, or in
defending or prosecuting any actions, suits or proceedings
arising out of or relating to the Collateral.

          (c)  Without limiting the application of
Section 21(a), the Pledgor agrees to pay, indemnify and hold
each Indemnitee harmless from and against any loss, costs,
damages and expenses which such Indemnitee may suffer,
expend or incur in consequence of or growing out of any
failure of the Pledgor to comply with its obligations under
this Agreement or any misrepresentation by the Pledgor in
this Agreement or in any statement or writing contemplated
by or made or delivered pursuant to or in connection with
this Agreement.

          (d)  If and to the extent that the obligations of
the Pledgor under this Section 21 are unenforceable for any
reason, the Pledgor hereby agrees to make the maximum
contribution to the payment and satisfaction of such
obligations permissible under applicable law.

          SECTION 22.  Obligations Secured by Collateral.
Any amount paid by any Indemnitee as to which such
Indemnitee has the right to reimbursement, and any amount
paid by the Collateral Agent in preservation of any of its
rights or interest in the Collateral, together with interest
on such amounts from the date paid until reimbursement in
full at a rate per annum equal at all times to the Prime
Rate plus two percent (2%), shall constitute Obligations
secured by the Collateral.

          SECTION 23.  Severability.  Any provision of this
Agreement which is prohibited or unenforceable in any
jurisdiction shall, as to such jurisdiction, be ineffective
to the extent of such prohibition or unenforceability
without invalidating the remaining provisions hereof, and
any such prohibition or unenforceability in any jurisdiction
shall not invalidate or render unenforceable such provision
in any other jurisdiction.  Where provisions of any law or
regulation resulting in such prohibition or unenforceability
may be waived, they are hereby waived by the parties hereto
to the full extent permitted by law so that this Agreement
shall be deemed a valid and binding agreement in accordance
with its terms.

          SECTION 24.  Counterparts; Effectiveness.  This
Agreement and any amendment, waiver, consent or supplement
may be executed in counterparts, each of which when so
executed and delivered shall be deemed an original, but all
such counterparts together shall constitute but one and the
same instrument.  This Agreement shall become effective upon
the execution and delivery of a counterpart hereof by each
of the parties hereto.

          SECTION 25.  Reinstatement.  This Agreement shall
continue to be effective or be reinstated, as the case may
be, if at any time any amount received by the Collateral
Agent or any Secured Party hereunder or pursuant hereto is
rescinded or must otherwise be restored or returned by the
Collateral Agent or such Secured Party, as the case may be,
upon the insolvency, bankruptcy, dissolution, liquidation or
reorganization of the Pledgor or the Partnership or upon the
appointment of any intervenor or conservator of, or trustee
or similar official for, the Pledgor or the Partnership or
any substantial part of their respective assets, or upon the
entry of an order by a bankruptcy court avoiding the payment
of such amount, or otherwise, all as though such payments
had not been made.

          SECTION 26.  WAIVER OF SUBROGATION; SUBMISSION TO
JURISDICTION; WAIVER OF JURY TRIAL.

          (a)  THE PLEDGOR IRREVOCABLY WAIVES ALL RIGHTS OF
SUBROGATION (WHETHER CONTRACTUAL, UNDER SECTION 509 OF
TITLEE11 OF THE UNITED STATES CODE, 11 U.S.C. 101, ET SEQ.
(THE "BANKRUPTCY CODE"), UNDER COMMON LAW OR OTHERWISE) TO
THE CLAIMS OF THE COLLATERAL AGENT AND THE SECURED PARTIES
AGAINST THE PLEDGOR WHICH ARISE IN CONNECTION WITH, OR AS A
RESULT OF, THIS AGREEMENT.

          (b)  ANY LEGAL ACTION OR PROCEEDING WITH RESPECT
TO THIS AGREEMENT OR ANY DOCUMENT RELATED HERETO MAY BE
BROUGHT IN THE COURTS OF THE STATE OF NEW YORK OR OF THE
UNITED STATES OF AMERICA FOR THE SOUTHERN DISTRICT OF NEW
YORK AND THE PLEDGOR HEREBY ACCEPTS FOR ITSELF AND IN
RESPECT OF ITS PROPERTY, GENERALLY AND UNCONDITIONALLY, THE
NON-EXCLUSIVE JURISDICTION OF THE AFORESAID COURTS.  THE
PLEDGOR AND THE COLLATERAL AGENT HEREBY IRREVOCABLY WAIVE
TRIAL BY JURY, AND THE PLEDGOR HEREBY IRREVOCABLY WAIVES ANY
OBJECTION, INCLUDING, WITHOUT LIMITATION, ANY OBJECTION TO
THE LAYING OF VENUE OR BASED ON THE GROUNDS OF FORUM NON
CONVENIENS, WHICH IT MAY NOW OR HEREAFTER HAVE TO THE
BRINGING OF ANY SUCH ACTION OR PROCEEDING IN SUCH RESPECTIVE
JURISDICTIONS.

          (c)  THE PLEDGOR IRREVOCABLY CONSENTS TO THE
SERVICE OF PROCESS OF ANY OF THE AFOREMENTIONED COURTS IN
ANY SUCH ACTION OR PROCEEDING BY THE MAILING OF COPIES
THEREOF BY REGISTERED OR CERTIFIED MAIL, POSTAGE PREPAID, TO
THE PLEDGOR AT ITS ADDRESS SPECIFIED IN SECTIONE18, SUCH
SERVICE TO BECOME EFFECTIVE FOUR (4) BUSINESS DAYS AFTER
SUCH MAILING.

          (d)  NOTHING HEREIN SHALL AFFECT THE RIGHT OF THE
COLLATERAL AGENT TO SERVE PROCESS IN ANY OTHER MANNER
PERMITTED BY LAW OR TO COMMENCE LEGAL PROCEEDINGS OR
OTHERWISE PROCEED AGAINST THE PLEDGOR IN ANY OTHER
JURISDICTION.

          SECTION 27.  GOVERNING LAW; TERMS.  THIS AGREEMENT
SHALL BE GOVERNED BY AND CONSTRUED IN ACCORDANCE WITH THE
LAWS OF THE STATE OF NEW YORK (WITHOUT GIVING EFFECT TO THE
PRINCIPLES THEREOF RELATING TO CONFLICTS OF LAW EXCEPT
SECTION 5-1401 OF THE NEW YORK GENERAL OBLIGATIONS LAW)
EXCEPT TO THE EXTENT THE VALIDITY OR PERFECTION OF THE
SECURITY INTEREST HEREUNDER, OR THE REMEDIES HEREUNDER, ARE
GOVERNED BY THE LAWS OF ANY JURISDICTION OTHER THAN THE
STATE OF NEW YORK.  UNLESS OTHERWISE DEFINED HEREIN OR IN
THE TRUST INDENTURE, TERMS DEFINED IN ARTICLEE8 OR ARTICLEE9
OF THE NEW YORK UNIFORM COMMERCIAL CODE ARE USED HEREIN AS
THEREIN DEFINED.

          SECTION 28.  Recourse Limited to Collateral.
Notwithstanding anything to the contrary contained herein,
the liability and obligation of the Pledgor or any past,
present or future partner, officer, director or stockholder
of the Pledgor under or by reason of this Agreement shall be
limited as provided in Section 4.12 or the Intercreditor
Agreement, and the provisions of said Section 4.12 are
incorporated herein by reference.

          Section 29.  Exculpatory Provisions.  None of the
Collateral Agent or any Secured Party, or any of their
respective officers, employees, servants, controlling
persons, executives, directors, agents, authorized
representatives, attorneys-in-fact or affiliates shall be
liable to the Pledgor for any action taken or omitted to be
taken by it or them (other than actions arising from or
relating to any gross negligence or willful misconduct of
any such Person) under or in connection with this Agreement
or any other Project Document to which the Pledgor is a
party, or responsible in any manner to any Person for any
recital, statement, representation or warranty made by the
Pledgor or any officer thereof contained in this Agreement
or any other Project Document to which the Pledgor is a
party or in any certificate, report, statement or other
document referred to or provided for in, or received by the
Collateral Agent or any Secured Party under or in connection
with, this Agreement or any other Project Document to which
the Pledgor is a party or for the value, effectiveness,
genuineness, enforceability or sufficiency of this Agreement
or any other Project Document or for any failure of the
Pledgor to perform any of the Obligations.

          Section 30.  Waiver.  To the fullest extent it may
lawfully so agree, the Pledgor agrees that it will not at
any time insist upon, claim, plead or take any benefit or
advantage of any appraisement, valuation, stay, extenuation,
moratorium, redemption or similar law now or hereafter in
force in order to prevent, delay or hinder the enforcement
hereof or the absolute sale of any part of the Collateral.
The Pledgor, for itself and all who claim through it, so far
as it or they now or hereafter lawfully may do so, hereby
waives the benefit of all such laws and all right to have
the Collateral marshaled upon any foreclosure hereof, and
agrees that any court having jurisdiction to foreclose this
Agreement may order the sale of the Collateral as an
entirety.  Without limiting the generality of the foregoing,
the Pledgor hereby (i) authorizes the Collateral Agent, in
its sole discretion and without notice to or demand upon the
Pledgor and without otherwise affecting the obligations of
the Pledgor hereunder, from time to time to take and hold
other collateral (in addition to the Collateral) for payment
of any Obligations, or any part thereof, and to exchange,
enforce or release such other collateral or any part thereof
and to enforce or release such other collateral or any part
thereof and to accept and hold any endorsement or guarantee
of payment of the Obligations or any part thereof and to
release or substitute any endorser or guarantor or any other
Person granting security for or in any other way obligated
upon any Obligations or any part thereof and (ii) waives and
releases any and all right to require the Collateral Agent
to collect any of the Obligations from any specific item or
items of the Collateral or from any other party liable as a
guarantor or in any other manner in respect of any of the
Obligations or from any other security for any of the
Obligations.

          Section 31.  Consent.  By its execution hereof,
the Pledgor hereby consents to the transfer of the
Collateral to any designee of the Collateral Agent in
accordance with this Agreement and the admission to the
Partnership of such designee as a limited partner in
accordance with this Agreement.

          Section 32.  Conflicts with the Intercreditor
Agreement or the Depositary Agreement.  In the event of any
conflict between the terms of this Agreement and the
Intercreditor Agreement or the Depositary Agreement, the
provisions of the Intercreditor Agreement or the Depositary
Agreement, as the case may be, will apply.

          IN WITNESS WHEREOF, each party hereto has caused
this Limited Partner Pledge and Security Agreement to be
duly executed and delivered by its officer thereunto duly
authorized on the date first above written.

                           PRC II CORPORATION
                           
                           
                           By
                           Name:
                           Title:
                              
                              
                           FLEET NATIONAL BANK,
                             as collateral agent
                           
                           
                           By
                           Name:
                           Title:
                              







                 ACKNOWLEDGMENT AND CONSENT
                              
                              
          The Partnership referred to in the foregoing
Agreement hereby acknowledges receipt of a copy thereof and
agrees to be bound thereby and to comply with the terms
thereof insofar as such terms are applicable to it.  The
Partnership agrees to notify the Collateral Agent promptly
in writing of the issuance of any Additional Pledged
Interests.

          
                         PANDA-ROSEMARY, L.P.,
                           a Delaware limited partnership
                         
                         
                         By:  Panda - Rosemary Corporation,
                                a Delaware corporation,
                                its general partner
                         
                         
                         
                          By
                          Name:
                          Title:
                         
     






                      CONSENT
                              
          The undersigned corporation, being the sole
general partner of the Partnership referred to in the
foregoing Agreement, hereby consents to the pledge of the
limited partner interest in the Partnership owned by PRC II
Corporation pursuant to such Agreement.

                         PANDA - ROSEMARY CORPORATION
                           a Delaware corporation
                         
                         
                         
                         
                         By
                         Name:
                         Title:



             STOCK PLEDGE AND SECURITY AGREEMENT
                              
                              
          This STOCK PLEDGE AND SECURITY AGREEMENT (this
"Agreement"), dated July 31, 1996, is made by PANDA
INTERHOLDING CORPORATION, a Delaware corporation (together
with its successors and assigns, the "Pledgor"), to FLEET
NATIONAL BANK, a national banking association established
under the laws of the United States of America, as
collateral agent pursuant to the Intercreditor Agreement (as
defined below) (together with its successors and assigns,
the "Collateral Agent") and grantee hereunder for the
benefit of the Secured Parties (as defined in the Trust
Indenture referred to below).

                    W I T N E S S E T H:
                              
          WHEREAS, the Pledgor is the legal and beneficial
owner of all of the shares of common stock described in
Schedule I annexed hereto issued by Panda - Rosemary
Corporation, a Delaware corporation ("PRC"), and PRC II
Corporation, a Delaware corporation ("PRC II"; PRC and
PRC II are sometimes referred to herein as the "Companies")
(such shares of common stock, together with any additional
shares, stock options or rights received pursuant to
Section 4 hereof, the "Pledged Shares");

          WHEREAS, PRC is the sole general partner and
PRCEII is the sole limited partner of Panda-Rosemary, L.P.,
a Delaware limited partnership (the "Partnership");

          WHEREAS, the Partnership is the legal and
beneficial owner of all of the shares of common stock issued
by Panda-Rosemary Funding Corporation, a Delaware
corporation (the "Funding Company");

          WHEREAS, the Funding Company, the Partnership and
Fleet National Bank, as trustee (the "Trustee") are parties
to that certain Trust Indenture, dated as of July 31, 1996
(as the same may be amended, modified or supplemented, the
"Trust Indenture"), providing for the issuance by the
Funding Company of certain debt securities (the "Bonds");

          WHEREAS, the Partnership has made that certain
Partnership Guaranty, dated the date hereof (as the same may
be amended, modified or supplemented, the "Partnership
Guaranty"), in favor of the Trustee to guarantee the
performance by the Funding Company of its obligations under
the Bonds and the Trust Indenture;

          WHEREAS, the Funding Company and the Partnership
are parties to that certain Loan Agreement, dated as of the
date hereof (as the same may be amended, modified or
supplemented, the "Funding Company Loan Agreement"),
pursuant to which the Funding Company has loaned the
proceeds of the Bonds to the Partnership;

          WHEREAS, the Funding Company and the Collateral
Agent are parties to that certain Security Agreement, dated
the date hereof, pursuant to which the Funding Company has
assigned to the Collateral Agent, and created a security
interest in, all of its right, title and interest in, to and
under the Funding Company Loan Agreement and the related
promissory note;

          WHEREAS, in order to satisfy certain requirements
of the Partnership under the Project Agreements (as defined
in the Trust Indenture) or for other purposes, the
Partnership may incur indebtedness as permitted under the
Trust Indenture in connection with the issuance of letters
of credit by Bayerische Vereinsbank AG or other Credit Banks
(as defined in the Trust Indenture) pursuant to a Credit
Bank Reimbursement Agreement (as defined in the Trust
Indenture);

          WHEREAS, the Partnership may incur indebtedness as
permitted under the Trust Indenture in the form of working
capital loans made by the Credit Banks under a Credit Bank
Working Capital Agreement (as defined in the Trust
Indenture);

          WHEREAS, the Partnership may also incur additional
debt, as permitted under the Trust Indenture, either
directly or indirectly through the Funding Company, to
finance certain modifications and enhancements to the
Project in the future ("Additional Permitted Debt", as that
term is defined in the Trust Indenture) and may enter into
interest rate protection agreements in connection with the
Additional Permitted Debt of the Partnership;

          WHEREAS, the Pledgor will receive direct and
indirect financial and other benefits from the issuance of
the Bonds by the Funding Company pursuant to the Trust
Indenture and the incurrence of any indebtedness pursuant to
any Credit Bank Reimbursement Agreement, any Credit Bank
Working Capital Agreement and the documents relating to any
Additional Permitted Debt or interest rate protection
transactions;

          WHEREAS, the Funding Company, the Partnership,
Bayerische Vereinsbank AG, the Trustee, Fleet National Bank,
as depositary agent, and the Collateral Agent are parties to
that certain Collateral Agency and Intercreditor Agreement,
dated as of the date hereof (the "Intercreditor Agreement"),
providing for the Collateral Agent to act as collateral
agent for the Secured Parties (as defined in the Trust
Indenture); and

          WHEREAS, the Collateral Agent and the Secured
Parties are willing to enter into the transactions
contemplated by, among other things, the Trust Indenture and
the Credit Bank Documents (as defined in the Trust
Indenture) only upon the condition, among others, that the
Pledgor executes and delivers this Agreement, in favor of
the Collateral Agent for the benefit of the Secured Parties,
which grants to the Collateral Agent for the benefit of the
Secured Parties a security interest in the Collateral
referred to below, to secure the Obligations (as hereinafter
defined).

          NOW, THEREFORE, in consideration of the foregoing
premises and for other good and valuable consideration, the
receipt and adequacy of which are hereby acknowledged, the
parties hereto hereby agree as follows:

          SECTION 1.  Defined Terms.  Unless otherwise
defined herein, terms defined in the Intercreditor Agreement
(including terms in the Trust Indenture and incorporated in
the Intercreditor Agreement) shall have such defined
meanings when used herein.

          "Additional Collateral" shall mean (i) all stock
certificates representing a stock dividend in respect of any
Collateral or a distribution in connection with any
reclassification, increase or reduction of capital of PRC or
PRC II, or issued in connection with any reorganization of
PRC or PRC II, whether as an addition to, in substitution or
redemption of, or in exchange for any shares of any other
Collateral, or otherwise, (ii) any sums paid upon or in
respect of the other Collateral as dividends or other
distributions upon the liquidation or dissolution of PRC or
PRC II and (iii) any distribution of capital made on or in
respect of the other Collateral or any property distributed
upon or with respect to the other Pledged Shares pursuant to
the recapitalization or reclassification of the capital of
PRC or PRC II or pursuant to the reorganization of either
thereof.

          "Collateral" shall have the meaning provided that
term in Section 2.

          "Indemnitee" shall have the meaning provided that
term in Section 22.

          "Obligations" means (i) all obligations of the
Pledgor under this Agreement, (ii) all obligations of the
Partnership or the Funding Company to the Collateral Agent,
the Depositary Agent or the Secured Parties now or hereafter
existing under the Bonds, the Trust Indenture, each
Partnership Guarantee, the Partnership Notes, any Additional
Permitted Debt, any Credit Bank Working Capital Agreement,
any Credit Bank Reimbursement Agreement, any Interest Rate
Protection Agreement, this Agreement or the Collateral
Documents, whether for principal, interest (including,
without limitation, interest accruing following the filing
by or against the Partnership or the Funding Company of a
bankruptcy petition, whether or not allowed as a claim in a
bankruptcy proceeding), fees, indemnification, expenses or
otherwise, and (iii) all other liabilities, obligations,
covenants and duties owing to the Collateral Agent, the
Depositary Agent or the Secured Parties, from or by the
Pledgor, the Partnership or the Funding Company of any kind
or nature, present or future, whether or not evidenced by
any note, guaranty or other instrument, arising under or in
the connection with the Trust Indenture, each Partnership
Guarantee, the Partnership Notes, any Additional Permitted
Debt, any Credit Bank Working Capital Agreement, any Credit
Bank Reimbursement Agreement, any Interest Rate Protection
Agreement, this Agreement or the Collateral Documents,
whether or not for the payment of money, whether direct or
indirect (including those acquired by assignment), joint or
several, absolute or contingent, liquidated or unliquidated,
due or to become due, now existing or hereafter arising,
renewed or restructured, whether or not from time to time
decreased or extinguished and later increased, created or
incurred, and including, without limitation, all
indebtedness of the Pledgor, the Partnership or the Funding
Company under any instrument now or hereafter evidencing or
securing any of the foregoing and however acquired.

          "Pledged Shares" shall have the meaning provided
that term in the first recital hereto.

          "Proceeds" means all proceeds paid or payable,
directly or indirectly, to or for the account of the Pledgor
in respect of the Collateral and, in any event, shall
include, but not be limited to, (i) any and all proceeds of
any insurance, indemnity, warranty or guaranty payable to
the Collateral Agent or the Pledgor from time to time with
respect to any of the Collateral, (ii) any and all payments
(in any form whatsoever) made or due and payable to the
Pledgor from time to time in connection with any
requisition, confiscation, condemnation, seizure or
forfeiture of all or any part of the Collateral by any
Governmental Authority (or any Person acting under color of
Governmental Authority), (iii) any and all other amounts
from time to time paid or payable under or in connection
with any of the Collateral and (iv) any proceeds of
proceeds.

          "Prime Rate" means, as of any day, the interest
rate per annum established by the Collateral Agent from time
to time as its "Prime Rate".

          SECTION 2.  Pledge.  As security for the
Obligations and subject to and in accordance with the
provisions of this Agreement, including without limitation
Section 7 hereof, the Pledgor hereby pledges, grants,
assigns, hypothecates, transfers and delivers to the
Collateral Agent, for its benefit and the benefit of the
Secured Parties, a first priority security interest in the
following, whether now owned or existing or hereafter
acquired or arising or wherever located (the "Collateral"):

          (a)  the Pledged Shares and each certificate
representing the Pledged Shares and any interest of the
Pledgor in the entries on the books of any financial
intermediary pertaining to the Pledged Shares, and, subject
to Section 7 hereof, all dividends, cash, options, warrants,
rights, instruments and other property or proceeds from time
to time received, receivable or otherwise distributed in
respect of or in exchange for any or all of the Pledged
Shares;

          (b)  all additional shares of stock of the
Companies from time to time acquired by the Pledgor in any
manner (which shares shall be deemed to be part of the
Pledged Shares) and each certificate representing such
additional shares and any interest of the Pledgor in the
entries on the books of any financial intermediary
pertaining to such additional shares, and, subject to
Section 7 hereof, all dividends, cash, options, warrants,
rights, instruments and other property from time to time
received, receivable or otherwise distributed in respect of
or in exchange for any or all of such shares;

          (c)  all Additional Collateral acquired by the
Pledgor; and

          (d)  subject to Section 7 hereof, all Proceeds of
the items described in clauses (a), (b) and (c) above.

          SECTION 3.  Security for Obligations.  This
Agreement secures, and the Pledged Shares and the other
Collateral are collateral security for, the payment and
performance in full when due, whether at stated maturity, by
acceleration or otherwise (including the payment of amounts
which would become due but for the operation of the
automatic stay under Section 362(a) of the Bankruptcy Code,
11 U.S.C. 362(a)), of all Obligations now or hereafter
existing.

          SECTION 4.  Delivery of Collateral.  All
certificates or instruments representing or evidencing the
Collateral shall be delivered to and held by or on behalf of
the Collateral Agent pursuant hereto and shall be in
suitable form for transfer by delivery, or shall be
accompanied by duly executed undated instruments of transfer
or assignment in blank, all in form and substance reasonably
satisfactory to the Collateral Agent.  If the Pledgor shall
become entitled to receive or shall receive any other
Collateral, then the Pledgor shall, except as otherwise
provided in Section 7 hereof, accept and hold the same in
trust for the Collateral Agent and segregated from the other
property or funds of Pledgor, and shall deliver to the
Collateral Agent forthwith all such other Collateral (except
as provided in Section 7 hereof) in the form received by the
Pledgor, to be held by the Collateral Agent, subject to the
terms hereof, as part of the Collateral.  Upon the
occurrence and during the continuance of an Event of Default
or a Trigger Event, the Collateral Agent shall have the
right, at any time in its discretion and without notice to
the Pledgor, to transfer to or to register in the name of
the Collateral Agent or any of its nominees any or all of
the Collateral.  Subject to Section 7 hereof, all Additional
Collateral that is received by the Pledgor shall, until paid
or delivered to the Collateral Agent, be held by the Pledgor
in trust for the benefit of the Collateral Agent and shall
be segregated from the other funds of the Pledgor and the
Pledgor shall deliver the same forthwith to the Collateral
Agent in the exact form received, with the endorsement of
the Pledgor when necessary and/or appropriate undated stock
powers duly executed in blank, or, if requested by the
Collateral Agent, an additional pledge agreement or security
agreement executed and delivered by the Pledgor, all in form
and substance satisfactory to the Collateral Agent, to be
held by the Collateral Agent subject to the terms hereof, as
additional collateral security for the Obligations.

          SECTION 5.  Representations and Warranties.  On
and as of the date hereof, the Pledgor represents and
warrants to the Collateral Agent and the Secured Parties as
follows:

          (a)  The Pledgor is the owner of, and has good and
marketable title to, the Collateral pledged pursuant to this
Agreement, free and clear of any Lien except for the pledge
and security interest granted to the Collateral Agent for
the benefit of the Secured Parties hereunder and Liens for
Taxes not yet due or which are subject to a Good Faith
Contest.  No financing statement covering the Collateral is
on file in any public office other than terminated financing
statements and the financing statements filed pursuant to
this Agreement or in connection with the transactions
contemplated by the Trust Indenture.  The Collateral is not
subject to any law (except as may be required in connection
with any disposition of the Collateral by laws affecting the
offering and sale of securities generally) or contractual
obligation that would be violated by or that would prohibit
the grant of the security interest in the Collateral granted
pursuant hereto or the disposition of the Collateral by or
to the Collateral Agent upon the occurrence and continuance
of an Event of Default.

          (b)  The Pledgor is a corporation duly organized
and validly existing under the laws of the State of
Delaware.  The Pledgor has full power, authority and legal
right to enter into this Agreement and perform hereunder and
to pledge and deliver all of the Collateral pursuant to this
Agreement.  The pledge of the Collateral pursuant to this
Agreement has been duly authorized by the Pledgor and this
Agreement has been duly authorized, executed and delivered
by the Pledgor and constitutes the legal, valid and binding
obligation of the Pledgor enforceable against the Pledgor in
accordance with its terms except as enforceability may be
limited by applicable bankruptcy, insolvency, moratorium or
other similar laws affecting creditors' rights generally and
except as enforceability may be limited by general
principles of equity (whether considered in a suit at law or
in equity).

          (c)  No consent of any other party (including,
without limitation, stockholders or creditors of the
Pledgor) and no consent, authorization, approval or other
action by, and no notice to or filing with, any Governmental
Authority is required which has not been obtained either
(i) for the pledge by the Pledgor of the Collateral pursuant
to this Agreement or for the execution, delivery or
performance of this Agreement by the Pledgor or (ii) for the
exercise by the Collateral Agent of the voting or other
rights provided for in this Agreement or the remedies in
respect of the Collateral pursuant to this Agreement (except
as may be required (x) in connection with such disposition
by laws affecting the offering and sale of securities
generally, (y) under federal and state laws, rules and
regulations and applicable interpretations thereof providing
for the supervision or regulation of the banking or trust
businesses generally and applicable to the Collateral Agent
or any Secured Party and (z) with respect to the Collateral
Agent or any Secured Party as a result of any relationship
which such Person may have with Persons not parties to, or
any activity or business such Person may conduct other than
pursuant to, any of the Financing Documents).

          (d)  All of the Pledged Shares have been duly
authorized and validly issued and are fully paid and non-
assessable.  None of the Pledged Shares constitutes "margin
stock" within the meaning of Regulations G, T, U or X of the
Board of Governors of the Federal Reserve System.

          (e)  The pledge of the Collateral delivered to the
Collateral Agent pursuant to this Agreement concurrently
with the execution and delivery of this Agreement and the
filing of Form UCC-1 financing statements with the Secretary
of State of the State of Texas and the Secretary of State of
the State of Delaware create a valid and perfected first
priority security interest in the Collateral securing the
payment of the Obligations assuming continued possession
thereof by the Collateral Agent subject to no Liens other
than those created by this Agreement.

          (f)  The Pledged Shares constitute all of the
issued and outstanding shares of stock of the Companies.
The Pledgor shall cause the Collateral to constitute at all
times not less than all of the total number of shares of
capital stock of the Companies then issued and outstanding
(including treasury shares, if any).

          (g)  The execution, delivery and performance of
this Agreement will not (i) require any consent or approval
of the Board of Directors or stockholders of the Pledgor
which has not been obtained; (ii) violate the provisions of
the Pledgor's or the Companies' Certificate of Incorporation
or By-Laws; (iii) violate the provisions of any law
(including, without limitation, any usury law), regulation
or order of any Governmental Authority applicable to the
Pledgor or any of its Subsidiaries; (iv) conflict with,
result in a breach of or constitute a default under any
agreement relating to the management or affairs of the
Pledgor or any of its Subsidiaries, or any indenture or loan
or credit agreement or any other material agreement, lease
or instrument to which the Pledgor is a party or by which
the Pledgor or any of its Subsidiaries or any of their
material properties may be bound; or (v) result in or create
any Lien (other than Permitted Liens) under, or require any
consent under, any indenture or loan or credit agreement or
any other material agreement, instrument or document, or the
provisions of any order, writ, judgment, injunction, decree,
determination or award of any Governmental Authority binding
upon the Pledgor or any of its Subsidiaries or any of their
properties.

          (h)  There is no action, suit or proceeding at law
or in equity or by or before any Governmental Authority,
arbitral tribunal or other body now pending or, to the best
knowledge of the Pledgor, threatened against the Pledgor or
its Subsidiaries which questions the validity or legality of
or seeks damages in connection with this Agreement or any
action taken or to be taken pursuant to this Agreement,
which could reasonably be expected to have a material
adverse effect on the Pledgor.

          (i)  The chief executive office of the Pledgor is
located at 4100 Spring Valley Road, Suite 1001, Dallas,
Texas 75244.

          (j)  The Pledgor is not (i) an "investment
company" or a company "controlled" by an "investment
company" within the meaning of the Investment Company Act of
1940, as amended, or (ii) a "holding company" or a
"subsidiary company" of a "holding company" or an
"affiliate" of a "holding company" or a "subsidiary company"
within the meaning of PUHCA or (iii) a "registered holding
company" or a "subsidiary company" of a "registered holding
company" or an "affiliate" of a "registered holding company"
or a "subsidiary company" of a "registered holding company"
within the meaning of PUHCA.

          (k)  The Pledgor shall not permit the Companies to
merge or consolidate with or into any other Person or
liquidate, wind-up, or dissolve or dispose of all or
substantially all of their property, business or assets.

          (l)  Without the prior written consent of the
Secured Parties, the Pledgor shall not exchange, sell,
transfer, pledge, hypothecate, assign, convey or otherwise
dispose of, or permit to be exchanged, sold, transferred,
pledged, hypothecated, assigned, conveyed or disposed of,
any of the Collateral.

          (m)  The Pledgor shall not authorize, cause or
permit the Companies (i)(A) to commence a voluntary case or
other proceeding seeking liquidation, reorganization or
other relief with respect to the Companies or the Company's
debts or under any bankruptcy, insolvency or other similar
law now or hereafter in effect or seeking the appointment of
a Collateral Agent, receiver, custodian or other similar
official of the Companies or any substantial part of the
Companies' property or (B) to consent to any such relief or
to the appointment of or taking possession by such official
in an involuntary case or other proceeding commenced against
the Company, or (C) to make a general assignment for the
benefit of the Companies' creditors.  Neither the Pledgor
nor any of its Affiliates shall commence or join with any
other Person (other than the Secured Parties) in commencing
any proceeding agaainst the Companies under any bankruptcy,
reorganization, liquidation or insolvency law or statute now
or hereafter in effect in any jurisdiction.

          (n)  The Pledgor has derived and will continue to
derive direct and indirect benefits from the incurrence of
its obligations under this Agreement and from the incurrence
by the Partnership of its obligations under the Partnership
Guaranty, the Trust Indenture, the Company Loan Agreement
and the other Financing Documents.

          SECTION 6.  Supplements; Further Assurances.  The
Pledgor agrees that, at any time and from time to time, the
Pledgor will at its expense promptly execute and deliver all
further instruments and documents, and take all further
action, that may be necessary or desirable, or that the
Collateral Agent may reasonably request, in order to perfect
and protect any security interest granted or purported to be
granted hereby or to enable the Collateral Agent to exercise
and enforce its rights and remedies hereunder with respect
to any Collateral.

          SECTION 7.  Voting Rights; Dividends; Etc.

          (a)  So long as no Event of Default or Trigger
Event shall have occurred and be continuing, the Pledgor
shall be entitled to exercise any and all voting and other
consensual rights pertaining to the Collateral or any part
thereof; provided, that the Pledgor shall not (i) exercise
or fail to exercise any such right if such exercise or
failure to exercise would, in the reasonable judgment of the
Pledgor, have a material adverse effect on the value of the
Collateral or any part thereof or (ii) vote such Collateral
in any manner that is inconsistent with the terms of this
Agreement, the Trust Indenture or any other Project Document
or that would cause an Event of Default or Trigger Event to
occur.  It is understood, however, that the voting by the
Pledgor of any Pledged Shares for, or the Pledgor's consent
to, the election of directors at a regularly scheduled
annual or other meeting of stockholders, or with respect to
incidental matters at any such annual meeting, shall not be
deemed inconsistent with the terms of this Agreement within
the meaning of this Section 7(a).

          (b)  The Pledgor shall be entitled to receive,
retain and distribute any and all distributions paid in
respect of the Collateral; provided, that any and all

              (i)   distributions paid or payable in shares
     (or rights to shares) in the Companies,
     
             (ii)   distributions paid or payable in cash,
     securities or other property in respect of any
     Collateral in connection with a partial or total
     liquidation or dissolution, and
     
            (iii)   cash, securities or other property paid,
     payable or otherwise distributed in redemption of, or
     in exchange for, any Collateral,
     
shall be, and shall be forthwith delivered to the Collateral
Agent to hold as, Collateral and shall, if received by the
Pledgor, be received in trust for the benefit of the
Collateral Agent, be segregated from the other property or
funds of the Pledgor and be forthwith delivered to the
Collateral Agent as Collateral in the same form as so
received (with any necessary endorsement).

          (c)  In order to permit the Pledgor to exercise
the voting and other rights which it is entitled to exercise
pursuant to Section 7(a) above and to receive the
distributions which it is authorized to receive and retain
pursuant to Section 7(b) above, the Collateral Agent shall,
if necessary, execute and deliver (or cause to be executed
and delivered) to the Pledgor all such proxies, dividend
payment orders and other instruments as the Pledgor may
reasonably request.

          (d)  Upon the occurrence and during the
continuance of an Event of Default or a Trigger Event, after
the Collateral Agent delivers a notice to the Pledgor to the
following effect, all rights of the Pledgor to exercise the
voting and other consensual rights which it would otherwise
be entitled to exercise pursuant to Section 7(a) above shall
cease and all such rights shall thereupon become vested in
the Collateral Agent, which shall thereupon have the sole
right to exercise such voting and other consensual rights;
provided, that if and when an Event of Default or Trigger
Event is cured in accordance with the applicable provisions
of the Financing Documents, all rights of the Pledgor shall
resume.

          (e)  Upon the occurrence and during the
continuance of an Event of Default or Trigger Event, all
rights of the Pledgor to thereafter receive the
distributions which it would otherwise be authorized to
receive pursuant to  Section 7(b) above shall cease and all
such rights shall thereupon become vested in the Collateral
Agent, which shall thereupon have the sole right to receive
and hold as Collateral such distributions; provided, that if
and when an Event of Default or Trigger Event is cured in
accordance with the applicable provisions of the Financing
Documents, all rights of the Pledgor shall resume.

          (f)  In order to permit the Collateral Agent to
receive all distributions to which it may be entitled
pursuant to Section 7(e) above and to exercise the voting
and other consensual rights which it may be entitled to
exercise pursuant to Section 7(d) above, the Pledgor shall,
if necessary, upon written notice from the Collateral Agent,
from time to time execute and deliver to the Collateral
Agent appropriate dividend payment orders and other
instruments as the Collateral Agent may reasonably request.

          (g)  All distributions and other amounts which are
received by the Pledgor contrary to the provisions of
Section 7(e) above shall be received in trust for the
benefit of the Collateral Agent, shall be segregated from
other funds of the Pledgor and shall be forthwith paid over
to the Collateral Agent as Collateral in the same form as so
received (with any necessary endorsement).

          SECTION 8.  Covenants.

          (a)  Transfers and Other Liens.  Without the prior
written consent of the Collateral Agent, or as otherwise
permitted under the Intercreditor Agreement, the Pledgor
shall not (i) vote to enable, or take any other action to
permit, PRC or PRC II (x) to issue any additional capital
stock, (y) to issue any other securities convertible into or
exchangeable for any capital stock of such company, or (z)
to issue any other securities that grant the right to
purchase any capital stock of such company, (ii) sell,
assign, transfer, exchange or otherwise dispose of, or grant
any option with respect to, the Pledged Shares,
(iii) create, incur or permit to exist any Liens or options
in favor of, or any claims of any Person with respect to,
any of the Pledged Shares or any interest therein, except
for Permitted Liens and the Liens provided for by this
Agreement; provided, that Pledgor may sell or transfer up to
49% of the Pledged Shares if such transfer or sale would not
result in an Event of Default (such transfer or sale being
herein referred to as a "Permitted Transfer") and (x) the
purchaser or transferee of such Collateral shall pledge such
Collateral pursuant to a pledge agreement substantially
similar hereto and take such additional actions as the
Collateral Agent may reasonably request in connection
therewith (including, without limitation, executing and
delivering such agreements, certificates, legal opinions,
instruments or other documents as may be reasonably
requested by the Collateral Agent), (y) no Default or Event
of Default would result therefrom and (z) none of the
representations and warranties set forth in the Indenture
shall be untrue or incorrect in any matierial respect solely
as a result of the occurrence of a Permitted Transfer.

          (b)  Change of Address.  The Pledgor shall not
establish a new location for its chief executive office or
change its name until (i) it has given to the Collateral
Agent no less than sixty (60) days' prior written notice of
its intention so to do, clearly describing such new location
or specifying such new name, as the case may be, and
(ii) with respect to such new location or such new name, as
the case may be, it shall have taken all action,
satisfactory to the Collateral Agent, to maintain the
security interest of the Collateral Agent in the Collateral
intended to be granted hereby at all times fully perfected
and in full force and effect.

          (c)  Payment of Taxes, etc.  The Pledgor shall pay
or cause to be paid, and shall hold the Collateral Agent and
the Secured Parties harmless from, any and all liabilities
with respect to, or resulting from any delay in paying, any
and all stamp, excise, sales or other taxes which may be
payable or determined to be payable with respect to any of
the Collateral.

          SECTION 9.  Collateral Agent Appointed Attorney-In-
Fact.

          (a)  Upon the occurrence and during the
continuance of an Event of Default or Trigger Event, subject
to the Pledgor's rights under Section 7 hereof, the Pledgor
hereby appoints the Collateral Agent as the Pledgor's
attorney-in-fact, with full authority in the place and stead
of the Pledgor and in the name of the Pledgor or otherwise
(i) to exercise all voting, consent other rights related to
the Collateral and (ii) from time to time in the Collateral
Agent's discretion, to take any action and to execute any
instrument which the Collateral Agent may deem necessary or
advisable to enforce its rights under this Agreement,
including, without limitation, authority to receive, endorse
and collect all instruments made payable to the Pledgor
representing any distribution, interest payment or other
payment in respect of the Collateral or any part thereof and
to give full discharge for the same.  The Pledgor hereby
ratifies all that such attorney shall lawfully do or cause
to be done by virtue hereof.  This power of attorney is
coupled with an interest and shall be irrevocable for the
term of this Agreement.  Nevertheless, the Pledgor shall, if
so requested by the Collateral Agent, ratify and confirm all
that the Collateral Agent shall lawfully do or cause to be
done by virtue hereof as the Pledgor's attorney-in-fact by
executing and delivering to the Collateral Agent, or to such
other Person as the Collateral Agent shall direct, all
documents and instruments as may be necessary or, in the
judgment of the Collateral Agent, advisable for such
purpose.

          (b)  The Pledgor further authorizes the Collateral
Agent, at any time and from time to time, (i) to execute, in
connection with any sale provided for hereunder, any
endorsements, assignments or other instruments of conveyance
or transfer with respect to the Collateral and (ii) to the
full extent permitted by applicable law, to file one or more
financing or continuation statements, and amendments
thereto, relative to all or any part of the Collateral
without the signature of the Pledgor.

          SECTION 10.  Collateral Agent May Perform.  If the
Pledgor fails to perform any agreement contained herein
after receipt of a written request to do so from the
Collateral Agent, the Collateral Agent may itself perform,
or cause performance of, such agreement, and the reasonable
expenses of the Collateral Agent, including the reasonable
fees and expenses of its counsel, incurred in connection
therewith shall be payable by the Pledgor pursuant to
Section 15 hereof.

          SECTION 11.  Reasonable Care.  The Collateral
Agent shall be deemed to have exercised reasonable care in
the custody and preservation of the Collateral in its
possession if the Collateral is accorded treatment
substantially equivalent to that which the Collateral Agent
accords its own property consisting of negotiable
securities, cash or other forms of property as applicable,
it being understood that subject to the exercise of such
reasonable care the Collateral Agent shall have no
responsibility for (i)Eascertaining or taking action with
respect to calls, conversions, exchanges, maturities,
tenders or other matters relative to any Collateral, whether
or not the Collateral Agent has or is deemed to have
knowledge of such matters, or (ii) taking any necessary
steps to preserve rights against any parties with respect to
any Collateral.

          SECTION 12.  No Liability.  None of the Collateral
Agent, the Secured Parties or any of their directors,
officers, employees or agents shall be deemed to have
assumed any of the liabilities or obligations of a
shareholder of the Companies, or of the owner of any Pledged
Shares or any other security included in the Collateral from
time to time as a result of the pledge and security interest
granted under or pursuant to this Agreement.  None of the
Collateral Agent, the Secured Parties or any of their
directors, officers, employees or agents shall be liable for
any failure to collect or realize upon the Obligations or
any collateral security or guarantee therefor, or any part
thereof, or for any delay in so doing, nor shall any of them
be under any obligation to take any action whatsoever with
regard thereto.

          SECTION 13.  Remedies Upon Default.  If an Event
of Default or Trigger Event shall have occurred and be
continuing:

            (a)  (i)  The Collateral Agent may exercise in
     respect of the Collateral, in addition to all other
     rights and remedies provided for herein or otherwise
     available to it, all of the rights and remedies of a
     secured party on default under the Uniform Commercial
     Code in effect in the State of New York at that time,
     and the Collateral Agent may also in its sole
     discretion, without advertisement or notice except as
     specified below, sell the Collateral or any part
     thereof in one or more parcels at public or private
     sale, at any exchange, broker's board or at any of the
     Collateral Agent's offices or elsewhere, for cash, on
     credit or for future delivery, and at such price or
     prices and upon such other terms as the Collateral
     Agent may reasonably deem commercially reasonable,
     irrespective of the impact of any such sales on the
     market price of the Collateral at any such sale.  The
     Collateral Agent may, in its sole discretion, at any
     such sale, restrict the prospective bidders or
     purchasers as to their number, nature of business and
     investment intention.  Upon any such sale the
     Collateral Agent shall have the right to deliver,
     assign and transfer to the purchaser thereof (including
     the Collateral Agent or any Secured Party) the
     Collateral.  Each purchaser at any such sale shall hold
     the property sold free from any claim or right on the
     part of the Pledgor, and the Pledgor hereby waives (to
     the extent permitted by law) all rights of redemption,
     stay and/or appraisal which it now has or may at any
     time in the future have under any rule of law or
     statute now existing or hereafter enacted.  The Pledgor
     agrees that, to the extent notice of sale shall be
     required by law, at least ten (10) days' notice to the
     Pledgor of the time and place of any public sale or the
     time after which any private sale is to be made shall
     constitute reasonable notification.  The Collateral
     Agent shall not be obligated to make any sale of
     Collateral regardless of notice of sale having been
     given.  The Collateral Agent may adjourn any public or
     private sale from time to time by announcement at the
     time and place fixed therefor, and such sale may,
     without further notice, be made at the time and place
     to which it was so adjourned.  At any such sale, the
     Collateral may be sold in one lot, as an entirety or in
     separate units.  Assuming that such sales are made in
     compliance with federal and state securities laws, the
     Collateral Agent shall incur no liability as a result
     of the sale of the Collateral, or any part thereof, at
     any public or private sale.  The Pledgor hereby waives
     any claims against the Collateral Agent arising by
     reason of the fact that the price at which any
     Collateral may have been sold at such a private sale,
     if commercially reasonable, was less than the price
     which might have been obtained at a public sale, even
     if the Collateral Agent accepts the first offer
     received and does not offer such Collateral to more
     than one offeree.
     
                (ii)  The Pledgor recognizes that the
     Collateral Agent may elect in its sole discretion to
     sell all or a part of the Collateral to one or more
     purchasers in privately negotiated transactions in
     which the purchasers will be obligated to agree, among
     other things, to acquire the Collateral for their own
     account, for investment and not with a view to the
     distribution or resale thereof.  The Pledgor
     acknowledges that such private sales may be at prices
     and on terms less favorable than those obtainable
     through a public sale (including, without limitation, a
     public offering made pursuant to a registration
     statement under the Securities Act of 1933, as amended
     (the "Securities Act")) and the Pledgor and the
     Collateral Agent agree that such private sales shall be
     made in a commercially reasonable manner and that the
     Collateral Agent has no obligation to engage in public
     sales and no obligation to delay sale of any Collateral
     to permit the issuer thereof to register the Pledged
     Shares for a form of public sale requiring registration
     under the Securities Act.
     
               (iii)  In case of any sale of all or any part
     of the Collateral on credit or for future delivery, the
     Collateral so sold may be retained by the Collateral
     Agent until the full selling price is paid by the
     purchaser thereof, but the Collateral Agent shall not
     incur any liability in case of the failure of such
     purchaser to take up and pay for the Collateral so sold
     and, in case of any such failure, such Collateral may
     again be sold pursuant to the provisions hereof.
     
                (iv)  The receipt by the Collateral Agent of
     the purchase money paid at any such sale made by it
     shall be a sufficient discharge of all obligations of
     the purchaser thereof.  No purchaser (or the
     representatives or assigns of any purchaser), after
     paying such purchase money and receiving such receipt,
     shall be bound to see to the application of such
     purchase money or any part thereof or in any manner
     whatsoever be answerable for any loss, misapplication
     or nonapplication of any such purchase money, or any
     part thereof, or be bound to inquire as to the
     authorization, necessity, expediency or regularity of
     any such sale.
     
                 (v)  Instead of exercising the power of
     sale provided in Section 13(a)(i) hereof, the
     Collateral Agent may proceed by a suit or suits at law
     or in equity to foreclose the security interest under
     this Agreement and sell the Collateral or any portion
     thereof under a judgment or decree of a court or courts
     of competent jurisdiction.
     
                (vi)  Upon notice to the Pledgor, the
     Collateral Agent may register the Collateral or any
     part thereof in the name of the Collateral Agent or its
     nominee as pledgee or otherwise take such action as the
     Collateral Agent shall in its sole discretion deem
     necessary or desirable with respect to the Collateral
     and the Collateral Agent or its nominee may thereafter,
     in its sole discretion, without notice, exercise all
     voting and other rights relating to the Collateral and
     exercise any and all rights, privileges or options
     pertaining to the Collateral as if it were the absolute
     owner thereof, and exchange, at its sole discretion,
     any and all of the Collateral upon the merger,
     consolidation, reorganization, recapitalization or
     other readjustment of the Company, all without
     liability except to account for property actually
     received by it, but the Collateral Agent shall have no
     duty to exercise any of the aforesaid rights,
     privileges or options and shall not be responsible for
     any failure to do so or delay in so doing, except to
     the extent that such failure or delay constitutes gross
     negligence or willful misconduct.
     
               (vii)  The Collateral Agent may exercise such
     voting and other consensual rights and rights to
     receive and hold as Collateral dividends and other
     payments which the Pledgor would otherwise be entitled
     to receive or exercise, as the case may be, pursuant to
     Section 7 and all such voting and consensual rights and
     rights to receive the dividends and other payments
     which the Pledgor would otherwise be authorized to
     exercise, receive and retain pursuant to Section 7
     shall cease and all such rights shall thereupon become
     vested in the Collateral Agent.
     
              (viii)  No sale or other disposition of all or
     any part of the Collateral by the Collateral Agent
     pursuant to this Section 13 shall be deemed to relieve
     the Funding Company, the Partnership or the Pledgor of
     any Obligation except to the extent the proceeds
     thereof are applied by the Collateral Agent to the
     payment of such Obligations.
     
                (ix)  The Pledgor hereby waives presentment,
     demand, protest or notice (to the extent permitted by
     applicable law) of any kind in connection with this
     Agreement or any Collateral.
     
          (b)  The proceeds of any Collateral obtained or
disposed of hereunder shall be applied as set forth in the
Intercreditor Agreement and the Depositary Agreement.

          SECTION 14.  Purchase of the Shares by the
Pledgor.  The Pledgor may be a purchaser of the Pledged
Shares or any part thereof or any right or interest therein
at any sale thereof, whether pursuant to foreclosure, power
of sale or otherwise hereunder and the Collateral Agent may
apply the purchase price to the payment of the Obligations
and any other indebtedness and obligations secured hereby.
Any such purchaser shall, upon any such purchase, acquire
good title to the Pledged Shares so purchased, free of the
security interests created by this Agreement.

          SECTION 15.  Expenses.  The Pledgor will upon
demand pay to the Collateral Agent and the Secured Parties
the amount of any and all reasonable expenses, including the
reasonable fees and expenses of its counsel and of any
experts and agents, and any transfer taxes which the
Collateral Agent or the Secured Parties may incur in
connection with (i) the custody or preservation of, or the
sale of, collection from, or other realization upon, any of
the Collateral pursuant to the exercise or enforcement of
any of the rights of the Collateral Agent hereunder or (ii)
the failure by the Pledgor to perform or observe any of the
provisions hereof, together with interest thereon at the
rate per annum equal to the Prime Rate plus two percent
(2%).  Any amounts payable by the Pledgor pursuant to this
SectionE15 shall be payable on demand and shall constitute
Obligations secured hereby.

          SECTION 16.  No Waiver.  No failure or delay on
the part of the Collateral Agent to exercise, and no course
of dealing with respect to, and no delay in exercising, any
right, power or remedy hereunder shall operate as a waiver
thereof, nor shall any single or partial exercise by the
Collateral Agent of any right, power or remedy hereunder
preclude any other or further exercise thereof or the
exercise of any other right, power or remedy.  The remedies
herein provided are to the fullest extent permitted by law
cumulative and are not exclusive of any remedies provided by
law.  No notice to or demand on the Pledgor in any case
shall entitle the Pledgor to any other or further notice or
demand in similar or other circumstances.

          SECTION 17.  Amendments; Etc.  No waiver,
amendment, modification or termination of any provision of
this Agreement, or consent to any departure by the Pledgor
therefrom, shall in any event be effective without the
written concurrence of each party hereto and none of the
Collateral shall be released without the written consent of
the Collateral Agent.  Any such waiver or consent shall be
effective only in the specific instance and for the specific
purpose for which given.

          SECTION 18.  Release.  Subject to Section 27
hereof, upon the indefeasible payment in full or performance
of the Obligations and the occurrence of the Debt
Termination Date, the Collateral Agent, upon request by the
Pledgor, shall execute and deliver all such documentation
necessary to release the Lien in its favor and to terminate
this Agreement.

          SECTION 19.  Notices.  Any notice to the
Collateral Agent shall be deemed effective only if sent to
and received at the office of the Collateral Agent at
777 Main Street, Hartford, Connecticut 06115, or sent by
confirmed telecopy to telecopy number (860) 986-7920.  Any
notice to the Pledgor hereunder shall be deemed to have been
duly given only if sent to and received at the office of the
Pledgor at 4100 Spring Valley Road, Suite 1001, Dallas,
Texas 75244, Attention:  President, or sent by confirmed
telecopy to telecopy number (214) 980-6815, or at such other
address of which such Person shall have notified in writing
to each other party hereto.

          SECTION 20.  Continuing Security Interest.

          (a)  This Agreement shall create a continuing Lien
on the Collateral until the release thereof pursuant to
Section 18 hereof.  Upon termination of this Agreement
pursuant to the terms of Section 18 hereof, the Pledgor
shall be entitled to the return, promptly upon its request
and at its expense, of such of the Collateral as shall not
have been sold or otherwise applied pursuant to the terms
hereof.

          (b)  Except as may expressly applicable pursuant
to Section 9-505 of the Uniform Commercial Code, no action
taken or omission to act by the Collateral Agent or the
Secured Parties hereunder, including, without limitation,
any exercise of voting or consensual rights or any other
action taken or inaction pursuant to this Agreement shall be
deemed to constitute a retention of the Collateral in
satisfaction of the Obligations or otherwise to be in full
satisfaction of the Obligations, and the Obligations shall
remain in full force and effect, until the Collateral Agent
and the Secured Parties shall have applied payments
(including, without limitation, collections from Collateral)
towards the Obligations in the full amount then outstanding
or until such subsequent time as is hereinafter provided in
subsection (c) below.

          (c)  To the extent any payments on the Obligations
or proceeds of the Collateral are subsequently invalidated,
declared to be fraudulent or preferential, set aside or
required to be repaid to a trustee, debtor in posssession,
receiver or other Person under any bankruptcy law, common
law or equitable cause, then to such extent the Obligations
so satisfied shall be revived and continue as if such
payment or proceeds had not been received by the Collateral
Agent or the Secured Parties, and the Collateral Agent's and
the Secured Parties' security interests, rights, powers and
remedies hereunder shall continue in full force and effect.
In such event, this Agreement shall be automatically
reinstated if it shall theretofore have been terminated
pursuant to Section 27.

          SECTION 21.  Security Interest Absolute.  All
rights of the Collateral Agent and security interests
hereunder, and all obligations of the Pledgor hereunder,
shall be absolute and unconditional irrespective of:

          (a)  any lack of validity or enforceability of any
of the Project Documents, or any other agreement or
instrument relating thereto (other than against the
Collateral Agent);

          (b)  any change in the time, manner or place of
payment of, or in any other term of, all or any of the
Obligations, or any other amendment or waiver of or any
consent to any departure from the Project Documents, or any
other agreement or instrument relating thereto; provided,
that the aggregate amount of the Obligations shall not be
increased other than in accordance with the Trust Indenture
without the consent of the Pledgor;

          (c)  any exchange, release or non-perfection of
any other collateral, or any release or amendment or waiver
of or consent to any departure from any guaranty, for all or
any of the Obligations; or

          (d)  any other circumstance which might otherwise
constitute a defense available to, or a discharge of, the
Pledgor.

          SECTION 22.  Indemnity.

          (a)  The Pledgor agrees to indemnify, reimburse
and hold the Collateral Agent and the Secured Parties and
their respective officers, directors, employees and agents
(each individually, an "Indemnitee", and collectively,
"Indemnitees") harmless from any and all liabilities,
obligations, damages, injuries, penalties, claims, demands,
actions, suits, judgments and any and all costs and expenses
(including reasonable attorneys' fees and disbursements)
(such expenses, in this Section 22, the "expenses") of
whatsoever kind and nature imposed on, asserted against or
incurred by any Indemnitee in any way relating to or arising
out of (i) this Agreement or the documents executed in
connection herewith or in any other way connected with the
administration of the transactions contemplated hereby, or
the enforcement of any of the terms hereof, or the
preservation of any rights hereunder or (ii) the ownership,
purchase, delivery, control, acceptance, financing,
possession, condition, sale, return or other disposition, or
use of, the Collateral, including, without limitation,
latent or other defects, whether or not discoverable.  Each
Indemnitee agrees to use its best efforts promptly to notify
the Pledgor of any assertion of any such liability, damage,
injury, penalty, claim, demand, action, judgment or suit of
which such Indemnitee has knowledge.

          (b)  Without limiting the application of
Section 22(a), the Pledgor agrees to pay, or reimburse the
Collateral Agent for, any and all reasonable fees, costs and
expenses of whatever kind or nature incurred in connection
with the creation, preservation, protection or validation of
the Collateral Agent's Liens on, and security interest in,
the Collateral, including, without limitation, all fees and
taxes in connection with the recording or filing of
instruments and documents in public offices, payment or
discharge of any taxes or Liens upon or in respect of the
Collateral, premiums for insurance with respect to the
Collateral and all other fees, costs and expenses in
connection with protecting, maintaining or preserving the
Collateral and the Collateral Agent's interest therein,
whether through judicial proceedings or otherwise, or in
defending or prosecuting any actions, suits or proceedings
arising out of or relating to the Collateral.

          (c)  Without limiting the application of Section
22(a) or (b), the Pledgor agrees to pay, indemnify and hold
each Indemnitee harmless from and against any loss, costs,
damages and expenses which such Indemnitee may suffer,
expend or incur in consequence of or growing out of any
failure of the Pledgor to comply with its obligations under
this Agreement or any misrepresentation by the Pledgor in
this Agreement or in any statement or writing contemplated
by or made or delivered pursuant to or in connection with
this Agreement.

          (d)  If and to the extent that the obligations of
the Pledgor under this Section 22 are unenforceable for any
reason, the Pledgor hereby agrees to make the maximum
contribution to the payment and satisfaction of such
obligations permissible under applicable law.

          SECTION 23.  No Responsibility of Certain Parties.
None of the Collateral Agent or any Secured Party, or any of
their respective officers, employees, servants, controlling
persons, executives, directors, agents, authorized
representatives, attorneys-in-fact or affiliates shall be
liable to the Pledgor for any action taken or omitted to be
taken by it or them (other than actions arising from or
relating to any gross negligence or willful misconduct of
any such Person) under or in connection with this Agreement
or any other Project Document to which the Pledgor is a
party, or responsible in any manner to any Person for any
recital, statement, representation or warranty made by the
Pledgor or any officer thereof contained in this Agreement
or any other Project Document to which the Pledgor is a
party or in any certificate, report, statement or other
document referred to or provided for in, or received by the
Collateral Agent or any Secured Party under or in connection
with, this Agreement or any other Project Document to which
the Pledgor is a party or for the value, effectiveness,
genuineness, enforceability or sufficiency of this Agreement
or any other Project Document or for any failure of the
Pledgor to perform any of the Obligations.

          SECTION 24.  Obligations Secured by Collateral.
Any amount paid by any Indemnitee as to which such
Indemnitee has the right to reimbursement, and any amount
paid by the Collateral Agent in preservation of any of its
rights or interest in the Collateral, together with interest
on such amounts from the date paid until reimbursement in
full at a rate per annum equal at all times to the Prime
Rate plus two percent (2%) shall constitute Obligations
secured by the Collateral.

          SECTION 25.  Severability.  Any provision of this
Agreement which is prohibited or unenforceable in any
jurisdiction shall, as to such jurisdiction, be ineffective
to the extent of such prohibition or unenforceability
without invalidating the remaining provisions hereof, and
any such prohibition or unenforceability in any jurisdiction
shall not invalidate or render unenforceable such provision
in any other jurisdiction.  Where provisions of any law or
regulation resulting in such prohibition or unenforceability
may be waived, they are hereby waived by the parties hereto
to the full extent permitted by law so that this Agreement
shall be deemed a valid and binding agreement, and the
security interest created hereby shall constitute a
continuing first Lien on and first perfected security
interest in the Collateral, assuming continued possession
thereof by the Collateral Agent or its agent, in each case
enforceable in accordance with its terms.

          SECTION 26.  Counterparts; Effectiveness.  This
Agreement and any amendment, waiver, consent or supplement
may be executed in counterparts, each of which when so
executed and delivered shall be deemed an original, but all
such counterparts together shall constitute but one and the
same instrument.  This Agreement shall become effective upon
the execution and delivery of a counterpart hereof by each
of the parties hereto.

          SECTION 27.  Reinstatement.  This Agreement shall
continue to be effective or be reinstated, as the case may
be, if at any time any amount received by the Collateral
Agent or any Secured Party hereunder or pursuant hereto is
rescinded or must otherwise be restored or returned by the
Collateral Agent or such Secured Party upon the insolvency,
bankruptcy, dissolution, liquidation or reorganization of
the Companies or the Pledgor or upon the appointment of any
intervenor or conservator of, or trustee or similar official
for, the Companies or the Pledgor or any substantial part of
their respective assets, or upon the entry of an order by a
bankruptcy court avoiding the payment of such amount, or
otherwise, all as though such payments had not been made.

          SECTION 28.  WAIVER OF SUBROGATION; SUBMISSION TO
JURISDICTION; WAIVER OF JURY TRIAL.

          (a)  THE PLEDGOR IRREVOCABLY WAIVES ALL RIGHTS OF
SUBROGATION (WHETHER CONTRACTUAL, UNDER SECTION 509 OF TITLE
11 OF THE UNITED STATES CODE, 11 U.S.C. 101 ET SEQ. (THE
"BANKRUPTCY CODE"), UNDER COMMON LAW OR OTHERWISE) TO THE
CLAIMS OF THE COLLATERAL AGENT AND THE SECURED PARTIES
AGAINST THE PLEDGOR WHICH ARISE IN CONNECTION WITH, OR AS A
RESULT OF, THIS AGREEMENT.

          (b)  ANY LEGAL ACTION OR PROCEEDING WITH RESPECT
TO THIS AGREEMENT OR ANY DOCUMENT RELATED HERETO MAY BE
BROUGHT IN THE COURTS OF THE STATE OF NEW YORK OR OF THE
UNITED STATES OF AMERICA FOR THE SOUTHERN DISTRICT OF NEW
YORK, AND THE PLEDGOR HEREBY ACCEPTS FOR ITSELF AND IN
RESPECT OF ITS PROPERTY, GENERALLY AND UNCONDITIONALLY, THE
NON-EXCLUSIVE JURISDICTION OF THE AFORESAID COURTS.  THE
PLEDGOR AND THE COLLATERAL AGENT HEREBY IRREVOCABLY WAIVE
TRIAL BY JURY, AND THE PLEDGOR HEREBY IRREVOCABLY WAIVES ANY
OBJECTION, INCLUDING, WITHOUT LIMITATION, ANY OBJECTION TO
THE LAYING OF VENUE OR BASED ON THE GROUNDS OF FORUM NON
CONVENIENS, WHICH IT MAY NOW OR HEREAFTER HAVE TO THE
BRINGING OF ANY SUCH ACTION OR PROCEEDING IN SUCH RESPECTIVE
JURISDICTIONS.

          (c)  THE PLEDGOR IRREVOCABLY CONSENTS TO THE
SERVICE OF PROCESS OF ANY OF THE AFOREMENTIONED COURTS IN
ANY SUCH ACTION OR PROCEEDING BY THE MAILING OF COPIES
THEREOF BY REGISTERED OR CERTIFIED MAIL, POSTAGE PREPAID, TO
THE PLEDGOR AT ITS ADDRESS SPECIFIED IN SECTIONE19, SUCH
SERVICE TO BECOME EFFECTIVE FOUR (4) BUSINESS DAYS AFTER
SUCH MAILING.

          (d)  NOTHING HEREIN SHALL AFFECT THE RIGHT OF THE
COLLATERAL AGENT TO SERVE PROCESS IN ANY OTHER MANNER
PERMITTED BY LAW OR TO COMMENCE LEGAL PROCEEDINGS OR
OTHERWISE PROCEED AGAINST THE PLEDGOR IN ANY OTHER
JURISDICTION.

          SECTION 29.  GOVERNING LAW; TERMS.  THIS AGREEMENT
SHALL BE GOVERNED BY AND CONSTRUED IN ACCORDANCE WITH THE
LAWS OF THE STATE OF NEW YORK (WITHOUT GIVING EFFECT TO THE
PRINCIPLES THEREOF RELATING TO CONFLICTS OF LAW OTHER THAN
SECTION 5-1401 OF THE NEW YORK GENERAL OBLIGATIONS LAW).
UNLESS OTHERWISE DEFINED HEREIN OR IN THE TRUST INDENTURE,
TERMS DEFINED IN ARTICLE 8 OR ARTICLE 9 OF THE NEW YORK
UNIFORM COMMERCIAL CODE ARE USED HEREIN AS THEREIN DEFINED.

          SECTION 30.  Recourse Limited to Collateral.
Notwithstanding anything to the contrary contained herein,
the liability and obligation of the Pledgor or any past,
present or future partner, officer, director or stockholder
of the Pledgor under or by reason of this Agreement shall
not be enforced by any action or proceeding wherein damages
or any money judgment or any deficiency judgment or any
judgment establishing any personal obligation or liability
shall be sought, collected or otherwise obtained against any
past, present or future officer, director, stockholder or
related Person (other than the Companies) of the Pledgor.
The Collateral Agent and each Secured Party, for itself and
its successors and assigns, irrevocably waives any and all
right to sue for, seek or demand any such damages, money,
judgment, deficiency judgment or personal judgment against
any past, present or future officer, director, stockholder
or related Person (other than the Companies) of the Pledgor
under or by reason of or in connection with this Agreement
and agrees to look solely to the Collateral for the
enforcement of such liability and obligation of the Pledgor.

          Nothing contained in this Section 30 shall be
construed (i) as preventing the Trustee, the Secured Parties
or the Collateral Agent from naming the Pledgor or any past,
present or future partner, officer, director or stockholder
or related Person in any action or proceeding brought by the
Trustee or the Collateral Agent to enforce and to realize
upon the security and Collateral provided under or in
connection with the Agreement so long as no judgment, order,
decree or other relief in the nature of a personal or
deficiency judgment or otherwise establishing any personal
obligation shall be asked for, taken, entered or enforced
against any past, present or future partner, officer,
director or shareholder or related Person (other than the
Funding Company or the Partnership), in any such action or
proceeding, (ii) as modifying, qualifying or affecting in
any manner whatsoever the lien and security interests
created by this Agreement and the other Project Documents or
the enforcement thereof by the Trustee or the Collateral
Agent, (iii) as modifying, qualifying or affecting in any
manner whatsoever the personal recourse undertakings,
obligations and liabilities of any person, party or entity
under any guaranty of payment, other guaranty or
indemnification agreement now or hereafter executed and
delivered to the Trustee in connection with the Collateral
Documents or (iv) as modifying, qualifying or affecting in
any manner whatsoever the personal recourse liability of any
past, present or future partner, officer, director or
shareholder or related Person or any other person, party or
entity for fraud or willful misrepresentation or any
wrongful misappropriation or diversion of any portion of the
Collateral.

          Section 31.  Waiver.  To the fullest extent it may
lawfully so agree, the Pledgor agrees that it will not at
any time insist upon, claim, plead or take any benefit or
advantage of any appraisement, valuation, stay, extenuation,
moratorium, redemption or similar law now or hereafter in
force in order to prevent, delay or hinder the enforcement
hereof or the absolute sale of any part of the Collateral.
The Pledgor, for itself and all who claim through it, so far
as it or they now or hereafter lawfully may do so, hereby
waives the benefit of all such laws and all right to have
the Collateral marshaled upon any foreclosure hereof, and
agrees that any court having jurisdiction to foreclose this
Agreement may order the sale of the Collateral as an
entirety.  Without limiting the generality of the foregoing,
the Pledgor hereby (i) authorizes the Collateral Agent, in
its sole discretion and without notice to or demand upon the
Pledgor and without otherwise affecting the obligations of
the Pledgor hereunder, from time to time to take and hold
other collateral (in addition to the Collateral) for payment
of any Obligations, or any part thereof, and to exchange,
enforce or release such other collateral or any part thereof
and to enforce or release such other collateral or any part
thereof and to accept and hold any endorsement or guarantee
of payment of the Obligations or any part thereof and to
release or substitute any endorser or guarantor or any other
Person granting security for or in any other way obligated
upon any Obligations or any part thereof and (ii) waives and
releases any and all right to require the Collateral Agent
to collect any of the Obligations from any specific item or
items of the Collateral or from any other party liable as a
guarantor or in any other manner in respect of any of the
Obligations or from any other security for any of the
Obligations.

          Section 32.  Consent.  By its execution hereof,
the Pledgor hereby consents to the transfer of the
Collateral to any designee of the Collateral Agent in
accordance with this Agreement.

          
          IN WITNESS WHEREOF, each party hereto has caused
this Stock Pledge and Security Agreement to be duly executed
and delivered by its officer thereunto duly authorized on
the date first above written.
                           
                           
                           
                           PANDA INTERHOLDING CORPORATION
                           
                           
                           
                           By
                           Name:   Robert W. Carter
                           Title:  Chairman of the Board,
                                   President and Chief
                                   Executive Officer
                              
                              
                              
                           FLEET NATIONAL BANK, as
                              collateral agent
                              
                              
                              
                           By
                           Name:
                           Title:
                              
                              
                              



                         Schedule I
                              
           Shares of Common Stock of the Companies
                              
                              
                              
                Panda - Rosemary Corporation
                              
                     Par Value              Stock
 No. of Shares       per Share        Certificate Number
                                               
     1,000            $0.01                  1
                                   
                              
                              
                              
                              
                     PRC II Corporation
                              
                     Par Value              Stock
 No. of Shares       of Shares        Certificate Number
                                               
     1,000            $0.01                  1


             STOCK PLEDGE AND SECURITY AGREEMENT
                              
                              
          This STOCK PLEDGE AND SECURITY AGREEMENT (this
"Agreement"), dated July 31, 1996, is made by PANDA-
ROSEMARY, L.P., a Delaware limited partnership (together
with its successors and assigns, the "Pledgor"), to FLEET
NATIONAL BANK, a national banking association established
under the laws of the United States of America, as
collateral agent pursuant to the Intercreditor Agreement (as
defined below) (together with its successors and assigns,
the "Collateral Agent") and grantee hereunder for the
benefit of the Secured Parties (as defined in the Trust
Indenture referred to below).

                    W I T N E S S E T H:
                              
          WHEREAS, the Pledgor is the legal and beneficial
owner of all of the shares of common stock described in
Schedule I annexed hereto issued by Panda-Rosemary Funding
Corporation, a Delaware corporation (the "Company")(such
shares of common stock, together with any additional shares,
stock options or rights received pursuant to Section 4
hereof, the "Pledged Shares");

          WHEREAS, the Company, the Pledgor and Fleet
National Bank, as trustee (the "Trustee") are parties to
that certain Trust Indenture, dated as of July 31, 1996 (as
the same may be amended, modified or supplemented, the
"Trust Indenture"), providing for the issuance by the
Company of certain debt securities (the "Bonds");

          WHEREAS, the Pledgor has made that certain
Partnership Guaranty, dated the date hereof (as the same may
be amended, modified or supplemented, the "Partnership
Guaranty"), in favor of the Trustee to guarantee the
performance by the Company of its obligations under the
Bonds and the Trust Indenture;

          WHEREAS, the Company and the Pledgor are parties
to that certain Loan Agreement, dated as of the date hereof
(as the same may be amended, modified or supplemented, the
"Company Loan Agreement"), pursuant to which the Company has
loaned the proceeds of the Bonds to the Pledgor;

          WHEREAS, the Company and the Collateral Agent are
parties to that certain Security Agreement, dated the date
hereof, pursuant to which the Company has assigned to the
Collateral Agent, and created a security interest in, all of
its right, title and interest in, to and under the Company
Loan Agreement and the related promissory note;

          WHEREAS, in order to satisfy certain requirements
of the Pledgor under the Project Agreements (as defined in
the Trust Indenture) or for other purposes, the Pledgor may
incur indebtedness as permitted under the Trust Indenture in
connection with the issuance of letters of credit by
Bayerische Vereinsbank AG or other Credit Banks (as defined
in the Trust Indenture) pursuant to a Credit Bank
Reimbursement Agreement (as defined in the Trust Indenture);

          WHEREAS, the Pledgor may incur indebtedness as
permitted under the Trust Indenture in the form of working
capital loans made by the Credit Banks under a Credit Bank
Working Capital Agreement (as defined in the Trust
Indenture);

          WHEREAS, the Pledgor may also incur additional
debt, as permitted under the Trust Indenture, either
directly or indirectly through the Company, to finance
certain modifications and enhancements to the Project in the
future ("Additional Permitted Debt", as that term is defined
in the Trust Indenture) and may enter into interest rate
protection agreements in connection with the Additional
Permitted Debt of the Pledgor;

          WHEREAS, the Pledgor will receive direct and
indirect financial and other benefits from the issuance of
the Bonds by the Company pursuant to the Trust Indenture and
the incurrence of any indebtedness pursuant to any Credit
Bank Reimbursement Agreement, any Credit Bank Working
Capital Agreement and the documents relating to any
Additional Permitted Debt or interest rate protection
transactions;

          WHEREAS, the Company, the Pledgor, Bayerische
Vereinsbank AG, the Trustee, Fleet National Bank, as
depositary agent, and the Collateral Agent are parties to
that certain Collateral Agency and Intercreditor Agreement,
dated as of the date hereof (the "Intercreditor Agreement"),
providing for the Collateral Agent to act as collateral
agent for the Secured Parties (as defined in the Trust
Indenture); and

          WHEREAS, the Collateral Agent and the Secured
Parties are willing to enter into the transactions
contemplated by, among other things, the Trust Indenture and
the Credit Bank Documents (as defined in the Trust
Indenture) only upon the condition, among others, that the
Pledgor executes and delivers this Agreement, in favor of
the Collateral Agent for the benefit of the Secured Parties,
which grants to the Collateral Agent for the benefit of the
Secured Parties a security interest in the Collateral
referred to below, to secure the Obligations (as hereinafter
defined).

          NOW, THEREFORE, in consideration of the foregoing
premises and for other good and valuable consideration, the
receipt and adequacy of which are hereby acknowledged, the
parties hereto hereby agree as follows:

          SECTION 1.  Defined Terms.  Unless otherwise
defined herein, terms defined in the Intercreditor Agreement
(including terms in the Trust Indenture and incorporated in
the Intercreditor Agreement) shall have such defined
meanings when used herein.

          "Additional Collateral" shall mean (i) all stock
certificates representing a stock dividend in respect of any
Collateral or a distribution in connection with any
reclassification, increase or reduction of capital of the
Company, or issued in connection with any reorganization of
the Company, whether as an addition to, in substitution or
redemption of, or in exchange for any shares of any other
Collateral, or otherwise, (ii) any sums paid upon or in
respect of the other Collateral as dividends or other
distributions upon the liquidation or dissolution of the
Company and (iii) any distribution of capital made on or in
respect of the other Collateral or any property distributed
upon or with respect to the other Pledged Shares pursuant to
the recapitalization or reclassification of the capital of
the Company or pursuant to the reorganization thereof.

          "Collateral" shall have the meaning provided that
term in Section 2.

          "Indemnitee" shall have the meaning provided that
term in Section 22.

          "Obligations" means (i) all obligations of the
Pledgor under this Agreement, (ii) all obligations of the
Pledgor or the Company to the Collateral Agent, the
Depositary Agent or the Secured Parties now or hereafter
existing under the Bonds, the Trust Indenture, each
Partnership Guarantee, the Partnership Notes, any Additional
Permitted Debt, any Credit Bank Working Capital Agreement,
any Credit Bank Reimbursement Agreement, any Interest Rate
Protection Agreement, this Agreement or the Collateral
Documents, whether for principal, interest (including,
without limitation, interest accruing following the filing
by or against the Pledgor or the Company of a bankruptcy
petition, whether or not allowed as a claim in a bankruptcy
proceeding), fees, indemnification, expenses or otherwise,
and (iii) all other liabilities, obligations, covenants and
duties owing to the Collateral Agent, the Depositary Agent
or the Secured Parties, from or by the Pledgor, the Pledgor
or the Company of any kind or nature, present or future,
whether or not evidenced by any note, guaranty or other
instrument, arising under or in the connection with the
Trust Indenture, each Partnership Guarantee, the Partnership
Notes, any Additional Permitted Debt, any Credit Bank
Working Capital Agreement, any Credit Bank Reimbursement
Agreement, any Interest Rate Protection Agreement, this
Agreement or the Collateral Documents, whether or not for
the payment of money, whether direct or indirect (including
those acquired by assignment), joint or several, absolute or
contingent, liquidated or unliquidated, due or to become
due, now existing or hereafter arising, renewed or
restructured, whether or not from time to time decreased or
extinguished and later increased, created or incurred, and
including, without limitation, all indebtedness of the
Pledgor or the Company under any instrument now or hereafter
evidencing or securing any of the foregoing and however
acquired.

          "Pledged Shares" shall have the meaning provided
that term in the first recital hereto.

          "Proceeds" means all proceeds paid or payable,
directly or indirectly, to or for the account of the Pledgor
in respect of the Collateral and, in any event, shall
include, but not be limited to, (i) any and all proceeds of
any insurance, indemnity, warranty or guaranty payable to
the Collateral Agent or the Pledgor from time to time with
respect to any of the Collateral, (ii) any and all payments
(in any form whatsoever) made or due and payable to the
Pledgor from time to time in connection with any
requisition, confiscation, condemnation, seizure or
forfeiture of all or any part of the Collateral by any
Governmental Authority (or any Person acting under color of
Governmental Authority), (iii) any and all other amounts
from time to time paid or payable under or in connection
with any of the Collateral and (iv) any proceeds of
proceeds.

          "Prime Rate" means, as of any day, the interest
rate per annum established by the Collateral Agent from time
to time as its "Prime Rate".

          SECTION 2.  Pledge.  As security for the
Obligations and subject to and in accordance with the
provisions of this Agreement, including without limitation
Section 7 hereof, the Pledgor hereby pledges, grants,
assigns, hypothecates, transfers and delivers to the
Collateral Agent, for its benefit and the benefit of the
Secured Parties, a first priority security interest in the
following, whether now owned or existing or hereafter
acquired or arising or wherever located (the "Collateral"):

          (a)  the Pledged Shares and each certificate
representing the Pledged Shares and any interest of the
Pledgor in the entries on the books of any financial
intermediary pertaining to the Pledged Shares, and, subject
to Section 7 hereof, all dividends, cash, options, warrants,
rights, instruments and other property or proceeds from time
to time received, receivable or otherwise distributed in
respect of or in exchange for any or all of the Pledged
Shares;

          (b)  all additional shares of stock of the Company
from time to time acquired by the Pledgor in any manner
(which shares shall be deemed to be part of the Pledged
Shares) and each certificate representing such additional
shares and any interest of the Pledgor in the entries on the
books of any financial intermediary pertaining to such
additional shares, and, subject to Section 7 hereof, all
dividends, cash, options, warrants, rights, instruments and
other property from time to time received, receivable or
otherwise distributed in respect of or in exchange for any
or all of such shares;

          (c)  all Additional Collateral acquired by the
Pledgor; and

          (d)  subject to Section 7 hereof, all Proceeds of
the items described in clauses (a), (b) and (c) above.

          SECTION 3.  Security for Obligations.  This
Agreement secures, and the Pledged Shares and the other
Collateral are collateral security for, the payment and
performance in full when due, whether at stated maturity, by
acceleration or otherwise (including the payment of amounts
which would become due but for the operation of the
automatic stay under Section 362(a) of the Bankruptcy Code,
11 U.S.C. 362(a)), of all Obligations now or hereafter
existing.

          SECTION 4.  Delivery of Collateral.  All
certificates or instruments representing or evidencing the
Collateral shall be delivered to and held by or on behalf of
the Collateral Agent pursuant hereto and shall be in
suitable form for transfer by delivery, or shall be
accompanied by duly executed undated instruments of transfer
or assignment in blank, all in form and substance reasonably
satisfactory to the Collateral Agent.  If the Pledgor shall
become entitled to receive or shall receive any other
Collateral, then the Pledgor shall, except as otherwise
provided in Section 7 hereof, accept and hold the same in
trust for the Collateral Agent and segregated from the other
property or funds of Pledgor, and shall deliver to the
Collateral Agent forthwith all such other Collateral (except
as provided in Section 7 hereof) in the form received by the
Pledgor, to be held by the Collateral Agent, subject to the
terms hereof, as part of the Collateral.  Upon the
occurrence and during the continuance of an Event of Default
or a Trigger Event, the Collateral Agent shall have the
right, at any time in its discretion and without notice to
the Pledgor, to transfer to or to register in the name of
the Collateral Agent or any of its nominees any or all of
the Collateral.  Subject to Section 7 hereof, all Additional
Collateral that is received by the Pledgor shall, until paid
or delivered to the Collateral Agent, be held by the Pledgor
in trust for the benefit of the Collateral Agent and shall
be segregated from the other funds of the Pledgor and the
Pledgor shall deliver the same forthwith to the Collateral
Agent in the exact form received, with the endorsement of
the Pledgor when necessary and/or appropriate undated stock
powers duly executed in blank, or, if requested by the
Collateral Agent, an additional pledge agreement or security
agreement executed and delivered by the Pledgor, all in form
and substance satisfactory to the Collateral Agent, to be
held by the Collateral Agent subject to the terms hereof, as
additional collateral security for the Obligations.

          SECTION 5.  Representations and Warranties.  On
and as of the date hereof, the Pledgor represents and
warrants to the Collateral Agent and the Secured Parties as
follows:

          (a)  The Pledgor is the owner of, and has good and
marketable title to, the Collateral pledged pursuant to this
Agreement, free and clear of any Lien except for the pledge
and security interest granted to the Collateral Agent for
the benefit of the Secured Parties hereunder and Liens for
Taxes not yet due or which are subject to a Good Faith
Contest.  No financing statement covering the Collateral is
on file in any public office other than the financing
statements filed pursuant to this Agreement or in connection
with the transactions contemplated by the Trust Indenture.
The Collateral is not subject to any law (except as may be
required in connection with any disposition of the
Collateral by laws affecting the offering and sale of
securities generally) or contractual obligation that would
be violated by or that would prohibit the grant of the
security interest in the Collateral granted pursuant hereto
or the disposition of the Collateral by or to the Collateral
Agent upon the occurrence and continuance of an Event of
Default.

          (b)  The Pledgor is a limited partnership duly
formed and validly existing under the laws of the State of
Delaware.  The Pledgor has full power, authority and legal
right to enter into this Agreement and perform hereunder and
to pledge and deliver all of the Collateral pursuant to this
Agreement.  The pledge of the Collateral pursuant to this
Agreement has been duly authorized by the Pledgor and this
Agreement has been duly authorized, executed and delivered
by the Pledgor and constitutes the legal, valid and binding
obligation of the Pledgor enforceable against the Pledgor in
accordance with its terms except as enforceability may be
limited by applicable bankruptcy, insolvency, moratorium or
other similar laws affecting creditors' rights generally and
except as enforceability may be limited by general
principles of equity (whether considered in a suit at law or
in equity).

          (c)  No consent of any other party (including,
without limitation, Partners or creditors of the Pledgor)
and no consent, authorization, approval or other action by,
and no notice to or filing with, any Governmental Authority
is required which has not been obtained either (i) for the
pledge by the Pledgor of the Collateral pursuant to this
Agreement or for the execution, delivery or performance of
this Agreement by the Pledgor or (ii) for the exercise by
the Collateral Agent of the voting or other rights provided
for in this Agreement or the remedies in respect of the
Collateral pursuant to this Agreement (except as may be
required (x) in connection with such disposition by laws
affecting the offering and sale of securities generally,
(y) under federal and state laws, rules and regulations and
applicable interpretations thereof providing for the
supervision or regulation of the banking or trust businesses
generally and applicable to the Collateral Agent or any
Secured Party and (z) with respect to the Collateral Agent
or any Secured Party as a result of any relationship which
such Person may have with Persons not parties to, or any
activity or business such Person may conduct other than
pursuant to, any of the Financing Documents).

          (d)  All of the Pledged Shares have been duly
authorized and validly issued and are fully paid and non-
assessable.  None of the Pledged Shares constitutes "margin
stock" within the meaning of Regulation G, T, U or X of the
Board of Governors of the Federal Reserve System.

          (e)  The pledge of the Collateral delivered to the
Collateral Agent pursuant to this Agreement concurrently
with the execution and delivery of this Agreement and the
filing of Form UCC-1 financing statements with the Secretary
of State of the State of Texas and the Secretary of State of
the State of Delaware create a valid and perfected first
priority security interest in the Collateral securing the
payment of the Obligations assuming continued possession
thereof by the Collateral Agent subject to no Liens other
than those created by this Agreement.

          (f)  The Pledged Shares constitute all of the
issued and outstanding shares of stock of the Company.  The
Pledgor shall cause the Collateral to constitute at all
times not less than all of the total number of shares of
capital stock of the Company then issued and outstanding
(including treasury shares, if any).

          (g)  The execution, delivery and performance of
this Agreement will not (i) require any consent or approval
of the Partners of the Pledgor which has not been obtained;
(ii) violate the provisions of the Pledgor's Certificate of
Limited Partnership or Second Amended and Restated Agreement
of Limited Partnership or the Certificate of Incorporation
and By-Laws of the Company; (iii) violate the provisions of
any law (including, without limitation, any usury law),
regulation or order of any Governmental Authority applicable
to the Pledgor or any of its Subsidiaries; (iv) conflict
with, result in a breach of or constitute a default under
any agreement relating to the management or affairs of the
Pledgor or any of its Subsidiaries, or any indenture or loan
or credit agreement or any other material agreement, lease
or instrument to which the Pledgor is a party or by which
the Pledgor or any of its Subsidiaries or any of their
material properties may be bound; or (v) result in or create
any Lien (other than Permitted Liens) under, or require any
consent under, any indenture or loan or credit agreement or
any other material agreement, instrument or document, or the
provisions of any order, writ, judgment, injunction, decree,
determination or award of any Governmental Authority binding
upon the Pledgor or any of its Subsidiaries or any of their
properties.

          (h)  There is no action, suit or proceeding at law
or in equity or by or before any Governmental Authority,
arbitral tribunal or other body now pending or, to the best
knowledge of the Pledgor, threatened against the Pledgor or
its Subsidiaries which questions the validity or legality of
or seeks damages in connection with this Agreement or any
action taken or to be taken pursuant to this Agreement,
which could reasonably be expected to have a material
adverse effect on the Pledgor.

          (i)  The chief executive office of the Pledgor is
located at 4100 Spring Valley Road, Suite 1001, Dallas,
Texas 75244.

          (j)  The Pledgor is not (i) an "investment
company" or a company "controlled" by an "investment
company" within the meaning of the Investment Company Act of
1940, as amended, or (ii) a "holding company" or a
"subsidiary company" of a "holding company" or an
"affiliate" of a "holding company" or a "subsidiary company"
within the meaning of PUHCA or (iii) a "registered holding
company" or a "subsidiary company" of a "registered holding
company" or an "affiliate" of a "registered holding company"
or a "subsidiary company" of a "registered holding company"
within the meaning of PUHCA.

          (k)  The Pledgor shall not permit the Company to
merge or consolidate with or into any other Person or
liquidate, wind-up, or dissolve or dispose of all or
substantially all of its property, business or assets.

          (l)  Without the prior written consent of the
Secured Parties, the Pledgor shall not exchange, sell,
transfer, pledge, hypothecate, assign, convey or otherwise
dispose of, or permit to be exchanged, sold, transferred,
pledged, hypothecated, assigned, conveyed or disposed of,
any of the Collateral.

          (m)  The Pledgor shall not authorize, cause or
permit the Company (i)(A) to commence a voluntary case or
other proceeding seeking liquidation, reorganization or
other relief with respect to the Company or the Company's
debts or under any bankruptcy, insolvency or other similar
law now or hereafter in effect or seeking the appointment of
a Collateral Agent, receiver, custodian or other similar
official of the Company or any substantial part of the
Company's property or (B) to consent to any such relief or
to the appointment of or taking possession by such official
in an involuntary case or other proceeding commenced against
the Company, or (C) to make a general assignment for the
benefit of the Company's creditors.  Neither the Pledgor nor
any of its Affiliates shall commence or join with any other
Person (other than the Secured Parties) in commencing any
proceeding against the Company under any bankruptcy,
reorganization, liquidation or insolvency law or statute now
or hereafter in effect in any jurisdiction.

          (n)  The Pledgor has derived and will continue to
derive direct and indirect benefits from the incurrence of
its obligations under this Agreement and from the incurrence
by the Pledgor of its obligations under the Partnership
Guaranty, the Trust Indenture, the Company Loan Agreement
and the other Financing Documents.

          SECTION 6.  Supplements; Further Assurances.  The
Pledgor agrees that, at any time and from time to time, the
Pledgor will at its expense promptly execute and deliver all
further instruments and documents, and take all further
action, that may be necessary or desirable, or that the
Collateral Agent may reasonably request, in order to perfect
and protect any security interest granted or purported to be
granted hereby or to enable the Collateral Agent to exercise
and enforce its rights and remedies hereunder with respect
to any Collateral.

          SECTION 7.  Voting Rights; Dividends; Etc.

          (a)  So long as no Event of Default or Trigger
Event shall have occurred and be continuing, the Pledgor
shall be entitled to exercise any and all voting and other
consensual rights pertaining to the Collateral or any part
thereof; provided, that the Pledgor shall not (i) exercise
or fail to exercise any such right if such exercise or
failure to exercise would, in the reasonable judgment of the
Pledgor, have a material adverse effect on the value of the
Collateral or any part thereof or (ii) vote such Collateral
in any manner that is inconsistent with the terms of this
Agreement, the Trust Indenture or any other Project Document
or that would cause an Event of Default or Trigger Event to
occur.  It is understood, however, that the voting by the
Pledgor of any Pledged Shares for, or the Pledgor's consent
to, the election of directors at a regularly scheduled
annual or other meeting of stockholders, or with respect to
incidental matters at any such annual meeting, shall not be
deemed inconsistent with the terms of this Agreement within
the meaning of this Section 7(a).

          (b)  The Pledgor shall be entitled to receive,
retain and distribute any and all distributions paid in
respect of the Collateral; provided, that any and all

              (i)   distributions paid or payable in shares
     (or rights to shares) in the Company,
     
             (ii)   distributions paid or payable in cash,
     securities or other property in respect of any
     Collateral in connection with a partial or total
     liquidation or dissolution, and
     
            (iii)   cash, securities or other property paid,
     payable or otherwise distributed in redemption of, or
     in exchange for, any Collateral,
     
shall be, and shall be forthwith delivered to the Collateral
Agent to hold as, Collateral and shall, if received by the
Pledgor, be received in trust for the benefit of the
Collateral Agent, be segregated from the other property or
funds of the Pledgor and be forthwith delivered to the
Collateral Agent as Collateral in the same form as so
received (with any necessary endorsement).

          (c)  In order to permit the Pledgor to exercise
the voting and other rights which it is entitled to exercise
pursuant to Section 7(a) above and to receive the
distributions which it is authorized to receive and retain
pursuant to Section 7(b) above, the Collateral Agent shall,
if necessary, execute and deliver (or cause to be executed
and delivered) to the Pledgor all such proxies, dividend
payment orders and other instruments as the Pledgor may
reasonably request.

          (d)  Upon the occurrence and during the
continuance of an Event of Default or Trigger Event, after
the Collateral Agent delivers a notice to the Pledgor to the
following effect, all rights of the Pledgor to exercise the
voting and other consensual rights which it would otherwise
be entitled to exercise pursuant to Section 7(a) above shall
cease and all such rights shall thereupon become vested in
the Collateral Agent, which shall thereupon have the sole
right to exercise such voting and other consensual rights;
provided, that if and when an Event of Default or Trigger
Event is cured in accordance with the applicable provisions
of the Financing Documents, all rights of the Pledgor shall
resume.

          (e)  Upon the occurrence and during the
continuance of an Event of Default or Trigger Event, all
rights of the Pledgor to thereafter receive the
distributions which it would otherwise be authorized to
receive pursuant to  Section 7(b) above shall cease and all
such rights shall thereupon become vested in the Collateral
Agent, which shall thereupon have the sole right to receive
and hold as Collateral such distributions; provided, that if
and when an Event of Default or Trigger Event is cured in
accordance with the applicable provisions of the Financing
Documents, all rights of the Pledgor shall resume.

          (f)  In order to permit the Collateral Agent to
receive all distributions to which it may be entitled
pursuant to Section 7(e) above and to exercise the voting
and other consensual rights which it may be entitled to
exercise pursuant to Section 7(d) above, the Pledgor shall,
if necessary, upon written notice from the Collateral Agent,
from time to time execute and deliver to the Collateral
Agent appropriate dividend payment orders and other
instruments as the Collateral Agent may reasonably request.

          (g)  All distributions and other amounts which are
received by the Pledgor contrary to the provisions of
Section 7(e) above shall be received in trust for the
benefit of the Collateral Agent, shall be segregated from
other funds of the Pledgor and shall be forthwith paid over
to the Collateral Agent as Collateral in the same form as so
received (with any necessary endorsement).

          SECTION 8.  Covenants.

          (a)  Transfers and Other Liens.  Without the prior
written consent of the Collateral Agent, or as otherwise
permitted under the Intercreditor Agreement, the Pledgor
shall not (i) vote to enable, or take any other action to
permit, the Company (x) to issue any additional capital
stock, (y) to issue any other securities convertible into or
exchangeable for any capital stock of the Company or (z) to
issue any other securities that grant the right to purchase
any capital stock of the Companysuch company, (ii) sell,
assign, transfer, exchange or otherwise dispose of, or grant
any option with respect to, the Pledged Shares,
(iii) create, incur or permit to exist any Liens or options
in favor of, or any claims of any Person with respect to,
any of the Pledged Shares or any interest therein, except
for Permitted Liens and the Liens provided for by this
Agreement.

          (b)  Change of Address.  The Pledgor shall not
establish a new location for its chief executive office or
change its name until (i) it has given to the Collateral
Agent no less than sixty (60) days' prior written notice of
its intention so to do, clearly describing such new location
or specifying such new name, as the case may be, and
(ii) with respect to such new location or such new name, as
the case may be, it shall have taken all action,
satisfactory to the Collateral Agent, to maintain the
security interest of the Collateral Agent in the Collateral
intended to be granted hereby at all times fully perfected
and in full force and effect.

          (c)  Payment of Taxes, etc.  The Pledgor shall pay
or cause to be paid, and shall hold the Collateral Agent and
the Secured Parties harmless from, any and all liabilities
with respect to, or resulting from any delay in paying, any
and all stamp, excise, sales or other taxes which may be
payable or determined to be payable with respect to any of
the Collateral.

          SECTION 9.  Collateral Agent Appointed Attorney-In-
Fact.

          (a)  Upon the occurrence and during the
continuance of an Event of Default or Trigger Event, subject
to the Pledgor's rights under Section 7 hereof, the Pledgor
hereby appoints the Collateral Agent as the Pledgor's
attorney-in-fact, with full authority in the place and stead
of the Pledgor and in the name of the Pledgor or otherwise
(i) to exercise all voting, consent other rights related to
the Collateral and (ii) from time to time in the Collateral
Agent's discretion, to take any action and to execute any
instrument which the Collateral Agent may deem necessary or
advisable to enforce its rights under this Agreement,
including, without limitation, authority to receive, endorse
and collect all instruments made payable to the Pledgor
representing any distribution, interest payment or other
payment in respect of the Collateral or any part thereof and
to give full discharge for the same.  The Pledgor hereby
ratifies all that such attorney shall lawfully do or cause
to be done by virtue hereof.  This power of attorney is
coupled with an interest and shall be irrevocable for the
term of this Agreement.  Nevertheless, the Pledgor shall, if
so requested by the Collateral Agent, ratify and confirm all
that the Collateral Agent shall lawfully do or cause to be
done by virtue hereof as the Pledgor's attorney-in-fact by
executing and delivering to the Collateral Agent, or to such
other Person as the Collateral Agent shall direct, all
documents and instruments as may be necessary or, in the
judgment of the Collateral Agent, advisable for such
purpose.

          (b)  The Pledgor further authorizes the Collateral
Agent, at any time and from time to time, (i) to execute, in
connection with any sale provided for hereunder, any
endorsements, assignments or other instruments of conveyance
or transfer with respect to the Collateral and (ii) to the
full extent permitted by applicable law, to file one or more
financing or continuation statements, and amendments
thereto, relative to all or any part of the Collateral
without the signature of the Pledgor.

          SECTION 10.  Collateral Agent May Perform.  If the
Pledgor fails to perform any agreement contained herein
after receipt of a written request to do so from the
Collateral Agent, the Collateral Agent may itself perform,
or cause performance of, such agreement, and the reasonable
expenses of the Collateral Agent, including the reasonable
fees and expenses of its counsel, incurred in connection
therewith shall be payable by the Pledgor pursuant to
Section 15 hereof.

          SECTION 11.  Reasonable Care.  The Collateral
Agent shall be deemed to have exercised reasonable care in
the custody and preservation of the Collateral in its
possession if the Collateral is accorded treatment
substantially equivalent to that which the Collateral Agent
accords its own property consisting of negotiable
securities, cash or other forms of property as applicable,
it being understood that subject to the exercise of such
reasonable care the Collateral Agent shall have no
responsibility for (i) ascertaining or taking action with
respect to calls, conversions, exchanges, maturities,
tenders or other matters relative to any Collateral, whether
or not the Collateral Agent has or is deemed to have
knowledge of such matters, or (ii) taking any necessary
steps to preserve rights against any parties with respect to
any Collateral.

          SECTION 12.  No Liability.  None of the Collateral
Agent, the Secured Parties or any of their directors,
officers, employees or agents shall be deemed to have
assumed any of the liabilities or obligations of a
shareholder of the Company, or of the owner of any Pledged
Shares or any other security included in the Collateral from
time to time as a result of the pledge and security interest
granted under or pursuant to this Agreement.  None of the
Collateral Agent, the Secured Parties or any of their
directors, officers, employees or agents shall be liable for
any failure to collect or realize upon the Obligations or
any collateral security or guarantee therefor, or any part
thereof, or for any delay in so doing, nor shall any of them
be under any obligation to take any action whatsoever with
regard thereto.

          SECTION 13.  Remedies Upon Default.  If an Event
of Default or a Trigger Event shall have occurred and be
continuing:

            (a)  (i)  The Collateral Agent may exercise in
     respect of the Collateral, in addition to all other
     rights and remedies provided for herein or otherwise
     available to it, all of the rights and remedies of a
     secured party on default under the Uniform Commercial
     Code in effect in the State of New York at that time,
     and the Collateral Agent may also in its sole
     discretion, without advertisement or notice except as
     specified below, sell the Collateral or any part
     thereof in one or more parcels at public or private
     sale, at any exchange, broker's board or at any of the
     Collateral Agent's offices or elsewhere, for cash, on
     credit or for future delivery, and at such price or
     prices and upon such other terms as the Collateral
     Agent may reasonably deem commercially reasonable,
     irrespective of the impact of any such sales on the
     market price of the Collateral at any such sale.  The
     Collateral Agent may, in its sole discretion, at any
     such sale, restrict the prospective bidders or
     purchasers as to their number, nature of business and
     investment intention.  Upon any such sale the
     Collateral Agent shall have the right to deliver,
     assign and transfer to the purchaser thereof (including
     the Collateral Agent or any Secured Party) the
     Collateral.  Each purchaser at any such sale shall hold
     the property sold free from any claim or right on the
     part of the Pledgor, and the Pledgor hereby waives (to
     the extent permitted by law) all rights of redemption,
     stay and/or appraisal which it now has or may at any
     time in the future have under any rule of law or
     statute now existing or hereafter enacted.  The Pledgor
     agrees that, to the extent notice of sale shall be
     required by law, at least ten (10) days' notice to the
     Pledgor of the time and place of any public sale or the
     time after which any private sale is to be made shall
     constitute reasonable notification.  The Collateral
     Agent shall not be obligated to make any sale of
     Collateral regardless of notice of sale having been
     given.  The Collateral Agent may adjourn any public or
     private sale from time to time by announcement at the
     time and place fixed therefor, and such sale may,
     without further notice, be made at the time and place
     to which it was so adjourned.  At any such sale, the
     Collateral may be sold in one lot, as an entirety or in
     separate units.  Assuming that such sales are made in
     compliance with federal and state securities laws, the
     Collateral Agent shall incur no liability as a result
     of the sale of the Collateral, or any part thereof, at
     any public or private sale.  The Pledgor hereby waives
     any claims against the Collateral Agent arising by
     reason of the fact that the price at which any
     Collateral may have been sold at such a private sale,
     if commercially reasonable, was less than the price
     which might have been obtained at a public sale, even
     if the Collateral Agent accepts the first offer
     received and does not offer such Collateral to more
     than one offeree.
     
                (ii)  The Pledgor recognizes that the
     Collateral Agent may elect in its sole discretion to
     sell all or a part of the Collateral to one or more
     purchasers in privately negotiated transactions in
     which the purchasers will be obligated to agree, among
     other things, to acquire the Collateral for their own
     account, for investment and not with a view to the
     distribution or resale thereof.  The Pledgor
     acknowledges that such private sales may be at prices
     and on terms less favorable than those obtainable
     through a public sale (including, without limitation, a
     public offering made pursuant to a registration
     statement under the Securities Act of 1933, as amended
     (the "Securities Act")) and the Pledgor and the
     Collateral Agent agree that such private sales shall be
     made in a commercially reasonable manner and that the
     Collateral Agent has no obligation to engage in public
     sales and no obligation to delay sale of any Collateral
     to permit the issuer thereof to register the Pledged
     Shares for a form of public sale requiring registration
     under the Securities Act.
     
               (iii)  In case of any sale of all or any part
     of the Collateral on credit or for future delivery, the
     Collateral so sold may be retained by the Collateral
     Agent until the full selling price is paid by the
     purchaser thereof, but the Collateral Agent shall not
     incur any liability in case of the failure of such
     purchaser to take up and pay for the Collateral so sold
     and, in case of any such failure, such Collateral may
     again be sold pursuant to the provisions hereof.
     
                (iv)  The receipt by the Collateral Agent of
     the purchase money paid at any such sale made by it
     shall be a sufficient discharge of all obligations of
     the purchaser thereof.  No purchaser (or the
     representatives or assigns of any purchaser), after
     paying such purchase money and receiving such receipt,
     shall be bound to see to the application of such
     purchase money or any part thereof or in any manner
     whatsoever be answerable for any loss, misapplication
     or nonapplication of any such purchase money, or any
     part thereof, or be bound to inquire as to the
     authorization, necessity, expediency or regularity of
     any such sale.
     
                 (v)  Instead of exercising the power of
     sale provided in Section 13(a)(i) hereof, the
     Collateral Agent may proceed by a suit or suits at law
     or in equity to foreclose the security interest under
     this Agreement and sell the Collateral or any portion
     thereof under a judgment or decree of a court or courts
     of competent jurisdiction.
     
                (vi)  Upon notice to the Pledgor, the
     Collateral Agent may register the Collateral or any
     part thereof in the name of the Collateral Agent or its
     nominee as pledgee or otherwise take such action as the
     Collateral Agent shall in its sole discretion deem
     necessary or desirable with respect to the Collateral
     and the Collateral Agent or its nominee may thereafter,
     in its sole discretion, without notice, exercise all
     voting and other rights relating to the Collateral and
     exercise any and all rights, privileges or options
     pertaining to the Collateral as if it were the absolute
     owner thereof, and exchange, at its sole discretion,
     any and all of the Collateral upon the merger,
     consolidation, reorganization, recapitalization or
     other readjustment of the Company, all without
     liability except to account for property actually
     received by it, but the Collateral Agent shall have no
     duty to exercise any of the aforesaid rights,
     privileges or options and shall not be responsible for
     any failure to do so or delay in so doing, except to
     the extent that such failure or delay constitutes gross
     negligence or willful misconduct.
     
               (vii)  The Collateral Agent may exercise such
     voting and other consensual rights and rights to
     receive and hold as Collateral dividends and other
     payments which the Pledgor would otherwise be entitled
     to receive or exercise, as the case may be, pursuant to
     Section 7 and all such voting and consensual rights and
     rights to receive the dividends and other payments
     which the Pledger would otherwise be authorized to
     exercise, receive and retain pursuant to Section 7
     shall cease and all such rights shall thereupon become
     vested in the Collateral Agent.
     
              (viii)  No sale or other disposition of all or
     any part of the Collateral by the Collateral Agent
     pursuant to this Section 13 shall be deemed to relieve
     the Company, the Pledgor or the Pledgor of any
     Obligation except to the extent the proceeds thereof
     are applied by the Collateral Agent to the payment of
     such Obligations.
     
                (ix)  The Pledgor hereby waives presentment,
     demand, protest or notice (to the extent permitted by
     applicable law) of any kind in connection with this
     Agreement or any Collateral.
     
          (b)  The proceeds of any Collateral obtained or
disposed of hereunder shall be applied as set forth in the
Intercreditor Agreement and the Depositary Agreement.

          SECTION 14.  Purchase of the Shares by the
Pledgor.  The Pledgor may be a purchaser of the Pledged
Shares or any part thereof or any right or interest therein
at any sale thereof, whether pursuant to foreclosure, power
of sale or otherwise hereunder and the Collateral Agent may
apply the purchase price to the payment of the Obligations
and any other indebtedness and obligations secured hereby.
Any such purchaser shall, upon any such purchase, acquire
good title to the Pledged Shares so purchased, free of the
security interests created by this Agreement.

          SECTION 15.  Expenses.  The Pledgor will upon
demand pay to the Collateral Agent and the Secured Parties
the amount of any and all reasonable expenses, including the
reasonable fees and expenses of its counsel and of any
experts and agents, and any transfer taxes which the
Collateral Agent or the Secured Parties may incur in
connection with (i) the custody or preservation of, or the
sale of, collection from, or other realization upon, any of
the Collateral pursuant to the exercise or enforcement of
any of the rights of the Collateral Agent hereunder or (ii)
the failure by the Pledgor to perform or observe any of the
provisions hereof, together with interest thereon at the
rate per annum equal to the Prime Rate plus two percent
(2%).  Any amounts payable by the Pledgor pursuant to this
Section 15 shall be payable on demand and shall constitute
Obligations secured hereby.

          SECTION 16.  No Waiver.  No failure or delay on
the part of the Collateral Agent to exercise, and no course
of dealing with respect to, and no delay in exercising, any
right, power or remedy hereunder shall operate as a waiver
thereof, nor shall any single or partial exercise by the
Collateral Agent of any right, power or remedy hereunder
preclude any other or further exercise thereof or the
exercise of any other right, power or remedy.  The remedies
herein provided are to the fullest extent permitted by law
cumulative and are not exclusive of any remedies provided by
law.  No notice to or demand on the Pledgor in any case
shall entitle the Pledgor to any other or further notice or
demand in similar or other circumstances.

          SECTION 17.  Amendments; Etc.  No waiver,
amendment, modification or termination of any provision of
this Agreement, or consent to any departure by the Pledgor
therefrom, shall in any event be effective without the
written concurrence of each party hereto and none of the
Collateral shall be released without the written consent of
the Collateral Agent.  Any such waiver or consent shall be
effective only in the specific instance and for the specific
purpose for which given.

          SECTION 18.  Release.  Subject to Section 27
hereof, upon the indefeasible payment in full or performance
of the Obligations and the occurrence of the Debt
Termination Date, the Collateral Agent, upon request by the
Pledgor, shall execute and deliver all such documentation
necessary to release the Lien in its favor and to terminate
this Agreement.

          SECTION 19.  Notices.  Any notice to the
Collateral Agent shall be deemed effective only if sent to
and received at the office of the Collateral Agent at
777 Main Street, Hartford, Connecticut 06115, or sent by
confirmed telecopy to telecopy number (860) 986-7920.  Any
notice to the Pledgor hereunder shall be deemed to have been
duly given only if sent to and received at the office of the
Pledgor at 4100 Spring Valley Road, Suite 1001, Dallas,
Texas 75244, Attention:  General Partner, or sent by
confirmed telecopy to telecopy number (214) 980-6815, or at
such other address of which such Person shall have notified
in writing to each other party hereto.

          SECTION 20.  Continuing Security Interest.

          (a)  This Agreement shall create a continuing Lien
on the Collateral until the release thereof pursuant to
Section 18 hereof.  Upon termination of this Agreement
pursuant to the terms of Section 18 hereof, the Pledgor
shall be entitled to the return, promptly upon its request
and at its expense, of such of the Collateral as shall not
have been sold or otherwise applied pursuant to the terms
hereof.

          (b)  Except as may be expressly applicable
pursuant to Section 9-505 of the Uniform Commercial Code, no
action taken or omission to act by the Collateral Agent or
the Secured Parties hereunder, including, without
limitation, any exercise of voting or consensual rights or
any other action taken or inaction pursuant to this
Agreement shall be deemed to constitute a retention of the
Collateral in satisfaction of the Obligations or otherwise
to be in full satisfaction of the Obligations, and the
Obligations shall remain in full force and effect, until the
Collateral Agent and the Secured Parties shall have applied
payments (including, without limitation, collections from
Collateral) towards the Obligations in the full amount then
outstanding or until such subsequent time as is hereinafter
provided in subsection (c) below.

          (c)  To the extent that any payment on the
Obligations or proceeds of the Collateral are subsequently
invalidated, declared to be fraudulent or preferential, set
aside or required to be repaid to a trustee, debtor in
possession, receiver or other Person under any bankruptcy
law, common law or equitable cause, then to such extent the
Obligations so satisfied shall be revived and continue as if
such payment or proceeds had not been received by the
Collateral Agent or the Secured Parties, and the Collateral
Agent's and the Secured Parties' security interests, rights,
powers and remedies hereunder shall continue in full force
and effect.  In such event, this Agreement shall be
automatically reinstated if it shall theretofore have been
terminated pursuant to Section 27.

          SECTION 21.  Security Interest Absolute.  All
rights of the Collateral Agent and security interests
hereunder, and all obligations of the Pledgor hereunder,
shall be absolute and unconditional irrespective of:

          (a)  any lack of validity or enforceability of any
of the Project Documents, or any other agreement or
instrument relating thereto (other than against the
Collateral Agent);

          (b)  any change in the time, manner or place of
payment of, or in any other term of, all or any of the
Obligations, or any other amendment or waiver of or any
consent to any departure from the Project Documents, or any
other agreement or instrument relating thereto; provided,
that the aggregate amount of the Obligations shall not be
increased other than in accordance with the Trust Indenture
without the consent of the Pledgor;

          (c)  any exchange, release or non-perfection of
any other collateral, or any release or amendment or waiver
of or consent to any departure from any guaranty, for all or
any of the Obligations; or

          (d)  any other circumstance which might otherwise
constitute a defense available to, or a discharge of, the
Pledgor.

          SECTION 22.  Indemnity.

          (a)  The Pledgor agrees to indemnify, reimburse
and hold the Collateral Agent and the Secured Parties and
their respective officers, directors, employees and agents
(each individually, an "Indemnitee", and collectively,
"Indemnitees") harmless from any and all liabilities,
obligations, damages, injuries, penalties, claims, demands,
actions, suits, judgments and any and all costs and expenses
(including reasonable attorneys' fees and disbursements)
(such expenses, in this Section 22, the "expenses") of
whatsoever kind and nature imposed on, asserted against or
incurred by any Indemnitee in any way relating to or arising
out of (i) this Agreement or the documents executed in
connection herewith or in any other way connected with the
administration of the transactions contemplated hereby, or
the enforcement of any of the terms hereof, or the
preservation of any rights hereunder or (ii) the ownership,
purchase, delivery, control, acceptance, financing,
possession, condition, sale, return or other disposition, or
use of, the Collateral, including, without limitation,
latent or other defects, whether or not discoverable.  Each
Indemnitee agrees to use its best efforts promptly to notify
the Pledgor of any assertion of any such liability, damage,
injury, penalty, claim, demand, action, judgment or suit of
which such Indemnitee has knowledge.

          (b)  Without limiting the application of
Section 22(a), the Pledgor agrees to pay, or reimburse the
Collateral Agent for, any and all reasonable fees, costs and
expenses of whatever kind or nature incurred in connection
with the creation, preservation, protection or validation of
the Collateral Agent's Liens on, and security interest in,
the Collateral, including, without limitation, all fees and
taxes in connection with the recording or filing of
instruments and documents in public offices, payment or
discharge of any taxes or Liens upon or in respect of the
Collateral, premiums for insurance with respect to the
Collateral and all other fees, costs and expenses in
connection with protecting, maintaining or preserving the
Collateral and the Collateral Agent's interest therein,
whether through judicial proceedings or otherwise, or in
defending or prosecuting any actions, suits or proceedings
arising out of or relating to the Collateral.

          (c)  Without limiting the application of Section
22(a) or (b), the Pledgor agrees to pay, indemnify and hold
each Indemnitee harmless from and against any loss, costs,
damages and expenses which such Indemnitee may suffer,
expend or incur in consequence of or growing out of any
failure of the Pledgor to comply with its obligations under
this Agreement or any misrepresentation by the Pledgor in
this Agreement or in any statement or writing contemplated
by or made or delivered pursuant to or in connection with
this Agreement.

          (d)  If and to the extent that the obligations of
the Pledgor under this Section 22 are unenforceable for any
reason, the Pledgor hereby agrees to make the maximum
contribution to the payment and satisfaction of such
obligations permissible under applicable law.

          SECTION 23.  No Responsibility of Certain Parties.
None of the Collateral Agent or any Secured Party, or any of
their respective officers, employees, servants, controlling
persons, executives, directors, agents, authorized
representatives, attorneys-in-fact or affiliates shall be
liable to the Pledgor for any action taken or omitted to be
taken by it or them (other than actions arising from or
relating to any gross negligence or willful misconduct of
any such Person) under or in connection with this Agreement
or any other Project Document to which the Pledgor is a
party, or responsible in any manner to any Person for any
recital, statement, representation or warranty made by the
Pledgor or any officer thereof contained in this Agreement
or any other Project Document to which the Pledgor is a
party or in any certificate, report, statement or other
document referred to or provided for in, or received by the
Collateral Agent or any Secured Party under or in connection
with, this Agreement or any other Project Document to which
the Pledgor is a party or for the value, effectiveness,
genuineness, enforceability or sufficiency of this Agreement
or any other Project Document or for any failure of the
Pledgor to perform any of the Obligations.

          SECTION 24.  Obligations Secured by Collateral.
Any amount paid by any Indemnitee as to which such
Indemnitee has the right to reimbursement, and any amount
paid by the Collateral Agent in preservation of any of its
rights or interest in the Collateral, together with interest
on such amounts from the date paid until reimbursement in
full at a rate per annum equal at all times to the Prime
Rate plus two percent (2%) shall constitute Obligations
secured by the Collateral.

          SECTION 25.  Severability.  Any provision of this
Agreement which is prohibited or unenforceable in any
jurisdiction shall, as to such jurisdiction, be ineffective
to the extent of such prohibition or unenforceability
without invalidating the remaining provisions hereof, and
any such prohibition or unenforceability in any jurisdiction
shall not invalidate or render unenforceable such provision
in any other jurisdiction.  Where provisions of any law or
regulation resulting in such prohibition or unenforceability
may be waived, they are hereby waived by the parties hereto
to the full extent permitted by law so that this Agreement
shall be deemed a valid and binding agreement, and the
security interest created hereby shall constitute a
continuing first Lien on and first perfected security
interest in the Collateral, assuming continued possession
thereof by the Collateral Agent or its agent, in each case
enforceable in accordance with its terms.

          SECTION 26.  Counterparts; Effectiveness.  This
Agreement and any amendment, waiver, consent or supplement
may be executed in counterparts, each of which when so
executed and delivered shall be deemed an original, but all
such counterparts together shall constitute but one and the
same instrument.  This Agreement shall become effective upon
the execution and delivery of a counterpart hereof by each
of the parties hereto.

          SECTION 27.  Reinstatement.  This Agreement shall
continue to be effective or be reinstated, as the case may
be, if at any time any amount received by the Collateral
Agent or any Secured Party hereunder or pursuant hereto is
rescinded or must otherwise be restored or returned by the
Collateral Agent or such Secured Party upon the insolvency,
bankruptcy, dissolution, liquidation or reorganization of
the Company or the Pledgor or upon the appointment of any
intervenor or conservator of, or trustee or similar official
for, the Company or the Pledgor or any substantial part of
their respective assets, or upon the entry of an order by a
bankruptcy court avoiding the payment of such amount, or
otherwise, all as though such payments had not been made.

          SECTION 28.  WAIVER OF SUBROGATION; SUBMISSION TO
JURISDICTION; WAIVER OF JURY TRIAL.

          (a)  THE PLEDGOR IRREVOCABLY WAIVES ALL RIGHTS OF
SUBROGATION (WHETHER CONTRACTUAL, UNDER SECTION 509 OF TITLE
11 OF THE UNITED STATES CODE, 11 U.S.C. 101 ET SEQ. (THE
"BANKRUPTCY CODE"), UNDER COMMON LAW OR OTHERWISE) TO THE
CLAIMS OF THE COLLATERAL AGENT AND THE SECURED PARTIES
AGAINST THE PLEDGOR WHICH ARISE IN CONNECTION WITH, OR AS A
RESULT OF, THIS AGREEMENT.

          (b)  ANY LEGAL ACTION OR PROCEEDING WITH RESPECT
TO THIS AGREEMENT OR ANY DOCUMENT RELATED HERETO MAY BE
BROUGHT IN THE COURTS OF THE STATE OF NEW YORK OR OF THE
UNITED STATES OF AMERICA FOR THE SOUTHERN DISTRICT OF NEW
YORK, AND THE PLEDGOR HEREBY ACCEPTS FOR ITSELF AND IN
RESPECT OF ITS PROPERTY, GENERALLY AND UNCONDITIONALLY, THE
NON-EXCLUSIVE JURISDICTION OF THE AFORESAID COURTS.  THE
PLEDGOR AND THE COLLATERAL AGENT HEREBY IRREVOCABLY WAIVE
TRIAL BY JURY, AND THE PLEDGOR HEREBY IRREVOCABLY WAIVES ANY
OBJECTION, INCLUDING, WITHOUT LIMITATION, ANY OBJECTION TO
THE LAYING OF VENUE OR BASED ON THE GROUNDS OF FORUM NON
CONVENIENS, WHICH IT MAY NOW OR HEREAFTER HAVE TO THE
BRINGING OF ANY SUCH ACTION OR PROCEEDING IN SUCH RESPECTIVE
JURISDICTIONS.

          (c)  THE PLEDGOR IRREVOCABLY CONSENTS TO THE
SERVICE OF PROCESS OF ANY OF THE AFOREMENTIONED COURTS IN
ANY SUCH ACTION OR PROCEEDING BY THE MAILING OF COPIES
THEREOF BY REGISTERED OR CERTIFIED MAIL, POSTAGE PREPAID, TO
THE PLEDGOR AT ITS ADDRESS SPECIFIED IN SECTIONE19, SUCH
SERVICE TO BECOME EFFECTIVE FOUR (4) BUSINESS DAYS AFTER
SUCH MAILING.

          (d)  NOTHING HEREIN SHALL AFFECT THE RIGHT OF THE
COLLATERAL AGENT TO SERVE PROCESS IN ANY OTHER MANNER
PERMITTED BY LAW OR TO COMMENCE LEGAL PROCEEDINGS OR
OTHERWISE PROCEED AGAINST THE PLEDGOR IN ANY OTHER
JURISDICTION.

          SECTION 29.  GOVERNING LAW; TERMS.  THIS AGREEMENT
SHALL BE GOVERNED BY AND CONSTRUED IN ACCORDANCE WITH THE
LAWS OF THE STATE OF NEW YORK (WITHOUT GIVING EFFECT TO THE
PRINCIPLES THEREOF RELATING TO CONFLICTS OF LAW OTHER THAN
SECTION 5-1401 OF THE NEW YORK GENERAL OBLIGATIONS LAW).
UNLESS OTHERWISE DEFINED HEREIN OR IN THE TRUST INDENTURE,
TERMS DEFINED IN ARTICLE 8 OR ARTICLE 9 OF THE NEW YORK
UNIFORM COMMERCIAL CODE ARE USED HEREIN AS THEREIN DEFINED.

          SECTION 30.  Recourse Limited to Collateral.
Notwithstanding anything to the contrary contained herein,
the liability and obligation of the Pledgor or any past,
present or future Partner, or any officer, director or
stockholder of any Partner under or by reason of this
Agreement shall not be enforced by any action or proceeding
wherein damages or any money judgment or any deficiency
judgment or any judgment establishing any personal
obligation or liability shall be sought, collected or
otherwise obtained against any past, present or future
Partner or any officer, director, stockholder or related
Person (other than the Company and the Pledgor) of any
Partner.  The Collateral Agent and each Secured Party, for
itself and its successors and assigns, irrevocably waives
any and all right to sue for, seek or demand any such
damages, money, judgment, deficiency judgment or personal
judgment against any past, present or future Partner or any
officer, director, stockholder or related Person (other than
the Company and the Pledgor) of any Partner under or by
reason of or in connection with this Agreement and agrees to
look solely to the Collateral for the enforcement of such
liability and obligation of the Pledgor.

          Nothing contained in this Section 30 shall be
construed (i) as preventing the Trustee, the Secured Parties
or the Collateral Agent from naming the Pledgor, any past,
present or future partner, officer, director or stockholder
or related Person in any action or proceeding brought by the
Trustee, the Secured Parties or the Collateal Agent to
enforce and to realize upon the security and Collateral
provided under or in connection with this Agreement so long
as no judgment, order, decree or other relief in the nature
of a personal or deficiency judgment or otherwise
establishing any personal obligation shall be asked for,
taken, entered or enforced against any past, present or
future partner, officer, director or shareholder or related
Person (other than the Company or the Partnership), in any
such action or proceeding, (ii) as modifying, qualifying or
affecting in any manner whatsoever the lien and security
interests created by this Agreement and the other Project
Documents or the enforcement thereof by the Trustee, (iii)
as modifying, qualifying or affecting in any manner
whatsoever the personal recourse undertakings, obligations
and liabilities of any person, party or entity under any
guaranty of payment, other guaranty or indemnification
agreement now or hereafter executed and delivered to the
Trustee in connection with the Collateral Documents, or (iv)
as modifying, qualifying or affecting any any manner
whatsoever the personal recourse liability of any past,
present or future partner, officer, director or stockholder
or related Person or any other person, party or entity for
fraud or willful misrepresentation or any wrongful
misappropriation or diversion of any portion of the
Collateral.

          Section 31.  Waiver.  To the fullest extent it may
lawfully so agree, the Pledgor agrees that it will not at
any time insist upon, claim, plead or take any benefit or
advantage of any appraisement, valuation, stay, extenuation,
moratorium, redemption or similar law now or hereafter in
force in order to prevent, delay or hinder the enforcement
hereof or the absolute sale of any part of the Collateral.
The Pledgor, for itself and all who claim through it, so far
as it or they now or hereafter lawfully may do so, hereby
waives the benefit of all such laws and all right to have
the Collateral marshaled upon any foreclosure hereof, and
agrees that any court having jurisdiction to foreclose this
Agreement may order the sale of the Collateral as an
entirety.  Without limiting the generality of the foregoing,
the Pledgor hereby (i) authorizes the Collateral Agent, in
its sole discretion and without notice to or demand upon the
Pledgor and without otherwise affecting the obligations of
the Pledgor hereunder, from time to time to take and hold
other collateral (in addition to the Collateral) for payment
of any Obligations, or any part thereof, and to exchange,
enforce or release such other collateral or any part thereof
and to enforce or release such other collateral or any part
thereof and to accept and hold any endorsement or guarantee
of payment of the Obligations or any part thereof and to
release or substitute any endorser or guarantor or any other
Person granting security for or in any other way obligated
upon any Obligations or any part thereof and (ii) waives and
releases any and all right to require the Collateral Agent
to collect any of the Obligations from any specific item or
items of the Collateral or from any other party liable as a
guarantor or in any other manner in respect of any of the
Obligations or from any other security for any of the
Obligations.

          Section 32.  Consent.  By its execution hereof,
the Pledgor hereby consents to the transfer of the
Collateral to any designee of the Collateral Agent in
accordance with this Agreement.
          
          IN WITNESS WHEREOF, each party hereto has caused
this Stock Pledge and Security Agreement to be duly executed
and delivered by its officer thereunto duly authorized on
the date first above written.
                           
                           
                           
                           PANDA-ROSEMARY, L.P.
                           
                           By Panda - Rosemary Corporation,
                                its general partner
                           
                           
                           
                           By
                           Name:  Robert W. Carter
                           Title: Chairman of the Board,
                                  President and Chief
                                  Executive Officer
                              
                              
                              
                           FLEET NATIONAL BANK, as
                              collateral agent
                              
                              
                              
                           By
                           Name:
                           Title:
                              
                              
                              




                         Schedule I
                              
            Shares of Common Stock of the Company
                              
             Panda-Rosemary Funding Corporation
                              
                     Par Value              Stock
 No. of Shares       per Share        Certificate Number
                                               
     1,000            $0.01                  1


                    PARTNERSHIP GUARANTY
                              
          THIS PARTNERSHIP GUARANTY (this "Guaranty"), dated
July 31, 1996, is made by Panda-Rosemary, L.P., a Delaware
limited partnership (the "Partnership"), in favor of Fleet
National Bank, a national banking association established
under the laws of the United States of America, as trustee
(in such capacity, and including its successors, endorsees,
transferees and assigns, the "Trustee").

          WHEREAS, Panda-Rosemary Funding Corporation, a
Delaware corporation (the "Company"), the Partnership and
the Trustee have entered into a Trust Indenture, dated as of
July 31, 1996 (as the same may be amended, modified or
supplemented from time to time, the "Indenture"), pursuant
to which the Company may issue one or more series of bonds
(collectively, the "Bonds") in such principal amount or
amounts as may be authorized in accordance with the terms of
the Indenture;

          WHEREAS, the Company has authorized, as the first
series of Bonds, the issuance of its 8 5/8% First Mortgage
Bonds due 2016 in the aggregate principal amount of
$111,400,000;

          WHEREAS, the Company is a wholly-owned subsidiary
of the Partnership and was established as a special purpose
funding corporation;

          WHEREAS, the Company will use the proceeds of any
sale of the Bonds to, directly and indirectly, make loans
(the "Loans") to the Partnership pursuant to a promissory
note or notes in an aggregate principal amount equal to the
principal amount of the Bonds; and

          WHEREAS, the Indenture requires as a condition
precedent to the issuance of any series of Bonds that the
Company's obligations thereunder be guaranteed by the
Partnership as set forth herein;

          NOW, THEREFORE, in consideration of the foregoing
premises and the purchase of the Bonds by the holders
thereof (the "Holders") and for other good and valuable
consideration, the receipt and sufficiency of which are
hereby acknowledged, the Partnership, intending to be
legally bound, hereby agrees for the equal and proportionate
benefit of all Holders from time to time of the Bonds as
follows:

          1.   Definitions

          1.01  As used in this Guaranty, the terms defined
in the preamble and recitals hereto shall have the
respective meanings specified therein.  Capitalized terms
used and not otherwise defined herein shall have the
meanings set forth in the Indenture and the following term
shall have the following meaning:

          "Obligations" shall mean all obligations and
liabilities of the Company to the Trustee or the Holders,
whether direct or indirect, absolute or contingent, due or
to become due, now existing or hereafter incurred, which may
arise under or in connection with the Indenture, any Series
Supplemental Indenture, the Bonds, the Collateral Documents
or any other document made, delivered or given in connection
therewith, including the principal of, premium, if any, and
interest on each series of Bonds and the indebtedness
represented thereby, and each other obligation and
liability, whether direct or indirect, absolute or
contingent, due or to become due, or now existing or
hereafter incurred, of the Company to the Trustee or the
Holders, whether on account of principal, premium (if any),
interest, reimbursement obligations, fees, indemnities,
costs, expenses (including, without limitation, all fees and
disbursements of Trustee's counsel) or otherwise (including,
without limitation, such interest or other charges as would
have accrued on any portion of the Obligations but for the
commencement of any bankruptcy or insolvency proceedings),
it being the intention of the parties that the Obligations
that are guaranteed by the Partnership pursuant to this
Guaranty should be determined without regard to any rule of
law or order that may relieve the Company of any portion of
such Obligations.

          2.   Guaranty

          2.01  Unconditional Guaranty.  The Partnership
hereby unconditionally and irrevocably guarantees, as a
primary obligor and not merely as a surety, to the Trustee
for its own benefit and the benefit of the Holders from time
to time of the Bonds, the prompt, punctual and complete
payment when due, whether at the stated maturity, on
acceleration, call for redemption or otherwise, and the
prompt, punctual and complete performance when owing, of the
Obligations, irrespective of (i) the validity of the
Obligations or any other agreement or instrument relating
thereto, or (ii) any other circumstance that might otherwise
constitute a defense to this Guaranty.  Each and every
default in the payment or performance of the Obligations
shall give rise to a separate cause of action hereunder, and
separate suits may be brought hereunder as each cause of
action arises.

          2.02  No Subrogation.  Notwithstanding any payment
or payments made by the Partnership hereunder or any set-off
or application of funds of the Partnership by the Trustee,
the Partnership hereby waives any and all right to which it
may be entitled, by operation of law or otherwise, upon
making any payment hereunder (a) to be subrogated to any of
the rights of the Trustee or the Holders from time to time
of the Bonds against the Company or any other guarantor or
in any Collateral or other collateral security or guaranty
or right of offset held by the Trustee for the payment of
any Obligations, or (b) to seek any reimbursement or
contribution from the Company or any other guarantor in
respect to any payment, set-off or application of funds made
by or for the account of the Partnership hereunder.

          2.03  No Effect on Guaranty.  The obligations of
the Partnership under this Guaranty shall not be altered,
limited, impaired or otherwise affected by:

          (a)  any rescission of any demand for payment or
performance of any of the Obligations or any failure by the
Trustee to make any such demand on the Company or any other
guarantor or to collect any payments from the Company or any
other guarantor or any release of the Company or any other
guarantor;

          (b)  any renewal, extension, modification,
amendment, acceleration, compromise, waiver, indulgence,
rescission, discharge, surrender or release, in whole or in
part, of the Indenture or the Obligations or any other
instrument or agreement evidencing, relating to, securing or
guaranteeing any of the Obligations, or the liability of any
party to any of the foregoing or for any part thereof or any
collateral security therefor or guaranty thereof;

          (c)  the validity, legality or enforceability of
any of the Obligations or of the Indenture or any other
instrument or agreement evidencing, relating to, securing or
guaranteeing any of the Obligations at any time or from time
to time held by the Trustee;

          (d)  any failure by the Trustee to protect,
secure, perfect, record, insure or enforce any security
document or collateral subject thereto at any time
constituting security for the Obligations;

          (e)  any act or omission of the Trustee relating
in any way to the Obligations or to the Company, including,
without limitation, any failure to bring an action against
any party liable on the Obligations, or any party liable on
any guaranty of the Obligations, or any party that has
furnished security for the Obligations, or to apply any
funds of any such party held by the Trustee, or to resort to
any collateral or collateral of any other guarantor;

          (f)  any defense, set-off or counterclaim which
may at any time be available to or be asserted by or on
behalf of the Company or the Partnership against the Trustee
or any circumstance that constitutes, or might be construed
to constitute, an equitable or legal discharge of the
Company or any other guarantor for any of the Obligations,
in bankruptcy or in any other instance;

          (g)  any proceeding, voluntary or involuntary,
involving the bankruptcy, insolvency, receivership,
reorganization, liquidation or arrangement of the Company or
any other guarantor or any defense which the Company or any
other guarantor may have by reason of the order, decree or
decision of any court or administrative body resulting from
any such proceeding;

          (h)  any change, whether direct or indirect, in
the Partnership's relationship to the Company, including,
without limitation, any such change by reason of any merger
or any sale, transfer, issuance, or other disposition of any
stock of or other equity interest in the Company, the
Partnership or any other entity; or

          (i)  the absence of any notice to, or knowledge
by, the Partnership of the existence or occurrence of any of
the matters or events set forth in this Section 2.03.

          2.04  Continuing Guaranty.  The Partnership
further agrees that this Guaranty constitutes a present,
absolute, and continuing guaranty of prompt, punctual and
complete payment and performance when due of the
Obligations, and not of collection only, and waives any
right to require that any resort be had by the Trustee or
the Holders from time to time of the Bonds, after demand for
such payment being made upon the Company by the Trustee, to
the Trustee's or any Holder's rights against any other
Person, or any other right or remedy available to the
Trustee or any Holder from time to time of the Bonds by
contract, applicable law or otherwise.  The obligations of
the Partnership under this Guaranty are unconditional,
direct and completely independent of the obligations of any
other Person and shall not be conditioned or contingent upon
the pursuit by the Trustee at any time of any right or
remedy against the Company or against any other Person that
may be or become liable in respect of all or any part of the
Obligations or against any collateral security or guaranty
therefor.  A separate cause of action or separate causes of
action may be brought and prosecuted against the
Partnership, after demand for payment being made upon the
Company by the Trustee, without the necessity of joining the
Company or any other party or previously proceeding with or
exhausting any other remedy against any other Person who
might have become liable for the Obligations or any part
thereof or of realizing upon any security held by or for the
benefit of the Holders from time to time of the Bonds.

          2.05  Obligations Unconditional.  The obligations
of the Partnership under this Guaranty shall be absolute and
unconditional irrespective of (i) any lack of validity of
the Obligations or any other agreement or instrument
relating thereto or (ii) any other circumstance that might
otherwise constitute a defense to the Guaranty, and shall
remain in full force and effect until the Obligations shall
have been satisfied by payment and performance in full, or
release by the Trustee, notwithstanding any defeasance under
the Indenture, and, to the extent permitted by law, such
Obligations shall not be affected, modified, released, or
impaired by any state of facts or the happening from time to
time of any event, whatsoever, whether or not with notice
to, or the consent of, the Partnership.

          2.06  Reinstatement of Guaranty.  This Guaranty
shall continue in full force and effect, or be reinstated,
as the case may be, until the Partnership shall have made
payment or performance of the Obligations to the Trustee, if
at any time any payment or performance hereunder, or any
part thereof, of the Obligations is subsequently
invalidated, declared to be fraudulent or preferential,
avoided, rescinded, set aside and/or must otherwise be
restored or returned by the Trustee to the Company or its
representative or to a trustee, receiver, assignee for the
benefit of creditors or any other party under any bankruptcy
act or code, state or federal law or common law or equitable
doctrine, for any reason including as a result of any
insolvency, bankruptcy or reorganization proceeding with
respect to the Company or the Partnership, all as though
such payment had not been made.

          2.07  Subordination of Other Indebtedness.  Any
indebtedness of the Company for borrowed money now or
hereafter held by the Partnership is hereby subordinated in
right of payment to the prior indefeasible payment in full
in cash hereunder of the Obligations.

          2.08  Financial Condition of the Company has no
Effect on Guaranty.  The sale of Bonds under the Indenture
may be made by the Company without notice to or
authorization from the Partnership regardless of the
financial or other condition of the Company at the time of
any such sale.  The Trustee shall not have any obligation to
disclose or discuss with the Partnership its assessment of
the financial or other condition of the Company.

          2.09  No Waiver or Set-off.  No act of commission
or omission of any kind or at any time upon the part of the
Company, its successors and assigns or the Trustee in
respect of any matter whatsoever shall in any way impair the
rights of the Trustee to enforce any right, power or benefit
under this Guaranty, and no set-off, counterclaim,
reduction, or diminution of any obligation, or any defense
of a surety or guarantor that the Partnership has or may
have against the Company, the Trustee or any holder of the
Bonds or any assignee or successor thereof shall be
available hereunder to the Partnership.

          2.10  Demands for Payment; Payment.  Demands by
the Trustee for payment hereunder may be made on any number
of occasions and without any demand for payment given to the
Company.  Each demand shall be in writing, shall state the
amount owing and shall be effective as of the date given in
accordance with Section 4.07 hereof.  Within five Business
Days of giving such a demand in accordance with Section 4.07
hereof, dated and signed by an authorized officer of the
Trustee setting forth the amount of the Obligations at the
time owing to the Trustee, the Partnership shall make such
payment to the Trustee and such payment shall not be
withheld for any reason.

          3.   Security and Recourse

          3.01  Security.  As security for the obligations
of the Partnership under this Guaranty, the Company, the
Partnership and its Partners have entered into the
Collateral Documents to pledge, assign, hypothecate,
bargain, sell, convey, mortgage and grant to the Collateral
Agent a security interest in and general lien upon all of
the Collateral.  The pledge and assignment by the Company,
the Partnership and the Partners of the Collateral is
collateral and security for the prompt payment and
performance of the obligations of the Partnership under this
Guaranty.

          3.02  No Recourse Against Partners.
Notwithstanding anything to the contrary contained in this
Guaranty, the liability and obligation of the Partnership or
the Company to perform and observe and make good the
obligations contained in this Guaranty and the Collateral
Documents and to pay the Debt issued under the Indenture and
the Bonds in accordance with the provisions of this Guaranty
shall not be enforced by any action or proceeding wherein
damages or any money judgment or any deficiency judgment or
any judgment establishing any personal obligation or
liability shall be sought, collected or otherwise obtained
against any Partner, any past, present or future partner,
officer, director or shareholder or related Person of any
Partner or the Company (other than the Partnership), and the
Trustee, for itself and its successors and assigns,
irrevocably waives any and all right to sue for, seek or
demand any such damages, money judgment, deficiency judgment
or personal judgment against any Partner or any past,
present or future partner, officer, director or shareholder
or related Person of any Partner or the Company (other than
the Partnership) under or by reason of or in connection with
this Guaranty and agrees to look solely to the Company and
the Partnership and the security and Collateral held under
or in connection with the Collateral Documents for the
enforcement of such liability and obligation of the Company
or the Partnership.  Nothing contained in this paragraph
shall be construed (i) as preventing the Trustee from naming
the Company or the Partnership, any Partner or any past,
present or future partner, officer, director or shareholder
or related Person of any Partner or the Company in any
action or proceeding brought by the Trustee to enforce and
to realize upon the security and Collateral provided under
or in connection with the Collateral Documents so long as no
judgment, order, decree or other relief in the nature of a
personal or deficiency judgment or otherwise establishing
any personal obligation shall be asked for, taken, entered
or enforced against any Partner or any past, present or
future partner, officer, director or shareholder or related
Person of any Partner or the Company (other than the
Partnership), in any such action or proceeding, (ii) as
modifying, qualifying or affecting in any manner whatsoever
the Lien and security interests created by this Guaranty and
the Collateral Documents and the other Project Documents or
the enforcement thereof by the Trustee, (iii) as modifying,
qualifying or affecting in any manner whatsoever the
personal recourse undertakings, obligations and liabilities
of any Person, party or entity under any guaranty of
payment, completion guaranty, other guaranty or
indemnification agreement now or hereafter executed and
delivered to the Trustee in connection with the Collateral
Documents, or (iv) as modifying, qualifying or affecting in
any manner whatsoever the personal recourse liability of any
Partner, any past, present or future partner, officer,
director or shareholder or related Person of any Partner or
the Company (other than the Partnership) or any other
person, party or entity for fraud or willful
misrepresentation or any wrongful misappropriation or
diversion of any portion of the Collateral.

          3.03  Right of Set-off by Trustee.  Upon the
occurrence of any Event of Default specified in the
Indenture, the Trustee is hereby authorized to set off and
apply any and all deposits (general or special, time or
demand, provisional or final) at any time held and other
indebtedness at any time owing by the Trustee to or for the
credit or the account of the Partnership against any and all
of the obligations of the Partnership now or hereafter
existing under this Guaranty, irrespective of whether or not
the Trustee shall have made any demand under this Guaranty
and although such deposits, indebtedness, or obligations may
be unmatured or contingent.  The Trustee shall notify the
Partnership promptly of any such set-off and the application
thereof, provided that the failure to give such notice shall
not affect the validity of such set-off and application.

          4.   Miscellaneous

          4.01  Costs and Expenses.  The Partnership
covenants and agrees to pay to the Trustee from time to
time, and the Trustee shall be entitled to, reasonable
compensation for, and, except as herein otherwise expressly
provided, the Partnership will pay or reimburse the Trustee
upon its request for all reasonable expenses, disbursements,
fees, costs and commissions incurred or made by the Trustee
(including the reasonable compensation and the reasonable
expenses and disbursements of its counsel and of persons not
regularly in its employ) in connection with, (i) the
enforcement of or attempt to enforce, or collection of or
attempt to collect any amounts due under, this Guaranty,
(ii) any waiver, extension, amendment or modification of any
provision of this Guaranty, or (iii) the administration of
this Guaranty.

          4.02  Indemnity.  The Partnership covenants and
agrees to indemnify the Trustee and its officers, directors,
employees, representatives and agents for, and to hold the
Trustee, its officers, directors, employees, representatives
and agents harmless against, any loss, liability, claim,
damage or expense incurred without gross negligence or bad
faith on the part of the Trustee or its officers, directors,
employees, representatives and agents, arising out of or in
connection with this Guaranty (including the costs and
expenses referred to in Section 4.01 hereof).  The
obligation of the Partnership under this Section 4.02 shall
survive payment in full of the Obligations, the resignation
or removal of the Trustee and the termination of the
Guaranty.

          4.03  Election of Remedies.  Each and every right,
power and remedy herein given to the Trustee, or otherwise
existing, shall be cumulative and not exclusive, and shall
be in addition to all other rights, powers and remedies now
or hereafter granted or otherwise existing.  Each and every
right, power and remedy, whether specifically herein given
or otherwise existing, may be exercised, from time to time
and as often and in such order as may be deemed expedient by
the Trustee.

          4.04  Effect of Delay or Omission to Pursue
Remedy.  No single or partial waiver by the Trustee of any
right, power or remedy, or delay or omission by the Trustee
in the exercise of any right, power or remedy that it may
have shall impair any such right, power or remedy or operate
as a waiver thereof or of any other right, power or remedy
then or thereafter existing.  Any waiver given by the
Trustee of any right, power or remedy in any one instance
shall only be effective in that specific instance and only
for the purpose for which given, and will not be construed
as a waiver of any right, power or remedy on any future
occasion.

          4.05  Partnership's Waivers.  The Partnership
waives any and all notice of the creation, renewal,
extension or accrual of any of the Obligations and notice of
or proof of reliance by the Trustee or the Holders from time
to time of the Bonds upon this Guaranty or acceptance of
this Guaranty or any action taken or omitted in reliance
hereon.  The Obligations, and any of them, shall
conclusively be deemed to have been created, contracted,
incurred, renewed, extended, amended or waived in reliance
upon this Guaranty, and all dealings between the Partnership
and the Trustee shall likewise be conclusively presumed to
have been had or consummated in reliance upon this Guaranty.
The Partnership further waives diligence, presentment,
demand for payment or performance, notice, any requirement
that any right or power be exhausted or any action be taken
against the Company or the Partnership or against any
Collateral, protest of all promissory notes or other
instruments included in or evidencing any of the Obligations
or Collateral, and all other demands in connection with the
delivery, acceptance, performance, default or enforcement of
any such promissory note or other instrument or this
Guaranty.

          4.06  Amendment.  This Guaranty may not be
modified, amended, terminated or revoked, in whole or in
part, except by an agreement in writing signed by the
Trustee and the Partnership.  No waiver of any term,
covenant or provision of this Guaranty, or consent given
hereunder, shall be effective unless given in writing by the
Trustee.

          4.07  Notices.  All notices and other
communications required or permitted hereunder shall be in
writing and shall be deemed to have been sufficiently given
to any party hereto  if personally delivered or if sent by
fax, telegram, telecopy or telex, or by registered or
certified mail, return receipt requested, or by recognized
courier service, postage or other charges prepaid, addressed
as follows:

          If to the Partnership:

          Panda-Rosemary, L.P.
          4100 Spring Valley, Suite 1001
          Dallas, Texas  75244
          Attention:  Chief Financial Officer
          Tel.: (214) 980-7159
          Fax:  (214) 980-6815

          with a copy to:

          Chadbourne & Parke, L.L.P.
          1101 Vermont Avenue, N.W.
          Washington, D.C.  20005
          Attn:  Cornelius J. Golden, Jr., Esq.
          Tel: (202) 289-3000
          Fax: (202) 289-3002

          If to the Trustee:

          Fleet National Bank of Connecticut
          Corporate Trust Office
          777 Main Street
          CTM00238
          Hartford, Connecticut  06115
          Attn:  Corporate Trust Office
          Tel.: (860) 986-7835
          Fax:  (860) 986-7920

          with a copy to:

          Shipman and Goodwin
          One American Row
          Hartford, Connecticut  06103-2819
          Attn:  Deborah S. Frisone
          Tel.:  (860) 251-5000
          Fax:   (860) 251-5800

or to such other address or fax number as may be specified
from time to time by the Partnership or the Trustee in a
notice to the other party given as herein provided.  Such
notice or communication will be deemed to have been given as
of the date so personally delivered, telegraphed,
telecopied, telexed, mailed or sent by courier.

          4.08  Successors and Assigns.  This Guaranty shall
be binding upon and shall inure to the benefit of the
Partnership and the Trustee and their respective successors
and permitted assigns.  Notwithstanding the foregoing, the
Partnership shall not have the right to assign its rights or
obligations hereunder (whether by operation of law or
otherwise) without the prior written consent of the Trustee,
and any purported transfer without such prior written
consent shall be void.  No assignment by the Partnership of
any rights or obligations under this Guaranty shall release
the Partnership therefrom unless the Trustee shall have
consented to such release in a writing specifically
referring to the obligation from which the Partnership is to
be released.

          4.09  Section Headings.  The section headings used
in this Guaranty are for convenience of reference only and
are not to affect the construction hereof or be taken into
consideration in the interpretation hereof.

          4.10  CONSENT TO JURISDICTION.  ALL LEGAL ACTIONS
OR PROCEEDINGS BROUGHT AGAINST THE PARTNERSHIP WITH RESPECT
TO THIS GUARANTY MAY BE BROUGHT IN ANY STATE OR FEDERAL
COURT OF COMPETENT JURISDICTION IN THE STATE OF NEW YORK,
AND BY EXECUTION AND DELIVERY OF THIS GUARANTY THE
PARTNERSHIP ACCEPTS FOR ITSELF AND IN CONNECTION WITH ITS
PROPERTIES, THE JURISDICTION OF THE AFORESAID COURTS, AND
IRREVOCABLY AGREES TO BE BOUND BY ANY JUDGMENT RENDERED
THEREBY IN CONNECTION WITH THIS GUARANTY.  THE PARTNERSHIP
HEREBY EXPRESSLY AND IRREVOCABLY WAIVES ANY CLAIM OR DEFENSE
IN ANY SUCH ACTION OR PROCEEDING BASED ON ANY ALLEGED LACK
OF PERSONAL JURISDICTION, IMPROPER VENUE OR FORUM NON
CONVENIENS OR ANY SIMILAR BASIS.  NOTHING HEREIN SHALL
AFFECT THE RIGHT OF THE TRUSTEE TO BRING PROCEEDINGS AGAINST
THE PARTNERSHIP IN THE COURTS OF ANY OTHER JURISDICTION OR
TO SERVE PROCESS IN ANY MANNER PERMITTED BY LAW.

          4.11  GOVERNING LAW.  THIS GUARANTY SHALL BE
GOVERNED BY, AND CONSTRUED IN ACCORDANCE WITH, THE LAWS OF
THE STATE OF NEW YORK APPLICABLE TO AGREEMENTS MADE AND TO
BE PERFORMED ENTIRELY WITHIN THE STATE OF NEW YORK.

          4.12  WAIVER OF JURY TRIAL.  THE PARTNERSHIP
HEREBY IRREVOCABLY AND UNCONDITIONALLY WAIVES ANY AND ALL
RIGHT TO TRIAL BY JURY IN ANY ACTION, SUIT OR COUNTERCLAIM
ARISING IN CONNECTION WITH THIS GUARANTY.

          4.13  AGENT FOR SERVICE OF PROCESS.  THE
PARTNERSHIP HEREBY AGREES TO DESIGNATE, APPOINT AND EMPOWER
CT CORPORATION SYSTEM AS ITS AUTHORIZED AGENT TO RECEIVE FOR
AND ON ITS BEHALF SERVICE OF ANY SUMMONS, COMPLAINT OR OTHER
LEGAL PROCESS IN ANY ACTION, SUIT OR PROCEEDING IN THE STATE
OF NEW YORK.  AS LONG AS THIS GUARANTY REMAINS IN FORCE, THE
PARTNERSHIP SHALL MAINTAIN A DULY APPOINTED AGENT FOR THE
SERVICE OF SUMMONS, COMPLAINT AND OTHER LEGAL PROCESS IN NEW
YORK, NEW YORK FOR PURPOSES OF ANY LEGAL ACTION, SUIT OR
PROCEEDING THE TRUSTEE MAY BRING IN RESPECT OF THIS
GUARANTY.  THE PARTNERSHIP SHALL KEEP THE TRUSTEE ADVISED OF
THE IDENTITY AND LOCATION OF SUCH AGENT.  THE PARTNERSHIP
ALSO IRREVOCABLY CONSENTS, IF FOR ANY REASON THE
PARTNERSHIP'S AUTHORIZED AGENT FOR SERVICE OF PROCESS OF
SUMMONS, COMPLAINT AND OTHER LEGAL PROCESS IN ANY SUCH
ACTION, SUIT OR PROCEEDING IS NOT PRESENT IN NEW YORK, NEW
YORK, THAT SERVICE OF SUCH PAPERS MAY BE MADE OUT OF THOSE
COURTS BY MAILING COPIES OF THE PAPERS BY DELIVERY THEREOF
TO IT BY HAND OR BY MAIL TO THE ADDRESS SET FORTH IN SECTION
4.07 HEREOF.  SERVICE IN THE MANNER PROVIDED IN THIS SECTION
4.13 IN ANY SUCH ACTION, SUIT OR PROCEEDING WILL BE DEEMED
PERSONAL SERVICE, WILL BE ACCEPTED BY THE PARTNERSHIP AS
SUCH AND WILL BE VALID AND BINDING UPON THE PARTNERSHIP FOR
ALL PURPOSES OF ANY SUCH ACTION, SUIT OR PROCEEDING.

          4.14  Severability.  If any provision hereof or of
any promissory note or other instruments evidencing part or
all of the Obligations is invalid or unenforceable in any
jurisdiction, the other provisions hereof or thereof shall
remain in full force and effect in such jurisdiction and the
remaining provisions hereof shall be liberally construed in
favor of the Trustee in order to carry out the provisions
hereof.  The invalidity or unenforceability of any provision
of this Guaranty in any jurisdiction shall not affect the
validity or enforceability of any such provision in any
other jurisdiction.

          4.15  Entire Agreement.  This Guaranty constitutes
the entire agreement and understanding of the Partnership
with respect to the subject matter hereof and supersedes any
and all prior and contemporaneous contracts, negotiations,
agreements and understandings of the Partnership relating to
the subject matter herein contained, whether oral or
written.  The Partnership hereby expressly acknowledges that
it has not relied, in making this Guaranty, upon any
statement or representation, not contained herein, made by
any other party, including, without limitation, the Trustee,
the Collateral Agent and the Company.

          IN WITNESS WHEREOF, the Partnership has caused
this Guaranty to be executed and delivered on its behalf on
the date first written above.


                              PANDA-ROSEMARY, L.P.

                              By:  Panda - Rosemary
                                   Corporation, as its
                                   General Partner



                                   By:
                                   Name:
                                   Title:

EXHIBIT 10.22

                    REIMBURSEMENT AGREEMENT


          AGREEMENT, dated as of July 31, 1996, between Panda-
Rosemary, L.P., a Delaware limited partnership (the "Company"),
Panda-Rosemary Funding Corporation, a Delaware corporation
("Funding Corp."), and Bayerische Vereinsbank AG, New York Branch
(the "Bank").

          WHEREAS, the Company and VEPCO are parties to the VEPCO
Power Purchase Agreement;

          WHEREAS, pursuant to Section 13.4 of the VEPCO Power
Purchase Agreement, the Company is required to provide security
in the amount of $4,950,000 in a form acceptable to VEPCO to
secure the Company's performance obligations under the VEPCO
Power Purchase Agreement;

          WHEREAS, the Company, The Fuji Bank Limited and the
Bank (among others) are parties to the Second Amended and
Restated Letter of Credit and Reimbursement Agreement (the
"Existing Reimbursement Agreement") dated as of January 6, 1992
pursuant to which there has been issued a letter of credit to
satisfy the requirements of Section 13.4 of the VEPCO Power
Purchase Agreement;

          WHEREAS, the Company and Funding Corp. desire to repay
all of the Company's obligations under the Existing Reimbursement
Agreement and terminate such Agreement (other than the obligation
of the financing parties thereto to provide a letter of credit to
satisfy such requirements) and have requested that the Bank issue
the Letter of Credit to satisfy such requirements;

          WHEREAS, the Bank is willing to issue the Letter of
Credit on the terms and subject to the conditions set forth in
this Agreement;

          NOW, THEREFORE, in consideration of the premises and
for other good and valuable consideration, the receipt and
sufficiency of which are hereby acknowledged, the Bank, the
Company and Funding Corp. intending to be legally bound do hereby
agree as follows:

Section 1.     (a)  Definitions.  Capitalized terms used herein and not
otherwise defined herein shall have the respective meanings
assigned thereto in the Indenture as in effect on the date
hereof.  The following terms, as used herein, have the following
respective meanings:

          "Acceptable Fuel Management Contracts" means contracts
or agreements entered into by or on behalf of the Company having
a period of effectiveness of one year or less (exclusive of
extensions) or that are terminable at will upon thirty-one (31)
days or less notice without penalty, in a form typical for
transactions of the relevant type in the fuel industry for the
purchase, sale, or resale of natural gas or fuel oil or for
transportation services or storage services for natural gas or
fuel oil.

          "Additional Contract" means any contract or undertaking
to which the Company is a party, entered into after the Issuance
Date, (i) related to the supply, procurement, handling or
transportation of Fuel to the Project, (ii) related to the
design, construction, operation or maintenance of the Project or
the management of the construction thereof or (iii) which is an
Ancillary Document and is delivered in connection with an
Additional Contract, in each case reasonably acceptable to the
Bank and (iv) any Non-Material Agreement.

           "Agreement" means this Amended and Restated
Reimbursement Agreement, as the same may from time to time be
further amended, supplemented or modified.

          "Ancillary Documents" means, with respect to each
Additional Contract, (i) each security instrument (which may
consist of an amendment to a Collateral Document) necessary to
grant to the Collateral Agent a perfected Lien in such Additional
Contract and all property interests received by the Company or
Funding Corp. in connection therewith, (ii) all recorded
financing statements and other filings required to perfect such
Liens, (iii) a Consent of each Project Participant party to such
Additional Contract and (iv) an Opinion of Counsel to the extent
obtained as set forth in Section 7(p).

          "Annual Projected Debt Service" has the meaning set
forth in the Indenture.

          "Authorized Representative" of a Person means the
individuals or entities authorized to act on behalf of such
Person by the governing body of such entity.

          "Bond Purchase Agreement" means the Purchase Agreement
dated as of July 26, 1996 among the Company, Funding Corp., Panda
Energy International, Inc. and Jefferies & Company, Inc.

          "Bonds" means the bonds issued under the Indenture.

          "Business Day" means any day except a Saturday, Sunday
or other day on which commercial banks in New York, New York, are
authorized by law to close.

          "Casualty Proceeds" means all Insurance Proceeds or
other amounts received on account of any Event of Loss, except
proceeds of business interruption insurance.

          "Code" means the United States Internal Revenue Code of
1986, as amended.

          "Collateral" means all property and interests in
property now owned or hereafter acquired in or upon which a Lien
has been or is purported or intended to have been granted to the
Collateral Agent pursuant to the Collateral Documents.

          "Collateral Agent" means Fleet National Bank, a
national banking association established under the laws of the
United States, as collateral agent for the benefit of the Secured
Parties under the Collateral Documents, and its permitted
successors and assigns.

          "Collateral Documents" means the Mortgages, the
Security Agreement, the Stock Pledge Agreement, the Partnership
Interests Pledge Agreement, the Company Pledge Agreement, the
Intercreditor Agreement, the Depositary Agreement, each security
instrument referred to in clause (i) of the definition of
"Ancillary Documents" and each Consent.

          "Commercially Feasible Basis" means that, following an
Event of Loss, an Event of Eminent Domain or Title Event, (i) the
sum of the proceeds of business interruption insurance, moneys
held in the Debt Service Fund, any amounts that the Partners are
irrevocably committed to contribute and anticipated Project
Revenues during the estimated period of rebuilding, repair or
restoration will be sufficient to pay all Debt Service and
Operating Expenses during such estimated period and (ii) the
Project upon being rebuilt, repaired or restored can be
reasonably expected to produce Project Revenues adequate to pay
all Debt Service and Operating Expenses over the term of the
VEPCO Power Purchase Agreement taking into account any change in
projected operating results due to the impairment of any portion
of the Project and any reduction in Debt Service.

          "Company Loan Agreement" means the Loan Agreement,
dated as of July __, 1996, between the Company and Funding Corp.

          "Company Pledge Agreement" means the Stock Pledge and
Security Agreement, dated as of July 31, 1996, from the Company
to the Collateral Agent providing for the pledge of all the
capital stock of Funding Corp. to the Collateral Agent.

          "Consent" means a consent and agreement of a Person
with respect to the assignment by the Company of its rights and
interest under each Project Agreement or Additional Contract
entered into by the Company with such Person as security pursuant
to a Collateral Document.

          "Controlled Group" means all members of a controlled
group of corporations and all trades or businesses (whether or
not incorporated) under common control which, together with the
Company, are treated as a single employer under Section 414(b) or
414(c) of the Code.

          "Date of Early Termination" means 30 days after the
Bank has delivered a notice to VEPCO that a Reimbursement Event
of Default has occurred.

          "Debt Service" means, for any period, an amount equal
to the aggregate of, without duplication, (i) all payments of
principal and premium, if any, (including any mandatory sinking
fund payments) on any Indebtedness of the Company due and payable
during such period and (ii) all Interest Expense.

          "Debt Service Coverage Ratio" for any period, means,
without duplication, the ratio of (i) (x) Project Revenues for
such period less (y) the sum of (1) Operating Expenses for such
period plus (2) the Major Maintenance Requirement required to be
funded on any day during such period plus (3) the aggregate of
(A) reimbursement obligations, interest, fees and other amounts
under this Agreement during such period, and (B) principal of,
interest on and fees and other amounts with respect to all other
Indebtedness of the Company during such period, plus (4) the
Property Tax Requirement required to be funded on any day during
such period to (ii) the sum of (A) Debt Service payable by the
Company for such period, plus (B) the aggregate amount of overdue
Debt Service payments from previous periods, all as determined on
a cash basis.  Whenever the Company is required to calculate the
Debt Service Coverage Ratio, the full calculation of the Debt
Service Coverage Ratio (including any supporting documentation)
shall be set forth in a certificate of the Company to the Bank.

          "Debt Termination Date" has the meaning set forth in
the Intercreditor Agreement.

          "Depositary Agent" means Fleet National Bank, a
national banking association established under the laws of the
United States as depositary agent for the benefit of the Secured
Parties under the Collateral Documents, and its permitted
successors and assigns.

          "Depositary Agreement" means the Deposit and
Disbursement Agreement, dated as of July 31, 1996, among the
Company, Funding Corp., the Collateral Agent and the Depositary
Agent.

          "Duff & Phelps" means Duff & Phelps Credit Rating Co.
(or any successor).

          "Early Termination Date" means any Business Day prior
to the Termination Date on which (i) all the Obligations
hereunder have been paid in full, (ii) the Company and VEPCO have
delivered a certificate acceptable to the Bank to the effect that
either the Company is no longer required to maintain a letter of
credit or other security pursuant to the VEPCO Power Purchase
Agreement or that the Company has delivered to VEPCO a
replacement letter of credit or other security in satisfaction of
its obligations under Section 13.4 of such Agreement and (iii)
VEPCO shall have surrendered the Letter of Credit to the Bank for
cancellation without requesting a draw in connection therewith.


          "Eminent Domain Proceeds" has the meaning set forth in
Section 7(k).

          "Engineer's Annual Report" has the meaning set forth in
Section 7(l).

          "Environmental Claim" means any complaint, order,
citation, decree, demand, judgment or written notice actually
received by the Company, Funding Corp. or any of their respective
Affiliates from any Person (a) relating to any matters of
Environmental Law affecting or relating to any activity or
operations at any time conducted by the Company, funding any of
their respective Affiliates or their agents on or in connection
with the Project, or (b) relating to Releases or the presence of
Hazardous Materials on or off-Site and related to operations of
the Project or that could impact the Site, including, without
limitation:

           (i)  the existence of any Hazardous Materials at the
Site or any part thereof in violation of any Environmental Law;

          (ii)  the release or threatened release of any
Hazardous Materials generated at the Site in violation of any
Environmental Law;

          (iii) remediation of any Release at the Site or any
part thereof; and

          (iv)  any violation or alleged violation of any
relevant Environmental Law in connection with the Site or any
part thereof.

          "Environmental Laws" means any Federal, state and local
Laws (as well as obligations, duties and requirements under
common law) relating; (i) to emissions, discharges, spills,
releases or threatened releases of pollutants, contaminants,
Hazardous Materials, materials containing Hazardous Materials, or
hazardous or toxic materials or wastes into ambient air, surface
water, groundwater, watercourses, publicly or privately-owned
treatment works, drains, sewer systems, wetlands, septic systems
or onto land surface or subsurface strata; (ii) to the use,
treatment, storage, disposal, handling, manufacturing,
transportation, or shipment of Hazardous Materials, materials
containing Hazardous Materials or hazardous and/or toxic wastes,
materials, products or by-products (or of equipment or apparatus
containing Hazardous Materials); or (iii) to pollution or the
protection of human health and/or safety, the environment or
natural resources.


          "ERISA" means the Employee Retirement Income Security
Act of 1974, as amended.

          "Event of Eminent Domain" means any compulsory transfer
or taking or transfer under threat of compulsory transfer or
taking of any material part of the Collateral by any Governmental
Authority.

          "Event of Loss" means an event which causes all or a
portion of the Project to be damaged, destroyed or rendered unfit
for normal use for any reason whatsoever, other than an Event of
Eminent Domain or a Title Event.

          "Existing VEPCO Consent" means the Consent to
Assignment, Delegation and Assumption Agreement dated as of
January 6, 1992 among PRC, the Company, VEPCO and the Fuji Bank
and Trust Company.

          "FERC" means the Federal Energy Regulatory Commission.

          "Financing Documents" means the meaning set forth in
Section 1.2 of the Intercreditor Agreement.

          "Firm Gas Transportation Contract" means (i) the
Service Agreement, dated October 22, 1991, between the Company
and Transcontinental Gas Pipe Line Corporation, as in effect on
the date hereof, (ii) any firm transportation agreement entered
into by the Company that replaces the agreement referred to in
the preceding clause (i) pursuant to a Transportation Service
Conversion, and (iii) any other firm transportation agreement
having a term (including all renewal or extension periods) of
greater than one year entered into by the Company which is needed
to transport natural gas supplied under the Gas Supply Contracts.

          "First Mortgage" means the Leasehold Deed of Trust and
Security Agreement, dated as of July 15, 1996, between the
Company as Grantor, and the Collateral Agent, as mortgagee, as it
may exist at the time.

          "First Series Supplemental Indenture" means the First
Supplemental Indenture, dated as of July 31, 1996, among the
Trustee, the Company and Funding Corp.

          "FPA" means the Federal Power Act, as amended.

          "Fuel" means natural gas, fuel oil or any other fuel to
be supplied to the Project by the Gas Suppliers or any other
Person.

          "Fuel Hedges" means any future or forward contract or
option or similar arrangements with respect to or relating to
natural gas or fuel oil providing for the transfer or mitigation
of commodity or price risks with respect to Fuel either generally
or under specific contingencies.

          "Fuel Oil Contracts" means any contract or agreement
entered into by or on behalf of the Company for the purchase of
fuel oil and the delivery of such fuel oil to the Project.

          "Fuel Supply Management Agreement" means the Fuel
Supply Management Agreement, effective as of October 10, 1990,
between the Company and Natural Gas Clearinghouse as in effect on
the date hereof.

          "Funding Date" means the fifteenth day of each month,
or in each case if such day is not a Business Day, the next
succeeding Business Day.

          "Funds" means the funds established by Section 2.1 of
the Depositary Agreement.

          "GAAP" means generally accepted accounting principles
as in effect from time to time consistent with those utilized in
preparing the audited financial statements referred to in Section
6(g) except insofar as (i) the Company shall have elected (with
the concurrence of its independent public accountant) to adopt
more recently promulgated generally accepted accounting
principles (which election shall continue to be effective for
subsequent years) and (ii) the Bank shall have consented to such
election (it being understood that such consent may be
conditional upon negotiation of changes to Section 8(l).)

          "Gas Consultant" means Benjamin Schlesinger and
Associates, Inc.

          "Gas Contracts" means the Gas Supply Contracts and the
Gas Transportation Contracts.

          "Gas Resale Agreements" means any contract or agreement
entered into by or on behalf of the Company for the resale to
third parties of natural gas purchased under the Gas Supply
Contract, the Fuel Supply Management Agreement or any Spot Gas
Contract, which natural gas (i) is not required to meet the
natural gas supply needs at the Project, or (ii) must be
purchased in amounts necessary to satisfy minimum take
obligations under the Gas Supply Contract or any Spot Gas
Contract during periods of low dispatch at the Project.

          "Gas Suppliers" means Natural Gas Clearinghouse and any
other Person which shall supply natural gas to the Project
pursuant to a Gas Supply Contract.

          "Gas Supply Contracts" means (i) the Gas Purchase
Contract, dated April 12, 1990 and amended on April 23, 1993,
between the Company and Natural Gas Clearinghouse, as it may
exist at the time and (ii) any firm natural gas supply contract
having a term (including all renewal or extension periods)
greater than one year entered into by the Company to supply
natural gas to the Project as a part of the Project's primary gas
supply, which is acceptable to the Bank.

          "Gas Transportation Contracts" means, collectively,
(i) the Finn Gas Transportation Contract, dated October 22, 1991,
between the Company and Transcontinental Gas Pipe Line
Corporation, as in effect on the date hereof, (ii) the Service
Agreement for Services Under ITS Rate Schedule, dated April 4,
1991, between the Company and Columbia Gas Transmission
Corporation, as in effect on the date hereof, and (iii) the ITS-1
Service Agreement, dated as of June 13, 1991 between the Company
and Columbia Gulf Transmission Company, as in effect on the date
hereof.

          "General Partner" means Panda-Rosemary Corporation, a
Delaware corporation, the general partner of the Company.

          "Good Faith Contest" means the contest of an item if
(i) the item is diligently contested in good faith by appropriate
proceedings timely instituted, (ii) adequate reserves are
established in accordance with GAAP with respect to the contested
item and held in cash or Permitted Investments, (iii) during the
period of such contest, the enforcement of such contested item is
effectively stayed, (iv) any obligations with respect to such
item are effectively stayed or suspended by, or any Lien filed in
connection therewith shall have been removed from the record by
surety bonds, performance bonds or similar arrangements provided
by a reputable surety company or similar Person, or title
insurance under the Title Policy or cash deposits are otherwise
provided to assure the discharge of the Company's or Funding
Corp.'s obligation thereunder and of any additional charge,
penalty or expense arising from or incurred as a result of such
contest; provided that the aggregate exposure of the Company and
Funding Corp. in connection with such cash deposits is less than
$250,000, (v) it becomes necessary to prevent the delivery of a
tax deed or other similar instrument conveying the Mortgaged
Property or any portion thereof because of non-payment of such
item, then the Company or Funding Corp. shall pay the same in
sufficient time to prevent the delivery of such tax deed or other
similar instrument and (vi) neither the Company nor Funding Corp.
has any knowledge of any actual or proposed deficiency or
additional assessment in connection therewith not otherwise
satisfying the requirements of clauses (i) through (v).

          "Governmental Approvals" means any authorization,
consent, approval, order, consent decree, license, franchise,
lease, ruling, permit, tariff, rate, certification, exemption,
filing (other than purely ministerial filings) or registration by
or with any Governmental Authority relating to the ownership,
operation or maintenance of the Project or to the execution,
delivery or performance of any Project Document or Transaction
Document.

          "Governmental Authority" means any national, state,
sovereign or government, any federal, regional, state, local or
political subdivision and any entity exercising executive,
legislative, judicial, regulatory or administrative functions of
or pertaining to government.

          "Guarantee" of any Person means any obligation,
contingent or otherwise, of such Person directly or indirectly
guaranteeing in any manner any Indebtedness or other obligation
of any other Person including without limitation any obligation
or agreement of such Person contingent or otherwise, that
directly, indirectly or in effect constitutes a guaranty by such
Person (i) to pay or purchase such Indebtedness or to advance or
supply funds for the payment or purchase of such Indebtedness, or
(ii) to purchase, sell or lease (as lessee or lessor) property,
or to purchase or sell services, primarily for the purpose of
enabling such other Person to make payment of such Indebtedness
or to assure the holder of such Indebtedness against loss, or
(iii) to supply funds to or in any other manner invest in the
debtor (including any agreement to pay for property or services
irrespective of whether or not such property is received or such
services are rendered), or (iv) otherwise to assure a creditor
against loss.

          "Hazardous Materials" means (i) hazardous materials,
hazardous wastes, hazardous substances, extremely hazardous
wastes, restricted hazardous wastes, toxic substances, toxic
pollutants, contaminants, pollutants or words of similar import,
as used under Environmental Laws; (ii) petroleum and petroleum
products including crude oil and any fractions thereof;
(iii) natural gas, synthetic gas and any mixtures thereof,
(iv) asbestos and/or any material which contains any hydrated
mineral silicate, including, but not limited to, chrysolite,
amosite, crocidolite, tremolite, anthophylite and/or actinolite,
whether friable or nonfriable; (v) polychlorinated biphenyls
("PCBs"), or PCB-containing materials or fluids; (vi) any other
hazardous, radioactive or toxic substance, material, pollutant,
or solid, liquid or gaseous waste; and (vii) any substance that,
whether by its nature or its use, is subject to regulation under
any Environmental Law or with respect to which any Federal, state
or local Environmental Law or governmental agency requires
environmental investigation, monitoring or remediation.

          "Indebtedness" of any Person means (i) all obligations
of such Person for borrowed money or for the deferred purchase
price of property or services, (ii) all obligations of such
Person created or arising under any conditional sale or other
title retention agreement with respect to property acquired by
such Person (even though the rights and remedies of the seller or
lender under such agreement in the event of a default are limited
to repossession or sale of such property), (iii) all obligations
of such Person evidenced by bonds, debentures, notes or other
similar instruments, (iv) all non-contingent obligations of such
Person to reimburse any bank or other Person in respect of
amounts paid under a letter of credit or similar instrument, (v)
all outstanding obligations of others secured by a Lien on any
asset of such Person, whether or not such obligations are assumed
by such Person, (vi) all obligations under leases which shall
have been or should be, in accordance with generally accepted
accounting principles, recorded as capital leases in respect of
which such Person is liable as lessee, (vii) all Guarantees,
(viii) all payments under interest rate swaps, caps, collars and
other hedging arrangements, (viii) all obligations referred to in
clause (i), (ii), (iii), (iv), (v), (vi) or (vii) above secured
by (or for which the holder of such obligations has an existing
right, contingent or otherwise, to be secured by) any Lien upon
or in property (including, without limitation, accounts and
contract rights) owned by such Person, even though such Person
has not assumed or become liable for the payment of such
Indebtedness.

          "Indenture" means the Trust Indenture dated as of July
31, 1996 among Funding Corp., the Company and the Trustee.

          "Independent Engineer" means Burns & McDonnell.

          "Independent Engineer's Certificate" means a
certificate of an Authorized Representative of the Independent
Engineer.

          "Insufficiency" means, with respect to any employee
benefit plan, the amount, if any, by which the present value of
the vested and non-vested benefits under such plan (determined as
of the latest actuarial valuation date for such plan and
determined in accordance with the same assumptions and methods as
used in the most recent actuarial valuation for such plan)
exceeds the fair market value of the assets of such plan
allocable to such benefits.

          "Insurance Consultant" means Aon Corporation.

          "Insurance Proceeds" means all amounts and proceeds
(including instruments) in respect of the proceeds of any
casualty insurance policy required to be maintained under Section
7(g), except proceeds of business interruption or title
insurance.

          "Interconnection Agreement" means the Letter Agreement,
dated March 7, 1991, between the Company and Columbia Gas
Transmission Corporation.

          "Intercreditor Agreement" means the Collateral Agency
and Intercreditor Agreement dated as of July 31, 1996 among the
Company, Funding Corp., the Bank, the Trustee and the Collateral
Agent.

          "Interest Expense" means, for any period, all interest
on the Indebtedness of the Company due and payable during such
period.

          "Interim Financing Documents" means the collective
reference to (i) Letter of Credit and Reimbursement Agreement
dated, as of July 31, 1996, among the Company, the General
Partner and Nationsbank of Texas, N.A., (ii) Collateral Agency
and Intercreditor Agreement, dated as of July 31, 1996, among the
Company, Funding Corp., Nationsbank of Texas, N.A., The Bank of
New York, as trustee, and The Bank of New York as escrow agent,
(iii) Unconditional Guaranty Agreement, dated as of July 31,
1996, of the General Partner in favor of Nationsbank of Texas,
N.A., (iv) LOC Security Agreement, dated as of July 31, 1996,
between the Company and Nationsbank of Texas, N.A. and (v)
Security Bond Agreement, dated as of July 31, 1996, between the
Company and Nationsbank of Texas, N.A.

          "Issuance Date" means the date on which the Letter of
Credit is issued upon request of the Company pursuant to Section
3(a).

          "Law" means, with respect to any Governmental
Authority, any constitutional provision, law, statute, rule,
regulation, ordinance, treaty, order, decree, judgment, decision,
certificate, holding, injunction, registration, license,
franchise, permit, authorization, guideline, approval, consent or
requirement of such Governmental Authority, enforceable at law or
in equity, along with the interpretation and administration
thereof by any Governmental Authority charged with the
interpretation or administration thereof.

          "Letter of Credit" means the letter of credit issued by
the Bank in favor of VEPCO for the account of the Company in a
stated amount equal to the Maximum Credit Amount substantially in
the form of Exhibit A hereto.

          "Lien" means, with respect to any asset, any mortgage,
lien, pledge, charge, security interest or encumbrance of any
kind in respect of such asset.

          "Limited Partner" means PRC II Corporation, a Delaware
corporation.

          "Major Maintenance Expenses" means all expenditures by
the Company on regularly scheduled (or reasonably anticipated)
maintenance of the Project in accordance with good utility
practice and vendor and supplier requirements constituting major
maintenance (including, without limitation, teardowns, overhauls,
capital improvements, replacements and/or refurbishment of major
components of the Project).

          "Major Maintenance Requirement" means, for any Funding
Date, (i) if, on such Funding Date, the amount then on deposit in
the Overhaul Fund is $1,000,000 or less, an amount equal to the
sum of (x) the product obtained by multiplying the total number
of hours that each of the turbines constituting the Project has
operated during the 30-day period immediately preceding such
Funding Date by $100, and (y) the aggregate amount, not to exceed
$1,000,000, of the Major Maintenance Requirements for previous
Funding Dates which has not been funded or has been withdrawn
from other Funds pursuant to Section 3.12 of the Depositary
Agreement, or (ii) if, on such Funding Date, the amount then on
deposit in the Overhaul Fund exceeds $1,000,000, then the Major
Maintenance Requirement of such Funding Date shall be zero, in
each case as such amount shall be revised annually pursuant to
Section 7(l).

          "Material Adverse Change" means a material change in
the business, operations, properties or condition (financial or
otherwise) of the Project, the Company, Funding Corp. or any of
their respective Affiliates, which could reasonably be expected
to have a material adverse effect on (i) the ability of the
Company to perform its obligations in all material respects under
the Project Agreements, (ii) the ability of the Company or
Funding Corp. to perform their respective obligations in all
material respects under this Agreement, any other Financing
Documents or any other agreement evidencing the financing
transactions between Funding Corp. and the Company or (iii) the
validity or the priority of the Collateral Agent's and the
Depositary Agent's Liens on the Collateral.

          "Maximum Credit Amount" means $4,950,000.

          "Moody's" means Moody's Investment Services, Inc. or
any successor thereto.

          "Mortgaged Property" has the meaning set forth
collectively in each of the Mortgages.

          "Mortgages" means (i) the First Mortgage, and (ii) any
Additional Mortgages, if, as and when entered into by the
Company.

          "Multiemployer Plan" means a Plan which is a
multiemployer plan as defined in Section 4001(a)(3) of ERISA.

          "Non-Material Agreements" means (i) Acceptable Fuel
Management Contracts and (ii) any contract or undertaking entered
into by the Company (whether before or after the Issuance Date)
in the ordinary course of business under which the Company could
not reasonably be expected to have monetary obligations in excess
of $1,000,000 under any such contract or undertaking or related
contracts or undertakings.  For purposes of this definition,
indemnity or similar obligations of the Company subject to a
maximum dollar amount shall be computed at such amount, and all
other indemnity or similar obligations of the Company shall be
computed at the amount thereof which would, at the time of such
contact or undertaking is entered into, reasonably be expected to
become due and payable.

          "Obligations" means all amounts owed under this
Agreement and interest thereon (including, without limitation,
interest accruing after the filing of any petition in bankruptcy
or the commencement of any insolvency, reorganization or like
proceeding, relating to the Company or Funding Corp., as
applicable, whether or not a claim for post-filing or post-
petition interest is allowed in such proceeding), all other
obligations and liabilities of the Company to the Bank, whether
direct or indirect, absolute or contingent, due or to become due,
now existing or hereafter incurred, which may arise under, out
of, or in connection with this Agreement, the Letter of Credit,
the Intercreditor Agreement or any other document made or
delivered or given in connection therewith or herewith, whether
on account of principal, interest, fees, indemnities, costs,
expenses (including, without limitation, all fees and
disbursements of counsel to the Bank or otherwise).

          "Operating Budget" means a budget of Operating Expenses
(excluding fuel and fuel transportation expenses) and capital
expenditures and a long-term maintenance program with respect to
the Project for any given fiscal year, or part thereof, of the
Company that is prepared by the Company or, on the basis of
estimated monthly requirements, showing the amounts budgeted for
operation and maintenance expenses by category for each month
during such fiscal year, or part thereof, and approved in writing
by the Bank, prior to adoption by the Company.

          "Operating Expenses" means, for any period, the
operating and maintenance expenses of the Project for such period
(determined without duplication), calculated on a cash basis with
GAAP, both paid or required to be paid during such period,
including, without limitation, the following:  (i) costs incurred
or amounts payable by the Company under any Project Agreement or
Non-Material Agreement (other than amounts payable as Debt
Service), (ii) general and administrative and management expenses
and major maintenance costs with respect to the Project,
including the repair, replacement or rebuilding of the Project in
connection with an Event of Eminent Domain, an Event of Loss or
Title Event (to the extent not paid from the moneys held in the
Overhaul Fund and the Restoration Fund), (iii) labor costs,
(iv) insurance premiums, (v) sales, receipts, franchise,
licensing, excise, property and other taxes imposed on the
Company (but not any partner thereof) to which the Project may be
subject, (vi) costs and fees incurred in connection with
obtaining and maintaining in effect any Governmental Approvals,
(vii) utilities costs, (viii) costs incurred by the Company or
Funding Corp. in connection with the performance hereunder and
under the Collateral Documents and other agreements anticipated
thereby, (ix) legal, accounting and other professional fees
incurred in connection with any of the foregoing or the Project,
(x) fees and expenses payable during such period in connection
with this Agreement, the Bonds and other Indebtedness of the
Company permitted under Section 8(c) (other than Debt Service and
principal of, interest on and other amounts payable by the
Company or Funding Corp. with respect to such other
Indebtedness), (xii) cash deposits in connection with any surety
bonds or similar arrangements permitted by Section 7(e)(i)(z) and
Good Faith Contests.

          "Operating Plan" has the meaning set forth in
Section 7(e)(vii).

          "Operation and Maintenance Agreement" means (i) the
Amended and Restated Operation and Maintenance Agreement, dated
as of December 27, 1993, between the Company and University
Technical Services, Inc., as in effect on the date hereof.

          "Operation and Maintenance Procedures" means the
procedures established (i) by the Operator under the Operation
and Maintenance Agreement with respect to operation and
maintenance services and provided by the Operator in accordance
with the design engineer's recommendations, the equipment
manufacturers' recommendations, and Prudent Engineering and
Operating Practices and (ii) by any other Project Participant
with respect to the operation and maintenance of the Project in
accordance with the equipment manufacturers recommendations and
Prudent Engineering and Operating Practices.

          "Operator" means University Technical Services, Inc.

          "Opinion of Counsel" means a written opinion of counsel
for any Person satisfactory to the Bank which may include,
without limitation, counsel for the Company or Funding Corp.,
whether or not such counsel is an employee of any of them.

          "Overhaul Fund" has the meaning ascribed thereto in
Section 3.6 of the Depositary Agreement.

          "Participant" has the meaning set forth in Section 13
hereof.

          "Partners" means the Limited Partner, the General
Partner and such other Persons who may from time to time become
partners of the Company in accordance with the provisions of the
Partnership Agreement.

          "Partnership Agreement" means the Second Amended and
Restated Agreement of Limited Partnership, dated as of July 31,
1996, among the Partners.

          "Partnership Distribution Fund" means the fund
described in Section 3.9 of the Depositary Agreement.

          "Partnership Guarantee" means the Partnership
Guarantee, dated as of July 31, 1996, of the Company in favor of
the Trustee, guaranteeing the obligations of Funding Corp. under
the Indenture and the First Series Supplemental Indenture.

          "Partnership Interest Pledge Agreements" means (a) the
General Partner Pledge and Security Agreement, dated as of
July 31, 1996, between Panda-Rosemary Corporation and the
Collateral Agent providing for the pledge of all the general
partnership interest of the Company to the Collateral Agent, and
(b) the Limited Partner Pledge and Security Agreement dated as of
July 31, 1996, between PRC II Corporation and the Collateral
Agent providing for the pledge of all the limited partnership
interest of the Company to the Collateral Agent.

          "PBGC" means the Pension Benefit Guaranty Corporation.

          "Permitted Investments" means investments in securities
that are: (i) direct obligations of the United States, or any
agency thereof; (ii) obligations fully guaranteed by the United
States or any agency thereof; (iii) certificates of deposit
issued by commercial banks under the laws of the United States or
any political subdivision thereof having a combined capital and
surplus of at least $500,000,000 and having long-term unsecured
debt securities having a rating assigned by each of the Moody's
and Duff & Phelps equal to the highest rating assigned thereby to
long-term unsecured debt securities (but at the time of
investment not more than $10,000,000 may be invested in such
certificates of deposit from any one bank); (iv) repurchase
obligations with a term of not more than seven days for
underlying securities of the types described in clauses (i) and
(ii) above, entered into with any financial institution meeting
the qualifications specified in clause (iii) above; (v) open
market commercial paper of any corporation (other than an
Affiliate of the Company or Funding Corp.) incorporated or doing
business under the laws of the United States or any political
subdivision thereof having a rating assigned by each of Moody's
and Duff & Phelps equal to the highest rating assigned thereby to
commercial paper (but at the time of investment not more than
$10,000,000 may be invested in such commercial paper from any one
company); (vi) investments in money market funds having a rating
assigned by each of Moody's and Duff & Phelps equal to the
highest rating assigned thereby to money market funds (including
money market funds for which the Depositary Agent in its
individual capacity or any of its affiliates is investment
manager or adviser); or (vii) investments in money market funds
registered under the Investment Company Act of 1940, the
portfolio of which is limited to direct obligations of the United
States and agencies of the United States government.

          "Permitted Liens" means the Liens permitted under
Section 8(d).

          "Person" means any individual, sole proprietorship,
corporation, partnership, joint venture, limited liability
company, trust, unincorporated association, institution,
Governmental Authority or any other entity.

          "Pipeline" means the approximately 10.25 mile lateral
natural gas pipeline connecting the pipelines owned by Columbia
Gas Transmission Corporation and Transcontinental Gas Pipe Line
Corporation and the Project.

          "Pipeline Operating Agreement" means the Pipeline
Operating Agreement, effective as of February 14, 1990, as
amended by Amendment Number 1, dated May 7, 1990, and Amendment
Number 2, dated November 19, 1991, between the Company and North
Carolina Natural Gas Corporation.

          "Plan" means at any time an employee pension benefit
plan which is covered by Title IV of ERISA or subject to the
minimum funding standards under Section 412 of the Code and is
either (i) maintained by a member of the Controlled Group for
employees of a member of the Controlled Group or (ii) maintained
pursuant to a collective bargaining agreement or any other
arrangement under which more than one employer makes
contributions and to which a member of the Controlled Group is
then making or accruing an obligation to make contributions or
has within the preceding five plan years made contributions.

          "PRC" means Panda-Rosemary Corporation, a Delaware
corporation.

          "Process Agent" means CT Corporation.

          "Project" means the approximately 180 megawatt
electrical generating facility, the Site on which such facility
is located and all related equipment and facilities.

          "Project Agreements" means, individually and
collectively, the Steam Sales Agreement, the VEPCO Power Purchase
Agreement, the Pipeline Operating Agreement, the Site Lease, the
Gas Supply Contracts, the Transco Facilities Agreement, the
Operation and Maintenance Agreement, the Interconnection
Agreement, the Gas Transportation Contracts, the Fuel Supply
Management Agreement, any Firm Gas Transportation Contract, and
any Additional Contract.

          "Project Participant" means any Person who is a party
to a Project Agreement, other than the Company and the Funding
Corp.

          "Project Revenue Fund" means the fund described in
Section 3.1 of the Depositary Agreement.

          "Project Revenues" means, for any period, the sum of
the following (without duplication) received by the Company or
amounts credited to the Project Revenue Fund representing
monetary amounts immediately available, as described in clause
(iii) below during such period: (i) all revenues under the VEPCO
Power Purchase Agreement and the Steam Sales Agreement plus
(ii) all other revenues, whether from the sale of electrical
capacity or electricity, thermal energy byproducts of the
operation of the Project on assets of the Company otherwise, plus
(iii) investment earnings on amounts in the Funds, plus (iv) the
proceeds of any delayed opening or business interruption
insurance and other payments received for delayed opening or
interruption of operations, plus (v) refunds of deposits, plus
(vi) all rental and other payments received by the Company from
the lease or sale of any portion of the Site, plus (vii) all
revenue received by the Company from fuel management activities,
plus (viii) all other income, received by the Company during such
period.  Project Revenues shall exclude, to the extent included,
proceeds of the Bonds, proceeds of all Indebtedness of the
Company or Funding Corp. Casualty Proceeds, Eminent Domain
Proceeds, Title Insurance Proceeds, any proceeds of other
insurance maintained by or the Company or Funding Corp. and
contributions to capital.

          "Projected Debt Service Coverage Ratio (Three Month)"
means, on any date of determination, a projection of the Debt
Service Coverage Ratio for the three month period specified or,
if no period is specified, for any three month period commencing
on the first day of the calendar month which includes such date
of determination, in each case, prepared by the Company in good
faith based upon assumptions consistent in all material respects
with the Project Agreements and the historical operating results
of the Project (without giving effect to any historical non-
recurring extraordinary event).  Whenever the Company is required
to provide a determination of a Projected Debt Service Coverage
Ratio (Three Month), the full calculation of the Projected Debt
Service Coverage Ratio (Three Month) (including any supporting
documentation) shall be set forth in such Certificate of the
Company delivered to the Bank, accompanied by an Independent
Engineer's Certificate, dated within five (5) days of the date of
such Certificate, stating that, based upon reasonable
investigation and review, the Projected Debt Service Coverage
Ratio (Three Month) is based on reasonable assumptions consistent
in all material respects with the Project Agreements and the
historical operating results of the Project and that the
Independent Engineer believes the Projected Debt Service Coverage
Ratio (Three Month) to be reasonable in light of such
assumptions.

          "Property Tax Fund" means the fund described in Section
3.11 of the Depositary Agreement.

          "Property Tax Requirement" means, for any Funding Date,
(i) until the date that the Company delivers to the Depositary
Agent the certificate referred to in Section 7(f), an amount
equal to 8.33% of the amount of real property taxes assessed in
the tax year immediately preceding the year in which such Funding
Date occurs against the real property owned by The Bibb Company
(or any successor owner of such property) that includes the Site;
provided that if the Company delivers to the Depositary Agent the
documentation required under Section 3.11(e) of the Depositary
Agreement, the Property Tax Requirement for any Funding Date
occurring during the period commencing on the date of such
delivery and ending on the last day of the tax year for which
such documents are delivered shall be zero and (ii) after the
delivery of such certificate, zero.

          "Prudent Engineering and Operating Practices" means the
practices, methods and acts generally engaged in or approved by
the electric utility industry for electrical and steam generating
facilities of similar design and construction as, and otherwise
at such time similarly situated to, the Project, that in the
exercise of reasonable judgment in light of the facts known or
that reasonably should have been known at the time a decision was
made, would have been expected to accomplish the desired result
in a manner consistent with law, regulation, reliability, safety,
environmental protection, economy and expedition.

          "PUHCA" means the Public Utility Holding Company Act of
1935, as amended.

          "PURPA" means the Public Utility Regulatory Policies
Act of 1978, as amended.

          "Qualifying Facility" means a cogeneration facility
that has satisfied the definition of "qualifying facility" as set
forth in 18 C.F.R.  292.102(b)(1), as the same may be amended or
supplemented from time to time.

          "Redemption Agreement" means the Redemption Agreement,
dated as of July 31, 1996, among the Company, the General
Partner, the Limited Partner and Ford Motor Credit Company.

          "Reimbursement Default" means any event or condition
which constitutes a Reimbursement Event of Default or which with
the giving of notice or the lapse of time or both would, unless
cured or waived, become a Reimbursement Event of Default.

          "Reimbursement Event of Default" has the meaning set
forth in Section 9.

          "Release", when used in connection with any Hazardous
Material, means any release, spill, emission, leaking, pumping,
injection, deposit, disposal, discharge, dispersal, leaching or
migration, where such release is either regulated by applicable
Environmental Law or reasonably may be expected to serve as the
basis for liability.

          "Restoration Fund" means the fund described in Section
3.8 of the Depositary Agreement.

          "SEC" means the Securities and Exchange Commission.

          "Secured Parties" shall have the meaning set forth in
Section 1.2 of the Intercreditor Agreement.

          "Security Agreements" means the Assignment and Security
Agreement, dated as of July 31, 1996, made by the Company in
favor of the Collateral Agent and (ii) the Assignment and
Security Agreement, dated as of July 31, 1996, made by Funding
Corp. in favor of the Collateral Agent.

          "Site" means the tracts of land or interests therein
located in Roanoke Rapids, North Carolina, which are more
particularly described in the Site Lease.

          "Site Lease" means the Real Property Lease and Easement
Agreement, dated as of June 9, 1989, between The Bibb Company and
the Company, as amended as of October 1, 1989, as of January 31,
1990, and as of March 15, 1996, and as it may be further amended
or supplemented from time to time.

          "Spot Gas Contract" means any contract or agreement
entered into by or on behalf of the Company for the purchase of
natural gas for the operation of the Project, other than the Gas
Supply Contract.

          "Steam Sales Agreement" means the Cogeneration Energy
Supply Agreement, dated January 11, 1989, and amended on October
1, 1989 and January 3, 1990, between the Company and The Bibb
Company.

          "Stock Pledge Agreement" means the Stock Pledge and
Security Agreement, dated as of July 31, 1996, between Panda
Interholding Corporation, a Delaware corporation, and the
Collateral Agent providing for the pledge of all the capital
stock of Panda-Rosemary Corporation and PRC II Corporation to the
Collateral Agent.

          "Subsidiary" means any corporation or other entity of
which securities or other ownership interests having ordinary
voting power to elect a majority of the board of directors or
other persons performing similar functions are at the time
directly or indirectly owned by the Company or one or more
Subsidiaries, or by the Company and one or more Subsidiaries.

          "Successor Participant" means each Person to whom a
Participant transfers all or a part of its participation with the
consent of the Company.

          "Tax" and "Taxes" have the meanings set forth in
Section 2(c)(iii).

          "Termination Date" means the earliest of (i) the date
on which the Bank pays a drawing under the Letter of Credit for
the Maximum Credit Amount, (ii) if a drawing is not requested by
VEPCO after a notice of termination is given under the Letter of
Credit, the Date of Early Termination, (iii) if a drawing is
requested by VEPCO after a notice of termination is given under
the Letter of Credit, the date on which the Bank pays such
drawing and (iv) the seventh anniversary of the Issuance Date of
the Letter of Credit.

          "Title Company" means Chicago Title Insurance Company.

          "Title Event" means the existence of any defect of
title or lien or encumbrance on the Mortgaged Property (other
than Permitted Liens) that entitles the Collateral Agent to make
a claim under the Title Policy.

          "Title Insurance Proceeds" means all amounts and
proceeds (including instruments) in respect of the proceeds of
the Title Policy.

          "Title Policy" means collectively, the policy or
policies of title insurance required pursuant to Section 7( )
insuring the mortgages constituting the First Mortgage and
certain Additional Mortgages.

          "Transaction Documents" means the Project Agreements,
the Finance Agreements, the Bond Purchase Agreement, the Project
Documents, the Interim Financing Documents and the Redemption
Agreement.

          "Transco Facilities Agreement" means the Lateral Line
Interconnect and Reimbursement Agreement, dated August 1, 1990,
between the Company and Transcontinental Gas Pipe Line
Corporation.

          "Transfer" means a sale, transfer, assignment
hypothecation, pledge, or other disposition and, when used as a
verb, shall have a correlative meaning.

          "Transportation Service Conversion" means an election
by the Company to convert service under a Firm Gas Transportation
Contact from firm transportation pursuant to Part 157 of the
rules and regulations of FERC, 18 C.F.R.  157.1 et seq., to firm
transportation pursuant to Part 284 of the rules and regulations
of FERC, 18 C.F.R.  281.4 et seq.

          "Trustee" means Fleet National Bank as Trustee under
the Indenture.

          "VEPCO" means Virginia Electric and Power Company, a
Virginia public service corporation.

          "VEPCO Power Purchase Agreement" means the Power
Purchase and Operating Agreement, dated as of January 24, 1989,
as amended on October 24, 1989 and July 30, 1993, between the
Company and VEPCO.

          (a) Accounting Terms and Determinations.  Unless otherwise
specified herein, all accounting terms used herein shall be
interpreted, all accounting determinations hereunder shall be
made, and all financial statements required to be delivered
hereunder shall be prepared in accordance with GAAP.

Section 2. Reimbursement.  (a)  Subject to the terms and conditions
set forth herein, on the Issuance Date, the Bank shall issue the
Letter of Credit in favor of VEPCO for the account of the Company
in an amount equal to the Maximum Credit Amount.

          (a)  The Company agrees to pay to the Bank (i) not later
than 4:00 p.m. New York City time on the same Business Day on
which the Bank shall pay any draft under the Letter of Credit a
sum equal to the amount so paid under the Letter of Credit and
(ii) interest on any and all amounts unpaid by the Company when
due under clause (i) above from and including the date such
amount is paid by the Bank under the Letter of Credit until
payment in full, payable on demand, at a fluctuating interest
rate per annum equal to 4% per annum above the rate of interest
publicly announced by the Bank in New York City from time to time
as its prime rate, but such fluctuating interest rate shall in no
event be higher (with respect to each amount due and payable
hereunder, from the date such amount is due and payable until the
date such amount is paid in full) than the maximum rate permitted
by applicable law.

          (b)       (i) The Company agrees to pay to the Bank on the
Issuance Date an initial fee equal to .5% of the Maximum Drawing
Amount.

          (ii)  The Company agrees to pay to the Bank a fee with
respect to the Letter of Credit equal to 1.5% per annum of the
Maximum Credit Amount from the Issuance Date to, but excluding,
the Termination Date payable quarterly in arrears on each
March 31, June 30, September 30 and December 31, and the accrued
portion of such annual fee on the Termination Date, commencing
September 30, 1996 (for the amount of such fee that shall have
accrued since the Issuance Date); provided that if Moody's shall
rate the Bonds or any series thereof lower than Baa3 (or an
equivalent rating if the rating system used by Moody's is
revised) or Duff & Phelps shall rate the Bonds or any series
thereof less than BBB- (or an equivalent rating if the rating
system used by Duff & Phelps is revised) the fee payable pursuant
to this subsection (b) shall be increased by .50% per annum
during the period commencing on the day on which such rating is
so lowered to, but excluding, the first day thereafter on which
such ratings are at least Baa3 and BBB-, respectively.

          (c) (i)  If after the date hereof, the adoption of any
applicable law, rule or regulation, or any change therein, or any
change in the interpretation or administration thereof by any
Governmental Authority, central bank or comparable agency charged
with the interpretation or administration thereof, or compliance
by the Bank with any request or directive (whether or not having
the force of Law) of any such Authority, central bank or
comparable agency shall impose, modify or deem applicable any
reserve, special deposit or similar requirement (including,
without limitation, any such requirement imposed by the Board of
Governors of the Federal Reserve System) against letters of
credit issued by or assets of, deposits with or for the account
of the Bank or shall impose on the Bank any other condition
regarding this Agreement or the Letter of Credit and the result
of the foregoing shall be to increase the cost to the Bank of
issuing or maintaining the Letter of Credit (which increase in
cost shall be the result of the Bank's reasonable allocation of
the aggregate of such cost increases resulting from such events)
then, within 15 days after demand by the Bank, the Company shall
pay to the Bank all additional amounts which are necessary to
compensate the Bank for such increased cost.

          (i) If, after the date hereof, the Bank shall have determined
that the adoption of any applicable Law regarding capital
adequacy, or any change therein, or any change in the
interpretation or administration thereof by any Governmental
Authority, central bank or comparable agency charged with the
interpretation or administration thereof, or compliance by the
Bank with any request or directive regarding capital adequacy
(whether or not having the force of Law) of any such Authority,
central bank or comparable agency, has or would have the effect
of reducing the rate of return on the Bank's capital as a
consequence of its obligations hereunder to a level below that
which the Bank would have achieved but for such adoption, change
or compliance (taking into consideration the Bank's policies with
respect to capital adequacy) by an amount deemed by the Bank to
be material, then within 15 days after demand by the Bank, the
Company shall pay to the Bank such additional amount or amounts
as will compensate the Bank for such reduction.

          (ii)   All payments made by the Company under this Agreement
shall be made free and clear of, and without reduction for or on
account of, any stamp or other taxes, levies, imposts, duties,
charges, fees, deductions, withholdings, restrictions or
conditions of any nature whatsoever hereafter imposed, levied,
collected, withheld or assessed by any country (or by any
political subdivision or taxing authority thereof or therein),
except for franchise taxes and taxes based on the overall net
income of the Bank (such nonexcluded taxes being called "Tax" or
"Taxes").  If any Taxes are required to be withheld from any
amounts payable to the Bank, the amounts so payable to the Bank
shall be increased to the extent necessary to yield to the Bank
(after payment of all Taxes) interest or any such other amounts
payable hereunder at the rates or in the amounts specified in
this Agreement; provided that the Company shall not be obligated
to pay such amounts with respect to any period in which the Bank
has failed (x) to file any form or certificate that it was
entitled to file which would have exempted the Bank from such
Taxes or (y) to take other action which would entitle the Bank to
an exemption from such Taxes, if such action would not, in the
reasonable judgement of the Bank, be otherwise disadvantageous to
it.  Whenever any Tax is payable by the Company, as promptly as
possible thereafter, the Company shall send the Bank a receipt or
other evidence of payment thereof.

          (iii)  A certificate as to the nature of the occurrence
giving rise to, and the calculation (in reasonable detail) of,
compensation to the Bank pursuant to clauses (i), (ii) and (iii)
of this Section 2(d) above shall be submitted by the Bank to the
Company and shall be conclusive (absent demonstrable error) as to
the amount thereof.

          (iv)   The Company agrees that its obligations to pay
compensation pursuant to this Section 2(d) shall inure to the
benefit of each Participant and each Successor Participant with
respect to its respective participation to the same extent as if
such Participant or Successor Participant were named instead of
the Bank in this Section 2(d); provided that any certificate
presented by the Bank on behalf of a Participant or Successor
Participant pursuant to Section 2(d)(iv) shall provide the
identity of such Participant or Successor Participant and an
estimate of the total additional compensation which would be
payable to such Participant or Successor Participant on an annual
basis.

          (v)  No law, rule or regulation in the form in which it is
in effect on the Issuance Date, but excluding changes in the
interpretation or administration thereof after the Issuance Date,
or Tax to which the Bank is subject on Issuance Date shall be
used by the Bank as the basis of a claim for compensation
pursuant to Section 2(d).  No law, rule or regulation in the form
in which it is in effect on the Issuance Date, but excluding
changes in the interpretation or administration thereof after the
Issuance Date, or Tax to which a Participant is subject on the
Issuance Date shall be used as the basis of a claim for
compensation pursuant to Section 2(d) by such Participant.

          (d)  All payments by the Company to the Bank under this
Section 2 shall be made in lawful currency of the United States
and in immediately available funds at the Bank's principal New
York office, which on the date hereof is located at 335 Madison
Avenue, New York, New York 10017.  Whenever any payment under
this Section 2 shall be due on a day which is not a Business Day,
the date for payment thereof shall be extended to the next
succeeding Business Day, and any interest payable thereon shall
be payable for such extended time at the specified rate.

          (e)  Interest payable under subsection (b) shall be computed
on the basis of a year of 360 days.  The fees payable under
subsection (c) shall be computed on the basis of a year of 365
days (or 366 days in a leap year) and paid for the actual number
of days elapsed (including the first day but excluding the last
day).

Section 3. Issuance of the Letter of Credit; Conditions 
Precedent to Issuance.  (a)  Subject to satisfaction of the conditions
precedent set forth in subsections (b), (c) and (d) of this
Section, the Bank shall issue the Letter of Credit on the date
set forth in the notice referred to in Section 3(b)(viii) (such
date or such later date on which the conditions precedent are
satisfied and the Letter of Credit is issued being herein called
the "Issuance Date").  The Letter of Credit shall be effective on
the Issuance Date and shall expire on the Termination Date.

          (a)  As a condition precedent to the issuance of the Letter
of Credit, the Bank shall have received on or before the Issuance
Date the following, each dated such date, in form and substance
satisfactory to the Bank:

          (i) opinions of counsel for the Company, substantially in the
     form of Exhibit B hereto;

          (ii) copies of each of the Transaction Documents duly executed
     by each Person party thereto and certified by an authorized
     officer of each of Funding Corp. and the Company (including all
     opinions of counsel (other than opinions delivered by counsel to
     parties other than the Company and its affiliates in connection
     with the Redemption Agreement and opinions delivered solely to
     Jefferies & Company, Inc. in connection with the Bond Purchase
     Agreement) delivered in connection therewith either addressed to
     the Bank or permitting the Bank to rely on such opinions as if
     such opinions were addressed to it and all other documents or
     instruments delivered in connection with the consummation of the
     transactions contemplated under the Financing Documents, the
     Interim Financing Documents and the Collateral Documents);

          (iii)       copies of the resolutions of the Board of Directors
     of the General Partner of the Company authorizing the execution,
     delivery and performance by the Company of this Agreement, each
     of the Transaction Documents to which the Company is a party,
     certified by the Secretary or an Assistant Secretary of the
     Company (which certificate shall state that such resolutions are
     in full force and effect on the Issuance Date);

          (iv)   certified copies of all approvals, authorizations, orders
     or consents of, or notices to or registrations with, any
     governmental body or agency required for the Company to enter
     into this Agreement and of all such approvals, authorizations,
     orders, consents, notices or registrations required to be
     obtained or made prior to the Issuance Date in connection with
     the transactions contemplated by any of the Transaction Documents
     to which the Company is a party;

          (v)    a certificate of the Secretary or an Assistant Secretary
     of the Company certifying the names and true signatures of the
     officers of the Company authorized to sign this Agreement and the
     other documents to be delivered by the Company hereunder;

          (vi)   letters from the Company to each of the Insurance
     Consultant, the Gas Consultant and the Independent Engineer
     authorizing each of the foregoing to serve in such capacity on
     behalf of the Bank.

          (vii)          a notice from the Company requesting issuance of
     the Letter of Credit and stating the date on which the Company
     desires such Letter of Credit be issued.

          (viii)         evidence that CT Corporation has been appointed as
     agent for service of process for the Company and Funding Corp.

          (ix)   such other documents, instruments, approvals (and, if
     requested by the Bank, certified duplicates of executed copies
     thereof) or opinions as the Bank may reasonably request in
     writing.

          (b)       The following statements shall be true and correct on
the Issuance Date and the Bank shall have received a certificate
signed by a duly authorized officer of the General Partner of the
Company, dated the Issuance Date, stating that:

          (i)    the representations and warranties contained in Section 6
     are correct on and as of the Issuance Date as though made on and
     as of such date; and

          (ii)   no Reimbursement Default shall have occurred and be
     continuing and no Reimbursement Default shall result from the
     issuance of the Letter of Credit.

          (c)       On or before the Issuance Date:

          (i)    each of the Transaction Documents shall have been duly
     authorized and executed by the respective parties thereto and
     shall be in full force and effect;

          (ii)   all conditions precedent to closing set forth in Section 7
     of the Bond Purchase Agreement shall have been fulfilled.

Section 4.     Adjustment of Maximum Drawing Amount; Terms of Drawing.
The Maximum Drawing Amount shall be modified as specified in the
fourth paragraph of the Letter of Credit and drawings under the
Letter of Credit shall be subject to the other terms and
conditions set forth in the Letter of Credit.

Section 5.     Obligations Absolute.  The payment obligations of the
Company under this Agreement shall be absolute, unconditional and
irrevocable, and shall be performed strictly in accordance with
the terms of this Agreement, under all circumstances whatsoever,
including, without limitation, the following circumstances:

          (a)    any lack of validity or enforceability of the Letter of
     Credit or any of the Transaction Documents;

          (b)    any amendment or waiver of or any consent to departure
     from all or any of the Transaction Documents;

          (c)    the existence of any claim, set-off, defense or other
     rights which the Company may have at any time against VEPCO (or
     any persons or entities for whom any of the foregoing may be
     acting), the Bank or any other person or entity, whether in
     connection with this Agreement, the Transaction Documents or any
     unrelated transactions;

          (d)    any statement or any other document presented under the
     Letter of Credit proving to be forged, fraudulent, invalid or
     insufficient in any respect or any statement therein being untrue
     or inaccurate in any respect whatsoever;

          (e)    payment by the Bank under the Letter of Credit against
     presentation of a draft or certificate which does not comply with
     the terms of such Letter of Credit; or

          (f)    any other circumstance or happening whatsoever, whether or
     not similar to any of the foregoing.

          6.     Representations and Warranties.  The Company and Funding
Corp. jointly and severally represent and warrant as follows:

          (a)       Existence and Authority.  The Company is a limited
partnership duly organized and validly existing under the laws of
the State of Delaware, and is qualified to own property and
transact business in North Carolina and in every other
jurisdiction where the ownership of its property and the nature
of its business as currently conducted and as contemplated to be
conducted under each Project Document to which the Company is a
party requires it to be so qualified.  The Company is not in
violation of the Partnership Agreement or its Certificate of
Limited Partnership.  Each of Funding Corp. and the General
Partner, is a corporation duly organized and validly existing
under the laws of the state of its incorporation.  Each of
Funding Corp. and the General Partner is qualified to own
property and transact business in North Carolina and in every
other jurisdiction where the ownership of its property and the
nature of its business as currently conducted and as contemplated
to be conducted under each Project Document to which such Person
is a party requires it to be qualified.  Neither Funding Corp.
nor the General Partner is in violation of its certificate of
incorporation and by-laws.  Each of the Company, Funding Corp.
and the General Partner has all powers and all material
governmental licenses, authorizations, consents and approvals
required to carry on its business as now conducted.

          (b) Corporate Authorization.  The execution, delivery and
performance by the Company and Funding Corp. of this Agreement
and each Transaction Document to which it is, or is to become, a
party, have been duly authorized by all necessary partnership
action on the part of the Company, all necessary corporate action
on the part of the General Partner and all necessary corporate
action on the part of Funding Corp. and do not, and will not,
require the consent or approval of any Partner of the Company,
any stockholder of Funding Corp. or any trustee or holder of any
indebtedness or other obligation of the Company or Funding Corp.,
other than such consents and approvals as have been, or on or
before the Issuance Date will be duly obtained, given or
accomplished.

          (c) No Violation, etc.   Neither the execution, delivery or
performance by the Company or Funding Corp. of this Agreement or
any Transaction Document to which it is, or is to become, a
party, nor the consummation by the Company and Funding Corp. of
the transactions contemplated hereby or thereby, nor compliance
by the Company and Funding Corp. with the provisions hereof or
thereof, conflicts or will conflict with, or results or will
result in a breach or contravention of any of the provisions of,
the Partnership Agreement of the Company, or the certificate of
incorporation or by-laws of Funding Corp., or any applicable law,
or any indenture, mortgage, lease or any other agreement or
instrument to which the Company or Funding Corp. or any of their
respective Affiliates is a party or by which the property of the
Company, Funding Corp. or any of their respective Affiliates is
bound, or result or will result in the creation or imposition of
any Lien (other than Permitted Liens) upon any property of the
Company and Funding Corp. or any of their respective Affiliates.
There is no provision of the Partnership Agreement of the
Company, or any applicable Law, or any such indenture, mortgage,
lease or other agreement or instrument which materially adversely
affects, or in the future is likely (so far as the Company can
now foresee) to have a Material Adverse Change on the Company or
Funding Corp.

          (d) Governmental Actions.  No Governmental Action under
any Federal, North Carolina or New York law or the General
Corporation Law of Delaware is or will be required in connection
with the execution, delivery or performance by the Company and
Funding Corp. of, or the consummation by the Company and Funding
Corp. of the transactions contemplated by, this Agreement or any
Transaction Document to which it is, or is to become, a party,
except such Governmental Actions (i) as have been, or will have
been, duly obtained, given or accomplished, (ii) as may be
required under existing Federal, Delaware, North Carolina or New
York law to be obtained, given or accomplished from time to time
after the Issuance Date in connection with the maintenance, use,
possession or operation of the Project or otherwise with respect
to the Project and the Company's involvement therewith and which
are routine in nature and which neither the Company nor Funding
Corp. has any reason to believe will not be timely obtained, and
(iii) as may be required under Applicable Law not now in effect.
No Governmental Action by any Federal, Delaware, North Carolina
or New York Governmental Authority is required including without
limitation any Governmental Action relating to the Securities Act
of 1933, the Securities Exchange Act of 1934, the Trust Indenture
Act of 1939, the Federal Power Act, the Investment Company Act,
PUHCA, Environmental Law, any energy matters or public utilities,
or the Project or is or will be required (x) in connection with
the participation by the Bank or any Participant in the
consummation of the transactions contemplated by this Agreement,
or in connection with the participation by the Trustee, Funding
Corp. or any Person in the consummation of the transactions
contemplated by the Transaction Documents or (y) to be obtained
by any of such Persons prior to the Termination Date, except such
Governmental Actions (A) as have been, or on or before the
Issuance Date, will be, duly obtained, given or accomplished, (B)
as may be required by Applicable Law not now in effect.

          (e) Execution and Delivery.  This Agreement, in Collateral
Documents and the other Transaction Documents to which the
Company and/or Funding Corp. is, or is to become, a party on or
prior to the Issuance Date have been or on or before the Issuance
Date will have been duly executed and delivered by the Company
and Funding Corp., as applicable, and this Agreement is and upon
execution and delivery thereof each such Collateral Document and
other Transaction Document will be the legal, valid and binding
obligations of the Company and Funding Corp., as applicable, in
accordance with their respective terms, subject to the
application by a court of general principles of equity and to the
effect of any applicable bankruptcy, insolvency, reorganization,
moratorium or similar laws affecting creditors' rights generally.

          (f)  Litigation.  Except for the litigation between Panda
Energy Corporation and NNW, Inc. described in the Offering
Circular dated July 26, 1996 relating to the bonds issued under
the Bond Purchase Agreement, there is no pending action or
proceeding (including any Environmental Claim) before any court,
governmental agency or arbitrator against or directly involving
the Company, Funding Corp., or any of their respective Affiliates
and, to the best of the Company's and Funding Corp.'s knowledge,
there is no pending or threatened action or proceeding affecting
the Company, Funding Corp. or any of their respective Affiliates
before any court, governmental agency or arbitrator (A) in which
any question is raised as to the validity of this Agreement, any
Collateral Document, any other Transaction Document or any
Governmental Approval, or (B) in which there is any material
likelihood of an outcome which may materially and adversely
affect the ability of the Company, Funding Corp. or any such
Affiliate to perform its obligations hereunder, under any Project
Agreement, or under any of the other Transaction Documents.
There has been no determination (interim or final) in any action
or proceeding so disclosed which determination may materially and
adversely affect the ability of the Company or Funding Corp. to
perform its obligations hereunder under any Project Agreement,
any Collateral Document or any other Transaction Document.

          (g) Material Adverse Change.  The balance sheet of the
Company as at December 31, 1995, and the related statements of
income, of retained earnings and of changes in financial position
of the Company for the fiscal year then ended, copies of which
have been furnished to the Bank, present fairly the financial
position of the Company as at such date and the results of the
operations of the Company for the year ended on such date, in
accordance with GAAP.  Since December 31, 1995, there has been no
Material Adverse Change.

          (h) Compliance with ERISA.  The Company and each member of
the Controlled Group have fulfilled their obligations under the
minimum funding standards of ERISA and the Code with respect to
each Plan (or, with respect to each Plan which is a multiemployer
plan as defined in section 4001(a)(3) of ERISA, have made all
required contributions), are in compliance (other than any
instance of non-compliance the liability for which is not
material to the Company's or the Controlled Group's financial
condition) with the presently applicable provisions of ERISA and
the Code, and no events have occurred which have or could result
in the imposition of any liability to the PBGC or a Plan under
Title IV of ERISA.

          (i)   Titles; Liens.  The Company owns and has good and, in
the case of the Mortgaged Property, marketable title to the
Collateral pledged by it to the Collateral Agent in each case
free and clear of all Liens other than Permitted Encumbrances.

          (j)       Material Agreements and Licenses.  The Company
possesses all licenses, franchises, trademarks, trade names,
copyrights, patents and agreements necessary for the ownership,
operation and maintenance of the Project.  No licenses,
franchises, trademarks, trade names, copyrights, patents or
agreements with respect to the use of technology or other permits
not in the possession of the Company (other than those
constituting Government Approvals referred to in Section 3.03
hereof) are necessary for the construction, ownership, operation
and maintenance of the Project.

          (k) No Default.  Neither the Company, nor Funding Corp. nor
any of their respective Affiliates is in default under or with
respect to any Collateral Document, Financing Document, Interim
Financing Document or any provision of any other Project Document
or other agreement, lease or instrument to which it is a party or
by which it or its properties may be bound (which default or
breach has not been permanently waived by the other party to such
document).  No Reimbursement Default or Reimbursement Event of
Default has occurred and is continuing.

          (l)  Payment of Taxes.  Each of the Company, Funding Corp.
and their respective Affiliates has filed or caused to be filed
all tax returns which are required to be filed by it, and has
paid all taxes shown to be due and payable on said returns or on
any assessments made against it or any of its assets and all
other taxes, fees or other charges imposed on it by any
Governmental Authority, other than taxes and assessments the
payment of which are subject to a Good Faith Contest.

          (m)       Collateral Documents.  Upon execution and delivery
thereof, the provisions of the Collateral Documents create, in
favor of the Collateral Agent, legal, valid and enforceable Liens
on or security interest in all of the Collateral covered thereby,
and on or prior to the Issuance Date all necessary and
appropriate recordings and filings will have been effected in all
necessary and appropriate public offices so that on the Issuance
Date each Collateral Documents will constitute a perfected Lien
on all right, title, estate and interest of the Company, Funding
Corp. and the Partners in the Collateral covered thereby, prior
and superior to all other Liens other than Permitted Liens.

          (n) Delivery of Project Agreements.  The Bank has received
a complete copy of each Project Agreement in effect on the
Issuance Date (including all exhibits, schedules and disclosure
letters referred to therein or delivered pursuant thereto, if
any, and all amendments and supplements thereto, if any) which
have been executed and delivered prior to or on the Issuance
Date.  None of such Project Agreements has been otherwise
amended, modified or terminated, and all such Project Agreements
are in full force and effect.  Each Project Agreement assigned to
the Company has been duly and validly assigned.  Such assignments
are not subject to rescission and have been duly and validly
consented to by the parties to such Agreement and the obligations
thereunder have been duly and validly assumed by the Company.

          (o) Disclosure.  No representation, warranty or other
statement made by the Company or Funding Corp. in this Agreement,
in any other Transaction Document or in any document provided by
the Company or Funding Corp. or any of their respective
Affiliates to the Bank, the Independent Engineer, the Gas
Consultant or the Insurance Consultant contains any untrue
statement of a material fact or omits (as of the date made or
furnished) any material fact necessary to make the statements
herein or therein not misleading in light of the circumstances
under which they were made and nothing has occurred since the
date on which such representations, warranties or statements were
made to render them untrue or misleading (other than in any such
case, with respect to the identity of the Person making such
representation, warranty or statement).  There is no fact known
to the Company, Funding Corp. or any of their respective
affiliates with respect to the Project, the Company, Funding
Corp. the General Partner, any Limited Partner or the Project
Documents which has been disclosed in writing to the Bank and
which materially adversely affects, or which could reasonably be
expected to material affects, or which could reasonably be
expected to materially adversely affect, the Company, Funding
Corp., the General Partner, the Project or the value of
Collateral Agent's security interest in the Collateral in the
future.

          (p) Status.  (i)  The FERC Order granting PRC's application
for certification of the Project as a qualifying cogeneration
facility was issued on August 4, 1989.  The Company's Self
Certification Filing has been filed with FERC.  Except as set
forth in the Self Certification Filing, no facts contained in
PRC's original application for certification of the Project as a
Qualifying Facility or stated in such original certification
order by the FERC have changed (other than any such fact that
would not adversely affect the Project's status as a Qualifying
Facility).  The Project is a Qualifying Facility.

               (i) Neither the Company, Funding Corp., the General Partner,
nor any Limited Partner is an "investment company" or a company
"controlled" by an "investment company" within the meaning of the
Investment Company Act of 1940, as amended.

               (ii) Neither the Company, Funding Corp., the General Partner,
nor any Limited Partner is a "holding company" or a "subsidiary
company" of a "holding company" within the meaning of PUHCA.

               (iii)  Neither the General Partner nor the Limited Partner
is an "electric utility," an "electric utility holding company,"
or a wholly- or partially-owned subsidiary of an "electric
utility" or an "electric utility holding company," within the
meaning of PURPA and the regulations promulgated thereunder, or a
person primarily engaged in the generation or sale of electric
power (other than electric power from qualifying cogeneration
facilities or qualifying small power production facilities)
within the meaning of PURPA and the regulations promulgated
thereunder.

               (iv) The Company is exempt from the provisions of the Federal
Power Act, as amended, except for the provisions set forth in
Subpart F of 18 C.F.R. Part 292.601, and neither the Company nor
the General Partner is a public utility under the laws of the
State or North Carolina and each of the Company and PRC has
complied with the applicable provisions of the Power Plant and
Industrial Fuel Use Act of 1978, as amended.

               (v) The Bank will not be deemed, by reason of any transaction
contemplated by any of the Transaction Documents, to be subject
to regulation under (i) PUHCA, (ii) the Federal Power Act, (iii)
PURPA, (iv) any other Federal law regulating the generation,
transmission or sale of electricity under which the Bank would be
deemed to be the generator, transmitter or seller of such
electricity, or (v) any laws of the State of North Carolina
respecting the rates of public utilities and the financial and
organizational activities of utilities.

          (q)  Useful Life.  As of the Closing Date, the useful life
of the Project as a whole, with the contemplated maintenance
customarily associated with similar operations, will be not less
than the remaining term of the VEPCO Power Purchase Agreement
(without giving effect to any extension of such term provided for
in Section 5.2 of such agreement).

          (r) Utility Services.  All electricity, water, water rights
and other utilities (including natural gas utilities) necessary
for the operation of the Project as contemplated by the Project
Agreements will be available in adequate amounts and on a timely
basis to meet the requirements necessary for the operation and
maintenance of the Project for its useful life consistent with
cash flows for the Company previously delivered to the Bank;
provided, that natural gas supply and transportation may be
subject to interruption from time to time.

          (s)  Solvency.  On the Issuance Date, after giving effect to
the transactions contemplated by this Agreement and each of the
Transaction Documents, each of the Company and Funding Corp. is
solvent.  For purposes of the foregoing, "solvent" as to any
Person shall mean that (i) the sum of the assets of such Person,
both at a fair valuation and at present fair salable value, will
exceed its liabilities, including contingent liabilities, (ii)
such Person will have sufficient capital with which to conduct
its business as presently conducted and as proposed to be
conducted, and (iii) such Person has not incurred debts, and does
not intend to incur debts, beyond its ability to pay such debts
as they mature.  For purposes of the foregoing definition, "debt"
means any liability on a claim, and "claim" means (x) a right to
payment, whether or not such right is reduced to judgment,
liquidated, unliquidated, fixed, contingent, matured, unmatured,
disputed, undisputed, legal, equitable, secured, or unsecured, or
(y) a right to an equitable remedy for breach of performance if
such breach gives rise to a payment, whether or not such right to
an equitable remedy is reduced to judgment, fixed, contingent,
matured, unmatured, disputed, undisputed, secured, or unsecured.
With respect to any such contingent liabilities, such liabilities
shall be computed at the amount which, in light of all the facts
and circumstances existing at the time, represents the amount
which can reasonably be expected to become an actual or matured
liability.

          (t)  Additional Documents.  On the Issuance Date, all the
representations and warranties contained in the Bond Purchase
Agreement, the Collateral Documents and the Interim Financing
Documents are true and correct in all material respects.

          (u) Environmental.  The Company, Funding Corp., the Project
and the Site are in compliance with all applicable Environmental
Laws except where such non-compliance could not reasonably be
expected to result in a Material Adverse Change or in remediation
costs in excess of $150,000 and could not reasonably be expected
to result in the imposition of a Lien by any Government Authority
or in any enforcement action by any Governmental Authority
seeking damages in excess of $150,000 or seeking remediation the
cost of which is reasonably estimated to be in excess of
$150,000.  No Hazardous Material or underground storage tank is
located on, under or about, nor has there been a Release of any
Hazardous Material to or from the Site (or any other property
with respect to which the Company or Funding Corp. has or may
have retained or assumed liability for environmental conditions
or compliance) in a manner (i) which violates any Environmental
Law, (ii) for which cleanup or remedial action of any kind that
could reasonably be expected to result in a Material Adverse
Change or in remediation costs in excess of $150,000 is required
under any Environmental Law or (iii) which could reasonably be
expected to result in the imposition of a Lien by any
Governmental Authority or in any enforcement action by any
Governmental Authority seeking damages in excess of $150,000 or
seeking remediation the cost of which is reasonably estimated to
be in excess of $150,000.

          7.  Affirmative Covenants.  The Company and Funding Corp.,
jointly and severally, covenant and agree that, so long as the
Letter of Credit shall remain outstanding hereunder and until
payment in full of all the Obligations of the Company:

          (a) Maintenance of Existence, Properties, Etc.  (i)  The
Company shall preserve and maintain (x) its legal existence, as a
limited partnership in good standing under the laws of the State
of Delaware, (y) its qualification to do business and good
standing as a foreign limited partnership in North Carolina and
in every other jurisdiction where the ownership of its property
and the nature of its business require it to be so qualified and
(z) all its rights, licenses, patents, exemptions, privileges and
franchises necessary for the proper operation of the Project and
the maintenance of its existence except, in each case, where the
failure to so preserve and maintain could not reasonably be
expected to result in a Material Adverse Change.

          (i) Each of Funding Corp. and the General Partner shall
preserve and maintain (x) its legal existence, as a corporation
organized and in good standing under the laws of the State of
Delaware, (y) its qualification to do business and good standing
as a foreign corporation in North Carolina and in every other
jurisdiction where the ownership of its property and the nature
of its business require it to be so qualified and (z) all its
rights, licenses, patents, exemptions, privileges and franchises
necessary for the maintenance of its existence except, in each
case, where the failure to so preserve and maintain could not
reasonably be expected to result in a Material Adverse Change.

          (ii) Each of the Company and Funding Corp. shall comply with
the Partnership Agreement of the Company or the Certificate of
Incorporation and by-laws of Funding Corp., as the case may be.

          (iii) The Company will maintain and operate the Project, or
cause the Project to be maintained and operated, in good order
and repair, ordinary wear and tear excepted, and, substantially
in accordance with Prudent Engineering and Operating Practices.

          (iv) Each of the Company and Funding Corp. shall obtain and
maintain, or cause to be obtained and  maintained in full force
and effect all Governmental Approvals required to be obtained by
or on behalf of the Company or Funding Corp., as applicable, (x)
to conduct its business pursuant to the Project Documents and the
Non-Material Agreements and (y) to perform its obligations under
the Project Documents, except, in either case, where failure to
so obtain or maintain such Governmental Approval could not
reasonably be expected to result in a Material Adverse Change.
Each of the Company and Funding Corp. shall use its best efforts
to obtain or cause to be obtained all Governmental Approvals
necessary in connection with the Additional Contracts to conduct
its business pursuant to the Project Documents and the Non-
Material Agreements, in each case as promptly as practicable but
in any event no later than the date required to be obtained
hereunder or under any other Project Documents.

          (v) The Company shall preserve good title or valid leasehold
rights to the interests in the Site and the tangible personal
property forming a part of the Collateral purported to be subject
to the Lien of the Collateral Documents to which it is a party
(other than property subject to an Event of Loss, an Event of
Eminent Domain or a Title Event or property disposed of pursuant
to Section 8(f)), subject only to Permitted Liens.

          (b) Compliance with Laws.  Each of the Company and Funding
Corp. (i) shall comply with all Laws applicable to it (except
where the failure to do so, could not reasonably be expected to
result in a Material Adverse Change) and (ii) shall obtain,
maintain and comply with all Government Approvals as shall now or
hereafter be necessary under applicable Law in each case in
connection with the ownership, operation or maintenance of the
Project or the making and performance by the Company of any
material provision of the Project Documents to which it is a
party (except where the failure to do so, could not reasonably be
expected to result in a Material Adverse Change), and the Company
shall, upon request, promptly furnish copies of each such
Government Approval to the Bank.

          (c) Litigation.  Each of the Company and Funding Corp.
shall promptly furnish to the Bank after the Company becomes
aware of the commencement thereof, written notice of all actions,
suits and proceedings before any court or governmental
department, commission, board, bureau, agency, or
instrumentality, domestic or foreign, affecting the Company
which, if determined adversely to the Company and when aggregated
with any other such pending actions could result in a judgment
against the Company of $50,000 or more.  Each of the Company and
Funding Corp. shall also notify the Bank if any such action, suit
or proceeding against it is threatened.

          (d) Maintenance of Project.  The Company shall cause the
Project and any properties now or hereafter owned or leased by it
to be operated and maintained (i) in good repair, working order
and condition and in accordance with Prudent Engineering and
Operating Practices as approved by the Independent Engineer, and
(ii) in accordance with the terms and conditions of the Project
Agreements; provided, that the Company's obligations under this
subsection (d) shall be suspended so long as such obligations are
relieved pursuant to the Force Majeure provisions, if any, of the
Project Agreements.

          (e)       Reporting Requirements.  The Company shall:

          (i) furnish, to the Bank as soon as practicable and in any
event within 75 days (or, if such statements are filed with or
incorporated into financial statements filed with the SEC, within
five days of such filing) after the end of the first, second and
third fiscal quarters of each fiscal year of the Company, an
unaudited consolidated and consolidating balance sheet of the
Company and its Subsidiaries as of the last day of such quarter
and the related consolidated and consolidating statements of
operations, including cash flows and partners' capital of the
Company for such quarter and (in the case of the first, second
and third fiscal quarters) for the portion of the fiscal year
ending with the last day of such quarter (prepared on a basis
consistent with that used in the preparation of corresponding
figures for the preceding fiscal year), setting forth in each
case in comparative form corresponding unaudited figures from the
preceding fiscal year and accompanied by a certificate of the
chief financial officer of the General Partner of the Company to
the effect that such consolidated financial statements fairly
present the financial condition and results of operations of the
Company on the dates and for the periods indicated in accordance
with GAAP, subject to normal recurring year-end adjustments;

          (ii) furnish to the Bank as soon as practicable and in any
event within 135  days (or, if such statements is filed with or
incorporated into financial statements filed with the SEC, within
five days of such filing) after the end of each fiscal year of
the Company, a consolidated and consolidating balance sheet of
the Company and its Subsidiaries as of the end of such year and
the related consolidated and consolidating statements of
operations, income, cash flows and partners' capital of the
Company for such fiscal year (prepared on a basis consistent with
that used in the preparation of corresponding figures from the
preceding fiscal year) setting forth in each case in comparative
form corresponding figures from the preceding fiscal year and
with the opinion thereon (which shall not contain any "going
concern" or similar limitation) by Price Waterhouse LLP, or
another firm of independent public accountants of recognized
national standing, accompanied by a report of such accounting
firm stating that, in the course of its regular audit of the
consolidated financial statements of the Company, which audit was
conducted in accordance with GAAP, such accounting firm has
obtained no knowledge of any Reimbursement Default or
Reimbursement Event of Default, or, if in the opinion of such
accounting firm a Reimbursement Default or Reimbursement Event of
Default has occurred and is continuing, a statement as to the
nature thereof;

          (iii) furnish to the Bank with each quarterly and annual
financial statement submitted pursuant to clauses (i) and (ii)
above:

          (x)  calculations of the Debt Service Coverage Ratio
     for such fiscal quarter or fiscal year and for the
     immediately preceding three fiscal quarters (commencing
     September 30, 1996); and

          (y)  a certificate of an authorized officer of the
     General Partner of the Company stating that all routine
     maintenance to the Project has been performed substantially
     in accordance with the operation and maintenance procedures
     during such quarter or year; and

          (z)  a certificate of the chief financial officer of
     the General Partner of the Company and the chief financial
     officer of Funding Corp. stating that no Reimbursement
     Default or Reimbursement Event of Default has occurred and
     is continuing or, if such statement cannot be so certified,
     specifying in reasonable detail such Default or Event of
     Default and the actions taken or proposed to be taken with
     respect thereto;

          (iv) furnish to the Bank with each annual financial statement
submitted pursuant to clause (ii) above a certificate from an
authorized officer of the General Partner of the Company and an
authorized officer of Funding Corp. (w) confirming that all
insurance policies required pursuant to Section 7(g) are in full
force and effect on the date thereof, (x) confirming the names of
the companies issuing such policies, (y) confirming the amounts
and expiration dates of such policies, and (z) stating that such
policies comply with the requirements of Section 7(g);

          (v) furnish to the Bank, as soon as practicable following the
performance of scheduled major maintenance of the Project, a
certificate of an authorized officer of the General Partner of
the Company stating that such work was performed substantially in
accordance with the Operation and Maintenance Procedures and a
certificate of the Independent Engineer verifying the information
contained in such officer's certificate; and

          (vi)   furnish to the Bank each of the following items:

                    (q)  promptly after the Company or Funding
          Corp. becomes aware of the occurrence and continuance
          thereof, written notice of the occurrence of any event
          or condition which constitutes a Reimbursement Default
          or Reimbursement Event of Default, specifically
          describing such Default or Event of Default and
          describing any action being or proposed to be taken
          with respect thereto;

                    (r)  promptly after the Company or Funding
          Corp. becomes aware of the occurrence and continuance
          thereof, written notice of the occurrence of any Event
          of Eminent Domain, Event of Loss or Title Event that
          could reasonably be expected to give rise to Eminent
          Domain Proceeds, Casualty Proceeds or Title Insurance
          Proceeds, as the case may be, in an amount in excess of
          $100,000 and a certificate of an authorized officer of
          the General Partner of the Company setting forth the
          details of such Event of Eminent Domain, Event of Loss
          or Title Event and the action which the Company and
          Funding Corp. are taking or propose to take with
          respect thereto;

                    (s)  promptly after the Company or Funding
          Corp. becomes aware of the existence thereof, written
          notice of the existence of any defect of title, any
          Lien or any encumbrance on the Mortgaged Property that
          could reasonably be expected to give rise to Title
          Insurance Proceeds in an amount in excess of $250,000
          and a certificate of an authorized officer of the
          General Partner of the Company and Funding Corp.
          setting forth the details of such defect of title, Lien
          or encumbrance and the action which the Company and
          Funding Corp. or the Title Company is taking or
          proposes to take with respect thereto;

                    (t)  promptly and in any event within five
          Business Days after receipt thereof by the Company or
          Funding Corp., written notice and copies of all
          notices, complaints, summons, or any other
          notifications received by the Company from any
          Governmental Authority relating to Environmental Claims
          that could reasonably be expected to exceed $50,000,
          and copies of all material communications with any
          Governmental Authority or other Persons regarding such
          notices, complaints, summons or other notifications
          with copies delivered concurrently to the Independent
          Engineer;

                    (u)  promptly after the Company or Funding
          Corp. becomes aware thereof, (1) written notice of any
          Release of any Hazardous Material, regardless of the
          date of such Release, at, in, on, under or from the
          Site, or any part thereof that is required to be
          reported to any Governmental Authority or that could
          reasonably be expected to result in any ordered
          remediation or corrective action or obligation and (2)
          copies of all communications with any Governmental
          Authority or other Persons regarding the Release of any
          Hazardous Materials;

                    (v)  promptly after the Company or Funding
          Corp. becomes aware of the occurrence thereof, written
          notice of the occurrence of any event or condition
          which constitutes a default under any Project
          Agreement, specifically stating that such event or
          condition has occurred and describing it and any action
          being proposed to be taken with respect thereto;

                    (w)  promptly after receipt thereof, a copy
          of each notice, demand or other communication delivered
          to the Company or Funding Corp. pursuant to any Project
          Agreement to which the Company or Funding Corp. is a
          party relating to the assertion of nonperformance of
          any covenant of or a default under any Project
          Agreement;

                    (x)  promptly and in any event within five
          Business Days after the Company or Funding Corp.
          becomes aware of the occurrence of any of the following
          with respect to any Plan (including without limitation
          any Plan of a Commonly Controlled Entity) as to which
          the Company or Funding Corp. may have liability,
          written notice thereof, describing the same and steps
          being taken by the Company or Funding Corp., as
          applicable, with respect thereto: (1) the acquisition
          of a Commonly Controlled Entity, (2) the occurrence of
          a Reportable Event (as defined in Section 4043 of
          ERISA) with respect to any such Plan, (3) the
          institution of steps to withdraw from any such Plan,
          (4) the institution of any steps to terminate any such
          Plan, (5) the failure to make a required contribution
          to any such Plan if such failure is sufficient to give
          rise to a lien under Section 302(f) of ERISA or Section
          412 of the Code, (6) the taking of any action with
          respect to any such Plan which could result in the
          requirement that the Company furnish a bond or other
          security to the PBGC or such Plan, or (7) the
          occurrence of any event or events with respect to any
          such Plan or Plans which individually or in the
          aggregate could result in material liability for the
          Company;

                    (y)  each document delivered to the Trustee
          or any holder under the Indenture and not otherwise
          delivered to the Bank; and

                    (z)  from time to time, such other
          information or documents (financial or otherwise) as
          the Bank may reasonably request.

          (vii) furnish to the Bank and the Independent Engineer
annually, at least sixty (60) days prior to the beginning of each
fiscal year for which an Operating Plan and an Operating Budget
is required pursuant to Section 7(n), a plan of the schedule
operation of the Project (an "Operating Plan") and an Operating
Budget for such fiscal year; provided that if the Company has not
adopted an annual Operating Budget before the beginning of fiscal
year of the Company, the Operating Budget for the preceding
fiscal year shall, until the adoption of an annual Operating
Budget, be deemed to be in full force and effect as the annual
Operating Budget.

          (f) Site Taxes.  (i) The Company shall use its best efforts
(x) to cause the Site to be replatted, as promptly as practicable
after the Issuance Date, as a parcel separate and distinct for
tax assessment purposes, from the real property of The Bibb
Company which includes, or is contiguous to, the Site, or (y) to
obtain, as soon as practicable after the Issuance Date, a
nondisturbance agreement, satisfactory in form and substance to
the Bank from each taxing authority that assesses or collects
real property taxes on such real property in which such taxing
authority covenants that (A) if the event of the foreclosure of
any Lien arising from the failure to pay such real property
taxes, it will not disturb the Site Lease and (B) before any such
foreclosure, it shall first notify the Company and provide an
opportunity to the Company to discharge such Lien.

          (ii)  Upon the occurrence of either of the events
described in clauses (x) or (y) of Section 7(f), the Company
shall deliver to the Bank a certificate of an authorized officer
of the General partner of the Company stating that such event
shall have occurred, together with appropriate evidence of the
applicable replatting or an executed copy of the nondisturbance
agreement.  Prior to the delivery of such certificate, the
Company shall also deliver to the Bank any notification or other
written communication it may receive from a tax authority or The
Bibb Company concerning the assessment of, or failure to pay,
real property taxes on the real property of The Bibb Company
referred to in such clauses promptly after receipt of such
notification or other written communication.

          (g) Insurance.  (i)  Subject to clause (vi), the Company
shall at all times effect, maintain and keep in force, or cause
to be effected, maintained and kept in force, insurance
sufficient to satisfy the limits and coverage provisions listed
below and the requirements, if any, set forth in the Project
Documents.  Such insurance shall be with responsible insurance
carriers which are authorized to do business in the State of
North Carolina and have an Insurance Reports Rating from A.M.
Best Company, Inc. of "A" or better and a financial size category
of "VIII" or higher:

                    (r)  Workers' Compensation Insurance:
          Workers' compensation insurance as required by
          applicable state laws, and employer's liability
          insurance with a $1,000,000 minimum limit per accident.

                    (s)  General Liability Insurance:
          Comprehensive general liability insurance on an
          occurrence basis against claims for personal injury
          (including bodily injury and death) and property damage
          liability.  Such insurance policy shall include
          insurance with respect to product/completed operations,
          blanket contractual, broad form property damage,
          explosion, collapse and underground hazards,
          contractor's protective, owner's protective and
          personal injury liability with minimum limits of
          liability of at least $1,000,000 per occurrence for
          combined single limit bodily injury and property damage
          and at least $2,000,000 in the aggregate.

                    (t)  Automobile Liability Insurance:
          Comprehensive automobile liability insurance against
          claims for bodily injury and death and property damage
          liability covering all owned, non-owned and hired
          vehicles with limits of liability of $1,000,000 each
          occurrence for combined single limit bodily injury and
          property damage, including a Motor Carrier's Act
          Endorsement, if required by applicable law.

                    (u)  Excess Insurance:  Umbrella liability or
          excess liability insurance with a limit of $9,000,000
          per occurrence and $9,000,000 aggregate in excess of
          and following the terms of the underlying insurance set
          forth in clauses (r), (s) and (t) above.

                    (v)  Physical Damage Insurance:  Property
          damage insurance on an "All Risk" basis including
          coverage against damage or loss caused by earth
          movement and flood and providing (1) coverage for the
          Project in a minimum aggregate amount equal to the
          "full insurable value" of the Project, (2) transit
          coverage, with sub-limits sufficient to insure the full
          replacement value of all property or equipment removed
          from the Project, and (3) coverage for foundations and
          other property below the surface of the ground.  For
          purposes of this clause (v) and clauses (w) and (x)
          below, (A) the Project shall be deemed to include steam
          and electrical transmission lines, gas pipeline
          interconnection facilities (but excluding below-ground
          gas pipelines), fuel storage and handling facilities,
          and all equipment related to any of the foregoing in
          which the Company has an insurable interest and (B)
          "full insurable value" shall mean the full replacement
          value of the Project, including any improvements,
          equipment, fuel and supplies, without deduction for
          physical depreciation and/or obsolescence.  All such
          policies may have deductibles of not greater than
          $50,000 (except that with respect to the 40 Megawatt
          Gas Turbine Generator, the 80 Megawatt Gas Turbine
          Generator, and the 60 Megawatt Steam Turbine Generator,
          such deductible amount may exceed $50,000 but shall not
          exceed $150,000) in each case for any one loss except
          for earth movement and flood which will have the lowest
          deductible available (in the opinion of the Bank) on
          commercially reasonable terms in the insurance market
          place.  Such insurance shall provide for increased cost
          of construction, debris removal, and loss to undamaged
          property as the result of enforcement of building laws
          or ordinances.

                    (w)  Boiler and Machinery:  Boiler and
          machinery insurance on the Project (as described in
          clause (v) above), on a comprehensive form in an amount
          necessary to insure all equipment on a replacement
          value basis subject to a deductible amount determined
          by the Agent to be reasonably and commercially
          available, not to exceed $150,000 (except that with
          respect to the 60 Megawatt Steam Turbine Generator such
          deductible amount may exceed $150,000 but shall not
          exceed $250,000) in each case for any one loss.  The
          insurance limits are to be determined with reference to
          the maximum foreseeable loss.

                    (x)  Business Interruption Insurance:
          Business interruption insurance covering debt service
          and other fixed expenses attributable to the Project by
          reason of total or partial suspension or delay of, or
          interruption in, the operation of the Project caused by
          loss or damage to, or destruction of, the Project, or
          equipment as a result of the perils covered in clauses
          (v) through (vi) above.  The policy is to include
          contingent coverage to insure debt service.  This
          policy is to be subject to a deductible amount
          determined to be reasonably and commercially available,
          not to exceed thirty days.  Coverage will be in a
          minimum amount required to cover a period of suspension
          or delay of at least twelve (12) calendar months.

                    (y)  Title Insurance:  Title insurance
          policies covering the Project in the following amounts:
          (A) with respect to the First Mortgage, in an initial
          amount of $116,350,000 and (B) with respect to any
          other Indebtedness permitted hereunder and secured by
          any Additional Mortgages, in an amount equal to not
          less than 75% of the principal amount of such
          additional outstanding permitted Indebtedness.

                    (z)  Liability Limits:  Notwithstanding the
          above, in no event shall the insurance maintained under
          this Agreement cover fewer risks or have coverage in
          amounts less than that required under the Indenture.

          (i) The Collateral Agent shall be named as sole loss payee,
under a standard lenders loss payable clause or mortgage
endorsement substantially equivalent to the North Carolina
standard mortgage endorsement or lenders loss payable endorsement
form 438 BFU, without contribution, under insurance policies
required by clauses (w) and (x) of Section 7(g)(i).  The
Collateral Agent, the Bank and the Trustee shall be added as
additional insured with respect to the coverage required by
clauses (s), (t) and (u) of Section 7(g)(i) and such insurance
shall be primary without right of contribution of any other
insurance or self-insurance carried by or on behalf of the
Collateral Agent, the Independent Engineer, the Bank or the
Trustee, with respect to its interest as such in the Project and
each policy shall contain a severability-of-interests or cross-
liability provisions.  Insurance policies required under clauses
(v), (w) and (x) of Section 7(g)(i) shall be endorsed with an
agreed amount clause or waiver of co-insurance.

          (ii) The insurance carried in accordance with Section 7(g)(i)
(other than title insurance) shall be endorsed as follows:

                    (x)  All insurers shall waive all rights of
          subrogation against the Collateral Agent and its
          officers, employees, agents, successors and assigns,
          and shall waive any right of set-off and counterclaim
          and any other right to deduction whether by attachment
          or otherwise; and

                    (y)  if, at any time, such insurance is
          canceled, or any substantial change is made in the
          coverage which affects the interests of the Collateral
          Agent, such cancellation or change shall not be
          effective as to the Collateral Agent for thirty days,
          except for nonpayment of premium, which shall be ten
          days, after receipt by the Collateral Agent of written
          notice from such insurer of such cancellation or
          change.

          (iii) Upon procurement by the Company of the insurance set
forth in Section 7(g)(i), the Company shall furnish to the
Collateral Agent, the Bank and the Trustee certification of all
required insurance.  Such certification shall be executed by each
insurer or by an authorized representative of each insurer, where
it is not practical for such insurer to execute the certificate
itself.  Such certification shall identify underwriters, the type
of insurance, the insurance limits, the risks covered thereby and
the policy term.  The Company will promptly furnish to the Bank
copies of all insurance policies, binders and cover notes or
other evidence of such insurance relating to the Project.

          (iv) Within ten (10) days after the certification referred to
in clause (iv) above, the Company shall furnish to the Collateral
Agent and the Trustee a report of its insurance broker stating
that all premiums then due have been paid and a certificate of
the Insurance Consultant stating that, in the opinion of
Insurance Consultant, the insurance then carried and maintained
is in accordance with the terms hereof.

          (v) If at any time any of the insurance required pursuant to
Section 7(g)(i) shall no longer be available on commercially
reasonable terms, the Company, as promptly as practicable, shall
procure substitute insurance coverage that is the most equivalent
to the required coverage and available on commercially reasonable
terms.  The Company shall deliver to the Bank a certificate of
the Insurance Consultant stating that the required insurance
coverage is no longer available on commercially reasonable terms
and that the proposed substitute insurance coverage is the most
equivalent to the required coverage available on commercially
reasonable terms.  For purposes of this Section 7(g), insurance
shall be deemed to be available on "commercially reasonable
terms", unless the Bank (in consultation with the Insurance
Consultant) reasonably concludes that such insurance is
obtainable only at excessive cost which is not justified in terms
of the risk to be insured and such insurance is generally not
being carried by or applicable to cogeneration facilities
similarly situated to the Project because of such excessive
costs.

          (vi) The loss, if any, under any insurance required to be
carried under clauses (v), (w), (x) and (y) of Section 7(g)(i)
shall be adjusted with the insurance companies or otherwise
collected, including the filing in a timely manner of appropriate
proceedings, by the Company, subject to the approval of the Bank
if such loss is in excess of $250,000.  In addition, the Company
shall take all other steps necessary, or, if such loss is in
excess of $250,000, requested by the Bank in consultation with
the Insurance Consultant, to collect from insurers any loss
covered by any of the insurance policies in Section 7(g)(i).  All
such policies shall provide that the loss, if any, under such
insurance shall be adjusted and paid as provided in this Section
7(g).

          (vii) The Company and Funding Corp. shall promptly notify
the Bank of any loss covered by any insurance required by Section
7(g)(i) in excess of $100,000.  The Company and the Bank shall
cooperate and consult with each other in all matters pertaining
to the settlement or adjustment of any and all claims and demands
for damages on account of any Event of Eminent Domain or
pertaining to the settlement, compromise or arbitration of any
claim on account of any Event of Loss or Title Event.  The
Company will not compromise, settle or consent to the settlement
of any proceeding arising out of any Event of Loss, Event of
Eminent Domain or Title Event, if the amount of the related claim
exceeds $100,000, unless the terms of such compromise, settlement
or consent to settlement are concurred with by the Bank (in
consultation with the Independent Engineer and the Insurance
Consultant); provided that if a Reimbursement Default has
occurred and is continuing, the Company will not settle,
compromise or consent to the settlement of any proceeding arising
out of such Event of Loss, Event of Eminent Domain or Title Event
without the prior written consent of the Bank.

          (viii) Nothing contained in this Agreement shall impose on
the Bank any duty or obligation to verify the existence or
adequacy of the insurance coverage maintained by the Company nor
shall the Bank be responsible for any representations or
warranties made by or on behalf of the Company to any insurance
company or underwriter.

          (ix) The Company hereby waives any and every claim for recovery
from the Bank for any and all loss or damage coverage by any of
the insurance policies to be maintained hereunder to the extent
that such loss or damage is recovered under any such policy.
Inasmuch as the foregoing waiver will preclude the assignment of
any such claim to the extent of such recovery, by subrogation (or
otherwise), to an insurance company (or other Person), the
Company shall give written notice of the terms of such waiver to
each insurance company which has issued, or which may issue in
the future, any such insurance policy to be properly endorsed by
the issuer thereof to, or to otherwise contain one or more
provisions that prevent the invalidation of the insurance
coverage provided thereby by reason of such waiver.

          (x) The Company shall cause the Operator to procure and
maintain in full force and effect at all times, or shall procure
and maintain on behalf of the Operator, liability and worker's
compensation insurance for coverage and limits not less than what
is currently required in the Operations and Maintenance
Agreement.

          (xi) Notwithstanding anything to the contrary set forth in this
Section 7(g), except with respect to business interruption
insurance, no insurance required to be maintained hereunder shall
be subject to a deductible in excess of $50,000 per occurrence or
in such other amount determined to be reasonably and commercially
available and acceptable to the Bank.

          (xii) The Company will comply, or cause compliance, at all
times with the insurance requirements contained in the Project
Documents to which it is a party.

          (xiii) The Company will deliver to the Bank, on or prior to
the expiration date of each insurance policy required to be
maintained by it pursuant to this Section 7(g), a certificate
executed by the insurer or its duly authorized agent evidencing
the continuance of such insurance policy (or, upon request, a
certified copy of such insurance policy).

          (xiv)  If at any time the Company fails to maintain
insurance of the type and in the amounts required under this
Section 7(g), without otherwise limiting the Bank's rights under
Section 9, the Bank may elect to purchase such insurance on
behalf of the Company and any amounts so expended together with
interest thereon at a rate of 4% in excess of the prime rate
announced from time to time by the Bank shall be additional
Obligations of the Company.

          (h) Books and Records.  The Company and Funding Corp. shall
at all times keep proper books and records of all its business
and financial affairs in accordance with GAAP.  The Company shall
keep books of account or records concerning its accounts,
inventory, contract rights, equipment and proceeds at its
principal offices located at 4100 Spring Valley, Dallas, Texas
75244.  The Company shall not change its name or the location of
its principal office without providing at least 60 days prior
notice thereof to the Bank and the Collateral Trustee.  The
Company shall at all times cause a complete set of the Operation
and Maintenance Procedures, including, without limitation,
documents relating to preventive maintenance, spare parts and
operating hours, relating to the Project to be maintained at the
Project.

          (i) Right of Inspection.  (i) Subject to requirements of
applicable Law and safety requirements, the Company and Funding
Corp. shall permit the Bank, the Independent Engineer, the
Collateral Agent, the Depositary Agent, the Gas Consultant or any
agents or representatives of any of the foregoing, from time to
time during normal business hours (x) to conduct reasonable
inspections and examinations of the Project and the records the
Company and Funding Corp. relating to the Project and (y) to
discuss the affairs, finances and accounts of the Company and
Funding Corp. with the officers of the General Partner of the
Company and officers of Funding Corp. and independent accountants
of the Company and Funding Corp., all upon reasonable notice
(which, in any period in which a Reimbursement Default does not
exist, shall be at least five Business Days prior to the
inspection or meeting) and at such reasonable times as the Bank,
the Independent Engineer, the Collateral Agent, the Depositary
Agent or the Gas Consultant may desire.

          (i)  On the written request of the Bank or the Collateral
Agent, at any time and from time to time during any period in
which a Reimbursement Default exists, the Company and Funding
Corp. will provide, at their sole cost and expense, an
environmental site assessment report in scope reasonably
acceptable to the Bank concerning the Site and any operations
thereon, prepared by an environmental consulting firm approved by
the Bank indicating the presence or absence of Hazardous
Materials and compliance with Environmental Laws including the
potential cost of any removal or remedial action in connection
with any Hazardous Materials on or under such Site and the
potential cost for coming into compliance.  If the Company or
Funding Corp. fails to provide such information, after forty-five
(45) days notice, the Bank or the Collateral Agent may order the
same, and the Company and Funding Corp. shall each grant and do
hereby each grant to the Bank and the Collateral Agent and their
agents access to the Site and specifically grant the Bank and the
Collateral Agent and their agents, as the case may be, an
irrevocable non-exclusive license to undertake such an
assessment.

          (j) Compliance With Environmental Laws.  (i) The Company
(x) shall comply with all Environmental Laws and Governmental
Approvals applicable to the ownership, operation or use of the
Site (or other property with respect to which the Company or
Funding Corp. has or may have retained or assumed liability for
environmental conditions or compliance) or the Project, and shall
use commercially reasonable efforts to cause all tenants,
operators, lessees, employees, invitees, licensees, contractors,
sub-contractors, agents, representatives, affiliates, consultants
and other persons occupying the Site (or other property with
respect to which the Company or Funding Corp. has or may have
retained or assumed liability for environmental conditions or
compliance) or the Project to comply with all such Environmental
Laws, in either case except any such noncompliance which could
not reasonably be expected to result in a Material Adverse Change
and (y) shall promptly pay or cause to be paid when due all costs
and expenses incurred in connection with such compliance as such
costs and expenses become due and payable (unless the payment of
any such costs or expenses is being contested in good faith by
the Company and the Company has set adequate reserves as required
by GAAP and such contest does not subject the Company or the
Project to civil or criminal sanctions, and could not reasonably
be anticipated to cause a Material Adverse Change.

          (i)    Neither the Company nor any of its Affiliates shall
generate, use, treat, store, release, dispose of, arrange for the
disposal of or transport or permit the generation, treatment,
storage, release, disposal or transportation of Hazardous
Materials in, on, at, under, from or to the Site (or other
property with respect to which the Company or Funding Corp. has
or may have retained or assumed liability for environmental
conditions or compliance) or the Project or onto any other
property, except, in all events, in compliance with all
applicable Environmental Laws.

          (ii) The Company shall conduct any investigation, study,
sampling and testing, and undertake any cleanup, removal,
remedial or other action necessary to remove and clean up all
Hazardous Materials from the Site (or other property with respect
to which the Company or Funding Corp. has or may have retained or
assumed liability for environmental conditions or compliance) and
any operations thereon in accordance with the requirements of all
applicable Environmental Laws, and in accordance with orders and
directives of all Governmental Authorities (unless such action is
being contested in good faith by the Company and the Company has
set adequate reserves as required by GAAP and such contest does
not subject the Company or the Project to civil or criminal
sanctions, and could not reasonably be anticipated to cause a
Material Adverse Change).

          (k) Event of Eminent Domain; Event of Loss; Title Event.
(i) If an Event of Eminent Domain shall occur with respect to any
Collateral, the Company (w) shall promptly, upon receipt of any
such threat, provide written notice to the Bank, (x) shall
diligently pursue all its rights to compensation against the
appropriate Governmental Authority in respect of such Event of
Eminent Domain, (y) shall not, without the consent of the Bank,
compromise, settle or consent to the settlement of any claim
against the appropriate Governmental Authority, and (z) shall
hold all amounts and proceeds (including instruments) received in
respect of any Event of Eminent Domain (after deducting all
reasonable expenses incurred by it in litigating, arbitrating,
compromising, sealing or consenting to the settlement of any
claims against the appropriate Governmental Authority) ("Eminent
Domain Proceeds") in trust for the benefit of the Collateral
Agent segregated from other funds of the Company or any
Affiliate.

          (i) If (x) an Event of Loss shall occur with respect to any
Collateral, the Company shall (1) diligently pursue all its
rights to compensation against any Person with respect to such
Event of Loss, (2) with the consent of the Bank shall compromise,
settle or consent to the settlement of any claim against any
Person with respect to such Event of Loss, and (3) hold all
Casualty Proceeds (including instruments) received in respect of
any Event of Loss (after deducting all reasonable expenses
incurred by it in litigating, arbitrating, compromising, settling
or consenting to the settlement of any claims) in trust for the
benefit of the Collateral Agent segregated from other funds of
the Company and its Affiliates and promptly deposit all such
Casualty Proceeds in the Project Revenue Fund, segregated from
all other moneys or (y) a Title Event shall occur with respect to
the Mortgaged Property, the Company shall (1) diligently pursue
all its rights to compensation against the Title Company with
respect to such Title Event, (2) with the consent of the Bank
shall compromise, settle or consent to the settlement of any
claim against the Title Company with respect to such Title Event,
and (3) hold all Title Insurance Proceeds (including instruments)
received in respect of any Title Event (after deducting all
reasonable expenses incurred by it in litigating, arbitrating,
compromising, settling or consenting to the settlement of any
claims) in trust for the benefit of the Collateral Agent
segregated from other funds of the Company, Funding Corp. and
their respective Affiliates and promptly deposit all such Title
Insurance Proceeds in the Project Revenue Fund, segregated from
all other moneys.

          (ii) If an Event of Loss, an Event of Eminent Domain or a Title
Event shall occur, as soon as reasonably practicable, but no
later than fifteen days after the date of receipt by the Company
or the Collateral Agent of Eminent Domain Proceeds, Casualty
Proceeds or Title Insurance Proceeds, as the case may be, the
Company shall make a reasonable good faith determination as to
whether (x) the Project can be rebuilt, repaired or restored to
permit operation of the entire Project on a Commercially Feasible
Basis, and (y) the Casualty Proceeds, the Eminent Domain Proceeds
or the Title Insurance Proceeds, as the case may be, together
with any other amounts that the Company is willing to commit to
such rebuilding, repair or restoration are sufficient to permit
such rebuilding, repair or restoration of the Project.  The
determination of the Company shall be evidenced by a certificate
of an officer of the General Partner of the Company which, in the
event the Company determines that the Project can be rebuilt,
repaired or restored to permit operation of the entire Project or
a portion thereof on a Commercially Feasible Basis and that the
Casualty Proceeds, the Eminent Domain Proceeds or the Title
Insurance Proceeds, as the case may be, together with any other
amounts that the Company and Funding Corp. are willing to commit
to such rebuilding, repair or restoration are sufficient, shall
also set forth a reasonable good faith estimate by the Company of
the total cost of such rebuilding, repair or restoration.  Such
certificate shall be accompanied by an Independent Engineer's
Certificate, dated within five days of the date of such officer's
certificate, stating that, based upon reasonable investigation
and review of the determination made by the Company, the
Independent Engineer believes the determination and the estimate
of the total cost, if any, set forth in such officer's
certificate to be reasonable.

          (iii) If the Casualty Proceeds, the Eminent Domain Proceeds
or the Title Insurance Proceeds, as the case may be, from an
Event of Loss or an Event of Eminent Domain or Title Event do not
exceed $500,000 in the aggregate and such amount is sufficient to
rebuild, repair or restore the Project to permit operation of the
Project on a Commercially Feasible Basis, the Company shall not
have to comply with the provisions of the third sentence of
clause (iii) above and any Casualty Proceeds, the Eminent Domain
Proceeds or the Title Insurance Proceeds, as the case may be,
segregated in the Project Revenue Fund in accordance with
Section 3.1(a)(ii) of the Depositary Agreement shall be paid to
the Company for payment of the cost of rebuilding, repair or
restoration pursuant to the Depositary Agreement.

          (l) Annual Independent Engineer's Report.  The Company
shall cooperate with the Independent Engineer who shall deliver
to the Bank, the Collateral Agent and the Depositary Agent
annually, no less than thirty days before the end of the then
current fiscal year of the Company, a report (the "Engineer's
Annual Report") containing the following:

          (i)    an Operating Budget for the next fiscal year and an
          Operating Plan for the next fiscal year if such Plan is required
          pursuant to Section 7(o);

          (ii)   the schedule of the Major Maintenance Requirement and the
          schedule of major overhaul for the next five fiscal years, as
          determined by the Company and concurred with by the Independent
          Engineer, including any change in the timing of the scheduled
          major overhaul;

          (iii)       a  calculation  of the projected Property Tax
          Requirement for the next fiscal year;

          (iv)   a calculation of the Projected Debt Service Coverage Ratio
          (Three Months) for the next four succeeding three-month periods
          of the Company and the Annual Projected Debt Service Coverage
          Ratio;

          (v)    a comparison of actual plant performance to expected
          performance, including, without limitation, a comparison of
          output, heat rate and on-line availability;

          (vi)   an analysis of the causes for equipment, component and
          station forced outages;

          (vii)       an evaluation of the Project's conformance with
          scheduled maintenance, preventive predictive maintenance and the
          spare parts program;

          (viii)      a review of the operations and outage plans;

          (ix)   a review of the results of all performance tests;

          (x)    a review of revenue records of the Project;

          (xi)   a review of all reports of Governmental Authorities and
          environmental compliance matters with respect to the Project; and

          (xii)       any other reports, information, or certificates as
          may be reasonably requested by the Bank.

          In connection with the preparation of the Engineer's
Annual Report and any certification or information the
Independent Engineer is required to deliver to the Bank, the
Company shall cooperate with and provide to the Independent
Engineer an Operating Plan and Operating Budget when required,
pursuant to Section 7(o), an estimate of the Major Maintenance
Requirement, a calculation of the Annual Projected Debt Service
Ratio and all other information regarding the Project reasonably
requested by the Independent Engineer.

          (m) Taxes.  Each of Funding Corp. and the Company shall pay
and discharge all taxes, assessments and governmental charges or
levies imposed on it or on its income or profits or on any of its
property prior to the date on which penalties attach thereto, and
all lawful claims which, if unpaid, could reasonably be expected
to become a Lien (other than a Permitted Lien) upon its property.
Funding Corp. and the Company may permit the taxes, assessments,
charges, levies or claims so contested to remain unpaid during
the period of any Good Faith Contest.  Funding Corp. and the
Company will promptly pay or cause to be paid any valid, final
adjustment enforcing any such tax, assessment, charge, levy or
claim and cause the same to be satisfied of record.

          (n) Performance of Project Documents.  Each of Funding
Corp. and the Company (i) shall perform and observe in all
material respects all its covenants and agreements contained in
each of the Interim Financing Documents, the Collateral Documents
the Steam Sales Agreement and the VEPCO Power Purchase Agreement
and (ii) shall perform and observe in all material respects its
covenants and agreements contained in each of the other
Transaction Documents to which it is a party except where the
failure to do so could not reasonably be expected to result in a
Material Adverse Change.

          (o)  Operating Plan and Operating Budget.  If, on any
Funding Date occurring within any calendar year, the amounts in
the Project Revenue Fund are not sufficient to make all the
deposits in the Operating Fund, the Debt Service Fund, the Debt
Service Reserve Fund, the Property Tax Fund, the Overhaul Fund
and the other funds established pursuant to the Depositary
Agreement required to be made on such Funding Date and to make
the other payments contemplated by Section 3.1(b)(ii), (iii),
(iv) and (v) of the Depositary Agreement, then, not less than
sixty days prior to the beginning of the next succeeding fiscal
year (or if such Funding Date shall occur within such 60-day
period, then no later than 60 days after such Funding Date), the
Company shall prepare an Operating Plan and Operating Budget for
such succeeding fiscal year and submit the Operating Plan and
Operating Budget to the Bank for its approval.  Within fifteen
days after its receipt of the Operating Plan and Operating
Budget, the Bank shall approve the same or notify the Company of
the amendments that it wishes to make and the reasons therefor.
If the Bank requests an amendment, the Company and the Bank shall
endeavor in good faith to agree upon an Operating Plan and an
Operating Budget within 15 days after receipt by the Company of
the Bank's notification that it desires an amendment.  If no
agreement is reached within such 15-day period, the Operating
Plan and Operating Budget, as amended by the Bank, shall
constitute the Operating Plan and Operating Budget.

          (p)  Further Assurances: Opinions of Counsel.  (i) The
Company and the Funding Corp. shall take or cause to be taken all
action reasonably required to maintain and preserve the Lien in
favor of the Collateral Agent provided for in the Collateral
Documents.  The Company and the Funding Corp. shall from time to
time execute or cause to be executed any and all further
instruments (including financing statements, continuation
statements and similar statements with respect to the Liens
granted in the Collateral Documents) reasonably required to
maintain and preserve the Lien in favor of the Collateral Agent
provided for in the Collateral Documents.

          (i) If requested by the Bank, the Company and Funding Corp.
shall furnish to the Bank such Opinion or Opinions of Counsel
stating that, in the opinion of such counsel, all filings
necessary to establish, maintain, protect, perfect and continue
the perfection of the Lien intended to be created by the
Collateral Documents have been properly recorded, registered and
filed and that all financing statements and continuation
statements have been executed and filed that are necessary fully
to preserve and protect the rights of the Collateral Agent for
the benefit of the Secured Parties, or stating that, in the
opinion of such counsel, no such action is necessary to
establish, maintain, protect, perfect and continue the perfection
of such Lien and security interest.

          (ii) (x)  On or before each anniversary of the Issuance Date
and (y) at any other time as the Bank may reasonably request in
writing, including, but not limited to, in connection with a
change or amendment in the Laws affecting any Lien created by the
Collateral Documents, the Company and Funding Corp. shall furnish
to the Bank, such Opinion or Opinions of Counsel as the Bank may
reasonably request in writing (on or prior to the date ninety
days prior to each of the dates referred to in clause (x) above
with respect to the Opinion delivered thereunder either stating
that, in the opinion of such counsel, such action has been taken
with respect to the recording, filing, re-recording and re-filing
of the Collateral Documents and any other requisite documents and
with respect to the execution and filing of any financing
statements and continuation statements as is necessary to
maintain the Lien created by the Collateral Documents and
reciting the details of such action or stating that, in the
opinion of such Counsel, no such action is necessary to maintain
such Lien and security interest.  Such Opinion of Counsel shall
also describe the recording, filing, re-recording and re-filing
of the Collateral Documents and any other requisite documents and
the execution and filing of any financing statements and
continuation statements that will, in the opinion of such
Counsel, be required to maintain the Lien created by the
Collateral Documents at least until the next regularly scheduled
date set forth in clause (x) above on which an Opinion of Counsel
may be required to be delivered pursuant to this Section
7(p)(iii).

Section  8. Negative Covenants.  The Company and Funding Corp. each
agree jointly and severally that, so long as the Letter of Credit
is outstanding hereunder and until payment in full of all the
Obligations, the Company and Funding Corp. shall not:

          (a) Prohibition of Fundamental Changes.  (i) Enter into any
transaction of merger or consolidation, change its form of
organization or its business, liquidate, wind-up or dissolve
itself or discontinue its business;

               (ii)  Neither the Company nor Funding Corp. shall
acquire, by purchase or otherwise, all or substantially all the
property or assets of, any Person, enter into any partnership or
joint venture or make any equity or capital contribution to any
Person.

          (b) Compliance with ERISA.  (i)  Enter into any prohibited
transaction (as defined in Section 4975 of the Code, as amended,
and in ERISA) involving any Plan which results in any liability
of the Company or Funding Corp. to any Person which (in the
reasonable opinion of the Bank) is material to the financial
position or operations of the company or (ii) allow or suffer to
exist any other event or condition known to the Company or
Funding Corp. which results in any liability of the Company or
Funding Corp. to the PBGC which (in the reasonable opinion of the
Bank) is material to the financial position or operations of the
Company or Funding Corp.  For purposes of this Section 8(b),
"liability" shall not include the contingent liability described
in Sections 4201 and 4062 of ERISA or termination insurance
premiums payable under Section 4007 of ERISA.

          (i)       With respect to any Plan (including, without
limitation, any Plan of a Commonly Controlled Entity) as to which
Funding Corp. or the Company may have liability, (i) in the event
there exists an Insufficiency with respect to such Plan which
could result in a material liability to the Company or Funding
Corp., no steps shall be taken by the Company or Funding Corp. to
terminate such Plan, such Plan shall not be terminated, neither
Funding Corp. nor the Company shall withdraw from or institute
steps to withdraw from such Plan and no Reportable Event (as
defined in Section 4043 of ERISA) with respect to such Plan shall
occur, (b) neither Funding Corp. nor the Company shall permit a
lien under Section 302(f) of ERISA or Section 412 of the Code,
(c) with respect to any such Plan that is a Multiemployer Plan,
neither Funding Corp. nor the Company shall incur withdrawal
liability to such Plan which, when aggregated with the present
value of all other amounts required to be paid to Multiemployer
Plans in connection with withdrawal liabilities (determined as of
the date of notification of withdrawal liability), exceeds
$100,000 in the aggregate or requires payments exceeding $100,000
per year in the aggregate and (d) neither Funding Corp. nor the
Company shall permit any event or events to exist or transaction
to occur with respect to any such plan or plans which
individually or in the aggregate could result a material
liability to Funding Corp. or the Company.

          (c) Indebtedness.  Create or incur or suffer to exist any
Indebtedness except:

               (i)       the Obligations; and

               (ii)      Indebtedness permitted under the Indenture;

provided that after giving effect to any additional Indebtedness
not outstanding on the date hereof (x) no Reimbursement Default
or Reimbursement Event of Default shall have occurred that is
continuing and (y) the Debt Service Coverage Ratio of the Company
on a pro forma basis for the prior four fiscal quarters is not
less than 1.20:1.0.

          (d)  Liens.  Create or suffer to exist or permit any Lien
upon or with respect to any of their respective properties,
except for:

               (i) Liens specifically permitted or required by, or created
by, the Indenture or any Collateral Document;

               (ii) Liens for taxes which are either not yet due, are due
but payable without penalty or are being contested by Good Faith
Contest;

               (iii) any exceptions to title which are contained in the
Title Policy delivered to the Collateral Agent; and

               (iv)  Liens in connection with worker's compensation,
unemployment insurance or other social security or pension
obligations;

               (v)  mechanic's, worker's, materialmen's, construction or
other like Liens arising in the ordinary course of business or
incident to the construction, repair or restoration of the
Project (x) in respect of obligations which are not yet due or
which are subject to Good Faith Contest or (ii) which are subject
in full to surety bond or other similar arrangements or fully
insured by the Title Policy;

               (vi) deposits or pledges to secure statutory obligations or
appeals, releases of attachments, stays of execution or
injunctions; performance bids, tenders, contracts (other than for
the repayment of borrowed money) or leases, or for purposes of
like general nature in the ordinary course of business;

               (vii)  The Bibb Company's rights as lessor of the Site
under the Site Lease;

               (viii)  Permitted Encumbrances (as defined in the
Mortgages);

               (ix)   the right of first refusal in favor of VEPCO under the
VEPCO Power Purchase Agreement;

               (x)  the right of first refusal in favor of The Bibb Company
under the Steam Sales Agreement;

               (xi)  the option of North Carolina Natural Gas Corporation to
purchase the Pipeline under the Pipeline Operating Agreement;

               (xii)  judgment Liens, so long as (x) such judgment shall
have been duly stayed, fully bonded or discharged prior to the
earlier of the commencement of proceedings for the enforcement
thereof or 60 days after such lien attached, (y) such judgment
shall have been discharged before the expiration of any such stay
and (z) such proceedings could not reasonably be expected to
result in a Material Adverse Change; and

               (xiii)  Liens for utilities or similar purposes;
provided that, in each case, any such Lien could not reasonably
be expected to result in a Material Adverse Change.

          (e)       Guarantees.  (i)  Contingently or otherwise be or
become liable, directly or indirectly, in connection with any
Guarantee except:

               (u)  the Partnership Guarantee;

               (v)  Guarantees arising in the ordinary course of
     business in an amount not to exceed $1,000,000 in the
     aggregate;

               (w)  indemnities or similar obligations with
     respect to unfilled materialmen's, mechanics, worker's,
     repairmen's, employee's or other like Liens arising in the
     course of construction, repair or restoration of the Project
     or in the ordinary course of operations or maintenance of
     the Project;

               (x)  (1) indemnities, Guarantees for obligations
     other than Indebtedness or similar obligations, each as
     provided under or required by the Project Documents, and (2)
     such additional indemnities, Guarantees or similar
     obligations, each as provided under or required by the
     Project Agreements after the Issuance Date, provided that
     such indemnity, Guarantee, or similar obligation could not
     reasonably be expected to result in a Material Adverse
     Change (assuming such indemnity, Guarantee or similar
     obligation is computed at the amount thereof which would
     reasonably be expected to become due and payable);

               (y)  indemnities or similar obligations to
     federal, state or local governmental agencies or authorities
     relating to any expenses incurred that are incidental to
     obtaining easements, rights of way or other approvals for
     the benefit of the Project; and

               (z)  surety bonds, performance bonds or similar
     arrangements with third-party sureties or similar Persons
     and the aggregate exposure of the Company and Funding Corp.
     in connection with all such arrangements shall not exceed
     $5,000,000.

          (i)    Funding Corp. shall not contingently or otherwise be or
become liable directly or indirectly in connection with any
Guarantee except indemnities or similar obligations in connection
with Indebtedness permitted under the Indenture.

          (f)       Prohibition on Disposition of Assets.  Except as
permitted pursuant to the Collateral Documents, lease (as lessor)
or Transfer (as transferor) any property or assets except (i) in
the ordinary course of business, to the extent that (x) such
property is worn out or no longer useful or usable in connection
with the operation of the Project and such property is replaced
by property having a fair market value equal to or greater than
the fair market value of the property being leased or Transferred
or (y) such lease or Transfer is required to comply with any
applicable Law, to obtain, maintain or comply with the terms and
conditions of, any Governmental Approval necessary for the
Company to conduct its business pursuant to the Project Documents
or to maintain the Project's certification as a Qualifying
Facility, (ii) the sale of natural gas or rights to the supply,
transportation and storage of natural gas under the Gas Supply
Contracts, the Gas Transportation Contracts and the Fuel Supply
Management Agreement, (iii) the sale of electricity and steam
under and in accordance with the Project Agreements and the Non-
Material Agreements or (iv) subject to the provisions of the
Collateral Documents, (x) in connection with a replacement of The
Bibb Company as the purchaser of steam for the Project, in any
calendar year, property with a fair market value not in excess of
$3,000,000 in the aggregate or $1,000,000 with respect to any
single item of property or (y) other than in connection with such
replacement, sell in any calendar year, property with a fair
market value not in excess of $500,000; provided that, in each
case, the Company certifies to the Bank and the Collateral Agent
that such lease or Transfer could not reasonably be expected to
result in a Material Adverse Change.

          (g)       Amendments.  Without the consent of the Bank (which
consent shall not be unreasonably withheld), terminate, amend or
modify any Project Agreement to which it is a party other than:

               (x)  any termination resulting from the terms of a
     Project Agreement expiring by its terms; or

               (y)  the termination of a Gas Transportation
     Contract which is not a Firm Gas Transportation Contract;
     provided that, in each case, the Company shall certify to
     the Bank, and if requested by the Bank, such certification
     shall be accompanied by an Opinion of Counsel stating that,
     as a result of such proposed termination, amendment or
     modification, the Company will be able to obtain or
     maintain, or comply with the terms and conditions of any
     Governmental Approval necessary for the Company to conduct
     its business as currently conducted or as proposed to be
     conducted or to permit the Project to maintain its
     certification as a Qualifying Facility.

               (z)  A Non-Material Agreement that is not an
     Acceptable Fuel Management Agreement; provided that (i) as a
     result of such proposed amendment or modification the
     Company could not reasonably be expected to have monetary
     obligations in excess of $500,000 under such agreement or
     related agreements and prior to entering into such amendment
     or modification, the Company shall certify and the Bank
     shall conclude that such amendment or modification could not
     reasonably be expected to result in a Material Adverse
     Change.

          (h)    Subsidiaries.  Create, maintain or cause to exist any
Subsidiaries other than Funding Corp.

          (i)   Distributions.  Except as provided in Sections 3.5(a),
3.9(a) and 3.9(b) of the Depositary Agreement, declare or pay any
distributions or return any capital to, the Partners, pay any fee
to any Partner for management services (other then services that
as of the date hereof are provided by a third-party provider), or
authorize or make any other distribution, payment or delivery of
property or cash to the Partners as such, or redeem, retire,
purchase or otherwise acquire, directly or indirectly, any
partnership or other equity interest of the Company now or
hereafter outstanding, or any options or warrants issued with
respect thereto (other than the limited partnership interest in
the Company owned by Ford Motor Credit Company), or set aside any
funds for any of the foregoing purposes (all the foregoing being
herein referred to as "Distributions") except from, and to the
extent of, moneys then on deposit in the Partnership Distribution
Fund.  Subject to the preceding sentence and the remaining
provisions of this Section, the Company may make Distributions on
each Funding Date on which each of the following conditions is
satisfied:

               (i)  the conditions set forth in Section 6.22(a)
          of the Indenture have been satisfied;

               (ii)  no event or condition has occurred and is
          continuing which constitutes a Reimbursement Default or
          a Reimbursement Event of Default; and

               (iii)  after giving effect to such Distribution,
          Debt Service Coverage on a pro-forma basis for the
          prior four fiscal quarters shall not be less than
          1.20:1.

          (j) Nature of Business. In the case of the Company, engage
in any business other than owning its interest in Funding Corp.
and the development, acquisition, construction, ownership,
operation, administration, maintenance and financing of the
Project as contemplated by the Project Documents and the Non-
Material Agreements to which either the Company or Funding Corp.
is a party.  Funding Corp. shall not engage in any business other
than the financing of the Project.

          (k)  Transactions with Affiliates.  Make loans or advances
to, or investments in, any other entities or enter into any
transaction or arrangement, whether or not in the ordinary course
of business, with any Affiliate that is not on terms and
conditions at least as favorable as would be obtained in a
comparable arm's-length transaction with a Person other than an
Affiliate.

          (l) Governmental Regulation.  (i)  Neither the Company nor
Funding Corp. shall be, as a result of the construction,
ownership, operation or maintenance of the Project or the
performance of their respective obligations under the Project
Documents or Non-Material Agreements, subject to regulation by
any Governmental Authority having jurisdiction (v) under PUHCA as
a "public utility company" or an "affiliate" or "subsidiary
company" of a "registered holding company" or of a company
subject to registration under PUHCA, (w) under the FPA, other
than as contemplated by C.F.R.  292.601, (x) as a "gas
corporation", "electric corporation", "steam corporation",
"utility corporation" or "public utility corporation" under any
law of the State of North Carolina or the equivalent under the
applicable laws of any state relating to public utilities and/or
public service corporations (y) except with respect to the resale
or transportation of natural gas in interstate commerce, or the
release of firm capacity rights held by the Company on an
interstate pipeline as a "natural gas company" under the Natural
Gas Act of 1938, as amended or (z) under any other similar
federal or state law regulating the generation, transmission or
sale of electricity under which the Company or Funding Corp.
would be deemed to be the generator, transmitter or seller of
such electricity (including, but not limited to, treatment as an
"electricity utility", "electric corporation", "electrical
company", "public utility", "public utility holding company" or
any similar entity under an existing law or an "affiliate" or
"subsidiary company" of a "registered holding company").

          (i)       The Project shall maintain its certification as a
Qualifying Facility; provided that it shall not be deemed a
breach of this covenant if the Project involuntarily loses its
certification as a Qualifying Facility (and if as a result
thereof the Company and Funding Corp. would become subject to
regulation not permitted by clause (i)), if (x) on the day the
loss of Qualifying Facility status becomes effective, if such
loss can reasonably be anticipated, or within the next five
Business Days if such loss cannot reasonably be anticipated the
Company shall have made a filing at the FERC to qualify as an
exempt wholesale generator within the meaning of Section 32(a)(2)
of PUHCA ("Exempt Wholesale Generator") and the Company shall
have ceased making any retail electric sales as necessary to
obtain Exempt Wholesale Generator status until such time as the
Partnership shall have received the approvals required by clause
(y)(1) below or regained Qualifying Facility status and (y)
within 360 days of such loss of certification either (1)(A) all
requisite Governmental Approvals necessary for the Partnership to
own, operate and maintain the Project and perform its obligations
under the VEPCO Power Purchase Agreement and the other Project
Documents then in effect (after giving effect to such loss of
certification) have been duly obtained or made, were validly
issued, are in full force and effect, (B) the Company shall have
delivered an Opinion of Counsel satisfactory to the Bank that all
such requisite Governmental Approvals have been duly obtained or
made, were validly issued, are in full force and effect, (C)
Project Revenues under the Project Documents then in effect
(after giving effect to such loss of certification) are
sufficient to maintain a minimum Annual Projected Debt Service
Coverage Ratios for the remaining term of the VEPCO Power
Purchase Agreement equal to or exceeding 1.2:1 and an average
Annual Projected Debt Service Coverage Ratio for such term equal
to or exceeding 1.35:1 and (D) the Partnership shall have filed
with the Bank an Independent Engineer's Certificate, dated the
date of filing, verifying the occurrence of the matters described
in clause (C) or (2)(A) the Company shall have restored the
Project's certification as a Qualifying Facility and shall be in
compliance with clause (i), (B) the Company shall have delivered
to the Bank an Opinion of Counsel satisfactory to the Bank that
the Project is a Qualifying Facility and that the Company is in
compliance with clause (i) and (C) the Company shall have
demonstrated that the Company has regained the right to the
contract rate under the VEPCO Power Purchase Agreement chargeable
prior to the Project's loss of certification as a Qualifying
Facility, as evidenced by the written acknowledgment of the VEPCO
or as otherwise evidenced to the reasonable satisfaction of the
Bank.

          (m)       Debt Service Coverage.  Permit the Debt Service
Coverage Ratio for any period of four fiscal quarters to be less
than 1.20:1.


          9.     Reimbursement Events of Default.  The following events
shall be Reimbursement Events of Default hereunder unless waived
by the Bank pursuant to Section 10 hereof:

          (a)  the Company shall fail to pay when due any amount payable
     under Section 2 hereunder; or

          (b)    the Company or Funding Corp. shall fail to observe or
     perform any covenant or agreement contained in this Agreement
     (other than those covered by clause (a) above or Section 7(a),
     (g) and (j), Section 8 and Section 18) for 30 days after written
     notice thereof has been given to the Company by the Bank; or

          (c)    any representation, warranty, certification or statement
     made by the Company or Funding Corp. in this Agreement or in any
     certificate, financial statement or other document delivered
     pursuant to this Agreement or any representation, warranty,
     certification or statement made by the Company or Funding Corp.
     under any Interim Financing Document or Financing Document shall
     prove to have been incorrect in any material respect when made or
     any representation, warranty, certification or statement made by
     the Company under any other Transaction Document shall prove to
     have been incorrect in any material respect and results in a
     Material Adverse Change; or

          (d)    any material provision of this Agreement, the Depositary
     Agreement or the Intercreditor Agreement shall at any time for
     any reason cease to be valid and binding upon the Company, or
     shall be declared to be null and void, or the validity or enfor
     ceability thereof shall be contested by the Company, Funding
     Corp. or any Governmental Authority, or the Company or Funding
     Corp. shall deny that it has any or further liability or
     obligation under this Agreement or any Financing Document to
     which the Bank is a Party; or

          (e)    the Company or Funding Corp. shall (x) fail to make any
     payment, with respect to any Indebtedness in a principal amount
     of $500,000, when due (whether by scheduled maturity, required
     prepayment, acceleration, demand or otherwise) and such failure
     shall continue after the applicable grace period, if any,
     specified in such agreement or instrument relating to the
     Indebtedness, or (y) fail to perform or observe any other term,
     covenant or condition on its part to be performed or observed
     under any agreement or instrument relating to any Indebtedness
     when required to be performed or observed, and such failure shall
     continue after the applicable grace period, if any, specified in
     such agreement or instrument, if the effect of such failure to
     perform or observe is to accelerate, or to permit the
     acceleration of, the maturity of any Indebtedness, the unpaid
     principal amount of which then equals or exceeds $500,000; or

          (f)    the Company, Funding Corp. or any Subsidiary shall (i)
     apply for or consent to the appointment of a receiver, trustee,
     liquidator or custodian or the like of itself or of its property,
     (ii) admit in writing its inability to pay its debts generally as
     they become due, (iii) make a general assignment for the benefit
     of creditors, (iv) be adjudicated a bankrupt or insolvent, or (v)
     commence a voluntary case under the bankruptcy laws of the United
     States or file a voluntary petition or answer seeking
     reorganization, an arrangement with creditors or any order for
     relief or seeking to take advantage of any insolvency law or file
     an answer admitting the material allegations of a petition filed
     against it in any bankruptcy, reorganization or insolvency
     proceeding; or corporate action shall be taken by it for the
     purpose of effecting any of the foregoing, or if without the
     application, approval or consent of the Company, Funding Corp. or
     any Subsidiary a proceeding shall be instituted in any court of
     competent jurisdiction, seeking in respect of the Company an
     adjudication in bankruptcy, reorganization, dissolution, winding
     up, liquidation, a composition or arrangement with creditors, a
     readjustment of debts, the appointment of a trustee, receiver,
     liquidator or custodian or the like of the Company or such
     Subsidiary or in either case of all or any substantial part of
     its assets, or other like relief in respect thereof under any
     bankruptcy or insolvency law, and, if such proceeding is being
     contested by the Company or such Subsidiary in good faith, the
     same shall (i) result in the entry of an order for relief of any
     such adjudication or appointment or (ii) continue undismissed, or
     pending and unstayed, for any period of thirty (30) consecutive
     days; or

          (g)    any judgment or order for the payment of money exceeding
     any applicable insurance coverage by more than $1,000,000 shall
     be rendered against the Company or Funding Corp. and either (i)
     enforcement proceedings shall have been commenced by any creditor
     upon such judgment or order or (ii) there shall be any period of
     ten consecutive days during which a stay of enforcement of such
     judgment or order, by reason of a pending appeal or otherwise,
     shall not be in effect; or

          (h)    Any Person shall engage in any "prohibited transaction"
     (as defined in Section 406 of ERISA or Section 4975 of the Code)
     involving any Plan, (ii) any "accumulated funding deficiency" (as
     defined in Section 302 of ERISA), whether or not waived, shall
     exist with respect to any Plan, (iii) a Reportable Event shall
     occur with respect to, or proceedings shall commence to have a
     trustee appointed, or a trustee shall be appointed, to administer
     or to terminate, any Plan, which Reportable Event or commencement
     of proceedings or appointment of a trustee is, in the reasonable
     opinion of the Bank, likely to result in the termination of such
     Plan for purposes of Title IV of ERISA, (iv) any Plan shall
     terminate for purposes of Title IV of ERISA, (v) the Company or
     any Commonly Controlled Entity shall, or is, in the reasonable
     opinion of the Required Banks, likely to, incur any liability in
     connection with a withdrawal from, or the ERISA insolvency or
     reorganization of, a Multiemployer Plan or (vi) any other event
     or condition shall occur or exist with respect to a Plan; and in
     each case in clauses (i) through (vi) above, as a result of such
     event or condition, together with all other such events or
     conditions, the Company has incurred or, in the reasonable
     opinion of the Required Banks, is likely to incur any tax,
     penalty or other liabilities (other than any tax, penalty or
     other liability resulting from the reversion of surplus funds to
     the Company, the General Partner or a Commonly Controlled Entity
     upon the termination of an overfunded Single Employer Plan) which
     in the aggregate are material in relation to the business,
     operations, property or financial or other condition of the
     Company; or

          (i)    an Event of Loss, an Event of Eminent Domain or a Title
     Event shall occur and the Company or the Bank shall determine
     that the Project (or any material portion thereof) cannot be
     rebuilt, repaired or restored to permit operation of the Project
     on a Commercially Feasible Basis or that the Casualty Proceeds,
     Eminent Domain Proceeds or Title Insurance Proceeds together with
     any other amounts that the Company is well to commit to such
     rebuilding, repair or restoration are not sufficient to permit
     such rebuilding, repair or restoration or the Company elects not
     to so rebuild, repair or restore;

          (j)    any event specified in Section 5.3 of the VEPCO Power
     Purchase Agreement shall occur; or

          (k)    any Project Agreement shall be terminated prior to its
     stated termination date, and the affected agreement is not
     replaced by a replacement agreement acceptable to the Bank;
     provided that it shall not be a Reimbursement Event of Default if
     such termination would not constitute a Material Adverse Change
     or materially adversely affect the transactions contemplated by
     this Agreement and the Company shall have entered into such
     replacement agreement within 120 days from the date of such
     termination and, provided further, that it shall not be a
     Reimbursement Event of Default hereunder if the Project Agreement
     which has been terminated is one which by reason of the amounts
     payable thereunder and the duration and nature thereof is not
     material to the design, construction, operation or maintenance of
     the Project (which shall in no event be deemed to include any
     Project Agreement with the Operator, VEPCO or The Bibb Company in
     existence on the Issuance Date); or

          (l)    any of the Company, the General Partner, the Limited
     Partner, Funding Corp., VEPCO, Operator or The Bibb Company shall
     breach any representation or warranty contained in any of the
     Transaction Documents to which its is a party or shall fail to
     perform or observe any of its covenants or obligations contained
     in any of the Transaction Documents (other than the
     representations, warranties, covenants and obligations referred
     to in clauses (a), (b) and (c) above) within the grace period, if
     any, provided for in such Documents and which failure would
     result in a Material Adverse Change or would materially adversely
     affect the interest of the Bank under the Transaction Documents
     provided that if (i) such default cannot be cured by the payment
     of money, (ii) such default is not cured, despite due diligence
     and good faith in attempting to cure, within 30 days, (iii) such
     Person, the Company or Funding Corp. is proceeding with due
     diligence and good faith to cure such default and such Person,
     the Company or Funding Corp. specifies in writing what action
     such Person, the Company or Funding Corp. proposes to take to
     cure such default, and (iv) such default would be cured by the
     program outlined by such Person, the Company or Funding Corp. and
     would not have a material adverse effect on the Project, the
     transactions contemplated by this Agreement or the Bank, such
     default shall not constitute a Reimbursement Event of Default
     hereunder if such Person, the Company, or Funding Corp. shall at
     all times diligently and in good faith attempt to cure such
     default until the expiration of a period of 90 days from the date
     on which such default occurred (by which time such default must
     have been cured); or

          (m) any material provision of any Financing Document or Interim
     Financing Document shall at any time for any reason cease to be
     valid and binding or in full force and effect (other than by
     expiration pursuant to its terms); or any material provisions of
     any Financing Document or Interim Financing Document shall be
     declared to be null and void; or the validity or enforceability
     of any material provision of any Financing Document or Interim
     Financing Document shall be contested by any party thereto (other
     than the Bank) or any Government Authority and such contest
     continues for more than 30 days; or any of the Company, any
     Partner, Funding Corp., VEPCO, or The Bibb Company shall deny
     that it has any liability or obligation under any material
     provision of any Financing Document except upon fulfillment of
     its obligations thereunder, in each case the effect of which is
     either to materially adversely affect (i) the interest of the
     Bank under the Financing Documents or (ii) the ability of such
     Person to perform its obligations under such Financing Document
     or Interim Financing Document; or

          (n)    any Collateral Document shall cease to be effective to
     grant the Lien purported to be granted to the secured party
     thereunder, or on any material portion of the Collateral
     described therein to the extent and with the priority purported
     to be created thereby.

          (o)    (i) if at any time all the shares of the Partners are not
     pledged to the Collateral Agent for the benefit of the Bank
     pursuant to the Stock Pledge Agreement, (ii) if at any time all
     the shares of Funding Corp. are not pledged to the Collateral
     Agent for the benefit of the Bank pursuant to the Company Pledge
     Agreement, and (iii) if at any time all the partnership interests
     in the Company are not pledged to the Collateral Agent for the
     benefit of the Bank pursuant to the Partnership Interests Pledge
     Agreement.

          If any Reimbursement Event of Default shall have
occurred and continuing, the Bank may (i) by notice to the
Company, declare all or a portion of the Reimbursement
Obligations to be due and payable forthwith, whereupon the same
shall immediately become due and payable, and/or (ii) proceed to
enforce all other remedies available to it under this Agreement,
any other Financing Documents and applicable law.  Anything to
the contrary in this paragraph notwithstanding, if such event is
a Reimbursement Event of Default specified in clause (f) above
that relates to the Company, such Reimbursement Obligations shall
immediately and automatically become due and payable.  Except as
expressly provided above in this Section 9, presentment, demand,
protest and all other notices of any kind are expressly waived.

          If any Reimbursement Event of Default shall have
occurred and is continuing, the Bank may (A) exercise remedies or
direct the Collateral Agent to exercise remedies which the Banks
and the Collateral Agent may have under this Agreement or any
Collateral Document or by statute or by rule of law or (B) take
whatever action at law or in equity as may appear necessary or
desirable to collect the amounts due and payable under this
Agreement or to enforce performance or observance of any
obligation, agreement or covenant of the Company, or Funding
Corp., whether for specific performance or in aid of execution of
any power granted to the Bank or the Collateral Agent.  The Bank
may cure such Reimbursement Event of Default, either in the name
of and as agent for the Company or, at the option of the Bank, in
its name or in the name of its designee, pursuant to one or more
existing contracts with the Company or otherwise, and any monies
so expended in curing such Event of Default shall, to the extent
advanced by the Banks, constitute Obligations hereunder and be
repayable hereunder together with interest thereon at the rate
set forth in Section 2(b), regardless of whether or not such
amount, as thus increased, exceeds the Maximum Credit Amount.
The Bank shall have the right at any and all times to change any
course of action undertaken by it and shall not be bound by any
limitations or requirements of time except as expressly set forth
herein.

          Upon the occurrence of a Reimbursement Event of
Default, the Bank may take any of the following steps with
respect to the Letter of Credit:  (i) by notice to Virginia
Power, pursuant to the terms of such Letter of Credit, instruct
Virginia Power to draw down the full Stated Amount remaining
under such Letter of Credit, or (ii) by notice to the Company,
require the Company to pay into a cash collateral account to be
held by the Collateral Agent an amount equal to the Bank's
contingent liability under such Letter of Credit as collateral
security for the obligation of the Company to reimburse drawings
thereunder.

          For the purpose of carrying out the provisions and
exercising the rights, powers and privileges granted by this
Section, the Company and Funding Corp. each hereby irrevocably
constitutes and appoints the Bank its true and lawful attorney-in-
fact to execute, acknowledge and deliver any instruments and to
do and to perform any acts such as are referred to in this
paragraph in the name and on behalf of the Company and Funding
Corp.  This power of attorney is a power coupled with an interest
and cannot be revoked.

Section  10.    Amendments and Waivers.  No amendment or waiver of any
provision of this Agreement, nor consent to any departure by the
Company therefrom nor any consent to the assignment of the
Company's obligations under the Transaction Documents shall in
any event be effective unless the same shall be in writing and
signed by the Bank.  Any such waiver or consent shall be
effective only in the specific instance and for the specific
purpose for which given.

Section 11.    Notices.  All notices, requests and other communications
to any party hereunder shall be in writing (including facsimile
or similar writing) and shall be given to such party, addressed
to it, at its address or telecopier number set forth below or
such other address or telecopier number as such party may
hereafter specify for the purpose by notice to the other party.
Each such notice, request or communication shall be effective (i)
if given by facsimile to the number specified below, (ii) if
given by mail upon receipt or (iii) if given by any other means,
when delivered at the address specified below.

          If to the Company:

          Panda Rosemary L.P.
          4100 Spring Valley
          Dallas, Texas 75244
          Attention:  General Counsel
          Telecopier:  (214) 980-7159

          If to the Bank:

          Bayerische Vereinsbank AG
          335 Madison Avenue
          New York, NY  10017
          Attention:  Project Finance Group
          Telecopier:

Section 12.    No Waiver; Remedies.  No failure on the part of the Bank
to exercise, and no delay in exercising, any right hereunder
shall operate as a waiver thereof nor shall any single or partial
exercise of any right hereunder preclude any other further
exercise thereof or the exercise of any other right.  The
remedies herein provided are cumulative and not exclusive of any
remedies provided by law.

Section 13.    Sales of Participations.  The Bank may grant
participations under this Agreement and the Letter of Credit
(each person to which a participation is granted being called a
"Participant") and in such event the Bank will in its own name
and as agent for any Participant, enforce all rights and
interests of any Participant under this Agreement, and accept all
performances required of the Company under this Agreement;
provided that (a) the Bank shall not agree to a substitution or
replacement of a Participant or a change in the proportionate
amount of any Participant's participation after the Issuance Date
unless the Bank shall have received the Company's prior written
consent thereto, which consent shall not be unreasonably withheld
and (b) in the event that a claim for compensation is made
pursuant to Section 2(c) on behalf of a Participant, the Company
shall have the right, with the assistance of the Bank, to seek a
substitute participant or participants, satisfactory to the Bank,
to assume the participation of such Participant.

Section 14. Continuing Obligation.  The obligations of the Company and
Funding Corp. under this Agreement shall continue until the
earlier to occur of (a) the Early Termination Date and (b) the
later of (i) the Termination Date and (ii) the date upon which
all Obligations to the Bank hereunder shall have been paid in
full and shall be binding upon the Company and its successors and
assigns and inure to the benefit of and be enforceable by the
Bank and  its successors, transferees and assigns; provided that
the Company may not assign all or any part of this Agreement
without the prior written consent of the Bank.

Section 15. Extension of Letter of Credit.  At least 90 but not more
than 180 days before the sixth anniversary of the Issuance Date,
the Company may request the Bank in writing to extend for not
less than three years, nor more than five years, the Termination
Date of the Letter of Credit, specifying the terms and
conditions, including fees, to be applicable to such  extension.
No later than the sixth anniversary of the Issuance Date, the
Bank shall notify the Company of its consent or nonconsent to
such extension request and if the Bank shall give no such notice,
the Bank shall be deemed not to have consented to such extension
request.  The Bank's consent shall be conditional upon the
preparation, execution and delivery of legal documentation in
form and substance satisfactory to the Bank and its counsel
incorporating substantially the terms and conditions contained in
the extension request as the same may be modified by agreement
between the Company and the Bank.

Section 16.    Limited Liability of the Bank.  The Company assumes all
risks of the acts or omissions of VEPCO and any advising and
negotiating bank (including Crestar Bank) with respect to its use
of the Letter of Credit.  Neither the Bank nor any of its
officers or directors shall be liable or responsible for:  (a)
the use which may be made of the Letter of Credit or for any acts
or omissions of VEPCO in connection therewith; (b) the validity,
sufficiency or genuineness of documents, or of any endorsements
thereon, even if such documents should in fact prove to be in any
or all respects invalid, insufficient, fraudulent or forged; (c)
payment by the Bank against presentation of documents which do
not comply with the terms of the Letter of Credit, including
failure of any documents to bear any reference or adequate
reference to the Letter of Credit; or (d) any other circumstances
whatsoever in making or failing to make payment under the Letter
of Credit, except only that the Company shall have a claim
against the Bank, and the Bank shall be liable to the Company to
the extent, but only to the extent, of any direct, as opposed to
consequential, damages suffered by the Company which the Company
proves were caused by (i) the Bank's willful misconduct or gross
negligence in determining whether documents presented under the
Letter of Credit comply with the terms thereof or (ii) the Bank's
willful failure to pay under the Letter of Credit after the
presentation to it by VEPCO of a draft and certificate strictly
complying with the terms and conditions of the Letter of Credit.
In furtherance and not in limitation of the foregoing, the Bank
may accept documents that appear on their face to be in order,
without responsibility for further investigation, regardless of
any notice or information to the contrary unless VEPCO and the
Company have notified the Bank in writing prior to a drawing
under the Letter of Credit that such documents do not comply with
the Letter of Credit.

Section 17. Costs, Expenses and Taxes.  The Company agrees to pay on
demand therefor all reasonable costs and expenses in connection
with the preparation, execution, delivery, filing and
administration of this Agreement and any other documents which
may be delivered in connection with this Agreement, including,
without limitation, the reasonable fees and out-of-pocket
expenses of counsel for the Bank with respect thereto and with
respect to advising the Bank as to its rights and
responsibilities under this Agreement or any waiver or amendment
of, or the enforcement of, this Agreement and such other
documents which may be delivered in connection with this
Agreement.  In addition, the Company shall pay any and all stamp
and other taxes and fees payable or determined to be payable in
connection with the execution, delivery, filing and recording of
this Agreement and such other documents and agrees to save the
Bank harmless from and against any and all liabilities with
respect to or resulting from any delay in paying or omission to
pay such taxes and fees; provided that the Bank agrees promptly
to notify the Company of any such taxes and fees which are
incurred by the Bank.

Section 18. Indemnification.  The Company and Funding Corp., jointly
and severally, hereby agree to indemnify and hold harmless the
Bank from and against any and all claims, damages, losses,
liabilities, costs or expenses whatsoever which the Bank may
incur (or which may be claimed against the Bank by any person or
entity whatsoever) (i) by reason of any inaccuracy in any
material respect, or untrue statement or alleged untrue statement
of any material fact contained or incorporated by reference in
any material delivered to the Bank by or on behalf of the Company
or Funding Corp. in connection with the issuance of any
Indebtedness for the Project, or the omission or alleged omission
to state a material fact necessary to make such statements, in
the light of the circumstances under which they are or were made,
not misleading; (ii) by reason of or in connection with the
execution, delivery and performance of the Transaction Documents;
or (iii) by reason of or in connection with the execution and
delivery or transfer of, or payment or failure to make lawful
payment under, the Letter of Credit; provided that the Company
shall not be required to indemnify the Bank for any claims,
damages, losses, liabilities, costs or expenses to the extent,
but only to the extent, caused by the willful misconduct or gross
negligence of the Bank in determining whether a draft or
certificate presented under the Letter of Credit complied with
the terms of the Letter of Credit or the Bank's willful failure
to make lawful payment under the Letter of Credit after the
presentation to it by VEPCO of a draft and certificate strictly
complying with the terms and conditions of the Letter of Credit.
Nothing in this Section 18 is intended to limit the Company's
reimbursement obligation contained in paragraph (a) of Section 2
hereof.  Without prejudice to the survival of any other
obligation of the Company or Funding Corp. hereunder, the
indemnitees and obligations of the Company and Funding Corp.
contained in this Section 18 shall survive the payment in full of
amounts payable under Section 2 and the termination of the Letter
of Credit.

Section 19.  Severability.  Any provision of this Agreement which is
prohibited, unenforceable or not authorized in any jurisdiction
shall, as to such jurisdiction, be ineffective to the extent of
such prohibition, unenforceability or non-authorization without
invalidating the remaining provisions hereof or affecting the
validity, enforceability or legality of such provision in any
other jurisdiction.

Section 20.  Governing Law.  This Agreement shall be governed by, and
construed and interpreted in accordance with, the laws of the
State of New York.

Section 21. Headings.  Section headings in this Agreement are included
herein for convenience of reference only and shall not constitute
a part of this Agreement for any other purpose.

Section  22. Submission to Jurisdiction.  Any litigation based hereon,
or arising out of, under, or in connection with, this Agreement,
or any course of conduct, course of dealing, statements (whether
oral or written) or actions of the Bank or the Company shall be
brought and maintained in the courts of the state of New York or
in the United States District Court for the Southern District of
New York.  The Company and Funding Corp. hereby expressly and
irrevocably submits to the jurisdiction of such courts for the
purpose of any such litigation as set forth above and irrevocably
agrees to be bound by any final judgment rendered thereby in
connection with such litigation.  Service of process may be made
upon Company or Funding Corp. by mailing or delivering a copy of
such process to it in care of the Process Agent at the Process
Agent's address and the Company and Funding Corp. hereby further
irrevocably consents to the service of process in any suit,
action or proceeding in New York arising out of this agreement by
the mailing of copies of such process to it at its address for
notices set forth in Section 11 hereto.  The Company and Funding
Corp. each hereby expressly and irrevocably waives, to the
fullest extent permitted by law, any objection which it may have
or hereafter may have to the laying of venue of any such
litigation brought in any such court referred to above and any
claim that any such litigation has been brought in an
inconvenient forum.

Section 23.    Waiver of Jury Trial.  The Bank, the Company and Funding
Corp. hereby knowingly, voluntarily and intentionally waive any
rights they may have to a trial by jury in respect of any
litigation based hereon, or arising out of, under, or in
connection with, this Agreement or the Letter of Credit, or any
course of conduct, course of dealing, statements (whether oral or
written), or actions of the Bank, the Company or Funding Corp.

Section 24.    Limitation of Liabilities.  No past, present or future
officer, director or stockholder of Funding Corp., no past,
present of future partner in the Company (including, without
limitation, the General Partner) or any officer, employee,
controlling Person, stockholder, executive, director, agent,
representative or affiliate of Funding Corp., the Company or such
partner (herein referred to as "Non-recourse Persons") shall be
personally liable for payments due hereunder or under any
Collateral Document or for the performance of any obligation
hereunder of thereunder.  Except as expressly provided in another
Collateral Document, the sole recourse of the Bank for
satisfaction of the obligations of the Company and Funding Corp.
hereunder and under the Collateral Documents shall be against the
assets of the Company and not against any assets or property of
any such Non-Recourse Person.  In the event that a default occurs
in connection with such obligations of the Company or Funding
Corp., no action shall be brought against any such Non-Recourse
Person by virtue solely of its direct or indirect ownership
interest in the Company or Funding Corp., except that this
provision shall not restrict the Collateral Agent on behalf of
the Bank from taking action to enforce any such Non-Recourse
Person's obligations under any Collateral Document to which it is
a party in its individual capacity.  In the event of foreclosure
or other sale or disposition of properties, no judgment for any
deficiency upon the obligations hereunder shall be obtainable by
the Bank against any such Non-Recourse Party by virtue solely of
its direct or indirect ownership interest in the Company or
Funding Corp.  This provision shall not be deemed to waive any
cause of action the Bank may have against any Person for fraud or
willful misconduct by such Person.

          IN WITNESS WHEREOF, the parties hereto have caused this
Agreement to be executed by their proper and duly authorized
officers as of the date first above written.

                                   PANDA-ROSEMARY, L.P.

                                   By Panda-Rosemary Corporation


                                   By: William C. Nordlund
                                       Vice President 

                                   PANDA-ROSEMARY FUNDING
                                     CORPORATION


                                   By: William C. Nordlund
                                       Vice President

                                   BAYERISCHE VEREINSBANK AG


                                   By: Claire Simonelli
                                       Vice President

                                   _________________________
                                   Andrew G. Mathews 
                                   Vice President


EXHIBIT 10.23
                  BAYERISCHE VEREINSBANK AG
                     355 MADISON AVENUE
                         19TH FLOOR
                  NEW YORK, NY  10017-4679
                              
                              
                   IRREVOCABLE DIRECT PAY
                      LETTER OF CREDIT


We hereby establish our irrevocable direct pay letter of
credit number SB 102482 (this "Letter of Credit").

Beneficiary:   Virginia Electric and Power Company
               ("Beneficiary")
               P.O. Box 26666
               Richmond, Virginia  23261
               Attention:  Manager Capacity Acquisition
OR
               701 East Cary Street
               Richmond, Virginia 23219
               Attention:  Manager Capacity Acquisition

For the account of: Panda-Rosemary, L.P.
                    4100 Spring Valley Road
                    Suite 1001
                    Dallas, Texas 75244

For an amount not exceeding a total of U.S.$4,950,000.00
(Four Million Nine Hundred Fifty Thousand and No/100s United
States Dollars) (the "Stated Amount").

Issue Date:    July 31, 1996

Date and Place of Expiry:     On the Termination Date (as
                              such term is defined below) at
                              Crestar Bank's counter,
                              Richmond, Virginia

Advising and Negotiating Bank:  Crestar Bank
                                919 East Main Street
                                Richmond, Virginia 23219

Credit Available with:Crestar Bank, Richmond, Virginia, by
                      negotiation against presentation of
                      the documents detailed herein and of
                      Beneficiary's draft(s) drawn on the
                      Issuing Bank.

Such drafts shall purportedly be signed by one (1) duly
authorized officer of Beneficiary and shall be accompanied
by a certificate in the form of Exhibit A (the
"Certificate") purportedly signed by one (1) duly authorized
officer of Beneficiary.  Each draft presented under this
Letter of Credit must bear the clause "drawn under the
Bayerische Vereinsbank AG Irrevocable Direct Pay Letter of
Credit Number SB 102482, dated July 31, 1996, for the
account of Panda-Rosemary, L.P."

     The Certificate and the original of this Letter of
Credit shall accompany any drawing hereunder and the draft
shall not be for an amount greater than the amount specified
in the accompanying Certificate or the Stated Amount.  If
any drawing under this Letter of Credit is made prior to the
Termination Date (as such term is defined below), this
Letter of Credit shall be returned to Beneficiary.

     We hereby agree that drafts drawn under and in
compliance with the terms and conditions of this Letter of
Credit shall be duly honored on due presentation at the
office of the Advising and Negotiating Bank listed above.
Drafts presented to the Advising and Negotiating Bank, with
copies of such drafts transmitted to us by telecopier at the
address given below, in each case, prior to 9:30 a.m. New
York City time on a day that both we and the Advising and
Negotiating Bank are open for business, will be paid the
same day as presented.  Drafts presented to the Advising and
Negotiating Bank, with copies of such drafts transmitted to
us at the address given below, after 9:30 a.m. New York City
time on a day that both we and the Advising and Negotiating
Bank are open for business, will be paid the next day that
both we and the Advising and Negotiating Bank are open for
business.  All bank charges will be for the account of Panda-
Rosemary, L.P.

     Partial drawings are permitted under this Letter of
Credit and, upon payment by the Advising and Negotiating
Bank, the Stated Amount shall be reduced by the amount of
such drawing and shall not be reinstated.

     This Letter of Credit is not assignable or transferable
except that this Letter of Credit may be transferred to a
successor by law to the Beneficiary or any permitted
assignee or transferee of the Agreement (as such term is
defined in paragraph 1 of Exhibit A hereto).  Such a
transfer may only be effected by us upon our receipt of an
acceptable application for transfer accompanied by the
original Letter of Credit and payment of any transfer
commission in effect at the time of transfer.  A copy of
such application for transfer will be sent by the
beneficiary to the Advising and Negotiating bank.

     This Letter of Credit shall automatically terminate on
the earliest to occur of (i) the Termination Date (as such
term is defined below), (ii) the date on which the
drawing(s) made by Beneficiary under this Letter of Credit
equal, in the aggregate, the Stated Amount, or (iii) thirty
(30) days after Beneficiary has received notice from us that
a "Reimbursement Event of Default" has occurred under the
Reimbursement Agreement, dated as of July 31, 1996, between
Panda-Rosemary, L.P. and Bayerische Vereinsbank AG, New York
Branch, which notice shall have instructed Beneficiary to
draw the full amount remaining under this Letter of Credit.

     For purposes of this Letter of Credit, the term
"Termination Date" shall mean July 30, 2003, unless you
shall have received from us a written notice, delivered via
registered mail at least three hundred sixty-five (365) days
prior to such date, that this Letter of Credit will be
renewed for any additional period set forth therein.

     This Letter of Credit sets forth in full our
undertaking and such undertaking shall not in any way be
modified, amended, amplified or limited by reference to any
document, instrument or agreement referred to herein, except
only the Certificate and draft referred to herein, and any
such reference shall not be deemed to incorporate herein by
reference any document, instrument or agreement except for
such Certificate and draft.

     Except so far as otherwise expressly stated, this
Letter of Credit is subject to the Uniform Customs and
Practice for Commercial Documentary Credits (1993 Revision),
International Chamber of Commerce Publication 500.  This
Letter of Credit shall be deemed to be issued under the laws
of the State of New York and shall, as to matters not
governed by said Uniform Customs and Practice, be governed
by and construed in accordance with the laws of the State of
New York.

     Communications with respect to this Letter of Credit
shall be in writing, may be transmitted by tested telex
(promptly confirmed in writing), or telecopier and shall be
addressed to us at 335 Madison Avenue, 19th floor, New York,
NY  10017), telecopier number:  212-210-0330 Attention:  L/C
Department, specifically referring thereon to this Letter of
Credit by number.

     This Letter of Credit is an operative instrument and no
mail confirmation will follow.

     
                         BAYERISCHE VEREINSBANK AG
                         
                         
                         By:     Claire E. Simonelli
                         Title:  Vice President
                         
                         
                         By:     Andrew G. Mathews
                         Title:  Vice President






                          EXHIBIT A
                              
                              
                  BAYERISCHE VEREINSBANK AG
                              
                              
           IRREVOCABLE DIRECT PAY LETTER OF CREDIT
                        NO. SB 102482


     CERTIFICATE OF VIRGINIA ELECTRIC AND POWER COMPANY
                              
                              
I am a duly authorized officer of Virginia Electric and
Power Company.  Demand is hereby made for payment in the
amount of U.S.$______________(1) drawn under the Bayerische
Vereinsbank AG Irrevocable Direct Pay Letter of Credit
Number SB 102482 dated July 31, 1996, for the account of
Panda-Rosemary, L.P. (the "Letter of Credit").  In
connection with such demand, I hereby certify as follows on
behalf of Virginia Electric and Power Company:

          1.   On January 24, 1989, Virginia Electric and
     Power Company and Panda Energy Corporation entered into
     that certain Power Purchase and Operating Agreement
     (the "Agreement") whereby Panda Energy Corporation
     agreed to deliver, and Virginia Electric and Power
     Company agreed to purchase, the net electrical output
     of a cogeneration facility located in Roanoke Rapids,
     North Carolina.  Panda Energy Corporation, pursuant to
     Article 17.1 of the Agreement, assigned all of its
     right and interest in, to and under the Agreement to
     its subsidiary, Panda - Rosemary Corporation, by means
     of that certain Assignment and Assumption Agreement,
     dated May 15, 1989, between Panda Energy Corporation
     and PandaE- Rosemary Corporation.  Panda - Rosemary
     Corporation, pursuant to Article 17.1 of the Agreement,
     assigned all of its right and interest in, to and under
     the Agreement to its subsidiary, Panda-Rosemary, L.P.
     by means of that certain Bill of Sale and Assumption
     Agreement, dated January 6, 1992, between Panda -
     Rosemary Corporation and Panda-Rosemary, L.P.
     
          2.   Under the terms of the Agreement, Panda-
     Rosemary, L.P. is required to provide security to
     Virginia Electric and Power Company with respect to the
     continued availability of the facility and Panda-
     Rosemary, L.P.'s performance under the Agreement.
     
          3.   Virginia Electric and Power Company is making
     a drawing under the Letter of Credit because:
     
          A.   Panda-Rosemary, L.P. has failed to perform in
               accordance with the Agreement Section _____.
          
          B.   Virginia Electric and Power Company has
               received notice from Bayerische Vereinsbank
               AG that a "Reimbursement Event of Default"
               has occurred under the Reimbursement
               Agreement, dated as of July 31, 1996, between
               Panda-Rosemary, L.P. and Bayerische
               Vereinsbank AG, which notice instructed
               Virginia Electric and Power Company to draw
               the full amount remaining under the Letter of
               Credit; or
          
          C.   The term of such Letter of Credit will expire
               within five (5) business days of the date of
               this Certificate and Panda-Rosemary, L.P. has
               failed to deliver a replacement or renewal
               Letter or Credit or other security reasonably
               acceptable to Virginia Electric and Power
               Company, and security is still required under
               the terms of Article 13 of the Agreement.
          
          4.   The amount of this demand for payment is in
     accordance with the terms and conditions of the
     Agreement.
          
     This Certificate is presented under the Letter of
Credit.  The draft accompanying this Certificate is drawn in
the amount specified above.
     
     IN WITNESS WHEREOF, Virginia Electric and Power Company
has executed and delivered this Certificate as of the
_______ day of ____________, ____.
     
     
                         VIRGINIA ELECTRIC AND POWER COMPANY
                         
                         By:
                         Title:

_______________________________
(1) An amount not to exceed (i) $4,950,000 less (ii) the
aggregate amount of all prior draws under this Letter of
Credit.

EXHIBIT 10.24


                      PANDA-BRANDYWINE, L. P.

                    CONSTRUCTION LOAN AGREEMENT

                      AND LEASE COMMITMENT



                     Dated as of March 30, 1995






                   GENERAL ELECTRIC CAPITAL CORPORATION






     (230 MW Natural Gas-Fired Qualifying Cogeneration Facility
                    located in Brandywine, Maryland)














[TABLE OF CONTENTS AT BOTTOM OF DOCUMENT]                    

          CONSTRUCTION LOAN AGREEMENT AND LEASE COMMITMENT (this
"Agreement"), dated as of March 30, 1995 among PANDA-
BRANDYWINE, L.P., a Delaware limited partnership (the
"Partnership"), PANDA BRANDYWINE CORPORATION, a Delaware
corporation and the sole general partner of the Partnership
(the "General Partner"), and GENERAL ELECTRIC CAPITAL
CORPORATION, a New York corporation ("GE Capital").

                    W I T N E S S E T H :
                              
          WHEREAS, (a) the Partnership desires that GE
Capital (i) provide construction financing for the Project
hereinafter referred to, (ii) issue the Letters of Credit as
collateral security for certain obligations of the
Partnership under the Power Purchase Agreement hereinafter
referred to, (iii) acting through the Owner Trustee, lease
the Site from the Partnership and sublease the Site back to
the Partnership (iv) upon completion of the Project, acting
through the Owner Trustee, purchase the Facility hereinafter
referred to from the Partnership and lease the Facility back
to the Partnership, and (v) upon completion of the Project,
make Equity Loans to the Partnership or the Partners, and
(b) GE Capital is willing, either directly or through the
Owner Trustee, as the case may be, to provide such
financing, issue the Letters of Credit, lease and sublease
the Site, purchase and lease the Facility and make the
Equity Loans subject to and upon the terms and conditions
set forth herein;

          NOW, THEREFORE, it is agreed:

          Section 1.  DEFINITIONS

          1.1  Defined Terms.  Capitalized terms used in
this Agreement shall, unless otherwise defined herein, have
the respective meanings assigned thereto in Appendix A.

          1.2  Other Definitional Provisions.  (a)  All
terms defined in this Agreement shall have the defined
meanings when used in the Note or in any certificate or
other document made or delivered pursuant hereto.

          (b)  As used herein and in any certificate or
other document made or delivered pursuant hereto, accounting
terms not defined in Appendix A, and accounting terms partly
defined in Appendix A, to the extent not defined, shall have
the respective meanings given to them under GAAP.

          (c)  The words "hereof," "herein" and "hereunder"
and words of similar import when used in this Agreement
shall refer to this Agreement as a whole and not to any
particular provision of this Agreement, and section,
schedule and exhibit references are to this Agreement unless
otherwise specified.

          (d)  Any term defined by reference to an
agreement, instrument or other document shall have the
meaning so assigned to it whether or not such agreement,
instrument or document is in effect.


          Section 2.  AMOUNTS AND TERMS OF LOANS

          2.1  Loans.  (a)  Subject to the terms and
conditions of this Agreement, GE Capital agrees to make
construction loans (collectively, the "Loans") to the
Partnership from time to time during the Loan Commitment
Period in an aggregate principal amount not to exceed the
Loan Commitment.  If the Loan Commitment Period shall expire
on the Lease Closing Date, on the Lease Closing Date the
Partnership may, subject to the terms and conditions of this
Agreement, nonetheless borrow an amount up to the available
Loan Commitment equal to the amount required to be deposited
on the Lease Closing Date in the Rent Reserve Account, the
Operation and Maintenance Reserve Account and the Warranty
Maintenance Reserve Account pursuant to Section 7 of the
Facility Lease and an amount equal to the Success Fee, if
any, payable on the Lease Closing Date.  Such borrowing
shall be repaid on such date from the proceeds received from
the sale of the Facility to the Owner Trustee pursuant to
Section 5 hereof.

          (b)  Each Loan shall be payable on the
Construction Loan Maturity Date without further action on
the part of GE Capital.

          (c)  Unless required to be converted pursuant to
the terms of this Agreement, the Loans shall be Eurodollar
Loans.

          2.2  Procedure for Borrowing.  Whenever the
Partnership desires GE Capital to make a Loan, the
Partnership shall give GE Capital irrevocable notice to be
received by GE Capital prior to 10:00 A.M., New York City
time, at least three Business Days prior to the requested
Borrowing Date, which notice shall be in substantially the
form of Exhibit C-2 (a "Notice of Borrowing") and shall
specify (i) the amount to be borrowed, (ii) the proposed
Borrowing Date, (iii) wire transfer instructions for the
disbursement of the proceeds of the Loan and (iv) the length
of the initial Interest Period with respect thereto.  The
Borrowing Date shall be the next-to last Business Day of
each calendar month, or such other Business Day as GE
Capital and the Partnership shall mutually agree.  Each Loan
shall be in the minimum amount of $100,000.  No more than
one Borrowing shall be made in any calendar month.

          2.3  Disbursement of Loans.  Not later than 1:00
p.m., New York City time, on the Borrowing Date specified in
the Notice of Borrowing given by the Partnership pursuant to
subsection 2.2, if the conditions precedent to the requested
Loan listed in Section 4 have been satisfied, GE Capital
will make available the requested Loan on such date in
Dollars and in immediately available funds, by wire transfer
in accordance with the instructions set forth in such
notice.

          2.4  Note.  The Loans made by GE Capital pursuant
to subsection 2.1 shall be evidenced by a promissory note of
the Partnership, substantially in the form of Exhibit A,
with appropriate insertions, payable to the order of GE
Capital (the "Note").  The Note shall (a) be dated the
Initial Loan Funding Date, (b) represent the Partnership's
obligation to pay the amount of the Loan Commitment or, if
less, the aggregate unpaid principal amount of all
outstanding Loans, (c) be stated to mature on the
Construction Loan Maturity Date, (d) bear interest for the
period from the date thereof until paid in full on the
unpaid principal amount thereof from time to time
outstanding in accordance with subsection 2.7 and (e) be
entitled to the benefits of this Agreement and the
Collateral Security Documents. GE Capital is hereby
authorized to record the date and amount of each Loan, each
continuation or conversion thereof, the length of
each Interest Period with respect thereto and the date and
amount of each payment or prepayment of principal or
interest in respect thereof, on the schedules annexed to and
constituting a part of the Note (or, at GE Capital's option,
in its books and records), and any such recordation shall
constitute prima facie evidence of the accuracy of the
information so recorded.  Failure by
GE Capital to make any such recordation shall not limit or
otherwise affect the obligations of the Partnership
hereunder or under the Note.

          2.5  Fees.  (a)  The Partnership agrees to pay to
GE Capital, on the Initial Loan Funding Date, an origination
fee in an amount equal to 1.50% of the Loan Commitment.

          (b)  The Partnership agrees to pay to GE Capital a
commitment fee for the period commencing on the Initial Loan
Funding Date and ending on the Loan Commitment Termination
Date, computed at the rate of 1/2 of 1% per annum on the
average daily unused amount of the Loan Commitment.  Such
commitment fee shall be payable on the next-to-last Business
Day of each calendar month occurring during the Loan
Commitment Period and on the Loan Commitment Termination
Date.

          2.6  Mandatory Prepayments; Special Payments.  (a)
If an Event of Loss shall occur, unless the Project is being
repaired in accordance with Section 9(c)(i) of the Facility
Lease, (i) the Commitment shall terminate forthwith and (ii)
on the earlier of (A) the date occurring 90 days after the
date of such Event of Loss and (B) the date on which
insurance proceeds are received with respect to such Event
of Loss, the Partnership shall (x) prepay in full the unpaid
principal amount of the then outstanding Loans and LOC
Reimbursement Obligations, together with accrued interest
thereon to the date of prepayment, and all fees and other
amounts owing with respect thereto by the Partnership
hereunder and under the other Loan Documents and (y) cash
collateralize all undrawn and outstanding Letters of Credit
in the manner provided in the introductory paragraph of
Section 8.

          (b)  If the Partnership receives any payments in
respect of liquidated damages (Contract Price Discounts)
pursuant to Section 5.04 of the Construction Contract, the
Partnership shall promptly deposit such payments in the
Special Payment Account.  On the Construction Loan Maturity
Date, such amounts on deposit in the Special Payment Account
shall be applied to the repayment of the principal of the
Loans, provided that all such amounts received after the
Lease Closing Date shall be applied to the retroactive
reduction of Lessor's Cost.  If the Partnership receives any
payments in respect of liquidated damages (Contract Price
Discounts) pursuant to Section 5.02 of the Construction
Contract, the Partnership shall, subject to the provisions
of Section 4.14 of the Security Deposit Agreement, promptly
apply such amounts to the payment of accrued and unpaid
interest on the Loans and to such other items which are due
and owing as GE Capital may specify in writing.

          (c)  If the Partnership receives any payments from
the Power Purchaser pursuant to Subsection 15.3(b) of the
Power Purchase Agreement, the Partnership shall promptly
deposit all such payments in the Special Payment Account.
Such amounts shall be promptly applied to (i) the repayment
in full of the principal amount of the Loans and the LOC
Reimbursement Obligations, together with accrued interest
thereon and all fees and other amounts owing with respect
thereto by the Partnership hereunder and under the other
Loan Documents and (ii) the cash collateralization of all
undrawn and outstanding Letters of Credit (or the termination
thereof without liability to GE Capital) in the manner provided
in the introductory paragraph of Section 8.  Any amounts remaining
in the Special Payment Account after such application shall be
distributed to the Partnership in accordance with the terms
of the Security Deposit Agreement.

          (d)  Except as required by this subsection 2.6,
the Partnership shall not be permitted to prepay the Loans.

          2.7  Computation of Interest and Fees.  (a)  (i)
The Loans that are Eurodollar Loans shall bear interest for
each day during each Interest Period with respect thereto on
the unpaid principal amount thereof at the rate per annum
equal to the Interest Rate set forth in clause "(a)" of the
definition of "Interest Rate" and (ii) the Loans that are
Base Rate Loans shall bear interest on the unpaid principal
amount thereof at the Interest Rate then in effect as set
forth in clause "(b)" of the definition of "Interest Rate".
Interest in respect of Eurodollar Loans and all fees
hereunder shall be calculated on the basis of a 360-day year
for the actual days elapsed.  Interest in respect of Base
Rate Loans shall be calculated on the basis of a 365/366 day
year for the actual days elapsed.

          (b)  Interest on the aggregate unpaid principal
amount of the Loans shall be payable in arrears on each
Interest Payment Date, provided that interest accruing
pursuant to paragraph (c) of this subsection 2.7 shall be
payable from time to time on demand.

          (c)  In the event that, and for so long as, any
Event of Default shall have occurred and be continuing, the
outstanding principal amount of all Loans and, to the extent
permitted by Applicable Law, accrued interest in respect of
all Loans, and all fees and other amounts payable hereunder
shall bear interest at a rate per annum equal to the Default
Rate from the date of such Event of Default until such
amount is paid in full (as well after as before judgment).

          (d)  GE Capital shall as soon as practicable
notify the Partnership of each determination of a Eurodollar
Rate and a Base Rate and of the effective date and amount of
each change in the Base Rate.  Each determination of an
interest rate by GE Capital pursuant to any provision of
this Agreement shall be conclusive and binding on the
Partnership in the absence of manifest error. GE Capital
shall, at the request of the Partnership, deliver to the
Partnership a statement showing the quotations, if any, used
by GE Capital in determining any interest rate pursuant to
paragraph (a) of this subsection 2.7.  In the event that GE
Capital shall have determined that by reason of
circumstances affecting the interbank eurodollar market,
adequate and reasonable means do not exist for ascertaining
the Eurodollar Rate applicable for any Interest Period with
respect to (a) proposed Loans or (b) the continuation of
Eurodollar Loans beyond the expiration of the then current
Interest Period therefor, GE Capital shall give notice of
such event to the Partnership. Within 30 days following the
date of such notice by GE Capital, GE Capital and the
Partnership shall enter into negotiations in good faith with
a view to agreeing to an alternative basis acceptable to the
Partnership and GE Capital for determining the interest rate
(the "Substitute Eurodollar Rate") which shall be applicable
during such Interest Period for the Eurodollar Loans to
which such Interest Period applies and which shall reflect
the cost to GE Capital of funding such Eurodollar Loans for
such Interest Period from alternate sources plus the margin
for Eurodollar Loans set forth in the definition of
"Interest Rate". At the expiration of 30 days from the
giving of such notice by GE Capital, (i) if GE Capital and the
Partnership have agreed to such Substitute Eurodollar Rate, such
Substitute Eurodollar Rate shall take effect with respect to such
Interest Period from the beginning of such Interest Period
or (ii) if GE Capital and the Partnership have not agreed to
a Substitute Eurodollar Rate, (A) any requested Loans shall
be deemed to have been made as Base Rate Loans, and (B) any
outstanding Eurodollar Loans shall be converted, on the last
day of the then current Interest Period therefor, to Base
Rate Loans.  Until such notice has been withdrawn by GE
Capital, no further Eurodollar Loans shall be made.

          (e)  The Partnership shall select the duration of
the initial Interest Period with respect to each Eurodollar
Loan in the Notice of Borrowing.  Unless the Partnership
otherwise elects pursuant to the proviso to this sentence,
the Partnership shall be deemed to have elected to continue
such Eurodollar Loan at the expiration of the Interest
Period with respect thereto as a loan having an Interest
Period of the same duration as such expiring Interest
Period; provided that the Partnership may elect to convert
such Eurodollar Loan, on the last day of the then current
Interest Period with respect thereto, to a loan having an
Interest Period of any other authorized duration by
providing irrevocable notice to GE Capital not less than
three Business Days prior to the last day of the then
current Interest Period with respect thereto; and provided,
further, that no Eurodollar Loan will be continued as such
when any Default or Event of Default has occurred and is
continuing, but shall be automatically converted to a Base
Rate Loan on the last day of the Interest Period with
respect thereto.

          (f)  It is the intention of the parties hereto to
conform strictly to applicable usury laws and, anything
herein or elsewhere to the contrary notwithstanding, the
Obligations shall be subject to the limitation that the
Partnership shall not be required to pay, and GE Capital
shall not be entitled to charge or receive, any interest to
the extent that such interest exceeds the maximum rate of
interest which GE Capital is permitted by any applicable law
to contract for, charge or receive and which would not give
rise to any claim or defense of usury.  If, as a result of
any circumstances whatsoever, performance of any provision
hereof or of any of the Loan Documents shall, at the time
performance of such provision is due, violate applicable
usury law, then, ipso facto, the obligation to be performed
shall be reduced to the highest lawful rate, and if, from
any such circumstance, GE Capital shall ever receive
interest or anything which might be deemed interest under
applicable law which would exceed the highest lawful rate,
the amount of such excess interest shall be applied to the
reduction of the principal amount owing on account of the
Note or the amounts owing on other Obligations and not to
the payment of interest, or if such excessive interest
exceeds the unpaid principal balance of the Obligations,
such excess shall be refunded to the Partnership.

          (g)  (A)  Any other provision of this Agreement to
the contrary notwithstanding, if any Law or any change
therein or in the interpretation or the application thereof
by any Governmental Authority charged with interpretation or
administration thereof shall make it unlawful for GE Capital
to make or maintain Eurodollar Loans as contemplated by this
Agreement, GE Capital shall give written notice thereof to
the Partnership and the commitment of GE Capital hereunder
to make Eurodollar Loans shall forthwith be suspended so
long as such Law, interpretation or application shall
continue, and all Loans then outstanding as Eurodollar
Loans, if any, shall be converted automatically to Base Rate
Loans on the last day of the then current Interest
Period therefor or within such earlier period as may be
required by Law and all Loans made thereafter by GE Capital
shall bear interest based upon the Base Rate.  If any such
conversion of Eurodollar Loans is made on a day which is not
the last day of an Interest Period, the Partnership shall
pay to GE Capital upon such request, such amount or amounts
as may be necessary to compensate GE Capital for any loss or
expense sustained or incurred by GE Capital in respect of
the Eurodollar Loans as a result of such conversion,
including but not limited to any interest or fees payable by
GE Capital to lenders of funds obtained by it in order to
make or maintain the Eurodollar Loans hereunder, and shall
pay to GE Capital the Eurodollar Rate on such Eurodollar
Loans to the date of such automatic conversion.

          (B)  In the event that any Law or any change
therein or in the interpretation or application thereof by
any Governmental Authority charged with the administration
or interpretation thereof, or compliance by GE Capital with
any request or directive (whether or not having the force of
Law) received from any central bank or monetary authority or
other Governmental Authority:

          (1)  does or shall subject GE Capital to any tax
     of any kind whatsoever or change therein with respect
     to this Agreement, or any Loan hereunder, or the
     performance by GE Capital of its obligations hereunder,
     or change the basis of taxation of payments to GE
     Capital of principal, interest, or any other amount
     payable hereunder (except for changes in the rate of
     tax on the overall net income of GE Capital); or

          (2) does or shall impose, modify or hold applicable
     or change any reserve (including, without limitation,
     basic, supplemental, marginal and emergency
     reserves), special deposit, compulsory loan or
     similar requirement against assets held by, deposits
     or other liabilities in or for the account of,
     advances or loans by, or other credit extended by, or
     any other acquisition of funds by (including, without
     limitation, all eurocurrency funding by and all
     eurocurrency liabilities), any office of GE Capital
     which is not otherwise included in the determination
     of the Eurodollar Rate; or
     
          (3)       does or shall impose on GE Capital any
     other condition, or change therein;
     
and the result of any of the foregoing is to increase the cost
to GE Capital (as compared to the Initial Loan Funding Date) of
making, committing to make, renewing, converting or maintaining
Loans, or to reduce any amount receivable by GE Capital
hereunder or thereunder (as compared to the Initial Loan
Funding Date), then, in any such case, the Partnership shall
promptly pay GE Capital, upon its demand, such additional
amount which will compensate GE Capital for such additional
cost or reduced amount receivable.

          (C)  In the event that the adoption of any Law, rule,
regulation or guideline regarding capital adequacy, or any
change therein or in the interpretation or application thereof
by any Governmental Authority charged with the administration
or interpretation thereof or compliance by GE Capital with any
request or directive regarding capital adequacy (whether or not
having the force of Law) from any central bank or Governmental
Authority including, without limitation, the issuance of any
final rule, regulation or guideline, does or shall have the
effect of reducing the rate of return on GE Capital's capital
as a consequence of its obligations hereunder to a level below
that which GE Capital could have achieved but for such
adoption, change or compliance (taking into consideration GE
Capital's policies with respect to capital adequacy) by any
material amount, then from time to time, upon demand by GE
Capital, the Partnership shall pay to GE Capital such
additional amount or amounts as will compensate GE Capital for
such reduction.

          (D)  If circumstances arise that would entitle GE
Capital to claim any additional amounts pursuant to this
paragraph (g) of this subsection 2.7, GE Capital shall promptly
notify the Partnership thereof and consult in good faith with
the Partnership with a view toward avoiding such circumstance
to the extent reasonably practicable; provided that the failure
of GE Capital to so notify or consult the Partnership shall not
act as a waiver of the right of GE Capital to receive
additional amounts pursuant to this paragraph (g) when GE
Capital provides the required notice to the Partnership.  A
certificate as to any additional amounts payable pursuant to
this paragraph (g) submitted by GE Capital to the Partnership
shall be conclusive absent manifest error.  The provisions of
this paragraph (g) shall accrue to the benefit of each Assignee
of GE Capital and shall survive the termination of this
Agreement, payment of the outstanding Notes and all other
amounts payable hereunder.

          2.8  Payments.  All payments (including prepayments)
to be made by the Partnership on account of principal,
interest, reimbursement obligations and fees shall be made
without set-off or counterclaim and shall be made not later
than 12:00 Noon New York City time on the date when due and
shall be sent by wire transfer to GE Capital's account no. 50-
205-776 (GECC Depositary Account) at Bankers Trust Company, New
York, New York 10017, ABA Number:  0210-0103-3 (Re:  Panda
Brandywine) in lawful money of the United States of America and
in immediately available funds. Any payment received by GE
Capital after 12:00 Noon shall be deemed to have been paid on
the next succeeding Business Day.  If any payment hereunder
becomes due and payable on a day other than a Business Day,
such payment shall be extended to the next succeeding Business
Day and, with respect to payments of principal, interest
thereon shall be due and payable at the then applicable rate
during such extension.

          2.9  Letter of Credit Commitment.  (a)  Subject to
the terms and conditions of this Agreement, GE Capital agrees
to issue and deliver certain stand-by letters of credit during
the Letter of Credit Commitment Period, substantially in the
form of Exhibits B-1, B-2, B-3 and B-4 hereto, as applicable,
for the account of the Partnership in favor of the Power
Purchaser to secure the following obligations of the
Partnership under the Power Purchase Agreement:  (i) its
obligation to post development security (the "Development
Security Letter of Credit") as required by Section 4.1 of the
Power Purchase Agreement, (ii) its obligation to post security
in respect of interconnection costs (the "Interconnection
Letter of Credit") as required by Section 4.2 of the Power
Purchase Agreement, (iii) the Partnership's performance
obligations under the Power Purchase Agreement after the
Commercial Operation Date (the "Performance Letter of Credit")
as required by Section 4.5 of the Power Purchase Agreement and
(iv) its obligation to provide for operating and maintenance
cost reserves pursuant to Section 8.7 of the Power Purchase
Agreement (the "O&M Letter of Credit"; collectively with the
other letters of credit described in this paragraph (a), the
"PEPCO Letters of Credit" or the "Letters of Credit").  The
commitment of GE Capital to issue Letters of Credit, or
increase the stated amount of any Letter of Credit, shall
terminate on the Letter of Credit Issuance Termination Date.

          (b)  (i) Subject to the satisfaction of the
conditions precedent set forth in Section 4 hereof, the
Development Security Letter of Credit shall initially be issued
on the Initial Loan Funding Date in the stated amount of
$3,450,000 and shall expire on the earlier to occur of (A) the
date occurring forty (40) days after the Commercial Operation
Date and (B) June 30, 1998.

          (ii)      Subject to the satisfaction of the
conditions precedent set forth in Section 4 hereof, the
Interconnection Letter of Credit shall initially be issued on
the Initial Loan Funding Date in the stated amount of
$2,003,460.  Upon the receipt of a certificate of the Power
Purchaser (attached as Annex 1 to the Interconnection Letter of
Credit) detailing the interconnection costs incurred by the
Power Purchaser and paid by the Partnership during the
preceding month, the stated amount of the Interconnection
Letter of Credit shall decrease by the amount shown in such
certificate; provided that the stated amount of such Letter of
Credit shall never be less than $330,000.  The Interconnection
Letter of Credit shall expire on the earlier to occur of (A)
the date occurring forty (40) days after the Commercial
Operation Date and (B) June 30, 1998.

          (iii)     Subject to the satisfaction of the
conditions precedent set forth in Section 4 hereof, the
Performance Letter of Credit shall initially be issued on the
Commercial Operation Date in the stated amount of $2,000,000
and shall expire on the earlier to occur of (A) the next
succeeding December 31 and (B) the Letter of Credit Commitment
Termination Date.

          (iv)      Subject to the satisfaction of the
conditions precedent set forth in Section 4 hereof, the O&M
Letter of Credit shall initially be issued on the later of
December 31, 1998 and the second anniversary of the Commercial
Operation Date in the stated amount of $1,000,000 and shall
expire on the earlier to occur of (A) the next succeeding
December 31 and (B) the Letter of Credit Commitment Termination
Date.  So long as no Default, Event of Default, Lease Default
or Lease Event of Default shall have occurred and be continuing
at such time, the O&M Letter of Credit shall be amended on the
later of December 31, 1999 and the third anniversary of the
Commercial Operation Date to increase the stated amount to
$2,000,000 and shall be amended on the later of December 31,
2000 and the fourth anniversary of the Commercial Operation
Date to increase the stated amount to $5,000,000.

          (c)  Intentionally Left Blank.

          (d)  Intentionally left blank.

          (e)  On or prior to October 31 of each calendar year
after the occurrence of the Commercial Operation Date,  the
Partnership shall deliver a certificate to GE Capital
confirming that the Partnership continues to have obligations
to the LOC Beneficiary and requesting GE Capital to renew the
Letters of Credit referred to in paragraphs (b)(iii) and (iv)
above.  So long as no Default, Event of Default, Lease Default
or Lease Event of Default shall have occurred and be
continuing, on or prior to the November 30 next succeeding the
delivery of the notice specified in the immediately preceding
sentence, GE Capital shall deliver to the LOC Beneficiary a replacement
Letter of Credit in a stated amount equal to the amount
requested and having an effective date on the next succeeding
January 1 and an expiration date the following December 31.  GE
Capital's obligation to renew Letters of Credit pursuant to
this paragraph (e) shall expire pursuant to this paragraph on
the Letter of Credit Commitment Termination Date.

          (f) Prior to the Commercial Operation Date, the Letter
of Credit Commitment shall automatically decrease on the last
Business Day of each month by an amount equal to any decrease
in the stated amount of the Interconnection Letter of Credit
(as set forth in the certificate of the Power Purchaser
referred to in paragraph (b)(ii) of this subsection 2.9) since
the last Business Day of the preceding month.  After the
Commercial Operation Date, the Letter of Credit Commitment
shall automatically decrease (on a dollar for dollar basis)
with any corresponding decrease in the stated amount of any
Letter of Credit or with any termination of any Letter of
Credit.
          (g)  The aggregate stated amount of the Letters of
Credit at any time shall not exceed the lesser of (i)
$12,453,460 and (ii) the then applicable Letter of Credit
Commitment.

          2.10  Partnership's Obligations in Respect of
Drawings Under Letters of Credit.  

          (a)  If GE Capital makes any payment to a LOC 
Beneficiary with respect to a Letter of Credit, the Partnership 
shall reimburse GE Capital for the amount thereof not later than 
the close of business on the Business Day on which payment by 
GE Capital was made and shall pay all charges and expenses 
relating to such payment and, if such payment is not made when 
due, shall pay upon demand interest at the Interest Rate 
applicable to one month Eurodollar Loans plus an additional 
265 basis points on the amount of such payment for the period
commencing on and including the date of any such payment and 
ending on but not including the date reimbursement is received 
by GE Capital (after as well as before judgment).  The obligation 
of the Partnership to reimburse GE Capital for Letter of Credit
payments (such obligation being herein called the "LOC
Reimbursement Obligation") is absolute, unconditional and
irrevocable and shall be observed strictly in accordance with
the terms of this Agreement under all circumstances whatsoever
including, without limitation, the following circumstances:
(i) any lack of legality, validity, enforceability or
regularity of any Letter of Credit, this Agreement or any other
Transaction Document; (ii) any amendment, waiver of or any
consent to or departure from all or any of the Transaction
Documents; (iii) the existence of any claim, set-off, defense,
counterclaim or other right which the Partnership may have at
any time against GE Capital, the Owner Trustee, the Security
Agent, any LOC Beneficiary or any other person, whether in
connection with this Agreement, any Letter of Credit, the other
Loan Documents, the Lease Documents, the Project Documents or
any unrelated transaction; (iv) any statement or any other
document presented under any Letter of Credit proving to be
forged, fraudulent or invalid in any respect or any statement
therein being untrue or inaccurate in any respect whatsoever;
(v) payment by GE Capital under any Letter of Credit against
presentation of a sight draft or certificate that does not
comply with the terms of such Letter of Credit; (vi) the
existence of any dispute between the Partnership and any LOC
Beneficiary or any transferee thereof; (vii) any error,
omission, interruption or delay in transmission, dispatch or
delivery of any message or advice, however transmitted, in
connection with any Letter of Credit; and (viii) any other
circumstance or happening whatsoever, whether or not similar to
any of the foregoing.

          (b)  Without limiting the effect of paragraph (a)
above, the Partnership agrees with GE Capital that:

          (i)       GE Capital is authorized to make payments
     under each Letter of Credit upon the presentation of the
     documents provided for therein and without regard to
     whether the Partnership has failed to fulfill any of its
     obligations with respect to any Project Document or Loan
     Document or Lease Document or any other default has
     occurred thereunder.
     
          (ii)      GE Capital is authorized to take such
     action on its behalf under the provisions of this
     Agreement and to exercise such powers and perform such
     duties as are specifically delegated to or required of it
     by the terms hereof, together with such powers as are
     reasonably incidental thereto.
     
          (iii)     GE Capital shall be entitled to rely upon
     any certificate, notice, demand or other communication
     (whether by cable, telegram, telecopy, telex or other
     written communication) believed by it to be genuine and to
     have been signed or sent by the proper Person or Persons
     (and no such reliance or failure shall place it under any
     liability to the Partnership or limit or otherwise affect
     the Partnership's obligations under this Agreement).
     
          (iv)      Any action, inaction or omission on the
     part of GE Capital under or in connection with any Letter
     of Credit or the instruments or documents related thereto,
     if in good faith and in conformity with such laws,
     regulations or customs as GE Capital may reasonably deem
     to be applicable, shall be binding upon the Partnership
     (and shall not place GE Capital under any liability to the
     Partnership or limit or otherwise affect the Partnership's
     obligations under this Agreement).
     
          (v)       Notwithstanding any change or modification,
     with or without the consent of the Partnership, in any
     instruments or documents called for in any Letter of
     Credit, including waiver of noncompliance of any such
     instruments or documents with the terms of any Letter of
     Credit, this Agreement shall be binding on the Partnership
     with regard to each Letter of Credit and to any action
     taken by GE Capital relative thereto.
     
          (vi)      The Partnership will indemnify and hold
     harmless GE Capital from any loss or expense arising from
     or in connection with any Letter of Credit (exclusive of
     any loss or expense arising directly from the gross
     negligence or wilful misconduct of GE Capital).
     
          2.11  Letter of Credit Fees.  (a)  On the initial
date of issuance of each Letter of Credit hereunder, the
Partnership agrees to pay to GE Capital a letter of credit
issuance fee in an amount equal to one and three-quarters
percent (1.75%) of the stated amount thereof.

          (b)  So long as a Letter of Credit shall be
outstanding, the Partnership agrees to pay to GE Capital an
annual letter of credit fee in an amount equal to one and one
half percent (1.50%) of the stated amount of the then
outstanding Letter of Credit.  From the date hereof to and
including the Basic Term Commencement Date, such fee shall be
payable in arrears on the next-to-last Business Day of each
March, June, September and December, commencing with the first
such date to occur following the initial issuance date of a
Letter of Credit hereunder.  From the Basic Term Commencement
Date to and including the end of the Basic Term, such fee shall
be payable in arrears on each Rent Payment Date (each such
payment date, an "LOC Fee Payment Date").

          (c)  During the Letter of Credit Commitment Period,
the Partnership shall pay to GE Capital an annual letter of credit
commitment fee in an amount equal to one-hundred and twenty-
five basis points (1.25%) multiplied by the amount by which the
Letter of Credit Commitment exceeds the aggregate stated amount
of the then outstanding Letter(s) of Credit.  The letter of
credit commitment fee shall be payable on each LOC Fee Payment
Date.

          2.12  Funding Indemnity.  The Partnership agrees to
indemnify GE Capital and to hold GE Capital harmless from any
loss or expense which GE Capital may sustain or incur as a
consequence of (a) a default by the Partnership in making a
borrowing or a continuation of Eurodollar Loans after the
Partnership has given a notice requesting the same in
accordance with the provisions of this Agreement, (b) a default
by the Partnership in making any prepayment after the
Partnership has given a notice thereof in accordance with the
provisions of this Agreement or  (c) the making of a prepayment
of Eurodollar Loans on a day which is not the last day of the
Interest Period with respect thereto.  Such indemnification may
include an amount equal to the excess, if any, of (i) the
amount of interest which would have accrued on the amount so
prepaid, or not so borrowed or continued, for the period from
the date of such prepayment or of such failure to borrow to the
last day of the current Interest Period for such Loan in the
case of such prepayment (or to the last day of the Interest
Period that would have commenced on the date of such failure in
the case of a failure to borrow), in each case at the
applicable rate of interest for such Loans provided for herein
over (ii) the amount of interest (as reasonably determined by
GE Capital) which would have accrued on such amount by placing
such amount on deposit for a comparable period with a leading
bank in the interbank eurodollar market.  This provision shall
accrue to the benefit of each Assignee of GE Capital and shall
survive the termination of this Agreement and payment of the
Note and all other amounts payable hereunder.

          2.13  Use of Proceeds.  The proceeds of the Loans
shall be used by the Partnership only to pay, or to reimburse
itself for having paid, Project Costs due and owing by it.

          2.14  Taxes.  All payments made by the Partnership
under this Agreement shall be made free and clear of, and
without reduction or withholding for or on account of, any
present or future income, stamp or other taxes, levies,
imposts, duties, charges, fees, deductions or withholdings, now
or hereafter imposed, levied, collected, withheld or assessed
by any Governmental Authority (all such taxes, levies, imposts,
deductions, charges or withholdings being hereinafter called
"Withholding Taxes").  If any Withholding Taxes are required to
be withheld from any amounts payable to GE Capital hereunder or
under the Note, the amounts so payable to GE Capital shall be
increased to the extent necessary to yield to GE Capital (after
payment of all Withholding Taxes) interest or any such other
amounts payable hereunder at the rates and in the amounts
specified in this Agreement and the Note.  Notwithstanding the
preceding two sentences, the Partnership will have no duty to
compensate GE Capital for amounts that the Partnership is
required to withhold under Section 1441 or 1442 of the Code.
Whenever any Withholding Taxes are payable by the Partnership,
as promptly as possible thereafter, the Partnership shall send
to GE Capital a certified copy of an original official receipt
received by the Partnership showing payment thereof.  If the
Partnership fails to pay any Withholding Taxes when due to the
appropriate taxing authority or fails to remit to GE Capital
the required receipts or other required documentary evidence,
the Partnership shall indemnify GE Capital for (i) any
incremental taxes, interest or penalties that may become
payable by GE Capital as a result of any such failure and (ii) any
expenses incurred by GE Capital arising from or with respect to
such Withholding Taxes. This indemnification shall be made within
30 days from the date GE Capital makes written demand therefor. 
The agreements in this subsection 2.14 shall accrue to the benefit
of each Assignee under subsection 9.6 and shall survive the termination
of this Agreement and the payment of the Note and all other
Obligations.

          2.15  Maximum Number of Tranches.  All borrowings,
conversions and continuations of Eurodollar Loans hereunder and
all selections of Interest Periods hereunder shall be made so
that, after giving effect thereto, there shall not be more than
three Eurodollar Tranches outstanding at any one time.  As used
in this subsection 2.15, a "Eurodollar Tranche" shall mean and
refer to Eurodollar Loans made by GE Capital pursuant to a
single borrowing and having interest periods which begin on the
same date and end on the same later date (whether or not such
Eurodollar Loans shall originally have been made on the same
day).

          Section 3.  REPRESENTATIONS AND WARRANTIES

          In order to induce GE Capital to make the Loans and
to issue the Letters of Credit hereunder and to enter into and
to cause the Owner Trustee to enter into the transactions
contemplated by Section 5, each of the Partnership and the
General Partner represents and warrants to GE Capital and the
Owner Trustee that:

          3.1  Financial Statements.  (a)  The balance sheets
of the Partnership delivered pursuant to subsection 4.1(dd) are
complete and correct in all material respects, and fairly
present the financial condition of the Partnership on such
date, and were prepared in conformity with GAAP applied on a
consistent basis. All liabilities, direct and contingent, of
the Partnership on such date are disclosed in such balance
sheets.

        (b)  The balance sheets of the General Partner,
Holdings and Panda delivered pursuant to subsection 4.1(dd) are
complete and correct in all material respects, fairly present
the financial condition of the General Partner, Holdings and
Panda as of such date, and were prepared in conformity with
GAAP applied on a consistent basis.  All liabilities, direct
and contingent, of the General Partner, Holdings and Panda on
such date are disclosed in such balance sheets.

          (c)  Since the respective dates of the balance sheets
of the Partnership, the General Partner, Holdings and Panda
referred to in paragraphs (a) and (b) above, no material
adverse change has occurred in (i) the financial condition of
the Partnership, the General Partner, Holdings or Panda, (ii)
the properties, business, prospects, operations or financial
condition of the Partnership, the General Partner, Holdings,
Panda or the Project, or (iii) the Partnership's ability to
perform its obligations under this Agreement, the Note and the
other Transaction Documents to which it is a party or will
become a party.

          3.2  Partnership Existence and Business; Partners.
(a)  The Partnership is a limited partnership duly organized
and validly existing under the laws of the State of Delaware
and is duly qualified to do business in the States of Delaware
and Maryland, the only jurisdictions in which the conduct of
its business or the ownership or lease of its assets requires
such qualification.  The Certificate of Limited Partnership of
the Partnership has been duly filed in the office of the
Secretary of State of Delaware and no other filing, recording,
publishing or other act is necessary or appropriate in connection
with the existence or the business of the Partnership except those
which have been duly made or performed.  Prior to the date hereof,
the Partnership has engaged in no business other than the
development of the Project, and the negotiation, execution,
delivery and performance of the Development Loan Agreement, the
documents related thereto and the Transaction Documents to
which it is a party or will become a party, and the Partnership
has no obligations or liabilities other than those directly
related to the conduct of such business.  The Partnership is
and will be engaged solely in the business of constructing,
owning (and, after the Lease Closing Date, leasing) and
operating the Project and activities reasonably incidental
thereto.

          (b)  Each of the General Partner and the Limited
Partner is a corporation duly organized and validly existing in
good standing under the laws of the State of Delaware, the
General Partner is duly qualified to do business and is in good
standing in the State of Maryland and each of the General
Partner and the Limited Partner is qualified to do business in
each other jurisdiction in which the nature of its business
requires it to be so qualified.  The General Partner is the
sole general partner of the Partnership, and is engaged solely
in the business of being the general partner of the
Partnership.  The Limited Partner is the sole limited partner
of the Partnership, and is engaged solely in the business of
being the limited partner of the Partnership.

          (c)  The only partners of the Partnership are the
General Partner, as the sole general partner, and the Limited
Partner as the sole limited partner.

          (d)  None of the Partnership, the General Partner nor
the Limited Partner has any Subsidiaries.

          3.3  Compliance With Law.  Each of the Partnership
and the General Partner is in compliance with all Applicable
Laws except to the extent that the failure to comply therewith
would not, in the aggregate, have a Material Adverse Effect.

          3.4  Power and Authorization; Enforceable
Obligations. (a)  The Partnership has full power and authority
and the legal right to construct, own (and, after the Lease
Closing Date, hold under lease) and operate the Project, to
conduct its business as now conducted and as proposed to be
conducted by it, to execute, deliver and perform this
Agreement, the Note, the Collateral Security Documents, the
Lease Documents and the other Transaction Documents to which it
is or is to become a party, to take all action as may be
necessary to complete the transactions contemplated hereunder
and thereunder, to grant the liens and security interests
provided for in the Collateral Security Documents to which it
is a party and to borrow hereunder.  The Partnership has taken
all necessary partnership and legal action to authorize the
borrowings hereunder on the terms and conditions of this
Agreement, the Note and the other Transaction Documents to
which it is a party, to grant the liens and security interests
provided for in the Collateral Security Documents to which it
is a party and to authorize the execution, delivery and
performance of this Agreement, the Note, the Lease Documents
and the other Transaction Documents to which it is a party or
is to become a party.  No consent or authorization of, filing
with, or other act by or in respect of any other Person is
required in connection with the borrowings hereunder or with
the execution, delivery or performance by the Partnership or
the validity or enforceability as to the Partnership of this
Agreement, the Note, the Lease Documents or the other Transaction 
Documents except the Governmental Actions and other consents and
approvals referred to in subsection 3.5.  Each of this Agreement
and the other Transaction Documents to which the Partnership is a
party has been duly executed and delivered by the Partnership and
constitutes, and each of the other Transaction Documents to
which the Partnership is to become a party will, upon execution
and delivery thereof by the Partnership and the other parties
thereto (if any), constitute, a legal, valid and binding
obligation of the Partnership enforceable against the
Partnership in accordance with its terms, except as
enforceability may be limited by applicable bankruptcy,
insolvency, reorganization, moratorium or similar laws
affecting the rights of creditors generally and by general
principles of equity.  None of the Project Documents to which
the Partnership is a party has been amended or modified except
in accordance with subsection 6.10 of the Development Loan
Agreement or subsection 7.6 hereof (which amendments or
modifications have been duly delivered to GE Capital), and all
such Project Documents are in full force and effect.

          (b)  Each of the General Partner and the Limited
Partner has full power and authority and the legal right to own
its properties and to conduct its business as now conducted and
proposed to be conducted by it, to execute, deliver and perform
the Transaction Documents to which it is or is to become a
party, to take all action as may be necessary to complete the
transactions contemplated thereunder, and, in the case of the
General Partner, to act as the general partner of the
Partnership.  Each of the General Partner and the Limited
Partner has taken all necessary corporate action to authorize
the execution, delivery and performance of the Transaction
Documents to which it is or is to become a party.  No consent
or authorization of, filing with, or other act by or in respect
of any other Person (including any stockholder of the General
Partner or the Limited Partner) is required in connection with
the execution, delivery or performance by the General Partner
or the Limited Partner, or the validity or enforceability as to
the General Partner or the Limited Partner, of the Transaction
Documents to which it is a party or is to become a party except
the Governmental Actions and other consents and approvals
referred to in subsection 3.5.  Each of the Transaction
Documents to which the General Partner or the Limited Partner
is a party has been duly executed and delivered by the General
Partner or the Limited Partner, as the case may be, and
constitutes, and each of the other Transaction Documents to
which the General Partner or the Limited Partner is to become a
party will upon execution and delivery thereof by the General
Partner or the Limited Partner, as the case may be, and the
other parties thereto (if any), constitute, a legal, valid and
binding obligation of the General Partner or the Limited
Partner, as the case may be, enforceable against the General
Partner or the Limited Partner, as the case may be, in
accordance with its terms, except as enforceability may be
limited by applicable bankruptcy, insolvency, reorganization,
moratorium or similar laws affecting the rights of creditors
generally and by general principles of equity.

          (c)  The Partnership Agreement has been duly
authorized, executed and delivered by each of the Partners and
constitutes a legal, valid and binding obligation of each of
the Partners enforceable in accordance with its terms, except
as enforceability may be limited by applicable bankruptcy,
insolvency, reorganization, moratorium or similar laws
affecting the rights of creditors generally and by general
principles of equity.

          3.5  Governmental Actions and Other Consents and
Approvals.  No Governmental Actions or other consents or
approvals are required in connection with (a) the participation
by the Partnership or the Partners in the transactions
contemplated by this Agreement and the other Transaction
Documents, (b) the construction, use, ownership (and, after the
Lease Closing Date, lease) or operation of the Project
(including the Transmission Facilities and all pipelines to be
used to transport Fuel or water to the Facility) in accordance
with the applicable provisions of the Transaction Documents and
in compliance with all applicable Environmental Laws, (c) the
validity and enforceability of this Agreement, the Facility
Lease, the Power Purchase Agreement, the Gas Contracts and the
other Transaction Documents, (d) the use of the Fuel for
operation of the Facility, (e) the grant by the Partnership,
the Partners and Holdings of the Liens created pursuant to the
Collateral Security Documents and the validity and
enforceability thereof and the perfection of and the exercise
by GE Capital of its rights and remedies thereunder or (f) the
participation by GE Capital or the Owner Trustee in the
transactions contemplated by this Agreement, the Lease
Documents and the other Transaction Documents (other than any
Governmental Actions under any law, rule or regulation of (or
administered by) any federal or state regulatory body primarily
responsible for regulating the activities of GE Capital or the
Owner Trustee) to which either is a party, except in each case
for those Governmental Actions and other consents and approvals
which are set forth in Schedule 2. Each of the Governmental
Actions and other consents and approvals listed in Part A of
Schedule 2 has, as of the Initial Loan Funding Date, been duly
obtained or made, is in full force and effect, is final and is
not subject to appeal or judicial, governmental or other
review.  None of the Governmental Actions and other consents
and approvals listed in Part B of Schedule 2 are obtainable
prior to the Initial Loan Funding Date.  The Partnership
reasonably believes that each of the Governmental Actions and
other consents and approvals listed in Part B of Schedule 2
will be duly obtained or made on or prior to the date required
therefore in Schedule 2, will be in full force and effect, will
be final and will not then be subject to appeal or judicial,
governmental or other review.  The Partnership has no reason to
believe that any of the Governmental Actions and other consents
and approvals listed in Part B of Schedule 2 cannot or will not
be obtained or made in the normal course of business as and
when required hereunder.  There is no (i) action, suit,
investigation or proceeding pending, or to the best knowledge
of the Partnership or the General Partner, threatened, against
the Partnership, any Participant or the Project, (ii) condition
that could reasonably be expected to result in an action, suit,
investigation or proceeding referred to in clause (i) above,
nor (iii) any other action, suit, investigation or proceeding
not involving the Partnership, any Participant or the Project,
that, in the case of clause (i) or (ii), could result in (or,
in the case of clause (iii), could reasonably be expected to
result in) the modification, rescission, termination, or
suspension of any Governmental Action referred to in Schedule 2
obtained prior to the date this representation is made or
deemed made.

          3.6  No Legal Bar.  The execution, delivery and
performance of this Agreement, the Note and the other
Transaction Documents, the borrowings by the Partnership
hereunder and the use of the proceeds thereof, (i) will not
violate any Applicable Law applicable to, or any Contractual
Obligation of, the Partnership, the General Partner or the
Limited Partner or any Affiliate of any thereof, (ii) will not
result in, or require, the creation or imposition of any Lien
on any of the properties or revenues of the Partnership or the
General Partner pursuant to any Applicable Law or Contractual
Obligation, except for Permitted Liens, (iii) will not violate
any provision of the Certificate of Limited Partnership of the
Partnership or the Partnership Agreement of the Partnership or 
he Certificate of Incorporation or Bylaws of the General Partner
or the Limited Partner, or any other organizational documents of the
Partnership, the General Partner or the Limited Partner.

          3.7  No Proceeding or Litigation.  Except for the
Columbia Proceeding and the Columbia Bankruptcy Proceeding, no
litigation, investigation or proceeding of or before any
arbitrator or Governmental Authority is pending or, to the best
knowledge of the Partnership, threatened against or affecting
the Partnership or the General Partner or against or affecting
any of their respective properties, rights, revenues or assets,
or the Project, which, if adversely determined, could
reasonably be expected to have a Material Adverse Effect.

          3.8  No Default or Event of Loss.  Neither the
Partnership nor the General Partner is in default in any
material respect under or with respect to any Contractual
Obligation, including without limitation, any Transaction
Document; and no notice of default has been given to the
Partnership or the General Partner under any of the Project
Documents.  To the best knowledge of the Partnership and the
General Partner, no other party to a Project Document is in
default thereunder.  No Default or Event of Default has
occurred and is continuing; no Event of Loss has occurred; and
no Event of Regulation has occurred.

          3.9  Ownership of Property; Liens.  The Partnership
(which shall use the proceeds of the initial Loan to acquire
the Site) will, as of the Initial Loan Funding Date, have good,
marketable and indefeasible title to the Site and all other
Collateral owned by it, in each case free and clear of all
Liens except Permitted Liens.  No mortgage or financing
statement or other instrument or recordation covering all or
any part of the Collateral which has been executed by, or with
the permission of, the Partnership or the General Partner is on
file in any recording office, except as such has been filed in
favor of GE Capital or the Security Agent.

          3.10  Taxes.  (a)  Each of the Partnership and the
General Partner has filed or caused to be filed all tax returns
which are required to be filed by it, and has paid or caused to
be paid all taxes shown to be due and payable on such returns
(and such amounts thereon adequately reflect the respective tax
liability of the Partnership and the General Partner) or on any
assessments made against it or any of its property and all
other taxes, fees or other charges imposed on it or any of its
property by any Governmental Authority, except taxes, fees and
other charges arising after the date hereof which are subject
to a Contest.

          (b)  Except for (i) transfer taxes and registration,
recordation and other fees and taxes payable in connection with
the recordation of the Deed of Trust and Security Agreement and
the filing of financing statements required to perfect the
Security Agent's and GE Capital's rights under the Collateral
Security Documents, all of which taxes and fees will have been
paid in full by the Partnership on or before the first
Borrowing Date hereunder, (ii) other taxes or fees, if any,
which are indemnified against by the Partnership pursuant to
subsection 2.7(g) and which shall have been paid in full by the
Partnership on or before each Borrowing Date hereunder to the
extent then required and (iii) income, capital, receipts or
franchise taxes imposed with respect to GE Capital (or the
Owner Trustee or the Security Agent) by the federal government or the
jurisdiction in which GE Capital (or the Owner Trustee or the
Security Agent) is organized or in which an office of
GE Capital(or the Owner Trustee or the Security Agent) is
located or any political subdivision or taxing authority
thereof or therein, neither the execution and delivery of this
Agreement, the Note or any other Transaction Document, nor the
consummation of any of the transactions contemplated hereby or
thereby, will result in any tax, levy, impost, duty, charge or
withholding imposed by the United States or any agency or
taxing authority thereof, or by the State of Delaware or any
political subdivision or taxing authority thereof or therein,
on or with respect to such execution, delivery or consummation,
or upon or with respect to GE Capital, the Owner Trustee or the
Security Agent.

          3.11  Federal Regulations.  Neither the Partnership
nor the General Partner is engaged or will engage in the
business of extending credit for the purpose of "purchasing" or
"carrying" any "margin stock" within the respective meanings of
each of the quoted terms under Regulations G, U and X of the
Board of Governors of the Federal Reserve System as now and
from time to time hereafter in effect.  No part of the proceeds
of the Loans will be used for "purchasing" or "carrying" any
"margin stock" as so defined or for any purpose which violates,
or which would be inconsistent with, the provisions of the
Regulations of such Board of Governors.

          3.12  ERISA.  The Partnership is not in violation of
applicable provisions of ERISA and the regulations and
published interpretations thereunder with respect to any Plan.
Neither the Partnership nor the General Partner maintains, or
is required under ERISA to maintain, any Plan.

          3.13  Investment Company Act; etc.  None of the
Partnership, the General Partner, the Limited Partner, Panda or
Holdings is (i) an "investment company" or a company
"controlled" by an "investment company," within the meaning of
the Investment Company Act of 1940, as amended, (ii) subject to
regulation under the Holding Company Act as a "holding company"
or a "subsidiary company" of a "holding company" or an
"affiliate" of either a "holding company" or a "subsidiary
company" of a "holding company", or (iii) subject to any other
Law which purports to restrict or regulate its ability to
borrow money.

          3.14  Collateral Security Documents; Lease Documents.
Upon execution and delivery thereof, the Collateral Security
Documents will be effective to create, in favor of the Security
Agent, for the benefit of the Owner Trustee and GE Capital,
legal, valid and enforceable liens on and security interests in
all right, title, estate and interest of the Partnership, the
Partners or Holdings, as the case may be, in and to the
Collateral and, prior to the Initial Loan Funding Date, all
necessary and appropriate recordings and filings will have been
duly effected in all appropriate public offices so that the
liens and security interests created by each of the Collateral
Security Documents will constitute perfected first liens on and
prior perfected security interests in all right, title, estate
and interest of the Partnership, the Partners or Holdings, as
the case may be, in and to the Collateral described therein
prior and superior to all other Liens, existing or future,
except Permitted Liens.  The recordings and filings shown on
Part A of Schedule 3 are all the recordings, filings and other
action necessary and appropriate to establish, protect and
perfect the Security Agent's Lien on and security interest in
and to the Collateral for the benefit of the Owner Trustee and
GE Capital.

          3.15  Full Disclosure.  No representation, warranty
or other statement made by the Partnership or the General
Partner in any Project Document or in any certificate, written
statement or other document furnished to GE Capital or GE
Capital's Representative by or on behalf of the Partnership, or
the General Partner, contains, at the time made, any untrue
statement of a material fact or omits to state a material fact
necessary in order to make the statements contained herein or
therein, in light of the circumstances under which they were
made, and at the time so made, not misleading, unless such
misstatement or omission has been corrected or disclosed prior
to the Initial Loan Funding Date.  There is neither any fact
known to the Partnership or the General Partner which it has
not disclosed to GE Capital in writing prior to the Initial
Loan Funding Date nor any Contractual Obligation which
materially adversely affects, or which could reasonably be
expected in the future to affect, materially and adversely, the
Project or the properties, business, prospects, operations or
financial condition of the Partnership or the General Partner
or the ability of the Partnership or the General Partner to
perform its obligations under any Transaction Document to which
it is or is to become a party.  Neither the Partnership nor the
General Partner is aware of any pending, proposed or
contemplated changes (other than changes of a routine or
immaterial nature or changes to the Construction Contract set
forth in Exhibit B of the Consent delivered by the Contractor)
to the Project Documents after the Initial Loan Funding Date.
The Operating Projections were prepared by the Partnership in
good faith based on reasonable assumptions consistently
applied.

          3.16  Property Rights, Utilities, etc.  All utility
services, means of transportation, facilities and other
materials that can reasonably be expected to be necessary for
the construction and operation of the Facility (including,
without limitation, gas, electrical, water and sewage services
and facilities) are available to the Facility and, to the
extent appropriate, arrangements have been made on commercially
reasonable terms for such services, means of transportation,
facilities and other materials.

          3.17  Compliance with Building Codes, Zoning Laws,
etc.  The Project is in all material respects in compliance
with all applicable zoning, environmental protection, use and
building codes, laws, regulations and ordinances.  The
Partnership has no knowledge of any material violations of any
laws, ordinances, codes, requirements or orders of any
Governmental Authority affecting the Project.

          3.18  Principal Place of Business, etc.  The
principal place of business and chief executive office of each
of the Partnership and the General Partner and the office where
each of the Partnership and the General Partner keeps its
records concerning the Project and all contracts relating
thereto is located at 4100 Spring Valley, Suite 1001, Dallas,
Texas 75244; provided that certain records concerning the
Project and certain contracts relating thereto are kept at the
Partnership's office at 6433 S. Crain Highway, Upper Marlboro
(Prince George's County), Maryland 20772 or at the Site.

          3.19  Description of Property.  The descriptions set
forth in the Deed of Trust and Security Agreement of the Site,
the Easements and the Facility are true and accurate in all
material respects, and are adequate for the purpose of
establishing, preserving, protecting and perfecting the
interests and rights, and the first priority of the liens
(subject only to Permitted Liens), intended to be created and
provided in such property by the Deed of Trust and Security Agreement.

          3.20  Public Utility Status.  (a)  As long as the
Facility is a Qualifying Facility, neither the Partnership nor
the General Partner nor the Limited Partner will, solely by
reason of (i) the ownership (or leasing), operation or
maintenance of the Project by the Partnership (including
operation or maintenance by an agent of the Partnership) or
(ii) any other transaction contemplated by this Agreement or
any other of the Transaction Documents, be:  (i) subject to
regulation under Part II or III of the Federal Power Act,
except for Sections 202(c), 210, 211, 212, 213, 214 and 305(c)
of the Federal Power Act (16 U.S.C.  824a(c), 824i, 824j, 824k,
824l, 824m and 825d(c), respectively) and the enforcement
provisions of Part III of the Federal Power Act relating
thereto; (ii) an "electric utility company" for purposes of the
Holding Company Act; (iii) subject to state law or regulation
respecting the rates of electric utilities or state law or
regulation respecting the financial and organizational
regulation of electric utilities (except for state law or
regulation implementing Subpart C of 18 C.F.R. Part 292); or
(iv) subject to regulation as a "steam heating company" under
Article 78, Public Service Commission Law, of the Annotated
Code of Maryland.

          (b)  As long as the Facility is a Qualifying
Facility, none of the Owner Trustee nor GE Capital nor any of
GE Capital's Affiliates will be a Public Utility solely by
reason of (i) the ownership (or leasing), operation or
maintenance of the Project by the Partnership (including
operation or maintenance by an agent of the Partnership), (ii)
the making of the Loans, (iii) the securing of the Obligations
by Liens on the Collateral, (iv) the Owner Trustee's ownership
of the Facility as contemplated by subsection 5.2 hereof or (v)
any other transaction contemplated by this Agreement or any
other Transaction Document (other than any transaction
described in subsection 3.20(c) hereof).

          (c)  None of the Owner Trustee, the Security Agent,
GE Capital nor any of GE Capital's Affiliates will, solely by
reason of the Security Agent's, the Owner Trustee's, GE
Capital's or any such Affiliate's ownership or operation of the
Project upon the exercise of remedies under the Collateral
Security Documents, be: (i) subject to regulation under Part II
or III of the Federal Power Act, except for Sections 202(c),
210, 211, 212, 213, 214 and 305(c) of the Federal Power Act (16
U.S.C.  824a(c), 824i, 824j, 824k, 824l, 824m and 825d(c),
respectively) and the enforcement provisions of Part III of the
Federal Power Act relating thereto; (ii) an "electric utility
company" for purposes of the Holding Company Act; (iii) subject
to state law or regulation respecting the rates of electric
utilities or state law or regulation respecting the financial
and organizational regulation of electric utilities (except for
state law or regulation implementing Subpart C of 18 C.F.R.
Part 292); or (iv) subject to regulation as a "steam heating
company" under Article 78, Public Service Commission Law, of
the Annotated Code of Maryland; provided, that (x) (as a result
of any transaction other than the transactions contemplated by
the Transaction Documents) none of the Owner Trustee, the
Security Agent nor GE Capital nor any such Affiliate owning or
operating the Project is for purposes of the PURPA Regulations
an "electric utility" or an "electric utility holding company"
or a wholly or partially-owned direct or indirect subsidiary of
an "electric utility" or "electric utility holding company" and
(y) the Facility is operated in compliance with the
requirements set forth in the PURPA Regulations for the
Facility to be a Qualifying Facility.

          3.21  Material Agreement and Licenses.  No licenses,
trademarks, patents or agreements with respect to the usage of
technology (other than any thereof which have been obtained and
are in full force and effect and have been assigned to the
Security Agent) are necessary for the construction, ownership,
operation and maintenance of the Project.

          3.22  Sufficiency of Project Documents.  The services
to be performed, the materials to be supplied and the leasehold
and other property interests, license agreement(s), easement(s)
and other rights granted pursuant to the Project Documents and
the Easement Agreements:

          (a)  will comprise substantially all of the services,
     materials and property interests required for the
     acquisition, development, construction, installation,
     completion, operation and maintenance of the Project in
     accordance with all Applicable Laws and the Project
     Documents; and

          (b)  will provide adequate ingress and egress from
     the Site for any reasonable purpose in connection with the
     construction, operation and maintenance of the Facility
     (including, without limitation, access for transportation
     of Fuel and water to, and electricity, water and steam
     from, the Site).

There will then be no services, materials or rights required
for the construction, operation or maintenance of the Facility
in accordance with the Project Documents, other than (x) those
granted by or to be provided by or on behalf of the Partnership
pursuant to the Project Documents or (y) those that can
reasonably be expected to be commercially available at the Site
when required.

          3.23  Representations and Warranties.  The
representations and warranties of the Reporting Participants
contained in the Transaction Documents other than this
Agreement are true and correct, and the Partnership and the
General Partner hereby confirm each such representation and
warranty with the same effect as if set forth in full herein.

          3.24  Location of Site.  Except as disclosed in
Schedule 8, the Site and the Easements do not lie within an
area of "special flood hazard" as that term is defined in 44
Code of Federal Regulations Section 59.1.

          3.25  Environmental Matters.  (a)  Except as
disclosed in Schedule 8 or in the Environmental Audit on or
prior to the execution and delivery of this Agreement:

          (i)       no Environmental Proceeding, notice,
     notification, demand, request for information, citation,
     summons or order has been issued, no complaint has been
     filed, no penalty has been assessed, and to the actual or
     constructive knowledge of the Partnership, no
     investigation or review is pending or threatened by any
     Governmental Authority or other Person:
     
                    (A)  with respect to any violation or
          alleged violation of any Environmental Law in
          connection with the property, operations or conduct
          of business of the Partnership or of the Project; or
          
                    (B)  with respect to any failure to have
          any Governmental Action relating to Hazardous
          Substances or any Environmental Law required in
          connection with the property, operations or conduct of
          the business of the Partnership or of the Project in
          violation of any Environmental Law; or

                    (C)  with respect to the presence, use,
          handling generation, treatment, storage, recycling,
          transportation, emission, spill, leak, seepage,
          discharge, release, threatened release or disposal of
          any Hazardous Substance generated by the operations or
          business of the Partnership or the Project or located
          on, under or at any property of the Partnership or the
          Project.

     (ii)      neither the Partnership nor the businesses
     conducted by the Partnership has committed any material
     violation of any applicable Environmental Law or engaged in
     any conduct which would give rise to any material liability
     to the Project, any Participant, the Owner Trustee or GE
     Capital under any applicable Environmental Law and there are
     no circumstances which could reasonably be expected to
     prevent or interfere with material compliance by the
     Partnership or the Project with any applicable Environmental
     Law in the future;

     (iii)      no Person has committed any violation of any
     applicable Environmental Law or engaged in any conduct which
     would give rise to any material liability to the Partnership,
     any Participant, the Owner Trustee, GE Capital or the Project
     under any applicable Environmental Law while owning,
     operating, leasing or occupying the Project;

     (iv)      neither the Partnership nor the businesses
     conducted by the Partnership, nor any other Person, has
     placed, held, located, released or disposed of any Hazardous
     Substance on, under or at any property now or previously
     owned, operated, leased, occupied or otherwise used by the
     Partnership (including the Project) in such quantities or
     conditions so as to require any material investigation,
     study, sampling, testing, removal, response, remediation or
     other action of any kind which has not yet been taken, or
     result in any material liability to the Partnership, any
     Participant, GE Capital, the Owner Trustee or the Project
     under any applicable Environmental Law and none of such
     properties has been used by the Partnership, or any other
     Person, as a site for the material dumping or other disposal
     of any kind of any Hazardous Substance or in material
     violation of any applicable Law or Environmental Law,
     including, without limitation, any such law relating to use
     of a property as a storage site (whether permanent or
     temporary) for any Hazardous Substance;
 
     (v)       no Hazardous Substance is or has been present
     at any property now or previously owned, operated, leased,
     occupied or otherwise used by the Partnership (including the
     Project) in such quantities or conditions so as to require
     any material investigation, study, sampling, testing,
     removal, response, remediation or other material action of
     any kind which has not yet been taken or result in any
     material liability to the Partnership, any Participant, GE
     Capital, the Owner Trustee or the Project under any
     applicable Environmental Law;
 
     (vi)      there are no underground storage tanks,
     active or abandoned or removed, which have been used to store
     or have contained any Hazardous Substance at any property now
     or previously owned, operated, leased or occupied by the Partnership
     (including the Project);
 
     (vii)     no Hazardous Substance has been released at,
     on or under any property now or previously owned, operated,
     leased, occupied or otherwise used by the Partnership
     (including the Project) in such quantities or conditions so
     as to require any material investigation, study, sampling,
     testing, removal, response, remediation or other material
     action of any kind which has not yet been taken or result in
     any material liability to the Partnership, any Participant,
     GE Capital, the Owner Trustee or the Project under any
     applicable Environmental Law; and

          (viii)    no Hazardous Substance is present in a
     reportable or threshold planning quantity, where such a
     quantity has been established by Applicable Law as a quantity
     sufficient to require any reporting or notification to any
     Governmental Authority, investigation, study, sampling,
     testing, removal, response, remediation or other action of
     any kind at, or result in any material liability to the
     Partnership, any Participant, GE Capital, the Owner Trustee
     or the Project under any applicable Environmental Law, on or
     under any property now or previously owned, operated, leased,
     occupied or otherwise used by the Partnership (including the
     Project).

          (b)  Neither the Partnership nor any business conducted
by it has generated, transported, disposed or arranged for the
transportation or disposal (directly or indirectly) of any
Hazardous Substance to any location which is listed or proposed
for listing under the Comprehensive Environmental Response,
Compensation and Liability Act of 1980 ("CERCLA") National
Priorities List ("NPL"), the Comprehensive Environment Response,
Compensation and Liability Information System ("CERCLIS") or any
similar state list or which is the subject of federal, state or
local enforcement actions or other investigations or to any other
location or in any manner that could result in material liability
to the Partnership under any applicable Environmental Law.

          (c)  No property now or previously owned, operated,
leased, occupied or otherwise used by the Partnership (including
the Project) is listed or, to the knowledge of the Partnership,
proposed for listing on the NPL promulgated pursuant to CERCLA, or
CERCLIS, or any similar state list of sites requiring
investigation or cleanup, nor does the Partnership know of any
facts or circumstances which would support any such listing of any
such property.

          (d)  There are no environmental liens on the
Partnership's interest in any property owned or leased by the
Partnership (including the Project) and the Partnership has not
received any written notice of any actions taken by any
Governmental Authority which could subject any of such properties
to such liens.

          (e)  Notwithstanding the foregoing, the disclosure, if
any, in any Environmental Audit of any fact or circumstance which
would render any of the foregoing representations untrue shall not
otherwise relieve the Partnership of its obligations under
subsections 6.24, 6.25 and 7.20.

          (f)  The Partnership has not assumed, contractually or
by operation of Law (other than pursuant to Subsection 16.1(c) of
the Power Purchase Agreement and certain of the other Project
Documents), any liabilities or obligations under any Environmental
Law.

          (g)  There are no past or present actions, activities,
events, conditions or circumstances relating to the Partnership,
the Site or the Project, including without limitation the release,
threatened release, emission, discharge, generation, treatment,
storage or disposal of Hazardous Substances, that could give rise
to any material liability under any Environmental Law or any
contract or agreement.

          3.26  Fuel Supply.  The amount and quality of natural
gas which the Gas Supplier is obligated to deliver to the Facility
pursuant to the Gas Supply Contract satisfy the requirements of
Subsection 11.2 of the Power Purchase Agreement and are sufficient
to permit the operation of the Facility in accordance with the
obligations of the Partnership under the Power Purchase Agreement
for a period of at least 15 years.

          3.27  Qualifying Facility.  FERC has issued an order
(the "QF Certification Order") granting the Partnership's
application (the "QF Certification Application") for certification
of the Facility as a Qualifying Facility, and the QF Certification
Order is in full force and effect and is not the subject of any
pending or, to the Partnership's knowledge, threatened
administrative or judicial proceedings.  The Facility, when
constructed, owned and operated in the manner contemplated by the
Transaction Documents, the QF Certification Order and the QF
Certification Application, will be a Qualifying Facility and will
be eligible for the benefit of the exemptions provided by 18
C.F.R.  292.601(c), 292.602(b) and 292.602(c).  The manner in
which the QF Certification Order and the QF Certification
Application contemplate that the Facility will be constructed,
owned and operated does not differ in any material respect from
the manner in which the Transaction Documents contemplate that the
Facility will be constructed, owned and operated, except for the
Owner Trustee's ownership of the Facility as contemplated by
subsection 5.2 hereof.

          3.28  Completion of Project.  The Partnership has no
reason to believe that (a)  Substantial Completion of the Facility
will not occur on or before the Construction Loan Maturity Date or
(b) Project Costs for any Budget Category will exceed amounts
budgeted therefor in the Approved Budget.

          The Partnership and the General Partner shall make (or
be deemed to have made) the representations and warranties set
forth in this Section 3 as of the Initial Loan Funding Date, each
Borrowing Date (or other date on which an extension of credit is
requested hereunder) thereafter, on the Lease Closing Date and on
the Date of Final Completion (and on each other date on which a
Partnership Equity Loan is requested to be made thereafter).


             Section 4.  CONDITIONS PRECEDENT TO LOANS
                                 
          4.1  Conditions of Initial Loan.  The obligation of GE
Capital to make its initial Loan hereunder and to issue the
Letters of Credit is subject to the fulfillment to the
satisfaction in form and substance of, or waiver by, GE Capital of
each of the conditions precedent set forth in subsection 4.2 and
each of the following conditions precedent:

     (a)  Notice of Initial Loan Funding.  GE Capital shall
have received the Notice of Initial Loan Funding, duly
executed by an Authorized Officer of the Partnership, three
Business Days prior to the proposed Initial Loan Funding
Date.

     (b)  Note.  GE Capital shall have received the Note
conforming to the requirements hereof, dated as of the
Initial Loan Funding Date and duly executed and delivered by
the Partnership.

     (c)  Title Insurance; Survey.  GE Capital shall have
received (i) a policy of title insurance issued by the Title
Company, in form and substance satisfactory to GE Capital,
with such endorsements and affirmative coverage as
GE Capital may reasonably request and with such reinsurance
(with direct access provisions) and/or coinsurance as
GE Capital may request, insuring the Security Agent, for the
benefit of the Owner Trustee and GE Capital, in the amount of
$130,000,000, that the Deed of Trust and Security Agreement
constitutes a valid first mortgage lien on the Partnership's
interest in the Site and the Partnership's interest in the
Easements, subject only to Permitted Liens; and (ii) a survey
of the Site by a licensed surveyor satisfactory to GE Capital
and the Title Company, certified to GE Capital and the Title
Company, showing no state of facts unsatisfactory to GE
Capital, which survey shall be made in accordance with the
"Minimum Standard Detail Requirements" for ALTA/ACSM Land
Title Surveys jointly established and adopted by the American
Title Association and the American Congress on Surveying and
Mapping in 1992 and shall include all of the specifications
included in "Table A-Optional Survey Responsibilities and
Specifications."  GE Capital shall have received evidence
that the premium in respect of such policy has been paid.

    (d)  Legal Opinions.  GE Capital shall have received
the following opinions of counsel, each dated the Initial
Loan Funding Date:

     (i)       the opinion of Chadbourne &  Parke, counsel to
     the Partnership, the General Partner, the Limited Partner
     and Holdings, substantially in the form of Exhibit Y-1;
     
     (ii)      the opinion of Gibbs & Haller, special Maryland
     counsel to the Partnership, the General Partner, the Limited
     Partner and Holdings, substantially in the form of Exhibit Y-2;
     
     (iii)     the opinion of Piper & Marbury, special Maryland
     counsel to GE Capital, substantially in the form of Exhibit Y-3;
     
     (iv)      the opinion of Thompson and Knight, special Texas
     counsel to GE Capital, substantially in the form of Exhibit Y-4;
     
     (v)       the opinion of counsel to each Participant (other
     than the Partnership and its Affiliates) with respect to its
     obligations under the Project Document to which it is a party,
     substantially in the form of Exhibit Y-5;
     
     (vi)      the opinion of Venable, Baetjer, Howard & Civiletti,
     special counsel to the Partnership, substantially in the form
     of Exhibit Y-6;
     
     (vii)     the opinion of Simpson Thacher & Bartlett, special
     tax counsel to GE Capital, substantially in the form of Exhibit Y-7;

     (viii)    the opinion of Swidler and Berlin, special regulatory
     counsel to GE Capital, substantially in the form of Exhibit Y-8; and
     
     (ix)      the opinion of Shipman & Goodwin, counsel to the Owner
     Trustee and the Security Agent, substantially in the form of Exhibit Y-9.
     
Such opinions shall also cover such other matters incident
to the transactions contemplated by this Agreement and the
other Transaction Documents as GE Capital may reasonably
request.

     (e)  Trust Agreement.  GE Capital shall have received
the Trust Agreement, in form and substance satisfactory to
it, duly executed and delivered by the Owner Trustee.

     (f)  Collateral Security Documents.  GE Capital shall
have received each of the following, in form and substance
satisfactory to it, duly executed and delivered by the
Security Agent and the Partnership (or the Partners or
Holdings, as the case may be) or, in the case of the
Consents to Assignment, the appropriate Participant:

     (i)       the Deed of Trust and Security  Agreement;

     (ii)      the Security Deposit Agreement;

     (iii)     the General Partner Pledge Agreement;

     (iv)      the Limited Partner Pledge Agreement;

     (v)       the Stock Pledge Agreement;

     (vi)      each Assignment of the agreements set forth below:

               (A)  Construction Contract (together with the Parent
               Guaranty of Raytheon Company)

               (B)  Power Purchase Agreement (and Transfer Agreement)

               (C)  Gas Supply Contract and Fuel Management Agreement
               and Gas Supply Guaranty and Fuel Management Guaranty

               (D)  Columbia Precedent Agreement (together with a
               supplementary letter regarding payments) and Columbia FTS
               Agreement

               (E)  CLNG Agreement

               (F)  Washington LDC Agreement

               (G)  Steam Agreements
 
               (H)  Operation and Maintenance Agreement

               (I)  Effluent Water Agreement;

     (vii)     each Consent to Assignment of the agreements set forth below:

               (A)  Construction Contract

               (B)  Power Purchase Agreement (and Transfer Agreement)

               (C)  Gas Supply Contract and Fuel Management Agreement

               (D)  Gas Supply Guaranty and Fuel Management Guaranty

               (E)  Columbia Precedent Agreement and Columbia FTS Agreement

               (F)  CLNG Agreement

               (G)  Washington LDC Agreement

               (H)  Steam Agreements

               (I)  Operation and Maintenance Agreement

               (J)  Effluent Water Agreement; and
 
       (viii)    the Security Agreement.

    (g)  Power Purchase Agreement.  GE Capital shall have
received a true and complete copy of the Power Purchase
Agreement in form and substance satisfactory to it, certified
by the Partnership as such on the Initial Loan Funding Date.
The Maryland Commission shall have issued an order approving
the First Amendment, dated as of September 16, 1994, to the
Power Purchase Agreement between the Partnership and the Power
Purchaser (the "First Amendment"), and such order shall have
become final and nonappealable, and the Power Purchaser shall
have notified the Partnership pursuant to Section 3.1(b)(iii)
of the First Amendment that such order is satisfactory in form and
substance to the Power Purchaser.  GE Capital shall have
received from the Power Purchaser the PEPCO Closing Certificate,
satisfactory in form and substance to GE Capital.

     (h)  Construction Contract.  GE Capital shall have
received a true and complete copy of the Construction
Contract (together with the executed Parent Guaranty of
Raytheon Company) in form and substance satisfactory to it,
certified by the Partnership as such on the Initial Loan
Funding Date.  Raytheon Company shall have executed an
acknowledgment of assignment of its Parent Guaranty to GE
Capital.

     (i)  Steam Agreements.  GE Capital shall have received a
true and complete copy of each of the Steam Sales Agreement
and the Steam Lessee Security Agreement in form and substance
satisfactory to it, certified by the Partnership as such on
the Initial Loan Funding Date.

     (j)  Gas Contracts.  GE Capital shall have received true
and complete copies of the Gas Supply Contract, the Gas
Supply Guaranty, the Fuel Management Agreement (together with
the Fuel Management Guaranty) and the Gas Transportation
Contracts, certified by the Partnership as such on the
Initial Loan Funding Date.

     (k)  Operation and Maintenance Agreement.  GE Capital
shall have received a true and complete copy of the Operation
and Maintenance Agreement in form and substance satisfactory
to it, certified by the Partnership as such on the Initial
Loan Funding Date.

     (l)  Effluent Water Agreement.  GE Capital shall have
received a true and complete copy of the Effluent Water
Agreement in form and substance satisfactory to it, certified
by the Partnership as such on the Initial Loan Funding Date.

     (m)  Partnership Agreement; Formation Documents.
GE Capital shall have received a true and complete copy of
each of the Partnership Agreement, the Certificate of
Limited Partnership of the Partnership and the Certificate of
Incorporation and By-laws of each of the Partners, certified
by the Partnership as such on the Initial Loan Funding Date.

     (n)  Project Schedule; Approved Budget.  GE Capital
shall have received from the Partnership (a) the Project
Schedule, in form and substance satisfactory to it (after
consultation with GE Capital's Representative), and (b) the
Approved Budget, in form and substance satisfactory to it
(after consultation with GE Capital's Representative), for
all anticipated costs to be incurred in connection with the
construction and start-up of the Project, including in such
budget all construction and non-construction costs, and
including, without limitation, all interest, taxes and other
carrying costs, and such other information as GE Capital may
request.  The Approved Budget will contain an appropriate
number of budget categories (each such category a "Budget
Category") and will detail the drawdowns to date in each
Budget Category and the projected timing and value of each of
the remaining drawdowns in each Budget Category and the total
amount for each Budget Category (the "Budget Category
Amount").

     (o)  Letter of Credit Pledge Agreements; Ascending
Letter of Credit and Overfunding Letter of Credit.  GE
Capital shall have received the Ascending Letter of Credit
Pledge Agreement and the Overfunding Letter of Credit Pledge
Agreement, each in form and substance satisfactory to GE
Capital and duly executed and delivered by the Partnership
and the Security Agent.  The Ascending Letter of Credit and
the Overfunding Letter of Credit shall have been issued and
assigned to the Security Agent for the benefit of the Owner
Trustee and GE Capital pursuant to the Ascending Letter of
Credit Pledge Agreement and the Overfunding Letter of Credit
Pledge Agreement, respectively, and a Transfer Certificate in
respect of each thereof shall have been delivered to the
Security Agent.

     (p)  Site Lease; Site Sublease.  GE Capital shall have
received each of the Site Lease and Site Sublease, duly
executed and delivered by the Partnership and the Owner
Trustee.

     (q)  GE Capital's Representative's Report.  GE Capital
shall have received a report, in form and substance
satisfactory to GE Capital, of GE Capital's Representative,
in form and substance satisfactory to GE Capital, with
respect to the construction and operation of the Facility,
covering the Approved Budget, the Project Schedule, the
construction plan and responsibilities, equipment selection,
probable performance of the Facility, the expected operating
specifications of the Facility (including expected operating
and maintenance costs, capacity, downtime and generating
efficiencies of the Facility), the major maintenance and
overhaul plan for the Facility, the water supply for the
Facility, the technical ability of the Facility to respond to
the dispatch requirements contained in the Power Purchase
Agreement, the permitting requirements of the Facility and
such other matters with respect to the Facility and the
Project as shall be requested by GE Capital.

     (r)  Perfection of Liens and Security Interests.  All
filings, recordings and other actions (including all filings
and recordings set forth in Schedule 3) that are necessary or
desirable in order to establish, protect, preserve and
perfect the Security Agent's lien on and perfected security
interest in all right, title, estate and interest of the
Partnership, the Partners and Holdings in and to the
Collateral, prior and superior to all other Liens, existing
or future, except Permitted Liens, shall have been duly made
or taken and all fees, taxes and other charges relating to
such filings and recordings and other actions shall have been
paid by the Partnership.  The Security Agent shall have a
first lien on and prior perfected security interest in all
right, title, estate and interest of the Partnership in and
to the Collateral prior and superior to all other Liens
including existing mechanics' and materialmen's liens, except
Permitted Liens.  GE Capital shall have received
authenticated copies or other evidence of all filings,
recordings and other actions obtained or made in order to
create and perfect such first lien on and perfected security
interest in the right, title, estate and interest of the
Partnership in and to the Collateral.

     (s)  Fees.  GE Capital shall have received the fees
referred to in subsections 2.5(a) and 2.11(a).

     (t)  Insurance Coverage.  GE Capital shall have received
binders for, or other evidence satisfactory to
GE Capital (including, if requested by GE Capital,
certificates of insurers, independent brokers and the
Partnership) of the maintenance of and payment of premiums
with respect to the insurance required to be maintained by
the Partnership pursuant to the provisions of this Agreement,
the Deed of Trust and Security Agreement, the Security
Agreement, the Power Purchase Agreement and the other
Transaction Documents.

     (u)  Preliminary Appraisal.  GE Capital shall have
received the preliminary written appraisal from Appraisal
Economics, Inc. which shall state that (i) Lessor's Cost (as
assumed on Schedule 6) is equal to the Fair Market Sales
Value of the Facility, (ii) the Facility has an estimated
useful life of at least 25 years, (iii) the Facility will
have a residual value at the end of the Basic Term of not
less than twenty percent (20%) of Lessor's Cost (without
giving effect to inflation or deflation) and (iv) it is
commercially feasible for a party other than Lessee to use
the Facility at the end of the Basic Term.

     (v)  Notice to Proceed.  The Partnership shall have
notified the Contractor of the occurrence of the Initial Loan
Funding Date pursuant to Section 2.02 of the Construction
Contract (the "Notice to Proceed").

     (w)  Easement Agreements.  GE Capital shall have
received a true and complete copy of each Easement Agreement
(except for those set forth on Part B of Schedule 2 which are
to be obtained after the Initial Loan Funding Date) in form
and substance satisfactory to it, certified by the
Partnership as such on the Initial Loan Funding Date.  Each
counterparty to an Easement Agreement shall have executed a
consent to assignment of its Easement Agreement to the
Security Agent, for the benefit of GE Capital and the Owner
Trustee.

     (x)  Steam Host Arrangements; Qualifying Facility
Status.  GE Capital shall have received information from the
Partnership, to its satisfaction, as to the steam host
arrangements of the Project and available mitigation to the
risk of the Facility losing its status as a Qualifying
Facility.

     (y)  Subcontractors; Suppliers.  GE Capital shall have
received from the Partnership a list of all major
subcontractors and suppliers for the construction and
operation of the Project, which list shall be satisfactory to
GE Capital.

     (z)  Governmental Actions.  GE Capital shall have
received originals (or copies certified to be true copies by
an Authorized Officer of the Partnership) of (i) all
Governmental Actions set forth in Part A of Schedule 2 and
(ii) such other Governmental Actions as GE Capital may
reasonably request and that in the reasonable opinion of GE
Capital are necessary or desirable under Applicable Law in
connection with the transactions contemplated by the
Transaction Documents.  GE Capital shall have received an
Officer's Certificate of the Partnership to the effect that
(A) the copies of such Governmental Actions, if any,
delivered to GE Capital are true, correct and complete copies
of such Governmental Actions (B) each Governmental Action set
forth in Part A of Schedule 2 is in full force and effect and
final and non-appealable and (c) the Partnership expects that
each Governmental Action set forth in Part B of Schedule 2
that has not been obtained will be obtainable in due course
prior to the date set forth with respect to such Governmental
Action in Part B of Schedule 2.

     (aa)  No Material Adverse Change.  In the opinion of GE
Capital, (i) no material adverse change in the financial
condition, business or operations or prospects of the Project
or any Participant shall have occurred since the Development
Loan Closing Date, and (ii) no other event shall have
occurred since the Development Loan Closing Date which could
reasonably be expected to have a Material Adverse Effect.

     (bb)  No Material Tax Change.  In the opinion of GE
Capital, no material tax change shall have occurred since the
Development Loan Closing Date which might reasonably be
expected to affect the Lease Financing in a manner adverse to
the Lessor.

     (cc)  Litigation.  No litigation, proceeding or
investigation shall be pending, entered or threatened by any
Governmental Authority or any person (i) against the
Partnership, the Project, any Participant or any related
party or (ii) which could reasonably be expected to prevent
or enjoin any Participant from performing its obligations
under any Transaction Document.

     (dd)  Financial Statements.  GE Capital shall have
received and be satisfied with (i) unaudited financial
statements for the Partnership, the General Partner and
Holdings and audited financial statements for Panda, in each
case for the most recently completed fiscal year of such
Person, (ii) financial statements for such Person for the
most recently completed fiscal quarter of such Person, and
(iii) such other financial information regarding such Person
as GE Capital may reasonably request.

     (ee)  Pledged Stock.  The Security Agent shall have
received the original stock certificates evidencing the stock
pledged pursuant to the Stock Pledge Agreement, together with
undated stock powers duly executed in blank in connection
therewith.

     (ff)  Record Searches.  A search, made no more than 30
days prior to the Initial Loan Funding Date, of the Uniform
Commercial Code filing offices or other registers in each
jurisdiction in which any of the Partnership, the Partners,
the Steam Host or Panda has an office or in which assets of
the Partnership, the Partners or Panda are located, as
certified by an Authorized Officer of the Partnership, shall
have revealed no filings or recordings with respect to any of
the Collateral in favor of any Person other than GE Capital,
as Agent under the Development Loan Agreement.  GE Capital
shall have received a copy of the search reports received as
a result of such search.  GE Capital shall have also received
satisfactory reports of federal and state tax lien searches
conducted by a search firm acceptable to GE Capital with
respect to the Partners and Holdings.

    (gg)  Taxes.  GE Capital shall have received evidence
satisfactory to it that all Taxes, if any, payable on or
prior to the Initial Loan Funding Date in connection with the
execution, delivery, recording and filing of the Transaction
Documents and the documents and instruments described in
Schedule 3 (including all applicable transfer, sales and
recordation taxes) or in connection with the consummation of
any other transaction contemplated hereby or by the other
Transaction Documents shall have been paid in full.

     (hh)  Gas Supply Assessment.  GE Capital shall have
received a satisfactory review of the fuel supply and
transportation arrangements, prepared by the Fuel Consultant
covering such matters with respect to the fuel supply to the
Project as GE Capital may request.

     (ii)  Projections.  GE Capital shall have received from
the Partnership operating projections for the Project (the
"Operating Projections"), setting forth projections of
revenues, operating and other expenses and cash flows of the
Project for each operating year, in such detail and based
upon such assumptions as shall be satisfactory to GE Capital
(after consultation with GE Capital's Representative), which
Operating Projections shall be substantially in the form of
Schedule 9 and otherwise satisfactory in substance to GE
Capital.

     (jj)  Environmental Information.  GE Capital shall have
received such information (including, without limitation, the
Environmental Audit and a letter of reliance entitling GE
Capital to rely on the Environmental Audit as if it had been
delivered to GE Capital) as to the past ownership and use of
the Site and environmental conditions at and about the Site,
and as to any Governmental Action as GE Capital may have
requested; and such information shall not disclose any
environmental risks associated with the Site or the Project
unacceptable to GE Capital.

     (kk)  Authorizing Actions.  All partnership and
corporate proceedings in connection with the transactions
contemplated by this Agreement and the other Transaction
Documents, and all documents and instruments incident
thereto, shall be satisfactory in form and substance to
GE Capital and its counsel; and GE Capital and its counsel
shall have received such counterpart originals or certified
or other copies of all such documents and instruments and of
all records of partnership and corporate proceedings in
connection with such transactions, and such incumbency and
signature certificates of officers of the Participants, as GE
Capital or its counsel may reasonably request.

     (ll)  Distilled Water Facility Business Plan.  GE
Capital shall have received from the Partnership the
Distilled Water Facility Business Plan, in form and substance
satisfactory to GE Capital.
 
    (mm)  Fuel Management Plan.  GE Capital shall have
received from the Partnership the Fuel Management Plan, in
form and substance satisfactory to GE Capital.

      4.2  Conditions to All Loans.  The obligation of
GE Capital to make any Loan (including, without limitation, the
initial Loan), to issue the Letter(s) of Credit and to make any
other extension of credit hereunder is subject to (in addition to
the fulfillment of the conditions precedent set forth in
subsection 4.1) the fulfillment to the satisfaction of, or waiver
by, GE Capital on the Borrowing Date with respect to such Loan of
the following conditions precedent:

     (a)  Governmental Actions and Other Consents and
Approvals.  All Governmental Actions and other consents and
approvals referred to in subsection 3.5, including, without
limitation, those listed in Part B of Schedule 2 which were
not required to be obtained prior to the Initial Loan Funding
Date but which were required to be obtained by the respective
dates specified in Schedule 2, shall have been duly obtained
or made and shall be in full force and effect on or prior to
any Borrowing Date occurring on or after the date specified
for the receipt of such consent or approval in Schedule 2,
and shall not then be subject to appeal or judicial,
governmental or other review and a copy of each such
Governmental Action, consent and approval shall have been
delivered to GE Capital.
   
     (b)  Qualifying Facility.  The representation made in
subsection 3.27 hereof shall continue to be true and correct.
     
     (c)  No Change in Law.  No change shall have occurred
after the Initial Loan Funding Date in any Law or in the
interpretation thereof by any Governmental Authority charged
with the administration or interpretation thereof (i) which,
in the reasonable judgment of GE Capital, would make
GE Capital's or the Owner Trustee's participation in the
transactions contemplated hereby illegal or subject the Owner
Trustee or GE Capital or any of its Affiliates to any
material incremental governmental regulation in connection
with such transactions or (ii) which, in the reasonable
judgment of GE Capital, would require the cancellation,
suspension or termination of any of the Transaction
Documents, which cancellation, suspension or termination, in
the reasonable judgment of GE Capital, could reasonably be
expected to have a Material Adverse Effect.
     
     (d)  No Material Adverse Change, etc.  In the reasonable
judgment of GE Capital, (i) no material adverse change in the
financial condition, business or operations or prospects of
the Partnership or the General Partner or the Project
(including, without limitation, no material adverse change in
the Approved Budget or the Operating Projections) shall have
occurred since the Initial Loan Funding Date, and (ii) no
other event (including, without limitation, a material
adverse change in the financial condition, business or
operations of any Participant) shall have occurred since
the Initial Loan Funding Date which might reasonably be
expected to have a Material Adverse Effect.

     (e)  Payment of Project Costs.  The amount of the Loan
requested by the Partnership on such Borrowing Date shall not
exceed the Project Costs due and to be paid on such Borrowing
Date as such Project Costs are set forth in the relevant Cost
Certificate, and all Project Costs specified as due and
payable in the Borrowing Certificate and the Cost Certificate
with respect to such Loan or disbursement shall be paid with
the proceeds thereof.

     (f)  Evidence of Project Costs; Lien Waivers; Ascending
Letter of Credit.  At least ten Business Days prior to such
Borrowing Date, GE Capital and GE Capital's Representative
shall have received a copy of the Contractor's monthly
application for payment under the Construction Contract,
together with (i) copies of all third-party invoices and
other statements of charges with respect to the payment to be
made to the Contractor pursuant to the Construction Contract
on such Borrowing Date and with respect to all other items of
Project Costs to be paid on such Borrowing Date, (ii) such
evidence as GE Capital or GE Capital's Representative may
reasonably require that such payments and items of Project
Cost have been properly incurred and are due and payable and
(iii) in the case of GE Capital, a new or amended Ascending
Letter of Credit with an increase in the stated amount
thereof equal to ten percent of the amount shown to be due
and owing to the Contractor in such application (together
with an appropriately completed Transfer Certificate), which
Letter of Credit and Transfer Certificate shall be promptly
delivered to the Security Agent in accordance with the
Ascending Letter of Credit Pledge Agreement.  GE Capital and
the Title Company shall have received sworn statements as to
lien waivers from the Contractor and such of its
subcontractors as it shall reasonably require.

     (g)  Representations and Warranties.  The
representations and warranties made by the Partnership or the
General Partner or any other Reporting Participant herein or
in any other Transaction Document to which it is a party, or
which are contained in any certificate, document, financial
or other statement furnished by the Partnership or the
General Partner or any other Reporting Participant hereunder
or thereunder or in connection herewith or therewith shall be
true and correct in all material respects, on and as of such
Borrowing Date as if made on and as of such date, except to
the extent that such representations and warranties relate
solely to an earlier date; provided that if any
representation or warranty made pursuant to subsection 3.25
hereof is not true and correct solely because of the action
or inaction of the Contractor or a sub-contractor then, so
long as (i) the Partnership shall not have contributed to or
otherwise be responsible for such action or inaction, (ii)
there is no material liability to the Project, the
Partnership, GE Capital, the Owner Trustee or any other
Participant (other than the Contractor or such sub-
contractor), (iii) such action or inaction has not caused,
nor could it reasonably be expected to cause, a Material
Adverse Effect and (iv) the Person whose action or inaction
is responsible for the incorrectness of such representation
or warranty is liable for any such matter and, in the
reasonable opinion of GE Capital, is capable of curing such
matter and is diligently proceeding to cure the same, then
the incorrectness of such representation shall not prevent 
the Partnership from satisfying the conditions of this 
paragraph (g).

     (h)  No Default or Event of Default; Event of Loss.  No
Default or Event of Default shall be in existence on such
Borrowing Date, or shall occur after giving effect to the
Loan to be made on such Borrowing Date.  No Event of Loss
shall have occurred.

     (i)  No Force Majeure, Cancellation, Suspension,
Termination, etc.  No event of force majeure, default or
other event or condition shall exist which permits or
requires any party to any of the Project Documents to cancel,
suspend or terminate its performance thereunder in accordance
with the terms thereof or which could excuse any such party
from liability for non-performance thereunder, unless (i) the
parties to such Project Document shall have effectively
waived such right or requirement with respect to such
cancellation, suspension, termination or release from
liability or (ii) in the judgment of GE Capital, such
cancellation, suspension, termination or release from
liability would not have a Material Adverse Effect or delay
the Substantial Completion beyond the Construction Loan
Maturity Date.

     (j)  Report of GE Capital's Representative.  GE Capital
shall have received a report of GE Capital's Representative
dated not more than five days prior to the relevant Borrowing
Date, satisfactory to GE Capital, to the effect that (v)
construction of the Facility is proceeding in accordance with
the Construction Contract and each other EPC Contract, (w) as
of the date of such report, sufficient funds are available
under the Loan Commitment to complete the Project, (x) in its
reasonable judgment, the Commercial Operation Date can and
should occur on or before the Scheduled Commercial Operation
Date and Substantial Completion can and should occur prior to
the Construction Loan Maturity Date, (y) no events or changes
have occurred since the date of the last such report that
would have a material adverse effect on the Project, the
Project Schedule, the Approved Budget or the Contract Sum,
(z) GE Capital's Representative has received and approved each
Borrowing Certificate and each Cost Certificate due in
respect of such Borrowing and (A) does not disagree in any
material respect with any of the statements or calculations
relating to the construction or operation of the Project
contained therein or timely completion of the Project within
the Approved Budget and (B) in the reasonable judgment of GE
Capital's Representative, payments made to each EPC
Contractor and/or any major equipment vendors are customary
and reasonable based upon construction progress, delivery of
equipment and contractual terms.

     (k)  Borrowing Certificate.  GE Capital shall have
received from the Partnership a Borrowing Certificate (with a
Cost Certificate and Project Schedule attached) dated such
Borrowing Date.

     (l)  Notice of Borrowing.  GE Capital shall have
received from the Partnership a Notice of Borrowing
conforming to the requirements of subsection 2.2 hereof three
Business Days prior to the proposed Borrowing Date.

     (m)  Approved Budget Amount.  GE Capital shall be
reasonably satisfied that the proceeds of any such Loan will
not be used to pay Project Costs incurred by or on behalf of
the Project in respect of any Budget Category in excess of
the Budget Category Amount for such Budget Category.

     (n)  Sufficient Financing.  GE Capital shall not have
in good faith determined that the available Loan Commitment
is insufficient to fund the balance of the Project Costs
necessary to achieve Final Completion.

     (o)  Interest Payments and Fees.  The Partnership shall
have paid (or will pay from the proceeds of the Loans to be
made on such Borrowing Date) to GE Capital (i) all accrued
interest and fees to the extent required on such Borrowing
Date, (ii) such other expenses as the Partnership is
obligated to pay pursuant to the Transaction Documents as may
then be due and payable, and (iii) any funds required by GE
Capital to be deposited or delivered to GE Capital pursuant
to this Agreement.

     (p)  Taxes and Assessments.  The Partnership shall have
paid in full (or will pay from the proceeds of Loans)
(i) all installments of special assessments, if any, then due
or payable within 30 days thereafter and (ii) all
installments of general real estate or personal property
taxes not less than 10 days prior to the delinquency date
thereof.

     (q)  Project Documents.  Except as otherwise permitted
pursuant to subsection 7.6, there has been no change,
modification or amendment to any of the Project Documents
without GE Capital's prior written consent and approval.
There shall have been no assignment of Assigned Contracts
other than to the Security Agent, for the benefit of
GE Capital and the Owner Trustee.

     (r)  Major Subcontractors.  GE Capital shall have
received an updated listing of all major subcontractors.

     (s)  Additional Project Documents.  If the Partnership
shall have entered into any Additional Project Document on or
prior to such Borrowing Date, GE Capital shall have received
(i) a true and complete copy of each such Additional Project
Document, certified by the Partnership as such, (ii) an
Assignment relating thereto, (iii) the Consent to Assignment
relating to such Additional Project Document, and (iv) an
opinion of counsel of the parties thereto (unless such
opinion is not available after diligent attempts to procure
the same), in each case in form and substance satisfactory to
GE Capital.

     (t)  Final Completion, etc.  GE Capital shall have
determined that (i) no disputes exist with any EPC Contractor
which could reasonably be expected to have a material adverse
effect on (A) Project Costs or (B) the Partnership's ability
to attain Substantial Completion by the Construction Loan
Maturity Date or to attain Final Completion no later than six
months after the Date of Substantial Completion, and (ii)
there have been no substantial delays which would result in
failure to attain the foregoing.

     (u)  Notices, Stop-Work Orders.  GE Capital shall have
determined that none of the following events will (i) have a
material adverse impact on the construction of the Project or
the cost thereof, or (ii) delay Substantial Completion beyond
the Construction Loan Maturity Date (or delay Final
Completion beyond the date required hereunder):

               (A)  any assertion or notice by any
     Governmental Authority or other Person that the work in
     connection with the Project does not comply with any
     Applicable Law;

               (B)  the institution or notice of any
     Environmental Proceeding or Adverse Proceeding;

               (C)  any material delays for any reason in (1)
     construction of the Facility or (2) the delivery of
     materials or equipment to be supplied under the
     Construction Contract; or

               (D)  any cessation or suspension in the Work
     or the construction of the Facility for any reason by
     any EPC Contractor.

     (v)  Title Insurance Continuation.  On any Borrowing
Date, GE Capital shall have received from the Title Company a
continuation endorsement (a "Continuation Endorsement") of
the mortgagee's title insurance policy referred to in
subsection 4.1(c) covering the Loan to be made on such date
and indicating that since the date of the most recent
Continuation Endorsement (or the date of the title insurance
policy referred to in subsection 4.1(c) if the Loan to be
made on such date is the first Loan to be made since the
initial Loan made hereunder), there has been no change in the
state of title of the Project (other than a change which
benefits the Partnership) and that there are no Liens
affecting the Project (except Liens for real estate taxes not
yet due and other Permitted Liens) which may take priority
over the Loan then being made or the other Loans made
hereunder; if requested by GE Capital, the Partnership shall
have prepared and shall furnish to the Title Company a survey
of the Site or, if acceptable to the Title Company, an update
to the existing survey of the Site, in form and substance
satisfactory to the Title Company, if the Title Company
requires the same in order to issue the Continuation
Endorsement.

     (w)  Liens.  The Partnership (or the Partners or
Holdings, as the case may be), will, on such Borrowing Date,
have good, marketable and indefeasible title to the Site and
all other Collateral owned by it, in each case free and clear
of all Liens, except Permitted Liens.  GE Capital shall have
received lien waivers from each contractor which has provided
goods or services to the Project in an amount greater than
$150,000 prior to such Borrowing Date.

     (x)  No Notice Under Section 15.3 of Power Purchase
Agreement.  The Partnership shall not have received from the
Power Purchaser a notice pursuant to Subsection 15.3(a) of
the Power Purchase Agreement.

    (y)  Confirmation Certificate.  GE Capital shall have
received a Confirmation Certificate in respect of the
proceeds of the Borrowing which was made on the immediately
preceding Borrowing Date.

     (z)  Additional Matters.  All other documents and legal
matters in connection with the transactions contemplated
hereby shall be reasonably satisfactory in form and substance
to GE Capital and its counsel.

            Section 5.  SALE AND LEASE OF THE FACILITY
                                 
     5.1  Lease Closing Date.  When Substantial Completion has
occurred, the Partnership shall deliver to GE Capital and the
Owner Trustee a Closing Notice in the form of Exhibit G, selecting
a date (the "Lease Closing Date") for the conveyance and transfer
of the Facility to the Owner Trustee which date shall not be
earlier than fifteen Business Days from the date of the Lease
Closing Notice and not later than the Construction Loan Maturity
Date (and, to the extent possible, shall be the last day of a
calendar month).  The Lease Closing Notice shall be accompanied by
a Certificate of Lessor's Cost in the form of Exhibit H, setting
forth Lessor's Cost.  The closing of the sale and lease of the
Facility on the Lease Closing Date shall take place at the offices
of Simpson Thacher & Bartlett, 425 Lexington Avenue, New York, New
York 10017, or at such other place as the parties hereto may
agree.  The Lease Closing Date specified in the Lease Closing
Notice may be adjourned from time to time as the parties hereto
may agree.

     5.2  Actions by the Partnership on the Lease Closing Date.
Upon the satisfaction of all conditions precedent set forth in
subsection 5.6, on the Lease Closing Date, the Partnership shall
assign, bargain and sell to the Owner Trustee all of its right,
title and interest in and to the Facility, by executing and
delivering to the Owner Trustee the Bill of Sale, the Lease
Documents to which it is a party and such other documents,
consents, opinions and assignments as are required by this
Agreement to be delivered on the Lease Closing Date.  The
obligation of the Partnership to sell the Facility to the Owner
Trustee in accordance with the terms hereof and to otherwise enter
into the transactions contemplated by the Lease Documents shall
survive the payment in full of the Loans and all other amounts
owing hereunder (whether upon the occurrence of an Event of
Default or otherwise), shall be secured by the Collateral Security
Documents and shall be specifically enforceable.

     5.3  Actions by GE Capital on the Lease Closing Date. When
all conditions precedent to GE Capital's obligations under this
Section 5 have been satisfied, on the Lease Closing Date, GE
Capital shall (a) on behalf of the Owner Trustee, pay Lessor's
Cost to the Partnership by discharging the principal amount of and
accrued interest on the Note in an amount equal to Lessor's Cost
and (b) cause the Owner Trustee to execute and deliver all of the
Lease Documents to which it is to be a party.

     5.4  Lease of Facility.  On the Lease Closing Date, the Owner
Trustee and the Partnership will enter into the Facility Lease
pursuant to which the Owner Trustee will lease to the Partnership
and the Partnership will lease from the Owner Trustee, subject to
all of the terms and conditions hereof and of the Facility Lease,
the Facility for the Basic Term, and subject to the exercise by
the Partnership of its renewal option as provided in Sections 12
and 13 of the Facility Lease for one or more renewal terms.

     5.5  Conditions Precedent to Obligations of GE Capital. The
obligations of GE Capital to cause the Owner Trustee to purchase
the Facility from the Partnership and lease the same to the
Partnership and the obligation of GE Capital to make available the
Equity Loan Facility pursuant to subsection 5.9 shall be subject
to the fulfillment to the satisfaction of, or waiver by, GE
Capital of the following conditions precedent on or prior to the
Lease Closing Date (and, in the case of the Equity Loan Facility,
on or prior to the Date of Final Completion):

     (a)  Substantial Completion.  The Date of Substantial
Completion shall have occurred, and the Partnership shall
have executed and delivered the Substantial Completion
Certificate.

     (b)  Closing Notice; Certificate of Lessor's Cost.
GE Capital and the Owner Trustee shall have received the
Lease Closing Notice and the Certificate of Lessor's Cost.

     (c)  Lease Documents.  The following documents shall
have been duly authorized, executed and delivered by the
respective parties thereto (other than GE Capital), and an
executed counterpart of each thereof shall have been
delivered to GE Capital:

      (i)       Bill of Sale;

     (ii)      Present Assignment;

    (iii)     Facility Lease;

     (iv)      Steam Lease; and

      (v)       Tax Indemnity Agreement.

     (d)  Legal Opinions.  GE Capital shall have received
the following opinions of counsel, each dated the Lease
Closing Date (and, in the case of the Equity Loan Facility,
dated the Date of Final Completion):

     (i)       the opinion of Chadbourne & Parke, counsel to
     the Partnership, the General Partner, the Limited Partner
     and Holdings, in form and substance satisfactory to GE Capital;
     
     (ii)      the opinion of Gibbs & Haller or Venable, Baetjer,
     Howard & Civiletti, special Maryland counsel to the Partnership
     and the General Partner, in form and substance satisfactory to
     GE Capital;

     (iii)     the opinion of Shipman & Goodwin, counsel to the Owner
     Trustee, in form and substance satisfactory to GE Capital; and

     (iv)      the opinion of Piper and Marbury, special Maryland counsel
     to GE Capital, in form and substance satisfactory to GE Capital,
     as to such matters as GE Capital shall request.
     
Such opinions also shall cover such other matters incident to
the transactions contemplated by this Agreement, the Lease
Documents and the other Transaction Documents as
GE Capital may reasonably request, including with respect to
the opinions of counsel set forth in clauses (i) and (ii), an
opinion that neither GE Capital (nor any Affiliate of GE
Capital) nor the Owner Trustee would be or become a Public
Utility as a result of the execution, delivery and
performance of the Lease Documents and opinions confirming
the validity and perfection of all interests of GE Capital
and the Owner Trustee (and any leveraged lease lenders, if
applicable) and the payment of all applicable filing and
recordation taxes.

     (e)  Title.  The Owner Trustee shall have received from
the Partnership good, valid and indefeasible title in and to
the Facility under the Bill of Sale and shall have been
conveyed a valid leasehold interest in the Site and the
Easements pursuant to the Site Lease (except for those
Easements which have been transferred to PEPCO or the County
Commissioners of Charles County, Maryland as contemplated by
subsection 9.15 hereof), in all cases free and clear of all
Liens except Permitted Liens.

    (f)  Requirements under the Power Purchase Agreement.
The "Actual Commercial Operation Date" shall have occurred
under the Power Purchase Agreement and the operation of the
Project shall comply in all other material respects with all
requirements set forth in the Power Purchase Agreement.

     (g)  Operating Budget.  GE Capital shall have received
the Operating Budget for the Project, which shall be in form
and substance reasonably satisfactory to GE Capital.

     (h)  Title Insurance; Survey.  GE Capital shall have
received (i) a policy of title insurance issued by the Title
Company, in form and substance satisfactory to GE Capital,
with such endorsements and affirmative coverage as
GE Capital may reasonably request and with such reinsurance
(with direct access provisions) and/or coinsurance as
GE Capital may request, insuring the Security Agent for the
benefit of the Owner Trustee and GE Capital, in an amount
equal to the maximum secured amount of the Deed of Trust and
Security Agreement, that the Owner Trustee has a valid
leasehold interest in the Site and the Easements pursuant to
the Site Lease, subject only to Permitted Liens; and (ii) an
as-built survey of the Site by a licensed surveyor
satisfactory to GE Capital and the Title Company, certified
to GE Capital and the Title Company, showing no state of
facts which GE Capital reasonably determines to have a
materially adverse effect on the value of the Owner Trustee's
leasehold interest in the Site and the Easements which survey
shall be made in accordance with the standards set forth in
subsection 4.1(c).  GE Capital shall have received evidence
that the premium in respect of such policy has been paid.

    (i)  Authorizing Actions.  All partnership, corporate
and other proceedings in connection with the transactions
contemplated by this Agreement and the other Transaction
Documents, and all documents and instruments incident
thereto, shall be satisfactory in form and substance to
GE Capital and its counsel; and GE Capital and its counsel
shall have received such counterpart originals or certified
or other copies of all such documents and instruments and of
all records of partnership and corporate proceedings in
connection with such transactions, and such incumbency and
signature certificates of officers of the Participants, as GE
Capital or its counsel may reasonably request.

    (j)  Filings and Recordings.  All filings, recordings
and other actions that are necessary or desirable in order to
establish, protect, preserve and perfect the Security
Agent's, the Owner Trustee's and GE Capital's right, title,
estate and interest in and to the Facility and the other
Collateral shall have been duly made or taken (including,
without limitation, the Facility Lease, the Site Lease, the
Site Sublease, or memoranda thereof) and all fees, taxes
(including transfer and recordation taxes) and other charges
relating to such filings and recordings and other actions
shall have been paid by the Partnership.  The Security Agent,
for the benefit of the Owner Trustee and GE Capital,
shall have a first lien on and prior perfected security
interest in all right, title, estate and interest of the
Partnership in and to the Collateral prior and superior to
all other Liens including existing mechanics' and
materialmens' liens, except Permitted Liens.  GE Capital
shall have received authenticated copies or other evidence of
all filings, recordings and other actions obtained or made in
order to create and perfect such first lien on and perfected
security interest in the right, title, estate and interest of
the Partnership in and to the Collateral.

     (k)  Insurance Coverage.  GE Capital shall have received
(i) certified copies of all policies evidencing the insurance
required to be maintained pursuant to the provisions of this
Agreement, the Facility Lease, the Deed of Trust and Security
Agreement, the Security Agreement, the Power Purchase
Agreement and the other Project Documents and (ii) evidence
(including certificates of insurers and independent brokers)
of the payment of all premiums due thereon and that such
insurance complies in all material respects with the
requirements of this Agreement, the Facility Lease, the Deed
of Trust and Security Agreement, the Security Agreement, the
Power Purchase Agreement and the other Project Documents.

     (l)  Governmental Actions and Other Consents and
Approvals.  All Governmental Actions and other consents and
approvals referred to in subsection 3.5, including, without
limitation, those listed on Schedule 2, shall have been duly
obtained or made, shall be in full force and effect and shall
be final and no longer subject to appeal, and a copy of each
such Governmental Action, consent and approval shall have
been delivered to GE Capital.

     (m)  Qualifying Facility.  PURPA shall be in full force
and effect on the Lease Closing Date (and, with respect to
the Equity Loan Facility, on the Date of Final Completion)
without modification in any respect materially adverse to GE
Capital; and the Facility, upon acquisition by the Owner
Trustee and operation as contemplated by the Transaction
Documents, shall be a Qualifying Facility.

     (n)  No Change in Law.  No change shall have occurred
after the Initial Loan Funding Date in any Applicable Law or
in the interpretation thereof by any Governmental Authority
charged with the administration or interpretation thereof (i)
which, in the reasonable judgment of GE Capital, would make
GE Capital's or the Owner Trustee's participation in the
transactions contemplated hereby illegal or subject GE
Capital or the Owner Trustee or any of their respective
Affiliates to any material incremental governmental
regulation in connection with such transactions or (ii)
which, in the reasonable judgment of GE Capital, would
require the cancellation, suspension or termination of any of
the Transaction Documents, which cancellation, suspension or
termination, in the reasonable judgment of GE Capital, could
reasonably be expected to have a Material Adverse Effect.

     (o)  No Material Adverse Change, etc.  In the reasonable
judgment of GE Capital, (i) no material adverse change in the
financial condition, business, operations or prospects of the
Partnership or the General Partner or the Project (including
without limitation, no material adverse change in the
Operating Projections) shall have occurred since the Initial
Loan Funding Date, and (ii) no other event
(including, without limitation, a material adverse change in
the financial condition, business or operations of any
Specified Participant) shall have occurred since the Initial
Loan Funding Date which could reasonably be expected to have
a Material Adverse Effect.

     (p)  Representations and Warranties.  The
representations and warranties made by (i) the Partnership
herein or by the Partnership or any other Reporting
Participant in any other Transaction Document to which it is
a party, or which are contained in any certificate, document,
financial or other statement furnished by the Partnership or
any other Reporting Participant hereunder or thereunder or in
connection herewith or therewith and (ii) each Affiliate of the
Partnership, and to the best knowledge of the Partnership, each
other Specified Participant, in any other Transaction Document or
in any other certificate, document, financial or other statement
furnished by such Affiliate or Specified Participant to the
Partnership or GE Capital in connection with the transaction
herein contemplated, shall be true and correct in all
material respects, on and as of the Lease Closing Date (and,
with respect to the Equity Loan Facility, on and as of the
Date of Final Completion) as if made on and as of such date,
except to the extent that such representations and warranties
relate solely to an earlier date.

     (q)  No Default or Event of Default; Event of Loss;
Event of Regulation.  No Default or Event of Default shall be
in existence.  No Event of Loss shall have occurred.  No
Event of Regulation shall have occurred.

     (r)  No Force Majeure, Cancellation, Suspension,
Termination, etc.  The Project Documents shall be in full
force and effect.  No event of force majeure or other event
or condition shall exist which permits or requires any party
to any of the Project Documents to cancel, suspend or
terminate its performance thereunder in accordance with the
terms thereof or which could excuse any such party from
liability for non-performance thereunder, unless (i) the
parties to such Project Document shall have effectively
waived such right or requirement with respect to such
cancellation, suspension, termination or release from
liability or (ii) in the reasonable judgment of GE Capital,
such cancellation, suspension, termination or release from
liability would not have a Material Adverse Effect.

     (s)  Tax Opinion.  GE Capital shall have received an
opinion, dated the Lease Closing Date, from Simpson Thacher &
Bartlett, special tax counsel for GE Capital, as to such tax
matters as GE Capital may reasonably request.

     (t)  Lien Searches.  GE Capital shall have received UCC
and other lien searches relating to the Project and the
Collateral, showing no Liens other than Permitted Liens and
Liens discharged concurrently with the closing of the
transactions contemplated by the Lease Documents.

     (u)  Appraisal.  GE Capital shall have received the
final written appraisal of a firm chosen by GE Capital, which
appraisal shall be in form and substance satisfactory to it.

      (v)  Project Costs.  Project Costs shall not have
exceeded $215,000,000.

      (w)  Engineer's Report.  GE Capital shall have received
an engineer's report from GE Capital's Representative,
satisfactory in form and substance to it, in respect of the
completion of construction and the operation of the Facility.

     (x)  Reserve Account.  Each Reserve Account shall have
been funded in the amount required pursuant to Section 7 of
the Facility Lease.

     (y)  Working Capital.  GE Capital shall have received
evidence satisfactory to it that the Partnership has on hand
sufficient cash necessary to meet the working capital and
debt service needs of the Project during the period from the
Basic Term Commencement Date through the initial Basic Rent
Payment Date.

     (z)  Transfer and Recordation Taxes.  GE Capital shall
have received evidence satisfactory to it that the
Partnership has paid all applicable Maryland sales, transfer,
filing and recordation taxes.

     (aa)  Payment of Project Costs.  All Project Costs shall
have been paid in full, or escrow arrangements which are
satisfactory to GE Capital shall have been made for the
payment thereof.

     (bb)  Maryland Commission Order.  The Partnership shall
have received the Maryland Commission Order in form and
substance satisfactory to GE Capital.

     (cc)  GE Capital shall have received an updated Fuel
Management Plan, which plan shall be in form and substance
satisfactory to GE Capital and the Power Purchaser.

          5.6  Conditions Precedent to the Obligations of the
Partnership.  The obligations of the Partnership to sell the
Facility to the Owner Trustee and to lease the Facility from the
Owner Trustee shall be subject to the fulfillment to the
satisfaction of, or waiver by, the Partnership of the following
conditions precedent on or prior to the Lease Closing Date:

     (a)  Lease Documents.  Each of the Lease Documents shall
have been duly authorized, executed and delivered by the
party or parties thereto (other than the Partnership) and
shall be in full force and effect on the Lease Closing Date,
and the Partnership shall have received an executed
counterpart of each such Lease Document.

     (b)  No Change in Law.  No change shall have occurred
after the date hereof in any Applicable Law or regulation or
in the interpretation thereof by an Governmental Authority
charged with the administration or interpretation thereof
which would make the Partnership's participation in the
transactions contemplated hereby illegal.

      5.7  Basic Rent Factors; Stipulated Loss Values; Adjustments.

     (a)  Based on the assumptions stated in Schedule 6,
the Basic Rent Factors and Stipulated Loss Values from the Basic
Term Commencement Date through the end of the Basic Term shall be
as set forth in Schedule 10.

     (b)  To the extent that (i) any of the assumptions
stated in Schedule 6 or Section 1(b) of the Tax Indemnity
Agreement are incorrect on the Lease Closing Date, (ii) a Change
in Tax Law occurs on or prior to the Lease Closing Date or
(iii) a Change in Accounting Treatment occurs on or prior to the
Lease Closing Date, the Basic Rent Factors and Stipulated Loss
Values set forth in Schedule 10 shall be adjusted as of the Lease
Closing Date so as to preserve GE Capital's Net Economic Return.

     (c)  In making any adjustment pursuant to this
subsection 5.7, GE Capital, consistent with the provisions of
Section 3(d) of the Facility Lease (including the preservation of
GE Capital's Net Economic Return), shall compute such adjustment
(except in the case of an adjustment resulting from an increase in
Lessor's Cost from that set forth in Schedule 6) in a manner
designed to maintain level Operating Cash Flow Ratios for each
Quarterly Measurement Period during the Basic Term and to minimize
any resulting increase and to maximize any resulting decrease in
the present value of the installments of Basic Rent. GE Capital
shall certify, and, at the Partnership's request and expense, KPMG
Peat Marwick (or such other independent auditors as may be
selected by GE Capital and reasonably satisfactory to the
Partnership) shall verify, that each adjustment made pursuant to
this Section 5.7 was calculated in accordance with the same
methodology as was applicable to the Basic Rent Factors and
Stipulated Loss Values set forth in Schedule 10; provided,
however, that in the event that the amount of the rent adjustment
is changed by the greater of (i) five percent of the rent
adjustment or (ii) one half percent of the rent as adjusted, in
each case in present value terms following such audit, then the
cost of performing such audit shall be borne by GE Capital.

     5.8  Leverage Option; Adjustment of Basic Rent.  At the
sole option of GE Capital, the Facility Lease may be funded at any
time with non-recourse indebtedness ("Lease Debt") as a leveraged
lease rather than a single investor lease.  In such event, the
Partnership shall reasonably cooperate with GE Capital and the
Owner Trustee in effecting any such leveraging, including
negotiating and executing amendments to the Transaction Documents
to provide for terms and conditions customary for leveraged lease
transactions.  In the event GE Capital so decides to leverage the
Facility Lease, the installments of Basic Rent shall be
recalculated and reduced in the manner set forth in Schedule 13.
Such adjustment shall be computed by GE Capital on the closing of
the Lease Debt financing consistent with the methodology set forth
in Schedule 13, and GE Capital shall promptly certify, and, at the
Partnership's request and expense, KPMG Peat Marwick or such other
independent financial advisors expert in leasing transactions
selected by GE Capital and reasonably satisfactory to the
Partnership shall verify the same to the Partnership.

          5.9  Equity Loan Facility.  (a)  Subject to the
satisfaction of the conditions precedent set forth in subsections
5.5 (on the Date of Final Completion), 5.9(b) and in Schedule 7
(with respect to each drawing), on the Date of Final Completion,
GE Capital shall make available to the Partnership or, at the
option of GE Capital, to the Partners jointly and severally, a
multiple draw credit facility (the "Equity Loan Facility") on
substantially the terms and conditions set forth in Schedule 7.

          (b)  The obligation of GE Capital to make available the
Equity Loan Facility shall be subject to the fulfillment to the
satisfaction of, or waiver by, GE Capital of the following
conditions precedent and the conditions precedent set forth in
subsection 5.5 and in Schedule 7 (with respect to each drawing) on
or prior to the Date of Final Completion:

     (i)       the occurrence of the Date of Final Completion
     and the delivery by the Partnership to GE Capital of the
     Final Completion Certificate;

     (ii)      the execution and delivery of a loan
     agreement, or an  appropriate amendment of this Agreement, in
     each case in form and substance satisfactory to GE Capital
     and reflecting the terms set forth in Schedule 7;
     
     (iii)     the execution and delivery by the Partnership
     (or the General Partners, as the case may be) of a note, in
     form and substance satisfactory to GE Capital, and in an
     amount equal to the Equity Loan Commitment;
     
     (iv)      the delivery by the Partnership of updated
     Operating Projections which shall be satisfactory in form and
     substance to GE Capital and shall show, among other things,
     an Operating Cash Flow Ratio (for this purpose, taking into
     account (A) required debt service on the Equity Loans,
     assuming the drawing in full of all amounts available under
     the Equity Loan Facility on the Date of Final Completion and
     the amortization thereof in accordance with Schedule VII, (B)
     required deposits into the Rent Reserve Account and the
     Maintenance Reserve Account and (C) the effect of the
     capacity payment clawback under the Power Purchase Agreement
     and, if the actual amount thereof has not yet been
     determined, assuming the maximum clawback) of at least 1.35
     to 1.0 for each Quarterly Measurement Period to occur during
     the Basic Term and an average Operating Cash Flow Ratio of
     not less than 1.40 to 1.0 for the Basic Term; provided that
     to the extent the foregoing restrictions would prevent the
     Equity Loan Facility from being made available in the full
     amount of the Equity Loan Commitment, the Partnership shall
     nevertheless have the right to establish the Equity Loan
     Facility in a lesser amount meeting the foregoing
     restrictions; and
     
     (v)       the execution and delivery of all amendments
     to the Loan Documents reasonably required by GE Capital to
     reflect the making of the Equity Loans, including any
     necessary modifications to the Collateral Security Documents
     to secure the payment obligations of the borrower of the
     Equity Loans.
     
     5.10  Adjustments of Supplemental Rent.  In the event
that the Panda Transfer Event does not occur on or prior to
December 31, 1995, the Facility Lease shall be amended to provide
for the payment of Supplemental Rent to GE Capital on each Basic
Rent Payment Date of an amount equal to twenty-five percent (25%)
of Distributable Cash Flow for the Quarterly Measurement Period
ended one-month prior to such Basic Rent Payment Date and to
provide for the payment to GE Capital of twenty-five percent (25%)
of the amounts on deposit in each Reserve Account upon the
liquidation of any such Account pursuant to Section 7(e) of the
Facility Lease (the "Contingent GE Capital Distributions").  GE
Capital hereby consents to (x) the transfer to Panda by Holdings
of 100% of the capital stock of the General Partner and the
Limited Partner under the circumstances described in clause (b) of
the definition of "Panda Transfer Event" and (y) the merger of
Holdings into Panda, so long as the surviving corporation of such
merger is obligated to perform all of the respective obligations
of each of Panda and Holdings under the Transaction Documents and
all necessary actions as may be reasonably requested by GE Capital
are taken to preserve the Liens on the Collateral in favor of the
Security Agent (including the execution of a new stock pledge
agreement by Panda).


     Section 6.  AFFIRMATIVE COVENANTS

     So long as the Commitment remains in effect or any Note
remains outstanding and unpaid, any Letter of Credit remains
outstanding, any obligations are owing to the Owner Trustee under
the Facility Lease or any other amount is owing to GE Capital or
the Owner Trustee hereunder or under the Collateral Security
Documents, each of the Partnership and the General Partner hereby
agrees, for the benefit of the Owner Trustee and GE Capital, that:

          6.1  Completion of Facility; Monthly Reports.  The
Partnership shall cause the Project to be constructed and
completed in substantial compliance with all applicable national,
state and local engineering, construction, safety and electrical
generation codes and standards, the terms of the Construction
Contract (and any other EPC Contract) and in accordance with the
provisions of the Power Purchase Agreement, and shall cause
Substantial Completion of the Facility to occur on or before the
Construction Loan Maturity Date, and shall cause Final Completion
to occur no later than six months after the Commercial Operation
Date.  The Partnership shall provide GE Capital's Representative
and GE Capital with a monthly Construction Progress Report, a copy
of each report furnished by each EPC Contractor to the Partnership
pursuant to each EPC Contract, and shall respond, and shall cause
the Contractor to respond, to GE Capital's Representative's
inquiries regarding each EPC Contractor's performance of its work
under each EPC Contract.  The Partnership shall provide to GE
Capital and GE Capital's Representative, promptly upon delivery of
the same to the Power Purchaser, a copy of the monthly progress
report required to be delivered to the Power Purchaser pursuant to
Section 7.1(b) of the Power Purchase Agreement.

          6.2  Conduct of Business, Maintenance of Existence, etc.
The Partnership shall at all times (i) engage solely in the
business of developing, constructing, financing and owning (until
the Lease Closing Date), and leasing and operating the Project,
and activities incident thereto, (ii) preserve and maintain in
full force and effect its existence as a limited partnership under
the laws of the State of Delaware, its qualification to do
business in the States of Delaware and Maryland and in each other
jurisdiction in which the conduct of its business requires such
qualification and all of its rights, privileges and franchises
necessary for the construction, ownership (and, after the Lease
Closing Date, leasing) and operation of the Project, (iii) obtain
and maintain in full force and effect all Governmental Actions and
other consents and approvals required at any time in connection
with the construction, ownership or operation of the Project, and
(iv) maintain the Facility as a Qualifying Facility. Each of the
Partnership and the General Partner agrees that the General
Partner will (i) engage solely in the business of being the sole
general partner of the Partnership, and (ii) preserve and maintain
its existence as a validly existing corporation and in good
standing under the laws of the State of Delaware and its
qualification to do business in the States of Delaware and
Maryland and in each other jurisdiction in which the conduct of
its business requires such qualification.

          6.3  Payment of Obligations.  The Partnership will pay,
discharge or otherwise satisfy at or before maturity or before
they become delinquent, as the case may be, all of its obligations
under the Transaction Documents and all of its Indebtedness and
other obligations of whatever nature, except in the case of such
other obligations, those obligations which are subject to a
Contest.

          6.4  Performance Under Other Agreements.  The
Partnership shall duly perform and observe all of the covenants,
agreements and conditions on its part to be performed and observed
hereunder and under the Note, under the Facility Lease (from and
after the Lease Closing Date) and the Collateral Security
Documents, and shall duly perform and observe in all material
respects all of the covenants, agreements and conditions on its
part to be performed and observed under the Project Documents and
the Easement Agreements to which it is a party. The Partnership
shall diligently enforce all of its rights under each Assigned
Contract.

          6.5  General Partner.  The General Partner shall remain
at all times the sole general partner of the Partnership.

          6.6  Insurance Coverage.  Without limiting any of the
other obligations or liabilities of the Partnership under this
Agreement, the Partnership shall at all times carry and maintain
or cause to be carried and maintained at its own expense such
insurance as is customarily maintained by constructors, owners,
operators, and lessees of electric generating facilities and in
all events shall carry and maintain at least the minimum insurance
coverage set forth in this subsection relating to the operation or
construction of the Facility.  The Partnership shall also carry
and maintain any other insurance that GE Capital may reasonably
require from time to time.  All insurance carried pursuant to this
subsection shall be with such insurers, in such amounts and in
such form and with deductibles as shall be reasonably satisfactory
to GE Capital.

     (a) During the period from and including the Initial
Loan Funding Date to and including the Commercial Operation Date,
the Partnership shall maintain or cause to be maintained all risk
builder's risk insurance, covering physical loss or damage to the
Facility and transmission lines (related to the interconnection
facilities) including, but not limited to, fire and extended
coverage, collapse, liquid damage, earthquake, flood and
comprehensive boiler and machinery (including electrical
malfunction and mechanical breakdown).  Such insurance shall cover
all property during construction and testing as well as any and
all materials, equipment and machinery intended for the Facility
during offsite storage and inland transit and, if any, ocean and
air transit.  The ocean/air transit policy shall be on a
"warehouse to warehouse" basis.  The all risk builder's risk
coverage shall not contain an exclusion for testing or an
exclusion for resultant damage caused by faulty workmanship,
design or materials.  Coverage shall be written on a replacement
cost basis and in an amount acceptable to GE Capital, but in no
event less than the replacement cost of the Facility, except for
(i) offsite storage and transit where sublimits equal to the
maximum storage value or transit value shall be acceptable and
(ii) loss due to floods or earth movement, where sublimits of $75
million shall be acceptable.  Such policy shall contain a valid
agreed amount endorsement waiving any coinsurance penalty.  The
policy may be subject to deductibles not to exceed $100,000 per
occurrence.

     (b)  During the period from and including the Initial
Loan Funding Date to and including the Commercial Operation Date,
the Partnership shall maintain or cause to be maintained cost of
delayed opening insurance in an amount equal to one year projected
continuing expense, debt service and profit of the Partnership.
Any such extension or policy shall include coverage for delays
resulting from (i) damage to the Facility, (ii) damage to
equipment while in transit, including any marine or air transit
and (iii) damage to any equipment while at manufacturers'
locations or in storage away from the Site.  Any such extension or
policy shall also include coverage for expediting expenses with a
sublimit of not less than $1,000,000.  Any such extension or
policy shall have a deductible not to exceed 30 days' delay except
for expediting expense which deductible shall not exceed $100,000.
Contingent cost for delayed opening shall be written on critical
path items while at the manufacturer's site and on the Distilled
Water Facility.

     (c)  From and after the Commercial Operation Date, the
Partnership shall maintain or cause to be maintained all-risk
property and boiler and machinery insurance, covering physical
loss or damage to the Facility and the transmission lines related
to the interconnection facilities, including, but not limited to,
fire and extended coverage, collapse, liquid damage, earthquake,
flood and comprehensive boiler and machinery (including electrical
malfunction and mechanical breakdown).  Such insurance shall cover
each and every component of the Facility and the interconnection
facilities.  The all-risk property and boilers and machinery
coverage shall not contain an exclusion for resultant damage
caused by faulty workmanship, design or materials.  Coverage shall
be written on a replacement cost basis and in an amount acceptable
to GE Capital, but in no event less than the replacement cost of
the Project; sublimits of not less than $75,000,000 are acceptable
for loss or damage due to flood or earthquake.  Such policy shall
contain a valid agreed amount endorsement waiving any coinsurance
penalty.  The policy may be subject to deductibles not to exceed
$100,000 per occurrence (or $250,000 in the case of gas
turbine/generator packages).  At the time when and to the extent
that, the sum of (i) the face amount of outstanding Letters of
Credit, (ii) the principal of and interest on the Equity Loans and
(iii) the Stipulated Loss Value exceeds the limits of coverage
under the property and boiler and machinery policy specified in
this subsection 6.6(c), the Partnership shall include as a part of
this policy or procure a special policy known as a "Lender's
Single Interest Excess of Loss Coverage" or "Stipulated Loss
Coverage" covering all the perils provided by the property and
boiler and machinery policy. Such policy shall provide limits
equal to the difference between (A) the sum of the amounts
specified in clauses (i), (ii) and (iii) of the immediately
preceding sentence and (B) the property and boiler and machinery
limits, or equal to such other amount as may be mutually agreed
between the Partnership and GE Capital. The insureds and loss
payees under this "Lender's Single Interest Excess of Loss
Coverage" or "Stipulated Loss Coverage" policy shall be GE
Capital, the Owner Trustee and the Security Agent.

     (d)  As an extension of the policy referred to in
subsection 6.6(c) or as a separate policy, the Partnership shall
maintain or cause to be maintained business interruption insurance
in an amount equal to 12 months projected net operating profits of
the Partnership and contingent business interruption insurance in
an amount equal to 12 months projected net operating profits of
the Partnership.  This extension or separate policy shall include
coverage for (i) business interruption arising from loss or damage
to the Project, including a service interruption endorsement with
a limit of $5,000,000 and a deductible period of not more than 72
hours and (ii) contingent business interruption arising from
damage to the property and equipment of customers and suppliers of
the Project, which is not covered by the insurance specified in
subsection 6.6(c).  Such customers and suppliers shall include but
not be limited to the purchasers of steam and electricity and the
suppliers of natural gas.  This extension or separate policy shall
also include coverage for expediting expenses and extra expense
with a sublimit of $1,000,000.  This extension or separate policy
shall have a deductible not to exceed 30 days' business interruption,
except for expediting expenses and extra expense, which deductible shall
not exceed $100,000.

     (e)  The Partnership shall maintain or cause to be
maintained comprehensive (or commercial) general liability
insurance written on an occurrence basis and with a combined
single limit of not less than $1,000,000.  Such coverage shall
include premises/operations, explosion, collapse and underground
hazards, broad form contractual, independent contractors,
products/completed operations, broad form property damage and
personal injury.  Such policy shall be written on a project
specific basis and shall apply solely to the construction, use,
operation and maintenance of the Facility.  It shall also contain
a drop down provision in the event of exhaustion of underlying
limits or aggregates and apply on a following form basis.

     (f)  The Partnership shall maintain or cause to be
maintained (i) Workers' Compensation insurance with statutory
limits and (ii) employers liability insurance coverage with limits
of not less than $1,000,000 including occupational disease
coverage.

     (g)  The Partnership shall maintain or cause to be
maintained comprehensive (or business) automobile liability
insurance for owned (if any), nonowned, hired and borrowed
vehicles with combined single limits of not less than $1,000,000.

     (h)  The Partnership shall maintain or cause to be
maintained excess (or umbrella) liability insurance written on an
occurrence basis and providing coverage limits in excess of the
insurance required to be maintained pursuant to subsections
6.6(e), (f)(ii) and (g).  The limits of such insurance and such
excess insurance (or umbrella) coverage, when combined, shall be
not less than $25,000,000 on a project-specific basis or shall be
not less than $50,000,000 over all with not less than $10,000,000
on a project-specific basis.  Such policy shall be written on a
project-specific basis naming the Partnership as the insured and
GE Capital, the Owner Trustee and the Security Agent as additional
named insureds and shall apply solely to the construction, use,
operation and maintenance of the Facility.

          (i)  The Partnership shall maintain such insurance as
the Partnership is required to maintain pursuant to the provisions
of any Project Document.

          (j)  The Partnership shall cause (i) the Contractor to
obtain and maintain in full force and effect such insurance as the
Contractor is required to maintain pursuant to Sections 3.08 and
4.16 of the Construction Contract and (ii) the Operator to
obtain and maintain such insurance as the Operator is required to
maintain pursuant to Section 9.01 of the Operation and Maintenance
Agreement.

          (k)  The insurance carried in accordance with this
subsection 6.6 shall be endorsed as follows:

          (i)       the Partnership shall be the named insured and
GE Capital and the Owner Trustee and the Security Agent shall
be additional named insureds with respect to the insurance
required to be maintained pursuant to subsections 6.6(a),
(b), (c) and (d).  The Partnership shall be the named insured
and GE Capital and the Owner Trustee and the Security Agent
shall be additional insureds with respect to the insurance
required to be maintained pursuant to subsections 6.6(e),
(f)(ii), (g) and (h).  The Partnership and GE Capital and the
Owner Trustee and the Security Agent shall be additional insureds
with respect to insurance maintained pursuant to subsection 6.6(j)
(in respect of any liability policy);
     
     (ii)      the interest of the Security Agent as security
     agent, of GE Capital as lender and of the Owner Trustee as
     lessor shall not be invalidated by any action or inaction of
     the Partnership or any other Person and of any breach or
     violation by the Partnership or any other Person of any
     warranties, declarations or conditions in such policies;
     
     (iii)     the insurer thereunder shall waive all rights
     of subrogation against GE Capital and the Owner Trustee and
     the Security Agent, any right of setoff or counterclaim and
     any other right to deduction, whether by attachment or
     otherwise;
     
     (iv)      such insurance shall be primary without right
     of contribution of any other insurance carried by or on
     behalf of GE Capital and the Owner Trustee and the Security
     Agent with respect to their respective interests as such in
     the Facility;
     
     (v)       if such insurance is canceled for any reason
     whatsoever, including nonpayment of premium, or any
     substantial change is made in the coverage which affects the
     interest of GE Capital or the Owner Trustee or the Security
     Agent, such cancellation or change shall not be effective as
     to GE Capital or the Owner Trustee or the Security Agent, for
     60 days, except for nonpayment of premium which shall be 10
     days, after receipt by GE Capital and the Owner Trustee and
     the Security Agent of written notice sent by registered mail
     from such insurer of such cancellation or change;
     
     (vi)      any insurance carried in accordance with
     subsections 6.6(e), (f)(ii), (g), (h) and (j) (in respect of
     any liability policy) shall be endorsed to provide that,
     inasmuch as the policy is written to cover more than one
     insured, all terms, conditions, insuring agreements and
     endorsements, with the exception of limits of liability,
     shall operate in the same manner as if there were a separate
     policy covering each insured; and
     
     (vii)     any insurance carried in accordance with
     subsections 6.6(a), (b), (c) and (d) shall include a standard
     lender's loss payable endorsement in favor of
     GE Capital and the Owner Trustee and the Security Agent and
     shall name GE Capital and the Owner Trustee and the Security
     Agent as the sole loss payees.  Deductibles or self insured
     retentions shall be subject to approval by GE Capital.
     
     (l)  The Partnership shall deliver to GE Capital and the
Owner Trustee and the Security Agent on or prior to the expiration
date of each insurance policy required to be maintained by it
pursuant to this subsection 6.6, a certificate executed by the
insurer or its duly authorized agent evidencing the continuance of
such insurance policy (or, upon request, a certified copy of such
insurance policy).

     (m)  All payments received by GE Capital, the Owner
Trustee, the Security Agent or the Partnership from any insurer
with respect to loss or damage to the Facility or other Collateral
shall promptly be deposited in the Insurance and Condemnation
Proceeds Account for application in accordance with
the provisions of Section 4.11 of the Security Deposit Agreement.

     (n)  No provision of this subsection 6.6 or any
provision of any other Transaction Document shall impose on
GE Capital or the Owner Trustee or the Security Agent any duty or
obligation to verify the existence or adequacy of the insurance
coverage maintained by the Partnership, nor shall GE Capital or
the Owner Trustee or the Security Agent be responsible for any
representations or warranties made by or on behalf of the
Partnership to any insurance company or underwriter.

     (o)  Concurrently with the furnishing of all
certificates referred to in paragraph (l), the Partnership shall
furnish GE Capital and the Owner Trustee and the Security Agent
with an opinion of an independent insurance broker stating that
all premiums then due have been paid and that, in the opinion of
such broker, the insurance then carried and maintained is in
accordance with subsection 6.6.  Furthermore, the Partnership
shall cause each insurer or such broker to advise GE Capital and
the Owner Trustee and the Security Agent promptly in writing of
any default in the payment of any premiums or any other act or
omission on the part of the Partnership or the Contractor which
might invalidate or render unenforceable, in whole or part, any
insurance provided hereunder.  GE Capital or the Owner Trustee or
the Security Agent may, at its sole option, obtain such insurance
if not provided by the Partnership and in such event the
Partnership shall reimburse GE Capital or the Owner Trustee or the
Security Agent upon presentation of a certificate of insurance
setting forth the cost thereof.

          6.7  Inspection of Property; Books and Records;
GE Capital's Representative; Discussions.  (a)  The Partnership
shall keep proper books of records and accounts in which full,
true and correct entries shall be made of all of its transactions
in accordance with sound accounting practice.  The Partnership
agrees that a representative of GE Capital ("GE Capital's
Representative") (at the expense of the Partnership, based on
invoices for the reasonable actual costs thereof) may visit the
Facility and the other properties of the Partnership (or, if
requested by GE Capital, may be located on the Site) at any and
all times during normal business hours and, if such representative
is not located on the Site, upon reasonable prior notice, during
the period from the Initial Loan Funding Date until Final
Completion.  GE Capital and GE Capital's Representative will be
given access to (a) all Plans and Specifications (including,
without limitation, data relating to design changes in the
Facility), (b) quality control data, (c) invoices relating to
construction progress and to services to be performed and materials
to be supplied on a cost reimbursement basis, and invoices relied on
by the Contractor in verifying construction progress, (d) contracts
relating to the engineering of, the procurement of services, equipment,
supplies or other materials for, or the construction of, the Facility
and (e) all other data relating to the Project Schedule and construction
progress as may be reasonably requested by GE Capital's
Representative.  The Partnership shall permit representatives of
GE Capital and GE Capital's Representative to examine its books of
records and accounts and to discuss its affairs, finances and
accounts with its principal officers, engineers and independent
accountants, all at such reasonable times during business hours
and at such reasonable intervals as GE Capital or GE Capital's
Representative may request.  GE Capital's Representative shall
also have the right to monitor, witness and appraise the Work,
review and audit the records specified in clauses (a) through (e)
above and verify the costs submitted in any Notice of Borrowing or
Cost Certificate which relate to the costs specified in
clauses (a) through (e) above.  The Partnership shall at all times
cause an accurate and complete set of the Plans and Specifications
to be maintained at the Facility.  At least once each calendar
month, the Partnership shall notify GE Capital's Representative of
any change made to the Plans and Specifications since the last
such notice and shall meet with GE Capital's Representative (and
GE Capital, should GE Capital so request) to discuss such changes.
Without GE Capital's prior written consent, no such amendment or
modification of the Plans and Specifications shall be made, nor
shall any change, change order or change bulletin or other change
to the Construction Contract be made which would, in any such
case, (a) result in costs (or an increase in price) in excess of
$50,000 individually, or $250,000 in the aggregate, (b) impair or
reduce the operating capacity, output, cost efficiency, utility,
reliability, value, useful life or cost of the Facility, (c)
extend the Project Schedule or (d) violate any law or present an
additional risk in maintaining the effectiveness of any applicable
permit or other Governmental Action.  Notwithstanding the
foregoing, the Partnership shall not enter into any agreement to
modify or change the Plans and Specifications as the result of or
in conjunction with any final settlement of any EPC Contract
without the prior written consent of GE Capital.  The Partnership
will make such changes to the Plans and Specifications as GE
Capital may, on or prior to the completion of the engineering work
under the Construction Contract, reasonably suggest; provided that
such changes are consistent with the provisions of the Power
Purchase Agreement.

     (b)  Anything to the contrary herein or in any other
Project Document notwithstanding, no act or omission of
GE Capital or GE Capital's Representative shall in any way affect
the obligations of the Partnership, the Contractor, any other EPC
Contractor or any other Person under any contract relating to the
Construction Contract, any other EPC Contract, or the Work, be
deemed to be the acceptance of any defective work performed by the
Contractor, any other such EPC Contractor or any other Person
under the Construction Contract or any other such EPC Contract or
be deemed to be a waiver of any rights against the Contractor,
such other EPC Contractor or any other Person under the
Construction Contract or any such EPC Contract or otherwise.

     (c)  The Partnership shall provide at least five
Business Days' advance notice to GE Capital and GE Capital's
Representative of any planned Site or other meetings between the
Partnership and any EPC Contractor.

     6.8  Compliance With Laws.  The Partnership shall comply
with all Applicable Laws including, without limitation, all
applicable Environmental Laws, and shall from time to time obtain
and comply with all applicable Governmental Actions as shall now
or hereafter be necessary under all Applicable Laws, in connection
with the construction, ownership (and, after the Lease Closing
Date, leasing), operation or maintenance of the Project, except if
such non-compliance would not have a Material Adverse Effect.

     6.9  Financial Statements.  The Partnership shall
furnish or cause to be furnished to GE Capital:

     (a)  as soon as available, but in any event within 120
days after the end of each fiscal year of each of the
Partnership, the General Partner, Holdings and Panda, a copy
of the unaudited balance sheet of the Partnership, Holdings
and the General Partner and the audited balance sheet of
Panda as of the end of such fiscal year and the related
statements of income, retained earnings (or partners'
capital) and changes in cash flows of the Partnership, the
General Partner, Holdings and Panda (and audited in the case
of Panda), for such fiscal year, setting forth in each case
in comparative form the figures for the previous fiscal year
(provided, that during the Lease Term, all of the financial
statements required to be furnished pursuant to this
subsection 6.9(a) shall be audited) and each of the audited
financial statements delivered pursuant to this subsection
6.9(a) shall be certified without qualification or exception
as to the scope of its audit by Price Waterhouse or other
independent public accountants of national standing
reasonably acceptable to GE Capital;
     
     (b)  as soon as available, but in any event within
60 days after the end of each quarterly period of each fiscal
year of each of the Partnership, the General Partner,
Holdings and Panda (other than the last quarterly period of
each such fiscal year), the unaudited balance sheet of each
of the Partnership, the General Partner, Holdings and Panda
as of the end of such quarterly period and the related
unaudited statements of income and retained earnings (or
partners' capital) and changes in cash flows of the
Partnership, the General Partner, Holdings and Panda for such
quarterly period and for the portion of the fiscal year then
ended, setting forth in each case in comparative form the
figures for the previous period, certified by the chief
accounting officer or chief financial officer of the
Partnership, the General Partner, Holdings and Panda (subject
to normal year-end audit adjustments); and
   
     (c)  to the extent and within 30 days after becoming
publicly available, a copy of the audited, yearly balance
sheet and unaudited quarterly balance sheet of each Specified
Participant other than the Partnership and its Affiliates, in
such form as the same have been made publicly available;
  
     (d)  as soon as practicable, but in any event within 30
days after the end of each calendar month, an operating
report of the Partnership as at the end of such period and
for the period of such fiscal year then ended, containing
such information as shall be agreed to by GE Capital and the
Partnership and setting forth in comparative form the
corresponding figures for the corresponding periods in the
preceding fiscal year (and in the then current Operating
Budget), certified by the chief accounting officer or chief
financial officer of the Partnership and the General Partner;
   
     (e)  as soon as available, but in any event 60 days
prior to the end of each fiscal year of the Partnership
during the Lease Term, an annual operating budget (the
"Operating Budget") for the Project, satisfactory in form and
substance to GE Capital, setting forth projected operating
expenses and cash flow for the Project for the upcoming
fiscal year; all such financial statements (other than those required to be
furnished pursuant to subsection (c) hereof) to be complete and
correct in all material respects and to be prepared in reasonable
detail and in accordance with GAAP applied consistently throughout
the periods reflected therein (except for changes approved or
required by the independent public accountants certifying such
statements and disclosed therein).

     6.10  Certificates; Other Information.  The Partnership
shall furnish or cause to be furnished to GE Capital and, on and
after the Lease Closing Date, the Owner Trustee:

     (a)  concurrently with the delivery of the financial statements of
the Partnership referred to in subsection 6.9(a), a certificate of the
independent public accountants which certified such financial statements
(which certificate may be limited to accounting matters and may disclaim
responsibility for legal interpretations) stating that in making the
examination necessary for the audit thereof no knowledge was obtained of
any Default, Event of Default, Lease Default or Lease Event of Default,
except as specified in such certificate;
     
      (b)  concurrently with the delivery of the financial statements of
the Partnership referred to in subsections 6.9(a) and 6.9(b), a certificate
of an Authorized Officer of the General Partner stating that, to the best
of such officer's knowledge after due inquiry, each of the Partnership and
the General Partner, during the period covered by such financial statements
has observed and performed all of its covenants and other agreements
hereunder, and satisfied every condition, contained in this Agreement and
the other Transaction Documents to be observed, performed or satisfied by it,
and that such Authorized Officer has obtained no knowledge of any Lease
Default, Lease Event of Default, Default or Event of Default hereunder at
any time during such period or on the date of such certificate and no
knowledge of any default or event which with the giving of notice or the
lapse of time or both would constitute a default under any of the other
Transaction Documents at any time during such period or on the date of
such certificate (or, if any such Lease Default, Lease Event of Default,
Default or Event of Default or default or event shall have occurred, a
statement setting forth the nature thereof and the steps being taken by
the Partnership to remedy the same);
     
     (c)  promptly after the same are sent, copies of all financial
statements and reports which the Partnership sends to its Partners;
     
     (d)  promptly after the filing thereof, the "Annual
Returns" (Form 5500 series) and attachments filed annually
with the Internal Revenue Service with respect to each Single
Employer Plan, if any, of the Partnership;
     
     (e)  with respect to any Single Employer Plan adopted or
amended by the Partnership or the General Partner or any
Commonly Controlled Entity on or after the first Borrowing
Date, any determination letters received from the Internal
Revenue Service with respect to the qualification of such
Plan, as initially adopted or amended under Section 401(a) of
the Code;
     
     (f)  promptly after delivery or receipt thereof, a copy
of each material notice, demand or other communication
delivered by or received by the Partnership pursuant to any
Project Document;
    
    (g)  copies of each Governmental Action or other consent
or approval obtained or made by the Partnership or the
General Partner, or obtained or made by any EPC Contractor
and delivered to the Partnership pursuant to each EPC
Contract;
     
     (h)  fifteen days prior to each Basic Rent Payment Date,
a certificate of an Authorized Officer of the General
Partner, in form and substance satisfactory to GE Capital,
stating the Available Cash Flow, the Distributable Cash Flow,
Cash Available for Distributions and the Operating Cash Flow
Ratio for the 3-month period ending on the date 30 days prior
to such Basic Rent Payment Date (each such quarterly period,
a "Quarterly Measurement Period") and setting forth
reasonably sufficient information to permit GE Capital to
confirm the accuracy of such amounts;
   
     (i)  promptly after any material interruption in the
supply of natural gas to the Facility (other than any (A)
normal interruptions caused by a Gas Transporter with respect
to that portion of the natural gas supply for which firm
transportation capacity has not been arranged or (B)
occasional interruptions caused by a supplier providing for
the delivery of natural gas on an interruptible basis), a
notice describing the circumstances of such interruption;
provided that such notice shall be delivered with respect to
any interruption (whether or not excused or whether or not
material) that results in the Partnership using fuel oil to
operate the Facility or that could give rise to a "Fuel
Default" (as defined in the Consent of the Power Purchaser);
   
     (j)  fifteen days prior to each Basic Rent Payment Date,
a report for the 3-month period ending on the date 30 days
prior to such Basic Rent Payment Date setting forth the
amount of distilled water produced by the Steam Host during
such period and the amount of distilled water sold by the
Steam Host during such period;
   
     (k)  promptly, notice of any failure by the Partnership
to deliver Net Electrical Output (as defined in the Power
Purchase Agreement) in satisfaction of the dispatch
requirements of the Power Purchaser under the Power Purchase
Agreement and a report describing the circumstances of such
failure; and
    
     (l)  promptly, such additional financial and other
information with respect to the Partnership, the General
Partner or the Project as GE Capital may from time to time
reasonably request.
   
     6.11  Taxes.  The Partnership shall pay and discharge
all taxes, assessments and governmental charges or levies imposed
on it or on its income or profits or on any of its property,
including, without limitation, any property that it leases prior
to the date on which penalties attach thereto, and all lawful
claims which, if unpaid, might become a Lien upon the property of
the Partnership, except to the extent the payment of any such tax,
assessment, charge or levy is subject to a Contest.  The
Partnership will promptly pay or cause to be paid any valid, final
judgment enforcing any such tax, assessment, charge, levy or claim
and cause the same to be satisfied of record.

     6.12  Maintenance of Property.  (a)  The Partnership, at
its expense, shall keep the Facility in good working order and
condition and make all repairs, replacements and renewals with
respect thereto and additions and betterments thereto which are
necessary for the Facility to operate in strict compliance with
the terms of the Power Purchase Agreement and in material
compliance with all Applicable Laws affecting the Project.

          (b)  If, after any loss, destruction or damage with
respect to the Project referred to in the definition of "Event of
Loss", the conditions specified in clause (i) of Section 9(c) of
the Facility Lease are satisfied, the Partnership at all times
thereafter will proceed diligently with all work necessary to
correct such loss, destruction or damage to the extent of the
insurance proceeds or other funds received by it.

          6.13  Notices.  The Partnership will, promptly upon
obtaining knowledge of any of the following, give notice to
GE Capital and, on and after the Lease Closing Date, the Owner
Trustee:

     (a)  of the occurrence of any Default, Event of Default, Lease
Default or Lease Event of Default;

     (b)  of any default or event of default under any Assigned Contract;
     
     (c)  of any litigation, investigation or proceeding which may exist
or, to the best knowledge of the Partnership or the General Partner, which
may be threatened) at any time between the Partnership and any Governmental
Authority;
     
     (d)  of any litigation or proceeding against the Partnership or
affecting the Project of which the Partnership is aware in which the amount
involved is $50,000 or more or in which injunctive or similar relief is
sought;
     
     (e)  of the following events, as soon as possible and in
any event within 30 days after the Partnership knows or has
reason to know thereof:  (i) the occurrence or expected
occurrence of any Reportable Event with respect to any Plan,
or (ii) the institution of proceedings or the taking or
expected taking of any other action by PBGC or the
Partnership to terminate, withdraw or partially withdraw from
any Plan, or (iii) the reorganization or insolvency of any
Multiemployer Plan, and, in addition to such notice, deliver
to GE Capital and, on and after the Lease Closing Date, the
Owner Trustee whichever of the following may be applicable:
(A) a certificate of the chief financial officer of the
Partnership setting forth details as to such Reportable Event
and the action that the Partnership proposes to take with
respect thereto, together with a copy of any notice of such
Reportable Event that may be required to be filed with PBGC,
or (B) any notice delivered by PBGC evidencing its intent to
institute such proceedings or any notice to PBGC that such
Plan is to be terminated, or (C) any notice of the
reorganization or insolvency of a Multiemployer Plan received
by the Partnership;
     
     (f)  of any change, event or condition (including any
actual or prospective change of law, rule or regulation)
which has or could have a Material Adverse Effect;
  
     (g)  of any loss or damage to the Facility or the other
Collateral in excess of $50,000;
    
     (h)  of any delays for any reason in construction of the
Facility which could reasonably be expected to affect the
Project Schedule;
     
     (i)  of any event or condition which would change any
matter represented to in subsection 3.27;
    
     (j)  of the proposed execution and delivery of any
Additional Project Document;

     (k)  of any material event constituting force majeure
under any of the Project Documents or any claim by any party
to any Project Document alleging that a force majeure event
thereunder has occurred;

     (l)  of any litigation, investigation or proceeding
affecting any Affiliate of the Partnership or, to the best
knowledge of the Partnership or the General Partner, any
Specified Participant which, if adversely determined, would
have a Material Adverse Effect;

     (m)  of any material violation of any applicable
Environmental Law, or any event or condition that could be
reasonably expected to result in a material liability under
any applicable Environmental Law or any litigation or
proceeding relating to environmental matters concerning the
Partnership or the Project and affecting the Partnership or
any other Person on or in connection with the assets of the
Partnership or any part thereof (including, but not limited
to, receipt by Partnership of any notice of any Environmental
Proceeding or any Reportable Spill);

     (n)  of any assertion by any Governmental Authority or
other Person that the Work does not comply with any
Applicable Law;

     (o)  of the institution of any Adverse Proceeding;

     (p)  of any material delays for any reason in the
delivery of materials or equipment to be supplied under any
EPC Contract;

     (q)  of any Stop-Work Order;

     (r)  of any cessation or suspension in the Work for any
reason by any EPC Contractor;

     (s)  of any Change Order or requested or required
change in the Plans and Specifications;

     (t)  of the cancellation or expiration (without renewal
or replacement) of any insurance required to be maintained
under this Agreement or any other Transaction Document;

     (u)  of the initiation of any condemnation proceedings
against any of the Collateral;

     (v)  of any Lien or claim against any Collateral other
than Permitted Liens;

     (w)  at least 30 days prior to the Lease Closing Date,
preliminary notice of such anticipated Lease Closing Date,
together with notice of any of the conditions precedent set
forth in subsection 5.5 which the Partnership will be unable
to satisfy as of the Lease Closing Date;

     (x)  of any order, notice or declaration by a
Governmental Authority that could result in the Facility
ceasing to be a Qualifying Facility; and

     (y)  of any order, notice or declaration by any
Governmental Authority that could result in GE Capital, the
Owner Trustee or any of their respective Affiliates becoming
a Public Utility.

Each notice pursuant to this subsection shall be accompanied by a
statement of an Authorized Officer of the General Partner setting
forth details of the occurrence referred to therein and stating
what action the Partnership proposes to take with respect thereto
and, with respect to a notice given pursuant to clause (j), shall
be accompanied by a copy of the Additional Project Document.  For
all purposes of clause (e) of this subsection, the Partnership
shall be deemed to have all knowledge or knowledge of all facts
attributable to the administrator of such Plan.

     6.14  Assignments of Additional Project Documents;
Maintenance of Liens of the Collateral Security Documents; Future
Mortgages.  The Partnership will:

     (a)  after the execution and delivery of any Additional
Project Document and promptly upon the request of
GE Capital, execute and deliver to the Security Agent, for the
benefit of GE Capital and the Owner Trustee, an Assignment
with respect to such Additional Project Document and cause the
other party or parties to such Additional Project Document to
execute and deliver to GE Capital and the Security Agent, for
the benefit of GE Capital and the Owner Trustee, a Consent to
Assignment with respect to such Assignment;
     
     (b)  promptly upon the request of GE Capital, and at the
Partnership's expense, execute and deliver, or cause the
execution and delivery of, and thereafter register, file or
record in each appropriate governmental office, any document
or instrument supplemental to or confirmatory of the
Collateral Security Documents or otherwise deemed by
GE Capital to be necessary or desirable for the creation or
perfection of the liens and security interests purported to be
created by the Collateral Security Documents; and
     
     (c)  if the Partnership shall at any time acquire any
real property or leasehold or other interests therein not
covered by the Deed of Trust and Security Agreement, promptly
upon such acquisition execute, deliver and record a supplement
to the Deed of Trust and Security Agreement, satisfactory in
form and substance to GE Capital, subjecting such real
property or leasehold or other interests to the loan and
security interest created by the Deed of Trust and Security
Agreement.
    
     6.15  Annual Opinion of Counsel.  The Partnership shall
furnish to GE Capital within 90 days after the end of each calendar
year, beginning with the calendar year ending December 31, 1995, an
opinion of counsel addressed to GE Capital (a) stating that such action
has been taken with respect to the filing, recording, re-filing and
re-recording of (i) the Collateral Security Documents and/or financing
statements and continuation statements with respect thereto as is necessary
to protect and preserve the rights and interests of the Partnership (or any
Partner or Holdings, as the case may be) in and to the Collateral
and the liens on and security interests in the rights and interests
of the Partnership (or any Partner or Holdings, as the case may be)
in and to the Collateral created by the Collateral Security
Documents and (ii) the Lease Documents and/or financing statements
and continuation statements with respect thereto as is necessary to
protect and preserve the rights and interests of the Owner Trustee
and GE Capital in and to the Facility, and in the case of clauses
(i) and (ii) above, reciting the details of such action or
referring to prior opinions of counsel in which such details are
given and (b) stating what, if any, action of the foregoing nature
may reasonably be expected to become necessary during the next succeeding
twelve months in order to protect and preserve the rights and interests
of (i) the Partnership (or any Partner or Holdings, as the case may be)
in and to the Collateral and the liens on and security interests in the
Collateral created by the Collateral Security Documents and (ii)
the Owner Trustee and GE Capital in and to the Facility.

     6.16  Employee Plans.  For each Plan adopted by the
Partnership, the Partnership shall (a) use its best efforts to seek
and receive determination letters from the Internal Revenue Service
to the effect that such Plan is qualified within the meaning of
Section 401(a) of the Code; and (b) from and after the date of
adoption of any Plan, cause such Plan to be qualified within the
meaning of Section 401(a) of the Code and to be administered in all
material respects in accordance with the requirements of ERISA and
Section 401(a) of the Code.

      6.17  Management Letters.  The Partnership shall promptly
deliver to GE Capital a copy of each report delivered to the
Partnership by its independent public accountants in connection
with any annual or interim audit of its books, including, without
limitation, any letters or reports addressed to the Partnership or
to the General Partner or any of its officers relating to internal
controls, adequacy of records or the like.

      6.18  Documentation of Project Costs.  No later than the
16th day of each calendar month, the Partnership shall submit to GE
Capital's Representative and GE Capital a proposed Cost Certificate
listing all Project Costs incurred since the date of the last Cost
Certificate, signed by an Authorized Officer of the General Partner
and accompanied by invoices properly documenting all Project Costs
covered by the proposed Cost Certificate.  The Partnership shall
include all invoices for Project Costs received since the date of
the last Cost Certificate submitted to GE Capital's Representative
including, in the case of payments to EPC Contractors, a certificate
of an Authorized Officer of such EPC Contractor satisfactory to GE
Capital certifying equipment costs and progress in the construction
of the Facility.  Not later than the 22nd day of such calendar month,
and, in any event, at least five Business Days prior to the next
Borrowing Date, the Partnership shall deliver to GE Capital a Cost
Certificate based on the items in the proposed Cost Certificate submitted
to GE Capital's Representative and accompanied by all invoices verified
by GE Capital's Representative.

     6.19  Disputes.  Any disputes between GE Capital or GE
Capital's Representative and the Partnership as to any Project Cost
shall be reduced to writing and submitted to GE Capital and the
Partnership, with such evidence as each may deem appropriate. If GE
Capital and the Partnership cannot agree on a mutually acceptable
resolution within 30 days, the parties may pursue any remedies
afforded by law.  Until the dispute is resolved, this Agreement and
all other Transaction Documents shall remain in full force and
effect without regard to such dispute, but
GE Capital shall not have any obligation to make any Loan in
respect of any amount in dispute.  If requested by GE Capital or GE
Capital's Representative, the Partnership shall diligently
prosecute any dispute with third parties.

     6.20  Lists and Approval of Contractors, Subcontractors
and Materialmen.  (a)  Partnership shall furnish to GE Capital and
GE Capital's Representative from time to time as requested by GE
Capital a listing which is accurate in all material respects, of
all EPC Contractors and first tier subcontractors employed in
connection with the construction of the Facility.  Each such list
shall show the name, address and telephone number of each EPC
Contractor or first tier subcontractor and a general statement of
the nature of the work to be done and the labor and materials to be
supplied.  GE Capital shall have the right (to the extent of
Owner's rights under the Construction Contract) to dismiss any EPC
Contractor (other than the Contractor) or first tier subcontractor
for cause.

     (b)  Failure by GE Capital to disapprove an EPC
Contractor, subcontractor or materialman shall not constitute a
warranty or representation by GE Capital that any contractor,
subcontractor and materialman not so disapproved is in fact
qualified.

     (c)  GE Capital shall have the right to make direct
contact (to the extent of Owner's rights under the Construction
Contract) with each EPC Contractor, subcontractor and materialman
to verify the facts disclosed by the list.

     (d)  The Partnership shall notify GE Capital of any
changes in such lists within five days of the time that the
Partnership learns of the occurrence of such change.  All contracts
entered into by the Partnership or its contractors after the
Initial Loan Funding Date hereof relating to the design,
engineering, or construction of the Facility shall require
disclosure to GE Capital of information reasonably sufficient to
make such verification.

     6.21  Easements.  The Partnership agrees to submit to GE
Capital for GE Capital's approval copies of all prospective
Easement Agreements (other than the easement for the Power
Purchaser's Interconnection Facilities, the form of which has
already been approved), easements, licenses, restrictive covenants
or other similar agreements affecting the Site and the Easements
(including all reciprocal easement agreements with parties
interested in the Site and the Easements or with parties interested
in adjacent property) prior to their execution, together with a
drawing or survey showing the location thereof.

      6.22  Use of Project Cash Flow Prior to the Lease Closing
Date.  Any other provision of this Agreement or any other Loan
Document to the contrary notwithstanding, prior to the Lease
Closing Date the Partnership shall promptly apply all Project
Revenues to the payment of Project Costs or to such other costs,
amounts or purposes (which may include a working capital reserve)
relating to the Project as GE Capital may specify in writing.

      6.23  Further Assurances.  The Partnership shall cause to
be promptly and duly taken, executed, acknowledged and delivered
all such further acts, documents and assurances as may be necessary
or as GE Capital from time to time may reasonably request in order
to carry out more effectively the intent and purposes of this
Agreement, the other Loan Documents and the Project Documents, and
the transactions contemplated hereby and thereby.  The Partnership
shall cause the financing statements (and continuation statements
with respect thereto) and the documents enumerated and described in
Schedule 3, and all other documents necessary in that connection,
to be recorded or filed at such places and times, and in such
manner, and shall take, or shall cause to be taken, all such other
action as may be necessary or reasonably requested by GE Capital in
order to establish, preserve, protect and perfect the title of the
Owner Trustee and GE Capital to the Project and the interest of the
Owner Trustee and GE Capital in the Site and the Liens of the
Security Agent, for the benefit of GE Capital and the Owner
Trustee, on the Collateral.

     6.24  Storage of Materials.  The Partnership will cause
all materials owned or controlled by the Partnership and supplied
for, or intended to be utilized in, the construction of the
Project, but not affixed to or incorporated into the Project, to be
suitably stored on the Site (or stored in the proximity of
construction of the Transmission Facilities or the Effluent
Pipeline) after delivery to the vicinity of the Site (or such other
construction site) or at such other location as may be approved by
GE Capital in writing, with adequate safeguards as required by GE
Capital, to prevent loss, theft, damage or commingling with other
materials.

     6.25  Hazardous Substances.  (a)  The Partnership agrees
to manage, handle, store, transport, label and provide information
as reasonably requested by GE Capital about all Hazardous
Substances which may exist at the Site and which are involved in
the Project, and to store, contain, label and provide information
about, and provide for the removal and disposition of all Hazardous
Substances which may exist at the Site and which are involved in
the Project in accordance in all material respects with any
Applicable Law including, but not limited to, any applicable
Environmental Law.

     (b)  The Partnership shall cause the transportation
and/or disposal of Hazardous Substances (whether with its own
employees or through the services of third-party independent
contractors) to comply in all material respects with any Applicable
Law including, but not limited to, any applicable
Environmental Law.  The Partnership shall retain only those third
party independent contractors who are properly licensed by each
applicable Governmental Authority and any other applicable
licensing authority to provide the services they are retained to
perform.

    (c)  The Partnership shall comply in all material
respects with all Applicable Laws including, but not limited to,
all applicable Environmental Laws in connection with the
generation, management, handling, labeling, containing, treatment,
storage, transportation or disposal of Hazardous Substances,
including without limitation, proper and complete preparation of
any required manifests, maintenance of Material Safety Data Sheets,
preparation of a hazardous materials business plan if required by
any Applicable Law including, but not limited to, any applicable
Environmental Law and maintenance of safe working conditions.  The
Partnership shall establish a regular schedule for transfer of all
Hazardous Substances off the Site as soon as practicable after its
generation and, in any event, the Partnership shall not allow any
Hazardous Substance to be maintained at the Site for a period
exceeding that permitted by any Applicable Law including, but not
limited to, any applicable Environmental Law.  The Partnership
shall monitor the disposition of all Hazardous Waste by contractors
engaged in connection with the transportation and disposal thereof.

     6.26  Development Security Letter of Credit Proceeds.
Subject to the prior issuance and continuing effectiveness of the
Development Security Letter of Credit in form and substance
satisfactory to the Power Purchaser, the Partnership shall, on the
Initial Loan Funding Date, use the proceeds of the cash collateral
released to it by the provider of the letter of credit in respect
of the Development Security (as such term is defined in Section 4.1
of the Power Purchase Agreement), together with the proceeds of the
initial Loan to be made on such date, to pay the Project Costs then
shown to be due and owing in the Borrowing Certificate presented to
GE Capital in connection with the
Initial Loan Funding Date.

     6.27  Distilled Water Facility Business Plan.  The
Partnership shall comply, and shall cause the Steam Host to
comply, in all material respects with the Distilled Water Facility
Business Plan.  The Partnership will itself operate the Distilled
Water Facility if the Steam Lease is terminated.

     6.28  Fuel Management Plan.  The Partnership shall
comply in all material respects with the Fuel Management Plan.

     6.29  Qualifying Facility Recertification.  Within 180
days after the Initial Loan Funding Date, the Partnership shall
obtain from the FERC an order recertifying the Facility as a
Qualifying Facility (the "QF Recertification Order"), which order
shall be a result of the Partnership's filing of an application,
after review and comment by GE Capital, to the FERC for such
recertification, pursuant to section 292.207(b) of the PURPA
Regulations, describing the Facility as the Transaction Documents
contemplate it will be constructed, owned and operated prior to
and during the Lease Term, and conforming to the Distilled Water
Facility Business Plan.

     6.30  Qualifying Facility Status Certificates.  (a)
Within five days after the last day of each calendar month during
the Initial QF Standards Measurement Period, the Partnership shall
furnish or cause to be furnished to GE Capital and the Owner
Trustee a Monthly QF Status Certificate covering the period
beginning on the first day of the Initial QF Standards Measurement
Period and ending on the last day of such calendar month.

     (b)  No later than 25 days prior to the last day of the
Initial QF Standards Measurement Period, the Partnership shall
furnish or cause to be furnished to GE Capital and the Owner
Trustee an Annual QF Status Certificate covering the period
beginning on the first day of the Initial QF Standards Measurement
Period and ending on the day that is 30 days prior to the last day
of the Initial QF Standards Measurement Period.

     (c)  Within five days after the last day of each
calendar month of each QF Standards Measurement Period, the
Partnership shall furnish or cause to be furnished to GE Capital
and the Owner Trustee a Monthly QF Status Certificate covering the
period beginning on the first day of such QF Standards Measurement
Period and ending on the last day of such calendar month.

     (d)  No later than 25 days prior to the last day of each
QF Standards Measurement Period, the Partnership shall furnish or
cause to be furnished to GE Capital and the Owner Trustee an
Annual QF Status Certificate covering the period beginning on the
first day of such QF Standards Measurement Period and ending on
the day that is 30 days prior to the last day of such QF Standards
Measurement Period.

          Each Monthly QF Status Certificate and Annual QF Status
Certificate furnished to GE Capital and the Owner Trustee pursuant
to this subsection 6.30 shall contain sufficient data and
calculations necessary to verify the statements made in such
certificate.

     6.31  Final Completion.  The Partnership shall cause the
Date of Final Completion to occur no later than six months
following the Commercial Operation Date.

     6.32  Additional Oil Requirement.  If the Power
Purchaser shall deliver a notice of Fuel Default to the
Partnership, the Partnership shall thereafter at all times
maintain as much oil as practicable (but never less than 1,300,000
gallons) in storage at the Facility until the Power Purchaser
agrees, in writing, that such Fuel Default and any related
Fuel/Performance Failure has been cured ("Fuel Default" and
"Fuel/Performance Failure" shall have the meanings given such
terms in the Consent of the Power Purchaser).

     6.33  LNG Reserve.  If at any time CLNG shall file with
a Governmental Authority for authorization to import and/or ship
LNG, the Partnership will promptly notify GE Capital and take such
action with respect to such filing as GE Capital shall reasonably
request, including, without limitation, opposing such filing
and/or petitioning FERC to establish specifications in CLNG's
tariff for such LNG that are satisfactory to GE Capital (the
"Requested Specifications").  At the time of such filing by CLNG,
there shall be established a reserve account (the "LNG Account")
under the Security Deposit Agreement, and all Cash Available for
Distributions shall be deposited in the LNG Account until the LNG
Account contains such amount as GE Capital's Representative
reasonably advises as being required to acquire and install
monitoring and processing equipment necessary for the Facility to
safely and efficiently burn gas from LNG.  At such time as CLNG's
request to import LNG is denied by a final nonappealable order
from the appropriate Governmental Authority or FERC establishes
the Requested Specifications as part of CLNG's tariff, GE Capital
shall instruct the Security Agent to release all funds in the LNG
Account as Cash Available for Distributions. If CLNG obtains
permission to import and/or ship LNG and FERC does not establish
the Requested Specifications as part of CLNG's tariff, the
Partnership shall acquire and install the monitoring and
processing equipment recommended by GE Capital's Representative
and may use funds in the LNG Account to pay for the cost (or a
portion thereof) of such equipment and installation.

     6.34  Pipeline Facilities.  If at any time GE Capital
shall have reason to believe that any of the Pipeline Facilities
shall not be completed in a timely manner (including, without
limitation, by the Commercial Operation Date) or any Gas
Transportation Contract will otherwise not become, or cease to be,
effective by the Commercial Operation Date, the Partnership shall
promptly take all such actions as may be necessary to arrange
alternative firm gas transportation satisfactory to GE Capital to
the extent GE Capital deems such actions necessary.

     6.35  Fuel Oil Arrangements.  By October 10 of each
year, the Partnership will have signed contracts satisfactory to
GE Capital (which may be a pre-approved standard form) providing
for the firm supply and transportation of fuel oil for the
Facility for the period commencing on November 1 of such year
through March 30 of the following year (the "Winter Heating
Period").  Such contracts shall contain a provision confirming
that they are assigned to the Security Agent as Collateral.  At
all times during the Winter Heating Period the Partnership shall
use its best efforts to maintain the oil storage tank at its
maximum level, but in any event it shall maintain at least
1,300,000 gallons at all times.


     Section 7.  NEGATIVE COVENANTS

     So long as the Commitment remains in effect, any Note
remains outstanding and unpaid, the Letter(s) of Credit remain
outstanding, any obligations are owing to the Owner Trustee under
the Lease Documents or any other amount is owing to GE Capital or
the Owner Trustee hereunder or under the Collateral Security
Documents, each of the General Partner and the Partnership hereby
agrees, for the benefit of GE Capital and the Owner Trustee that:

     7.1  Merger, Sale of Assets, Purchases, etc.  The
Partnership shall not merge into or consolidate with any other
Person, change its form of organization or its business, or
liquidate or dissolve itself (or suffer any liquidation or
dissolution), or sell, lease, transfer or otherwise dispose of any
assets other than sales of electric power or steam pursuant to the
Power Purchase Agreement or the Steam Sales Agreement, sales of
natural gas permitted by the Fuel Management Plan, the sale of the
Facility to the Owner Trustee pursuant to Section 5 hereof and
sales, transfers and other dispositions of assets permitted by
Section 8(f) of the Facility Lease.  The Partnership will not
purchase or acquire any assets other than (x) the purchase of
assets in connection with the completion of the Project, (y) the
purchase of assets in the ordinary course of business reasonably
required in connection with the operation and maintenance of the
Project and (z) Permitted Investments.  The Partnership will not
create any Subsidiaries.

     7.2  Indebtedness.  The Partnership shall not create,
incur, assume or suffer to exist any Indebtedness, except
(i) Indebtedness in respect of the Note and the other
Obligations, and (ii) Indebtedness for ordinary course legal and
consulting fees incurred in connection with the development of
the Project.

     7.3  Distributions, etc.  The Partnership shall not
make any distributions to the Partners or to any other Person in
respect of any interests of the Partners in the Partnership,
whether in cash or other property, or redeem, purchase or
otherwise acquire any interests of the Partners in the
Partnership, or permit any Partner to withdraw any capital from
the Partnership, except for (a) prior to the Lease Closing Date,
the construction management fee and the monthly management fees
and the Success Fee to the extent the same constitute Project
Costs, and (b) after the Lease Closing Date, after delivery to GE
Capital of the certificate referred to in subsection 6.10(h),
on each Basic Rent Payment Date, the making of cash distributions
to the Partners in accordance with the Partnership Agreement and
the Security Deposit Agreement out of Cash Available for
Distributions for the immediately preceding Quarterly Measurement
Period to the extent there is cash available in the Partnership
Security Account and if (i) all amounts then required to be
deposited in the Rent Reserve Account, the Operation and
Maintenance Reserve Account and the Warranty Maintenance Reserve
Account shall have been deposited therein, (ii) all Supplemental
Rent then due and owing shall have been paid, (iii) all
principal, interest and other amounts due in respect of the
Equity Loans have been paid in full, (iv) the Operating Cash Flow
Ratio for the immediately preceding Quarterly Measurement Period
shall be greater than 1.2 to 1.0 and (v) at the time of such
distribution, and immediately after giving effect thereto, no
Lease Default, Lease Event of Default, Default or Event of
Default shall have occurred and be continuing.

     7.4  Liens.  The Partnership shall not create or suffer
to exist any Lien on any of its properties or assets securing any
Indebtedness or other obligation of the Partnership or any other
Person, other than Permitted Liens.  Notwithstanding the
foregoing, the Partnership shall protect and defend (a) its
interest in, and the Security Agent's Liens on, the Collateral
and (b) after the Lease Closing Date, the right, title and
interest of the Owner Trustee in and to the Facility against any
Lien for the performance of work or the supply of materials filed
against the Collateral or the Facility, as the case may be.

      The Partnership will promptly pay or cause to be paid
any valid, final judgment enforcing any item, cause the Lien
relating thereto to be removed and otherwise cause such item to
be satisfied of record.  The Partnership hereby indemnifies and
holds GE Capital and the Owner Trustee harmless from and against
any loss, costs, expense or damages which may be suffered by any
of them as the result of the failure of the Partnership to
discharge and satisfy any such Lien.

     7.5  Nature of Business.  The Partnership shall not
engage in any business other than the development, construction
and operation of the Project (and activities incidental thereto),
and the General Partner shall not engage in any business other
than the business of being the managing general partner of the
Partnership.

     7.6  Amendment of Contracts, etc.  The Partnership will
not, without the prior written consent of GE Capital (and, to the
extent required by the Power Purchase Agreement, the Power
Purchaser), agree to or permit (a) the cancellation, suspension
or termination of any Project Document or Easement Agreement
(except upon the expiration of the stated term thereof), (b) the
assignment of the rights or obligations of any party to any
Project Document or Easement Agreement except (i) as contemplated
by this Agreement or the Collateral Security Documents or (ii) as
permitted without the consent of the Partnership by the terms of
such Project Document or Easement Agreement, or (c) any
amendment, supplement or modification of, or waiver with respect
to any of the provisions of, the CPCN or any Easement Agreement
or Project Document to which the Partnership or the General
Partner is a party or with respect to which the consent of the
Partnership or the General Partner is required (other than any
amendment or modification to a tariff on file with and approved
by a Governmental Authority which sets forth rates, terms and
conditions of utility service and which is incorporated by
reference into a Project Document); provided, however, that the
Partnership or the General Partner may, upon prior written notice
to GE Capital (but without its consent), amend, supplement, waive
or otherwise modify any agreement to which it is a party (other
than the Construction Contract, any other EPC Contract, the Power
Purchase Agreement, any Gas Contract or any other Assigned
Contract) in any manner which does not alter in any material
respect the rights or obligations of the respective parties
thereto.  The Partnership shall not, without the prior written
approval of GE Capital (which approval or disapproval shall not
be unreasonably delayed), exercise any election or option, or
give any approval or material notice or demand with respect to
any obligation of any Participant under any Project Document. The
Partnership shall not, without the prior written consent of GE
Capital, enter into any Change Order, change bulletin or other
change to the Construction Contract except in accordance with
subsection 6.7(a).  The Partnership will notify GE Capital of all
proposed change orders and promptly deliver copies thereof to GE
Capital.  GE Capital agrees to promptly respond to all such
change order requests.

     7.7  Investments.  The Partnership shall not make any
investments (whether by purchase of stock, bonds, notes or other
securities, loan, advance or otherwise) other than Permitted
Investments.

     7.8  Qualifying Facility.  Neither the Partnership nor
the General Partner nor the Limited Partner shall take or omit to
take any action, or permit any Person to take or omit to take any
action, which action or omission could foreseeably result in (i)
GE Capital, the Owner Trustee or any of their respective
Affiliates becoming a Public Utility, (ii) the Project ceasing to
be a Qualifying Facility or (iii) the Partnership, the General
Partner or the Limited Partner becoming (A) subject to regulation
under Part II or III of the Federal Power Act to which such
Person would not otherwise be subject, (B) an "electric utility
company" for purposes of the Holding Company Act, (C) subject to
state law or regulation respecting the rates of electric
utilities or state law or regulation respecting the financial and
organizational regulation of electric utilities (except for state
law or regulation implementing Subpart C of 18 C.F.R. Part 292),
(D) subject to regulation as a "steam heating company" under
Article 78, Public Service Commission Law, of the Annotated Code
of Maryland, or (E) subject under any Law to financial,
organizational or rate regulation (except for state law or
regulation implementing Subpart C of 18 C.F.R. Part 292) related
to electric utilities or steam utilities.

     7.9  Leases.  The Partnership shall not enter into, or
be or become liable under, any agreement for the lease, hire or
use of any real property or of any personal property, except for
(i) the Facility Lease, the Site Lease, the Site Sublease, the
Steam Lease and the Easements and (ii) other leases of personal
property which are not Capital Leases, the aggregate annual
rental under which shall not exceed $150,000 in any fiscal year
of the Partnership.

     7.10  Change of Office.  The Partnership shall not
change the location of its chief executive office or principal
place of business or the offices where it keeps its records
concerning the Project and all contracts relating thereto from
that existing on the date of this Agreement and specified in
subsection 3.18, unless the Partnership shall have given
GE Capital at least 30 days' prior written notice thereof and all
action necessary or advisable in GE Capital's opinion to protect
and perfect the Liens and security interests with respect to the
right, title, estate and interest of the Partnership in and to
the Collateral created by the Collateral Security Documents is a
party shall have been taken, and GE Capital shall have confirmed
the same in writing.

     7.11  Change of Name.  The Partnership shall not change
its name without the prior written consent of GE Capital.

     7.12  Compliance With ERISA.  The Partnership shall not
(a) terminate any Single Employer Plan so as to result in any
material liability to PBGC, (b) engage in or permit any Affiliate
to engage in any "prohibited transaction" (as defined in Section
406 of ERISA or Section 4975 of the Code) involving any Plan
which would subject the Partnership to any material tax, penalty
or other liability, (c) incur or suffer to exist any material
"accumulated funding deficiency" (as defined in
Section 302 of ERISA), whether or not waived, involving any Plan
subject to Section 412 of the Code or Part 3 of Title I(b) of
ERISA, (d) allow or permit to exist any event (including a
Reportable Event) or condition which represents a material risk
of incurring a material liability to PBGC, or (e) permit the
present value of all benefits vested under all Single Employer
Plans subject to Title IV of ERISA, based on those assumptions
used to fund the Plans, as of any valuation date with respect to
such Plans to exceed the value of the assets of the Plans
allocable to such benefits.

     7.13  Transactions With Affiliates and Others.  The
Partnership shall not, directly or indirectly, purchase, acquire,
exchange or lease any property from, or sell, transfer or lease
any property to, or borrow any money from, or enter into any
management or similar fee arrangement with, any Affiliate or any
officer, director or employee of the Partnership or the General
Partner, except for (a) the transactions specifically contemplated
by the Project Documents and the Fuel Management Plan and (b)
transactions in the ordinary course of business and upon fair and
reasonable terms no less favorable than the Partnership could
obtain, or could become entitled to, in an arm's length
transaction with a Person which is not an Affiliate.

     7.14  Acceptance of Facility.  The Partnership shall
not, without the prior written consent of GE Capital, which shall
not be unreasonably withheld or delayed, accept the Facility as
"substantially complete" under the Construction Contract or issue
to the Contractor the "Completion Certificate" (as defined in the
Construction Contract) for the Facility.  The Partnership will
promptly forward to GE Capital any notice it receives from the
Contractor pursuant to the Construction Contract requesting that
the Facility be accepted as complete or as substantially complete.

     7.15  Payment of Project Costs.  The Partnership shall
not pay any Project Cost or expense or any amount otherwise due to
any EPC Contractor or any other Person based on any cost or
expense or any percentage thereof except such Project Costs as are
set forth in a Cost Certificate duly signed by the Partnership,
verified by GE Capital's Representative and accompanied by
invoices and other supporting documentation as GE Capital may deem
necessary to properly document such Project Costs.

     7.16  Approval of Additional Project Documents.  The
Partnership shall not enter into any Additional Project Document
without the prior written approval of GE Capital and, to the
extent required under the Power Purchase Agreement, the Power
Purchaser.

     7.17  Alteration of the Site or Project.  Except after
the Lease Closing Date, as permitted or required by the Facility
Lease, the Partnership shall not, without the prior written
consent of GE Capital, alter, remodel, add to, reconstruct,
improve or demolish any material part of the Project or Site or
any other Collateral covered by the Collateral Security Documents,
except as contemplated by or in accordance with the Plans and
Specifications (including any permitted amendments thereto).

     7.18  Changes in Plans and Budgets.  The Partnership
shall not modify or supplement in any material respect the
Approved Budget or the Plans and Specifications then in effect,
without the prior written consent of GE Capital.

     7.19  Capital Expenditures.  Except, after the Lease
Closing Date, as permitted or required by the Facility Lease, the
Partnership shall not directly or indirectly make or commit to
make any expenditure in respect of the purchase or other
acquisition (including installment purchases or financing leases)
of fixed or capital assets (excluding normal replacements and
maintenance which are properly charged to current operations),
except for expenditures covered by the Approved Budget.

          7.20  Hazardous Substances and Compliance with
Environmental Law.  The Partnership shall not cause or permit the
location, production, handling, treatment, generation, recycling,
transportation, incorporation, discharge, emission, release,
storage, deposit or disposal of any Hazardous Substance in, upon,
under, over or from any part of the Project, or permit or engage
in any other conduct or permit the existence of any condition
except in material compliance with all Applicable Laws including,
without limitation, all applicable Environmental Laws.  At any
time after the Initial Loan Funding Date when a material liability
under applicable Environmental Laws to the Partnership or the
Project could reasonably be expected to result from any activity,
event or condition, the Partnership, upon request by GE Capital,
shall have additional Environmental Audits and other reports
related to environmental issues, including, but not limited to,
Governmental Actions, prepared by a consultant acceptable to GE
Capital relating to the Project or any issue relating to the
Project in such detail as GE Capital shall reasonably specify, all
at the cost of the Partnership.  The Partnership acknowledges and
agrees that GE Capital shall not have any liability or
responsibility for either:

          (i)       costs, liabilities, expenses, penalties,
     damage, loss or injury to human health, property, the
     environment or natural resources caused by the presence of
     Hazardous Substances on any part of the Site or the Project,
     or any violation of any applicable Environmental Law related
     in any way to the Partnership, the Site or the Project, or
 
         (ii)      abatement and/or clean-up required under any
     applicable Environmental Law, including, without limitation,
     CERCLA, of any Hazardous Substances located at or in any way
     related to the Project, whether by virtue of the interest of
     GE Capital in the Site, the Easements, the Facility or the
     other Collateral or as the result of the enforcement of its
     rights or remedies hereunder with respect to the Project
     (including, but not limited to, becoming the owner thereof by
     foreclosure or conveyance in lieu of foreclosure) or for any
     other reason.

          7.21  Sale of Electricity.  The Partnership will not
sell any electricity generated by the Facility to any Person other
than the Power Purchaser.

     7.22  O&M Letter of Credit.  The Partnership shall not
draw upon, or request the Power Purchaser to draw upon, the O&M
Letter of Credit.

     7.23  Increased Gas Quantity.  The Partnership shall not
establish the "Maximum Daily Quantity" nor the "Minimum Daily
Quantity" pursuant to Section 3(a)(ii) of Appendix I to the Gas
Supply Contract without the prior written consent of GE Capital.

     7.24  Washington Gas Balancing.  The Partnership will
only exercise its rights to incur a "Daily Negative Imbalances"
pursuant to Section 5.1(f) of the Washington LDC Agreement when
Columbia pipeline and CLNG pipeline balancing services are not
available.

     7.25  Capacity Releases.  The Partnership shall not
release any of its firm transportation capacity for periods
greater than specified in the Fuel Management Plan without the
prior written consent of GE Capital.  At the same time that the
Partnership is obligated to furnish the financial statements
pursuant to subsection 6.9 hereof, the Partnership shall furnish
an annual report on transportation management, specifically
focusing on the use of the Partnership's gas transportation
capacity.  The Partnership shall immediately report to GE Capital
any adverse impact on its ability to meet Power Purchaser's
dispatch orders due to any gas transportation capacity release.


     Section 8.  EVENTS OF DEFAULT

     If any of the Events of Default listed below in this
Section 8 shall occur and be continuing, GE Capital may (i) by
notice to the Partnership, declare the Commitment to be
terminated, whereupon the same shall forthwith terminate; and/or
(ii) declare the entire unpaid principal amount of the Loans and
the Note, all interest accrued and unpaid thereon, and all other
Obligations to be forthwith due and payable, whereupon such
amounts shall become and be forthwith due and payable, without
presentment, demand, protest, or notice of any kind, all of which
are hereby expressly waived by the Partnership; and/or
(iii) demand that the Partnership immediately pay to GE Capital an
amount equal to the full amount available to be drawn under the
Letter(s) of Credit whereupon the Partnership shall immediately
make such payment to GE Capital which shall hold such payment as
collateral security for the LOC Reimbursement Obligations of the
Partnership; and/or (iv) foreclose on any or all of the
Collateral; and/or (v) proceed to enforce all other remedies
available to it under Applicable Law.  Notwithstanding the
foregoing, if an Event of Default referred to in paragraph (g) or
(h) below shall occur with respect to the Partnership, the General
Partner, the Limited Partner, Panda or Holdings, automatically and
without notice the actions described in clauses (i), (ii) and
(iii) above shall be deemed to have occurred.

Such Events of Default are the following:
                                 
     (a)  Any principal of or interest on the Loans or under
the Note shall not be paid when due; or any fee or any other
amount payable to GE Capital hereunder shall not be paid when
due and shall remain unpaid for five or more days; or any LOC
Reimbursement Obligation shall not be paid when due and shall
remain unpaid for five or more days; or any liquidated damage
amount payable pursuant to the Construction Contract or any
other EPC Contract shall not be offset against amounts owed
to the EPC Contractor by the Partnership under the relevant
EPC Contract or paid when due and shall remain unpaid for 15
or more Business Days; or
     
     (b)  Any representation or warranty made by the
Partnership herein or by the Partnership, any Partner or
Holdings in any Transaction Document to which the
Partnership, such Partner or Holdings is a party, or any
representation, warranty or statement in any certificate,
financial statement or other document furnished to
GE Capital by or on behalf of the Partnership hereunder or
the Partnership, any Partner or Holdings under any
Transaction Document, shall prove to have been false or
misleading in any material respect as of the time made or
deemed made and, if such misrepresentation is capable of
being corrected as of a subsequent date and if such
correction is being sought diligently, such misrepresentation
shall not have been corrected as of a day within thirty
calendar days following notice thereof being given to the
Partnership, any Partner or Holdings, as the case may be; or
any of the representations contained in clause (ii) of
subsection 3.13, subsection 3.20 or subsection 3.27 shall
cease to be true and correct at any time; or the Facility
shall at any time cease to be a Qualifying Facility (unless
such event constitutes a Special QF Loss Event); or

    (c)  (i) The Partnership or the General Partner shall
fail to perform or observe any of its covenants contained in
subsection 6.2(iv) (unless such failure is due solely to the
occurrence of a Special QF Loss Event) or in subsection 6.6;
(ii) the Partnership or the General Partner shall fail to
perform or observe any of its covenants in Section 7 of this
Agreement; or (iii) the Partnership or the General Partner
shall fail to perform or observe any other of its covenants
contained in this Agreement (other than those referred to in
paragraphs (a) and (b) above and in clauses (i) and (ii) of
this paragraph (c)) and each such failure shall continue
unremedied or unwaived for a period of 30 days after written
notice thereof from GE Capital to the Partnership or the
General Partner, or in the event that such failure cannot be
cured during such 30-day period despite the Partnership's or
the General Partner's best efforts to do so, the cure period
shall be extended by an additional 30 days, for a total of 60
days, as long as the failure cannot be cured by the payment of
money, the Partnership or the General Partner has
promptly commenced cure of the default within the initial 30
day period and thereafter diligently and continuously
prosecutes such cure and the failure is of such a nature that
is capable of being cured with 60 days; provided that no cure
period shall be provided for a failure to comply with any such
covenant or obligation if providing such cure period could
reasonably be expected to have a Material Adverse Effect; or

     (d)  The Partnership, any Partner, Panda, Holdings or
any Affiliate of any thereof, shall fail to perform or observe
any of its covenants or obligations contained in any of the
Loan Documents to which it is a party (except those described
in paragraphs (a), (b) and (c)) or shall breach or otherwise
be in default under any such Loan Document (except to the
extent that the applicable grace period, if any, under such
Loan Document has not expired).  The Partnership or any
Participant shall fail to perform or observe in any material
respect the terms or conditions of any Project Document to
which it is a party or shall materially breach or otherwise be
in default under any such Project Document; provided that any
such failure or breach by a Participant (other than any
Specified Participant) shall not constitute an Event of
Default hereunder so long as such failure or breach (i) does
not give rise to a default under the Power Purchase Agreement
and (ii) does not have (nor could it reasonably be expected to
have) a Material Adverse Effect.

     (e)  The Partnership or the General Partner or any other
Specified Participant shall (i) default in any payment of
principal of or interest on any Indebtedness (other than the
Note) beyond the period of grace, if any, provided in the
instrument or agreement under which such Indebtedness was
created; or (ii) default in the observance or performance of
any other agreement or condition relating to any such
Indebtedness or contained in any instrument or agreement
evidencing, securing or relating thereto, in each case beyond
the period of grace, if any, provided therein, or any other
event shall occur or condition exist, the effect of which
default or other event or condition is to cause, or to permit
the holder or holders of such Indebtedness (or a trustee or
agent on behalf of such holder or holders) to cause, such
Indebtedness to become due prior to its stated maturity or to
realize upon any collateral given as security therefor;
provided, however, with respect to any Specified Participant
other than the Partnership (or any Affiliate thereof) or the
Power Purchaser, any such event described in clause (i) or (ii)
shall not constitute an Event of Default hereunder unless such
event would (x) give rise to a default under the Power Purchase
Agreement or (y) have (or could reasonably be expected to have)
a Material Adverse Effect; or

     (f)  Any Governmental Action, consent or approval set
forth in Part B of Schedule 2 shall not have been obtained on
or prior to the date specified for receipt of such
approval in Schedule 2; provided, that in the case of a "non
critical" Governmental Action, consent or approval specified
in Part B of Schedule 2, such failure to obtain such "non
critical" Governmental Action, consent or approval would (i)
give rise to a default under the Power Purchase Agreement or
(ii) have (or could reasonably be expected to have) a Material
Adverse Effect; or

     (g)  Any Specified Participant shall (i) apply for or
consent to the appointment of, or the taking of possession by,
a receiver, custodian, trustee or liquidator of itself or of
all or a substantial part of its property, (ii) admit in
writing its inability, or be generally unable, to pay its
debts as such debts become due, (iii) make a general
assignment for the benefit of its creditors, (iv) commence a
voluntary case under the Bankruptcy Code (as now or hereafter
in effect), (v) file a petition seeking to take advantage of
any other law relating to bankruptcy, insolvency,
reorganization, winding up, or composition or readjustment of
debts, (vi) fail to controvert in a timely and appropriate
manner, or acquiesce in writing to, any petition filed against
such Specified Participant in an involuntary case under such
Bankruptcy Code, or (vii) take any partnership or corporate
action for the purpose of effecting any of the foregoing;
provided that, with respect to any Specified Participant other
than the Partnership (or any Affiliate thereof) or the Power
Purchaser, any such action or failure to act shall not
constitute an Event of Default hereunder unless such action or
failure to act would (x) give rise to a default under the
Power Purchase Agreement or (y) would have (or could
reasonably be expected to have) a Material Adverse Effect; or

     (h)  A proceeding or case shall be commenced after the
date hereof without the application or consent of any
Specified Participant in any court of competent jurisdiction,
seeking (i) its liquidation, reorganization, dissolution,
winding-up, or the composition or readjustment of debts, (ii)
the appointment of a trustee, receiver, custodian, liquidator
or the like of such Specified Participant under any law
relating to bankruptcy, insolvency, reorganization, winding-
up, or composition or adjustment of debts or (iii) a warrant
of attachment, execution or similar process against all or a
substantial part of the assets of such Specified Participant,
and such proceeding or case shall continue undismissed, or any
order, judgment or decree approving or ordering any of the
foregoing shall be entered and continue unstayed and in
effect, for a period of 60 or more days, or any order for
relief against such Specified Participant shall be entered in
an involuntary case under such Bankruptcy Code; provided that,
with respect to any Specified Participant other than the
Partnership (or any Affiliate thereof) or the Power Purchaser,
such proceeding or appointment shall not constitute an Event
of Default hereunder unless such action
or failure to act would (x) give rise to a default under the
Power Purchase Agreement or (y) would have (or could
reasonably be expected to have) a Material Adverse Effect; or

    (i)  A judgment or judgments for the payment of money
in excess of $150,000 shall be rendered against the
Partnership, the Steam Host or the General Partner, and (x)
such judgment or judgments shall remain in effect and
unstayed and unbonded for a period of 30 or more consecutive
days or (y) enforcement proceedings shall be commenced by any
creditor on any such judgments; or

     (j)  Any material provision of any Project Document
shall at any time for any reason cease to be valid and
binding or in full force and effect or any party thereto
shall so assert in writing; or any material provision of any
Project Document shall be declared to be null and void or the
validity or enforceability thereof shall be contested by any
party thereto or any Governmental Authority; or any
Participant shall deny that it has any further liability or
obligation under any Project Document to which it is a party,
except upon fulfillment of its obligations thereunder;
provided, that with respect to any Project Document (other
than the Gas Contracts, the Power Purchase Agreement and the
Construction Contract), it shall not constitute an Event of
Default under this paragraph if (i) the Partnership shall
obtain a replacement agreement satisfactory in form and
substance to GE Capital (and, to the extent required under
the Power Purchase Agreement, the Power Purchaser) with a
Person reasonably satisfactory to GE Capital (and, to the
extent required, the Power Purchaser) within 30 days after
such invalidity, contest or denial shall have occurred and
(ii) such event does not give rise to a default under the
Power Purchase Agreement; or

     (k)  Any Collateral Security Document shall cease, for
any reason, to be in full force and effect, or any party
thereto shall so assert in writing; or any Collateral
Security Document shall cease to be effective to grant a
perfected Lien to the Security Agent, for the benefit of the
Owner Trustee and GE Capital, on the Collateral described
therein with the priority purported to be created thereby; or

     (l)  (i) The General Partner shall at any time cease to
be the managing general partner of the Partnership, or (ii)
the General Partner or the Limited Partner shall transfer,
sell, assign, mortgage, pledge or otherwise dispose of all or
any part of its equity interest in the Partnership or the
Project or (iii) Holdings shall transfer, sell, assign,
mortgage, pledge or otherwise dispose of its interest in any
Partner or (iv) Panda shall cease to directly own 100% of the
capital stock of Holdings or indirectly own 100% of the
capital stock of the General Partner and the Limited Partner,
in each case without GE Capital's prior written consent; provided,
that, the provisions of clauses (iii) and (iv) notwithstanding,
Holdings and Panda may transfer interests in the General
Partner and the Limited Partner so long as (x) any such
transfer is not prohibited by and is made in accordance with
the applicable provisions of the Power Purchase Agreement,
(y) Panda and Holdings (or, if Panda and Holdings merge into
each other, the surviving company of such merger) each
continues to directly or indirectly own at least 51% of the
capital stock of the General Partner and the Limited Partner
and (z) any such transfer is made subject to the Liens in
favor of the Security Agent under the Collateral Security
Documents (and any transferee shall so confirm the same); or

     (m)  The Partnership shall abandon the Project for a
period longer than 30 consecutive days; or

     (n)  (i) Any Person shall engage in any "prohibited
transaction" (as defined in Section 406 of ERISA or Section
4975 of the Code) involving any Plan, (ii) any "accumulated
funding deficiency" (as defined in Section 302 of ERISA),
whether or not waived, shall exist with respect to any Plan,
or (iii) a Reportable Event shall occur with respect to, or
proceedings shall commence to have a trustee appointed, or a
trustee shall be appointed, to administer or to terminate any
Single Employer Plan, which Reportable Event or institution
of proceedings is, in the reasonable opinion of GE Capital,
likely to result in the termination of such Plan for purposes
of Title IV of ERISA, or (iv) any Single Employer Plan shall
terminate for purposes of Title IV of ERISA, or (v) the
Partnership or any Commonly Controlled Entity shall, or is,
in the reasonable opinion of GE Capital, likely to incur any
liability in connection with a withdrawal from, or the
insolvency or reorganization of, a Multiemployer Plan, or
(vi) any other event or condition shall occur or exist with
respect to a Plan; and in each case in clauses (i) through
(vi) above, such event or condition, together with all other
such events or conditions, if any, could subject the
Partnership to any tax, penalty or other liabilities in the
aggregate material in relation to the business, operations,
property or financial or other condition of the Partnership;
or

     (o)  A Lease Event of Default shall have occurred and
be continuing; or

     (p)  Any Governmental Action required for (i) the
execution, delivery or performance by the Partnership, any
General Partner or any Reporting Participant of its
respective rights and obligations under any of the
Transaction Documents or (ii) the construction, ownership,
leasing or operation of the Project as contemplated by the
Transaction Documents (including, without limitation, the QF
Recertification Order), shall be revoked, terminated,
withdrawn, modified, suspended or withheld or shall cease to
be in full force or effect, or any proceeding shall be
commenced by or before any Governmental Authority for the
purpose of so revoking, terminating, withdrawing, modifying,
suspending or withholding any such Governmental Action and
such proceeding is not dismissed within 60 days of the
commencement thereof; and such revocation, termination,
withdrawal, modification, suspension, withholding or
cessation or such proceedings have or could reasonably be
expected to have a Material Adverse Effect; or

    (q)  The Limited Partner or the General Partner shall
breach any of its obligations under the Transfer Agreement;
or the Power Purchaser shall have given the Partnership a
notice of a "Fuel Default" (as defined in the Consent of the
Power Purchaser), which shall have given rise to a
"Fuel/Performance Failure" (as defined in the Consent of the
Power Purchaser); or an "Event of Default" shall occur under
Subsection 15.1 of the Power Purchase Agreement; or

    (r)  The Partnership shall (i) fail to furnish to GE
Capital an Annual QF Status Certificate pursuant to subsection 6.30(b)
or (d) on the day such certificate is due or (ii) any Annual QF Status
Certificate furnished pursuant to subsection 6.30(b) or (d) shall indicate
that, during the period covered by such certificate, the Steam Host purchased
an amount of steam under the Steam Sales Agreement which was less than the
QF Minimum Steam Take set forth in such certificate; provided, that an Event
of Default shall not be deemed to have occurred so long as either:
     
               (A)(i)  such Annual QF Status Certificate
          indicates that the Facility met the QF Operating
          Standard for the period covered by such certificate and
          (ii) on or prior to the day that is 7 days after the
          last day of the period covered by such certificate, the
          Steam Host shall have purchased under the Steam Sales
          Agreement, during the period covered by such certificate
          plus this additional 7-day period, an amount of steam at
          least equal to the QF Minimum Steam Take as determined
          for purposes of such certificate; or

               (B)(i)  the Partnership shall have obtained from
          FERC an order granting the Partnership a waiver of the
          QF Operating Standard for the Initial QF Standards
          Measurement Period or the QF Standards Measurement
          Period, as the case may be, for which such certificate
          was furnished and (ii) such order shall have become
          final and not subject to appeal and shall not have
          become the subject of any judicial or administrative
          proceedings.

          If any Event of Default shall have occurred and be
continuing, GE Capital may, in addition to any other remedies
which it, the Owner Trustee or the Security Agent may have under
this Agreement, the Facility Lease or any Collateral Security
Document or by statute or by rule of law, upon ten Business Days'
prior written notice to the Partnership, enter upon the Project
and construct, equip and complete the Project in accordance with
the plans and specifications therefor with such changes therein as
GE Capital may from time to time and in its sole discretion deem
appropriate, all at the risk, cost and expense of the Partnership.
GE Capital shall have the right at any and all times to
discontinue any work commenced by it in respect of the Project or
to change any course of action undertaken by it and shall not be
bound by any limitations or requirements of time except as
expressly set forth herein.  GE Capital shall have the right and
power (but shall not be obligated) to take over and use all or any
part of the labor, materials, supplies and equipment contracted
for by or on behalf of the Partnership, whether or not previously
incorporated into the Project, all in the sole and absolute
discretion of GE Capital.  In connection with any construction of
the Project undertaken by GE Capital pursuant to the provisions of
this paragraph, GE Capital may (a) engage builders, contractors,
architects, engineers and others for the purpose of furnishing
labor, materials and equipment in connection with any construction
of the Project, (b) pay, settle or compromise all bills or claims
which may become Liens against any part of the Project, or which
have been or may be incurred in any manner in connection with the
construction, completion and equipping of the Facility or any
other part of the Project or for the discharge of Liens or defects
in the title of the Site and/or the leasehold estate in the
Facility and/or any other part of the Project, and (c) take such
other action (including the employment of watchmen to protect the
Project) or refrain from acting under this Agreement as GE Capital
may in its sole and absolute discretion from time to time
determine without any limitation whatsoever.  The Partnership
shall be liable to GE Capital for all sums paid or incurred for the
construction, completion and equipping of the Project whether the same
shall be paid or incurred pursuant to the provisions of this paragraph or
otherwise, and all payments made or liabilities incurred by
GE Capital under this Agreement of any kind whatsoever shall be
paid by the Partnership to GE Capital upon demand with interest at
the Default Rate to the date of payment to GE Capital.  Upon the
occurrence of and during the continuance of any Event of Default,
the rights, powers and privileges provided in this paragraph and
all other remedies available to GE Capital, the Owner Trustee or
the Security Agent under this Agreement, the Facility Lease or any
Collateral Security Document or by statute or by rule of law may
be exercised by GE Capital or such other Person at any time and
from time to time whether or not the Loans shall be due and
payable, and whether or not GE Capital shall have instituted any
foreclosure or other action for the enforcement of any of the
Transaction Documents.  For the purpose of carrying out the
provisions and exercising the rights, powers and privileges
granted by this paragraph, the Partnership hereby irrevocably
constitutes and appoints GE Capital its true and lawful attorney-
in-fact to execute, acknowledge and deliver any instruments and to
do and to perform any acts such as are referred to in this
paragraph in the name and on behalf of the Partnership.  This
power of attorney is a power coupled with an interest and cannot
be revoked.

          Section 9.  MISCELLANEOUS

      9.1  Amendments and Waivers.  Neither this Agreement,
the Note, any other Loan Document nor any of the terms hereof or
thereof may be changed, waived, discharged or terminated unless
such change, waiver, discharge or termination is in writing signed
by the Partnership, GE Capital, the Security Agent (with respect
to any Collateral Security Document) and, to the extent required
by Subsection 8.9(b) of the Power Purchase Agreement, consented to
by the Power Purchaser.

     9.2 Notices. All notices, requests and demands to or
upon the respective parties hereto to be effective shall be in
writing, by telecopier or by telex and, unless otherwise expressly
provided herein, shall be deemed to have been duly given or made
when delivered by hand, or three days after being deposited in the
mail, first class postage prepaid, or, in the case of a nationally
recognized overnight courier service, one Business Day after
delivery to such courier service, or in the case of transmission
by telecopier, when confirmation of receipt is obtained, or in the
case of telex notice, when sent, answerback received, addressed as
follows, or to such other address as may be hereafter notified by
the respective parties hereto and any future holders of the Note:

     The Partnership:    Panda-Brandywine, L.P.
                         4100 Spring Valley
                         Suite 1001
                         Dallas, Texas  75244
                         Telephone:  (214) 980-7159 
                         Telecopy:   (214) 980-6815
                         Attention:  Chairman,
                              with a copy to the General Counsel

     GE Capital:         General Electric Capital Corporation
                         1600 Summer Street
                         Stamford, Connecticut  06905 
                         Telecopy:   (203) 357-6970
                         Attention:  Vice President,
                                     Energy Project Operations

except that any notice, request or demand to or upon GE Capital
pursuant to subsection 2.2 shall not be effective until received
by GE Capital.

     9.3  No Waiver; Cumulative Remedies.  No failure to
exercise and no delay in exercising, on the part of GE Capital,
any right, remedy, power or privilege hereunder, shall operate as
a waiver thereof; nor shall any single or partial exercise of any
right, remedy, power or privilege hereunder preclude any other or
further exercise thereof or the exercise of any other right,
remedy, power or privilege.  The rights, remedies, powers and
privileges herein provided are cumulative and not exclusive of any
rights, remedies, powers and privileges provided by law.

     9.4  Survival.  All representations and warranties made
hereunder and in any document, certificate or statement delivered
pursuant hereto or in connection herewith shall survive the
execution and delivery of this Agreement and the Note.  All
covenants and agreements of the Partnership and the General
Partner contained in Sections 6 and 7 hereof shall survive the
payment in full of amounts outstanding hereunder and under the
Note in accordance with the provisions of such Sections 6 and 7.
The obligation of the Partnership to sell the Facility to the
Owner Trustee in accordance with the terms hereof and to otherwise
enter into the transactions contemplated by the Lease Documents
shall survive the payment in full of the Loans and all other
amounts owing hereunder (whether upon the occurrence of an Event
of Default or otherwise).

     9.5  Payment of Expenses and Indemnity.  (a)  The
Partnership shall, whether or not any Loan is made or any of the
other transactions contemplated by this Agreement are consummated,
pay all reasonable out-of-pocket expenses incurred by GE Capital,
the Security Agent and the Owner Trustee with respect to the
negotiation, preparation, execution and delivery of this Agreement
and the other Loan Documents, any and all transactions
contemplated hereby or thereby and the preparation of any document
reasonably required hereunder or thereunder, including (without
limiting the generality of the foregoing) all reasonable fees and
expenses of Simpson Thacher & Bartlett, counsel for GE Capital,
Thompson & Knight, special Texas counsel for GE Capital, Piper &
Marbury, special Maryland counsel for GE Capital, Swidler &
Berlin, special regulatory counsel for GE Capital, all reasonable
fees and expenses of GE Capital's engineering consultant,
environmental consultant, fuel consultant and each other
professional consultant retained by it, all fees and expenses of
the Owner Trustee and the Security Agent (including their
reasonable legal fees and expenses), all title and conveyancing
charges, recording and filing fees and taxes, mortgage taxes,
intangible personal property taxes, escrow fees, revenue and tax
stamp expenses, insurance premiums, court costs, surveyors',
appraisers', architects', engineers', consultants', accountants'
and reasonable attorneys' fees and disbursements, and will
reimburse to GE Capital, the Owner Trustee and the Security Agent
all expenses paid by them of the nature described in this
subsection 9.5 which have been or may be incurred by GE Capital,
the Owner Trustee or the Security Agent with respect to any and
all of the transactions contemplated herein.  GE Capital may pay
or deduct from the Loan proceeds any of such expenses (but shall
nevertheless be required to provide the Partnership with a
statement itemizing such expenses), and any Loan proceeds so
applied shall be deemed advances under this Agreement and secured
by the Collateral Security Documents.

     (b)  The Partnership shall pay all reasonable out-of
pocket costs and expenses of GE Capital, the Owner Trustee and the
Security Agent in connection with the preservation of rights
under, and enforcement of, the Loan Documents and the Lease
Documents and the documents and instruments referred to therein or
in connection with any restructuring or rescheduling of the
Obligations (including, without limitation, the reasonable fees
and disbursements of counsel.

     (c)  The Partnership shall indemnify each Indemnitee
from, and hold each of them harmless against, any and all losses,
liabilities, claims, damages, expenses, obligations, penalties,
actions, judgments, suits, costs or disbursements of any kind or
nature whatsoever (including, without limitation, the reasonable
fees and disbursements of counsel for such Indemnitee in
connection with any investigative, administrative or judicial
proceeding commenced or threatened, whether or not such Indemnitee
shall be designated a party thereto) that may at any time
(including, without limitation, at any time following the payment
of the Obligations) be imposed on, asserted against or incurred by
any Indemnitee as a result of, or arising out of, or in any way
related to or by reason of, (i) any of the transactions
contemplated hereby or the execution, delivery or performance of
any Transaction Document, (ii) any violation by the Partnership or
its Affiliates of any applicable Environmental Law, (iii) any
environmental claim arising out of the management, use, control,
ownership or operation of property or assets by the Partnership or
any of its Affiliates, including, without limitation, all on-Site
and off-Site activities involving Hazardous Substances, (iv) the
breach of any environmental representation or warranty set forth
in subsection 3.25, (v) the grant to the Security Agent of any
Lien in any property or assets of the Partnership or any equity
interest in the Partnership, and (vi) the exercise by GE Capital,
the Owner Trustee or the Security Agent of its rights and remedies
(including, without limitation, foreclosure) under any agreements
creating any such Lien (but excluding, as to any Indemnitee, any
such losses, liabilities, claims, damages, expenses, obligations,
penalties, actions, judgments, suits, costs or disbursements
incurred solely by reason of the gross negligence or willful
misconduct of such Indemnitee).  The Partnership's obligations
under this subsection 9.5 shall survive the repayment of all
Obligations and the termination of this Agreement.

     9.6  Successors and Assigns.  (a)  This Agreement shall
be binding upon and inure to the benefit of the Partnership,
GE Capital, all future holders of the Notes and their respective
successors and assigns, except that the Partnership may not assign
or transfer any of its rights or obligations under this Agreement
without the prior written consent of GE Capital.  Any assignment
or transfer made by the Partnership without the prior written
consent of GE Capital shall be void and of no effect.

      (b)  The Partnership acknowledges that GE Capital may,
in the ordinary course of its business and in accordance with
Applicable Law, at any time sell, assign, transfer, grant
participations in, or otherwise dispose of all or any portion of
its Commitment or the Loans (or participations in the Letters of
Credit) or of its right, title and interest therein or in this
Agreement and the Collateral Security Documents (collectively,
"Participations") to one or more banks or other financial
institutions or other entities ("Assignees"); provided that (i) no
such Participation shall, at the time of such Participation,
subject the Partnership to any increased costs or taxes for which
the Partnership has agreed to indemnify GE Capital hereunder and
(ii) such Assignee executes a supplement to this Agreement in
which it agrees to be bound by the provisions of this Agreement
and the provisions of the Consent of the Power Purchaser.  The
Partnership agrees that each Assignee shall possess all rights of
"GE Capital" hereunder with respect to its Participation and
further agrees that it will enter into any necessary or desirable
amendment hereto to specifically provide for the same and to
otherwise give effect to such Participation (i.e., to provide for
GE Capital as the agent for the lenders hereunder).

     (c)  The Partnership authorizes GE Capital to disclose
to any prospective Assignee all financial information in
GE Capital's possession concerning the Partnership, the General
Partner or the Project which has been delivered to GE Capital by
or on behalf of the Partnership pursuant to this Agreement or any
other Transaction Document or which has been delivered to
GE Capital by or on behalf of the Partnership in connection with
GE Capital's credit evaluation of the Partnership and the Project
prior to or after entering into this Agreement; provided, however,
that prior to furnishing any information marked in writing as
being confidential information, GE Capital shall either (i) obtain
Panda's or the Partnership's consent to the furnishing of such
information or (ii) require the prospective Assignee to execute a
reasonably satisfactory confidentiality agreement with respect to
such confidential information in favor of the Partnership.

     9.7  Severability.  Any provision hereof which is
prohibited or unenforceable in any jurisdiction shall, as to such
jurisdiction, be ineffective to the extent of such prohibition or
unenforceability without invalidating the remaining provisions
hereof and without affecting the validity or enforceability of any
provision in any other jurisdiction.

     9.8  Headings.  The headings of the various sections and
paragraphs of this Agreement are for convenience of reference
only, do not constitute a part hereof and shall not affect the
meaning or construction of any provision hereof.

     9.9  Counterparts.  This Agreement may be executed by
one or more of the parties hereto on any number of separate
counterparts and all of said counterparts taken together shall be
deemed to constitute one and the same instrument.

     9.10  GE Capital Sole Beneficiary.  All conditions of
the obligations of GE Capital to make Loans, to issue the
Letter(s) of Credit and, acting through the Owner Trustee, to
enter into the sale and leaseback of the Facility or to make
available the Equity Loan Facility hereunder are imposed solely
and exclusively for the benefit of GE Capital and its assigns
(including each Assignee) and no other Person shall have standing
to require satisfaction of such conditions in accordance with
their terms or be entitled to assume that GE Capital will refuse
to make Loans in the absence of strict compliance with any or all
thereof and no Person shall, under any circumstances, be deemed to
be a beneficiary of such conditions, any or all of which may be
freely waived in whole or in part by GE Capital at any time if in
its sole discretion it deems it advisable to do so. Inspections
and approvals of plans and specifications, the Project and the
workmanship and materials used therein impose no responsibility or
liability of any nature whatsoever on GE Capital, and no Person shall,
under any circumstances, be entitled to rely upon such inspections and
approvals by GE Capital for any reason.  GE Capital is obligated hereunder
solely to make Loans if and to the extent required by this
Agreement.

     9.11  Signs.  GE Capital shall be permitted to erect and
maintain on the Site until the Date of Final Completion of the
Facility a sign indicating the source of construction financing.

     9.12  GOVERNING LAW.  THIS AGREEMENT, THE LETTER(S) OF
CREDIT AND THE NOTE AND THE RIGHTS AND OBLIGATIONS OF THE PARTIES
UNDER THIS AGREEMENT, THE LETTER(S) OF CREDIT AND THE NOTE SHALL
BE GOVERNED BY, AND CONSTRUED AND INTERPRETED IN ACCORDANCE WITH,
THE LAWS OF THE STATE OF NEW YORK.

     9.13  SUBMISSION TO JURISDICTION; WAIVERS.  (a)  EACH OF
THE PARTNERSHIP AND THE GENERAL PARTNER HEREBY IRREVOCABLY AND
UNCONDITIONALLY:

     (i)       SUBMITS FOR ITSELF AND ITS PROPERTY IN ANY
     LEGAL ACTION OR PROCEEDING RELATING TO THIS AGREEMENT, OR ANY
     OTHER LOAN DOCUMENT OR FOR RECOGNITION AND ENFORCEMENT OF ANY
     JUDGMENT IN RESPECT THEREOF, TO THE NON-EXCLUSIVE GENERAL
     JURISDICTION OF THE COURTS OF THE STATE OF NEW YORK, THE
     COURTS OF THE UNITED STATES OF AMERICA FOR THE SOUTHERN
     DISTRICT OF NEW YORK, AND APPELLATE COURTS FROM ANY THEREOF;

     (ii)      CONSENTS THAT ANY SUCH ACTION OR PROCEEDING
     MAY BE BROUGHT IN SUCH COURTS, AND WAIVES ANY OBJECTION THAT
     IT MAY NOW OR HEREAFTER HAVE TO THE VENUE OF ANY SUCH ACTION
     OR PROCEEDING IN ANY SUCH COURT OR THAT SUCH ACTION OR
     PROCEEDING WAS BROUGHT IN AN INCONVENIENT COURT AND AGREES
     NOT TO PLEAD OR CLAIM THE SAME;

     (iii)     AGREES THAT SERVICE OF PROCESS IN ANY SUCH
     ACTION OR PROCEEDING MAY BE EFFECTED BY MAILING A COPY
     THEREOF BY REGISTERED OR CERTIFIED MAIL (OR ANY SUBSTANTIALLY
     SIMILAR FORM OF MAIL), POSTAGE PREPAID TO IT AT ITS ADDRESS
     SPECIFIED IN SUBSECTION 9.2 AND, IF APPLICABLE, TO GE CAPITAL
     AT ITS ADDRESS SET FORTH IN SUBSECTION 9.2 HERETO OR AT SUCH
     OTHER ADDRESS OF WHICH GE CAPITAL OR THE PARTNERSHIP OR THE
     GENERAL PARTNER, IF APPLICABLE, SHALL HAVE BEEN NOTIFIED PURSUANT
     HERETO; AND
                                 
     (iv)      AGREES THAT NOTHING HEREIN OR THEREIN SHALL
     AFFECT THE RIGHT TO EFFECT SERVICE OF PROCESS IN ANY OTHER
     MANNER PERMITTED BY LAW OR SHALL LIMIT THE RIGHT TO SUE IN
     ANY OTHER JURISDICTION.
     
     (b)  EACH OF THE PARTNERSHIP, THE GENERAL PARTNER AND GE
CAPITAL HEREBY IRREVOCABLY AND UNCONDITIONALLY WAIVES TRIAL BY
JURY IN ANY LEGAL ACTION OR PROCEEDING RELATING TO OR ARISING OUT
OF THIS AGREEMENT OR ANY OTHER TRANSACTION DOCUMENT AND FOR ANY
COUNTERCLAIM THEREIN.

     9.14  Limitation of Liability.  There shall be full
recourse to the Partnership and all of its assets for the
liabilities of the Partnership under this Agreement, the Letters
of Credit and the Note and its other Obligations, but in no event
shall any Partner, Affiliate of any Partner, or any officer,
director or employee of the Partnership, any Partner or their
Affiliates or any holder of any equity interest in any Partner be
personally liable or obligated for such liabilities and
Obligations of the Partnership, except as may be specifically
provided herein or in any other Loan Document to which such
Partner is a party or in the event of fraudulent actions, knowing
misrepresentations, gross negligence or willful misconduct by the
Partnership, any Partner or any of their Affiliates in connection
with the financing contemplated by this Agreement.  Subject to the
foregoing limitation on liability, GE Capital may sue or
commence any suit, action or proceeding against any Partner or any
Affiliate thereof in order to obtain jurisdiction over the
Partnership in order to enforce its rights and remedies hereunder.
Nothing herein contained shall limit or be construed to limit the
liabilities and obligations of any Partner or any Affiliate
thereof in accordance with the terms of any other Loan Document
creating such liabilities and obligations to which such Partner or
Affiliate is a party.

     9.15  Release of Easements on Transmission Facilities
and Effluent Pipeline.  (a)  Upon the transfer by the Partnership
to the Power Purchaser of the Transmission Facilities and the
Easements relating thereto in accordance with the terms of the
Power Purchase Agreement, GE Capital agrees to execute (and cause
the Owner Trustee and the Security Agent to execute) a supplement
to the Deed of Trust and Security Agreement, Security Agreement,
Site Lease and Site Sublease releasing such property from the Lien
thereon granted in favor of the Security Agent (or from the
leasehold interest therein in favor of the Owner Trustee) pursuant
to the terms of such agreements.

     (b)  Upon the transfer by the Partnership to the County
Commissioners of Charles County, Maryland of the Effluent Pipeline
and the Easements relating thereto in accordance with the terms of
the Effluent Water Agreement, GE Capital agrees to execute (and
cause the Owner Trustee and the Security Agent to execute) a
supplement to the Deed of Trust and Security Agreement, Security
Agreement, Site Lease and Site Sublease releasing such property
from the Lien thereon granted in favor of the Security Agent (or
from the leasehold interest therein in favor of the Owner Trustee)
pursuant to the terms of such agreements.

     9.16  Personal Property.  It is the intention of GE
Capital and the Partnership that the Facility, each Modification
and every portion thereof is severed, and shall be and remain
severed, to the maximum extent permitted by Applicable Law, from
the real estate constituting the Site and the Easements and even
if physically attached thereto, shall retain the character of
personal property, shall be treated as personal property with
respect to the rights of all Persons, shall be removable (subject
to the provisions of the Transaction Documents) and shall not be
or become fixtures or part of the real estate constituting the
Site and the Easements.

     9.17  Special Exculpation.  No claim may be made by the
Partnership, the General Partner or any other Person claiming by
or through the Partnership or the General Partner against GE
Capital or any of its successors, assigns, Affiliates, directors,
officers, employees, attorneys or agents for any special,
indirect, consequential or punitive damages in respect of any
claim for breach of contract or any other theory of liability
arising out of or related to the transactions contemplated by this
Agreement, or any act, omission or event occurring in connection
therewith; and the Partnership hereby waives, releases and agrees
not to sue upon any claim for any such damages, whether or not
accrued and whether or not known or suspected to exist in its
favor.

     IN WITNESS WHEREOF, the parties hereto have caused this
Agreement to be duly executed and delivered by their proper and
duly authorized officers as of the day and year first above
written.
                              PANDA-BRANDYWINE, L.P.

                              By:  Panda Brandywine Corporation, its
                                     General Partner
                                     
                                     
                              By:
                                   Name:   Robert W. Carter
                                   Title:  President, Chairman and
                                             Chief Executive Officer


                              PANDA BRANDYWINE CORPORATION, as the
                                     General Partner
                                     
                                     
                              By:
                                   Name:    Robert W. Carter
                                   Title:   President, Chairman and
                                              Chief Executive Officer


                              GENERAL ELECTRIC CAPITAL CORPORATION



                              By:
                                   Name:    Michael E. Stewart
                                   Title:   Attorney-in-Fact

Consented and Agreed:

SHAWMUT BANK CONNECTICUT,
  NATIONAL ASSOCIATION, not in its
  individual capacity, but solely as
  Owner Trustee


By:________________________________
   Name:   Kathy A. Larimore
   Title:  Assistant Vice President


                
                
<PAGE>                
                
                
                
                
                         TABLE OF CONTENTS
                                 
                                 
                                                             Page
Section 1.   DEFINITIONS                                        1
             1.1  Defined Terms                                 1
             1.2  Other Definitional Provisions                 1

Section 2.   AMOUNTS AND TERMS OF LOANS                         2
             2.1  Loans                                         2
             2.2  Procedure for Borrowing                       2
             2.3  Disbursement of Loans                         3
             2.4  Note                                          3
             2.5  Fees                                          3
             2.6  Mandatory Prepayments; Special Payments       3
             2.7  Computation of Interest and Fees              4
             2.8  Payments                                      8
             2.9  Letter of Credit Commitment                   9
             2.10 Partnership's Obligations in Respect of
                  Drawings Under Letters of Credit             11
             2.11 Letter of Credit Fees                        13
             2.12 Funding Indemnity                            13
             2.13 Use of Proceeds                              14
             2.14 Taxes                                        14
             2.15 Maximum Number of Tranches                   14

Section 3.   REPRESENTATIONS AND WARRANTIES                    15

             3.1  Financial Statements                         15
             3.2  Partnership Existence and Business; Partners 15
             3.3  Compliance With Law                          16
             3.4  Power and Authorization; Enforceable
                  Obligations                                  16
             3.5  Governmental Actions and Other Consents and
                  Approvals                                    18
             3.6  No Legal Bar                                 19
             3.7  No Proceeding or Litigation                  19
             3.8  No Default or Event of Loss                  19
             3.9  Ownership of Property; Liens                 20
             3.10 Taxes                                        20
             3.11 Federal Regulations                          21
             3.12 ERISA                                        21
             3.13 Investment Company Act; etc.                 21
             3.14 Collateral Security Documents;
                  Lease Documents                              21
             3.15 Full Disclosure                              22
             3.16 Property Rights, Utilities, etc              22
             3.17 Compliance with Building Codes, Zoning
                  Laws, etc.                                   22
             3.18 Principal Place of Business, etc.            23
             3.19 Description of Property                      23
             3.20 Public Utility Status                        23
             3.21 Material Agreement and Licenses              24
             3.22 Sufficiency of Project Documents             24
             3.23 Representations and Warranties               25
             3.24 Location of Site                             25
             3.25 Environmental Matters                        25
             3.26 Fuel Supply                                  28
             3.27 Qualifying Facility                          28
             3.28 Completion of Project                        29

Section 4.   CONDITIONS PRECEDENT TO LOANS                     29

             4.1  Conditions of Initial Loan                   29
 
                  (a) Notice of Initial Loan Funding           29 
                  (b) Note                                     29
                  (c) Title Insurance; Survey                  29
                  (d) Legal Opinions                           30
                  (e) Trust Agreement                          31
                  (f) Collateral Security Documents            31
                  (g) Power Purchase Agreement                 32
                  (h) Construction Contract                    32
                  (i) Steam Agreements                         32
                  (j) Gas Contracts                            32
                  (k) Operation and Maintenance Agreement      32
                  (l) Effluent Water Agreement                 33
                  (m) Partnership Agreement; Formation
                      Documents                                33
                  (n) Project Schedule; Approved Budget        33
                  (o) Letter of Credit Pledge Agreements; 
                      Ascending Letter of Credit and
                      Overfunding Letter of Credit             33
                  (p) Site Lease; Site Sublease                34
                  (q) GE Capital's Representative's Report     34
                  (r) Perfection of Liens and Security
                      Interests                                34
                  (s) Fees                                     34
                  (t) Insurance Coverage                       34
                  (u) Preliminary Appraisal                    35
                  (v) Notice to Proceed                        35
                  (w) Easement Agreements                      35
                  (x) Steam Host Arrangements; Qualifying
                      Facility Status                          35 
                  (y) Subcontractors; Suppliers                35
                  (z) Governmental Actions                     35
                 (aa) No Material Adverse Change               36
                 (bb) No Material Tax Change                   36
                 (cc) Litigation                               36
                 (dd) Financial Statements                     36
                 (ee) Pledged Stock                            36
                 (ff) Record Searches                          37
                 (gg) Taxes                                    37
                 (hh) Gas Supply Assessment                    37
                 (ii) Projections                              37
                 (jj) Environmental Information                37
                 (kk) Authorizing Actions                      38
                 (ll) Distilled Water Facility Business Plan   38
                 (mm) Fuel Management Plan                     38

             4.2  Conditions to All Loans                      38
                  (a) Governmental Actions and Other Consents
                      and Approvals                            38
                  (b) Qualifying Facility                      38
                  (c) No Change in Law                         39
                  (d) No Material Adverse Change, etc.         39
                  (e) Payment of Project Costs                 39
                  (f) Evidence of Project Costs; Lien Waivers;
                      Ascending Letter of Credit               39
                  (g) Representations and Warranties           40
                  (h) No Default or Event of Default; Event
                      of Loss                                  40
                  (i) No Force Majeure, Cancellation,
                      Suspension, Termination, etc.            40
                  (j) Report of GE Capital's Representative    41
                  (k) Borrowing Certificate                    41
                  (l) Notice of Borrowing                      41
                  (m) Approved Budget Amount                   41
                  (n) Sufficient Financing                     42
                  (o) Interest Payments and Fees               42
                  (p) Taxes and Assessments                    42
                  (q) Project Documents                        42
                  (r) Major Subcontractors                     42
                  (s) Additional Project Documents             42
                  (t) Final Completion, etc.                   42
                  (u) Notices, Stop-Work Orders                43
                  (v) Title Insurance Continuation             43
                  (w) Liens                                    44
                  (x) No Notice Under Section 15.3 of Power
                      Purchase Agreement                       44 
                  (y) Confirmation Certificate                 44
                  (z) Additional Matters                       44

Section 5.   SALE AND LEASE OF THE FACILITY                    44

             5.1  Lease Closing Date                           44
             5.2  Actions by the Partnership on the Lease
                  Closing Date                                 44
             5.3  Actions by GE Capital on the Lease Closing
                  Date                                         45
             5.4  Lease of Facility                            45 
             5.5  Conditions Precedent to Obligations of GE
                  Capital                                      45

                  (a) Substantial Completion                   45
                  (b) Closing Notice; Certificate of Lessor's
                      Cost                                     45
                  (c) Lease Documents                          45
                  (d) Legal Opinions                           46
                  (e) Title                                    46
                  (f) Requirements under the Power Purchase 
                      Agreement                                47
                  (g) Operating Budget                         47
                  (h) Title Insurance; Survey                  47
                  (i) Authorizing Actions                      47
                  (j) Filings and Recordings                   47
                  (k) Insurance Coverage                       48
                  (l) Governmental Actions and Other Consents
                      and Approvals                            48
                  (m) Qualifying Facility                      48
                  (n) No Change in Law                         49
                  (o) No Material Adverse Change, etc.         49
                  (p) Representations and Warranties           49
                  (q) No Default or Event of Default; Event of
                      Loss; Event of Regulation                49
                  (r) No Force Majeure, Cancellation,
                      Suspension, Termination, etc.            50
                  (s) Tax Opinion                              50
                  (t) Lien Searches                            50
                  (u) Appraisal                                50
                  (v) Project Costs                            50
                  (w) Engineer's Report                        50
                  (x) Reserve Account                          50
                  (y) Working Capital                          50
                  (z) Transfer and Recordation Taxes           51
                 (aa) Payment of Project Costs                 51
                 (bb) Maryland Commission Order                51

             5.6  Conditions Precedent to the Obligations of
                  the Partnership                              51

                  (a) Lease Documents                          51
                  (b) No Change in Law                         51

             5.7  Basic Rent Factors; Stipulated Loss Values;
                  Adjustments                                  51
             5.8  Leverage Option; Adjustment of Basic Rent    52
             5.9  Equity Loan Facility                         52
             5.10 Adjustments of Supplemental Rent             53

Section 6.   AFFIRMATIVE COVENANTS                             54

             6.1  Completion of Facility; Monthly Reports      54
             6.2  Conduct of Business, Maintenance of
                  Existence, etc.                              55
             6.3  Payment of Obligations                       55
             6.4  Performance Under Other Agreements           55
             6.5  General Partner                              55
             6.6  Insurance Coverage                           55
             6.7  Inspection of Property; Books and Records; 
                  GE Capital's Representative; Discussions     61
             6.8  Compliance With Laws                         62
             6.9  Financial Statements                         63
             6.10 Certificates; Other Information              64
             6.11 Taxes                                        66
             6.12 Maintenance of Property                      66
             6.13 Notices                                      67
             6.14 Assignments of Additional Project Documents;
                  Maintenance of Liens of the Collateral
                  Security Documents; Future Mortgages         69
             6.15 Annual Opinion of Counsel                    70
             6.16 Employee Plans                               70
             6.17 Management Letters                           70
             6.18 Documentation of Project Costs               71
             6.19 Disputes                                     71
             6.20 Lists and Approval of Contractors,
                  Subcontractors and Materialmen               71
             6.21 Easements                                    72
             6.22 Use of Project Cash Flow Prior to the Lease
                  Closing Date                                 72
             6.23 Further Assurances                           72
             6.24 Storage of Materials                         73
             6.25 Hazardous Substances                         73
             6.26 Development Security Letter of Credit
                  Proceeds                                     74
             6.27 Distilled Water Facility Business Plan       74
             6.28 Fuel Management Plan                         74
             6.29 Qualifying Facility Recertification          74
             6.30 Qualifying Facility Status Certificates      74

Section 7.   NEGATIVE COVENANTS                                76

             7.1  Merger, Sale of Assets, Purchases, etc       77
             7.2  Indebtedness                                 77
             7.3  Distributions, etc                           77
             7.4  Liens                                        78
             7.5  Nature of Business                           78
             7.6  Amendment of Contracts, etc                  78
             7.7  Investments                                  79
             7.8  Qualifying Facility                          79
             7.9  Leases                                       79
             7.10 Change of Office                             79
             7.11 Change of Name                               80
             7.12 Compliance With ERISA                        80
             7.13 Transactions With Affiliates and Others      80
             7.14 Acceptance of Facility                       80
             7.15 Payment of Project Costs                     81
             7.16 Approval of Additional Project Documents     81
             7.17 Alteration of the Site or Project            81
             7.18 Changes in Plans and Budgets                 81
             7.19 Capital Expenditures                         81
             7.20 Hazardous Substances and Compliance with
                  Environmental Law                            81  
             7.21 Sale of Electricity                          82
             7.22 O&M Letter of Credit                         82

Section 8.   EVENTS OF DEFAULT                                 83

Section 9.   MISCELLANEOUS                                     91

             9.1  Amendments and Waivers                       91
             9.2  Notices                                      91
             9.3  No Waiver; Cumulative Remedies               91
             9.4  Survival                                     92 
             9.5  Payment of Expenses and Indemnity            92
             9.6  Successors and Assigns                       93
             9.7  Severability                                 94
             9.8  Headings                                     94
             9.9  Counterparts                                 95
             9.10 GE Capital Sole Beneficiary                  95
             9.11 Signs                                        95
             9.12 GOVERNING LAW                                95
             9.13 SUBMISSION TO JURISDICTION; WAIVERS          95
             9.14 Limitation of Liability                      96
             9.15 Release of Easements on Transmission
                  Facilities and Effluent Pipeline             96
             9.16 Personal Property                            97
             9.17 Special Exculpation                          97


APPENDIX A     Definitions

SCHEDULES

Schedule 1     Description of the Site and Easements
Schedule 2     Governmental Actions
Schedule 3     Recordings and Filings
Schedule 4     Approved Budget
Schedule 5     Project Schedule
Schedule 6     Assumptions
Schedule 7     Equity Loan Terms
Schedule 8     Environmental Matters
Schedule 9     Operating Projections
Schedule 10    Basic Rent Factors and Stipulated Loss Value
Schedule 11    Fuel Management Plan
Schedule 12    Distilled Water Facility Business Plan
Schedule 13    Leverage Option Adjustment


EXHIBITS

Exhibit A      Form of Note
Exhibit B-1    Form of Development Security Letter of Credit
Exhibit B-2    Form of Interconnection Letter of Credit
Exhibit B-3    Form of Performance Letter of Credit
Exhibit B-4    Form of O&M Letter of Credit
Exhibit C-1    Form of Borrowing Certificate
Exhibit C-2    Form of Notice of Borrowing
Exhibit C-3    Form of Cost Certificate
Exhibit C-4    Form of Confirmation Certificate
Exhibit D      Form of Notice of Initial Loan Funding
Exhibit E      Form of Assignment
Exhibit F      Form of Consent
Exhibit G      Form of Lease Closing Notice
Exhibit H      Form of Certificate of Lessor's Cost
Exhibit I-1    Form of Substantial Completion Certificate
Exhibit I-2    Form of Final Completion Certificate
Exhibit J      Form of Bill of Sale and Severance Agreement
Exhibit K      Form of Deed of Trust and Security Agreement
Exhibit L      Form of Facility Lease
Exhibit M      Form of Site Lease
Exhibit N      Form of Site Sublease
Exhibit O      Form of Security Deposit Agreement
Exhibit P-1    Form of General Partner Pledge Agreement
Exhibit P-2    Form of Limited Partner Pledge Agreement
Exhibit Q      Form of Stock Pledge Agreement
Exhibit R      Form of Present Assignment of Power Purchase
               Agreement
Exhibit S-1    Form of Ascending Letter of Credit Pledge
               Agreement
Exhibit S-2    Form of Overfunding Letter of Credit Pledge
               Agreement
Exhibit T-1    Form of Ascending Letter of Credit
Exhibit T-2    Form of Overfunding Letter of Credit
Exhibit U      Form of Tax Indemnity Agreement
Exhibit V      Form of Security Agreement
Exhibit W      Form of Steam Lease
Exhibit X      Form of Steam Lessee Security Agreement
Exhibit Y-1    Form of Opinion of Chadbourne & Parke
Exhibit Y-2    Form of Opinion of Gibbs & Haller
Exhibit Y-3    Form of Opinion of Piper & Marbury
Exhibit Y-4    Form of Opinion of Thompson & Knight
Exhibit Y-5    Form of Opinion of Counsel to Participants
Exhibit Y-6    Form of Opinion of Venable, Baetjer,
               Howard & Civiletti
Exhibit Y-7    Form of Opinion of Simpson Thacher & Bartlett
Exhibit Y-8    Form of Opinion of Swidler and Berlin
Exhibit Y-9    Form of Opinion of Shipman & Goodwin
Exhibit Z      Form of Trust Agreement


<PAGE>



                               Exhibit A

                                   to

                     Construction Loan Agreement and Lease Commitment

                               Form of Note

              [See Exhibit 10.245 filed with this Registration Statement]




                                Exhibit K

                                   to

                     Construction Loan Agreement and Lease Commitment

                      Form of Deed of Trust and Security Agreement

              [See Exhibit 10.27 filed with this Registration Statement]




                                   Exhibit M

                                      to

                       Construction Loan Agreement and Lease Commitment

                               Form of Site Lease

                [See Exhibit 10.72 filed with this Registration Statement[






                                     Exhibit N

                                        to

                     Construction Loan Agreement and Lease Commitment

                                    Form of Site Sublease

                [See Exhibit 10.73 filed with this Registration Statement]




                                     Exhibit O

                                          to

                       Construction Loan Agreement and Lease Commitment

                            Form of Security Deposit Agreement

                [See Exhibit 10.26 filed with this Registration Statement]






                                      Exhibit P-1

                                            to

                          Construction Loan Agreement and Lease Commitment
 
                             Form of General Partner Pledge Agreement

                 [See Exhibit 10.28 filed with this Registration Statement]

 


                                      Exhibit P-2

                                           to

                    Construction Loan Agreement and Lease Commitment

                          Form of Limited Partner Pledge Agreement   

                 [See Exhibit 10.29 filed with this Registration Statement]



                                       Exhibit Q

                                           to

                      Construction Loan Agreement and Lease Commitment

                          Form of Stock Pledge Agreement

                  [See Exhibit 10.30 filed with Registration Statement]



                                          Exhibit V

                                             to

                    Construction Loan Agreement and Lease Commitment

                                   Form of Security Agreement

                  [See Exhibit 10.33 filed with this Registration Statement]



                                       Exhibit X

                                           to

                        Construction Loan Agreement and Lease Commitment

                              Form of Steam Leasee Security Agreement

                  [See Exhibit 10.35 filed with this Registration Statement]





                                      Exhibit Z

                                         to

                         Construction Loan Agreement and Lease Commitment

                                    Form of Trust Agreement

                  [See Exhibit 10.34 filed with this Registration Statement]
 

                                                    APPENDIX A to
                                      Construction Loan Agreement
                                             and Lease Commitment


                          DEFINITIONS


          Whenever used in (i) the Construction Loan Agreement
and Lease Commitment, dated as of March 30, 1995 among
Panda-Brandywine, L.P., Panda Brandywine Corporation and General
Electric Capital Corporation, (ii) the Deed of Trust and Security
Agreement, dated as of March 30, 1995, between Panda-Brandywine,
L.P. and Chicago Title Insurance Company, as trustee, (iii) the
Security Deposit Agreement, dated as of March 30, 1995, among
Panda-Brandywine, L.P., Panda Brandywine Corporation, General
Electric Capital Corporation and Shawmut Bank Connecticut,
National Association, as Owner Trustee and Security Agent or (iv)
any of the other Loan Documents or Lease Documents referred to
therein, the following terms shall have the following meanings,
unless otherwise defined therein:

          "Accounts":  the collective reference to the Operation
     and Maintenance Reserve Account, the Rent Reserve Account,
     the Insurance and Condemnation Proceeds Account, the
     Warranty Maintenance Reserve Account, the Revenue Account,
     the Special Payment Account, the Current Account, the
     Distribution Reserve Account and the Partnership Security
     Account and each other established by the Security Agent
     pursuant to the terms of the Security Deposit Agreement.

          "Accrued Maintenance Payment":  as defined in Section
     5(e) of the Lease.

          "Additional Construction Contract":  direct order
     contracts for miscellaneous project facilities and
     additional construction contracts, other than the
     Construction Contract, entered into by the Partnership with
     the consent of GE Capital for the provision of labor,
     services and/or material in connection with the design,
     engineering, construction, equipping and/or testing of the
     Project or any part thereof, including the Effluent Pipeline
     and the Transmission Facilities.

          "Additional Project Documents":  any contract,
     agreement or instrument (but excluding Governmental Actions)
     related to the development, ownership, construction,
     testing, maintenance, repair, operation or use of the
     Project entered into by the Partnership and any other Person
     subsequent to the Initial Loan Funding Date (including each
     Additional Construction Contract) and any consent and
     agreement which constitutes an Ancillary Document and is
     delivered in connection therewith, but excluding Non-
     Material Agreements.

          "Adverse Proceedings":  any action, investigation, law
     or proceeding which seeks to revoke, suspend, delay or
     adversely modify any of the Governmental Actions.

          "Affiliate":  of any designated Person, each Person
     which, directly or indirectly, controls or is controlled by
     or is under common control with such designated Person.  For
     the purposes of this definition, "control" (including, with
     correlative meanings, the terms "controlled by" and "under
     common control with"), as used with respect to any Person,
     shall mean the possession, directly or indirectly, of the
     power to direct or cause the direction of the management and
     policies of such Person, whether through the ownership of
     voting securities or by contract or otherwise; provided that
     for purposes of Section 8(e) of the Stock Pledge Agreement
     "control" (and its correlative meanings), as used with
     respect to any Person, shall also mean the ownership,
     directly or indirectly, of any equity securities of or any
     interests in such Person, whether or not it has the power to
     direct or cause the direction of the management and policies
     of such Person.

          "After-Tax Basis":  with respect to any payment to be
     received by any Person, the amount of such payment
     supplemented by a further payment or payments so that, after
     deducting from such payments the amount of all Taxes imposed
     by any Governmental Authority with respect to such payments
     (whether or not such Taxes are payable), the sum of such
     payments shall be equal to the original payment to be
     received by such Person.

          "Ancillary Documents":  with respect to each Additional
     Project Document, (i) an Assignment in substantially the
     form of Exhibit E to the Loan Agreement, together with any
     amendments to the Collateral Security Documents necessary or
     desirable to grant to the Security Agent, for the benefit of
     GE Capital and the Owner Trustee, a first priority perfected
     Lien in such Additional Project Document and all property
     interests received by the Partnership in connection
     therewith, (ii) all recorded financing statements and other
     filings required to perfect such Liens, (iii) opinions of
     counsel for the Partnership and, to the extent reasonably
     required by GE Capital (and to the extent available after
     diligent attempts to procure the same) the other parties to
     such Additional Project Document, (iv) a Consent to
     Assignment with respect to such Additional Project Document
     from such other parties substantially in the form of Exhibit
     F to the Loan Agreement or otherwise in form and substance
     reasonably satisfactory to GE Capital, and (v) evidence of
     the Partnership's authorization of such Additional Project
     Document, all in form and substance satisfactory to GE
     Capital.

          "Annual QF Status Certificate":  a certificate of an
     Authorized Officer of the General Partner setting forth (a)
     the QF Minimum Steam Take for the period covered by such
     certificate, and (b) whether, during the period covered by
     such certificate, the Steam Host has purchased an amount of
     steam under the Steam Sales Agreement at least equal to such
     QF Minimum Steam Take.

          "Applicable Law" or "Law":  with respect to any
     Governmental Authority, any constitutional provision, law,
     statute, rule, regulation, ordinance, treaty, order, decree,
     judgment, decision, certificate, holding, injunction,
     Governmental Action or requirement of such Governmental
     Authority along with the interpretation and administration
     thereof by any Governmental Authority charged with the
     interpretation or administration thereof.  Unless the
     context clearly requires otherwise, the term "Applicable
     Law" or "Law" shall include each of the foregoing (and each
     provision thereof) as in effect at the time in question,
     including any amendments, supplements, replacements, or
     other modifications thereto or thereof, and whether or not
     in effect as of the date of the Loan Agreement.

          "Appraisal Procedure":  a procedure whereby two
     independent appraisers, one appointed by GE Capital and one
     by the Lessee, shall agree upon the value, period, amount or
     determination then the subject of an appraisal.  If either
     GE Capital or the Lessee shall determine that a value,
     period, amount or determination to be determined under the
     Facility Lease or any other Transaction Document cannot
     timely be established by agreement, such party shall appoint
     its appraiser and give notice thereof to the other party,
     which shall appoint its appraiser within 30 days thereafter.
     If such other party does not appoint its appraiser within
     such thirty-day period, the determination of the first
     appraiser made within 60 days thereafter shall be conclusive
     and binding.  If within 60 days after appointment of the
     second of the two appraisers, such appraisers are unable to
     agree upon the value, period, amount or determination in
     question, they jointly shall appoint a third appraiser
     within 10 days thereafter, or, if they do not do so, either
     GE Capital or the Lessee may request the American
     Arbitration Association, or any organization successor
     thereto, to appoint the third appraiser from a panel of
     arbitrators knowledgeable on the subject of natural gas-
     fired cogeneration plants and the equipment used or operated
     in connection therewith.  The decision of the third
     appraiser shall be given within 60 days after the
     appointment thereof.  If three appraisers shall be so
     appointed, the average of all three determinations shall be
     conclusive and binding on GE Capital and the Lessee unless
     the determination of one appraiser is disparate from the
     middle determination by more than twice the amount by which
     the third determination is disparate from the middle
     determination, in which case the determination of the most
     disparate appraiser shall be excluded and the average of the
     remaining two determinations shall be conclusive and binding
     on GE Capital and the Lessee.  The obligation to pay the
     fees and expenses of appraisers incurred in connection with
     any Appraisal Procedure relating to any transaction
     contemplated by any provision of the Facility Lease or any
     other Transaction Document shall be divided equally between
     GE Capital and the Lessee (except the obligation to pay such
     fees and expenses in connection with any Appraisal Procedure
     pursuant to Section 15 of the Facility Lease, which shall be
     solely that of the Lessee).

          "Approved Budget":  the budget prepared by the
     Partnership in form and substance satisfactory to GE Capital
     and attached to the Loan Agreement as Schedule 4, which sets
     forth in reasonable detail all Project Costs anticipated to
     be incurred in connection with the development and
     construction of the Project, as such Approved Budget may be
     amended from time to time with the prior written consent of
     GE Capital.

          "Ascending Letter of Credit":  the letter of credit
     issued by Deutsche Bank pursuant to the terms of Section
     3.14(a) of the Construction Contract as security for the
     performance by the Contractor of its obligations under the
     Construction Contract, together with any amendments or
     supplements thereto and any successor letters of credit
     issued pursuant to such Section 3.14(a), each substantially
     in the form of Exhibit T-1 to the Loan Agreement.

          "Ascending Letter of Credit Pledge Agreement":  the
     Ascending Letter of Credit Pledge Agreement to be entered
     into by the Partnership in favor of the Security Agent, for
     the benefit of GE Capital and the Owner Trustee,
     substantially in the form of Exhibit S-1 to the Loan
     Agreement, as the same may be amended, supplemented or
     otherwise modified from time to time.

          "Assigned Contracts":  the collective reference to the
     Construction Contract, the Raytheon Parent Guaranty, the
     Power Purchase Agreement, the Gas Supply Contract, the Gas
     Supply Guaranty, the Fuel Management Agreement, the Fuel
     Management Guaranty, the Gas Transportation Contracts, the
     Effluent Water Agreement, the Steam Sales Agreement, the
     Steam Lease, the Steam Lessee Security Agreement, the
     Operation and Maintenance Agreement and, from and after the
     date any Additional Project Document is executed by the
     Partnership, such Additional Project Document.

          "Assignee":  as defined in subsection 9.6(b) of the
     Loan Agreement.

          "Assignments":  the collective reference to the
     Assignments of each of the Assigned Contracts, each
     substantially in the form of Exhibit E to the Loan
     Agreement, to be executed by the Partnership in favor of the
     Security Agent for the benefit of GE Capital and the Owner
     Trustee.

          "Authorized Officer":  shall mean (i) with respect to
     any Person that is a corporation, the president, any vice
     president, the treasurer, or the chief financial officer of
     such Person, (ii) with respect to any Person that is a
     partnership, the president, any vice president, the
     treasurer or the chief financial officer of a general
     partner of such Person, or (iii) with respect to the Owner
     Trustee, any officer in its Corporate Trust Administration
     department, or (iv) with respect to any Person, such other
     representative of such Person that is approved by GE Capital
     in writing.  No Person shall be deemed to be an Authorized
     Officer unless named on a certificate of incumbency of such
     Person delivered to GE Capital on or after the Initial Loan
     Funding Date.

          "Available Cash Flow":  for any period (including any
     Quarterly Measurement Period), the amount, if any, by which
     Project Revenues for such period exceed the sum of (i)
     Project Expenses of the Partnership for such period, plus
     (ii) payments of Rent for such period, plus (iii) payments
     of fees in respect of the Letter(s) of Credit for such
     period, plus (iv) debt service (exclusive of any mandatory
     prepayments of principal) on the Partnership Equity Loans,
     if any, for such period.

          "Bankruptcy Code":  Title 11 of the United States Code
     titled "Bankruptcy," as amended from time to time, and any
     successor statute thereto.

          "Base Rate":  with respect to any Base Rate Loan (or
     other amount owing under the Transaction Documents with
     respect to which interest is payable at the Base Rate), the
     interest equivalent of the 30-day rate on commercial paper
     placed on behalf of issuers whose corporate bonds are rated
     "AA" by Standard and Poor's Corporation ("S&P"), as made
     available on a discount basis or otherwise by the Federal
     Reserve Bank of New York for the Business Day immediately
     preceding the applicable Reset Date for such Base Rate Loan
     (or, with respect to other amounts owing with respect to
     which interest is payable at the Base Rate, the Business Day
     immediately preceding the date on which such interest begins
     to accrue) or (b) in the event that the Federal Reserve Bank
     of New York does not make available such a rate, then the
     arithmetic average of the interest equivalent of the 30-day
     rate on commercial paper placed on behalf of such issuers,
     as quoted on a discount basis or otherwise by commercial
     paper dealers to GE Capital for the close of business on the
     Business Day immediately preceding the applicable Reset Date
     for such Base Rate Loan.  For purposes of this definition,
     the "interest equivalent" of a rate stated on a discount
     basis (a "discount rate") for commercial paper of a given
     days' maturity shall be equal to the quotient (rounded
     upwards to the next higher one-thousandth (.001) of 1%) of
     (A) the discount rate divided by (B) the difference between
     (x) 1.00 and (y) a fraction the numerator of which shall be
     the product of the discount rate times the number of days in
     which such commercial paper matures and the denominator of
     which shall be 365.

          "Base Rate Loans":  the Loans that are made or
     maintained at an interest rate based on the Base Rate.

          "Basic Rent":  as defined in Section 3(a) of the
     Facility Lease.

          "Basic Rent Factors":  the percentages set forth in
     Schedule C to the Facility Lease as such percentages may be
     adjusted from time to time in accordance with the provisions
     of Section 3(d) of the Facility Lease.

          "Basic Rent Payment Dates":  initially, (a) the last
     Business Day of the calendar month which is three months
     after the Basic Term Commencement Date and thereafter during
     the Lease Term, (b) the last Business Day of each calendar
     month occurring three months after the immediately preceding
     Basic Rent Payment Date.

          "Basic Term" or "Basic Lease Term":  the period from
     and including the Basic Term Commencement Date to and
     including the last Business Day of the calendar month which
     occurs twenty years after the Basic Term Commencement Date.

          "Basic Term Commencement Date":  the Lease Closing
     Date.

          "Bill of Sale":  the Bill of Sale and Severance
     Agreement substantially in the form of Exhibit J to the Loan
     Agreement.

          "Borrowing":  a borrowing under the Loan Agreement of
     one or more Loans.

          "Borrowing Certificate":  a certificate of the
     Partnership substantially in the form of Exhibit C-1 to the
     Loan Agreement.

          "Borrowing Date":  each date on which GE Capital makes
     a Loan under the Loan Agreement.

          "Budget Category":  as defined in subsection 4.1(n) of
     the Loan Agreement.

          "Budget Category Amount":  as defined in subsection
     4.1(n) of the Loan Agreement.

          "Business Day":  a day other than a Saturday, a Sunday
     or any other day on which commercial banks in New York City
     or Hartford, Connecticut are required or authorized by Law
     to be closed and which is also a day on which dealings in
     Dollar deposits are carried out in the London interbank
     market.

          "Capital Lease":  any lease of property, real or
     personal, which, in accordance with GAAP, would be required
     to be capitalized on a balance sheet of the lessee thereof.

          "Cash Available for Distributions":  for any period
     (including any Quarterly Measurement Period), the amount, if
     any, by which Distributable Cash Flow for such period
     exceeds the sum of (i) contributions to the Rent Reserve
     Account for such period plus (ii) any required prepayments
     of principal of the Partnership Equity Loans for such period
     plus (iii) debt service on the Partner Equity Loans for such
     period.

          "Change in Accounting Treatment":  any amendment to or
     revision or official interpretation of the Statements of
     Financial Accounting Standards applicable to lease
     transactions by the Financial Accounting Standards Board
     that shall become effective subsequent to March 23, 1994 and
     on or prior to the Lease Closing Date.

          "Change in Tax Law":  any amendment to the Code that
     shall be enacted into law, become effective or is
     promulgated (including any technical correction to any such
     effective amendment that subsequently shall be enacted into
     law) or any change in the Treasury Regulations (including
     any proposed or temporary Treasury Regulations) or any other
     administrative interpretation of the Code that shall be
     adopted or promulgated, as the case may be, subsequent to
     March 23, 1994 and through the end of the session of the
     United States Congress which is in office during and
     including the later of (a) the year in which the Facility is
     placed in service or (b) the year in which the Lease Closing
     Date occurs, that causes GE Capital to experience tax
     consequences more or less favorable than those assumed in
     the Tax Indemnity Agreement, provided, however, a Change in
     Tax Law shall not include any favorable change with respect
     to investment tax credits or allowances of any kind except
     to the extent that GE Capital actually realizes tax benefits
     therefrom, and in such case, only to the extent of such
     benefits actually realized (which, in both cases, shall be
     determined by GE Capital in its reasonable discretion).

          "Change Order":  a change in the Construction Contract
     pursuant to Section 2.15 of the Construction Contract.

          "CLNG":  Cove Point LNG Limited Partnership, a limited
     partnership organized under the laws of the State of
     Delaware.

          "CLNG Agreement":  the FTS Service Agreement dated as
     of March 30, 1995 between the Partnership and CLNG, as
     supplemented by the letter dated as of March 30, 1995, as
     the same may be amended, supplemented or otherwise modified
     from time to time in accordance with the terms of such
     agreement and the Loan Agreement.

          "Closing Date":  the Initial Loan Funding Date.

          "Code":  the Internal Revenue Code of 1986, as amended
     from time to time.

          "Collateral":  the collective reference to all real and
     personal property, tangible and intangible, and the proceeds
     thereof, subjected from time to time to the Liens intended
     to be created by the Collateral Security Documents.

          "Collateral Security Documents":  the collective
     reference to the Deed of Trust and Security Agreement, the
     Security Agreement, the Security Deposit Agreement, the
     Ascending Letter of Credit Pledge Agreement, the Overfunding
     Letter of Credit Pledge Agreement, the Pledge Agreements,
     the Steam Lessee Security Agreement, the Assignments, the
     Consents to Assignment, each assignment (or consent to
     assignment) of an Easement Agreement, and any other
     agreement or instrument hereafter entered into by the
     Partnership or any other Person which secures the payment of
     the indebtedness evidenced by the Notes, the payment of Rent
     or the payment or performance of any other covenant or
     obligation or liability of the Partnership to GE Capital, or
     the Owner Trustee or the Security Agent under the Loan
     Agreement, the Facility Lease or any other Transaction
     Document.

          "Columbia":  the Columbia Gas Transmission
     Corporation, a corporation organized under the laws of
     the State of Delaware.

          "Columbia Bankruptcy Proceeding":  the proceeding
     before the United States Bankruptcy Court for the
     District of Delaware captioned as In re:  The Columbia
     Gas System Inc., and Columbia Gas Transmission
     Corporation, Case Nos. 91-803 and 91-804.

          "Columbia Facilities":  the pipeline improvements and
     other facilities to be constructed by Columbia pursuant to
     the Columbia Precedent Agreement.

          "Columbia FTS Agreement":  the Amended and
     Restated FTS Service Agreement, dated as of March 23,
     1995, between Columbia and the Partnership, as the same
     may be amended, supplemented or otherwise modified from
     time to time in accordance with the terms of such
     agreement and the Loan Agreement.


          "Columbia Precedent Agreement":  the Precedent
     Agreement between Columbia and the Partnership, dated
     as of February 25, 1994, as amended by the Amending
     Agreement, dated as of March 24, 1995 and supplemented
     by a letter dated as of March 30, 1995, as the same may
     be amended, supplemented or otherwise modified from
     time to time in accordance with the terms of such
     agreement and the Loan Agreement.

          "Columbia Proceeding":  shall mean the proceeding
     before FERC in which Columbia will request the issuance of a
     certificate of public convenience and necessity, pursuant to
     Section 7(c) of the Natural Gas Act (15 U.S.C.  717f(c)),
     for authority to construct pipeline facilities to provide
     transportation service to the Project under the Columbia FTS
     Agreement.

          "Commercial Operation Date":  the "Actual Commercial
     Operation Date", as defined in the Power Purchase Agreement.

          "Commitment":  GE Capital's obligation to (a) make
     Loans to the Partnership pursuant to subsection 2.1 of the
     Loan Agreement in an aggregate amount not to exceed the Loan
     Commitment and (b) issue the Letters of Credit pursuant to
     subsection 2.9 of the Loan Agreement in an aggregate stated
     amount not to exceed the Letter of Credit Commitment.

          "Commonly Controlled Entity":  an entity, whether or
     not incorporated, which is under common control with the
     Partnership within the meaning of Section 414(b) or (c) of
     the Code.

          "Confirmation Certificate": a certificate of Price
     Waterhouse or such other nationally recognized accounting
     firm as GE Capital shall reasonably approve, substantially
     in the form of Exhibit C-4 to the Loan Agreement.

          "Consent of the Power Purchaser": the Consent and
     Agreement, dated April 10, 1995, entered into by the Power
     Purchaser, the Partnership, GE Capital, the Security Agent
     and the Owner Trustee.

          "Consents to Assignment":  the collective reference to
     each Consent, substantially in the form of Exhibit F to the
     Loan Agreement, to be executed and delivered by each party
     (other than the Partnership) to each Assigned Contract in
     respect of the Assignments.

          "Construction Contract":  the Amended and Restated
     Turnkey Cogeneration Facility Agreement, dated as of
     March 30, 1995 between the Contractor and the Partnership in
     the form (including all amendments and clarification letters
     relating thereto) delivered to GE Capital on the Initial
     Loan Funding Date, together with the Raytheon Parent
     Guaranty, as the same may thereafter be amended,
     supplemented or otherwise modified from time to time in
     accordance with the terms of such agreement and the Loan
     Agreement.

          "Construction Loan Maturity Date":  the earliest to
     occur of (i) the Lease Closing Date, (ii) the date which
     occurs six months prior to the latest required commercial
     operations date in the Power Purchase Agreement (which
     latest required commercial operations date is, as of the
     Initial Loan Funding Date, June 1, 1997), as such date may
     be extended pursuant to the terms thereof, and (iii) the
     date which occurs 22 months after the Initial Loan Funding
     Date.

          "Construction Progress Report":  a monthly report from
     the Partnership to GE Capital and GE Capital's
     Representative providing (a) an assessment by the
     Partnership of the overall construction progress of the
     Project and the Pipeline Facilities and the PEPCO
     Interconnection Facility since the date of the last such
     report and since the Initial Loan Funding Date, together
     with an assessment of how such progress compares to the
     Project Schedule, (b) a detailed description of any and all
     material problems (including, but not limited to, actual and
     anticipated cost overruns, if any) encountered or
     anticipated in connection with the Project and the Pipeline
     Facilities and the PEPCO Interconnection Facility since the
     date of the last such report, together with an assessment of
     how such problems may impact the Project Schedule, (c) a
     detailed description of the proposed solutions to the
     problems referred to in clause (b) above, (d) a statement as
     to the anticipated delivery dates of major equipment for the
     Project, together with an assessment of how such delivery
     dates will impact the Project Costs, Contract Sum and the
     Project Schedule and (e) a discussion and/or analysis of
     such other matters related to the Project and the Pipeline
     Facilities and the PEPCO Interconnection Facility and the
     Project Schedule as GE Capital shall reasonably request.
     Each such Construction Progress Report shall be executed by
     the project manager and certified by an Authorized Officer
     of the Partnership.

          "Contest":  with respect to any Tax, Lien, or claim, a
     contest pursued in good faith and by appropriate proceedings
     diligently conducted, so long as (i) adequate cash reserves
     have been established with respect thereto, (ii) any Lien
     filed in connection therewith shall have been removed from
     the record by the bonding of such Lien by a reputable surety
     company satisfactory to GE Capital, or security satisfactory
     to GE Capital is otherwise provided to assure the discharge
     of the obligation thereunder and of any additional charge,
     penalty or expense arising from or incurred as a result of
     such contest, (iii) the failure to pay any such Tax, Lien or
     claim during the pendency of such contest would not
     otherwise have (nor could it reasonably be expected to have)
     a Material Adverse Effect and (iv) the Person subject to any
     such Tax, Lien or claim has no knowledge of any material
     actual or proposed deficiency or additional assessment that
     there is a substantial likelihood of being imposed if a
     contest is pursued (but which might otherwise be avoided if
     such contest were not pursued).

          "Contingent GE Capital Distributions":  as defined in
     subsection 5.10 of the Loan Agreement.

          "Contingent Obligation":  with respect to any Person,
     any obligation of such Person guaranteeing or intended to
     guarantee any Indebtedness, leases, dividends or other
     obligations ("primary obligations") of any other Person (the
     "primary obligor") in any manner, whether directly or
     indirectly, including, without limitation, any obligation of
     such Person, whether or not contingent, (i) to purchase any
     such primary obligation or any property constituting direct
     or indirect security therefor, (ii) to advance or supply
     funds (a) for the purchase or payment of any such primary
     obligation or (b) to maintain working capital or equity
     capital of the primary obligor or otherwise to maintain the
     net worth or solvency of the primary obligor, (iii) to
     purchase property, securities or services primarily for the
     purpose of assuring the owner of any such primary obligation
     of the ability of the primary obligor to make payment of
     such primary obligation, or (iv) otherwise to assure or hold
     harmless the owner of such primary obligation against loss
     in respect thereof; provided, however, that the term
     Contingent Obligation shall not include endorsements of
     instruments for deposit or collection in the ordinary course
     of business.

          "Continuation Endorsement":  as defined in subsection
     4.2(v) of the Loan Agreement.

          "Contract Sum":  $121,658,816.

          "Contractor":  Raytheon Engineers & Constructors, Inc.
     (formerly known as United Engineers & Constructors Inc.
     d/b/a Raytheon Engineers & Constructors), a Delaware
     corporation.

          "Contractual Obligation":  as to any Person, any
     provision of any security issued by such Person or of any
     agreement, instrument or undertaking to which such Person is
     a party or by which it or any of its property is bound.

          "Cost Certificate":  a certificate of an Authorized
     Officer of the Partnership substantially in the form of
     Exhibit C-3 to the Loan Agreement setting forth in detail
     specific work items for which payment is being requested,
     such Cost Certificate to be accompanied by invoices and
     other supporting documents as may be necessary to properly
     document all Project Costs identified therein and to
     otherwise include sufficient detail to (x) reconcile to the
     Approved Budget; (y) verify that sufficient amounts are
     available under the Loan Commitment to complete the Project;
     and (z) specify any appropriate increase in the stated
     amount of the Ascending Letter of Credit.

          "CPCN":  the Certificate of Public Convenience and
     Necessity granted to the Partnership pursuant to Sections
     54A and 54B of Article 78, Public Service Commission Law, of
     the Annotated Code of Maryland, by Order No. 71487 dated
     October 6, 1994 and by Order No. 71529 dated October 27,
     1994, as amended by Order No. 71644 dated December 16, 1994,
     of the Maryland Commission, and as such certificate may be
     further amended from time to time by the Maryland
     Commission.

          "Current Account:  the special account designated by
     that name established by the Security Agent pursuant to
     subsection 2.2 of the Security Deposit Agreement.

          "Date of Final Completion":  the date on which:

                    (a)  the Facility has achieved final
          acceptance under the Construction Contract;

                    (b)  no defects and/or deficiencies exist
          that adversely affect the performance of the Facility
          under the performance standards set forth in the
          Construction Contract;

                    (c)  the Partnership has received all as-
          built drawings of the Facility, test data, and other
          technical information required for the Partnership or
          operator to operate and maintain the Facility;

                    (d)  the Partnership has received all manuals
          and instruction books necessary to operate and maintain
          the Facility in a safe, efficient and effective manner;

                    (e)  all special tools to be supplied by any
          EPC Contractor or the Partnership have been delivered
          to the Site;

                    (f)  all EPC Contractors', contractors' and
          subcontractors' personnel, supplies, equipment, waste
          materials, rubbish and temporary facilities have been
          removed from the Site;

                    (g)  the Partnership has received from each
          EPC Contractor (i) any waivers of liens and claims
          relating to the Work which were not previously
          delivered by such EPC Contractor, and (ii) final
          waivers of all liens and claims by each subcontractor
          or materialman of such EPC Contractor relating to the
          Work;

                    (h)  there are no significant unresolved
          disputes, litigation or arbitration proceedings with
          respect to any of the EPC Contracts;

                    (i)  each EPC Contractor has performed all
          provisions of and delivered all items required by the
          relevant EPC Contract in a manner reasonably
          satisfactory to the Partnership;

                    (j)  GE Capital has received a Final
          Completion Certificate, and if requested by GE Capital,
          the Partnership and GE Capital have received from each
          EPC Contractor an executed copy of a completion
          certificate, such completion certificate to be in form
          and substance satisfactory to GE Capital and
          GE Capital's Representative;

                    (k)  all Project Costs incurred in connection
          with Final Completion of the Facility have been paid;
          and

                    (l)  the Commercial Operation Date has
          occurred under the Power Purchase Agreement.

          "Date of Substantial Completion":  the date on
     which:

          (a)  the Facility has achieved "Substantial Completion"
     under Section 6.04 of the Construction Contract;

          (b)  no defects and/or deficiencies exist that
     materially adversely affect the performance of the
     Facility under the performance standards set forth in
     the Construction Contract;

          (c)  the Partnership has received all manuals and
     instruction books necessary to operate and maintain the
     Facility in all material respects in a safe, efficient
     and effective manner;

          (d)  all special tools to be supplied by any EPC
     Contractor or the Partnership necessary to operate and
     maintain the Facility in all material respects have
     been delivered to the Site; and

          (e)  there are no significant unresolved disputes,
     litigation or arbitration proceedings with respect to
     any of the EPC Contracts.

          "Deed of Trust and Security Agreement":  the Deed of
     Trust and Security Agreement to be entered into between the
     Partnership and Chicago Title Insurance Company, as trustee
     for the use and benefit of the Security Agent (for the
     benefit of GE Capital and the Owner Trustee), substantially
     in the form of Exhibit K to the Loan Agreement, as the same
     may be amended, supplemented or otherwise modified in
     accordance with its terms from time to time.

          "Default":  any of the events specified in Section 8 of
     the Loan Agreement, whether or not any requirement for the
     giving of notice, the lapse of time, or both, or for the
     happening of any other condition, has been satisfied.

          "Default Rate":  as to any Loans or other amounts, the
     sum of (i) the Interest Rate otherwise applicable to such
     Loans or other amounts (which, in the case of other amounts,
     shall be deemed to be the Base Rate) plus (ii) two hundred
     basis points (2.0%) per annum.

          "Development Loan Agreement":  the Development Loan
     Agreement, dated as of March 23, 1994, among the
     Partnership, the General Partner, GE Capital (as agent and
     as a lender) and the Contractor, as amended through the
     Initial Loan Funding Date.

          "Development Loan Closing Date":  March 23, 1994.

          "Development Security Letter of Credit":  the Letter of
     Credit referred to by that name in subsection 2.9(a) of the
     Loan Agreement.

          "Discount Rate":  the Treasury Index Rate.

          "Distilled Water Facility":  the distilled water
     facility to be constructed on the Distilled Water Facility
     Premises pursuant to the Construction Contract, as more
     particularly described in Schedule A to the Steam Lease.

          "Distilled Water Facility Business Plan":  the
     Distilled Water Facility Business Plan set forth in Schedule
     12 to the Loan Agreement.

          "Distilled Water Facility Premises":  that portion of
     the Site described in Schedule B to the Steam Lease, on
     which the Distilled Water Facility is to be located.

          "Distributable Cash Flow":  for any period (including
     any Quarterly Measurement Period), the amount, if any, by
     which Project Revenues of the Partnership for such period
     exceed the sum of (i) Project Expenses of the Partnership
     for such period, plus (ii) payments of Rent for such period
     plus (iii) payments of fees in respect of the Letter(s) of
     Credit for such period, plus (iv) contributions to the
     Operation and Maintenance Reserve Account for such period,
     plus (v) debt service (exclusive of any mandatory
     prepayments of principal) on the Partnership Equity Loans
     for such period.

          "Distribution Reserve Account":  the special account
     designated by that name established by the Security Agent
     pursuant to subsection 2.2 of the Security Deposit
     Agreement.

          "Dollars" and "$":  dollars in lawful currency of the
     United States of America.

          "Easements":  any easement, license, right-of-way or
     similar real property interest or right that is the subject
     of an Easement Agreement.

          "Easement Agreements":  each agreement set forth in
     Schedule 1 to the Loan Agreement entered into prior to the
     Initial Loan Funding Date and each similar agreement entered
     into subsequent thereto granting or assigning to the
     Partnership ownership of or other rights in respect of any
     easement, license, right-of-way or similar real property
     interest or right relating to the Facility or the Site or to
     the transportation and delivery of Fuel, water, electricity
     or steam to or from the Facility or the Site or to ingress
     or egress to or from the Facility or the Site, each such
     agreement to be satisfactory in form and substance to GE
     Capital.

          "Effluent Pipeline":  the pipeline to be constructed
     pursuant to the terms of the Effluent Water Agreement to
     transport water to the Facility.

          "Effluent Water Agreement":  the Treated Effluent Water
     Purchase Agreement dated as of September 13, 1994 between
     the Partnership and the County Commissioners of Charles
     County, Maryland, together with the Water Easement
     Maintenance Agreement, in the form (including all amendments
     and clarification letters relating thereto) delivered to GE
     Capital on the Initial Loan Funding Date, as the same may be
     amended, supplemented or otherwise modified from time to
     time in accordance with the terms of such agreement and the
     Loan Agreement.

          "Environmental Audit":  each report or audit relating
     to environmental conditions at the Site (including the
     environmental reports of (i) Environmental Consulting &
     Technology, Inc. ("ECT") dated September 23, 1993, October
     18, 1993 January 3, 1994, March 21, 1994 and September 1994,
     (ii) International Engineers, Inc. dated July 13, 1992 and
     December 17, 1992, (iii) CSC, Inc. dated April 13, 1994 and
     October 10, 1994 and (iv) TPS Technologies dated April 14,
     1994 and the audit thereof by ENVIRON Corporation dated
     January 11, 1995), each such report or audit to be
     satisfactory in form and substance to GE Capital and to be
     performed by an engineering firm satisfactory to GE Capital.

          "Environmental Law":  as to any Person, any current or
     future law, treaty, rule, code, ordinance, regulation,
     permit, certificate, order, interpretation or license of any
     Governmental Authority or any determination of an arbitrator
     or a court or other Governmental Authority, relating to the
     presence, use, generation, handling, treatment, storage,
     transport, recycling, emission, spill, leak, seepage,
     discharge, release, threatened release or disposal of
     Hazardous Substances, the occurrence or remediation of any
     discharge of Hazardous Substances, environmental protection
     or any other environmental matter.

          "Environmental Proceeding":

          (a)  any litigation, proceeding, consent order or
     agreement under any Environmental Law whether judicial or
     administrative (including receipt by the Partnership or
     General Partner of any document) relating to:

                         (i)       the happening of any event
          involving the use, recycling, emission, spill, leak,
          seepage, discharge, release, threatened release, clean-
          up or remediation of any Hazardous Substance in such
          quantities or under such conditions so as to require
          under any Environmental Law removal or other remedial
          actions which have not yet been taken; or

                         (ii)      any complaint, order, citation
          or notice filed or issued under any Environmental Law
          by any Person (including, without limitation, the
          United States Environmental Protection Agency) alleging
          violation of any Environmental Law; or

               (b)  any notice from any Person of:

                         (i)       any violation or alleged
          violation of any Environmental Law or any allegation
          that the Partnership may have any liability under any
          Environmental Law; or

                         (ii)      the commencement of any
          environmental remediation or other similar remedial or
          corrective activity pursuant to or in accordance with
          any Environmental Law.

          "EPA":  the United States Environmental Protection
     Agency.

          "EPC Contractor":  the collective reference to the
     Contractor and each party (other than the Partnership) to an
     Additional Construction Contract.

          "EPC Contracts":  the collective reference to the
     Construction Contract and each Additional Construction
     Contract.

          "Equity Borrower":  either the Partnership or the
     Partners, as the case may be, as borrower under the Equity
     Loan Facility.

          "Equity Loan Facility":  as such term is defined in
     subsection 5.9 of the Loan Agreement.

          "Equity Loans":  as such term is defined in subsection
     5.9 of the Loan Agreement.

          "ERISA":  the Employee Retirement Income Security Act
     of 1974, as amended from time to time.

          "Eurocurrency Reserve Requirements":  for any day as
     applied to a Eurodollar Loan, the aggregate (without
     duplication) of the rates (expressed as a decimal fraction)
     of reserve requirements in effect on such day (including,
     without limitation, basic, supplemental, marginal and
     emergency reserves under any regulations of the Board or
     other Governmental Authority having jurisdiction with
     respect thereto), as now and from time to time hereafter in
     effect, dealing with reserve requirements prescribed for
     eurocurrency funding (currently referred to as "Eurocurrency
     Liabilities" in Regulation D of the Board) maintained by a
     member bank of the Federal Reserve System; provided, that
     the Eurocurrency Reserve Requirements shall be deemed to be
     zero, unless GE Capital has, in accordance with subsection
     9.6 of the Loan Agreement assigned any portion of its rights
     and obligations under the Loan Agreement to any financial
     institution which is a member of the Federal Reserve System
     and is required to maintain reserve requirements prescribed
     for eurocurrency funding by any regulation of the Board or
     any other Governmental Authority having jurisdiction with
     respect thereto, in which event the Eurocurrency Reserve
     Requirements shall be as set forth above.  Eurodollar Loans
     shall be deemed to constitute Eurocurrency Liabilities and
     to be subject to such reserve requirements without benefit
     of or credit for proration, exceptions or offsets which may
     be available from time to time to a lender under
     Regulation D.

          "Eurodollar Base Rate":  with respect to any Interest
     Period, (a) the rate per annum determined on the basis of
     the offered rates for deposits in Dollars for a period equal
     to such Interest Period reported by Telerate News Service on
     the day that is two Business Days prior to the beginning of
     such Interest Period or (b) in the event that the rate
     described in clause (a) of this definition ceases to be
     available, the rate as determined from such financial
     reporting service or other information as shall be mutually
     acceptable to GE Capital and the Partnership.

          "Eurodollar Loan":  the Loans that are made or
     maintained at an interest rate based on the Eurodollar Rate.

          "Eurodollar Rate":  with respect to each day during
     each Interest Period pertaining to a Eurodollar Loan, a rate
     per annum (rounded upwards to the nearest whole multiple of
     1/16th of one percent) determined for such day in accordance
     with the following formula:

                      Eurodollar Base Rate
            1.00 - Eurocurrency Reserve Requirements

          "Eurodollar Tranche":  as defined in subsection 2.15 of
     the Loan Agreement.

          "Event of Default":  any of the events specified in
     Section 8 of the Loan Agreement, provided that any
     requirement for the giving of notice, the lapse of time, or
     both, or for the happening of any other condition, has been
     satisfied.

          "Event of Loss":  (i) the actual or constructive total
     loss of all or substantially all of the Facility, or the
     condemnation, confiscation or seizure of, or requisition of
     title to, or requisition by any Governmental Authority (for
     a period exceeding the lesser of six months or the remainder
     of the Basic Term or any Renewal Term then in effect) of the
     use of all or substantially all of the Facility; (ii) the
     cessation or material impairment of the operation of the
     Facility as a result of damage to the Facility or (iii) the
     loss, theft, destruction or damage of, or condemnation,
     confiscation or seizure of, or requisition of title to, or
     requisition by any Governmental Authority of the use of,
     such portion of the Project as shall render the Facility
     unable to operate at the level of operation prior to the
     occurrence of such event or as a Qualifying Facility (in a
     situation in which clause (i) is not applicable).

          "Event of Regulation":  GE Capital or any of its
     Affiliates becoming a Public Utility solely by reason of the
     execution, delivery and performance of the Lease Documents
     or the ownership or leasing of the Facility by the Owner
     Trustee under the Lease Documents; provided, that no event
     resulting solely from a Special QF Loss Event shall be
     deemed an Event of Regulation.

          "Expenses":  liabilities, obligations, losses, damages,
     penalties, claims (including, without limitation, claims
     involving liability in tort, strict or otherwise), actions,
     suits, judgments, out-of-pocket costs, expenses and
     disbursements (including reasonable legal and other
     professional fees and expenses and costs of investigation)
     of any kind and nature whatsoever.

          "Facility":  the (a) gas-fired cogeneration facility
     having a net rating of approximately 230 megawatts (measured
     at the Site) to be constructed on the Site pursuant to the
     Construction Contract, including all equipment and systems
     set forth in the Construction Contract and any other EPC
     Contract, if any, and (b) the Distilled Water Facility, all
     as more particularly described in Schedule A to the Facility
     Lease.

          "Facility Lease":  the Facility Lease to be entered
     into between Lessor and the Lessee, substantially in the
     form of Exhibit L to the Loan Agreement, as the same may be
     amended, supplemented or otherwise modified from time to
     time in accordance with its terms.

          "Fair Market Rental Value":  the value, which shall not
     in any event be less than zero, that would be obtained in an
     arm's-length transaction for cash between an informed and
     willing lessee and an informed and willing lessor, neither
     of whom is under any compulsion to lease, for the use of the
     Facility for the appropriate period.  Except as required to
     be determined pursuant to Section 15 of the Facility Lease,
     Fair Market Rental Value shall be determined on the
     assumptions that: (i) the Facility is in at least the
     condition and state of repair required under Section 8(a) of
     the Facility Lease; (ii) the Partnership is in compliance
     with the requirements of the Transaction Documents; and
     (iii) during such lease period, Basic Rent will be payable
     in equal quarterly installments in arrears.

          "Fair Market Sales Value":  the value, which shall not
     in any event be less than zero, that would be obtained in an
     arm's-length transaction for cash between an informed and
     willing purchaser and an informed and willing seller,
     neither of whom is under any compulsion to purchase or sell,
     respectively, for the ownership of the Facility.  Except as
     required to be determined pursuant to Sections 9 and 15 of
     the Facility Lease, Fair Market Sales Value of the Facility
     shall be determined on the assumptions that:  (i) the
     Facility is in at least the condition and state of repair
     required under Section 8(a) of the Facility Lease and
     (ii) the Partnership is in compliance with the requirements
     of the Transaction Documents.

          "Federal Power Act":  the Federal Power Act of 1935, as
     amended from time to time.

          "FERC":  the Federal Energy Regulatory Commission or
     any successor or analogous federal Governmental Authority.

          "Final Completion":  final completion of the Facility,
     which shall be deemed to have occurred when the Date of
     Final Completion for the Facility shall have occurred and
     the conditions described in clauses (a) through (l) of the
     definition of "Date of Final Completion" shall have been
     satisfied.

          "Final Completion Certificate":  a certificate
     substantially in the form of Exhibit I-2 to the Loan
     Agreement, signed by the Partnership.

          "First Amendment":  as defined in subsection 4.1(g) of
     the Loan Agreement.

          "Fixed Rate Renewal Basic Rent":  for each three-month
     period during the Fixed Rate Renewal Term, if any, an amount
     equal to 50% of the average of the installments of Basic
     Rent payable by the Lessee during the Basic Term.

          "Fixed Rate Renewal Option":  as defined in
     Section 12(a) of the Facility Lease.

          "Fixed Rate Renewal Term":  as defined in Section 12(a)
     of the Facility Lease.

          "Fuel":  all fuel purchased or acquired by the
     Partnership, or on the Partnership's behalf, as fuel for the
     operation of the Facility, including without limitation all
     natural gas purchased, acquired or transported pursuant to
     the Gas Contracts.

          "Fuel Consultant":  C.C. Pace Resources, Inc.

          "Fuel Management Agreement":  the Fuel Supply
     Management Agreement, dated as of March 30, 1995, between
     Cogen Development Company, a Michigan corporation, and the
     Partnership in the form (including all amendment and
     clarification letters relating thereto) delivered to GE
     Capital on the Initial Loan Funding Date, as such Fuel
     Supply Management Agreement may thereafter be amended,
     supplemented, or otherwise modified from time to time in
     accordance with the terms of such agreement and the Loan
     Agreement.

          "Fuel Management Guaranty":  the Guaranty of the Fuel
     Supply Management Agreement, dated as of March 30, 1995, by
     MCN Investment Corporation, a Michigan corporation, in favor
     of the Partnership, as such Guaranty may thereafter be
     amended, supplemented or otherwise modified from time to
     time in accordance with the terms of such agreement and the
     Loan Agreement.

          "GAAP":  generally accepted accounting principles as in
     effect from time to time in the country under whose laws the
     relevant Person is organized.

          "Gas Contracts":  the collective reference to the Gas
     Supply Contract, the Fuel Management Agreement, the Gas
     Supply Guaranty , the Fuel Management Guaranty and the Gas
     Transportation Contracts.

          "Fuel Management Plan":  the Fuel Management Plan set
     forth in Schedule 11 to the Loan Agreement.

          "Gas Supplier":  Cogen Development Company, a Michigan
     corporation.

          "Gas Supply Contract":  the Gas Sales Agreement, dated
     as of March 30, 1995, between the Gas Supplier and the
     Partnership, in the form (including all amendments and
     clarification letters relating thereto) delivered to GE
     Capital on the Initial Loan Funding Date, as such Gas Sales
     Agreement may thereafter be amended, supplemented or
     otherwise modified from time to time in accordance with the
     terms of such agreement and the Loan Agreement.

          "Gas Supply Guaranty":  the Guaranty of the Gas Sales
     Agreement, dated as of March 30, 1995, by MCN Corporation, a
     Michigan corporation, in favor of the Partnership, as such
     Guaranty may thereafter be amended, supplemented or
     otherwise modified from time to time in accordance with the
     terms of such agreement and the Loan Agreement.

          "Gas Transportation Contracts":  the Columbia Precedent
     Agreement, the Columbia FTS Agreement, the CLNG Agreement
     and the Washington LDC Agreement.

          "Gas Transporters":  the collective reference to
     Columbia, CLNG and Washington.

          "GE Capital":  General Electric Capital Corporation, a
     New York corporation.

          "GE Capital's Representative":  as defined in
     subsection 6.7 of the Loan Agreement.

          "General Partner":  Panda Brandywine Corporation, a
     Delaware corporation.

          "General Partner Pledge Agreement":  the General
     Partner Pledge Agreement to be entered into between the
     General Partner and the Security Agent, for the benefit of
     GE Capital and the Owner Trustee, substantially in the form
     of Exhibit P-1 to the Loan Agreement, as the same may be
     amended, supplemented or otherwise modified from time to
     time in accordance with the terms of such agreement and the
     Loan Agreement.

          "GNP Deflator": as defined in the Power Purchase
     Agreement.

          "Governmental Action":  all permits, authorizations,
     registrations, consents, approvals, waivers, exceptions,
     variances, claims, orders, judgments and decrees, licenses,
     exemptions, publications (to the extent legally binding upon
     the Partnership, any other Participant or the Project),
     filings (other than filings of a purely ministerial nature),
     notices to and declarations of or with any Governmental
     Authority and shall include, without limitation, all siting,
     environmental, construction and operating permits and
     licenses that are required for the construction, use and
     operation of the Project.

          "Governmental Authority":  any nation or government,
     any state or other political subdivision thereof, and any
     entity exercising executive, legislative, judicial,
     regulatory or administrative functions of or pertaining to
     government.

          "Hazardous Substance":  (a) any toxic, caustic or
     otherwise hazardous substance, including, without
     limitation, petroleum, its derivatives, by-products and
     other hydrocarbons, solid wastes, contaminants,
     polychlorinated biphenyls, paint containing lead, urea,
     formaldehyde foam insulation, asbestos and discharge of
     sewage or effluent, whether or not regulated under Federal,
     state or local environmental statutes, ordinance, rules,
     regulations or orders; (b) any "hazardous substance,"
     "extremely hazardous substance," "hazardous waste," "solid
     waste," "pollutant," "toxic pollutant," "toxic substance,"
     "oil" or "contaminant" as those terms are used in or defined
     pursuant to any Environmental Law of the United States, the
     State of Maryland, the District of Columbia or relevant
     local government, including, without limitation, the
     Comprehensive Environmental Response, Compensation, and
     Liability Act, as amended, 42 U.S.C.  9601 et seq., the
     Safe Drinking Water Act, as amended, 42 U.S.C.  300f et
     seq., the Oil Pollution Act, as amended, 33 U.S.C.  2701
     et seq., the Federal Clean Air Act, as amended, 42 U.S.C.
      7401 et seq., the Solid Waste Disposal Act, as amended,
     42 U.S.C.  6901 et seq., the Toxic Substances Control Act,
     as amended, 15 U.S.C.  2601 et seq., the Federal Water
     Pollution Control Act, as amended, 33 U.S.C.  1251 et
     seq., the Emergency Planning and Community Right to-Know
     Act, as amended, 42 U.S.C.  11001 et seq., and any
     regulations promulgated pursuant to the foregoing statutes;
     and (c) any other substance, waste, pollutant, or material,
     the presence, use, handling, generation, treatment, storage,
     disposal, transport, recycling, emission, spill, leak,
     seepage, discharge, release or threatened release of which
     is regulated by, or could result in the imposition of
     liability under, any statute, ordinance, rule or regulation
     of the United States, the State of Maryland, the District of
     Columbia, relevant local government or other applicable
     Governmental Authority, including, but not limited to, the
     foregoing cited statutes and rules.

          "Holding Company Act":  the Public Utility Holding
     Company Act of 1935, as amended from time to time.

          "Holdings":  Panda Holdings, Inc., a Delaware
     corporation.  If Holdings merges into Panda, all references
     in the Transaction Documents to "Holdings" shall be deemed
     references to Panda from and after the time of such merger.

          "Indebtedness":  as to any Person, (a) indebtedness of
     such Person for borrowed money or for the deferred purchase
     price of property or services (other than obligations under
     agreements for the purchase of goods and services in the
     normal course of business which are not more than 60 days
     past due); (b) obligations of such Person under Capital
     Leases; (c) Contingent Obligations of such Person, including
     obligations of such Person under direct or indirect
     guarantees in respect of, and obligations (contingent or
     otherwise) to purchase or otherwise acquire, or otherwise to
     assure a creditor against loss in respect of, indebtedness
     or obligations of others of the kinds referred to in clause
     (a) or (b) above (other than endorsements of negotiable
     instruments in the ordinary course of business); and (d) any
     obligation of such Person or a Commonly Controlled Entity to
     a MultiEmployer Plan.

          "Indemnitees":  GE Capital, any Affiliate thereof,
     Shawmut Bank Corporation, National Association, in its
     individual capacity, as Owner Trustee and as Security Agent,
     and their respective successors, assigns (including any
     Assignee), agents, officers, shareholders, directors and
     employees.

          "Initial Loan Funding Date":  the date set forth in the
     Notice of Initial Loan Funding as the date on which GE
     Capital is to make its initial Loan under the Loan
     Agreement.

          "Initial Operation and Maintenance Reserve Deposit":
     $1,000,000.

          "Initial QF Standards Measurement period":  (a)  the 12-
     month period beginning with the date the Facility first
     produces electricity or (b) any successor or analogous
     period specified under the PURPA Regulations for the purpose
     of determining whether the Facility is in compliance with
     the QF Operating Standard and the QF Efficiency Standard and
     that includes the date the Facility first produces
     electricity.

          "Initial Rent Reserve Deposit":  $2,400,000.

          "Insurance and Condemnation Proceeds":  as such term is
     defined in the Security Deposit Agreement.

          "Insurance and Condemnation Proceeds Account":  the
     special account designated by that name established by the
     Security Agent pursuant to subsection 2.2 of the Security
     Deposit Agreement.

          "Insurance and Condemnation Proceeds Deposits":  as
     such term is defined in the Security Deposit Agreement.

          "Interconnection Letter of Credit":  the Letter of
     Credit referred to by that name in subsection 2.9(a) of the
     Loan Agreement.

          "Interest Payment Date":  (a) as to any Base Rate Loan,
     the next-to-last Business Day of each March, June, September
     and December to occur while such Loan is outstanding, (b) as
     to any Eurodollar Loan having an Interest Period of three
     months or less, the last day of such Interest Period, and
     (c) as to any Eurodollar Loan having an Interest Period of
     six months, the next-to-last Business Day of the calendar
     month ending three months after the first day of such
     Interest Period and the last day of such Interest Period.

          "Interest Period":  with respect to each Eurodollar
     Loan:

                    (a)  initially, the period from and including
          the Borrowing Date with respect to such Eurodollar Loan
          to but excluding the next-to-last Business Day of the
          calendar month ending one, two, three or six months
          thereafter, as selected by the Partnership in its
          Notice of Borrowing given with respect thereto; and

                    (b)  thereafter, each period from and
          including the last day of the next preceding Interest
          Period applicable to such Eurodollar Loan to but
          excluding the next-to-last Business Day of the calendar
          month ending one, two, three or six months thereafter,
          as selected by the Partnership by irrevocable notice to
          GE Capital in accordance with subsection 2.7(e) of the
          Loan Agreement not less than three Business Days prior
          to the last day of the then current Interest Period
          with respect thereto;

     provided that the foregoing provisions are subject to the
     following:

                    any Interest Period that would otherwise
          extend beyond the Construction Loan Maturity Date shall
          end on the Construction Loan Maturity Date or, if such
          day shall not be a Business Day, on the preceding
          Business Day.

          "Interest Rate":  (a) as to Eurodollar Loans for any
     applicable Interest Period, the rate of interest per annum
     equal to the sum of (i) the Eurodollar Rate for such
     Interest Period and (ii) two hundred fifty basis points
     (2.50%) and (b) as to Base Rate Loans for any monthly
     period, the rate of interest per annum equal to the sum of
     (i) the Base Rate for the applicable monthly period and
     (ii) two hundred fifty basis points (2.50%).

          "Law":  see "Applicable Law".

          "Lease Closing Date":  as defined in subsection 5.1 of
     the Loan Agreement.

          "Lease Closing Notice":  the notice of closing to be
     delivered pursuant to subsection 5.1 of the Loan Agreement
     substantially in the form of Exhibit G to the Loan
     Agreement.

          "Lease Debt":  as defined in subsection 5.8 of the Loan
     Agreement.

          "Lease Default":  any of the events specified in
     Section 14 of the Facility Lease, whether or not any
     requirement for the giving of notice, the lapse of time, or
     both, or for the happening of any other condition has been
     satisfied.

          "Lease Documents":  the collective reference to the
     Bill of Sale, the Site Lease, the Site Sublease, the Present
     Assignment and the Facility Lease.

          "Lease Event of Default":  as defined in Section 14 of
     the Facility Lease.

          "Lease Financing":  the lease of the Facility pursuant
     to the Facility Lease and consummation of the transactions
     contemplated by the Lease Documents.

          "Lease Term":  the Basic Term and, if the Facility
     Lease is renewed pursuant to Sections 12 and 13 of the
     Facility Lease, each Renewal Term.

          "Lease Termination Date":  the last day of the Lease
     Term (whether occurring by reason of a termination or
     expiration of the Lease Term).

          "Lease Transaction Expenses":  the expenses,
     disbursements and costs incurred in connection with (i) the
     preparation, execution and delivery of the Transaction
     Documents and the consummation of the transactions
     contemplated thereby for the Borrowing Dates and the Lease
     Closing Date and (ii) any other costs relating to the
     transactions contemplated by the Transaction Documents which
     may not, for tax purposes, be borne by Lessee.

          "Lease Year":  initially, the period commencing on the
     Lease Closing Date and ending on the first anniversary
     thereof and, thereafter, each yearly period commencing on
     the last day of the prior Lease Year and ending twelve
     months thereafter, until the Lease Termination Date.

          "Lessee":  the Partnership, as lessee under the
     Facility Lease.

          "Lessor":  the Owner Trustee, as lessor under the
     Facility Lease.

          "Lessor's Cost":  the least of (a) all Project Costs,
     (b) the outstanding amount of the Loans (excluding the
     Equity Loans, if any) on the Lease Closing Date not repaid
     in cash on such date and (c) $215,000,000; provided that in
     no event shall Lessor's Cost exceed the appraised value of
     the Facility as set forth in the appraisal referred to in
     subsection 5.5(u) of the Loan Agreement.

          "Lessor's Liens":  Liens against the Facility or the
     Site that result from acts of, or any failure to act by, or
     as a result of claims against, the Lessor unrelated to the
     ownership of the Facility or any other part of the Project,
     its status as Lessor under the Facility Lease, its interest
     in the Site Lease or the transactions contemplated by the
     Transaction Documents.

          "Letters of Credit":  the PEPCO Letters of Credit.

          "Letter of Credit Commitment":  $12,453,460 as the same
     may be reduced pursuant to subsection 2.9(f) of the Loan
     Agreement.

          "Letter of Credit Commitment Period":  the period from
     and including the date of the Loan Agreement to and
     including the Letter of Credit Commitment Termination Date.

          "Letter of Credit Commitment Termination Date":  the
     fifteenth anniversary of the Basic Term Commencement Date or
     such earlier date on which the Letter of Credit Commitment
     shall terminate.

          "Letter of Credit Issuance Termination Date":  the date
     occurring ten days after the later of December 31, 2000 and
     the fourth anniversary of the Commercial Operation Date, or
     such earlier date on which the Letter of Credit Commitment
     shall terminate.

          "Lien":  any mortgage, security interest, pledge,
     hypothecation, encumbrance or lien (statutory or other) of
     any kind or nature whatsoever (including, without
     limitation, any agreement to give any of the foregoing, any
     conditional sale or other title retention agreement, any
     Maryland construction lien or any financing lease having
     substantially the same economic effect as any such
     agreement, the filing of any statement under the Uniform
     Commercial Code or comparable law of any jurisdiction and
     any right of first refusal or option to purchase granted to
     the Power Purchaser in the Power Purchase Agreement or the
     Transfer Agreement).

          "Limited Partner":  Panda Energy Corporation, a
     Delaware corporation.

          "Limited Partner Pledge Agreement":  the Limited
     Partner Pledge Agreement to be entered into between the
     Limited Partner and the Security Agent, for the benefit of
     GE Capital and the Owner Trustee, substantially in the form
     of Exhibit P-2 to the Loan Agreement, as the same may be
     amended, supplemented or otherwise modified from time to
     time in accordance with the terms of such agreement and the
     Loan Agreement.

          "LNG":  liquified natural gas.

          "LNG Account":  as defined in subsection 6.33 of the
     Loan Agreement.

          "Loan Agreement":  the Construction Loan Agreement and
     Lease Commitment, dated as of March 30, 1995, among the
     Partnership, the General Partner and GE Capital, as amended,
     supplemented or otherwise modified from time to time.

          "Loan Commitment":  $215,000,000.

          "Loan Commitment Period":  the period from and
     including the Initial Loan Funding Date to and including the
     Loan Commitment Termination Date.

          "Loan Commitment Termination Date":  the Construction
     Loan Maturity Date or such earlier date on which the
     Commitment shall terminate.
          "Loan Documents":  the collective reference to the Loan
     Agreement, the Note, the Trust Agreement and the Collateral
     Security Documents.

          "Loans":  the loans to be made by GE Capital to the
     Partnership pursuant to subsection 2.1 of the Loan
     Agreement.  In the event Partnership Equity Loans are made
     to the Partnership pursuant to the Loan Agreement, the term
     "Loans" shall include the Partnership Equity Loans.

          "LOC Beneficiary":  the Power Purchaser.

          "LOC Fee Payment Date":  as defined in subsection 2.11
     (b) of the Loan Agreement.

          "LOC Reimbursement Obligations":  as defined in
     subsection 2.10 of the Loan Agreement.

          "Maryland Commission":  the Maryland Public Service
     Commission.

          "Maryland Commission Order":  an order from the
     Maryland Commission in form and substance satisfactory to GE
     Capital (a) declaring that neither the Owner Trustee nor GE
     Capital nor any Affiliate of GE Capital could, solely as a
     result of the Owner Trustee's ownership of the Facility as
     contemplated by subsection 5.2 of the Loan Agreement, become
     a Public Utility for any purpose under Maryland law
     (including, without limitation, for purposes of compliance
     with any condition of the CPCN), (b) permitting under the
     CPCN the Owner Trustee's ownership of the Facility as
     contemplated by subsection 5.2 of the Loan Agreement (unless
     the Partnership supplies evidence satisfactory to GE Capital
     that no such order is required to permit under the CPCN the
     Owner Trustee's ownership of the Facility as contemplated by
     subsection 5.2 of the Loan Agreement) and (c) permitting
     under the CPCN, as appropriately modified, without the need
     for any future action by the Maryland Commission, the
     operation of the Project by the Security Agent, the Owner
     Trustee, GE Capital or any Affiliate of GE Capital upon the
     exercise of remedies under the Collateral Security Documents
     (unless the Partnership supplies evidence satisfactory to GE
     Capital that no such order is required to permit under the
     CPCN, without the need for any action by the Maryland
     Commission, the operation of the Project by the Security
     Agent, the Owner Trustee, GE Capital or any Affiliate of GE
     Capital upon the exercise of remedies under the Collateral
     Security Documents), and such order shall have become final
     and nonappealable and shall not be the subject of any
     judicial or administrative proceedings.

          "Material Adverse Effect":  a material adverse effect
     upon (i) the business, operations, properties, assets,
     prospects or condition (financial or otherwise) of the
     Partnership, any Partner or the Project, (ii) the Project
     Schedule, (iii) the value, validity, perfection and
     enforceability of the Liens granted to the Security Agent,
     for the benefit of GE Capital and the Owner Trustee, under
     the Collateral Security Documents, (iv) the ability of GE
     Capital, the Owner Trustee or the Security Agent to enforce
     any of the Obligations or any of its rights and remedies
     under the Transaction Documents or (v) the ability of any
     Specified Participant to perform any of its material
     obligations under the Transaction Documents to which it is a
     party.

          "Modification":  (a) any addition, alteration,
     improvement or modification to the Facility, other than
     original, substitute or replacement parts incorporated into
     the Facility, and (b) the addition, betterment or
     enlargement of any property constituting part of the
     Facility or the replacement of any such property with other
     property, irrespective of whether (i) such replacement
     property constitutes an enlargement or betterment of the
     property that it replaces, (ii) the cost of such addition,
     betterment, enlargement or replacement is or may be
     capitalized, or (iii) such addition, betterment or
     enlargement is or is not included or reflected in the plans
     and specifications for the Facility, as built.

          "Monthly QF Status Certificate":  a certificate of an
     Authorized Officer of the General Partner stating whether
     the Facility met the QF Efficiency Standard and the QF
     Operating Standard for the period covered by such
     certificate.

          "Monthly Transfer Date":  as defined in subsection 4.2
     of the Security Deposit Agreement.

          "Multiemployer Plan":  a Plan which is a multiemployer
     plan as defined in Section 4001(a)(3) of ERISA.

          "Net Economic Return":  GE Capital's expected net after-
     tax return on investment and after-tax net income resulting
     from the transactions described in and contemplated by the
     Loan Agreement and the Lease Documents based on the amount
     of Basic Rent during the Basic Term equal to the percentages
     of Lessor's Cost set forth on Schedule 10 to the Loan
     Agreement and based on the assumptions set forth in Schedule
     6 to the Loan Agreement and the Tax Indemnity Agreement;
     provided, however, that in determining the amount of
     increase or decrease required to preserve GE Capital's Net
     Economic Return, it is intended that GE Capital's net
     after-tax return on investment and after-tax net income
     shall each be maintained (or where one such component must
     be enhanced to preserve the other component, enhanced).

          "Non-Material Agreements": (i) short term agreements
     entered into in the ordinary course of business in
     accordance with the provisions of the Fuel Management Plan,
     (ii) agreements entered into by the Partnership in the
     ordinary course of business with environmental consultants,
     public relations consultants, financial consultants,
     engineering consultants and legal counsel for the Project,
     and (iii) agreements (other than those described in (i) and
     (ii)) entered into by the Partnership in the ordinary course
     of business under which the Partnership shall have
     obligations not in excess of $25,000 under any such
     agreement or $50,000 in the aggregate as to all such
     agreements in any fiscal year, excluding, however, any
     agreement providing for non-monetary obligations of the
     Partnership the performance of which could reasonably be
     expected to have a Material Adverse Effect.  For purposes of
     this definition, indemnity obligations of the Partnership
     subject to a maximum dollar amount shall be computed at such
     amount, and all other indemnity obligations of the
     Partnership shall be computed at the amount thereof which
     could, at the time such agreement is entered into,
     reasonably be expected to become due and payable.

          "Non-Severable Modification":  any Modification that is
     not a Severable Modification.

          "Note" or "Notes":  as defined in subsection 2.4 of the
     Loan Agreement.  In the event GE Capital assigns a portion
     of the Loan to an Assignee pursuant to subsection 9.6 of the
     Loan Agreement, the note issued to such Assignee to evidence
     its portion of the Loan shall constitute a "Note".  The term
     "Note" shall also include any note issued to GE Capital to
     evidence any Partnership Equity Loans.

          "Notice of Borrowing":  the notice of borrowing to be
     delivered pursuant to subsection 2.2 of the Loan Agreement
     substantially in the form of Exhibit C-2 of the Loan
     Agreement.

          "Notice of Initial Loan Funding":  the notice of
     Initial Loan Funding to be delivered pursuant to subsection
     4.1(a) of the Loan Agreement substantially in the form of
     Exhibit D to the Loan Agreement.

          "Notice to Proceed":  as defined in subsection 4.1(v)
     of the Loan Agreement.

          "O&M Letter of Credit":  the Letter of Credit referred
     to by that name in subsection 2.9(a) of the Loan Agreement.

          "Obligations":  all the unpaid principal amount of, and
     accrued interest on (including, without limitation, interest
     accruing after the maturity of the Loans and interest
     accruing after the filing of any petition in bankruptcy, or
     the commencement of any insolvency, reorganization or like
     proceeding, relating to the Partnership, whether or not a
     claim for post-filing or post-petition interest is allowed
     in such proceeding) the Notes, the Letter of Credit
     Obligations, all Rent and other obligations payable by the
     Partnership under the Facility Lease and all other
     obligations and liabilities of the Partnership and the
     Partners to GE Capital, the Owner Trustee or the Security
     Agent (including, without limitation, pursuant to subsection
     5.2 of the Loan Agreement, but excluding any Partner Equity
     Loans), whether direct or indirect, absolute or contingent,
     due or to become due, or now existing or hereafter incurred,
     which may arise under, out of, or in connection with, the
     Loan Agreement, the Note, the Facility Lease, the Collateral
     Security Documents or any other Transaction Document and any
     other document made, delivered or given in connection
     therewith or herewith, whether on account of principal,
     interest, reimbursement obligations, fees, indemnities,
     costs, expenses (including, without limitation, all fees and
     disbursements of counsel to GE Capital) or otherwise.

          "Operating Budget":  as defined in subsection 6.9(e) of
     the Loan Agreement.

          "Operating Cash Flow":  for any three month period
     (including any Quarterly Measurement Period), the amount by
     which Project Revenues for such period exceed the sum of (i)
     Project Expenses and (ii) fees payable pursuant to
     subsections 2.11(b) and (c) of the Loan Agreement for such
     period.

          "Operating Cash Flow Ratio":  as of any date of
     determination, the quotient obtained by dividing Operating
     Cash Flow for the rolling three-month period ending on the
     last calendar day of the preceding month by the sum of the
     Basic Rent payable on the next succeeding Basic Rent Payment
     Date plus the principal and interest payments due in respect
     of the Equity Loans, if any, on such Basic Rent Payment
     Date.

          "Operating Projections":  as such term is defined in
     subsection 4.1(ii) of the Loan Agreement.

          "Operation and Maintenance Agreement":  the Operation
     and Maintenance Agreement, dated as of December 7, 1994
     between the Operator and the Partnership, in the form
     (including all amendments and clarification letters relating
     thereto) delivered to GE Capital on the Initial Loan Funding
     Date, as the same may thereafter be amended, supplemented or
     otherwise modified from time to time in accordance with the
     terms of such agreement and the Loan Agreement and the Power
     Purchase Agreement.

          "Operation and Maintenance Reserve Account":  the
     special account designated by that name established by the
     Security Agent pursuant to subsection 2.2 of the Security
     Deposit Agreement.

          "Operator":  Ogden Brandywine Operations, Inc., a
     corporation organized under the laws of the State of
     Delaware.

          "Overdue Rate":  at any time, the highest of (i) 12.0%
     per annum, (ii) the rate of interest then applicable to the
     Lease Debt plus 200 basis points and (iii) the Base Rate
     plus 750 basis points.

          "Overfunding Letter of Credit":  the letter of credit
     issued by Deutsche Bank pursuant to the terms of
     Section 3.14(c) of the Construction Contract as security for
     the performance by the Contractor of its obligations under
     the Construction Contract, substantially in the form of
     Exhibit T-2 to the Loan Agreement.

          "Overfunding Letter of Credit Pledge Agreement":  the
     Overfunding Letter of Credit Pledge Agreement to be entered
     into by the Partnership in favor of the Security Agent, for
     the benefit of GE Capital and the Owner Trustee,
     substantially in the form of Exhibit S-2 to the Loan
     Agreement, as the same may be amended, supplemented or
     otherwise modified from time to time.

          "Owner Trustee":  Shawmut Bank Connecticut, National
     Association, a national banking association, in its capacity
     as trustee under the Trust Agreement, and any successor
     trustee thereunder.

          "Panda":  Panda Energy Corporation, a corporation
     organized under the laws of the State of Texas.

          "Panda Transfer Event":  the earliest to occur of (a)
     the date on which 100% of the capital stock of
     Panda-Rosemary Corporation and PRC II Corporation has been
     duly transferred to Holdings, (b) the date on which 100% of
     the capital stock of all Subsidiaries of Panda (including
     the General Partner and the Limited Partner) then directly
     owned by Holdings has been duly transferred by Holdings to
     Panda (or the date on which Holdings has been merged into
     Panda such that each of Panda-Rosemary Corporation, PRC II
     Corporation, the General Partner and the Limited Partner are
     directly owned by the surviving company of such merger) and
     (c) the date on which financial closing (and initial
     funding) occurs by any Subsidiary or Subsidiaries of
     Holdings (other than the Partnership or the General Partner
     or the Limited Partner) with respect to the construction
     financing of power project(s) having an aggregate net
     capability rating of at least 225 megawatts and which, in
     the reasonable judgment of GE Capital (and based upon pro
     forma cash flows for such Projects(s) prepared by Panda and
     reasonably acceptable to GE Capital), provide for equity
     distributions to Holdings and/or Subsidiaries of Holdings
     (in the case of non-wholly-owned Subsidiaries of Holdings,
     counting only that portion of equity distributions
     attributable to Holdings' ownership interest) in an amount
     equal (on a net present value basis at a discount rate of
     9%) to the equity distributions to Holdings and/or
     Subsidiaries of Holdings for the Rosemary Project (based
     upon actual and pro forma cash flows for the Rosemary
     Project prepared by Panda and reasonably acceptable to GE
     Capital).  For the purposes of this definition, the term
     "Subsidiary(ies) of Holdings" shall mean (i) any
     corporation, partnership, association, joint venture,
     limited liability company, or other business entity of which
     more than 50% of the total voting power of shares of stock
     or other ownership interests entitled to vote in the
     election of the Person or Persons (whether directors,
     managers, trustees or other Persons performing similar
     functions) having the power to direct or cause the direction
     of management and policies thereof, is owned or controlled,
     directly or indirectly, by Holdings, (ii) any partnership of
     which Holdings or any Subsidiary of Holdings is the sole
     general partner, and (iii) any corporation, partnership,
     association, joint venture, limited liability company or
     other business entity organized outside the United States of
     which Holdings or any Subsidiary of Holdings has the
     contractual right (whether by agreement of the owners of
     such entity or by the charter, articles of association or
     other organizational document of such entity) (A) to elect
     or appoint the Person or Persons (whether directors,
     managers, trustees or other Persons performing similar
     functions) having the power to direct or cause the direction
     of management and policies thereof or (B) otherwise to
     direct or cause the direction of management and policies
     thereof.

          "Participants":  collectively, the Partnership, the
     Limited Partner, the General Partner, Panda, Holdings, the
     Contractor, the Power Purchaser, the Gas Supplier, the Gas
     Transporters and each other Person who is a party to a
     Project Document.

          "Partner Equity Loans":  Equity Loans which are made by
     GE Capital to a Partner.  The term "Partner Equity Loans"
     shall not include any Equity Loans made by GE Capital to the
     Partnership.

          "Partners":  collectively, the General Partner and the
     Limited Partner.

          "Partnership":  Panda-Brandywine L.P., a Delaware
     limited partnership.

          "Partnership Agreement":  the Agreement of Limited
     Partnership of Panda-Brandywine L.P., dated as of March 25,
     1991, between the General Partner and the Limited Partner,
     as amended by Amendment No. 1 thereto dated as of December
     2, 1993 and Amendment No. 2 thereto dated as of December 2,
     1994, in the form delivered to GE Capital on the Initial
     Loan Funding Date, as the same may be amended, supplemented
     or otherwise modified from time to time in accordance with
     the terms of such agreement and the Loan Agreement.

          "Partnership Equity Loans":  Equity Loans which are
     made by GE Capital to the Partnership.  The term
     "Partnership Equity Loans" shall not include any Equity
     Loans made by GE Capital to the Partners.

          "Partnership Security Account":  the special account
     designated by that name established by the Security Agent
     pursuant to subsection 2.2 of the Security Deposit
     Agreement.

          "Parts":  appliances, parts, instruments,
     appurtenances, accessories and equipment of whatever nature,
     whether or not constituting Modifications.

          "PBGC":  the Pension Benefit Guaranty Corporation.

          "PEPCO Closing Certificate":  the certificate, in
     substantially the form of Exhibit C to the Consent of the
     Power Purchaser and otherwise in form and substance
     satisfactory to GE Capital, to be delivered by the Power
     Purchaser to GE Capital on the Initial Loan Funding Date.

          "PEPCO Letters of Credit":  as defined in subsection
     2.9(a) of the Loan Agreement.

          "Performance Letter of Credit":  the Letter of Credit
     referred to by that name in subsection 2.9(a) of the Loan
     Agreement.

          "Permitted Investments":  as defined in the Security
     Deposit Agreement.

          "Permitted Liens":  (i) the Liens created by the
     Collateral Security Documents; (ii) Liens which arise in the
     ordinary course of business (including materialmen's,
     mechanics', workers', repairmen's and employees' Liens or
     similar Liens which arise in connection with any tax,
     assessment, governmental charge or levy) of the Partnership,
     but not in connection with any Indebtedness, and which
     are subject to a Contest; (iii) Liens arising out of
     judgments or awards and which are subject to a Contest,
     which are satisfactorily bonded or with respect to which at
     the time an appeal or proceeding for review is being
     prosecuted in good faith and for the payment of which
     adequate cash reserves shall have been provided, (iv) Liens
     arising out of the rights of the Power Purchaser arising
     under the Power Purchase Agreement and the Transfer
     Agreement and (v) the matters excepted on the title
     insurance policies issued by the Title Company on the
     Initial Loan Funding Date in favor of the Security Agent.

          "Person":  an individual, partnership, corporation,
     business trust, joint stock company, trust, unincorporated
     association, joint venture, Governmental Authority or other
     entity of whatever nature.

          "Pipeline Facilities":  collectively, the Columbia
     Facilities and the construction work to be carried out by
     the other Gas Transporters in order to furnish the gas
     transportation service to the Facility.

          "Plan":  any pension plan which is covered by Title IV
     of ERISA and in respect of which the Partnership or a
     Commonly Controlled Entity is an "employer" as defined in
     Section 3(5) of ERISA.

          "Plans and Specifications":  all plans and
     specifications for the construction, operation and
     maintenance of the Facility in accordance with the
     Construction Contract, any other EPC Contract, the Power
     Purchase Agreement and any Governmental Action or any Law.

          "Pledge Agreements":  the collective reference to the
     General Partner Pledge Agreement, the Limited Partner Pledge
     Agreement and the Stock Pledge Agreement.

          "Power Purchase Agreement":  the Power Purchase
     Agreement, dated as of August 9, 1991, between the Power
     Purchaser and the Partnership, as amended as of the date of
     the Loan Agreement, in accordance with the First Amendment
     to Power Purchase Agreement, dated as of September 16, 1994,
     (provided that in the event the First Amendment to the Power
     Purchase Agreement is not approved by any Governmental
     Authority having jurisdiction, then in the original form of
     the Power Purchase Agreement, together with such portions of
     the First Amendment to the Power Purchase Agreement which
     are determined to survive) in the form (including all
     amendments and clarification letters relating thereto)
     delivered to GE Capital on the Initial Loan Funding Date, as
     the same may thereafter be amended, supplemented or
     otherwise modified from time to time in accordance with the
     terms of such agreement and the Loan Agreement.

          "Power Purchaser" or "PEPCO":  Potomac Electric Power
     Company, a corporation organized under the laws of the
     District of Columbia and the State of Virginia, or any
     permitted successor or assign thereof.

          "Present Assignment":  the Present Assignment of Power
     Purchase Agreement to be entered into substantially in the
     form of Exhibit R to the Loan Agreement, as the same may be
     amended, supplemented or otherwise modified in accordance
     with its terms from time to time.

          "Project":  the Facility, the Site, the Easements and
     all other easements, licenses, permits and other real
     property interests owned by the Partnership or in which the
     Partnership has any rights.

          "Project Costs":  the following costs and expenses
     incurred by the Partnership in connection with the
     development, design, engineering, acquisition, construction,
     financing, testing, start-up and completion of the Project
     which are referred to on Schedule 4 to the Loan Agreement:
     (a) the price payable by the Partnership pursuant to the
     Construction Contract and any Additional Construction
     Contract; (b) all costs and expenses payable by the
     Partnership in connection with the performance by it of its
     covenants in the Construction Contract, any Additional
     Construction Contract and all permitting costs associated
     with the Project; (c) the cost of site acquisition and
     improvement and the cost of the interconnection facilities
     and other items required for the Project which are not
     included within the work to be performed by the Contractor
     under the Construction Contract; (d) initial organizational
     expenses and other start-up, testing and training costs of
     the Partnership (including employees' salaries and
     benefits); (e) legal, accounting, engineering, development
     and financial fees and expenses set forth on Schedule 4 to
     the Loan Agreement, as such Schedule may revised from time
     to time; (f) cost of insurance and bonds; (g) financing fees
     and expenses, interest on the Loans and fees in respect of
     the Letters of Credit accruing during construction; (h) ad
     valorem, property and sales and use taxes (including
     recordation and transfer taxes); (i) the construction
     management fee payable to Panda in the amount of $1,000,000
     on the Initial Loan Funding Date and the monthly management
     fee payable to Panda in an amount equal to $111,000 per
     month but not to exceed an aggregate amount equal to
     $2,000,000; (j) third-party development costs;   (k) an
     amount equal to $750,000 in respect of the initial deposit
     into the Warranty Maintenance Reserve Account, an amount
     equal to $1,000,000 in respect of the initial deposit into
     the Operation and Maintenance Reserve Account and an amount
     equal to $2,400,000 in respect of the initial deposit into
     the Rent Reserve Account; (l) after the payment of all other
     Project Costs and to the extent of funds remaining in the
     Loan Commitment, the Success Fee, if any, payable to Panda;
     (m) payments to the Power Purchaser in respect of the
     Partnership's interconnection security obligations pursuant
     to subsection 4.2 of the Power Purchase Agreement; (n)
     payments to Columbia as a "Contribution-in-aid-of
     Construction" as provided in the Columbia Precedent
     Agreement; (o) payments for such other reasonable costs and
     expenses associated with the Project as GE Capital may
     approve; and (p) principal and interest on the Development
     Loans and all other amounts owing under the Development Loan
     Agreement.  There shall be excluded from the foregoing items
     set forth in clauses (a) through (o) any amounts which have
     been previously funded pursuant to the Development Loan
     Agreement.

          "Project Documents":  the collective reference to the
     Power Purchase Agreement, the Construction Contract, the
     Raytheon Parent Guaranty, the Operation and Maintenance
     Agreement, the Steam Agreements, the Gas Contracts, the
     Effluent Water Agreement, the Partnership Agreement and each
     Additional Project Document.

          "Project Expenses":  for any period, the sum (without
     duplication) of the following items for the Partnership to
     the extent that the same are due and owing or have actually
     been paid by the Partnership and are necessary or desirable
     for the standard operation and maintenance of the Project:
     (i) the sum of all salaries, employee benefits and other
     compensation, plus (ii) the cost of acquiring Fuel
     (including payments under Sections 3.3 and 7.1 of the Gas
     Supply Agreement and Section 6.1 of the Fuel Management
     Agreement) and the cost of other materials and utilities
     paid, including the transportation costs for Fuel and such
     other materials and utilities paid, plus (iii) insurance
     premiums, plus (iv) costs of operating and maintaining the
     Project, plus (v) property and other Taxes (except income
     taxes), plus (vi) fees for accounting, legal and other
     professional services, plus (vii) general and administrative
     expenses plus (viii) capital expenditures in the ordinary
     course of business and set forth in the current Operating
     Budget, plus (ix) all other cash expenditures approved by
     GE Capital relating to operation, maintenance and
     administrative costs of the Project plus (x) the aggregate
     annual rental for leases of personal property other than
     Capital Leases.  There shall be excluded from the foregoing
     clauses (i) through (x) payments with respect to federal,
     state and local income taxes, payments of Rent or principal,
     interest or fees with respect to the Loans or the funding of
     the Reserve Accounts or payments in respect of any other
     Indebtedness of the Partnership or any Partner.

          "Project Revenues" or "Revenues":  for any period the
     sum of (i) all revenues received by the Partnership under
     the Power Purchase Agreement, plus (ii) all other revenues
     received by the Partnership from the sale of electricity,
     heat or steam or from the sale of surplus natural gas
     (including any payments received for "Banked Quantities"
     under the Washington LDC Agreement) or from releases of firm
     transportation capacity held by the Partnership under the
     Gas Transportation Agreements, and all amounts received by
     the Partnership as rent under the Steam Lease, plus
     (iii) the amount of earnings by the Partnership in respect
     of Permitted Investments during such period, to the extent
     such earnings have been deposited into the Revenue Account,
     plus (iv) any other revenues received by the Partnership.

          "Project Schedule":  a schedule of Project construction
     substantially in the form of Schedule 5 to the Loan
     Agreement.

          "Prudent Utility Practice":  at a given time, any of
     the practices, methods and acts engaged in or approved by a
     majority of independent power producers prior to such time
     with respect to similar facilities owned and operated by
     such independent power producers.  "Prudent Utility
     Practice" is not intended to be limited to the optimum
     practice, method or act to the exclusion of all others, but
     rather to a spectrum of possible practices, methods or acts
     having due regard for, among other things, manufacturers'
     warranties, engineering and operating considerations and the
     requirements of Governmental Authorities and the
     requirements of the Power Purchase Agreement and the other
     Transaction Documents.

          "Public Utility":

                    (a)  any Person who has been deemed by any
          Governmental Authority having jurisdiction to be, for
          the purposes of the PURPA Regulations, (i) "primarily
          engaged in the generation or sale of electric power
          (other than electric power solely from cogeneration
          facilities or small power production facilities)" or
          (ii) an "electric utility" or an "electric utility
          holding company" or a wholly or partially-owned direct
          or indirect subsidiary of an "electric utility" or
          "electric utility holding company"; or

                    (b)  any Person who is, under any Law,
          regulated as a "public utility", a "public service
          corporation", an "electric utility", a "steam utility",
          a "public utility holding company", an "affiliate" or
          "subsidiary" of a "public utility" or "public utility
          holding company", or any other type of entity subject
          under any Law to regulation relating to public
          utilities, including, without limitation:

                                   (i)       a "public utility"
               under the Federal Power Act;

                                   (ii)      a "holding company",
               an "affiliate" of a "holding company" or a
               "subsidiary company" of a "holding company" under
               the Holding Company Act;

                                   (iii)     a "public service
               company", an "electric company" or a "steam
               heating company" under Article 78, Public Service
               Commission Law, of the Annotated Code of Maryland;
               or

                                   (iv)      a "public utility"
               or an "electric corporation" under Title 43,
               Public Utilities, of part V of the District of
               Columbia Code.

          "PURPA":  the Public Utility Regulatory Policies Act of
     1978, as amended from time to time.

          "PURPA Regulations":  FERC's Regulations under Sections
     201 and 210 of PURPA with regard to Small Power Production
     and Cogeneration, 18 C.F.R. Part 292, as such regulations
     may be amended or supplemented from time to time.

          "QF Certification Application":  as defined in
     subsection 3.27 of the Loan Agreement.

          "QF Certification Order":  as defined in subsection
     3.27 of the Loan Agreement.

          "QF Efficiency Standard":  the efficiency standard
     specified in Section 292.205(a)(2)(i) of the PURPA
     Regulations or any successor or analogous standard specified
     under the PURPA Regulations that the Facility must meet to
     be  a Qualifying Facility.

          "QF Minimum Steam Take":  for purposes of each Annual
     QF Status Certificate furnished pursuant to Section 6.30(b)
     or (d) of the Loan Agreement, an amount of steam purchased
     by the Steam Host under the Steam Sales Agreement during the
     period covered by such certificate such that the Facility
     would meet the QF Operating Standard for the Initial QF
     Standards Measurement Period or the QF Standards Measurement
     Period, as the case may be, even if both:

                    (i)  the Steam Host were to purchase no more
          steam during the remaining portion of such period; and

                    (ii)  the Power Purchaser were to dispatch
          the Facility under the Power Purchase Agreement such
          that the Facility's electric generating capacity would
          be fully loaded during every hour of the remaining
          portion of such period at a level for each such hour
          equal to the greater of (x) 230 megawatts and (y) the
          Facility's reasonably predicated "Available Capacity",
          as such term is defined under the Power Purchase
          Agreement, for each such hour.

          "QF Operating Standard":  the operating standard
     specified in Section 292.205(a)(1) of the PURPA Regulations
     or any successor or analogous standard specified under the
     PURPA Regulations that the Facility must meet to be a
     Qualifying Facility.

          "QF Recertification Order":  as defined in subsection
     6.29 of the Loan Agreement.

          "QF Standards Measurement Period":  (a) any calendar
     year other than the calendar year in which the first day of
     the Initial QF Standards Measurement Period occurred or (b)
     any successor or analogous period specified under the PURPA
     Regulations for the purpose of determining whether the
     Facility is in compliance with the QF Operating Standard and
     the QF Efficiency Standard and that does not include the
     date the Facility first produces electricity.

          "Qualifying Facility":  a cogeneration facility that
     meets all the requirements set forth in the PURPA
     Regulations for such facility to be a "qualifying facility"
     under such regulations.

          "Quarterly Measurement Period":  as of any Basic Rent
     Payment Date, the three-month period (or, in the case of the
     initial Quarterly Measurement Period, the two-month period)
     ending one month prior to such Basic Rent Payment Date.

          "Raytheon Parent Guaranty":  the Parent Guaranty dated
     as of March 30, 1995 executed by Raytheon Company in favor
     of the Partnership, in the form delivered to GE Capital on
     the Initial Loan Funding Date, as the same may thereafter be
     amended, supplemented or otherwise modified from time to
     time in accordance with the terms of such agreement and the
     Loan Agreement.

          "Registry of Deeds":  the Office of Land Records for
     Prince George's County and Charles County, Maryland.

          "Renewal Rent":  Fixed Rate Renewal Basic Rent.

          "Renewal Term":  Fixed Rate Renewal Term.

          "Rent":  the collective reference to Basic Rent,
     Supplemental Rent and Renewal Rent.

          "Rent Payment Date":  a Basic Rent Payment Date.

          "Rent Reserve Account":  the special account designated
     by that name established by the Security Agent pursuant to
     subsection 2.2 of the Security Deposit Agreement.

          "Reportable Event":  any of the events set forth in
     Section 4043(b) of ERISA or the regulations thereunder.

          "Reportable Spill":  a release, suspected or threatened
     release, or spill of a Hazardous Substance which gives rise
     to an obligation under applicable Law to give notice to any
     Governmental Authority.

          "Reporting Participant":  each of the Partnership, the
     General Partner, the Limited Partner, Panda and Holdings.

          "Requested Specifications":  as defined in subsection
     6.33 of the Loan Agreement.

          "Required Operation and Maintenance Reserve Balance":
     from the Lease Closing Date until the fifth anniversary
     thereof, $5,000,000; and for each calendar year from and
     after the fifth anniversary of the Lease Closing Date, an
     amount equal to the sum of (x) the Required Operation and
     Maintenance Reserve Balance then in effect for the prior
     calendar year (the "Existing Balance") plus (y) the product
     of the GNP Deflator for the prior calendar year times the
     Existing Balance.

          "Required Rent Reserve Balance":  at any time, the
     greater of (a) $2,400,000 and (b) an amount equal to the sum
     of the payments of Basic Rent scheduled to be due and owing
     on the next two succeeding Rent Payment Dates.

          "Required Warranty Maintenance Reserve Deposit":
     $750,000.

          "Reset Date": with respect to each Base Rate Loan, the
     date on which such Base Rate Loan is made (or on which a
     Eurodollar Loan is converted to such Base Rate Loan) and the
     next-to-last Business Day of each calendar month thereafter.

          "Revenue Account":  the special account designated by
     that name established by the Security Agent pursuant to
     subsection 2.2 of the Security Deposit Agreement.

          "Rosemary Project":  the 180 megawatt, gas-fired,
     combined cycle cogeneration facility located in Roanoke
     Rapids, North Carolina owned by Panda-Rosemary, L.P.

          "Sale Proceeds":  the gross proceeds of any sale of the
     Facility, or any part thereof, by the Lessor to any Person
     paid in cash, less all costs and expenses incurred by the
     Lessor in connection therewith.

          "Scheduled Commercial Operation Date":  as defined in
     the Power Purchase Agreement.

          "Security Agent":  Shawmut Bank Connecticut, a national
     banking association, or any bank acting as successor
     security agent under the Security Deposit Agreement.

          "Security Agreement":  the Security Agreement to be
     entered into between the Partnership and the Security Agent,
     for the benefit of GE Capital and the Owner Trustee,
     substantially in the form of Exhibit V to the Loan
     Agreement, as the same may be amended, supplemented or
     otherwise modified in accordance with its terms from time to
     time.

          "Security Deposit Agreement":  the Security Deposit
     Agreement to be entered into among the Partnership,
     GE Capital, the General Partner, the Owner Trustee and the
     Security Agent, substantially in the form of Exhibit O to
     the Loan Agreement, as the same may be amended, supplemented
     or otherwise modified from time to time.

          "Severable Modification":  any modification that can be
     removed from the Facility without damaging the Facility or
     diminishing the value, durability, performance
     characteristics, useful life or utility of the Facility.

          "Single Employer Plan":  any Plan which is not a
     Multiemployer Plan.

          "Site":  the land and easements located in Brandywine,
     Maryland described in Schedule 1 to the Loan Agreement, on
     which the Facility is to be located.

          "Site Lease":  the Site Lease to be entered into on the
     Initial Loan Funding Date between the Partnership, as
     lessor, and the Owner Trustee, as lessee, substantially in
     the form of Exhibit M to the Loan Agreement, as the same may
     be amended, supplemented or otherwise modified in accordance
     with its terms from time to time.

          "Site Sublease":  the Site Sublease to be entered into
     on the Initial Loan Funding Date between the Owner Trustee,
     as sublessor, and the Partnership, as sublessee,
     substantially in the form of Exhibit N to the Loan
     Agreement, as the same may be amended, supplemented or
     otherwise modified in accordance with its terms from time to
     time.

          "Special Payment Account":  the special account
     designated by that name established by the Security Agent
     pursuant to Section 2.2 of the Security Deposit Agreement.

          "Special Payments":  the collective reference to (i)
     all "Contract Price Discounts" paid by the Contractor
     pursuant to Sections 5.02 and 5.04 of the Construction
     Contract and all "liquidated damage" or similar payments
     made by any other Contractor under any provision of any
     other EPC Contract, (ii) all payments made by the Power
     Purchaser under Subsection 15.3(b) of the Power Purchase
     Agreement (whether made to the Security Agent or directly to
     GE Capital) and (iii) all payments made by the Gas Supplier
     (or any guarantor of the Gas Supplier) in respect of the
     lump sum termination payment pursuant to Section 17.3 of the
     Gas Supply Agreement.

          "Special QF Loss Event":  the loss of the Facility's
     Qualifying Facility status solely as a result of the Owner
     Trustee's ownership of the Facility causing the Facility not
     to be in compliance with the ownership criteria of 18 C.F.R.
      292.206.

          "Specified Participant":  each of the Partnership, the
     Partners, Panda, the Steam Host, Holdings, the Contractor,
     the Gas Supplier, each Gas Transporter and the Power
     Purchaser, provided that after the date of expiration of the
     warranties under the Construction Contract, the Contractor
     shall cease to be a Specified Participant.

          "Steam Agreements":  the Steam Sales Agreement, the
     Steam Lease and the Steam Lessee Security Agreement.

          "Steam Host":  Brandywine Water Company, a corporation
     organized under the laws of the State of Delaware.

          "Steam Lease":  the Lease Agreement, dated as of the
     Lease Closing Date, between the Partnership, as lessor, and
     the Steam Host, as lessee, in the form of Exhibit W to the
     Loan Agreement (including all amendments and clarification
     letters relating thereto), as the same may thereafter be
     amended, supplemented or otherwise modified from time to
     time in accordance with the terms of such agreement and the
     Loan Agreement.

          "Steam Lessee Security Agreement":  the Lessee Security
     Agreement, dated as of the Initial Loan Funding Date,
     between the Lessee (as steam lessor), the Steam Host and the
     Security Agent, for the benefit of GE Capital and the Owner
     Trustee, in the form of Exhibit X to the Loan Agreement, as
     the same may be amended, supplemented or otherwise modified
     from time to time.

          "Steam Sales Agreement":  the Steam Sales Agreement,
     dated as of the Initial Loan Funding Date between the Steam
     Host and the Partnership, in the form (including all
     amendments and clarification letters relating thereto)
     delivered to GE Capital on the Initial Loan Funding Date, as
     the same may thereafter be amended, supplemented or
     otherwise modified from time to time in accordance with the
     terms of such agreement and the Loan Agreement and the Power
     Purchase Agreement.

          "Stipulated Loss Value":  as of the Basic Term
     Commencement Date or any Basic Rent Payment Date, as the
     case may be, the percentage of Lessor's Cost set forth
     opposite such date in Schedule D to the Facility Lease, as
     adjusted pursuant to Section 3(d) of the Facility Lease.
     Stipulated Loss Value as of any Basic Rent Payment Date
     during any Renewal Term shall mean an amount equal to the
     Fair Market Sales Value of the Facility as of the first day
     of such Renewal Term, after deducting from such amount
     depreciation to such Rent Payment Date calculated on a
     straight-line basis from the first day of such Renewal Term
     to the end of the estimated useful life of the Facility.

          "Stock Pledge Agreement":  the Stock Pledge Agreement
     to be entered into by Holdings in favor of the Security
     Agent, for the benefit of GE Capital and the Owner Trustee,
     substantially in the form of Exhibit Q to the Loan
     Agreement, as the same may be amended, supplemented or
     otherwise modified from time to time.

          "Stop-Work Order":  any stop-work order issued by the
     Partnership to any EPC Contractor, or any stop-work order
     issued with respect to the Project by any Person, including,
     without limitation, any Governmental Authority.

          "Subsidiary":  as to any Person, a corporation of which
     shares of stock having ordinary voting power (other than
     stock having such power only by reason of the happening of a
     contingency) to elect a majority of the board of directors
     or other managers of such corporation are at the time owned,
     or the management of which is otherwise controlled,
     directly, or indirectly through one or more intermediaries,
     or both, by such Person.

          "Substantial Completion":  substantial completion of
     the Facility, which shall be deemed to have occurred when
     the Date of Substantial Completion for the Facility shall
     have occurred and the conditions described in clauses (a)
     through (e) of the definition of "Date of Substantial
     Completion" shall have been satisfied.

          "Substantial Completion Certificate":  a certificate
     substantially in the form of Exhibit I-1 to the Loan
     Agreement, signed by the Partnership.
          "Substitute Eurodollar Rate":  as defined in Section
     2.7(d) of the Loan Agreement.

          "Success Fee":  the amount equal to the unused Loan
     Commitment on the Lease Closing Date after the funding of
     all other Project Costs (including any amounts funded into
     the Reserve Accounts or into a completion account in respect
     of punch list or similar items) incurred in connection with
     the construction and start-up of the Project.

          "Supplemental Rent":  as defined in Section 3(b) of the
     Facility Lease.

          "Tax" or "Taxes":  any and all fees (including, without
     limitation, documentation, recording, license and
     registration fees), taxes (including, without limitation,
     net income, franchise, value added, ad valorem, gross
     income, gross receipts, sales, use, rental, property
     (personal and real, tangible and intangible) and stamp
     taxes), levies, imposts, duties, charges, assessments or
     withholdings of any nature whatsoever, general or special,
     ordinary or extraordinary, together with any and all
     penalties, fines, additions to tax and interest thereon.

          "Tax Indemnity Agreement":  the Tax Indemnity Agreement
     to be entered into between the Partnership and GE Capital,
     substantially in the form of Exhibit U to the Loan
     Agreement, as the same may be amended, supplemented or
     otherwise modified from time to time.

          "Termination":  as such term is defined in the Security
     Deposit Agreement.

          "Title Company":  Chicago Title Insurance Company and
     First American Title Insurance Company as co-insurers, or
     such other title insurance company approved by GE Capital,
     to insure the priority of the Lien of the Deed of Trust and
     Security Agreement on (i) the Site and (ii) the Easements.

          "Transaction Documents":  the collective reference to
     the Loan Documents, the Project Documents, the Site Lease,
     the Site Sublease and, from and after the Lease Closing
     Date, the other Lease Documents.

          "Transfer":  the transfer, by bill of sale or
     otherwise, by the Lessor of all the Lessor's right, title
     and interest in and to the Facility, the Site and the
     Partnership's interest in the Easements, on an "as is, where
     is with all faults" basis, free and clear of all Lessor's
     Liens but otherwise without recourse, representation or
     warranty, together with the due assumption by the transferee
     of, and the due release of the Lessor and GE Capital from,
     all the Lessor's and GE Capital's obligations under the
     Transaction Documents by an instrument or instruments
     satisfactory in form and substance to GE Capital.

          "Transfer Agreement":  The Agreement With Respect To
     Transfers Of Interest in Panda-Brandywine, L.P., dated as of
     August 8, 1991, between the Power Purchaser, the General
     Partner and the Limited Partner, as the same may be amended,
     supplemented or otherwise modified in accordance with the
     terms of such agreement and the Loan Documents.

          "Transfer Certificate":  a certificate, in
     substantially the form of Exhibit D to the Ascending Letter
     of Credit or Exhibit D to the Overfunding Letter of Credit,
     as the case may be.

          "Transmission Facilities":  as defined in the Power
     Purchase Agreement.

          "Transmission Facilities Site":  as defined in the
     Power Purchase Agreement.

          "Treasury Index Rate":  the rate per annum equal to the
     sum of the average of the interpolated rates for United
     States Treasury Notes with constant maturities equal to the
     weighted average life of the Facility Lease (not counting
     any renewals) (as published in Federal Reserve Statistical
     Release H.15(519) Selected Interest Rates) for the four week
     period ending on the most recent Friday which is at least 15
     days prior to the Lease Closing Date.

          "Trust Agreement":  the Trust Agreement to be entered
     into between GE Capital and the Owner Trustee, substantially
     in the form of Exhibit Z to the Loan Agreement, as the same
     may be amended, supplemented or otherwise modified from time
     to time.

          "Trust Estate":  as defined in the Trust Agreement.

          "Turbine Contract":  the contract between the
     Contractor and the Turbine Manufacturer providing for the
     supply of the combustion and steam turbine generators and
     associated parts and equipment to the Project.

          "Turbine Manufacturer":  the General Electric Company,
     a  corporation organized under the laws of the State of New
     York, acting through its General Electric Power Systems
     division.

          "Turbine Warranty Termination Date":  the date the
     General Electric turbine warranty expires, as certified by
     the Partnership to GE Capital, but no later than the second
     anniversary of the Date of Final Completion.

          "Value":  as such term is defined in the Security
     Deposit Agreement.

          "Warranty Maintenance Reserve Account":  the special
     account designated by that name established by the Security
     Agent pursuant to subsection 2.2 of the Security Deposit
     Agreement.

          "Washington":  Washington Gas Light Company, a
     corporation organized under the laws of the Commonwealth of
     Virginia and the District of Columbia.

          "Washington LDC Agreement":  the Gas Transportation and
     Supply Agreement, dated as of November 10, 1994, between
     Washington and the Partnership, in the form (including all
     amendments and clarification letters relating thereto)
     delivered to GE Capital on the Initial Loan Funding Date, as
     the same may thereafter be amended, supplemented or
     otherwise modified from time to time in accordance with the
     terms of such agreement and the Loan Agreement.

          "Water Easement Maintenance Agreement":  the Agreement
     dated April 4, 1995 between the Partnership and Prince
     George's County, as the same may be amended, supplemented or
     otherwise modified from time to time in accordance with the
     terms of such agreement and the Loan Agreement.

          "Withholding Taxes":  as defined in subsection 2.14 of
     the Loan Agreement.

          "Work":  any and all services, functions, duties,
     responsibilities or other obligations to be undertaken and
     performed by any EPC Contractor pursuant to any EPC
     Contract, including, but not limited, to all "Work", as
     defined in the Construction Contract, and the provision of
     all labor, material and services utilized in the design,
     construction, engineering, equipping and testing of the
     Facility.

          "Winter Heating Period":  as defined in subsection 6.35
     of the Loan Agreement.



EXHIBIT 10.25

                              NOTE

$215,000,000                                   New York, New York
                                                 April 10, 1995


          FOR VALUE RECEIVED, the undersigned, PANDA-BRANDYWINE,
L.P., a Delaware limited partnership (the "Borrower"), hereby
unconditionally promises to pay to the order of General Electric
Capital Corporation ("GE Capital"), to GE Capital's account no.
50-205-776 (GECC Depositary Account), ABA #0210-0103-3 (Re: Panda-
Brandywine) at Bankers Trust Company, New York, New York, in
lawful money of the United States of America and in immediately
available funds, on the Construction Loan Maturity Date (as
defined in the Loan Agreement referred to below), the principal
amount of (a) TWO HUNDRED FIFTEEN MILLION DOLLARS ($215,000,000),
or, if less, (b) the aggregate unpaid principal amount of all
Loans made by GE Capital to the Borrower pursuant to subsection
2.1 of the Loan Agreement, as hereinafter defined.  The Borrower
further agrees to pay interest in like money at such office on
the unpaid principal amount hereof from time to time outstanding
at the rates and on the dates specified in subsection 2.7 of the
Loan Agreement.

          The holder of this Note is authorized to endorse on the
schedules annexed hereto and made a part hereof or on a
continuation thereof which shall be attached hereto and made a
part hereof the date and amount of each Loan made pursuant to the
Loan Agreement and the date and amount of each payment or
prepayment of principal thereof, each continuation or conversion
thereof and the length of each Interest Period with respect
thereto.  Each such endorsement shall constitute prima facie
evidence of the accuracy of the information endorsed. The failure
to make any such endorsement shall not affect the obligations of
the Borrower in respect of such Loan.

          This Note is the Note referred to in the Construction
Loan Agreement and Lease Commitment dated as of March 30, 1995
(as amended, supplemented or otherwise modified from time to
time, the "Loan Agreement"), between the Borrower, Panda
Brandywine Corporation and GE Capital, (b) is subject to the
provisions of the Loan Agreement and (c) is subject to mandatory
prepayment in whole or in part as provided in the Loan Agreement.
Unless otherwise defined herein, capitalized terms used herein
shall have the meanings given to such terms in the Loan
Agreement.

          This Note is secured by liens on and security interests
in certain real and personal property of the Borrower, the
General Partner, the Limited Partner, Brandywine Water Company
and Holdings which have been granted by such parties to Shawmut
Bank Connecticut, National Association, as security agent of the
benefit of GE Capital, pursuant to the Collateral Security
Documents.  Reference is hereby made to the Collateral Security
Documents for a description of the collateral securing this Note,
the terms and conditions upon which such liens and security
interests were granted and the rights of the holder of this Note
in respect thereof.

          Upon the occurrence of any one or more of the Events of
Default, all amounts then remaining unpaid on this Note shall
become, or may be declared to be immediately due and payable, all
as provided in the Loan Agreement.

          All parties now and thereafter liable with respect to
this Note, whether make, principal, surety, guarantor, endorser
or otherwise, hereby waive, presentment, demand, protest and all
other notices of any kind.

          THIS NOTE SHALL BE GOVERNED BY, AND CONSTRUED AND
INTERPRETED IN ACCORDANCE WITH, THE LAWS OF THE STATE OF NEW
YORK.

                              PANDA-BRANDYWINE, L.P.

                              By:  PANDA BRANDYWINE CORPORATION
                                      its sole general partner

                              By: 
                              Name: Robert W. Carter
                              Title:


EXHIBIT 10.26

     SECURITY DEPOSIT AGREEMENT, dated as of March 30, 1995,
among PANDA-BRANDYWINE, L.P., a Delaware limited partnership, as
borrower and lessee (the "Partnership"), of which PANDA
BRANDYWINE CORPORATION, a Delaware corporation, is the sole
general partner (the "General Partner"), GENERAL ELECTRIC
CAPITAL CORPORATION, a New York corporation, as construction
lender and owner participant ("GE Capital"), SHAWMUT BANK
CONNECTICUT, NATIONAL ASSOCIATION, not in its individual
capacity but solely as owner trustee (in such capacity, the
"Owner Trustee") under the Trust Agreement (as defined below)
and SHAWMUT BANK CONNECTICUT, NATIONAL ASSOCIATION, a national
banking association, as security agent hereunder (in such
capacity, the "Security Agent") for GE Capital and the Owner
Trustee.

                    W I T N E S S E T H:

       WHEREAS, capitalized terms used herein
and not otherwise defined shall have the respective
meanings assigned thereto in Article I; 

       WHEREAS, in order to finance the cost of 
of developing, constructing and equipping the Project,
the Partnership has entered into the Construction Loan
Agreement and Lease Commitment, dated as of March 30, 1995 (as
amended, supplemented or otherwise modified from time to time,
the "Loan Agreement"), among the Partnership, the General
Partner and GE Capital, pursuant to which GE Capital has
agreed, subject to the terms and conditions set forth therein,
to make loans (the "Loans") to the Partnership and to issue
letters of credit (the "Letters of Credit") for the account of
the Partnership;

       WHEREAS, upon completion of construction of
the Project, and subject to the satisfaction of the conditions
precedent set forth in the Loan Agreement, GE Capital (acting
through the Owner Trustee) has agreed to purchase the Facility
from the Partnership and to lease the Facility back to the
Partnership pursuant to the Facility Lease; 

       WHEREAS, the obligations of the Partnership under the Loan 
Agreement to GE Capital and under the Site Sublease and the Facility 
Lease to the Owner Trustee, including its obligations to repay the Loans
with interest thereon, to repay the LOC Reimbursement
Obligations and to make payments of Rent, are secured by, among
other things, a first assignment of and prior perfected
security interest in all rights and property of the
Partnership, including all of the revenues of the Partnership,
to the Security Agent, as agent for GE Capital and the Owner
Trustee, pursuant to the terms and provisions of the Security
Agreement and the Deed of Trust and Security Agreement;


       WHEREAS, in order to give effect to the foregoing, the parties
hereto are entering into this Agreement, pursuant to which (i)
GE Capital and the Owner Trustee appoint Shawmut Bank
Connecticut, National Association, to act as Security Agent
hereunder and the other Collateral Security Documents, to hold
all Collateral for the benefit of GE Capital and the Owner
Trustee and (ii) the Partnership agrees that its revenues will
be paid directly to the Security Agent, as agent for GE Capital
and the Owner Trustee, held by the Security Agent as collateral
security for the obligations of the Partnership to GE Capital
and the Owner Trustee, and distributed by the Security Agent as
provided herein;

      WHEREAS, Shawmut Bank Connecticut, National
Association has agreed to act as security agent on behalf of GE
Capital and the Owner Trustee pursuant to the terms of this
Agreement and the other Collateral Security Documents; NOW,
THEREFORE, in consideration of the premises and of other good
and valuable consideration, receipt of which is hereby
acknowledged, the parties hereto hereby agree as follows:

                       ARTICLE I
                      Definitions 

     Section 1.1 Capitalized terms used in this Agreement
shall, unless otherwise defined herein, have the respective meanings
assigned to such terms in Appendix A to this Agreement. 

     Section 1.2  Other Definitional Provisions.

           (a) As used herein and in any certificate or other document
made or delivered pursuant hereto, accounting terms not defined herein 
or in Appendix A and accounting terms partly defined herein or in Appendix A, 
to the extent not defined, shall have the respective meanings
given to them under GAAP. 

           (b) The words "hereof," "herein" and
"hereunder" and words of similar import when used in this
Agreement shall refer to this Agreement as a whole and not to
any particular provision of this Agreement, and section,
schedule, exhibit and appendix references are to this Agreement
unless otherwise specified. 

          (c) References to agreements defined
herein or in Appendix A shall include such agreements
as they may be amended, supplemented or otherwise modified from
time to time in accordance with the provisions of the
Transaction Documents. 

          (d) Terms defined in Appendix A or
otherwise defined herein by reference to any other agreement,
document or instrument shall have the meanings assigned to them
in such agreement, document or instrument whether or not such
agreement, document or instrument is then in effect. 

                        ARTICLE II
   Appointment of Security Agent; Establishment of Accounts 

      Section 2.1 Appointment of Security Agent. 

          (a) Shawmut Bank Connecticut, National Association is 
hereby appointed by GE Capital and the Owner Trustee as 
security agent hereunder, under the Deed of Trust and Security 
Agreement, under the Security Agreement, under the Pledge Agreements 
and under the other Collateral Security Documents, and GE Capital and 
the Owner Trustee hereby authorize Shawmut Bank Connecticut, National 
Association, in its capacity as the Security Agent, to take such action on
their behalf under the provisions of this Agreement and the
other Collateral Security Documents and to exercise such powers
and perform such duties as are expressly delegated to the
Security Agent by the terms of this Agreement, together with such
other powers as are reasonably incidental thereto. 

          (b) Except as otherwise specifically provided in this Security
Deposit Agreement, upon the written instructions at any time
and from time to time of GE Capital, the Security Agent shall
take such of the following actions as may be specified in such
instructions: (i) exercise such election or option, or m ake
such decision or determination, or give such notice, consent,
waiver or the approval or exercise such right, remedy or power
or take such other action hereunder or under any other
Transaction Document or in respect of any part or all of the
Collateral as shall be specified in such instructions and as
are consistent with this Security Deposit Agreement and the
other Collateral Security Documents; (ii) take such action with
respect to, or to preserve or protect, the Collateral
(including the discharge o f Liens) as shall be specified in
such instructions and as are consistent with this Security
Deposit Agreement and the other Collateral Security Documents;
and (iii) take such other action in respect of the subject
matter of this Security Deposit Agreement and the other
Collateral Security Documents as is consistent with the terms
hereof, thereof and the other Transaction Documents. The
Security Agent shall have the righ t to request such written
instructions at any time and from time to time. The Security
Agent will execute and file or cause to be filed such
continuation statements with respect to financing statements
relating to the security interest created under the Collateral
Security Documents in the Collateral as may be specified from
time to time in written instructions of GE Capital (which
instructions may, by their terms, be operative only at a future
date and which shall be accompanied by the execution fo rm of
such continuation statements so to be filed). The Security
Agent hereby accepts the trust created by this Security Deposit
Agreement and to act as security agent hereunder and under
the Collateral Security Documents. (c) The Security Agent
agrees to accept all revenues, cash, payments, insurance and
condemnation proceeds, other amounts and Permitted Investments
to be delivered to or held by the Security Agent pursuant to
the terms of this Agreement. The Security Agent shall hold and
safeguard the Accounts (and the revenues, cash, payments,
insurance and condemnation proceeds, instruments, securities
and other amounts on deposit therein) during the term of this
Agreement and shall treat the revenues, cash, payments,
insurance and condemnation proceeds, instruments,  securities
and other amounts in the Accounts as funds, instruments,
securities and other properties pledged by the Partnership to
the Security Agent as collateral securing the Obligations in
accordance with the provisions hereof.  

     Section 2.2 Creation of Accounts. The Security Agent hereby 
establishes the following nine special, segregated and irrevocable cash 
collateral accounts in the name of the Security Agent and for the benefit
of GE Capital and the Owner Trustee which shall be maintained
at all times until the termination of this Agreement: (a)
Revenue Account; (b) Operation and Maintenance Reserve Account;
(c) Rent Reserve Account; (d) Warranty Maintenance Reserve
Account; (e) Insurance and Condemnation Proceeds Account; (f)
Special Payment Account; (g) Partnership Security Account; (h)
Distribution Reserve Account; and (i) Current Account. All
moneys, investments and securities at any time on deposit in
any of the Accounts shall constitute collateral to be held in
the custody of the Security Agent for the purposes and on the
terms set forth in this Agreement. 

     Section 2.3 Security Interest. 

          (a) In order to secure the payment and performance by the
Partnership when due of all of the Obligations, this Agreement
is intended to create, and the Partnership hereby pledges to,
and creates in favor of the Security Agent, for the benefit of
GE Capital and the Owner Trustee, a prior perfected and
continuing security interest in all right, title and interest
of the Partnership in and to the Accounts, all cash, cash
equivalents, instruments, investments and other securities at
any time on deposit in the Accounts, all present and future
accounts, chattel paper, documents, general intangibles and
instruments (each as defined in the New York Uniform Commercial
Code) of the Partnership, all other rights of the Partnership
to receive the payment of money, including (without limitation)
all moneys due and to become due to the Partnership under the
Power Purchase Agreement, the Steam Sales Agreement, the Steam
Lease and any other contract of the Partnership for the sale of
electricity or steam or by-products produced by the Facility,
all other Project Revenues, all amou nts payable under
insurance policies maintained by the Partnership, all license
fees and all moneys due and to become due to the Partnership
under the Construction Contract and the Gas Supply Contract,
and all proceeds of any of the foregoing. 

          (b) All moneys, cash equivalents, instruments, investments and
securities at any time on deposit in any of such Accounts shall constitute
collateral security for the payment and performance by the
Partnership when due of the Obligations and shall at all times
be subject to the sole dominion and control of the Security
Agent, and shall be held in the custody of the Security Agent
for the purposes of, and on the terms set forth in, this
Agreement. 

          (c) The Partnership shall not have any rights or powers with 
respect to any amounts in the Accounts or any part
thereof except (i) as provided in Article IV hereof and (ii)
the right to have such amounts applied in accordance with the
provisions hereof. 

     Section 2.4 Location of the Accounts. The Accounts
shall be maintained by the Security Agent at its corporate
trust office located at 777 Main Street, Hartford, Connecticut
06115, until the Security Agent gives written notice to the
other parties to this Agreement setting forth a different
location of the Accounts, in the manner specified in Section
9.7; provided, however, that such location shall be in
Hartford, Connecticut or New York City. 

                       ARTICLE III
                 Deposits into Accounts 

     Section 3.1 Deposits. (a) The Partnership shall instruct
each Person from whom it receives or is entitled to receive any
Project Revenues to pay such Project Revenues directly to the
Security Agent for deposit in the Revenue Account, and if the
Partnership shall receive any Project Revenues it shall delive
r such Project Revenues in the exact form received (but with
the Partnership's endorsement, if necessary) to the Security
Agent for deposit in the Revenue Account not later than the
second Business Day after the Partnership's receipt thereof.
The Security Agent shall have the right to receive all Project
Revenues directly from the Persons owing the same. All Project
Revenues received by the Security Agent shall be deposited in
the Revenue Account. (a) The Partnership shall instruct the
Contractor, the Power Purchaser, the Gas Supplier and any other
applicable Per son to make all Special Payments (identifying
them as such) to the Security Agent for deposit in the Special
Payment Account (provided that the Partnership may instruct the
Power Purchaser to make payments pursuant to Subsection 15.3
of the Power Purchase Agreement directly to GE Capital), and if
the Partnership shall receive any Special Payments it shall
deliver such Special Payments in the exact form received (but
with the Partnership's endorsement, if necessary) to the
Security Agent for deposit in the Special Payment Account not
later than the second Business Day after the Partnership's
receipt thereof. The Security Agent shall have the right to
receive all Special Payments directly from the Persons owing
the same. All Special Payments received by the Security Agent
shall be deposited in the Special Payment Account. 

        (b) The Partnership shall deliver to the Security Agent all payments 
in respect of casualty to or loss of property receive d by it from
any insurer pursuant to the property or casualty insurance
maintained by the Partnership and all awards and proceeds in
respect of a taking in the exact form received, bu t with the
Partnership's endorsement, if necessary ("Insurance a nd
Condemnation Proceeds"), for deposit in the Insurance and
Condemnation Proceeds Account not later than the second Busine
ss Day after the Partnership's receipt thereof. 

        (c) On the Lease Closing Date, the Lessee shall deposit in the 
Operation and Maintenance Reserve Account an amount equal to the Initial
Operation and Maintenance Reserve Deposit. 

        (d) On the Lease Closing Date, the Lessee shall deposit in the 
Warranty Maintenance Reserve Account an amount equal to the Required
Warranty Maintenance Reserve Deposit. 

        (e) On the Lease Closing Date, the Lessee shall deposit in the 
Rent Reserve Account an amount equal to the Initial Rent Reserve Deposit. 

     Section 3.2 Information to Accompany Amounts Delivered to Security 
Agent; Deposits Irrevocable. (a) All amounts delive red to the
Security Agent by the Partnership shall be accompanied by
information in reasonable detail specifying the source of the
amounts and the Account or Accounts into which such amounts are
to be deposited. If the Security Agent shall be unable to
determine the source of any payments received or the Account or
Accounts into which such payments are to be deposited, the
Security Agent shall hold such amounts in the Revenue Account
until identified by the Partnership and GE Capital. 

          (b) Any deposit made into any Account hereunder shall, 
absent manifest error, be irrevocable and the amount of such deposit and 
any instrument or security held in such Account hereunder and all
interest thereon shall be held in trust by the Security Agent
and applied solely as provided herein. 

     Section 3.3 Books of Account; Statements. (a) The Security Agent 
shall maintain books of account on a cash basis and reco rd therein all 
deposits into and transfers to and from the Accoun ts and all investment
transactions effected by the Security Agent pursuant to Article
V. 

          (b) Not later than the tenth Business Day of each month,
commencing with the first month to occur after the earlier of
(i) the Commercial Operation Date (as certified to the Security
Agent by GE Capital or the Partnership) and (ii) the date on
which any Special Payments or Insurance and Condemnation
Proceeds are received, the Security Agent shall deliver to the
Partnership and GE Capital a statement setting forth the
transactions in each Account during the preceding month and
specifying the Project Revenues, Special Payments, Insurance
and Condemnation Proceed s Deposits, cash equivalents and other
amounts held in each Acco unt at the close of business on the
last Business Day of the preceding month and the Value thereof
at such time. 

                      ARTICLE IV 
                 Payments from Accounts 

     Section 4.1 Revenue Account--Payments On and Prior to the Lease 
Closing Date. On and prior to the Lease Closing Date, the Security Agent 
shall, upon receipt by it of a certificate signed by an Authorized Officer
of the Partnership in substantially the form of Exhibit A (and
countersigned by GE Capital) instructing it to do so, apply
cash available in the Revenue Account to the payment of the
Project Costs specified in such certificate or to such other
costs or amounts or purposes (which may include the funding of
a working capital reserve) as may be specified in such
certificate. 

     Section 4.2 Revenue Account--Monthly Transfers After the
Lease Closing Date. (a) On or before the twentieth day of each
month (or if such day is not a Business Day, the immediately
preceding Business Day), the Partnership shall deliver to GE
Capital a Project Certificate in substantially the form of
Schedule 1 signed by an Authorized Officer of the Partnership
requesting distributions to be made from the Revenue Account.
If GE Capital approves such Project Certificate, GE Capital
shall countersign such Project Certificate on the Business Day
prior to the applicable Monthly Transfer Date and the
Partnership shall cause such countersigned Project Certificate
to be delivered to the Security Agent. On the twenty-fifth day
of each month (or if such date is not a Business Day, the
immediately succeeding Business Day) (each such date, a
"Monthly Transfer Date"), the Security Agent shall distribute,
from the cash available in the Revenue Account, (i) (A)
directly to each Person to which an amount in excess of
$100,000 is due and payable, the amounts identified as Project
Expenses then due and owing in Item 1 of the Project
Certificate referred to above, or (B) to the Partnership for
the benefit of the Persons entitled thereto, all other Project
Expenses then due and owing in Item 1 of such Project
Certificate and (ii) to the Current Account, the amounts
identified as Project Expenses expected to be due and owing 
prior to the next Monthly Transfer Date in Item 2 of such Project
Certificate. Project Expenses owing to the Gas Supplier, the
Operator, the Gas Transporters and for fuel supplies shall, to
the extent sufficient funds are not on deposit to satisfy all
Project Expenses set forth in such Project Certificate, take
priority over all other Project Expenses. 

          (b) For purposes of this Section 4.2, cash available in the 
Revenue Account shall not include any check or other instrument which may be
deposited therein until the final collection thereof. 

     Section 4.3 Revenue Account--Quarterly Transfers After the Lease
Closing Date. On each Basic Rent Payment Date, the Security Agent shall
distribute from the cash available in the Revenue Account
(after making any distribution required by Sections 4. 2 and
4.4) the following amounts in the following order of priority:
first, to GE Capital, the amount of all fees payable pursuant
to subsection 2.11 of the Loan Agreement, which GE Capital
certifies to the Security Agent to be due and payable on such
date; second, to the Owner Trustee (or, so long as GE Capital
shall be the sole beneficiary of the trust established pursuant
to the Trust Agreement, directly to GE Capital), the amount
of Basic Rent which GE Capital certifies to the Security Agent
to be due and payable on such date; third, to GE Capital, the
amount, if any, equal to the principal (excluding any mandatory
prepayments thereof), interest, fees and other amounts which GE
Capital certifies to the Security Agent to be due and payable
in respect of any Partnership Equity Loans; fourth, to the
Operation and Maintenance Reserve Account, the amount certified
to the Security Agent by an Authorized Officer of the
Partnership (and countersigned by GE   Capital) required to be
deposited therein pursuant to Sections 7(b)(i) and 7(b)(iii) of
the Facility Lease;   fifth, to the Rent Reserve Account, the
amount certified to the Security Agent by an Authorized Officer
of the Partnership (and countersigned by GE Capital) required
to be deposited therein pursuant to Sections 7(c)(i) and
7(c)(iii) o f the Facility Lease; sixth, to GE Capital, the
amount, if any, equal to the required prepayment of principal
of the Partnership Equity Loa ns which GE Capital certifies to
the Security Agent to be due and payable; seventh, to GE
Capital, the amount, if any, equal to the principal (including
any mandatory prepayments thereof), interest, fees and other
amounts which GE Capital certifies to the Security Agent to be
due and payable in respect of any Partner Equity Loans; eighth,
if the conditions precedent to cash distributions to the
Partners set forth in subsection 7.3 of the Loan Agreement are
not satisfied as of such Basic Rent Payment Date (as set forth
in a certificate of GE Capital to the Security Agent), to the
Distribution Reserve Account, an amount equal to the lesser of
(x) the remainder of the cash available in the Revenue Account
and (y) Cash Available for Distributions for the immediately
preceding Quarterly Measurement Period; and ninth, if and to
the extent permitted pursuant to subsection 7.3 of the Loan
Agreement (as set forth in a certificate of an Authorized
Officer of the Partnership and countersigned by GE Capital), to
the Partnership Security Account, an amount equal to the lesser
of (x) the remainder of the cash available in the Revenue
Account and (y) Cash Available for Distributions for the
immediately preceding Quarterly Measurement Period. 

     Section 4.4 Supplemental Rent. On any date when due, the Security 
Agent, upon receipt of a certificate signed by an Authorized Officer
of the Partnership or GE Capital, in substantially the form of
Exhibit B (and in the case of a certificate signed by the
Partnership, countersigned by GE Capital), shall promptly pay
to the Owner Trustee or such other Person as may be entitled
thereto the amount (to the extent of cash available in the
Revenue Account) equal to the amount of Supplemental Rent
(other than amounts specifically provided for in Section 4.3),
including the fees and expenses of the Security Agent and the
Owner Trustee, then due and payable pursuant to Section 3(b) of
the Facility Lease and not otherwise paid or payable from
amounts on deposit in the Insurance and Condemnation Proceeds
Account or the Special Payment Account, as specified in such
certificate. 

     Section 5.5 Rent Reserve Account. If, on any Basic Rent
Payment Date, the cash available in the Revenue Account, the
Distribution Reserve Account and the Partnership Security
Account is insufficient to make the payment obligations set
forth in clauses second and third of Section 4.3 on such Basic
Rent Payment Date, the Security Agent shall immediately notify
GE Capital and GE Capital, at its option, may direct the
Security Agent (by delivering a certificate in substantially
the form of Exhibit C) to transfer to the Owner Trustee (or to
GE Capital, if GE Capital is the sole beneficiary of the trust
established pursuant to t he Trust Agreement or if the
deficiency is in the payment obligations set forth in clause
third of Section 4.3) the amount (to the extent cash is
available in the Rent Reserve Account) equal to the amount of
any deficiency in the payment obligations set forth in clauses
second and third of Section 4.3 on such Basic Rent Payment
Date. 

     Section 4.6 Operation and Maintenance Reserve Account. Within
three Business Days after receipt by the Security Agent of a
certificate, which (a) states that a drawing has been made und
er the O&M Letter of Credit or (b) includes a list of requested
disbursements and invoices and other supporting documents as m
ay be necessary to properly document all such disbursements,
which certificate is signed by GE Capital (in the case of
clause (a) ), or by an Authorized Officer of the Partnership
and countersign ed by GE Capital (in the case of clause (b)),
substantially in the form of Exhibit D hereto, and, in the
case of clause (b), so l ong as no Lease Default or Lease Event
of Default shall have occurred and be continuing (as set forth
in such certificate), funds on deposit in the Operation and
Maintenance Reserve Account shall be distributed to GE Capital
or to the Partnership or the payee(s), as the case may be, in
the manner, in the amount and at the addresses specified in
such certificate. 

     Section 4.7 Release of Excess Amounts. If, as of any
Basic Rent Payment Date, (i) an amount is on deposit in the
Rent Reserve Account or the Operation and Maintenance Reserve
Account in excess of the Required Rent Reserve Balance or the
Required Operation and Maintenance Reserve Balance, as the case
may be, as the result of the actual realization of income or
gain on the amounts on deposit in such Account, (ii) no Lease
Default or Lease Event of Default has occurred and is
continuing and (iii ) the Security Agent shall have received a
certificate signed by an Authorized Officer of the Partnership
and countersigned by GE Capital, substantially in the form of
Exhibit E, certifying as to such matters, then the Security
Agent shall distribute any such excess amounts to the Revenue
Account. 

     Section 4.8 Special Payment Account. (a) All Special Payments
deposited in the Special Payment Account constituting liquidated
damages (Contract Price Discount) under Section 5.04 of the
Construction Contract shall be applied by GE Capital to the
prepayment of the Loans as provided in subsection 2.6(b) of the
Loan Agreement (provided that all such liquidated damages
received after the Lease Closing Date shall be applied by GE
Capital to the retroactive reduction of Lessor's Cost) and, in
the case of Special Payments constituting liquidated damages
(Contract Price Discount) under Section 5.02 of the Construction
Contract, shall, subject to Section 4.14 of this Agreement,
be applied by GE Capital to the payment of accrued and unpaid
interest on the Loans and to such other items which are due and
owing as GE Capital may specify in writing. 

          (a) All Special Payments deposited in the Special Payment 
Account constituting payments by the Power Purchaser pursuant to 
Subsection 15.3(b) (whether in respect of costs, expenses or fees) of 
the Power Purchase Agreement shall be applied by GE Capital to the
prepayment of the Loans and the LOC Reimburseme nt Obligations
and the cash collateralization of the Letters of Credit as
provided in subsection 2.6(c) of the Loan Agreement. 

          (b) All Special Payments deposited in the Special Payment Account
constituting payments by the Gas Supplier pursuant to Section
17.3 of the Gas Supply Agreement shall, subject to Section 4.14
of this Agreement, be applied by the Partnership with the
consent of GE Capital to the costs of entering into a
replacement gas supply agreement and to such other related costs
as shall be approved by GE Capital in writing. 

     Section 4.9 Partnership Security Account. (a) To the extent that at 
any time the cash then available in the Revenue Account is
insufficient to make any of the payments, deposits or transfers
contemplated by Sections 4.1, 4.2, 4.3 and 4.4, the Security
Agent shall from and to the extent of the cash available in the
Partnership Security Account withdraw such amounts from the
Partnership Security Account as directed by GE Capital and make
the aforesaid payments, deposits and transfers. 

           (b) Within three Business Days after each Basic Rent Payment 
Date, if the Partnership has delivered a certificate signed by an Authorized
Officer of the Partnership and countersigned by GE Capital,
substantially in the form of Exhibit F hereto, certifying that
the conditions precedent to cash distributions to the Partners
set forth in subsection 7.3 of the Loan Agreement have been
satisfied, the Security Agent shall distribute to  the
Partnership the cash then available in the Partnership Security
Account. 

     Section 4.10 Distribution Reserve Account. (a) If, as of
any Basic Rent Payment Date after the issuance of the Equity
Loans, the Security Agent shall have received a certificate of
an Authorized Officer of the Partnership or GE Capital (and in
the case of a certificate of the Partnership, countersigned by
GE Capital) that the Operating Cash Flow Ratio for each of the
two Quarterly Measurement Periods immediately preceding such
Basic Rent Payment Date was less than 1.20 to 1, the Security
Agent shall, subject to any required applications taking
precedence pursuant to paragraph 

           (b) below, apply the amounts on deposit in the Distribution 
Reserve Account to the prepayment of the remaining installments of 
principal of the Equity Loans in the inverse order of maturity, as specified
in a certificate from GE Capital to the Security Agent. (a) To the
extent that at any time the cash then available in  the Revenue
Account is insufficient to make any of the payments, deposits
or transfers contemplated by Sections 4.1, 4.2, 4.3 a nd 4.4,
the Security Agent shall from and to the extent of the cash
available in the Distribution Reserve Account withdraw such
amounts from the Distribution Reserve Account as directed by GE
Capital and make the aforesaid payments, deposits and
transfer s. 

          (c) If, as of any Basic Rent Payment Date, the
Security Agent shall have received a certificate of an
Authorized Officer of the Partnership (and countersigned by GE
Capital) that (i) the Operating Cash Flow Ratio for each of the
two Quarterly Measurement Periods immediately preceding the
date of such certificate was greater than 1.20 to 1 and
provided that no Le ase Default or Lease Event of Default shall
have occurred and be continuing (as set forth in such
certificate), the Security Ag ent shall transfer the amounts on
deposit in the Distribution Reserve Account to the Revenue
Account. 

     Section 4.11 Insurance and Condemnation Proceeds Account. (a)
All cash, cash equivalents, instruments, investments and
securities at any time on deposit in the Insurance and
Condemnation Proceeds Account, including all interest or other
income earned with respect thereto, are herein called the
"Insurance and Condemnation Proceeds Deposits". 

          (b) The Insurance and Condemnation Proceeds Deposits shall be
accumulated in the Insurance and Condemnation Proceeds Account
and held therein until paid to or upon the order of the
Partnership as provided in paragraph (c) of this Section 4.11,
or paid to GE Capital as provided in paragraph (d) or (e) of
this Section 4.11, or returned to the Partnership as provided
in Section 9.2. 

          (c) (i) If the amount of Insurance and Condemnation Proceeds 
Deposits of the Partnership is less than $500,000, such amount shall, 
subject to the provisions of paragraphs (d) and (e) of this Section 4.11, 
be paid over to or upon the order of the Partnership, as the case may be, to
reimburse it for, or to pay, the cost of repairing, rebuilding
or otherwise replacing the damaged or destroyed or lost or
condemned property in respect of which such moneys were
received, upon the receipt by the Secur ity Agent of a
certificate of an Authorized Officer of the Partnership,
countersigned by GE Capital, (A) containing the plans and
specifications setting forth in reasonable detail the work
done or proposed to be done and materials purchased or to be
purchased by way of the renewal, repair, rebuilding or other
replacement of the damaged or destroyed or lost or condemned
property and (B) stating the specific amount requested to be paid
over to or upon the order of the Partnership or that such
amount is requested to reimburse the Partnership as the case
may be, for, or to pay, costs actually incurred to repair,
rebuild or replace property and that such amount, together with
amounts remaining in the Insurance and Condemnation Proceeds
Account for such purpose and other funds of the Partnership
available for such purpose, are sufficient to pay in full the
costs of such renewal, repair, rebuilding or other replacement.
GE Capital shall countersign such certificate if (w) no Lease
Default or Lease Event of Default has occurred and is
continuing, (x) GE Capital shall have received an opinion of
counsel, satisfactory to it, stating that all Governmental
Actions required in connection with the work done or proposed
to be done have been obtained, (y) in the reasonable opinion of
GE Capital and GE Capital's Representative, the matters
referred to in such certificate can be accomplished in the
manner provided for in such certificate and (z) GE Capital
shall have received (I) evidence of any lien waivers requested
to be obtained by it, a nd (II) evidence, satisfactory to GE
Capital, that the Lien of th e Collateral Security Documents is
in full force and effect; or (i) if the amount of Insurance and
Condemnation Proceeds Deposits is more than $500,000, such
amount shall, subject to the provisions of paragraphs (d) and
(e) of this Section 4.11, be paid over to the Persons entitled
thereto from time to time (as set forth in the certificate
referred to below) to pay the cost of repairing, rebuilding or
otherwise replacing the damaged or destroyed or lost or
condemned property in respect of which such moneys were
received, upon the receipt by the Security Agent of a
certificate of an Authorized Officer of the Partnership
countersigned by GE Capital, (A) containing the plans and
specifications setting forth in reasonable detail the work done
or proposed to be done and the materials purchased or to be
purchased by way of the renewal, repair, rebuilding or other
replacement of the damaged or destroyed or lost or condemned
property and (B) stating the specific amounts requested to be
paid, the Persons to whom and the dates on which such amounts
are to be paid, that such amounts will be used to pay costs
actually incurred to repair, rebuild or replace property and
that such amounts, together with amounts remaining in the
Insurance and Condemnation Proceeds Account for such purpose
and other funds of the Partnership available for such purpose,
are sufficient to pay in full the costs of such renewal,
repair, rebuilding or other replacement. GE Capital shall
countersign such certificate if (w) no Lease Default or Lease
Event of Default has occurred an d is continuing, (x) GE
Capital shall have received an opinion of counsel,
satisfactory to it, stating that all Governmental Actions
required in connection with the work done or proposed to be
done have been obtained, (y) in the reasonable opinion of GE
Capital and GE Capital's Representative, the matters referred
to in such certificate can be accomplished in the manner
provided for in such certificate and (z) GE Capital shall have
received (I) evidence of any lien waivers requested to be
obtained by it, and (II) evidence, satisfactory to GE Capital,
that the Lien of the Collateral Security Documents is in full
force and effect; or (ii) In the event that any amounts remain
in the Insurance and Condemnation Proceeds Account after
application thereof in accordance with this paragraph (c), the
Security Agent shall either apply such Insurance and
Condemnation Proceeds Deposits to the payment of the
Obligations or in accordance with Section 9(g)(iii) of the
Facility Lease, in accordance with the instructions of GE
Capital. (c) If GE Capital shall at any time notify the
Security Agent that an Event of Loss has occurred, then, unless
the Project is being repaired in accordance with Section
9(c)(i) of the Facility Lease, the Security Agent shall
promptly withdraw the Insuranc e and Condemnation Proceeds
Deposits from the Insurance and Condemnation Proceeds Account
and deliver the same to GE Capital to be applied by GE Capital
to the payment of the Obligations in accordance with the
provisions of the Loan Agreement, the Facility Lease and the
Collateral Security Documents.  (d) If GE Capital shall at any
time notify the Security Agent that an Event of Default or a
Lease Event of Default has occurred and is continuing, then
the Security Agent shall promptly withdraw the Insurance and
Condemnation Proceeds Deposits from the Insurance and
Condemnation Proceeds Account and apply the same to the payment
of the Obligations in accordance with the provisions of the
Loan Agreement, the Facility Lease and the Collateral Security
Documents, as instructed in writing by GE Capital. 

      Section 4.12 Warranty Maintenance Reserve Account. 
(a) Within three Business Days after receipt by the Security Agent of a 
certificate, which includes a list of requested disbursements and invoices
and other supporting documents as may be necessary to properly
document all such disbursements, signed by an Authorized
Officer of the Partnership and countersigned by GE Capital,
substantially in the form of Exhibit G hereto, and so long as
no Lease Default or Lease Event of Default shall have occurred
and be continuing (as specified in such certificate), funds on
deposit in the Warranty Maintenance Reserve Account shall be
distributed to the Turbine Manufacturer in the manner and in the
amount and at the addresses specified in such certificate.


          (b) Upon receipt of a certificate signed by an Authorized
Officer of the Partnership or GE Capital (and in the case of a
certificate signed by the Partnership, countersigned by GE
Capital) certifying that the warranty period in respect of the
Turbine Contract, including any extensions thereof, has expired,
and provided that no Lease Default or Lease Event of Default
shall have occurred and be continuing (as specified in such
certificate), the Security Agent shall promptly transfer the
amounts on deposit in the Warranty Maintenance Reserve Account
to the Revenue Account. 

      Section 4.13 Current Account. The Security
Agent shall pay, from and to the extent of cash available in
the Current Account and as set forth in an officer's
certificate signed by an Authorized Officer of the Partnership
(and countersigned by GE Capital), (i) directly to each Person
to which an amount in excess of $100,0 00 is due and payable,
the amounts previously identified as Project Expenses in Item
2 of the most recently delivered Project Certificate which are
then due and owing, or (ii) to the Partnership for the benefit
of the Persons entitled thereto, all other such Project
Expenses previously identified in Item 2 of the most recently
delivered Project Certificate which are then due and owing.


     Section 4.14 Defaults. Any other provision contained in this Agreement
to the contrary notwithstanding, upon receipt by the Security
Agent of written notice from GE Capital stating that an Event
of Default or Lease Event of Default has occurred and is
continuing, the Security Agent shall thereafter distribute cash
from the Accounts only upon the express written instructions
of GE Capital (which instructions may provide that such
amounts be applied to the payment of the Obligations as GE
Capital sees fit) until notified in writing by GE Capital that
any such Event of Default or Lease Event of Default has been
waived by GE Capital or the Owner Trustee or has been cured.


     Section 4.15 Certain Payments. Any other provision contained in this
Agreement to the contrary notwithstanding, in the event that
on any Basic Rent Payment Date there are insufficient funds on
deposit in any Account to pay principal, interest, fees,
distributions and/or other amounts due and payable from such
Account on such Basic Rent Payment Date to GE Capital or to the
Owner Trustee, as the case may be, and thereafter funds are
deposited into the Revenue Account, the Security Agent shall
distribute such funds to GE Capital or to the Owner Trustee, as
the case may be, for the payment of such principal, interest,
fees or other amounts, such payments to be made in the same order
of priority as they would have been made had such funds
been on deposit in the applicable Account on such Basic Rent
Payment Date. 

     Section 4.16 Delivery of Officer's Certificates; Timing
of Payments. (a) Each of the certificates of an Authorized Officer
required to be delivered hereunder shall be delivered not
later than 12:00 noon, New York City time, on the Business Day
immediately prior to the day on which the Security Agent is
required to make transfers hereunder. Any certificate of an
Authorized Officer delivered later than the time specified herein
shall nevertheless be considered valid and shall be honored
by the Security Agent on or as promptly after the date
otherwise specified herein for payment as is practicable,
subject to the availability of cash in the applicable Account.


          (b) Subject to (i) the timely receipt of a certificate of an
Authorized Officer as set forth in Section 4.16(a), (ii) the
availability of cash in the applicable Account and (iii) other
circumstances beyond the control of the Security Agent, the
Security Agent shall make any payment hereunder required (except
for transfers between Accounts) by means of wire transfer of
immediately available funds, to the address of the payee(s) set
forth in the applicable certificate, to be received prior to
2 :00 p.m., New York City time, on the date specified herein
for such payment. 

                     ARTICLE V
                    Investment

      Section 5.1 Investment. (a) Any cash held by the Security Agent in 
any Account shall be invested by the Security Agent from time to time as
directed in writing by the Partnership (or, if GE Capital shall have 
notified the Security Agent that a Default, Event of Default, Lease Default
or Lease Event of Default has occurred and is continuing, by GE
Capital) in Permitted Investments. Any income or gain realized
as a result of any such investment shall be held as part of
the applicable Account and reinvested as provided herein. Any
income tax payable on account of any such income or gain shall
be paid by the Partnership or its Affiliates. Any such
investment may be sold (without regard to maturity date) by
the Security Agent whenever necessary to make any distribution
required by this Agreement. The Security Agent shall have no
liability for any loss resulting from any such investment or
sale thereof other than by reason of its willful misconduct or
negligence. The Security Agent will promptly notify GE Capital
and the Partnership of any loss resulting from any such
investment or sale and GE Capital, in its sole discretion, may
instruct the Security Agent to, and the Security Agent shall,
reimburse the affected Account from the Revenues received
pursuant to Section 4.2 hereof. 

          (b) The term "Permitted Investments" means (i) obligations of, 
or guaranteed as to the interest and principal by, the United States 
Government or any agency thereof; (ii) open market commercial paper, with a
maturity of not longer than ninety (9 0) days, of any
corporation incorporated under the laws of the United States or
any state thereof rated "prime-1" or its equivalent by Moody's
Investors Service, Inc. or "A-1" or its equivalent by Standard
& Poor's Ratings Group; (iii) bankers acceptances or
certificates of deposit issued by any bank rated "Aa" or "AA"
or better by Moody's Investors Service, Inc. or Standard &
Poor's Ratings Group, and having a maximum maturity of one (1)
year; (iv) any obligations of the Security   Agent, any bank
rated "A" or better by Moody's Investors Service, Inc. or
Standard & Poor's Ratings Group, in respect of the repurchase
of obligations of the type described in clause (i) which
obligati on is secured by obligations of the type described in
clause (i) or by any one or more certificates of deposit of the
type described in clause (iii) hereof; (v) federally insured
demand deposit accounts with the Security Agent and banks
having capital, surplus and undivided profits of at least One
Billion dollars ($1,000,000,000) that are members of the
Federal Reserve Syste m of the United States; or (vi) a money
market fund registered under the Investment Company Act of
1940, as amended from time to time, the portfolio of which is
limited to United States government obligations and United
States government  agency obligations (bearing the full faith
and credit of the United States government); provided, that all
funds in the Accounts shall not at any time be invested in
Permitted Investments wit h a maturity of greater than one (1)
year or with an average maturity, calculated on a weighted
average basis, of more than six (6) months; and provided,
further, that with respect to th e credit ratings specified
above, if neither Moody's Investors Service, Inc. nor Standard
& Poor's Ratings Group is in the business of rating the
relevant Permitted Investment, such Permitted Investment shall
have received a rating equivalent to that specified above for
such Permitted Investment by another nationally recognized
credit rating agency of similar standing. 

                   ARTICLE VI
                 Security Agent

     Section 6.1 Rights, Duties, etc. The acceptance by the Security Agent
of its duties hereunder and under the other Collateral Security
Documents is subject to the following terms and conditions
which the parties to this Agreement hereby agree shall govern
and control with respect to its rights, duties, liabilities and
immunities: (i) it shall act hereunder as an agent only and
shall not be responsible or liable in any manner whatever for
soliciting any funds or for the sufficiency, correctness,
genuineness or validity of any funds, securities or other
amounts deposited with or held by it; (ii) it shall be
protected and held harmless in acting or refraining from acting
upon, and shall not be bound to make any investigation into
the facts or other matters stated in, any written notice,
certificate, instruction, request or other paper or document,
as to the due execution thereof and the validity and
effectiveness of the provisions thereof and as to the truth of
any information therein contained, which the Security Agent in
good faith believes to be genuine; (iii) it shall not be liable
for any error of judgment or for any act done or step taken or
omitted except in the case of its gross negligence, willful
misconduct or bad faith; (iv) it may consult with and obtain
advice from counsel of its own choice in the event of any
dispute or question as to the construction of any provision
hereof or otherwise in connection with its duties as Security
Agent hereunder; (v) it shall have no duties as Security Agent
except those which are expressly set forth herein and in any
modification or amendment hereof, and it is not charged with
knowledge of or any duties or responsibilities in connection
with any other docume nt or agreement other than the Collateral
Security Documents; provided, however, that no such
modification or amendment here of shall affect its duties
unless it shall have given its prior written consent thereto;
(vi) it may execute or perform any duties hereunder and under
the other Collateral Security Documents (other than the holding
of the Accounts and stock certificates or any other Collateral
which is required to be held by it for purposes of perfection)
either directly or through agents or attorneys selected with
reasonable care; (vii) it may engage or be interested in any
financial or other transactions with any party hereto and may
act on, or as depositary, trustee or agent for, any committee
or body of holders of obligations of such Persons as freely as
if it were not Security Agent hereunder; (viii) it shall have
no right of set-off against any Account; (ix) it hereby waives
any and all Liens which may arise from time to time in its
favor on any Account or any other amounts received by it
pursuant to this Agreement; and (x) it shall not be obligated
to take any action which in its reasonable judgment would
involve it in expense or liabili ty unless it has been
furnished with an indemnity reasonably satisfactory to it. 

      Section 6.2 Resignation or Removal. (a) The Security Agent may at 
any time resign by giving notice to each other party to this Agreement,
such resignation to be effective upon the appointment of a
successor Security Agent as hereinafter provided. 

          (b) GE Capital may remove the Security Agent at any time by 
giving notice to each other party to this Agreement, such removal to
be effective upon the appointment of a successor Security Agent
as hereinafter provided. 

          (c) In the event of any resignation or removal of the Security 
Agent, a successor Security Agent, which (i) shall be a bank or trust 
company organized under the laws of the United States of America or of 
the State of Connecticut or the State of New Yor k, having a capital and
surplus of not less than $100,000,000, an d shall in any event
maintain an office in Hartford, Connecticut or New York City
where it will hold the Accounts, and (ii) shall be appointed by
GE Capital, subject to the approval of the Partnership (which
approval shall not be unreasonably withheld or delayed) so long
as no Default or Event of Default or Lease Default or Lease
Event of Default shall have occurred and be continuing. If a
successor Security Agent shall not have been appointed or shall
not have accepted its appointment as Security Agent hereunder
within 45 days after such notice of resignation of the
Security Agent or such notice of removal of the Security
Agent, the Security Agent, GE Capital, the Owner Trustee or the 
Partnership may apply to any court of competent jurisdiction
to appoint a successor Security Agent to act until such time,
if any, as a successor Security Agent shall have accepted its
appointment as above provided. Any successor Security Agent so
appointed by such court shall immediately and without further
act be superseded by any successor Security Agent appointed by
GE Capital and the Owner Trustee with the approval of the
Partnership as above provided. Any such successor Security Agent
shall deliver to each party to this Agreement a written
instrument accepting such appointment hereunder and under the
other Collateral Security Documents and thereupon such success
or Security Agent shall succeed to all the rights and duties of
the Security Agent hereunder and thereunder and shall be
entitled to receive the Accounts and other Collateral from the
predecessor Security Agent.

                     ARTICLE  VII
                    Determinations

     Section 7.1 Value. Cash and Permitted Investments on deposit from 
time to time in the Accounts shall be valued (the "Value") by the Security
Agent as follows: (a) cash shall be valued at the face amount
thereof; and (b) Permitted Investments shall be valued at the
lesser of the face amount and the purchase price. 

     Section 7.2 Other Determinations. The Partnership, GE Capital and the 
Security Agent may establish procedures not inconsistent with this
Agreement pursuant to which the Security Agent may conclusively
determine, for purposes of this Agreement, the amounts from
time to time to be distributed or paid by the Security Agent
from cash available in the Accounts.  

      Section 7.3 Sales of Permitted Investments. The Security Agent will
use its best efforts to sell Permitted Investments so tha t actual cash is 
available, on each date on which a distribution is to be made pursuant to
this Agreement, for the Security Agent to make such distribution
in cash on such date. The amount of any check or other
nstrument which may be deposited in any Account shall
not be treated as cash available until the final collection
thereof. 

      Section 7.4 Available Cash. In determining the amount of
available cash in any Account at any time, in addition to any
cash then on deposit in such Account, the Security Agent shall
treat as available cash the amount which the Security Agent 
would have received on such day if the Security Agent had
liquidated all the Permitted Investments (at then prevailing
market prices) then on deposit in such Account. 

                           ARTICLE VIII
                  Representations and Warranties 

     Sectoin 8.1 Representations. The Partnership represents and warrants, 
for the benefit of GE Capital and the Owner Trustee, that each certificate 
of an Authorized Officer delivered by the Partnership in connection
with this Agreement shall be true and correct in all material
respects and that the amounts of money certified thereby shall
be the proper amounts to be set forth in such certificate of an
Authorized Officer. 

     Section 8.2 Indemnification. The Partnership hereby undertakes to 
indemnify and hold harmless the Security Agent, the Owner Trustee and GE 
Capital from and against any and all expenses imposed on, incurred by or 
asserted against such Person in any way relating to or arising out of any
inaccuracy in any certificate of an Authorized Officer
delivered by the Partnership. 

                          ARTICLE IX 
                         Miscellaneous 

      Section 9.1 Fees and Indemnification of Security Agent. The 
Partnership agrees to pay the reasonable fees of the Security Agent as 
compensation for its services under this Agreement. In addition, the
Partnership assumes liability for, and agrees to indemnify,
protect, save and keep harmless the Security Agent and its
officers, employees, successors, assigns, agents and servants
from and against, any and all claims, liabilities, obligations,
losses, damages, penalties, costs and expenses (including
reasonable attorney's fees and expenses) that may be imposed on,
incurred by, or asserted against, at any time, the Security
Agent or its officers and employees and in any way relating to
or arising out of the execution and delivery of this Agreement,
the establishment of the Accounts, the acceptance of deposits,
the purchase or sale of Permitted Investments, the retention of
cash, Permitted Investments or the proceeds thereof and any
payment, transfer or other application of cash or Permitted
Investments by the Security Agent or GE Capital in accordance
with the provisions of this Agreement, or as may arise by
reason of any act, omission or error of the Security Agent made
in good fait h in the conduct of its duties; except that the
Partnership shal l not be required to indemnify, protect, save
and keep harmless the Security Agent against its own gross
negligence, active or passive, or willful misconduct. The
indemnities contained in this Section 9.1 shall survive the
termination of this Agreement.

      Section 9.2 Termination. Subject to Section 9.1, the provisions of 
this Agreement shall terminate on the date on which all Obligations shall 
have been paid in full and the Loan Agreemen t and the Facility Lease shall 
have terminated in accordance with their respective terms. This
Agreement shall be deemed to hav e terminated upon receipt by
the Security Agent of a certificate to such effect executed by
the Partnership and GE Capital. Upon termination of this
Agreement the Security Agent shall transfer any remaining
amounts, together with any interest thereon, on deposit in the
Accounts to the party or parties specified in such
certificate. Any liability or obligation hereunder arising prior
to the termination of this Agreement shall survive such
termination. 

     Section 9.3 Severability. If any one or more of the covenants or 
agreements provided in this Agreement on the part of the parties hereto 
to be performed should be determined by a court of competent jurisdiction 
to be contrary to law, such covenant or agreement shall be deemed and 
construed to be severable from the remaining covenants and agreements herein
contained and shall in no way affect the validity of the
remaining provisions of this Agreement. 

     Section 9.4 Counterparts. This Agreement may be executed in several 
counterparts, each of which shall be an original and all of wh ich shall 
constitute but one and the same instrument. 

     Section 9.5 Amendments. This Agreement may not be modified or amended 
except in accordance with the provisions of subsection 9.1 of the Loan 
Agreement and with the prior written consent of each of t he parties hereto.

     Section 9.6 APPLICABLE LAW. THIS AGREEMENT SHALL BE GOVERNED BY, AND
CONSTRUED IN ACCORDANCE WITH, THE LAWS OF THE STATE OF NEW YORK, 
EXCEPT THAT THE CREATION, VALIDITY AND PERFECTION OF THE
SECURITY INTERESTS IN THE ACCOUNTS HEREUNDER SHALL BE GOVERNED
BY THE LAWS OF THE STATE OF CONNECTICUT. 

     Section 9.7 Notices. Unless otherwise specifically provided herein, 
all notices, requests and demands to or upon the respective parties hereto
to be effective shall be in writing, by telecop ier or, if available,
by telex and, unless otherwise expressly provided herein, shall
be deemed to have been duly given or made when delivered by
hand, or when deposited in the mail, first class postage
prepaid or with an overnight courier service, or in the case of
transmission by telecopier, when confirmation of receipt is
obtained, or in the case of telex notice, when sent,
answerback received, and shall be directed to the address,
telecopy or telex number of such Person designated pursuant to
the Loan Agreement, or in the case of the Security Agent or the 
Owner Trustee, to 777 Main Street, Hartford, CT 06115,
Attention: Corporate Trust Administration, Telecopy No. (203)
9867920, or to such other address, or telecopy number as may
be specified from time to time by such Person or the Security
Agent or the Owner Trustee. 

     Section 9.8 Submission to Jurisdiction; Waivers. 
Each of the parties hereto irrevocably and unconditionally 
agrees to the submission to jurisdiction and the waivers as set forth 
in Section 9.13 of the Loan Agreement. 

     Section 9.9 Limited Liability. There shall be full recourse
to the Partnership and all of its assets for the liabilities of
the Partnership under this Agreement and its other Obligations,
but in no event shall any Partner, Affiliate of any Partner,
or an y officer, director or employee of the Partnership, any
Partner or their Affiliates or any holder of any equity
interest in any Partner be personally liable or obligated for
such liabilities and Obligations of the Partnership, except as
may be specifically provided in any other Loan Document or
Lease Document to which such Partner is a party or in the event
of fraudulent actions, knowing misrepresentations, gross
negligence or willful misconduct by the Partnership, any
Partner or any of their Affiliates hereunder. Subject to the
foregoing limitation on liability, GE Capital or the Owner
Trustee may sue or commence any suit, action or proceeding
against any Partner or any Affiliate thereof in order to obtain
jurisdiction over the Partnership in order to enforce its
rights and remedies hereunder. Nothing herein contained shall
limit or be construed to limit the liabilities and obligations
of any Partner or any Affiliate thereof such Person in
accordance with the terms of any other Transaction Document
creating such liabilities and obligations to which such Partner
or Affiliate is a party.

     Section 9.10 WAIVERS OF JURY TRIAL. THE PARTIES HERETO HEREBY 
IRREVOCABLY AND UNCONDITIONALLY WAIVE TRIAL BY JURY IN ANY LEGAL 
ACTION OR PROCEEDING RELATING TO THIS SECURITY DEPOSIT AGREEMENT 
AND FOR ANY COUNTERCLAIM THEREIN. 

     Section 9.11 Benefit of Agreement. This Agreement shall inure
to the benefit of, and be enforceable by, the parties hereto
and their respective successors and permitted assigns, and no
other Person shall be entitled to any of the benefits of this
Agreement. 

     Section 9.12 Leveraged Lease. If, upon the sale of the
Facility by the Partnership to the Owner Trustee in accordance
with the provisions of the Loan Agreement, GE Capital exercises
its option under subsection 5.8 of the Loan Agreement to
borrow funds to finance (or refinance) a portion of the
purchase price of the Facility, the parties hereto agree to
execute a supplement hereto to provide for the payment of any
such Lease Debt and to otherwise provide for such provisions as
are customary and appropriate in respect of leveraged lease
transactions. 

      Section 9.13 Certain Rights of Power Purchaser. Nothing
in this Security Deposit Agreement shall be deemed to limit the
provisions of the Consent of the Power Purchaser, which
provisions are solely for the benefit of the Power Purchaser and
not the Partnership. Without limiting the scope of the
foregoing, the Security Agent agrees, for the exclusive benefit 
of the Power Purchaser and not the Partnership, that the
exercise of remedies or any similar action under this Security
Deposit Agreement is subject to, and shall be conducted in a
manner consistent with, the Power Purchaser's rights under (i)
the Consent of the Power Purchaser and (ii) the Power Purchase
Agreement and the Transfer Agreement (to the extent such rights 
under the Power Purchase Agreement and the Transfer Agreement
are not explicitly waived by the Power Purchaser in accordance
with the terms of the Consent of the Power Purchaser). 

     IN WITNESS WHEREOF, the parties hereto have each caused this
Agreement to be duly executed by their duly authorized
officers, all as of the day and year first above written. 

PANDA-BRANDYWINE, L.P. 


By: Panda Brandywine Corporation, 
    its General Partner 


    By: 
    Name:  Robert W. Carter
    Title: Chairman, President and
           Chief Executive Officer 

PANDA BRANDYWINE CORPORATION, 
as the General Partner 

By: 
Name:  Robert W. Carter
Title: Chairman, President and 
       Chief Exeuctive Officer

GENERAL ELECTRIC CAPITAL CORPORATION 

By: 
Name:  Michael E. Stewart
Title: Attorney-in-Fact

SHAWMUT BANK CONNECTICUT, NATIONAL ASSOCIATION, 
as Security Agent and as Owner Trustee 

By: 
Name:  Kathy A. Larimore
Title: Assistant Vice President




                                SCHEDULE 1 FORM OF PROJECT CERTIFICATE

                                              __________, _______ 199__ 

Shawmut Bank Connecticut, 
National Association, 
as Security Agent 
777 Main Street 
Hartford, Connecticut 06115


Attention: Corporate Trust Administration Re: Panda-Brandywine
Security Deposit Agreement 

Dear Sirs: 

Reference is made to the Security Deposit Agreement relating to the 
Brandywine cogeneration facility, dated as of March 30, 1995 (as amended,
supplemented or otherwise modified from time to time the "SDA"), 
among PANDA-BRANDYWINE, L.P., a Delaware limited partnership, of which 
PANDA BRANDYWINE CORPORATION, a Delaware corporation, is the general 
partner, GENERAL ELECTRIC CAPITAL CORPORATION, a New York corporation and 
SHAWMUT BANK CONNECTICUT, NATIONAL ASSOCIATION, as owner trustee and
security agent (in its capacity as security agent, the "Security Agent"). 
Capitalized terms used herein without definition shall have the meanings 
assigned to them in the SDA. The undersigned hereby certifies that he is 
an Authorized Offi cer of the Partnership and, as such, he is authorized to
execute this certificate on behalf of the Partnership and
further certifies that: 

     (1) In addition to the Project Expenses set forth in Item 2 of the 
         Project Certificate delivered in any previous month (if any) and 
         Item 2 of this Project Certificate, the following Project Expenses 
         will be due and payable to the following Pers ons on the next 
         Monthly Transfer Date [FIRST LIST ALL PAYMENTS TO THE OPERATOR, 
         THE GAS SUPPLIER, EACH GAS TRANSPORTER AND FOR FUEL SUPPLIES, 
         WHICH WILL BE PAID FIRST;

         PAYMENTS IN EXCESS OF $100,000 INDIVIDUALLY WILL BE MADE
         DIRECTLY TO THE OBLIGEE; AL L OTHER PAYMENTS WILL BE TO THE
         PARTNERSHIP]: Amount Description Payee (2) In addition to the
         Project Expenses set forth in Item 1 of this Project
         Certificate, the following Project Expenses are expected to be
         due and payable to the following Persons  in the period after
         the next Monthly Transfer Date and prior to the Monthly

         Transfer Date immediately thereafter (the "Payment Period"):
         Total Accrual Estimated Due Amount Description Amount Due Date
         Payee (3) The following punch list items will be due and
         payable to the following Persons during the Payment Period:
         Amount Description Due Date Payee (4) The amounts requested in
         Item 1 of the previous Project Certificate and Item 2 of the
         Project Certificate delivered pr ior thereto were applied to
         the payments as set forth in such Proj ect Certificate [if
         applicable, specify in detail any excess in the amount
         requisitioned with respect to the previous Project Certificate
         for the prior month]. (5) The amounts for Project Expenses set
         forth in Items 1 and 2 above (together with the aggregate
         amount of all Project Expenses requisitioned by the Partnership
         pursuant to the SDA during the year in which this Project
         Certificate is made) are within the Partnership's Operating
         Budget for this year.  
 
     IN WITNESS WHEREOF, the undersigned has executed this Project 
Certificate this ___ day of ___________. 

PANDA-BRANDYWINE, L.P. 

By: Panda Brandywine Corporation, 
    its general partner  

By:_______________________ 
Title:

COUNTERSIGNED: 
GENERAL ELECTRIC CAPITAL CORPORATION 

By:_____________________________ 
Title: 




                   EXHIBIT A TO SECURITY DEPOSIT AGREEMENT 

[Certificate To Be Delivered Prior To The
Lease Closing Date Pursuant To Section 4.1]

                                              __________, __199__  

Shawmut Bank Connecticut, 
National Association, 
as Security Agent 
777 Main Street 
Hartford, CT 06115

Attention: Corporate Trust Administration Re: Panda-Brandywine Security
Deposit Agreement 

Dear Sirs: 

Reference is made to the Security Deposit Agreement relating to the 
Brandywine cogeneration facility, dated as of the March 30, 1995 
(as amended, supplemented or otherwise modified from time to time, the
"SDA"), among PANDA-BRANDYWINE, L.P., a Delaware limited
partnership, of which PANDA BRANDYWINE CORPORATION, a Delaware
corporation, is the general partner, GENERAL ELECTRIC CAPITAL
CORPORATION, a New York corporation and SHAWMUT BANK
CONNECTICUT, National Association, as owner trustee and as
security agent (in its capacity as security agent, the
"Security Agent"). Capitalized terms used herein without
definition shall have the meanings assigned to them in the SDA. 
The undersigned hereby certifies that he is an Authorized
Officer of the Partnership and, as such, he is authorized to
execute this certificate on behalf of the Partnership and
further certifies that: The following Project Costs and other
costs and amounts will be due and payable to the following
Persons [on _________, 199____] [on the next Borrowing Date] [NOTE:
PAYMENTS IN EXCESS OF $100,000 TO ANY PAYEE WILL BE MADE
DIRECTLY TO SUCH PAYEE; ALL OTHER PAYMENTS WILL BE TO THE
PARTNERSHIP]: Amount Description Payee 

     IN WITNESS WHEREOF, the undersigned has executed this Certificate 
this ___ day of___________. 

PANDA-BRANDYWINE, L.P. 

By: Panda Brandywine Corporation, 
    its general partner 

By:_______________________
Title: 

COUNTERSIGNED: 
GENERAL ELECTRIC CAPITAL CORPORATION 

By:_____________________________ 
Title: 


                    EXHIBIT B TO THE SECURITY DEPOSIT AGREEMENT

[To be delivered to release funds from the Revenue Account to pay 
Supplemental Rent pursuant to Section 4.4]

                                                  __________, __ 199__ 

Shawmut Bank Connecticut, 
National Association, 
as Security Agent 
777 Main Street
Hartford, Connecticut 06115  

Attention: Corporate Trust Administration Panda-Brandywine, Security 
Deposit Agreement - Supplemental Rent 

Dear Sirs:  

Reference is made to the Security Deposit Agreement relating to the 
Brandywine cogenerating facility (the "Securit y Deposit Agreement"), dated 
as of March 30, 1995, among Panda- Brandywine, L.P., a Delaware limited 
partnership (the "Partnership"), General Electric Capital Corporation, a
New York corporation ("GE Capital") and Shawmut Bank Connecticut, 
National Association (the "Security Agent").

Capitalized terms used herein without definition shall have the
respective meanings specified in the Security Deposit
Agreement. The undersigned hereby certifies that he is an
Authorized Officer of the Partnership and, as such, he is
authorized to execute this certificate on behalf of the
Partnership, and further represen ts and warrants as of the
date of this certificate as follows: Supplemental Rent is due
and owing pursuant to Section 3(b) of the Facility Lease and is
not otherwise specifically provided for in Section 4.3 of the
Security Deposit Agreement and is not otherwise payable from
amounts on deposit in the Specia l Payment Account or the
Insurance and Condemnation Proceeds Account. Please transfer
funds from the Revenue Account to pa y such Supplemental Rent.
Such proceeds should be paid by [official bank check] [wire
transfer] to [_________] in the amounts and at the addresses
indicated below: [Insert name and address for payment][Insert amount] 

     IN WITNESS WHEREOF, the undersigned has executed this Certificate 
this ____ day of _______________, 19__.

PANDA BRANDYWINE, L.P. 

By: PANDA BRANDYWINE CORPORATION, 
    its general partner 

By: _________________________ 
Title: 

COUNTERSIGNED: 
GENERAL ELECTRIC CAPITAL CORPORATION 
By: ____________________ 
Title:



              EXHIBIT C TO SECURITY DEPOSIT AGREEMENT 

[To be delivered to release funds from the  Rent Reserve Account pursuant to
Section 4.5] 

                                                   __________ __, 199_ 

Shawmut Bank Connecticut,
National Association, 
as Security Agent 
777 Main Street
Hartford, Connecticut 06115  

Attn: Corporate Trust Administration Panda-Brandywine Security Deposit 
Agreement - Rent Reserve Account 

Dear Sirs:  

Reference is made to the Security Deposit Agreement relating to the 
Brandywine cogenerating facility (the  "Securit y Deposit Agreement"),
dated as of March 30, 1995, among Panda- Brandywine, L.P., a
Delaware limited partnership (the "Partnership"), General
Electric Capital Corporation, a New Yo rk corporation ("GE
Capital") and Shawmut Bank Connecticut, National Association
(the "Security Agent"). Capitalized terms used herein without
definition shall have the respective meanings specified in the
Security Deposit Agreement. The undersigned hereby represents
that he is an Authorized Officer of GE Capital, and as such,
he is authorized to execute this certificate on behalf of GE
Capital, and further represents and warrants as of the date of
this certificate as follows: The Partnership is deficient in
satisfying its payment obligations under the Facility Lease or
the Loan Agreement (in respect of amounts payable pursuant to
clauses second or third of Section 4.3 of the Security Deposit
Agreement) in an amount equal to $_______. Please liquidate
investments in the Rent Reserve Account as fully as is
necessary to yield proceeds in the amou nt of such deficiency.
Proceeds with respect thereto should be p aid by [official bank
check] or [wire transfer] to [GE Capital] [t he Owner Trustee]
as indicated below: [Insert name and address for
payment] [Insert amount] 

     IN WITNESS WHEREOF, the undersigned has executed this Certificate 
this ____ day of______________, 19__. 

GENERAL ELECTRIC CAPITAL CORPORATION 

By:
Title:

                              EXHIBIT D

[To be delivered to release funds from the Maintenance Reserve Account 
pursuant to Section 4.6]
                                            _________, 199_ 

Shawmut Bank Connecticut, 
National Association, 
as Security Agent 
777 Main Street 
Hartford, Connecticut 06115

Attn: Corporate Trust Administration Panda-Brandywine Security
Deposit Agreement - Operation and Maintenance Reserve Account

Dear Sirs:

Reference is made to the Security Deposit Agreement
relating to the Brandywine cogenerating facility (the "Security 
Deposit Agreement"), dated as of March 30, 1995, among Panda-
Brandywine, L.P., a Delaware limited partnership (the
"Partnership"), General Electric Capital Corporation, a New York 
corporation ("GE Capital") and Shawmut Bank Connecticut,
National Association (the "Security Agent"). Capitalized
terms used herein without definition shall have the respective
meanings specified in the Security Deposit Agreement.  Please
liquidate investments in the Operation and Maintenance Reserve
Account in an amount sufficient to yield proceeds of
$_________________ to be used for [Reimbursement Obligations in
respect of drawings under the O&M Letter of Credit] [ ]. [list
requested disbursements separately.] Such amount[s] should be
paid by [official bank check] [wire transf er] to [GE Capital]
[the Partnership] [payee[s]] at [address[es]] of [GE Capital]
[the Partnership] [payee[s]]. The undersigned hereby certifies
that he is an Authorized Officer of [GE Capital] [the
Partnership] and, as such, he is authorized to execute this
certificate on behalf of [GE Capital] [the Partnership,] and
[the following to apply on ly to a certificate delivered by the
Partnership] further represents and warrants as of the date of
this certificate as follows: 

             (a) no Lease Default or Lease Event of Default 
has occurred and is continuing; and 

             (b) the moneys to be delivered pursuant hereto represent 
[amounts that the Partnership has paid from its own funds] [amounts that are
currently due and owing to the payees identified above] with
respect to Project Expenses constituting maintenance expenses
incurred with respect to the Project or any portion thereof
for which funds are not available for payment from revenues of
the Project. 

      IN WITNESS WHEREOF, the undersigned has executed this Certificate 
this ____ day of ________________, 19__.

[PANDA-BRANDYWINE, L.P.] 

By: PANDA BRANDYWINE CORPORATION, 
    its general partner 

By:___________________________ 
Title: President

[GENERAL ELECTRIC CAPITAL CORPORATION]

By:___________________________ 
Title: 

COUNTERSIGNED: 
[GENERAL ELECTRIC CAPITAL CORPORATION] 
By:__________________________
Title: 

                   EXHIBIT E TO THE SECURITY DEPOSIT AGREEMENT 

[To be delivered to release funds from the Operation and Maintenance
Reserve Account or the Rent Reserve Account pursuant to Section
4.7]

                                                   ________ __, 1995 

Shawmut Bank Connecticut,   
National Association, 
as Security Agent 
777 Main Street 
Hartford, Connecticut 06115 

Attn: Corporate Trust Administration Panda-Brandywine Security Deposit 
Agreement   

Dear Sirs: 

Reference is made to the Security Deposit Agreement relating to the
Brandywine cogenerating facility (the "Securit y Deposit
Agreement"), dated as of March 30, 1995, among Panda-
Brandywine, L.P., a Delaware limited partnership (the
"Partnership"), General Electric Capital Corporation, a New York 
corporation ("GE Capital") and Shawmut Bank Connecticut,
National Association (the "Security Agent"). Capitalized terms
used herein without definition shall have the respective
meanings specified in the Security Deposit Agreement. The
undersigned hereby certifies that he is an Authorized Officer
of the Partnership and, as such, he is authorized to execute
this certificate on behalf of the Partnership, and further
represen ts and warrants as of the date of this certificate as
follows: (a) no Lease Default or Lease Event of Default has
occurred and is continuing; and (b) the amount on deposit in
the [Operation and Maintenance Reserve] [Rent Reserve] Account
is $___________ and the amount of the Required [Operation and
Maintenance] [Rent Reserve] Balance is $___________, resulting
in excess funds in the amount of $___________ which excess
funds are as a result of income or gain earned on amounts on
deposit therein (the "Excess Amount"). In accordance with the
provisions of Section 4.7 of the Security Deposit Agreement,
the Excess Amount should be transferred to the Revenue Account.

     IN WITNESS WHEREOF, the undersigned has executed this
Certificate this ____ day of ________________, 19__.

PANDA-BRANDYWINE, L.P. 

By: PANDA BRANDYWINE CORPORATION, 
    its general partner 

By:____________________________ 
Name: 
Title: 

APPROVED:
GENERAL ELECTRIC CAPITAL CORPORATION
By:__________________________ 
Title:

                  EXHIBIT F TO THE SECURITY DEPOSIT AGREEMENT

                                                   __________, __ 199__ 

[To be delivered to release funds from the Partnership Security Account 
pursuant to Section 4.9(b) of the Security Deposit Agreement]  [Within
three Business Days after each Basic Rent Payment Date] 

Shawmut Bank Connecticut,   
National Association, 
as Security Agent 
777 Main Street 
Hartford, Connecticut 06115 

Attn: Corporate Trust Administration Panda-Brandywine Security Deposit 
Agreement 

Dear Sirs:   

Reference is made to the Security Deposit Agreement relating to the 
Brandywine cogenerating facility (the "Security Deposit Agreement"), 
dated as of March 30, 1995, among Panda-Brandywine, L.P., a Delaware 
limited partnership (the "Partnership"), General Electric Capital 
Corporation, a New York corporation ("GE Capital") and Shawmut Bank 
Connecticut, National Association (the "Security Agent"). Capitalized terms
used herein without definition shall have the respective
meanings specified in the Security Deposit Agreement. The
undersigned hereby certifies that he is an Authorized Officer
of the Partnership and, as such, he is authorized to execute
this certificate on behalf of the Partnership, and further
represents and warrants as of the date of this certificate as
follows: (a) all amounts currently required to be deposited in
the Rent Reserve Account, the Warranty Maintenance Reserve
Account and the Operation and Maintenance Reserve Account have
been deposited therein; (b) all Basic Rent and Supplemental
Rent and all debt service on the Equity Loans due and owing
have been paid; (c) no Lease Default, Lease Event of Default,
Default or Event of Default has occurred and is continuing; (d)
the Operating Cash Flow Ratio for the immediately preceding
Quarterly Measurement Period is greater than 1.20 to 1.00; and
(e) the amount that may be withdrawn from the Partnership
Security Account pursuant to Section 4.9(b) of the Security
Deposit Agreement is $ . Such amount should be paid by
[official bank check] [wire transfer] to the Partnership at the
address indicated be low [insert address]. 

     IN WITNESS WHEREOF, the undersigned has executed this Certificate 
this ____ day of ________________, 19__. 

PANDA-BRANDYWINE, L.P. 

By: PANDA BRANDYWINE CORPORATION, 
its general partner

By:____________________________ 
Name: 
Title: 

APPROVED: 
GENERAL ELECTRIC CAPITAL CORPORATION 

By:__________________________
Title: 

              EXHIBIT G TO THE SECURITY DEPOSIT AGREEMENT  

[To be delivered to release funds from the Account pursuant to Section
4.12(a)] 

                                         ___________ __, 199_ 

Shawmut Bank Connecticut,
National Association, 
as Security Agent 
777 Main Street
Hartford, Connecticut 06115  

Attn: Corporate Trust Administration Panda-Brandywine Security Deposit 
Agreement - Warranty Maintenance Reserve Account 

Dear Sirs: 

Reference is made to the Security Deposit Agreement relating to the
Brandywine cogenerating facility (the "Security Deposit
Agreement"), dated as of March 30, 1995, among Panda-
Brandywine, L.P., a Delaware limited partnership (the
"Partnership"), General Electric Capital Corporation, a New York 
corporation ("GE Capital") and Shawmut Bank Connecticut,
National Association (the "Security Agent"). Capitalized terms
used herein without definition shall have the respective
meanings specified in the Security Deposit Agreement. Please
liquidate investments in the Warranty Maintenance Reserve
Account in an amount sufficient to yield proceeds of
$_________________ to be used for ________________ . [list
requested disbursements separately.] Such amount[s] should be
paid by [official bank check] [wire transfer] to the Turbine
Manufacturer at [address] of the Turbine Manufacturer. The
undersigned hereby certifies that he is an Authorized Officer
of the Partnership and, as such, he is authorized to execute
this certificate on behalf of the Partnership, and further
represents and warrants as of the date of this certificate as
follows: (a) no Lease Default or Lease Event of Default has
occurred and is continuing; and (b) the moneys to be delivered
pursuant hereto represent [amounts that the Partnership has
paid from its own funds] [amounts that are currently due and
owing to the Turbine Manufacturer with respect to Project
Expenses constituting maintenance expenses incurred with
respect to the Project or any portion thereof for which funds
are not available for payment from revenues of the Project.

     IN WITNESS WHEREOF, the undersigned has executed this
Certificate this ____ day of ________________, 19__. 

PANDA-BRANDYWINE, L.P. 

By: PANDA BRANDYWINE CORPORATION, 
its general partner  

By:___________________________ 
Title: President

GENERAL ELECTRIC CAPITAL CORPORATION


By:__________________________ 
Title: 

EXHIBIT 10.27

          DEED OF TRUST AND SECURITY AGREEMENT
                            
                           by
                            
             PANDA-BRANDYWINE, L.P., Grantor
                            
        CHICAGO TITLE INSURANCE COMPANY, Trustee
                            
               for the use and benefit of
                            
     SHAWMUT BANK CONNECTICUT, NATIONAL ASSOCIATION,
             as Security Agent, Beneficiary
                            
               __________________________
                            
               Dated as of March 30, 1995
                            
               ---------------------------
                            
                THE PRINCIPAL SUM SECURED
      BY THIS DEED OF TRUST AND SECURITY AGREEMENT
                     IS $130,000,000
                            
Real Property Located in the Counties of Prince George's
                  and Charles, Maryland
   __________________________________________________
                            
After recording please return to:
     Simpson Thacher & Bartlett
     425 Lexington Avenue
     New York, NY 10017-3909
     Attention:  Janet Lapidus, Esq.


                    TABLE OF CONTENTS

                                              Page
ARTICLE I GENERAL COVENANTS AND AGREEMENTS       8

1.01 Instruments of Further Assurance;
     Filing and Recording                        8
1.02 Warranties of Title                         9
1.03 General                                     9
1.04 Insurance                                  10
1.05 Monthly Payment of Assessments             11
1.06 Performance of Grantor's Obligations       11
1.07 Additional Advances and Readvances From 
     Beneficiary                                12
1.08 Agreements Between Grantor and Beneficiary 13
1.09 Continuance of Use                         13
1.10 Leases                                     13
1.11 Alterations of Security                    13
1.12 Liability of Grantor                       14
1.13 No Waiver of Remedies                      14

ARTICLE II     REMEDIES UPON EVENT OF DEFAULT   14

2.01 Events of Default                          14
2.02 Remedies                                   15
2.03 Applications of Proceeds; Effect of Sale   17
2.04 Abandonment of Sale                        17
2.05 Right to Purchase                          17
2.06 Waiver of Marshalling, etc.                17
2.07 Remedies not Exclusive                     17
2.08 Limitation of Liability                    18

ARTICLE III    GENERAL                          18

3.01 No Waiver                                  18
3.02 Notices                                    18
3.03 Successors and Assigns                     18
3.04 Indemnity                                  19
3.05 Severability                               19
3.06 Fixture Filing                             19
3.07 GOVERNING LAW                              19
3.08 No Merger                                  19
3.09 Easement Provisions                        19
3.10 Successor Trustee                          20
3.11 Actions of Trustee                         20
3.12 Trustee as Attorney                        20
3.13 Incapacity or Absence from State           21
3.14 Leveraged Lease                            21
3.15 Certain Rights of the Power Purchaser      21

Schedule A     Legal Description of Site
Schedule B     Easements
Schedule C     UCC-1 Financing Statements



          DEED OF TRUST AND SECURITY AGREEMENT
                            
          THIS DEED OF TRUST AND SECURITY AGREEMENT,
dated as of March 30, 1995 by PANDA-BRANDYWINE, L.P., a
Delaware limited partnership (the "Grantor"), having an
address at 4100 Spring Valley, Suite 1001, Dallas, Texas
75244, to CHICAGO TITLE INSURANCE COMPANY, a Missouri
corporation having an address at 19 East Fayette Street,
Baltimore, Maryland 21202 (the "Trustee"), for the use
and benefit of SHAWMUT BANK CONNECTICUT, NATIONAL
ASSOCIATION, a national banking association, in its
capacity as Security Agent under the Security Deposit
Agreement (as defined in the Loan Agreement referred to
below) (the "Beneficiary"), for the benefit of the Owner
Trustee (as defined below) and General Electric Capital
Corporation, a New York corporation ("GE Capital").  The
address of the Beneficiary is 777 Main Street, Hartford,
Connecticut 06115.  References to this "Deed of Trust"
shall mean this instrument and any and all renewals,
modifications, amendments, supplements, extensions,
consolidations, substitutions, spreaders and replacements
of this instrument.

                  W I T N E S S E T H :
                            
          WHEREAS, Grantor, Panda Brandywine Corporation
and GE Capital are parties to that certain Construction
Loan Agreement and Lease Commitment dated as of even date
herewith (as the same may be amended, supplemented or
otherwise modified from time to time, the "Loan
Agreement");

          WHEREAS, capitalized terms used herein and not
otherwise defined herein shall have the meanings assigned
to them in Appendix A to the Loan Agreement;

          WHEREAS, pursuant to the Loan Agreement and
subject to the terms and conditions contained therein, GE
Capital has agreed, among other things, (i) to make
construction loans to Grantor in an aggregate amount not
to exceed $215,000,000 in order to enable Grantor to
acquire fee title to the Site and acquire the Easements
and to develop, purchase, construct and
operate the Facility, (ii) to issue one or more Letters
of Credit for the account of Grantor in a stated amount
not to exceed $12,453,460 in the aggregate to secure
certain obligations of Grantor under the Power Purchase
Agreement, (iii) acting through the Owner Trustee, (A) to
lease the Site and obtain the rights to use the Easements
from Grantor and (B) to sublease the Site and re-grant
the rights to use the Easements back to Grantor, (iv)
upon Final Completion, to make equity loans to Grantor
(or the Partners) in an aggregate amount not to exceed
$20,000,000, and (v) upon Final Completion, acting
through the Owner Trustee, (A) to purchase the Facility
from Grantor and (B) to lease the Facility back to
Grantor;

     WHEREAS, Beneficiary desires by the execution and
delivery of this Deed of Trust to secure, among other
things, the Obligations (as defined below) of Grantor
under the Loan Agreement and under any lease of the
Facility which may now or hereafter exist, as amended
from time to time (a "Lease of the Facility");

     WHEREAS, all references herein to (i) the "Notes",
shall mean the Note issued pursuant to subsection 2.4 of
the Loan Agreement, any Note issued by the Grantor
pursuant to subsection 5.9(b)(ii) of the Loan Agreement
and any Note issued to any assignee of GE Capital
pursuant to subsection 9.6 of the Loan Agreement, as the
same may be amended, supplemented, otherwise modified or
replaced from time to time, (ii) the "Letters of Credit",
shall mean the Letters of Credit issued pursuant to
subsection 2.9 of the Loan Agreement, as the same may be
amended, supplemented, otherwise modified or replaced
from time to time, and (iii) the "Transaction Documents",
shall mean the Transaction Documents, as the same may be
amended, supplemented, otherwise modified or replaced
from time to time;

          NOW THEREFORE, to secure (i) (x) the principal
amount of and interest on all Loans from time to time
outstanding under the Loan Agreement (including, without
limitation, interest accruing after the maturity of the
Loans and interest accruing after the filing of any
petition in bankruptcy, or the commencement of any
insolvency, reorganization or like proceeding, relating
to Grantor, whether or not a claim for postfiling or post-
petition interest is allowed in such proceeding), (y) all
LOC Reimbursement Obligations from time to time
outstanding under the Loan Agreement and all other
obligations of Grantor in respect of the Letters of
Credit from time to time outstanding and all fees and
costs related thereto and (z) all fees under the Loan
Agreement; (ii) all rent and other amounts which may be
payable by Grantor to GE Capital or the Owner Trustee
under any Lease of the Facility; and (iii) the payment
and performance of all other indebtedness, liabilities
and obligations of Grantor to Beneficiary, GE Capital,
the Owner Trustee and Trustee, in each case whether now
existing or hereafter incurred, direct or indirect,
absolute or contingent, secured or unsecured, matured or
unmatured, joint or several, under, arising out of or in
connection with this Deed of Trust, the Loan Agreement
(including, without limitation, Section 5.2 thereof), any
Lease of the Facility, the Site Lease, the Site Sublease,
the Notes and the other Transaction Documents (the items
set forth in clauses (i), (ii) and (iii), collectively,
the "Obligations"), and for the uses and purposes and
subject to the terms and provisions hereof, and in
consideration of the premises and of the covenants herein
contained and of the making of the Loans, the issuance of
the Letters of Credit and the purchase and lease of the
Facility by the Owner Trustee and other good and valuable
consideration the receipt and sufficiency of which are
hereby acknowledged, GRANTOR, INTENDING TO BE LEGALLY
BOUND, DOES HEREBY GRANT, BARGAIN,
SELL, CONVEY, WARRANT, ASSIGN, TRANSFER, MORTGAGE,
PLEDGE, SET OVER AND CONFIRM UNTO TRUSTEE, IN TRUST WITH
THE POWER OF SALE FOR THE USE AND BENEFIT OF BENEFICIARY
(FOR THE BENEFIT OF GE CAPITAL AND THE OWNER TRUSTEE) AND
THEIR RESPECTIVE SUCCESSORS AND ASSIGNS, AND GRANTS TO
TRUSTEE AND BENEFICIARY (FOR THE BENEFIT OF GE CAPITAL
AND THE OWNER TRUSTEE) AND ITS SUCCESSORS AND ASSIGNS A
SECURITY INTEREST IN, UNDER THE UNIFORM COMMERCIAL CODE
OF THE STATE OF MARYLAND, THE FOLLOWING DESCRIBED
PROPERTY, WHETHER NOW OWNED OR HEREAFTER ACQUIRED
(collectively, the "Trust Property"); provided, however,
that the maximum principal sum secured by this Deed of
Trust or upon any contingency which may be secured hereby
at any time is $130,000,000, and $4,377,660.76 of the
amount secured is purchase money for the Site (as defined
below) and the Easements (as defined below) located in
Prince George's County, Maryland, and $316,193.94 of the
amount secured is purchase money for the Easements
located in Charles County, Maryland:

          (i)  All right, title and interest of Grantor
     in and to the tracts of land described in Schedule A
     attached hereto and made a part hereof (the "Site");
     
          (ii) all the estate, right, title, claim or
     demand whatsoever of Grantor, in possession or
     expectancy, in and to the Real Estate (as defined
     below) or any part thereof;
     
          (iii)     all right, title and interest of
     Grantor in, to and under all easements (the
     "Easements"), including, without limitation, those
     set forth in Schedule B hereto (collectively, the
     "Easement Agreements"), rights of way, gores of
     land, streets, ways, alleys, passages, sewer rights,
     waters, water courses, water and riparian rights,
     development rights, air rights, mineral rights and
     all estates, rights, titles, interests, privileges,
     licenses, tenements, hereditament and appurtenances
     belonging, relating or appertaining to the Real
     Estate (as defined below), and any reversions,
     remainders, rents, issues, profits and revenue
     thereof and all land lying in the bed of any street,
     road or avenue, in front of or adjoining the Real
     Estate to the center line thereof; all of Grantor's
     claims and rights to the payment of damages arising
     under the Bankruptcy Code from any rejection of any
     Easement Agreement by the grantor thereunder or any
     other party;
     
          (iv) all right, title, estate and interest of
     Grantor in or to any and all present and future
     buildings and improvements now or hereafter erected
     on the Site and all fixtures, attachments,
     appliances, equipment, machinery, and other articles
     now or subsequently attached to said buildings and
     improvements or used in connection with the
     operation of the Facility to be located on the Site
     (all of the items enumerated in this clause (iv)
     being collectively referred to as the
     "Improvements"; the Site, the Improvements and the
     Easements collectively, the "Real Estate");

          (v)  all right, title, interest and estate of
     Grantor now owned or at any time hereafter acquired
     in and to the Facility, including all fixtures,
     equipment and personalty (collectively called the
     "Equipment"), now or at any time hereafter located
     in or used in connection with the use of the Real
     Estate or located in, used in connection with, or
     constituting a part or component of, the Facility
     (excluding any metering equipment owned by the Power
     Purchaser), including, without being limited to, the
     Distilled Water Facility, the Transmission
     Facilities, the Effluent Pipeline, all fuel handling
     equipment, fuel receiving and storage, fuel reclaim
     and boiler feed equipment, metering and storage
     equipment, boiler and related equipment, auxiliary
     boiler and related equipment, steam turbine and
     generator together with their dedicated auxiliaries,
     fuel water systems, condensing cooling towers,
     emission and wastewater control equipment,
     compressed air and related equipment, fire
     protection equipment, central control equipment,
     dynamos, generators, engines, ducts, switchboards,
     controls, motors, belting, gas and electric
     fixtures, bulbs, apparatus, machinery, fittings,
     appliances and appurtenances, burners, furnaces,
     heaters, boilers, pipes, pumps, radiators, fans and
     other power, heating, plumbing, hot water, sanitary,
     drainage and ventilating apparatus and equipment,
     air conditioning and cooling systems and equipment,
     water cooling and condensing apparatus and
     equipment, call systems and other communications
     systems, fuel conveyors, incinerators, incinerating
     fixtures and equipment, and all other articles,
     equipment, appliances, implements, devices and
     accessories or things whatsoever (including any and
     all accessions to, proceeds of, replacements of and
     substitutions for the Equipment), used or to be
     used, or placed or to be placed, in the
     Improvements, or located in, used in connection
     with, or constituting a part or component of, the
     Facility, whether herein enumerated or not, and
     whether or not affixed to the Improvements, and
     which are used or useful in the operation and
     maintenance of the Facility, the Improvements or the
     Equipment or in the activities conducted therein;
     
          (vi) all right, title and interest of Grantor
     in and to all substitutes and replacements of, and
     all additions and improvements to, the Site, the
     Improvements, the Equipment, the Facility and the
     remainder of the Real Estate, subsequently acquired
     by or released to Grantor or constructed, assembled
     or placed by Grantor on the Real Estate, immediately
     upon such acquisition, release, construction,
     assembling or placement, including, without
     limitation, any and all building materials whether
     stored at the Real Estate or offsite, and, in each
     such case, without any further mortgage, conveyance,
     assignment or other act by Grantor;
     
          (vii)     all right, title and interest of
     Grantor in, to and under all leases, subleases, sub-
     subleases, subtenancies, assignments, occupancies,
     underlettings, concession agreements, management
     agreements, licenses and other agreements relating
     to the use or occupancy of the Site, the
     Improvements, the Equipment, the Facility, any other
     part of the Real Estate or any part thereof, now
     existing or subsequently entered into by Grantor and
     whether written or oral and all guarantees of any of
     the foregoing (collectively, as any of the foregoing
     may be amended, restated, extended, renewed or
     modified from time to time, the "Leases"), and all
     rights of Grantor in respect of cash and securities
     deposited thereunder and the right to receive and
     collect the revenues, income, rents, issues and
     profits thereof, together with all other rents,
     royalties, issues, profits, revenue, income and
     other benefits arising from the use and enjoyment of
     the Trust Property (collectively, the "Rents");
     
          (viii)    all trade names, trade marks, logos,
     copyrights, good will and books and records relating
     to or used in connection with the operation of the
     Trust Property or any part thereof;
     
          (ix) all unearned premiums under insurance
     policies now or subsequently obtained by Grantor
     relating to the Site, the Improvements, the
     Equipment, the Facility or any other part of the
     Real Estate, and Grantor's interest in and to all
     proceeds of any such insurance policies (including
     title insurance policies) including the right to
     collect and receive such proceeds, subject to the
     provisions relating to insurance generally set forth
     below; and all awards and other compensation,
     including the interest payable thereon and the right
     to collect and receive the same, made to the present
     or any subsequent owner of the tenant's interest
     under the Site Lease, the Improvements, the
     Equipment, the Facility or any other part of the
     Real Estate for the taking by eminent domain,
     condemnation or otherwise, of all or any part of the
     Site or any other part of the Real Estate, or any
     easement or other right therein;

        (x)  all right, title and interest of Grantor in
     and to (i) all contracts from time to time executed
     by Grantor or any manager or agent on its behalf
     relating to the ownership, construction,
     maintenance, repair, operation, occupancy, sale or
     financing of the Real Estate or the Equipment or any
     part thereof and all agreements relating to the
     purchase or lease of any portion of the Real Estate
     or the Equipment or any part thereof or any property
     which is adjacent or peripheral to the Real Estate,
     together with the right to exercise such options
     (collectively, the "Contracts"), any guarantees or
     letters of credit provided to Grantor to assure the
     performance by any party to any Contract and all
     moneys or amounts due or to become due under or with
     respect to any Contract (including all Special
     Payments), any damages arising out of or for breach
     or default in respect of any Contract, and all
     rights of Grantor to terminate any Contract or to
     perform or exercise any remedy thereunder or to
     exercise any election or option or to make any
     decision or determination or to give any notice,
     consent, waiver or approval or to take any other
     action in respect of any Contract;
     
          (xi) all right, title and interest of Grantor,
     in and to any and all monies now or subsequently on
     deposit for the payment of real estate taxes or
     special assessments against the Real Estate, or for
     the payment of premiums on insurance policies
     covering the foregoing property or otherwise on
     deposit with or held by Beneficiary as provided in
     this Deed of Trust;
     
          (xii)     all right, title and interest of
     Grantor in and to the accounts established and
     maintained pursuant to the Security Deposit
     Agreement, all Project Revenues and all cash, cash
     equivalents, instruments, letters of credit,
     investment and other securities deposited or
     required to be deposited with the Trustee or the
     Beneficiary pursuant to any provision of this Deed
     of Trust, the Security Deposit Agreement or any
     other Transaction Document, including, without
     limitation, the 9 special, segregated and
     irrevocable Accounts (and all amounts deposited
     therein) established by the Beneficiary at Shawmut
     Bank Connecticut, National Association, more
     specifically described as follows: Account Number:
     
     Name of Account:
     30-24-100-0155330   Revenue Account
     30-24-100-0155360   Warranty Maintenance Reserve Account
     30-24-100-0155350   Rent Reserve Account
     30-24-100-0155370   Insurance and Condemnation Proceeds Account
     30-24-100-0155380   Special Payment Account
     30-24-100-0155390   Partnership Security Account
     30-24-100-0155400   Distribution Reserve Account
     30-24-100-0155340   Operation Maintenance Reserve Account
     30-24-100-0155410   Current Account
     
          (xiii)    all right, title and/or interest of
     Grantor in, to and under (A) all now or hereafter
     existing consents, licenses, building permits, other
     permits and governmental approvals, certificates of
     occupancy, authorizations and agreements relating to
     construction, ownership, management, completion,
     occupancy, use or operation of the Trust Property or
     any part thereof (collectively, the "Permits"), to
     the extent assignment hereunder does not violate the
     provisions of such Permits, and (B) all now or
     hereafter existing drawings, plans, specifications
     and similar or related items relating to the Real
     Estate or the Equipment or any part thereof
     (collectively, the "Plans");
     
          (xiv)     all right, title and interest of
     Grantor in and to all "Accounts", "Chattel Paper",
     "Documents", "Instruments", "Equipment", "General
     Intangibles", "Goods" and "Inventory" (each phrase
     in quotations having the meaning given in the
     Uniform Commercial Code of the State of Maryland as
     in effect on the date hereof) and all other, if any,
     personal, real or mixed property of Grantor, now
     owned or hereafter acquired (the "Personal
     Property");
     
          (xv) all right, title and interest of Grantor
     in and to any and all other property that may from
     time to time, by delivery or by writing of any kind,
     be subjected to the lien hereof by Grantor or by
     anyone on its behalf or with its consent, or which
     may come into the possession or be subject to the
     control of the Trustee or the Beneficiary pursuant
     to this Deed of Trust, including, without
     limitation, all proceeds of any sales or other
     dispositions of all or part of the Trust Property,
     any such property being hereby assigned to the
     Trustee for the benefit of the Beneficiary and
     subjected or added to the lien or estate created by
     this Deed of Trust forthwith upon the acquisition
     thereof by Grantor, as fully as if such property
     were now owned by Grantor and were specifically
     described in this Deed of Trust and subjected to the
     lien and security interest hereof; and the Trustee
     for the benefit of the Beneficiary is hereby
     authorized to receive any and all such property as
     and for additional security hereunder;
     
        (xvi) all right, title and interest of Grantor in
     and to all the remainder or remainders, reversion or
     reversions, rents, revenues,issues, profits,
     royalties, income and other benefits derived from
     any of the foregoing, all of which are hereby
     assigned to Trustee, who is hereby authorized to
     collect and receive the same, to give proper
     receipts and acquittances therefor and to apply the
     same to the payment of the Obligations in accordance
     with the provisions of this Deed of Trust; and;
     
          (xvii)    all right, title and interest of
     Grantor in and to  all proceeds, products and other
     "Proceeds" (as such term is defined in the Uniform
     Commercial Code of the State of Maryland as in
     effect on the date hereof), both cash and noncash,
     and including those arising from the sale, lease,
     transfer or other use or disposition of any kind or
     nature, of the foregoing; provided, however, that
     the execution and delivery of this Deed of Trust is
     for security only and shall not (a) transfer, pass
     or in any way affect or modify the liability or
     responsibility of Grantor under or in respect of any
     Contract, or (b) subject Beneficiary or Trustee to
     any liabilities or responsibilities of Grantor under
     or in respect of any Contract.
     
          Notwithstanding anything to the contrary
contained herein, this Deed of Trust shall not be deemed
to encumber any property that is perfected by the filing
of the UCC-1 financing statements set forth on Schedule C
attached hereto.

          TO HAVE AND TO HOLD the Trust Property, with
all the privileges and appurtenances thereof, to Trustee,
their successors and assigns for the uses and purposes
set forth herein; PROVIDED NEVERTHELESS, that if all the
Obligations shall be paid and performed in full, then
this Deed of Trust shall be void and the Trustee shall,
on receipt of a written request therefor from Beneficiary
(A) release and discharge the lien of this Deed of Trust,
(B) cause this Deed of Trust to be cancelled of record
and (C) transfer and deliver to Grantor the Trust
Property which is then subject to the lien of this Deed
of Trust and is in the Trustee's possession or control;
otherwise it shall remain in full force and effect.

                        ARTICLE I
            GENERAL COVENANTS AND AGREEMENTS

          1.01  Instruments of Further Assurance; Filing
and Recording.

          (a)  Grantor covenants that it shall do,
execute, acknowledge and deliver, or cause to be done,
executed, acknowledged and delivered, such amendments or
supplements hereto and such further acts, instruments and
transfers as Beneficiary or Trustee may reasonably
require for the curing of any defect in the execution or
acknowledgment hereof or in the description of the Trust
Property or for the better conveying, assigning, pledging
and confirming unto Trustee or Beneficiary of the Trust
Property conveyed, assigned and pledged hereunder or for
properly evidencing or giving notice of the Obligations
or of each lien and security interest securing payment of
the Obligations.
     
          (b)  Grantor covenants that (i) upon the
execution and delivery of this Deed of Trust and
thereafter, from time to time, it shall cause this Deed
of Trust and each amendment and supplement hereto (or a
memorandum with respect hereto or to such amendment or
supplement) to be filed, registered and recorded and to
be refiled, re-registered and re-recorded in such manner
and in such places as may be required by Beneficiary, GE
Capital, Owner Trustee or Trustee in order to publish
notice of and fully to protect the lien of this Deed of
Trust upon, and to perfect or continue the perfection of
the security interests created by this Deed of Trust in,
the Trust Property and (ii) it shall perform or cause to
be performed from time to time any other act as required
by law, and it shall execute or cause to be executed any
and all instruments of further assurance that may be
necessary for such publication, perfection, continuation
and protection.

          (c)  Grantor shall pay all filing, registration
and recording fees, all refiling, re-registration and re-
recording fees, and all reasonable expenses incident to
the execution and acknowledgment of this Deed of Trust,
any amendment or supplement hereto and any instrument of
further assurance, and all federal, state, county and
municipal stamp taxes and other taxes, duties, imposts,
assessments and charges arising out of or in connection
with the execution and delivery of this Deed of Trust,
any amendment or supplement hereto or any instruments of
further assurance.

          1.02  Warranties of Title.

          (a)  Grantor warrants that it has good and
marketable title to the Trust Property free and clear of
any Lien other than Permitted Liens, and that it has good
right to sell, mortgage and convey the same in manner and
form as provided herein.  Grantor shall forever warrant
and defend the title to the Trust Property against the
claims and demands of all persons whomsoever, except
those claiming under Permitted Liens.

          (b)  Grantor shall proceed with reasonable
diligence to correct any defect in title to the Trust
Property, and in this connection, should there exist upon
the Trust Property any Lien, other than a Permitted Lien,
or should any such Lien hereafter arise, then, unless
Beneficiary is the only holder of such other Lien, or
Beneficiary shall have given specific prior written
consent to the creation or continuation thereof, Grantor
shall promptly discharge and remove any such Lien from
the Trust Property.

          1.03  General.  For the purpose of better
securing payment and performance of the Obligations,
Grantor covenants and agrees with Beneficiary, for the
use and benefit of Beneficiary, that:
     
          (a)  Grantor shall permit, subject to its
safety rules and regulations, Beneficiary and GE Capital
and their respective agents, representatives and
employees during normal business hours and upon
reasonable prior notice to go upon, examine, inspect and
remain on the Trust Property, and shall furnish
Beneficiary and GE Capital all pertinent information in
regard to the development and operation of the Trust
Property as Beneficiary and GE Capital may reasonably
request; and

          (b)  Grantor shall notify Trustee, Beneficiary
and GE Capital in writing promptly of the commencement of
any legal proceedings of which it has knowledge affecting
title to, or the lien or security interest of this Deed
of Trust upon, the Trust Property or any part thereof and
shall take such action as may be necessary to preserve
Trustee's and Beneficiary's rights affected thereby; and

          (c)  Promptly upon demand by Trustee,
Beneficiary or GE Capital, Grantor shall pay all
reasonable costs and expenses hereafter advanced or
expended by Trustee, Beneficiary or GE Capital for legal
services rendered in connection with the enforcement of
any rights or remedies of Beneficiary hereunder, together
with interest thereon at a rate per annum equal to the
Default Rate from the fifth (5th) day following demand
for payment of such advance or expenditure until paid;
and

          (d)  Grantor shall comply in all material
respects with all laws, ordinances, rules, regulations
and determinations of any arbitrator, court or other
governmental authority affecting the Trust Property,
including, without limitation, any applicable
environmental, zoning or building, use and land use laws,
ordinances, rules or regulations of any governmental
authority, and any applicable covenants and restrictions,
except as permitted pursuant to the Loan Agreement; and

          (e)  Grantor shall pay the indebtedness secured
by this Deed of Trust in accordance with the terms hereof
and of the Notes, the Loan Agreement, any Lease of the
Facility and each other Transaction Document and shall
perform in all material respects each term to be
performed hereunder and under the Notes, the Loan
Agreement, any Lease of the Facility and each other
Transaction Document; and

          (f)  Grantor shall comply in all material
respects with the requirements of all, and shall not
modify, amend or terminate any, easements and restrictive
covenants which from time to time benefit or burden the
whole or any portion of the Trust Property, and shall
also comply in all material respects with the
requirements of, and maintain, preserve, enforce and
renew, all material rights of way, easements, grants,
privileges, licenses, franchises and restrictive
covenants which from time to time benefit or pertain to
the whole or any portion of the Trust Property.

          1.04  Insurance.

          (a)  Grantor shall maintain, or cause to be
maintained, policies of insurance of the types, in the
amounts and otherwise as required by subsection 6.6 of
the Loan Agreement.

          (b)  In the event of a sale of the Trust
Property to Beneficiary under this Deed of Trust or other
acquisition of the Trust Property or any part thereof by
Beneficiary, such policies of insurance shall become the
absolute property of Beneficiary, but receipt of any
insurance proceeds and any disposition of the same by
Beneficiary shall not constitute a waiver of any rights
of Beneficiary, statutory or otherwise, and specifically
shall not constitute a waiver of any remedies of Trustee
or Beneficiary if an Event of Default (as defined below)
shall occur and be continuing hereunder.

          1.05  Monthly Payment of Assessments.  Grantor
agrees that, upon the occurrence and during the
continuance of an Event of Default, Grantor shall pay to
Beneficiary on a monthly basis as hereinafter set forth a
sum equal to the municipal and other governmental real
estate and personal property taxes and other assessments
next due on the Trust Property and all premiums next due
for fire and other casualty insurance required of Grantor
hereunder, less all sums already paid therefor, divided
by the number of months to elapse not less than one (1)
month prior to the date when said taxes and assessments
will become delinquent and when such premiums will become
due.  Grantor agrees that should there be insufficient
funds so deposited with Beneficiary for said taxes,
assessments and premiums when due, it will upon demand by
Beneficiary promptly pay to Beneficiary amounts necessary
to make such payments in full; any surplus funds may be
credited toward future such taxes, assessments and
premiums; and if Beneficiary shall have commenced
foreclosure proceedings, Grantor agrees that Beneficiary
may apply such funds toward the payment of the
Obligations without causing thereby a waiver of any
rights, statutory or otherwise, and specifically such
application shall not constitute a waiver of any remedies
hereunder.  Grantor hereby assigns to Beneficiary all the
foregoing sums so held hereunder for such purposes.

          1.06  Performance of Grantor's Obligations.
Should Grantor fail to make any payment or do any act as
and in the manner provided in this Deed of Trust, which
failure lasts beyond any applicable notice and cure
period or may materially impair Beneficiary's security
hereof, Trustee or Beneficiary, without obligation so to
do and without notice to or demand upon Grantor and
without releasing Grantor from any Obligations, may make
or do the same in such manner and to such extent as
Trustee or Beneficiary may deem necessary to protect the
security hereof. In connection therewith (without
limiting its general powers), Trustee and Beneficiary
shall each have and hereby is given the right, but not
the obligation, upon the occurrence and during the
continuance of an Event of Default (i) to enter upon and
take possession of the Trust Property, (ii) to make
additions, alterations, repairs and improvements to the
Trust Property which it may consider necessary or proper
to keep the Trust Property in good condition and repair;
(iii) to appear and participate in any action or
proceeding adversely affecting or which may adversely
affect the security hereof or the rights or powers of
Beneficiary; (iv) to pay, purchase, contest or compromise
any encumbrance, claim, charge, lien or debt (other than
Permitted Liens) which in the judgment of Trustee or
Beneficiary may adversely affect the security of this
Deed of Trust or be prior or superior hereto; (v) to
procure insurance for risks covering Beneficiary's
interest in the event Grantor fails to provide, maintain,
keep in force or deliver and furnish to Beneficiary the
policies of insurance required by subsection 1.04 of this
Deed of Trust and subsection 6.6 of the Loan Agreement;
and (vi) in exercising such powers, to pay reasonably
necessary expenses, including engagement of counsel or
other necessary or desirable consultants.  Grantor hereby
irrevocably constitutes and appoints Beneficiary and any
officer or agent thereof, with full power of
substitution, as its true and lawful attorney-in-fact
upon the occurrence and during the continuance of an
Event of Default with full irrevocable power and
authority in the place and stead of Grantor and in the
name of Grantor or in its own name, from time to time in
Beneficiary's discretion to take any and all action and
to execute any and all instruments which Beneficiary may
deem necessary or desirable for the purpose of carrying
out the terms of this Deed of Trust and the Loan
Agreement.  Upon demand of Trustee or Beneficiary,
Grantor shall pay all reasonable costs and expenses
advanced or expended by Trustee or Beneficiary in
connection with the exercise by Trustee or Beneficiary of
the foregoing rights, including, without limitation,
costs of evidence of title, court costs, appraisals,
surveys, reasonable attorneys' fees and expenses and
insurance premiums, together with interest thereon at the
Default Rate from the date of such advance or expenditure
until paid.

          1.07  Additional Advances and Readvances From
Beneficiary.  Upon written request of Grantor, GE Capital
may, subject to the terms of the Loan Agreement, at its
sole option, from time to time make advances and
readvances to Grantor in addition to advances outstanding
on the date hereof, whether or not pursuant to the Loan
Agreement or the Notes or any other document, provided,
however, that the total principal secured hereby and
remaining unpaid, including any such advances, shall not
at any one time exceed the sum of $130,000,000.  If
requested by Beneficiary, Grantor shall execute and
deliver to GE Capital a note or other agreement
evidencing each and every such further advance or
readvance which may be made, and each and every such note
or other agreement shall contain such terms and
conditions as GE Capital may require.  Grantor shall pay
when due all such further advances or readvances with
interest and other charges thereon, as applicable.  Said
further advances or readvances, each note and agreement
evidencing the same, the Loan Agreement, the Notes and
any Lease of the Facility shall all be secured hereby.
All provisions of this Deed of Trust shall apply to each
further advance or readvance as well as to all other
indebtedness secured hereby, including, without
limitation, all indebtedness under the Loan Agreement,
the Notes and any Lease of the Facility.  Nothing herein
contained, however, shall limit the amount secured by
this Deed of Trust if such amount is increased by
advances made by GE Capital as herein elsewhere provided
for to protect the security encumbered hereby.

          1.08  Agreements Between Grantor and
Beneficiary.  Any agreement hereafter made by Grantor and
Beneficiary pursuant to this Deed of Trust shall be
superior to the rights of the holder of any subsequent
lien or encumbrance to the extent allowed by law.

          1.09  Continuance of Use.  Grantor agrees that
if at any time the then existing use or occupancy of the
Site, the Facility or any other part of the Trust
Property shall, pursuant to any zoning or other law,
ordinance or regulation be permitted only so long as such
use or occupancy shall continue, Grantor shall not cause
or permit such use or occupancy to be discontinued
without the prior written consent of Beneficiary and GE
Capital.

          1.10  Leases.  Grantor shall submit all Leases
to Beneficiary and GE Capital for their examination and
approval in writing prior to the execution, delivery and
commencement thereof, which approval shall not be
unreasonably withheld or delayed; any Lease not so
approved shall not be valid; and Grantor at its cost and
expense, upon request of Beneficiary, shall cause any
parties in possession of or using the Site, the Facility
or any other part of the Real Estate under any such Lease
to vacate and cease the use thereof immediately; and
Grantor acknowledges that Beneficiary and GE Capital may
from time to time at its option enter upon the Real
Estate and take any other action in court or otherwise to
cause such parties to vacate and cease using the Real
Estate; the reasonable costs and expenses of Beneficiary
in so doing shall be paid by Grantor to Beneficiary on
demand thereof and shall be part of the indebtedness
secured by this Deed of Trust as costs and expense
incurred to preserve and protect the security; such
rights of Beneficiary shall be in addition to all its
other rights as beneficiary for breach by Grantor of the
requirements of this Deed of Trust.

          1.11  Alterations of Security.  Without
affecting the liability of Grantor or any other person
(except any person expressly released in writing) for
performance of any Obligations secured hereby or for
performance of any Obligation contained herein, in the
Loan Agreement, in the Notes, in any Lease of the
Facility or in any other Transaction Document, and
without affecting the rights of Beneficiary, GE Capital
or the Owner Trustee with respect to any security not
expressly released in writing, Grantor agrees that
Beneficiary, GE Capital or the Owner Trustee may at any
time and from time to time, either before or after the
maturity of the Notes or before or after the Lease
Termination Date and without notice or consent:

          a.  Release any person liable for payment or
for performance of any of the Obligations;

          b.  Exercise or refrain from exercising or
waive any right Beneficiary, GE Capital or the Owner
Trustee may have;

          c.  Accept additional security of any kind; or

          d.  Release or otherwise deal with any property
and premises, real or personal, securing the Obligations,
including all or any part of the Trust Property.

          1.12  Liability of Grantor.  It is expressly
agreed by Grantor that, anything herein to the contrary
notwithstanding, Grantor shall remain liable under each
Contract to observe and perform all the conditions and
obligations to be observed and performed by it
thereunder, all in accordance with and pursuant to the
terms and provisions of each such Contract.  Neither
Trustee nor Beneficiary nor GE Capital nor the Owner
Trustee shall have any obligation or liability under any
Contract by reason of or arising out of this Deed of
Trust or assignment to Trustee or Beneficiary of any
payment relating to any Contract, nor shall Trustee or
Beneficiary nor GE Capital nor the Owner Trustee be
required or obligated in any manner to perform or fulfill
any of the obligations of Grantor under or pursuant to
any Contract, or to make any payment, or to make any
inquiries as to the nature or the sufficiency of any
payment received by it or the sufficiency of any
performance by any party under any Contract, or to
present or file any claim, or to take any action to
collect or enforce any performance or the payment of any
amounts which may have been assigned to it or to which it
may be entitled at any time or times.

          1.13  No Waiver of Remedies.  Receipt of rents,
awards, proceeds and any other moneys or evidences
thereof, pursuant to the provisions hereunder, and any
disposition of the same by Beneficiary shall not
constitute a waiver of the power of sale, right of
foreclosure, or any other remedy if an Event of Default
shall occur and be continuing hereunder.
                            
                       ARTICLE II
             REMEDIES UPON EVENT OF DEFAULT
                            
          2.01  Events of Default.  Any of the following
events shall be deemed an Event of Default hereunder:

          (a)  Any Event of Default described in Section
8 of the Loan Agreement or any event of default under any
Lease of the Facility (or other event which, pursuant to
the terms of such Lease of the Facility, would permit the
lessor thereunder to exercise remedies in respect of the
Facility) shall constitute an Event of Default hereunder;

      (b)  It shall be an Event of Default hereunder if
Grantor shall fail to perform any covenant or agreement
contained or referred to herein to be performed by
Grantor and, in the case of any affirmative covenant,
such failure shall continue unremedied for a period of 30
days after written notice thereof from the Beneficiary to
the Grantor.

          (c)  It shall be an Event of Default hereunder
if, without the prior written consent of Beneficiary, Grantor
shall sell, assign, mortgage or otherwise transfer or
encumber or be or become liable under any agreement for
the lease, hire or use of any of the Trust Property,
except in accordance with the terms and conditions hereof
and of the Loan Agreement.

          (d)  It shall be an Event of Default hereunder
if any Easement Agreement shall terminate or be
terminated or the use of any Easement by Grantor or
Beneficiary is discontinued for any period.

          2.02  Remedies.

          (a)  General.  If an Event of Default shall
have occurred and be continuing, then in any and each
such event the aggregate of the Obligations and other
sums secured hereby shall, either automatically or at the
option of GE Capital, as provided in Section 8 of the
Loan Agreement, become due and payable immediately as
fully and completely as if originally stipulated then to
be paid, and the Owner Trustee and GE Capital may
exercise the rights and remedies specified in any Lease
of the Facility, and the Trust Property shall be subject
to the power of sale, foreclosure and such other action
as may be available at law or in equity for the
enforcement hereof and realization upon the Trust
Property.  Grantor, in accordance with the applicable
rules of the Maryland Rules of Procedure or any Public
General Law or Public Local Law of the State of Maryland
relating to deeds of trust or mortgages, does hereby, for
itself and its successors and assigns, grant to the
Trustee the power of sale and assent to the passage and
entry of a decree for the sale of the Trust Property by
any circuit court having jurisdiction over the Trust
Property. At the sole option of the Security Agent, any
sale or foreclosure of the Trust Property may be combined
with any sale or foreclosure of any other Collateral held
by the Security Agent, including without limitation,
under any security agreement between Grantor and the
Security Agent.

          To the extent permitted under Maryland law and
notwithstanding anything to the contrary hereinbefore
provided, if an Event of Default shall occur and be
continuing (regardless of the pendency of any proceeding
which has or might have the effect of preventing Grantor
from complying with the provisions hereof), Beneficiary
shall have the option, but not the obligation, to
exercise any one or more of the following remedies in
addition to any other right, power or remedy provided for
herein or at law or in equity:  (i) cure such Event of
Default itself; (ii) declare immediately due and payable
all or any part of the Obligations; (iii) bring an action
or proceeding, at law or in equity, to specifically
enforce any provision contained herein; (iv) direct
Trustee to exercise Trustee's power of sale with respect
to the Trust Property in accordance with the Maryland
Rules of Procedure and any other legal requirements
affecting the Trust Property; Grantor assents to the
passage of a decree for the sale of the Trust Property
upon the occurrence and during the continuance of an
Event of Default by any court having jurisdiction and
Grantor authorizes and empowers Trustee, upon the
occurrence and during the continuance of an Event of
Default, to sell Grantor's interest in the Trust
Property, in accordance with the Maryland Rules of
Procedure and any other legal requirements affecting the
Trust Property; no readvertisement of any sale shall be
required if the sale is adjourned by announcement, at the
time and place set therefor, of the time and place to
which the same is to be adjourned ex parte; (v) take
possession of, or obtain the appointment of a receiver
for the purpose of taking possession of the Trust
Property; and (vi) institute and maintain an action of
judicial foreclosure against all or any part of the Trust
Property (either for the entire Obligations or for such
amounts as are then due and payable, subject to the
continuing lien or estate of this Deed of Trust for the
balance of the Obligations not then due and payable)
conducted in accordance with the laws of the State of
Maryland and the provisions hereof.  The expenses
(including receiver's fees, counsel fees, costs and
agent's compensation) incurred pursuant to the powers
herein contained shall be secured hereby.

          (b)  Possession of Mortgaged Property.  Upon
the occurrence and during the continuance of an Event of
Default, each of Beneficiary and GE Capital may
personally, or by its agents, attorneys and employees and
without regard to the adequacy or inadequacy of the Trust
Property or any other collateral as security for the
Obligations enter into and upon the Trust Property and
each and every part thereof and exclude Grantor and its
agents and employees therefrom without liability for
trespass, damage or otherwise (Grantor hereby agreeing to
surrender possession of the Trust Property to Beneficiary
upon demand at any such time) and use, operate, manage,
maintain and control the Trust Property and every part
thereof.  Following such entry and taking of possession,
Beneficiary shall be entitled, without limitation, (x) to
lease all or any part or parts of the Trust Property for
such periods of time and upon such conditions as
Beneficiary may, in its discretion, deem proper, (y) to
enforce, cancel or modify any Lease and (z) generally to
execute, do and perform any other act, deed, matter or
thing concerning the Trust Property as Beneficiary or GE
Capital shall deem appropriate as fully as Grantor might
do.

          2.03  Applications of Proceeds; Effect of Sale.
Beneficiary shall pay, distribute and apply the proceeds
of any such sale or foreclosure first, to the payment of
(i) all reasonable costs and expenses of such sale or
foreclosure, including reasonable attorneys' fees and
disbursements, trustee's commissions and auctioneer's
commissions (as allowed by the appropriate rules of the
courts), and the just compensation of Beneficiary for
services rendered in connection therewith or in
connection with any proceeding to sell if a sale is not
completed, and (ii) all reasonable charges, expenses and
advances incurred or made by Beneficiary or GE Capital in
order to protect the lien and security interest of this
Deed of Trust or the security afforded hereby, together
with interest at the Default Rate, and second, to the
Obligations owing to GE Capital and the Owner Trustee in
such order as GE Capital shall determine.  Said sale or
foreclosure shall forever be a bar against Grantor, its
legal representatives, successors and assigns, and all
other persons claiming under any of them.  It is
expressly agreed that the purchaser may rely upon the
recitals in each conveyance as full evidence of the truth
of the matters therein stated, and, as to any purchaser, all
lawful prerequisites to said sale shall be conclusively
presumed to have been performed.

          2.04  Abandonment of Sale.  If foreclosure
should be commenced by Beneficiary, Beneficiary may at
any time before the sale abandon the sale, and may at any
time or times thereafter again commence foreclosure; and,
irrespective of whether foreclosure is commenced by
Beneficiary, Beneficiary may institute suit for
collection of the Obligations.

          2.05  Right to Purchase.  Beneficiary, GE
Capital and the Owner Trustee shall have the right to
become the purchaser at any sale made hereunder, by being
the highest bidder, and credit upon all or any part of
the Obligations shall be deemed cash paid for the
purposes of this Article II.

          2.06  Waiver of Marshalling, etc.  All rights
of marshalling of assets or sale in inverse order of
alienation, including any such rights with respect to the
Trust Property in the event of foreclosure of any lien or
security interest at any time securing the Obligations or
any part thereof (including, without limitation, the lien
and security interests hereby created), are hereby
waived.

          2.07  Remedies not Exclusive.  No lien,
security interest, right or remedy in favor of
Beneficiary granted in or secured by this Deed of Trust
shall be considered as exclusive, but all liens, security
interests, rights and remedies under this Deed of Trust
shall be cumulative of each other, and of all others
which Beneficiary, GE Capital or the Owner Trustee may
now or hereafter have as security for the payment of the
Obligations.

          2.08  Limitation of Liability.  There shall be
full recourse to Grantor and all of its assets for the
liabilities of the Grantor under this Deed of Trust and
the other Transaction Documents, but in no event shall
any Partner, Affiliate of any Partner, or any officer,
director or employee of Grantor, any Partner or their
Affiliates or any holder of any equity interest in any
Partner be personally liable or obligated for such
liabilities of Grantor except as may be specifically
provided in any other Transaction Document to which such
Partner is a party or in the event of fraudulent actions,
knowing misrepresentations, gross negligence or willful
misconduct by Grantor, any Partner or any of their
Affiliates in connection with the financing contemplated
under the Transaction Documents. Subject to the foregoing
limitation on liability, Beneficiary may sue or commence
any suit, action or proceeding against any Partner or any
Affiliate in order to obtain jurisdiction over Grantor in
order to enforce its rights and remedies hereunder.
Nothing herein contained shall limit or be construed to
limit the liabilities and obligations of any Partner or
any Affiliate thereof in accordance with the terms of any
other Transaction Document creating such liabilities and
obligations to which such Partner or Affiliate is a
party.

                       ARTICLE III
                         GENERAL
                            
          3.01  No Waiver.  No exercise by Beneficiary
of, or delay by Beneficiary in exercising, any right or
remedy hereunder, or otherwise afforded by law, shall
operate as a waiver, or preclude the exercise of any such
right or other right or remedy, including the right of
foreclosure, if an Event of Default shall occur and be
continuing.

          3.02  Notices.  All notices, requests, demands
and other communications hereunder shall be made in
accordance with Section 9.2 of the Loan Agreement, except
that the addresses of Trustee and the Beneficiary shall
be as shown on the first page of this Deed of Trust.

          3.03  Successors and Assigns.  The covenants
and agreements herein contained shall bind, and the
benefits and advantages thereof shall inure to, the
respective successors and assigns of Beneficiary, GE
Capital and the Owner Trustee and the respective
permitted successors and assigns of Grantor, subject
nevertheless to the limitations on assignment by Grantor
contained herein.

          3.04  Indemnity.  Grantor shall, subject to
Section 2.08 hereof, indemnify and save Beneficiary, GE
Capital, Owner Trustee and Trustee harmless from and
against and shall reimburse Beneficiary, GE Capital,
Owner Trustee and Trustee for, all liabilities,
obligations, damages, fines, penalties, claims, demands,
reasonable costs, charges, judgments and reasonable
expenses (including reasonable attorneys' fees and
expenses) which may be imposed upon or incurred or paid
by or asserted against Trustee, Beneficiary or
Beneficiary's interest in the Trust Property by reason of
or in connection with any failure on the part of Grantor
to perform or comply with any of the covenants and
agreements contained herein or in the Loan Agreement, any
Lease of the Facility or any other Transaction Document
on its part to be complied with or performed.  The
provisions of this subsection 3.04 shall not in any way
be affected by the absence in any case of any insurance
or by the failure or refusal of any insurance company to
perform any obligation on its part.

          3.05  Severability.  If any obligation or
portion of this Deed of Trust is determined to be invalid
or unenforceable under law, it shall not affect the
validity or enforcement of the remaining obligations or
portions hereof.

          3.06  Fixture Filing.  This Deed of Trust is
also a fixture filing with respect to the Personal
Property which is to become fixtures and is to be
recorded in the Land Records of Prince George's County
and Charles County.  No inference should be drawn from
this fixture filing that Beneficiary concedes that any
Personal Property is or will become fixtures on the Real
Estate. To the extent that this Deed of Trust is a
fixture filing, it is merely precautionary.

          3.07  GOVERNING LAW.  THIS DEED OF TRUST SHALL
BE GOVERNED BY AND CONSTRUED AND INTERPRETED IN
ACCORDANCE WITH THE LAWS OF THE STATE OF MARYLAND.

          3.08  No Merger.  Unless expressly provided
otherwise, in the event that ownership of this Deed of
Trust and title to the Trust Property or any estate
therein shall become vested in the same person or entity,
this Deed of Trust shall not merge in such title but
shall continue as a valid lien on the Trust Property for
the amount secured hereby.

          3.09 Easement Provisions.  (a)  Grantor shall
not at any time take any action or refrain from taking
any action that adversely affects Grantor's, Trustee's or
Beneficiary's rights to use any or all of the Easements
in the manner contemplated in the Easement Agreements, as
such instruments exist on the date hereof.

          (b)  If it shall be deemed that a particular
Easement Agreement is an executory contract for the
purposes of Section 365 of the Bankruptcy Code and there
shall be filed by or against Grantor a petition under the
Bankruptcy Code and Grantor, as grantee under an Easement
Agreement, shall determine to reject such Easement
Agreement pursuant to Section 365(a) of the Bankruptcy
Code, then Grantor shall give Trustee, Beneficiary and GE
Capital not less than twenty (20) days' prior notice of
the date on which Grantor shall apply to the Bankruptcy
Court for authority to reject such Easement Agreement.
Trustee and Beneficiary shall each have the right, but
not the obligation, to serve upon Grantor within such
twenty (20) day period a notice stating that Trustee or
Beneficiary, as applicable, demands that Grantor assume
and assign the Easement Agreement to Trustee or
Beneficiary pursuant to Section 365 of the Bankruptcy
Code.  If Trustee or Beneficiary shall serve upon Grantor
the notice described in the preceding sentence, Grantor
shall not seek to reject such Easement Agreement and
shall comply with the demand provided for in the
preceding sentence. In addition, effective upon the entry
of an order for relief with respect to Grantor under the
Bankruptcy Code, Grantor hereby assigns and transfers to
Trustee and Beneficiary a non-exclusive right to apply to
the Bankruptcy Court under subsection 365(d)(4) of the
Bankruptcy Code for an order extending the period during
which the Easement Agreement may be rejected or assumed.

          3.10  Successor Trustee.  Beneficiary shall
have the right to appoint a substitute, or a successor
trustee, to act as Trustee hereunder by written
designation recorded among the land records of the city
or county in the State of Maryland where this Deed of
Trust is recorded.  Such right shall extend to the
appointment of other successor and substitute trustees
successively until the Obligations hereby secured have
been paid and performed in full or until the Trust
Property is sold hereunder, and each substitute and
successor trustee shall succeed to all of the rights and
powers of the original Trustee named herein.

          3.11  Actions of Trustee. The Trustee shall be
protected in acting upon any notice, request, consent,
demand, statement, note or other paper or document
believed by it to be genuine and to have been signed by
the party or parties purporting to sign the same.  The
Trustee shall not be liable for any error of judgment,
nor for any act done or step taken or omitted, nor for
any mistake of law or fact, nor for anything which it may
do or refrain from doing in good faith nor generally
shall the Trustee have any accountability hereunder
except for his individual willful default.

          3.12  Trustee as Attorney.  The Trustee may act
hereunder and may sell and convey the Trust Property as
herein provided although the Trustee has been, may now be
or may hereafter be, attorney or agent of any
beneficiary, in respect of any matter or business
whatsoever.

          3.13  Incapacity or Absence from State.  It is
further understood and agreed that in the event of the
disability of any Trustee, or of such Trustee's absence
from the State of Maryland, the rights, powers,
privileges, discretions, duties, obligations, and trust
hereby created and reposed in the Trustee may be executed
by any other Trustee (should there be more than one
Trustee at any time) with the same legal force, effect
and virtue as though executed by both or all of them.

          3.14  Leveraged Lease.  If, upon the sale of
the Facility by the Grantor to the Owner Trustee in
accordance with the provisions of the Loan Agreement, GE
Capital exercises its option under subsection 5.8 of the
Loan Agreement to borrow funds to finance (or refinance)
a portion of the purchase price of the Facility, Grantor
agrees to execute a supplement hereto to provide for such
provisions as are customary and appropriate in respect of
leveraged lease transactions.

          3.15  Certain Rights of the Power Purchaser.
Nothing in this Deed of Trust and Security Agreement
shall be deemed to limit the provisions of the Consent of
the Power Purchaser, which provisions are solely for the
benefit of the Power Purchaser and not the Grantor.
Without limiting the scope of the foregoing, the Trustee
and the Security Agent agree, for the exclusive benefit
of the Power Purchaser and not the Grantor, that the
exercise of remedies or any similar action under this
Deed of Trust and Security Agreement is subject to, and
shall be conducted in a manner consistent with, the Power
Purchaser's rights under (i) the Consent of the Power
Purchaser and (ii) the Power Purchase Agreement and the
Transfer Agreement (to the extent such rights under the
Power Purchase Agreement and the Transfer Agreement are
not explicitly waived by the Power Purchaser in
accordance with the terms of the Consent of the Power
Purchaser).

          IN WITNESS WHEREOF, Grantor has caused this
instrument to be executed by its General Partner hereunto
duly authorized, as of the day and year first above
written.

                              PANDA-BRANDYWINE, L.P.
                              By: Panda Brandywine
                                  Corporation, its
                                  General Partner
 
                                  By:___________________ 
                                  Name:  Robert W. Carter
                                  Title: President
                            
    This is to certify that the within instrument was
prepared under the supervision of the undersigned who is
an attorney admitted to practice before the Court of
Appeals of Maryland.


                                   _______________________ 
                                   Name:
                                   
STATE OF NEW YORK   )
                    :    ss.:
COUNTY OF NEW YORK  )


          I hereby certify, that on this 10th day of
April, in the year 1995, before the subscriber, a Notary
Public in the State of New York, personally appeared
Robert W. Carter, who acknowledged himself to be the
President of Panda Brandywine Corporation, the
general partner of Panda-Brandywine L.P., and that he, as
such officer, being authorized to do so, executed the
foregoing instrument for the purposes therein contained
by signing the name of such corporation by himself as
such officer.

          Witness my hand and notarial seal the day and
year last above written.

                                   _____________________
                                   Notary Public

[Notary Seal]                      My commission expires: 10/15/96
Steven Maher
Notary Public, State of New York
No. 31-4973136
Qualified in New York County
Certificated Filed in New York County
Commission Expires October 15, 1996


                _________________________
                            
                       Schedule A
                   Description of Site
 [Reference Election District in Prince George's County]
                            
                  Schedule B Easements
                            
          Schedule C UCC-1 Financing Statements
                            


EXHIBIT 10.28
                                                   EXECUTION COPY


                GENERAL PARTNER PLEDGE AGREEMENT


          GENERAL PARTNER PLEDGE AGREEMENT, dated as of March 30,
1995 ("this Agreement"), made by PANDA BRANDYWINE CORPORATION, a
Delaware corporation (together with its successors and assigns,
the "Pledgor") and the sole general partner of Panda-Brandywine,
L.P., a Delaware limited partnership (together with its
successors and assigns, the "Borrower"), to SHAWMUT BANK
CONNECTICUT, NATIONAL ASSOCIATION, a national banking
association, in its capacity as Security Agent (the "Security
Agent") under the Security Deposit Agreement (as defined in the
Loan Agreement referred to below).


                     W I T N E S S E T H :


          WHEREAS, the Pledgor is the legal and beneficial owner
of a 50% general partnership interest in the Borrower (such
partnership interest being hereinafter referred to as the
"Partnership Interest");

          WHEREAS, the Borrower, the Pledgor and General Electric
Capital Corporation ("GE Capital") have entered into the
Construction Loan Agreement and Lease Commitment, dated as of the
date hereof (as amended, supplemented or otherwise modified from
time to time, the "Loan Agreement"), pursuant to which GE Capital
has agreed, among other things, to (i) make Loans to the
Borrower, (ii) (acting through the Owner Trustee established for
the benefit of GE Capital) lease the Site from the Borrower and
sublease the Site back to the Borrower and (iii) (acting through
the Owner Trustee established for the benefit of GE Capital) upon
completion of the Project, purchase the Facility from the
Borrower and lease the Facility back to the Borrower pursuant to
the Facility Lease;

          WHEREAS, it is a condition precedent to the obligation
of GE Capital to make Loans to the Borrower under the Loan
Agreement that the Pledgor shall have executed and delivered this
Agreement to the Security Agent, for the benefit of the Owner
Trustee and GE Capital;

          WHEREAS, the Pledgor desires to execute this Agreement
to satisfy the condition described in the preceding recital;

          NOW, THEREFORE, in consideration of the foregoing
premises and for other good and valuable consideration, the
receipt and adequacy of which are hereby acknowledged, the
parties hereto agree as follows:

          Section 1.  Defined Terms; Construction.

               (a)  Unless otherwise defined herein, terms used
herein shall have the meaning set forth in Appendix A to the Loan
Agreement.  Defined terms in this Agreement shall include in the
singular number the plural and in the plural number the singular.

               (b)  The words "hereof," "herein" and "hereunder"
and words of similar import when used in this Agreement shall, un
less otherwise expressly specified, refer to this Agreement as a
whole and not to any particular provision of this Agreement and
all references to Sections shall be references to Sections of
this Agreement unless otherwise expressly specified.

               (c)  Unless otherwise expressly specified, any
agreement, contract, or document defined or referred to herein
shall mean such agreement, contract or document in the form
(including all amendments and clarification letters relating
thereto) delivered to GE Capital or the Security Agent on the
Initial Loan Funding Date as the same may thereafter be amended,
supplemented, or otherwise modified from time to time in
accordance with the terms of this Agreement and of the other Loan
Documents.

          Section 2.  Pledge.  As security for the Obligations
and subject to and in accordance with the provisions of this
Agreement, the Pledgor hereby pledges, grants, assigns, hypothecates, 
transfers, and delivers to the Security Agent, for the
benefit of GE Capital and the Owner Trustee, a first priority
security interest in the following, whether now owned or hereafter
acquired (the "Collateral"):

          (a)  all of the Pledgor's general partnership interests
     in the Borrower (including, without limitation, the Partner
     ship Interest and all right, title and interest of the
     Pledgor in and to the Transfer Agreement), and all of the
     Pledgor's rights (including, without limitation, all voting
     rights in or rights to control or direct the affairs of the
     Borrower), privileges, authority and powers as general
     partner of the Borrower, whether arising under the terms of
     the Partnership Agreement, or at law, or otherwise;

          (b)  all income, cash flow, revenues, issues, profits,
     losses, distributions, payments, and other property of every
     kind and variety due, accruing or owing to, or to be turned
     over to, or to be disbursed to the Pledgor by the Borrower
     in respect of the property described in the preceding clause
     (a), including without limitation, all rights of the Pledgor
     to allocations of profit and loss, distributions and all
     monies and property representing a distribution in respect
     of the property described in the preceding clause (a); and

          (c)  all proceeds, products and accessions of and to
     any of the property described in the preceding clauses (a)
     and (b);

provided, however, that notwithstanding any of the foregoing,
neither the Security Agent, the Owner Trustee nor GE Capital
shall acquire any interest in any of Pledgor's obligations
contained in the Partnership Agreement.

          Section 3.  Security for Obligations.  This Agreement
secures, and the Collateral is collateral security for, the pay
ment and performance in full when due, whether at stated
maturity, by acceleration or otherwise, of all Obligations now or
hereafter existing.

          Section 4.  Delivery of Collateral.  All certificates
or instruments representing or evidencing the Collateral shall be
delivered to and held by or on behalf of the Security Agent
pursuant hereto and shall be in suitable form for transfer by
delivery, or shall be accompanied by duly executed undated
instruments of transfer or assignment in blank, all in form and
substance reasonably satisfactory to the Security Agent.  If the
Pledgor shall become entitled to receive or shall receive any
other Collateral, then the Pledgor shall, except as otherwise
provided in Section 7, accept and hold the same in trust for the
Security Agent and segregated from the other property or funds of
Pledgor, and shall deliver to the Security Agent forthwith all
such other Collateral (except as provided in Section 7 hereof) in
the form received by the Pledgor, to be held by the Security
Agent, subject to the terms hereof, as part of the Collateral.
Upon the occurrence and during the continuance of an Event of
Default or Lease Event of Default, the Security Agent shall have
the right, at any time in its discretion and without notice to
the Pledgor, to transfer to or to register in the name of the
Security Agent, the Owner Trustee or GE Capital or any of their
respective nominees any or all of the Collateral.

          Section 5.  Representations and Warranties.  The
Pledgor represents and warrants as follows:

               (a)  Due Organization.  The Pledgor is a corporation
duly organized and validly existing under the laws of the
State of Delaware, and is qualified to own property and transact
business in every jurisdiction where the ownership of its proper
ty and the nature of its business as currently conducted requires
it to be qualified.

               (b)  Power and Authority.  The Pledgor has full
corporate power, authority and legal right to enter into this
Agreement and each other Transaction Document to which it is a
party and to perform its obligations hereunder and thereunder and
to pledge all the Collateral pursuant to this Agreement.

               (c)  Due Authorization.  The pledge of the Collateral
pursuant to this Agreement has been duly authorized by the
Pledgor.  This Agreement and each other Transaction Document to
which the Pledgor is a party has been duly authorized, executed
and delivered by the Pledgor.

               (d)   Enforceability.  This Agreement and each
other Transaction Document to which the Pledgor is a party constitutes
the legal, valid and binding obligation of the Pledgor enforceable
against the Pledgor in accordance with its terms except
as enforceability may be limited by applicable bankruptcy, insolvency,
moratorium or other similar laws affecting creditors'
rights generally and except as enforceability may be limited by
general principles of equity (whether considered in a suit at law
or in equity).

               (e)  No Conflicts.  The execution and delivery by
Pledgor of this Agreement and each other Transaction Document to
which the Pledgor is a party, the performance by Pledgor of its
obligations hereunder and thereunder, and the pledge by the
Pledgor of the Collateral pursuant to this Agreement will not (i)
violate the provisions of the Pledgor's Certificate of Incorporation
or By-laws; (ii) violate the provisions of any Law applicable
to the Pledgor; (iii) violate any Contractual Obligation; or
(iv) result in or create any Lien (other than the Lien created
hereby) under, or require any consent which has not been obtained
under any agreement or instrument, or the provisions of any order
or decree binding upon the Pledgor or any of its properties.

               (f)  No Consents.  No consent of any other party
(including, without limitation, stockholders or creditors of the
Pledgor) and no Governmental Action is required which has not
been obtained either (i) for the execution, delivery and performance
by Pledgor of this Agreement and each other Transaction
Document to which it is a party, (ii) for the pledge by the
Pledgor of the Collateral pursuant to this Agreement, or (iii)
for the exercise by the Security Agent of the rights provided for
in this Agreement or the remedies in respect of the Collateral
pursuant to this Agreement (except as may be required in connection
with any disposition of all or any part of the Collateral
under any laws affecting the offering and sale of securities
generally).

               (g)  Not a Utility.  The Pledgor is not, and will
not, as a result of becoming a partner in the Borrower, be or
become, or cause the Borrower to be or become: (i) subject to
regulation under Part II or Part III of the Federal Power Act,
except for Sections 202(c), 210, 211, 212, 213, 214 and 305(c) of
the Federal Power Act (16 U.S.C. 824a(c), 824i, 824j, 824k,
824l, 824m and 825d(c), respectively) and the enforcement
provisions of Part III of the Federal Power Act relating thereto;
(ii) an "electric utility company" for purposes of the Holding
Company Act; (iii) subject to state law or regulation respecting
the financial, rate or organizational regulation of electric
utilities; or (iv) subject to regulation as a "steam heating
company" under Article 78, Public Service Commission Law, of the
Annotated Code of Maryland.

               (h)  Ownership of Collateral.  The Pledgor is the
sole legal and beneficial owner of the Collateral free and clear
of any Lien other than Permitted Liens.  No security agreement,
financing statement or other public notice with respect to all or
any part of the Collateral is on file or of record in any public
office, except such as may have been filed in favor of the
Security Agent pursuant to this Agreement, or in favor of GE
Capital, as agent for the lenders which were parties to the
Development Loan Agreement dated as of March 23, 1994, pursuant
to the Amended and Restated General Partner Pledge Agreement
dated as of March 23, 1994, between the Pledgor and GE Capital,
as agent.

               (i)  Perfection.  The execution and delivery of
this Agreement concurrently with the filing of UCC-1 financing
statements in the filing offices listed on Schedule 1 create a
valid and perfected first priority security interest in the
Collateral securing the payment of the Obligations.

               (j)  Chief Executive Office.  The chief executive
office of the Pledgor and the office where the Pledgor keeps its
records concerning the Borrower and the Project and all contracts
relating thereto is located at the address specified on Schedule
2.  The Pledgor shall not establish a new location for its chief
executive office or change its name until (i) it has given the
Security Agent and GE Capital not less than 30 days' prior
written notice of its intention so to do, clearly describing such
new location or specifying such new name, as the case may be, and
(ii) with respect to such new location or such new name, as the
case may be, it shall have taken all action, reasonably satisfactory
to the Security Agent and GE Capital, to maintain the
security interest of the Security Agent, on behalf of the Owner
Trustee and GE Capital, in the Collateral intended to be granted
hereby at all times fully perfected and in full force and effect.

               (k)  Sole Business.  The Pledgor is the sole general
partner of the Borrower.  The Pledgor is not engaged in any
transaction or activity unrelated to the management, development,
financing, operation and/or maintenance of the Borrower and the
Project.

               (l)  No Proceedings.  There is no action, suit or
proceeding at law or in equity or by or before any Governmental
Authority or arbitral tribunal now pending or, to the best knowledge
of the Pledgor, threatened against the Pledgor (i) which
questions the validity or legality of or seeks damages in connection
with this Agreement or any other Transaction Document to
which Pledgor is a party or (ii) which may reasonably be expected
to have a Material Adverse Effect.

               (m)  Financial Statements.  Each of the financial
statements of the Pledgor for the fiscal year and quarter most
recently ended as of the date hereof has been heretofore furnished
to GE Capital, and each of such financial statements is
complete and correct in all material respects and fairly presents
the financial condition of the Pledgor as at said dates, in conformity
with GAAP applied on a consistent basis, except that the
financial statements were prepared on a cash basis and that
certain expenses have not been capitalized as required by GAAP.
Since the date of such annual financial statement, there has been
no Material Adverse Effect.

               (n)  Partnership Agreement.  The copy of the Part
nership Agreement delivered to GE Capital on or prior to the date
hereof is a true, complete and correct copy of the Partnership
Agreement.

          Section 6.  Supplements, Further Assurances.  The Pledgor
agrees that at any time and from time to time, at the expense
of the Pledgor, the Pledgor will promptly execute and deliver all
further instruments and documents, and take all further action
that the Security Agent or GE Capital may reasonably request, in
order to perfect and protect any security interest granted or
purported to be granted hereby or to enable the Security Agent to
exercise and enforce its rights and remedies hereunder with
respect to any Collateral.  Without limiting the generality of
the foregoing, the Pledgor will execute and file such financing
or continuation statements, or amendments thereto, and such other
instruments, endorsements or notices, as the Security Agent or GE
Capital may deem necessary or desirable in order to perfect and
preserve the Liens created or intended to be created hereby.  The
Pledgor hereby authorizes the Security Agent to file any such
financing or continuation statement without the signature of the
Pledgor to the extent permitted by applicable law.  A carbon,
photographic or other reproduction of this Agreement shall be
sufficient as a financing statement for filing in any
jurisdiction.


          Section 7.  Rights of Pledgor; etc.

               (a)  Generally.  The Pledgor shall be entitled to
exercise any and all rights pertaining to the Collateral or any
part thereof (including, without limitation, the right to manage
and direct the affairs of the Borrower and the right to receive
distributions in respect of its partnership interest) so long as
(i) no Event of Default or Lease Event of Default shall have
occurred and be continuing and (ii) the exercise of such rights
would not otherwise result in an Event of Default or Lease Event
of Default.  Upon the occurrence and during the continuance of an
Event of Default or Lease Event of Default, all rights of the
Pledgor to manage and direct the affairs of the Borrower which it
would otherwise be entitled to exercise pursuant to the preceding
sentence shall cease, and all such rights shall thereupon become
immediately vested in the Security Agent, which shall thereupon
have the sole right (subject to the provisions of applicable Law)
to manage and direct the affairs of the Borrower.

               (b)  Distributions.  Unless an Event of Default or
Lease Event of Default shall have occurred and be continuing, the
Pledgor shall be entitled to receive and retain any and all
distributions paid in respect of the Collateral in compliance
with the terms of the Loan Agreement and the Security Deposit
Agreement; provided, however, that any and all

               (i)  distributions paid or payable in respect
     of or in exchange for any Collateral (whether paid in
     cash, securities or other property) in connection with
     a partial or total liquidation or dissolution of the
     Borrower (other than in connection with any deemed 
     liquidation on account of a termination of the Borrower
     under Section 708(b)(1)(B) of the Code), and

               (ii)  all property (whether cash, securities
     or other property) paid, payable or otherwise
     distributed in redemption of, or in exchange for, the
     property described in Section 2(a) above,

shall be, and shall be forthwith delivered to the Security Agent
to hold as, Collateral and shall, if received by the Pledgor, be
received in trust for the benefit of the Security Agent, be
segregated from the other property or funds of the Pledgor, and
be forthwith delivered to the Security Agent as Collateral in the
same form as so received (with any necessary endorsement).  Upon
the occurrence and during the continuance of an Event of Default
or Lease Event of Default, all rights of the Pledgor to receive
the distributions which it would otherwise be authorized to
receive and retain pursuant to the preceding sentence shall
cease, and all such rights shall thereupon become vested in the
Security Agent which shall thereupon have the sole right to
receive and hold as Collateral such distributions.

               (c)  Amounts Wrongfully Received Held in Trust.
All distributions and other amounts which are received by the
Pledgor contrary to the provisions of Section 7(b) above or of
the Loan Agreement shall be received in trust for the benefit of
the Security Agent, shall be segregated from other funds of the
Pledgor and shall be forthwith paid over to the Security Agent as
Collateral in the same form as so received (with any necessary
endorsement).

          Section 8.  Covenants.

               (a)  Legal Existence.  The Pledgor shall preserve
and maintain (i) its legal existence, as a corporation in good
standing under the laws of the State of Delaware and (ii) its
qualification to do business in every jurisdiction where the
ownership of its property and the nature of its business require
it to be so qualified.

               (b)  Books, Records and Inspections.  The Pledgor
shall keep proper books of record and account in which full, true
and correct entries in conformity with GAAP, except that the
Pledgor's financial statements may be prepared on a cash basis
and that certain expenses may be capitalized other than as
required by GAAP, and all requirements of Law shall be made of
all dealings and transactions in relation to its business and
activities.  The Pledgor shall permit officers and designated
representatives of the Security Agent and GE Capital to visit and
inspect any of the properties of the Pledgor, and to examine the
books of record and account of the Pledgor, and discuss the affairs,
finances and accounts of the Pledgor with, and be advised
as to the same by, its and their officers and independent accountants,
all upon reasonable notice and at such reasonable times as
the Security Agent or GE Capital may desire.

               (c)  Taxes and Claims.  The Pledgor shall pay or
cause to be paid when due, all Taxes and all charges,
betterments, or other assessments relating to the Collateral, and
all other lawful claims required to be paid by the Pledgor,
except to the extent any of the same are subject to a Contest.

               (d)  Compliance with Law.  The Pledgor shall
comply with all Laws, except for such noncompliance as could not,
individually or in the aggregate, have a Material Adverse Effect.

               (e)  Governmental Actions.  The Pledgor shall 
obtain, maintain and comply with all Governmental Actions
applicable to the Pledgor or the Borrower, except for such
failure or noncompliance as could not, individually or in the
aggregate, have a Material Adverse Effect.

               (f)  Performance Under Other Agreements.  The
Pledgor shall duly perform and observe all of the covenants,
agreements and conditions on its part to be performed and
observed hereunder and under the Loan Agreement and, unless the
Security Agent and GE Capital otherwise consents in writing, duly
perform and observe in all respects all of the covenants,
agreements and conditions on its part to be performed and
observed under the other Transaction Documents to which it is a
party.

               (g)  Remain as General Partner; Nature of
Business.  The Pledgor shall remain as the sole general partner
of the Borrower and shall not withdraw as a general partner in
the Borrower.  The Pledgor shall not engage in any business other
than being the general partner of the Borrower.

               (h)  Purchases of Assets.  The Pledgor shall not
purchase or acquire any assets other than the purchase of assets
in the ordinary course of business of the Borrower required in
connection with the operation and maintenance of the Borrower's
business in accordance with the Transaction Documents.

               (i)  Indebtedness.  The Pledgor shall not create,
incur, assume or suffer to exist any Indebtedness other than
Indebtedness of the Borrower that the Borrower is permitted to
incur under the Loan Agreement and on which the Pledgor is liable
solely by virtue of being the general partner of the Borrower.

               (j)  Contingent Obligations.  The Pledgor shall
not create or become or be liable with respect to any Contingent
Obligation.

               (k)  No Sale of Collateral; No Liens.  The Pledgor
agrees that it will not (i) sell, assign, transfer, exchange or
otherwise dispose of, or grant any option or warrant with respect
to, the Collateral or any interest therein without the prior
written consent of the Security Agent and (ii) except for the
Lien created hereby, create, incur or permit to exist any Lien
(other than Permitted Liens) upon or with respect to any of the
Collateral or any interest therein or any of its other property
or assets.  The Pledgor will defend the right, title and interest
of the Security Agent in and to the Collateral against the claims
and demands of all Persons whomsoever.

               (l)  Fundamental Changes.  The Pledgor shall not:
(i) enter into any merger or consolidation, or liquidate, wind-up
or dissolve (or suffer any liquidation or dissolution), discontinue
its business or convey, lease, sell, transfer or otherwise
dispose of, in one transaction or a series of transactions, all
or any part of its business or property, whether now or hereafter
acquired, except sales of obsolete and/or replaced equipment,
(ii) acquire by purchase or otherwise any property or assets of,
or stock or other evidence of beneficial ownership of, any
Person; (iii) create or acquire any Subsidiary; (iv) enter into
any partnership or joint venture; or (v) engage in any business
other than (x) holding a general partnership interest in the Borrower
and (y) managing and directing the affairs of the Borrower
as the general partner of the Borrower.

               (m)  Advances, Investments and Loans.  The Pledgor
shall not lend money or credit or make advances or contributions
to any Person other than the Borrower, or directly or indirectly
purchase or acquire any stock, obligations or securities of, or
any other interest in, or make any capital contribution to any
Person other than Borrower.

               (n)  Partnership Agreement; Transfer Agreement.
The Pledgor shall not agree to or permit (i) the cancellation or
termination of the Partnership Agreement or the Transfer
Agreement or (ii) without the prior consent of GE Capital or the
Security Agent, any amendment, supplement, or modification of, or
waiver with respect to any of the provisions of, the Partnership
Agreement or the Transfer Agreement.

               (o)  Agent for Receipt of Service of Process.  The
Pledgor shall appoint and continuously retain a Person acceptable
to the Security Agent as its agent in the State of New York for
receipt of service of process and shall pay all costs, fees and
expenses in connection therewith.

               (p)  Bankruptcy of the Borrower.  The Pledgor
shall not authorize, seek to cause or permit the Borrower to
commence a voluntary case or other proceeding seeking
liquidation, reorganization or other relief with respect to
itself or its debts under any bankruptcy, insolvency or other
similar law now or hereafter in effect or seeking the appointment
of a trustee, receiver, liquidator, custodian or other similar
official of it or any substantial part of its property or to
consent to any such relief or to the appointment of or taking
possession by any such official in an involuntary case or other
proceeding commenced against it, or to make a general assignment
for the benefit of the creditors.

          Section 9.  Security Agent Appointed Attorney-In-Fact.
Upon the occurrence of an Event of Default or Lease Event of
Default, the Pledgor hereby appoints the Security Agent or any
Person or agent whom the Security Agent may designate the
Pledgor's attorney-in-fact with full authority in the place and
stead of the Pledgor and in the name of the Pledgor or otherwise,
at the Pledgor's cost and expense, at any time and from time to
time in the Security Agent's reasonable discretion to take any
action and to execute any instrument which the Security Agent may
deem necessary or advisable to enforce its rights under this
Agreement, including, without limitation, authority to receive,
endorse and collect all instruments made payable to the Pledgor
representing any distribution, interest payment or other payment
in respect of the Collateral or any part thereof and to give full
discharge for the same.

          Section 10.  Security Agent May Perform.  If the Pledgor
fails to perform any agreement contained herein after receipt
of a written request to do so from the Security Agent, the
Security Agent may itself perform, or cause performance of, such
agreement, and the reasonable expenses of the Security Agent,
including the reasonable fees and expenses of its counsel,
incurred in connection therewith shall be payable by the Pledgor
under Section 19.

          Section 11.  Reasonable Care.  The Security Agent shall
be deemed to have exercised reasonable care in the custody and
preservation of the Collateral in its possession if the Collateral
is accorded treatment substantially equivalent to that which
the Security Agent accords its own property of the type of which
the Collateral consists, it being understood that the Security
Agent shall have no responsibility for (i) ascertaining or taking
action with respect to calls, conversions, exchanges, maturities,
tenders or other matters relative to any Collateral, whether or
not the Security Agent has or is deemed to have knowledge of such
matters, or (ii) taking any necessary steps to preserve rights
against any parties with respect to any Collateral.

          Section 12.  No Liability.  Neither the Security Agent,
the Owner Trustee, nor GE Capital nor any of their respective
directors, officers, employees or agents shall be deemed to have
assumed any of the liabilities or obligations of a partner of the
Borrower as a result of the pledge and security interest granted
under or pursuant to this Agreement.  Neither the Security Agent,
nor the Owner Trustee, nor GE Capital nor any of their respective
directors, officers, employees or agents shall be liable for any
failure to collect or realize upon the Obligations or any
collateral security or guarantee therefor, or any part thereof,
or for any delay in so doing nor shall it be under any obligation
to take any action whatsoever with regard thereto.

          Section 13.  Remedies Upon Default.  If an Event of
Default or Lease Event of Default shall have occurred and be
continuing:

               (a)  The Security Agent (i) may become a substitute
or additional general partner in the Borrower or designate
another Person to become such substitute or additional general
partner and/or (ii) may manage the business and affairs of the
Borrower as provided in Section 7(a) and/or (iii) exercise the
power of attorney described in Section 9.

               (b)(i)  The Security Agent may exercise in respect
of the Collateral, in addition to other rights and remedies
provided for herein or otherwise available to it, all the rights
and remedies of a secured party upon a default under the Uniform
Commercial Code then in effect in the State of New York, or
unless prohibited by applicable law, the Uniform Commercial Code
then in effect in any other applicable jurisdiction.  The
Security Agent may also in its sole discretion, without notice
except as specified below, sell the Collateral or any part
thereof in one or more parcels at public or private sale or at
any of the Security Agent's offices or elsewhere, for cash, on
credit or for future delivery, and at such price or prices and
upon such other terms as the Security Agent may, in accordance
with applicable Law, deem commercially reasonable, irrespective
of the impact of any such sales on the market price of the
Collateral at any such sale.  Each purchaser at any such sale
shall hold the property sold absolutely, free from any claim or
right on the part of the Pledgor, and the Pledgor hereby waives
(to the extent permitted by law) all rights of redemption, stay
and/or appraisal which it now has or may at any time in the
future have under any rule of law or statute now existing or
hereafter enacted.  The Pledgor agrees that, to the extent notice
of sale shall be required by law, at least ten days' notice to
the Pledgor of the time and place of any public sale or the time
after which any private sale is to be made shall constitute
reasonable notification.  The Security Agent shall not be obligated
to make any sale of Collateral regardless of notice of sale
having been given.  The Security Agent may adjourn any public or
private sale from time to time by announcement at the time and
place fixed therefor, and such sale may, without further notice,
be made at the time and place to which it was so adjourned.  The
Security Agent shall not incur liability as a result of the sale
of the Collateral, or any part thereof, at any public or private
sale.  The Pledgor hereby waives any claims against the Security
Agent arising by reason of the fact that the price at which any
Collateral may have been sold at such a private sale, if commercially
reasonable, was less than the price which might have been
obtained at a public sale, even if the Security Agent accepts the
first offer received and does not offer such Collateral to more
than one offeree.

               (ii)  The Pledgor recognizes that the Security
Agent may elect in its sole discretion to sell all or a part of
the Collateral to one or more purchasers in privately negotiated
transactions in which the purchasers will be obligated to agree,
among other things, to acquire the Collateral for their own 
account, for investment and not with a view to the distribution or
resale thereof.  The Pledgor acknowledges that any such private
sales may be at prices and on terms less favorable than those
obtainable through a public sale (including, without limitation,
a public offering made pursuant to a registration statement under
the Securities Act of 1933, as amended (the "Securities Act")),
and the Pledgor and the Security Agent agree that such private
sales shall be made in a commercially reasonable manner and that
the Security Agent has no obligation to engage in public sales
and no obligation to delay sale of any Collateral to permit the
issuer thereof to register the Collateral for a form of public
sale requiring registration under the Securities Act.

               (c)  Any cash held by the Security Agent as 
Collateral and all cash proceeds received by the Security Agent in
respect of any sale of, collection from, or other realization
upon all or any part of the Collateral shall, as soon as
reasonably practicable, be applied (after payment of any amounts
payable to the Security Agent pursuant to Section 19 and 20) by
the Security Agent first to the payment of the costs and expenses
of such sale, collection or other realization, if any, including
reasonable compensation to the Security Agent and its agents and
counsel, and all expenses, liabilities and advances made or in
curred by the Security Agent in connection therewith; and second
to the payment of the Obligations in accordance with the terms of
the Loan Agreement, the Deed of Trust and Security Agreement and
the Security Agreement.  The Borrower shall be liable for any
deficiency remaining after any application of funds pursuant
hereto.  Any surplus of such cash or cash proceeds held by the
Security Agent after payment in full of such amounts shall be
paid over to the Pledgor, or its successors or assigns, or to
whomsoever may be lawfully entitled to receive such surplus or as
a court of competent jurisdiction may direct.

          Section 1.  Purchase of the Collateral.  The Security
Agent, the Owner Trustee, or GE Capital or any of their
respective Affiliates may be a purchaser of the Collateral or any
part thereof or any right or interest therein at any sale
thereof, whether pursuant to foreclosure, power of sale or other
wise hereunder and the Security Agent may apply the purchase
price to the payment of the Obligations secured hereby.  Any such
purchaser of all or any part of the Collateral shall, upon any
such purchase, acquire good title to the Collateral so purchased,
free of the security interests created by this Agreement.

          Section 2.  Notices.  All notices, requests and demands
to or upon the respective parties hereto to be effective shall be
in writing (including by telecopy), and shall be deemed to have
been duly given or made when delivered by hand, or five days
after being deposited in the United States mail, postage prepaid,
or, in the case of telecopy notice, when confirmation is
received, or, in the case of a nationally recognized overnight
courier service, one Business Day after delivery to such courier
service, addressed, in the case of each party hereto, at its
address specified below its name on Schedule 2 hereto, or to such
other address as may be designated by any party in a written
notice to the other parties hereto.

          Section 3.  Continuing Security Interest.  This Agreement
shall create a continuing Lien in the Collateral until the
release thereof pursuant to Section 18.  GE Capital may assign or
otherwise transfer any indebtedness held by it secured by this
Agreement to any other person or entity in accordance with
subsection 9.6 of the Loan Agreement, and such other person or
entity shall thereupon become vested with all the benefits in
respect thereof granted herein or otherwise.

          Section 4.  Security Interest Absolute.  All rights of
the Security Agent and security interests hereunder, and all 
obligations of the Pledgor hereunder, shall be absolute and
unconditional irrespective of:

               (i)  any lack of validity or enforceability
     of any of the Transaction Documents or any other
     agreement or instrument relating thereto;

               (ii)  any change in the time, manner or place
     of payment of, or in any other term of, all or any of
     the Obligations, or any other amendment or waiver of or
     any consent to any departure from the Transaction
     Documents or any other agreement or instrument relating
     thereto;

               (iii)  any exchange, release or non-per
     fection of any other collateral, or any release or
     amendment or waiver of or consent to any departure from
     any guaranty, for all or any of the Obligations; or

               (iv)  any other circumstance which might
     otherwise constitute a defense available to, or a
     discharge of, the Pledgor.

          Section 5.  Release.  Upon the indefeasible payment in
full of the Obligations, the Security Agent, upon the request and
at the expense of the Pledgor, shall execute and deliver all such
documentation necessary to release the liens created pursuant to
this Agreement.

          Section 6.  Expenses.  The Pledgor will upon demand pay
to the Security Agent the amount of any and all reasonable 
expenses, including the reasonable fees and expenses of its counsel
and of any experts and agents, and any transfer taxes, which the
Security Agent may incur in connection with (i) the custody or
preservation of, or the sale of, collection from, or other real
ization upon, any of the Collateral pursuant to the exercise or
enforcement of any of the rights of the Security Agent hereunder
or (ii) the failure by the Pledgor to perform or observe any of
the provisions hereof.  Any amount payable by the Pledgor pursuant
to this Section shall be payable on demand and shall constitute
Obligations secured hereby.

          Section 7.  Indemnity.

               (a)  The Pledgor agrees to indemnify, reimburse
and hold the Security Agent, the Owner Trustee and GE Capital,
their respective successors and assigns and their respective 
officers, directors, employees, and agents (each individually, an
"Indemnitee," and collectively, "Indemnitees") harmless from any
and all liabilities, obligations, damages, injuries, penalties,
claims, demands, actions, suits, judgments and any and all costs
and expenses (including reasonable attorneys' fees and
disbursements) (such expenses, for purposes of this Section,
hereinafter "expenses") of whatsoever kind and nature imposed on,
asserted against or incurred by any of the Indemnitees in any way
relating to or arising out of (i) this Agreement or the documents
executed in connection herewith or in any other way connected
with the administration of the Lien or the security interest
granted hereby, or the enforcement of any of the terms hereof, or
the preservation of any rights hereunder, (ii) any failure of the
Pledgor to comply with its obligations under this Agreement, or
any misrepresentation by the Pledgor in this Agreement, or in any
statement or writing contemplated by or made or delivered pursuant
to or in connection with this Agreement, or (iii) the owner
ship, purchase, delivery, control, acceptance, financing, possession,
condition, sale, return or other disposition, or use of,
the Collateral, excluding (x) those finally judicially determined
to have arisen, with respect to any Indemnitee, solely from the
gross negligence or willful misconduct of such Indemnitee or (y)
unless specifically provided for elsewhere in this Agreement,
those arising out of the actions of any Indemnitee while in
possession or control of the Collateral.

               (b)  Without limiting the application of subsection
(a), the Pledgor agrees to pay, or reimburse the Security
Agent for any and all fees, costs and expenses of whatever kind
or nature incurred in connection with the preservation,
protection or validation of the Security Agent's Liens on, and
security interest in, the Collateral, including, without
limitation, all fees and taxes in connection with the recording
or filing of instruments and documents in public offices, payment
or discharge of any taxes or Lien upon or in respect of the
Collateral, premiums for insurance with respect to the Collateral
and all other fees, costs and expenses in connection with
protecting, maintaining or preserving the Collateral and the
Security Agent's interest therein, whether through judicial 
proceedings or otherwise, or in defending or prosecuting any
actions, suits or proceedings arising out of or relating to the
Collateral.

          Section 1.  Obligations Secured by Collateral.  Any
amounts paid by any Indemnitee as to which such Indemnitee has
the right to reimbursement, and any amounts paid by the Security
Agent in preservation of any of its rights or interest in the
Collateral, together with interest on such amounts from the date
paid until reimbursement in full at a rate per annum equal at all
times to the Overdue Rate shall constitute Obligations secured by
the Collateral.

          Section 2.  Reinstatement.  This Agreement shall continue
to be effective or be reinstated, as the case may be, if at
any time any amount received by the Security Agent, the Owner
Trustee or GE Capital hereunder, under any other Loan Document or
Lease Document or pursuant hereto or thereto is rescinded or must
otherwise be restored or returned by the Security Agent, the
Owner Trustee or GE Capital upon the insolvency, bankruptcy,
dissolution, liquidation or reorganization of the Pledgor or the
Borrower or upon the appointment of any intervenor or conservator
of, or trustee or similar official for, Pledgor or the Borrower
or any substantial part of their respective assets, or upon the
entry of an order by a bankruptcy court avoiding the payment of
such amount, or otherwise, all as though such payments had not
been made.

          Section 3.  Amendments, etc.  No waiver, amendment,
modification or termination of any provision of this Agreement,
or consent to any departure by the Pledgor therefrom, shall in
any event be effective (x) without the written concurrence of the
Security Agent and (y) unless made in accordance with subsection
9.1 of the Loan Agreement and none of the Collateral shall be
released without the written consent of the Security Agent.  Any
such waiver or consent shall be effective only in the specific in
stance and for the specific purpose for which given.

          Section 4.  Successors and Assigns.  This Agreement
shall be binding upon the Pledgor and its successors and assigns
and shall inure to the benefit of the Security Agent, the Owner
Trustee and GE Capital and their respective successors and
assigns.

          Section 5.  Survival.

               (a)  All agreements, statements, representations
and warranties made by the Pledgor herein or in any certificate
or other instrument delivered by the Pledgor or on its behalf
under this Agreement shall be considered to have been relied upon
by the Security Agent and shall survive the execution and
delivery of this Agreement and the other Transaction Documents 
regardless of any investigation made by or on behalf of the
Security Agent.

               (b)  The indemnity obligations of Pledgor 
contained in Section 20 shall continue in full force and effect
notwithstanding the full payment of the Obligations and 
notwithstanding the discharge thereof.

          Section 6.  No Waiver; Remedies Cumulative.  No failure
or delay on the part of the Security Agent in exercising any
right, power or privilege hereunder and no course of dealing
between the Pledgor and the Security Agent shall operate as a
waiver thereof; nor shall any single or partial exercise of any
right, power or privilege hereunder preclude any other or further
exercise thereof or the exercise of any other right, power or
privilege hereunder or thereunder.  The rights and remedies
herein expressly provided are cumulative and not exclusive of any
rights or remedies which the Security Agent, the Owner Trustee or
GE Capital would otherwise have.

          Section 7.  Counterparts.  This Agreement may be
executed in any number of counterparts and by the different 
parties hereto on separate counterparts, each of which when so
executed and delivered shall be an original, but all of which
shall together constitute one and the same instrument.

          Section 8.  Headings Descriptive.  The headings of the
several Sections and subsections of this Agreement are inserted
for convenience only and shall not in any way affect the meaning
or construction of any provision of this Agreement.

          Section 9.  Severability.  In case any provision in or
obligation under this Agreement shall be invalid, illegal or 
unenforceable in any jurisdiction, the validity, legality and enforce
ability of the remaining provisions or obligations, or of such
provision or obligation in any other jurisdiction, shall not in
any way be affected or impaired thereby.

          Section 10.  Consent to Pledge by General Partner.
Notwithstanding anything to the contrary contained in the
Partnership Agreement, Panda Energy Corporation, a Delaware
corporation, as holder of the Borrower limited partnership inter
est, hereby consents to (i) the execution, delivery, and performance
by the General Partner of this Agreement, (ii) the grant of
the pledge by the General Partner to the Security Agent, for the
benefit of the Owner Trustee and GE Capital, of its partnership
interests in the Borrower pursuant to this Agreement, (iii) the
sale, transfer, assignment or other disposition (whether through
foreclosure, deed-in-lieu of foreclosure, or otherwise) of such
partnership interests to the Security Agent, its designee, or any
purchaser of such partnership interests pursuant to the exercise
by the Security Agent of its rights and remedies under this
Agreement and (iv) the admission to the Borrower of the Security
Agent, such designee, or such purchaser as a general partner of
the Borrower in connection with the exercise of such rights and
remedies.

          Section 11.  Conflict with Loan Agreement.  In case of
a conflict between any provision of this Agreement and any
provision of the Loan Agreement, the provisions of the Loan
Agreement shall control and govern.  No such conflict shall be
deemed to exist merely because this Agreement imposes greater
obligations on the Pledgor than the Loan Agreement.

          Section 12.  Recourse Limited to Collateral.  The
Security Agent acknowledges and agrees that, except in the case
of fraud, willful misconduct or knowing misrepresentation on the
part of Pledgor, its sole recourse for payment and performance of
the obligations of the Pledgor hereunder shall be to the
Collateral.  This provision shall not be deemed to waive any
cause of action the Security Agent, the Owner Trustee or GE
Capital may have against any Person for fraud, willful misconduct
or knowing misrepresentation by such Person.

          Section 13.  GOVERNING LAW; SUBMISSION TO JURISDICTION;
WAIVER OF JURY TRIAL.

               (a)  THIS AGREEMENT AND THE RIGHTS AND OBLIGATIONS
OF THE PARTIES HEREUNDER SHALL BE CONSTRUED IN ACCORDANCE WITH
AND BE GOVERNED BY THE LAWS OF THE STATE OF NEW YORK (WITHOUT
GIVING EFFECT TO THE PRINCIPLES THEREOF RELATING TO CONFLICTS OF
LAW EXCEPT SECTION 5-1401 OF THE NEW YORK GENERAL OBLIGATIONS
LAW).

               (b)  ANY LEGAL ACTION OR PROCEEDING WITH RESPECT
TO THIS AGREEMENT OR ANY OTHER TRANSACTION DOCUMENT AND ANY
ACTION FOR ENFORCEMENT OF ANY JUDGMENT IN RESPECT THEREOF MAY BE
BROUGHT IN THE COURTS OF THE STATE OF NEW YORK OR OF THE UNITED
STATES OF AMERICA FOR THE SOUTHERN DISTRICT OF NEW YORK, AND, BY
EXECUTION AND DELIVERY OF THIS AGREEMENT, THE PLEDGOR HEREBY ACCEPTS
FOR ITSELF AND IN RESPECT OF ITS PROPERTY, GENERALLY AND
UNCONDITIONALLY, THE NON-EXCLUSIVE JURISDICTION OF THE AFORESAID
COURTS AND APPELLATE COURTS FROM ANY THEREOF.  THE PLEDGOR
IRREVOCABLY CONSENTS TO THE SERVICE OF PROCESS OUT OF ANY OF THE
AFOREMENTIONED COURTS IN ANY SUCH ACTION OR PROCEEDING BY THE
MAILING OF COPIES THEREOF BY REGISTERED OR CERTIFIED MAIL,
POSTAGE PREPAID, TO THE PLEDGOR AT ITS ADDRESS REFERRED TO IN
SECTION 15.  THE PLEDGOR HEREBY IRREVOCABLY WAIVES ANY OBJECTION
WHICH IT MAY NOW OR HEREAFTER HAVE TO THE LAYING OF VENUE OF ANY
OF THE AFORESAID ACTIONS OR PROCEEDINGS ARISING OUT OF OR IN
CONNECTION WITH THIS AGREEMENT OR ANY OTHER TRANSACTION DOCUMENT
BROUGHT IN THE COURTS REFERRED TO ABOVE AND HEREBY FURTHER
IRREVOCABLY WAIVES AND AGREES NOT TO PLEAD OR CLAIM IN ANY SUCH
COURT THAT ANY SUCH ACTION OR PROCEEDING BROUGHT IN ANY SUCH
COURT HAS BEEN BROUGHT IN AN INCONVENIENT FORUM.  NOTHING HEREIN
SHALL AFFECT THE RIGHT OF ANY PARTY HERETO TO SERVE PROCESS IN
ANY OTHER MANNER PERMITTED BY LAW OR TO COMMENCE LEGAL
PROCEEDINGS OR OTHERWISE PROCEED IN ANY OTHER JURISDICTION.

               (c)  EACH OF THE PLEDGOR AND THE SECURITY AGENT
HEREBY IRREVOCABLY WAIVES ALL RIGHT OF TRIAL BY JURY IN ANY
ACTION, PROCEEDING OR COUNTERCLAIM ARISING OUT OF OR IN
CONNECTION WITH THIS AGREEMENT OR ANY OTHER TRANSACTION DOCUMENT
OR ANY MATTER ARISING HEREUNDER OR THEREUNDER.

          Section 14.  Leveraged Lease.  If, upon the sale of the
Facility by the Borrower to the Owner Trustee, GE Capital
exercises its option under subsection 5.8 of the Loan Agreement
to cause the Owner Trustee to borrow funds to finance (or
refinance) a portion of the purchase price of the Facility, the
parties hereto agree to execute an amendment or supplement hereto
to provide for such provisions as are customary and appropriate
in respect of leveraged lease transactions.

          Section 15.  Certain Rights of Power Purchaser.
Nothing in this General Partner Pledge Agreement shall be deemed
to limit the provisions of the Consent of the Power Purchaser,
which provisions are solely for the benefit of the Power
Purchaser and not the Pledgor. Without limiting the scope of the
foregoing, the Security Agent agrees, for the exclusive benefit
of the Power Purchaser and not the Pledgor, that the exercise of
remedies or any similar action under this General Partner Pledge
Agreement is subject to, and shall be conducted in a manner
consistent with, the Power Purchaser's rights under (i) the
Consent of the Power Purchaser and (ii) the Power Purchase
Agreement and the Transfer Agreement (to the extent such rights
under the Power Purchase Agreement and the Transfer Agreement are
not explicitly waived by the Power Purchaser in accordance with
the terms of the Consent of the Power Purchaser).

          IN WITNESS WHEREOF, the parties hereto have caused
their duly authorized officers to execute and deliver this
Agreement as of the date first above written.
     
     
                              PANDA BRANDYWINE CORPORATION,
                                 as Pledgor
     
     
     
                              By:
                              Name:  Robert W. Carter
                              Title: President
     
     
     
                              SHAWMUT BANK CONNECTICUT, NATIONAL
                              ASSOCIATION,
                                  as Security Agent
     
     
                              By:
                              Name:  Kathy A. Larimore
                              Title: Assistant Vice President
     
     
     With Respect to Section 30 only:
     
     PANDA ENERGY CORPORATION,
        as limited partner
     
     
     
     By:_______________________
     Name:  Robert W. Carter
     Title: President
     


EXHIBIT 10.29
                LIMITED PARTNER PLEDGE AGREEMENT


          LIMITED PARTNER PLEDGE AGREEMENT, dated as of March 30,
1995 (this "Agreement"), made by PANDA ENERGY CORPORATION, a
Delaware corporation (together with its successors and assigns,
the "Pledgor") and the sole limited partner of Panda-Brandywine,
L.P., a Delaware limited partnership (together with its
successors and assigns, the "Borrower"), to SHAWMUT BANK
CONNECTICUT, NATIONAL ASSOCIATION, a national banking
association, in its capacity as Security Agent (the "Security
Agent") under the Security Deposit Agreement (as defined in the
Loan Agreement referred to below).


                     W I T N E S S E T H :


          WHEREAS, the Pledgor is the legal and beneficial owner
of a 50% limited partnership interest in the Borrower (such
partnership interest, being hereinafter referred to as the
"Partnership Interest");

          WHEREAS, the Borrower, Panda Brandywine Corporation,
the general partner of the Borrower, and General Electric Capital
Corporation ("GE Capital") have entered into the Construction
Loan Agreement and Lease Commitment, dated as of the date hereof
(as amended, supplemented or otherwise modified from time to
time, the "Loan Agreement"), pursuant to which GE Capital has
agreed, among other things, to (i) make Loans to the Borrower,
(ii) (acting through the Owner Trustee established for the
benefit of GE Capital) lease the Site from the Borrower and
sublease the Site back to the Borrower and (iii) (acting through
the Owner Trustee established for the benefit of GE Capital) upon
completion of the Project, purchase the Facility from the
Borrower and lease the Facility back to the Borrower pursuant to
the Facility Lease;

          WHEREAS, it is a condition precedent to the obligation
of GE Capital to make Loans to the Borrower under the Loan
Agreement that the Pledgor shall have executed and delivered this
Agreement to the Security Agent, for the benefit of GE Capital
and the Owner Trustee;

          WHEREAS, the Pledgor desires to execute this Agreement
to satisfy the conditions described in the preceding recital;

          NOW, THEREFORE, in consideration of the foregoing
premises and for other good and valuable consideration, the
receipt and adequacy of which are hereby acknowledged, the
parties hereto agree as follows:

          Section 1.  Defined Terms; Construction.

               (a)  Unless otherwise defined herein, terms used
herein shall have the meaning set forth in Appendix A to the Loan
Agreement.  Defined terms in this Agreement shall include in the
singular number the plural and in the plural number the singular.

               (b)  The words "hereof," "herein" and "hereunder"
and words of similar import when used in this Agreement shall,
unless otherwise expressly specified, refer to this Agreement as
a whole and not to any particular provision of this Agreement and
all references to Sections shall be references to Sections of
this Agreement unless otherwise expressly specified.

               (c)  Unless otherwise expressly specified, any
agreement, contract, or document defined or referred to herein
shall mean such agreement, contract or document in the form
(including all amendments and clarification letters relating
thereto) delivered to GE Capital or the Security Agent on the
Initial Loan Funding Date as the same may thereafter be amended,
supplemented, or otherwise modified from time to time in
accordance with the terms of this Agreement and of the other Loan
Documents.

          Section 2.  Pledge.  As security for the Obligations
and subject to and in accordance with the provisions of this
Agreement, the Pledgor hereby pledges, grants, assigns,
hypothecates, transfers, and delivers to the Security Agent, for
the benefit of GE Capital and the Owner Trustee, a first priority
security interest in the following, whether now owned or
hereafter acquired (the "Collateral"):

                    (a)  all of the Pledgor's limited partnership
     interests in the Borrower (including, without limitation,
     the Partnership Interest and the Pledgor's right, title and
     interest in the Transfer Agreement), and all of the
     Pledgor's rights, privileges, authority and powers as
     limited partner of the Borrower, whether arising under the
     terms of the Partnership Agreement, or at law, or otherwise;

                    (b)  all income, cash flow, revenues, issues,
     profits, losses, distributions, payments, and other property
     of every kind and variety due, accruing or owing to, or to
     be turned over to, or to be disbursed to the Pledgor by the
     Borrower in respect of the property described in the
     preceding clause (a), including without limitation, all
     rights of the Pledgor to allocations of profit and loss,
     distributions and all monies and property representing a
     distribution in respect of the property described in the
     preceding clause (a); and

                    (c)  all proceeds, products and accessions of
     and to any of the property described in the preceding
     clauses (a) and (b);

provided, however, that notwithstanding any of the foregoing,
neither the Security Agent, the Owner Trustee nor GE Capital
shall acquire any interest in any of Pledgor's obligations
contained in the Partnership Agreement.

          Section 3.  Security for Obligations.  This Agreement
secures, and the Collateral is collateral security for, the
payment and performance in full when due, whether at stated
maturity, by acceleration or otherwise, of all Obligations now or
hereafter existing.

          Section 4.  Delivery of Collateral.  All certificates
or instruments representing or evidencing the Collateral shall be
delivered to and held by or on behalf of the Security Agent
pursuant hereto and shall be in suitable form for transfer by
delivery, or shall be accompanied by duly executed undated
instruments of transfer or assignment in blank, all in form and
substance reasonably satisfactory to the Security Agent.  If the
Pledgor shall become entitled to receive or shall receive any
other Collateral, then the Pledgor shall, except as otherwise
provided in Section 7, accept and hold the same in trust for the
Security Agent and segregated from the other property or funds of
Pledgor, and shall deliver to the Security Agent forthwith all
such other Collateral (except as provided in Section 7 hereof) in
the form received by the Pledgor, to be held by the Security
Agent, subject to the terms hereof, as part of the Collateral.
Upon the occurrence and during the continuance of an Event of
Default or Lease Event of Default, the Security Agent shall have
the right, at any time in its discretion and without notice to
the Pledgor, to transfer to or to register in the name of the
Security Agent, GE Capital or the Owner Trustee or any of their
respective nominees any or all of the Collateral.

          Section 5.  Representations and Warranties.  The
Pledgor represents and warrants as follows:

                    (a)  Due Organization.  The Pledgor is a
     corporation duly organized and validly existing under the
     laws of the State of Delaware, and is qualified to own
     property and transact business in every jurisdiction
     where the ownership of its property and the nature of its
     business as currently conducted requires it to be
     qualified.
     
                    (b)  Power and Authority.  The Pledgor has
     full corporate power, authority and legal right to enter
     into this Agreement and each other Transaction Document
     to which it is a party and to perform its obligations
     hereunder and thereunder and to pledge all the Collateral
     pursuant to this Agreement.
     
                    (c)  Due Authorization.  The pledge of the
     Collateral pursuant to this Agreement has been duly
     authorized by the Pledgor.  This Agreement and each other
     Transaction Document to which the Pledgor is a party has
     been duly authorized, executed and delivered by the
     Pledgor.
     
                    (d)  Enforceability.  This Agreement and
     each other Transaction Document to which the Pledgor is a
     party constitutes the legal, valid and binding obligation
     of the Pledgor enforceable against the Pledgor in
     accordance with its terms except as enforceability may be
     limited by applicable bankruptcy, insolvency, moratorium
     or other similar laws affecting creditors' rights
     generally and except as enforceability may be limited by
     general principles of equity (whether considered in a
     suit at law or in equity).
     
                    (e)  No Conflicts.  The execution and
     delivery by Pledgor of this Agreement and each other
     Transaction Document to which the Pledgor is a party, the
     performance by Pledgor of its obligations hereunder and
     thereunder, and the pledge by the Pledgor of the
     Collateral pursuant to this Agreement will not (i)
     violate the provisions of the Pledgor's Certificate of
     Incorporation or By-laws; (ii) violate the provisions of
     any Law applicable to the Pledgor; (iii) violate any
     Contractual Obligation; or (iv) result in or create any
     Lien (other than the Lien created hereby) under, or
     require any consent which has not been obtained under any
     agreement or instrument, or the provisions of any order
     or decree binding upon the Pledgor or any of its
     properties.
     
                    (f)  No Consents.  No consent of any other
     party (including, without limitation, stockholders or
     creditors of the Pledgor) and no Governmental Action is
     required which has not been obtained either (i) for the
     execution, delivery and performance by Pledgor of this
     Agreement and each other Transaction Document to which it
     is a party, (ii) for the pledge by the Pledgor of the
     Collateral pursuant to this Agreement, or (iii) for the
     exercise by the Security Agent of the rights provided for
     in this Agreement or the remedies in respect of the
     Collateral pursuant to this Agreement (except as may be
     required in connection with any disposition of all or any
     part of the Collateral under any laws affecting the
     offering and sale of securities generally).
     
                    (g)  Not a Utility.  The Pledgor is not,
     and will not, as a result of becoming a partner in the
     Borrower, be or become: (i) subject to regulation under
     Part II or Part III of the Federal Power Act, except for
     Sections 202(c), 210, 211, 212, 213, 214 and 305(c) of
     the Federal Power Act (16 U.S.C. 824a(c), 824i, 824j,
     824k, 824l, 824m and 825d(c), respectively) and the
     enforcement provisions of Part III of the Federal Power
     Act relating thereto; (ii) an "electric utility company"
     for purposes of the Holding Company Act; (iii) subject to
     state law or regulation respecting the financial, rate or
     organizational regulation of electric utilities; or (iv)
     subject to regulation as a "steam heating company" under
     Article 78, Public Service Commission Law, of the
     Annotated Code of Maryland.
     
                    (h)  Ownership of Collateral.  The Pledgor
     is the sole legal and beneficial owner of the Collateral
     free and clear of any Lien other than Permitted Liens.
     No security agreement, financing statement or other
     public notice with respect to all or any part of the
     Collateral is on file or of record in any public office,
     except such as may have been filed in favor of the
     Security Agent pursuant to this Agreement, or in favor of
     GE Capital, as agent for the lenders which were parties
     to the Development Loan Agreement dated as of March 23,
     1994, pursuant to the Amended and Restated Limited
     Partner Pledge Agreement dated as of March 23, 1994,
     between the Pledgor and GE Capital, as agent.
     
                    (i)  Perfection.  The execution and
     delivery of this Agreement concurrently with the filing
     of UCC-1 financing statements in the filing offices
     listed on Schedule 1 create a valid and perfected first
     priority security interest in the Collateral securing the
     payment of the Obligations.
     
                    (j)  Chief Executive Office.  The chief
     executive office of the Pledgor and the office where the
     Pledgor keeps its records concerning the Borrower and the
     Project and all contracts relating thereto is located at
     the address specified on Schedule 2.  The Pledgor shall
     not establish a new location for its chief executive
     office or change its name until (i) it has given to the
     Security Agent and GE Capital not less than 30 days'
     prior written notice of its intention so to do, clearly
     describing such new location or specifying such new name,
     as the case may be, and (ii) with respect to such new
     location or such new name, as the case may be, it shall
     have taken all action, reasonably satisfactory to the
     Security Agent and GE Capital, to maintain the security
     interest of the Security Agent, on behalf of the Owner
     Trustee and GE Capital, in the Collateral intended to be
     granted hereby at all times fully perfected and in full
     force and effect.
     
                    (k)  Sole Limited Partner.  The Pledgor is
     the sole limited partner of the Borrower.  The Pledgor is
     not engaged in any transaction or activity unrelated to
     the financing of the Borrower and the Project.
     
                    (l)  No Proceedings.  There is no action,
     suit or proceeding at law or in equity or by or before
     any Governmental Authority or arbitral tribunal now
     pending or, to the best knowledge of the Pledgor,
     threatened against the Pledgor (i) which questions the
     validity or legality of or seeks damages in connection
     with this Agreement or any other Transaction Document to
     which Pledgor is a party or (ii) which may reasonably be
     expected to have a Material Adverse Effect.
     
                    (m)  Financial Statements.  Each of the
     financial statements of the Pledgor for the fiscal year
     and quarter most recently ended as of the date hereof has
     been heretofore furnished to GE Capital, and each of such
     financial statements is complete and correct in all
     material respects and fairly presents the financial
     condition of the Pledgor as at said dates, in conformity
     with GAAP applied on a consistent basis, except that the
     financial statements were prepared on a cash basis and
     that certain expenses have not been capitalized as
     required by GAAP.  Since the date of such annual
     financial statement, there has been no Material Adverse
     Effect.
     
                    (n)  Partnership Agreement.  The copy of
     the Partnership Agreement delivered to GE Capital on or
     prior to the date hereof is a true, complete and correct
     copy of the Partnership Agreement.
     
               Section 6.  Supplements, Further Assurances.
     The Pledgor agrees that at any time and from time to
     time, at the expense of the Pledgor, the Pledgor will
     promptly execute and deliver all further instruments and
     documents, and take all further action that the Security
     Agent or GE Capital may reasonably request, in order to
     perfect and protect any security interest granted or
     purported to be granted hereby or to enable the Security
     Agent to exercise and enforce its rights and remedies
     hereunder with respect to any Collateral.  Without
     limiting the generality of the foregoing, the Pledgor
     will execute and file such financing or continuation
     statements, or amendments thereto, and such other
     instruments, endorsements or notices, as the Security
     Agent or GE Capital may deem necessary or desirable in
     order to perfect and preserve the Liens created or
     intended to be created hereby.  The Pledgor hereby
     authorizes the Security Agent to file any such financing
     or continuation statement without the signature of such
     Pledgor to the extent permitted by applicable law.  A
     carbon, photographic or other reproduction of this
     Agreement shall be sufficient as a financing statement
     for filing in any jurisdiction.
     
               Section 7.  Rights of Pledgor; etc.
     
                    (a)  Generally.  The Pledgor shall be
     entitled to exercise any and all rights pertaining to the
     Collateral or any part thereof (including, without
     limitation, the right to receive distributions in respect
     of its partnership interest) so long as (i) no Event of
     Default or Lease Event of Default shall have occurred and
     be continuing and (ii) the exercise of such rights would
     not otherwise result in an Event of Default or Lease
     Event of Default.  Upon the occurrence and during the
     continuance of an Event of Default or Lease Event of
     Default all rights of the Pledgor which it would
     otherwise be entitled to exercise pursuant to the
     preceding sentence shall cease, and all such rights shall
     thereupon become immediately vested in the Security
     Agent.
     
                    (b)  Distributions.  Unless an Event of
     Default or Lease Event of Default shall have occurred and
     be continuing, the Pledgor shall be entitled to receive
     and retain any and all distributions paid in respect of
     the Collateral in compliance with the terms of the Loan
     Agreement and the Security Deposit Agreement; provided,
     however, that any and all
     
                         (i)  distributions paid or
          payable in respect of or in exchange for any
          Collateral (whether paid in cash, securities or
          other property) in connection with a partial or
          total liquidation or dissolution of the
          Borrower (other than in connection with any
          deemed liquidation on account of a termination
          of the Borrower under Section 708(b)(1)(B) of
          the Code), and
     
                         (ii)  all property (whether
          cash, securities or other property) paid,
          payable or otherwise distributed in redemption
          of, or in exchange for, the property described
          in Section 2(a) above,
     
     shall be, and shall be forthwith delivered to the
     Security Agent to hold as, Collateral and shall, if
     received by the Pledgor, be received in trust for the
     benefit of the Security Agent, be segregated from the
     other property or funds of the Pledgor, and be forthwith
     delivered to the Security Agent as Collateral in the same
     form as so received (with any necessary endorsement).
     Upon the occurrence and during the continuance of an
     Event of Default or Lease Event of Default, all rights of
     the Pledgor to receive the distributions which it would
     otherwise be authorized to receive and retain pursuant to
     the preceding sentence shall cease, and all such rights
     shall thereupon become vested in the Security Agent which
     shall thereupon have the sole right to receive and hold
     as Collateral such distributions.
     
                    (c)  Amounts Wrongfully Received Held in
     Trust.  All distributions and other amounts which are
     received by the Pledgor contrary to the provisions of
     Section 7(b) above or of the Loan Agreement shall be
     received in trust for the benefit of the Security Agent,
     shall be segregated from other funds of the Pledgor and
     shall be forthwith paid over to the Security Agent as
     Collateral in the same form as so received (with any
     necessary endorsement).
     
               Section 8.  Covenants.
     
                    (a)  Legal Existence.  The Pledgor shall
     preserve and maintain (i) its legal existence, as a
     corporation in good standing under the laws of the State
     of Delaware and (ii) its qualification to do business in
     every jurisdiction where the ownership of its property
     and the nature of its business require it to be so
     qualified.
     
                    (b)  Books, Records and Inspections.  The
     Pledgor shall keep proper books of record and account in
     which full, true and correct entries in conformity with
     GAAP, except that the Pledgor's financial statements may
     be prepared on a cash basis and that certain expenses may
     be capitalized other than as required by GAAP, and all
     requirements of Law shall be made of all dealings and
     transactions in relation to its business and activities.
     The Pledgor shall permit officers and designated
     representatives of the Security Agent and GE Capital to
     visit and inspect any of the properties of the Pledgor,
     and to examine the books of record and account of the
     Pledgor, and discuss the affairs, finances and accounts
     of the Pledgor with, and be advised as to the same by,
     its and their officers and independent accountants, all
     upon reasonable notice and at such reasonable times as
     the Security Agent or GE Capital may desire.
     
                    (c)  Taxes and Claims.  The Pledgor shall
     pay or cause to be paid when due, all Taxes and all
     charges, betterments, or other assessments relating to
     the Collateral, and all other lawful claims required to
     be paid by the Pledgor, except to the extent any of the
     same are subject to a Contest.
     
                    (d)  Compliance with Law.  The Pledgor
     shall comply with all Laws, except for such noncompliance
     as could not, individually or in the aggregate, have a
     Material Adverse Effect.
     
                    (e)  Governmental Actions.  The Pledgor
     shall obtain, maintain and comply with all Governmental
     Actions applicable to the Pledgor, except for such
     failure or noncompliance as could not, individually or in
     the aggregate, have a Material Adverse Effect.
     
                    (f)  Remain as Limited Partner.  The
     Pledgor shall remain as the sole limited partner of the
     Borrower and shall not withdraw as a limited partner in
     the Borrower.  The Pledgor shall not engage in any
     business other than being the limited partner of the
     Borrower.
     
                    (g)  No Sale of Collateral; No Liens.  The
     Pledgor agrees that it will not (i) sell or otherwise
     dispose of, or grant any option or warrant with respect
     to, the Collateral or any interest therein without the
     prior written consent of the Security Agent and (ii)
     except for the Lien created hereby, create or permit to
     exist any Lien (other than Permitted Liens) upon or with
     respect to any of the Collateral or any interest therein
     or any of its other property or assets.
     
                    (h)  Fundamental Changes.  The Pledgor
     shall not enter into any merger or consolidation, or
     liquidate, wind-up or dissolve (or suffer any liquidation
     or dissolution) or discontinue its business.
     
                    (i)  Partnership Agreement; Transfer
     Agreement.  The Pledgor shall not agree to or permit (i)
     the cancellation or termination of the Partnership
     Agreement or the Transfer Agreement or (ii) without the
     prior written consent of GE Capital or the Security
     Agent, any amendment, supplement, or modification of, or
     waiver with respect to any of the provisions of, the
     Partnership Agreement or the Transfer Agreement.
     
                    (j)  Agent for Receipt of Service of
     Process.  The Pledgor shall appoint and continuously
     retain a Person acceptable to the Security Agent as its
     agent in the State of New York for receipt of service of
     process and shall pay all costs, fees and expenses in
     connection therewith.
     
                    (k)  Bankruptcy of the Borrower.  The
     Pledgor shall not authorize, seek to cause or permit the
     Borrower to commence a voluntary case or other proceeding
     seeking liquidation, reorganization or other relief with
     respect to itself or its debts under any bankruptcy,
     insolvency or other similar law now or hereafter in
     effect or seeking the appointment of a trustee, receiver,
     liquidator, custodian or other similar official of it or
     any substantial part of its property or to consent to any
     such relief or to the appointment of or taking possession
     by any such official in an involuntary case or other
     proceeding commenced against it, or to make a general
     assignment for the benefit of its creditors.
     
               Section 9.  Security Agent Appointed Attorney-
     In-Fact.  Upon the occurrence of an Event of Default or
     Lease Event of Default, the Pledgor hereby appoints the
     Security Agent or any Person or agent whom the Security
     Agent may designate the Pledgor's attorney-in-fact with
     full authority in the place and stead of the Pledgor and
     in the name of the Pledgor or otherwise, at the Pledgor's
     cost and expense, at any time and from time to time in
     the Security Agent's reasonable discretion to take any
     action and to execute any instrument which the Security
     Agent may deem necessary or advisable to enforce its
     rights under this Agreement, including, without
     limitation, authority to receive, endorse and collect all
     instruments made payable to the Pledgor representing any
     distribution, interest payment or other payment in
     respect of the Collateral or any part thereof and to give
     full discharge for the same.
     
               Section 10.  Security Agent May Perform.  If
     the Pledgor fails to perform any agreement contained
     herein after receipt of a written request to do so from
     the Security Agent, the Security Agent may itself
     perform, or cause performance of, such agreement, and the
     reasonable expenses of the Security Agent, including the
     reasonable fees and expenses of its counsel, incurred in
     connection therewith shall be payable by the Pledgor
     under Section 19.
     
               Section 11.  Reasonable Care.  The Security
     Agent shall be deemed to have exercised reasonable care
     in the custody and preservation of the Collateral in its
     possession if the Collateral is accorded treatment
     substantially equivalent to that which the Security Agent
     accords its own property of the type of which the
     Collateral consists, it being understood that the
     Security Agent shall have no responsibility for (i)
     ascertaining or taking action with respect to calls,
     conversions, exchanges, maturities, tenders or other
     matters relative to any Collateral, whether or not the
     Security Agent has or is deemed to have knowledge of such
     matters, or (ii) taking any necessary steps to preserve
     rights against any parties with respect to any
     Collateral.
     
               Section 12.  No Liability.  Neither the
     Security Agent, GE Capital nor the Owner Trustee nor any
     of their respective directors, officers, employees or
     agents shall be deemed to have assumed any of the
     liabilities or obligations of a partner of the Borrower
     as a result of the pledge and security interest granted
     under or pursuant to this Agreement.  Neither the
     Security Agent, GE Capital, nor the Owner Trustee nor any
     of their respective directors, officers, employees or
     agents shall be liable for any failure to collect or
     realize upon the Obligations or any collateral security
     or guarantee therefor, or any part thereof, or for any
     delay in so doing nor shall it be under any obligation to
     take any action whatsoever with regard thereto.
     
               Section 13.  Remedies Upon Default.  If an
     Event of Default or Lease Event of Default shall have
     occurred and be continuing:
     
                    (a)  The Security Agent (i) may become a
     substitute or additional limited partner in the Borrower
     or designate another Person to become such substitute or
     additional limited partner and/or (ii) may exercise the
     power of attorney described in Section 9.
     
                    (b)  (i)  The Security Agent may exercise
     in respect of the Collateral, in addition to other rights
     and remedies provided for herein or otherwise available
     to it, all the rights and remedies of a secured party
     upon a default under the Uniform Commercial Code then in
     effect in the State of New York, or unless prohibited by
     applicable law, the Uniform Commercial Code then in
     effect in any other applicable jurisdiction.  The
     Security Agent may also in its sole discretion, without
     notice except as specified below, sell the Collateral or
     any part thereof in one or more parcels at public or
     private sale or at any of the Security Agent's offices or
     elsewhere, for cash, on credit or for future delivery,
     and at such price or prices and upon such other terms as
     the Security Agent may, in accordance with applicable
     Law, deem commercially reasonable, irrespective of the
     impact of any such sales on the market price of the
     Collateral at any such sale.  Each purchaser at any such
     sale shall hold the property sold absolutely, free from
     any claim or right on the part of the Pledgor, and the
     Pledgor hereby waives (to the extent permitted by law)
     all rights of redemption, stay and/or appraisal which it
     now has or may at any time in the future have under any
     rule of law or statute now existing or hereafter enacted.
     The Pledgor agrees that, to the extent notice of sale
     shall be required by law, at least ten days' notice to
     the Pledgor of the time and place of any public sale or
     the time after which any private sale is to be made shall
     constitute reasonable notification.  The Security Agent
     shall not be obligated to make any sale of Collateral
     regardless of notice of sale having been given.  The
     Security Agent may adjourn any public or private sale
     from time to time by announcement at the time and place
     fixed therefor, and such sale may, without further
     notice, be made at the time and place to which it was so
     adjourned.  The Security Agent shall not incur liability
     as a result of the sale of the Collateral, or any part
     thereof, at any public or private sale.  The Pledgor
     hereby waives any claims against the Security Agent
     arising by reason of the fact that the price at which any
     Collateral may have been sold at such a private sale, if
     commercially reasonable, was less than the price which
     might have been obtained at a public sale, even if the
     Security Agent accepts the first offer received and does
     not offer such Collateral to more than one offeree.
     
                    (ii)  The Pledgor recognizes that the
     Security Agent may elect in its sole discretion to sell
     all or a part of the Collateral to one or more purchasers
     in privately negotiated transactions in which the
     purchasers will be obligated to agree, among other
     things, to acquire the Collateral for their own account,
     for investment and not with a view to the distribution or
     resale thereof.  The Pledgor acknowledges that any such
     private sales may be at prices and on terms less
     favorable than those obtainable through a public sale
     (including, without limitation, a public offering made
     pursuant to a registration statement under the Securities
     Act of 1933, as amended (the "Securities Act")), and the
     Pledgor and the Security Agent agree that such private
     sales shall be made in a commercially reasonable manner
     and that the Security Agent has no obligation to engage
     in public sales and no obligation to delay sale of any
     Collateral to permit the issuer thereof to register the
     Collateral for a form of public sale requiring
     registration under the Securities Act.
     
                    (c)  Any cash held by the Security Agent
     as Collateral and all cash proceeds received by the
     Security Agent in respect of any sale of, collection
     from, or other realization upon all or any part of the
     Collateral shall, as soon as reasonably practicable, be
     applied (after payment of any amounts payable to the
     Security Agent pursuant to Section 19 and 20) by the
     Security Agent first to the payment of the costs and
     expenses of such sale, collection or other realization,
     if any, including reasonable compensation to the Security
     Agent and its agents and counsel, and all expenses,
     liabilities and advances made or incurred by the Security
     Agent in connection therewith; and second to the payment
     of the Obligations in accordance with the terms of the
     Loan Agreement, the Deed of Trust and Security Agreement
     and the Security Agreement.  The Borrower shall be liable
     for any deficiency remaining after any application of
     funds pursuant hereto.  Any surplus of such cash or cash
     proceeds held by the Security Agent after payment in full
     of such amounts shall be paid over to the Pledgor, or its
     successors or assigns, or to whomsoever may be lawfully
     entitled to receive such surplus or as a court of
     competent jurisdiction may direct.
     
               Section 14.  Purchase of the Collateral.  The
     Security Agent, GE Capital or the Owner Trustee or any of
     their respective Affiliates may be a purchaser of the
     Collateral or any part thereof or any right or interest
     therein at any sale thereof, whether pursuant to
     foreclosure, power of sale or otherwise hereunder and the
     Security Agent may apply the purchase price to the
     payment of the Obligations secured hereby.  Any such
     purchaser of all or any part of the Collateral shall,
     upon any such purchase, acquire good title to the
     Collateral so purchased, free of the security interests
     created by this Agreement.
     
               Section 15.  Notices.  All notices, requests
     and demands to or upon the respective parties hereto to
     be effective shall be in writing (including by telecopy),
     and shall be deemed to have been duly given or made when
     delivered by hand, or five days after being deposited in
     the United States mail, postage prepaid, or, in the case
     of telecopy notice, when confirmation is received, or, in
     the case of a nationally recognized overnight courier
     service, one Business Day after delivery to such courier
     service, addressed, in the case of each party hereto, at
     its address specified below its name on Schedule 2
     hereto, or to such other address as may be designated by
     any party in a written notice to the other parties
     hereto.
     
               Section 16.  Continuing Security Interest.
     This Agreement shall create a continuing Lien in the
     Collateral until the release thereof pursuant to Section
     18.  GE Capital may assign or otherwise transfer any
     indebtedness held by it secured by this Agreement to any
     other person or entity in accordance with subsection 9.6
     of the Loan Agreement, and such other person or entity
     shall thereupon become vested with all the benefits in
     respect thereof granted herein or otherwise.
     
               Section 17.  Security Interest Absolute.  All
     rights of the Security Agent and security interests
     hereunder, and all obligations of the Pledgor hereunder,
     shall be absolute and unconditional irrespective of:
     
                         (i)  any lack of validity or
          enforceability of any of the Transaction
          Documents or any other agreement or instrument
          relating thereto;
     
                         (ii)  any change in the time,
          manner or place of payment of, or in any other
          term of, all or any of the Obligations, or any
          other amendment or waiver of or any consent to
          any departure from the Transaction Documents or
          any other agreement or instrument relating
          thereto;
     
                         (iii)  any exchange, release or
          non-perfection of any other collateral, or any
          release or amendment or waiver of or consent to
          any departure from any guaranty, for all or any
          of the Obligations; or
     
                         (iv)  any other circumstance
          which might otherwise constitute a defense
          available to, or a discharge of, the Pledgor.
     
               Section 18.  Release.  Upon the indefeasible
     payment in full of the Obligations, the Security Agent,
     upon the request and at the expense of the Pledgor, shall
     execute and deliver all such documentation necessary to
     release the liens created pursuant to this Agreement.
     
               Section 19.  Expenses.  The Pledgor will upon
     demand pay to the Security Agent the amount of any and
     all reasonable expenses, including the reasonable fees
     and expenses of its counsel and of any experts and
     agents, and any transfer taxes which the Security Agent
     may incur in connection with (i) the custody or
     preservation of, or the sale of, collection from, or
     other realization upon, any of the Collateral pursuant to
     the exercise or enforcement of any of the rights of the
     Security Agent hereunder or (ii) the failure by the
     Pledgor to perform or observe any of the provisions
     hereof.  Any amount payable by the Pledgor pursuant to
     this Section shall be payable on demand and shall
     constitute Obligations secured hereby.
     
               Section 20.  Indemnity.
     
                    (a)  The Pledgor agrees to indemnify,
     reimburse and hold the Security Agent, the Owner Trustee
     and GE Capital, their respective successors and assigns
     and their respective officers, directors, employees, and
     agents (each individually, an "Indemnitee," and
     collectively, "Indemnitees") harmless from any and all
     liabilities, obligations, damages, injuries, penalties,
     claims, demands, actions, suits, judgments and any and
     all costs and expenses (including reasonable attorneys'
     fees and disbursements) (such expenses, for purposes of
     this Section, hereinafter "expenses") of whatsoever kind
     and nature imposed on, asserted against or incurred by
     any of the Indemnitees in any way relating to or arising
     out of (i) this Agreement or the documents executed in
     connection herewith or in any other way connected with
     the administration of the Lien or the security interest
     granted hereby, or the enforcement of any of the terms
     hereof, or the preservation of any rights hereunder, (ii)
     any failure of the Pledgor to comply with its obligations
     under this Agreement, or any misrepresentation by the
     Pledgor in this Agreement, or in any statement or writing
     contemplated by or made or delivered pursuant to or in
     connection with this Agreement, or (iii) the ownership,
     purchase, delivery, control, acceptance, financing,
     possession, condition, sale, return or other disposition,
     or use of, the Collateral, excluding (x) those finally
     judicially determined to have arisen, with respect to any
     Indemnitee, solely from the gross negligence or willful
     misconduct of such Indemnitee or (y) unless specifically
     provided for elsewhere in this Agreement, those arising
     out of the actions of any Indemnitee while in possession
     or control of the Collateral.
     
                    (b)  Without limiting the application of
     subsection (a), the Pledgor agrees to pay, or reimburse
     the Security Agent for any and all fees, costs and
     expenses of whatever kind or nature incurred in
     connection with the preservation, protection or
     validation of the Security Agent's Liens on, and security
     interest in, the Collateral, including, without
     limitation, all fees and taxes in connection with the
     recording or filing of instruments and documents in
     public offices, payment or discharge of any taxes or Lien
     upon or in respect of the Collateral, premiums for
     insurance with respect to the Collateral and all other
     fees, costs and expenses in connection with protecting,
     maintaining or preserving the Collateral and the Security
     Agent's interest therein, whether through judicial
     proceedings or otherwise, or in defending or prosecuting
     any actions, suits or proceedings arising out of or
     relating to the Collateral.
     
               Section 21.  Obligations Secured by Collateral.
     Any amounts paid by any Indemnitee as to which such
     Indemnitee has the right to reimbursement, and any
     amounts paid by the Security Agent in preservation of any
     of its rights or interest in the Collateral, together
     with interest on such amounts from the date paid until
     reimbursement in full at a rate per annum equal at all
     times to the Overdue Rate shall constitute Obligations
     secured by the Collateral.
     
               Section 22.  Reinstatement.  This Agreement
     shall continue to be effective or be reinstated, as the
     case may be, if at any time any amount received by the
     Security Agent, the Owner Trustee or GE Capital
     hereunder, under any other Loan Document or Lease
     Document or pursuant hereto or thereto is rescinded or
     must otherwise be restored or returned by the Security
     Agent, the Owner Trustee or GE Capital upon the
     insolvency, bankruptcy, dissolution, liquidation or
     reorganization of the Pledgor or the Borrower or upon the
     appointment of any intervenor or conservator of, or
     trustee or similar official for, Pledgor or the Borrower
     or any substantial part of their respective assets, or
     upon the entry of an order by a bankruptcy court avoiding
     the payment of such amount, or otherwise, all as though
     such payments had not been made.
     
               Section 23.  Amendments, etc.  No waiver,
     amendment, modification or termination of any provision
     of this Agreement, or consent to any departure by the
     Pledgor therefrom, shall in any event be effective (x)
     without the written concurrence of the Security Agent and
     (y) unless made in accordance with subsection 9.1 of the
     Loan Agreement and none of the Collateral shall be
     released without the written consent of the Security
     Agent.  Any such waiver or consent shall be effective
     only in the specific instance and for the specific
     purpose for which given.
     
               Section 24.  Successors and Assigns.  This
     Agreement shall be binding upon the Pledgor and its
     successors and assigns and shall inure to the benefit of
     the Security Agent, the Owner Trustee and GE Capital and
     their respective successors and assigns.
     
               Section 25.  Survival.
     
                    (a)  All agreements, statements,
     representations and warranties made by the Pledgor herein
     or in any certificate or other instrument delivered by
     the Pledgor or on its behalf under this Agreement shall
     be considered to have been relied upon by the Security
     Agent and shall survive the execution and delivery of
     this Agreement and the other Transaction Documents
     regardless of any investigation made by or on behalf of
     the Security Agent.
     
                    (b)  The indemnity obligations of Pledgor
     contained in Section 20 shall continue in full force and
     effect notwithstanding the full payment of the
     Obligations and notwithstanding the discharge thereof.
     
               Section 26.  No Waiver; Remedies Cumulative.
     No failure or delay on the part of the Security Agent in
     exercising any right, power or privilege hereunder and no
     course of dealing between the Pledgor and the Security
     Agent shall operate as a waiver thereof; nor shall any
     single or partial exercise of any right, power or
     privilege hereunder preclude any other or further
     exercise thereof or the exercise of any other right,
     power or privilege hereunder or thereunder.  The rights
     and remedies herein expressly provided are cumulative and
     not exclusive of any rights or remedies which the
     Security Agent (or the Owner Trustee or GE Capital) would
     otherwise have.
     
               Section 27.  Counterparts.  This Agreement may
     be executed in any number of counterparts and by the
     different parties hereto on separate counterparts, each
     of which when so executed and delivered shall be an
     original, but all of which shall together constitute one
     and the same instrument.
     
               Section 28.  Headings Descriptive.  The
     headings of the several Sections and subsections of this
     Agreement are inserted for convenience only and shall not
     in any way affect the meaning or construction of any
     provision of this Agreement.
     
               Section 29.  Severability.  In case any
     provision in or obligation under this Agreement shall be
     invalid, illegal or unenforceable in any jurisdiction,
     the validity, legality and enforceability of the
     remaining provisions or obligations, or of such provision
     or obligation in any other jurisdiction, shall not in any
     way be affected or impaired thereby.
     
               Section 30.  Consent to Pledge by Limited
     Partner.  Notwithstanding anything to the contrary
     contained in the Partnership Agreement, Panda Brandywine
     Corporation, a Delaware corporation, as holder of the
     Borrower general partnership interest, hereby consents to
     (i) the execution, delivery, and performance by the
     Limited Partner of this Agreement, (ii) the grant of the
     pledge by the Limited Partner to the Security Agent, for
     the benefit of GE Capital and the Owner Trustee, of its
     partnership interests in the Borrower pursuant to this
     Agreement, (iii) the sale, transfer, assignment or other
     disposition (whether through foreclosure, deed-in-lieu of
     foreclosure, or otherwise) of such partnership interests
     to the Security Agent, its designee, or any purchaser of
     such partnership interests pursuant to the exercise by
     the Security Agent of its rights and remedies under this
     Agreement and (iv) the admission to the Borrower of the
     Security Agent, such designee, or such purchaser as a
     limited partner of the Borrower in connection with the
     exercise of such rights and remedies.
     
               Section 31.  Conflict with Loan Agreement.  In
     case of a conflict between any provision of this
     Agreement and any provision of the Loan Agreement, the
     provisions of the Loan Agreement shall control and
     govern.  No such conflict shall be deemed to exist merely
     because this Agreement imposes greater obligations on the
     Pledgor than the Loan Agreement.
     
               Section 32.  Recourse Limited to Collateral.
     The Security Agent acknowledges and agrees that, except
     in the case of fraud, willful misconduct or knowing
     misrepresentation on the part of Pledgor, its sole
     recourse for payment and performance of the obligations
     of the Pledgor hereunder shall be to the Collateral.
     This provision shall not be deemed to waive any cause of
     action the Security Agent, the Owner Trustee or GE
     Capital may have against any Person for fraud, willful
     misconduct or knowing misrepresentation by such Person.
     
               Section 33.  GOVERNING LAW; SUBMISSION TO
     JURISDICTION; WAIVER OF JURY TRIAL.
     
                    (a)  THIS AGREEMENT AND THE RIGHTS AND
     OBLIGATIONS OF THE PARTIES HEREUNDER SHALL BE CONSTRUED
     IN ACCORDANCE WITH AND BE GOVERNED BY THE LAWS OF THE
     STATE OF NEW YORK (WITHOUT GIVING EFFECT TO THE
     PRINCIPLES THEREOF RELATING TO CONFLICTS OF LAW EXCEPT
     SECTION 5-1401 OF THE NEW YORK GENERAL OBLIGATIONS LAW).
     
                    (b)  ANY LEGAL ACTION OR PROCEEDING WITH
     RESPECT TO THIS AGREEMENT OR ANY OTHER TRANSACTION
     DOCUMENT AND ANY ACTION FOR ENFORCEMENT OF ANY JUDGMENT
     IN RESPECT THEREOF MAY BE BROUGHT IN THE COURTS OF THE
     STATE OF NEW YORK OR OF THE UNITED STATES OF AMERICA FOR
     THE SOUTHERN DISTRICT OF NEW YORK, AND, BY EXECUTION AND
     DELIVERY OF THIS AGREEMENT, THE PLEDGOR HEREBY ACCEPTS
     FOR ITSELF AND IN RESPECT OF ITS PROPERTY, GENERALLY AND
     UNCONDITIONALLY, THE NON-EXCLUSIVE JURISDICTION OF THE
     AFORESAID COURTS AND APPELLATE COURTS FROM ANY THEREOF.
     THE PLEDGOR IRREVOCABLY CONSENTS TO THE SERVICE OF
     PROCESS OUT OF ANY OF THE AFOREMENTIONED COURTS IN ANY
     SUCH ACTION OR PROCEEDING BY THE MAILING OF COPIES
     THEREOF BY REGISTERED OR CERTIFIED MAIL, POSTAGE PREPAID,
     TO THE PLEDGOR AT ITS ADDRESS REFERRED TO IN SECTION 15.
     THE PLEDGOR HEREBY IRREVOCABLY WAIVES ANY OBJECTION WHICH
     IT MAY NOW OR HEREAFTER HAVE TO THE LAYING OF VENUE OF
     ANY OF THE AFORESAID ACTIONS OR PROCEEDINGS ARISING OUT
     OF OR IN CONNECTION WITH THIS AGREEMENT OR ANY OTHER
     TRANSACTION DOCUMENT BROUGHT IN THE COURTS REFERRED TO
     ABOVE AND HEREBY FURTHER IRREVOCABLY WAIVES AND AGREES
     NOT TO PLEAD OR CLAIM IN ANY SUCH COURT THAT ANY SUCH
     ACTION OR PROCEEDING BROUGHT IN ANY SUCH COURT HAS BEEN
     BROUGHT IN AN INCONVENIENT FORUM.  NOTHING HEREIN SHALL
     AFFECT THE RIGHT OF ANY PARTY HERETO TO SERVE PROCESS IN
     ANY OTHER MANNER PERMITTED BY LAW OR TO COMMENCE LEGAL
     PROCEEDINGS OR OTHERWISE PROCEED IN ANY OTHER
     JURISDICTION.
     
                    (c)  EACH OF THE PLEDGOR AND THE SECURITY
     AGENT HEREBY IRREVOCABLY WAIVES ALL RIGHT OF TRIAL BY
     JURY IN ANY ACTION, PROCEEDING OR COUNTERCLAIM ARISING
     OUT OF OR IN CONNECTION WITH THIS AGREEMENT OR ANY OTHER
     TRANSACTION DOCUMENT OR ANY MATTER ARISING HEREUNDER OR
     THEREUNDER.
     
               Section 34.  Leveraged Lease.  If, upon the
     sale of the Facility by the Borrower to the Owner
     Trustee, GE Capital exercises its option under subsection
     5.8 of the Loan Agreement to cause the Owner Trustee to
     borrow funds to finance (or refinance) a portion of the
     purchase price of the Facility, the parties hereto agree
     to execute an amendment or supplement hereto to provide
     for such provisions as are customary and appropriate in
     respect of leveraged lease transactions.
     
               Section 35.  Certain Rights of Power Purchaser.
     Nothing in this Limited Partner Pledge Agreement shall be
     deemed to limit the provisions of the Consent of the
     Power Purchaser, which provisions are solely for the
     benefit of the Power Purchaser and not the Pledgor.
     Without limiting the scope of the foregoing, the Security
     Agent agrees, for the exclusive benefit of the Power
     Purchaser and not the Pledgor, that the exercise of
     remedies or any similar action under this Limited Partner
     Pledge Agreement is subject to, and shall be conducted in
     a manner consistent with, the Power Purchaser's rights
     under (i) the Consent of the Power Purchaser and (ii) the
     Power Purchase Agreement and the Transfer Agreement (to
     the extent such rights under the Power Purchase Agreement
     and the Transfer Agreement are not explicitly waived by
     the Power Purchaser in accordance with the terms of the
     Consent of the Power Purchaser).

               IN WITNESS WHEREOF, the parties hereto have
     caused their duly authorized officers to execute and
     deliver this Agreement as of the date first above
     written.
     
     
                              PANDA ENERGY CORPORATION,
                                 a Delaware corporation,
                                 as Pledgor
     
     
     
                              By:
                              Name:  Robert W. Carter
                              Title: President
     
     
     
                              SHAWMUT BANK CONNECTICUT,
                                NATIONAL ASSOCIATION,
                                as Security Agent
     
     
                              By:
                              Name:  Kathy A. Larimore
                              Title: Assistant Vice President
     
     
     With Respect to Section 30 only:
     
     PANDA BRANDYWINE CORPORATION,
       as general partner
     
     
     By:_______________________
     Name:  Robert W. Carter
     Title: President



EXHIBIT 10.30
                     STOCK PLEDGE AGREEMENT


          STOCK PLEDGE AGREEMENT, dated as of March 30, 1995
(this "Agreement"), made by PANDA HOLDINGS, INC., a Delaware
corporation (together with its successors and assigns, the
"Pledgor") to SHAWMUT BANK CONNECTICUT, NATIONAL ASSOCIATION, a
national banking association, in its capacity as Security Agent
(the "Security Agent") under the Security Deposit Agreement (as
defined in the Loan Agreement referred to below).

                     W I T N E S S E T H :

          WHEREAS, the Pledgor is the legal and beneficial owner
of all of the shares of common stock described in Schedule 1
annexed hereto (such shares of common stock together with any
stock options or rights received pursuant to Section 2 hereof,
being hereinafter referred to as the "Pledged Shares") issued by
Panda Brandywine Corporation, a Delaware corporation, Panda
Energy Corporation, a Delaware corporation and Brandywine Water
Company, a Delaware corporation (Panda Brandywine Corporation,
Panda Energy Corporation and Brandywine Water Company being
individually referred to herein as the "Company" and collectively
referred to herein as the "Companies");

          WHEREAS, Panda-Brandywine, L.P. (the "Borrower"), Panda
Brandywine Corporation, and General Electric Capital Corporation
("GE Capital") have entered into the Construction Loan Agreement
and Lease Commitment, dated as of March 30, 1995 (as amended,
supplemented or otherwise modified from time to time, the "Loan
Agreement"), pursuant to which GE Capital has agreed, among other
things, to (i) make Loans to the Borrower, (ii) (acting through
the Owner Trustee established for the benefit of GE Capital)
lease the Site from the Borrower and sublease the Site back to
the Borrower and (iii) (acting through the Owner Trustee
established for benefit of GE Capital) upon completion of the
Project, purchase the Facility from the Borrower and lease the
Facility back to the Borrower pursuant to the Facility Lease;

          WHEREAS, it is a condition precedent to the obligation
of GE Capital to make Loans to the Borrower under the Loan
Agreement that the Pledgor shall have executed and delivered this
Agreement to the Security Agent, for the benefit of GE Capital
and the Owner Trustee;

          WHEREAS, the Pledgor desires to execute this Agreement
to satisfy the condition described in the preceding recital;

          NOW, THEREFORE, in consideration of the foregoing
premises and for other good and valuable consideration, the
receipt and adequacy of which are hereby acknowledged, the
Pledgor hereby agrees with the Security Agent, for the benefit of
GE Capital and the Owner Trustee, as follows:

          Section 1.  Defined Terms; Construction.

               (b)  Unless otherwise defined herein, terms used
herein shall have the meaning set forth in Appendix A to the Loan
Agreement.  Defined terms in this Agreement shall include in the
singular number the plural and in the plural number the singular.

               (c)  The words "hereof," "herein" and "hereunder"
and words of similar import when used in this Agreement shall,
unless otherwise expressly specified, refer to this Agreement as
a whole and not to any particular provision of this Agreement and
all references to Sections shall be references to Sections of
this Agreement unless otherwise expressly specified.

               (d)  Unless otherwise expressly specified, any
agreement, contract, or document defined or referred to herein
shall mean such agreement, contract or document in the form
(including all amendments and clarification letters relating
thereto) delivered to GE Capital or the Security Agent on the
Initial Loan Funding Date as the same may thereafter be amended,
supplemented, or otherwise modified from time to time in
accordance with the terms of this Agreement and of the other Loan
Documents.
     
               Section 2.  Pledge.  As security for the
     Obligations and subject to and in accordance with the
     provisions of this Agreement, the Pledgor hereby pledges,
     grants, assigns, hypothecates, transfers, and delivers to
     the Security Agent, for the benefit of GE Capital and the
     Owner Trustee, a first priority security interest in the
     following (the "Collateral"):
     
                         (i)  the Pledged Shares, all
          additional shares of stock of each Company from
          time to time acquired by the Pledgor in any
          manner (which shares shall be deemed to be part
          of the Pledged Shares),  and the certificates
          representing all such shares and any interest
          of the Pledgor in the entries on the books of
          any financial intermediary pertaining to such
          shares;
     
                         (ii)  all dividends, cash,
          options, warrants, rights, instruments and
          other property or proceeds from time to time
          received, receivable or otherwise distributed
          in respect of or in exchange for any or all of
          the Pledged Shares or the additional shares;
          and
     
                         (iii)  all proceeds of the
          foregoing items described in clauses (i) and
          (ii) above.
     
               Section 3.  Security for Obligations.  This
     Agreement secures, and the Pledged Shares and the other
     Collateral are collateral security for, the payment and
     performance in full when due, whether at stated maturity,
     by acceleration or otherwise of all Obligations now or
     hereafter existing.
     
               Section 4.  Delivery of Collateral.  All
     certificates or instruments representing or evidencing
     the Collateral shall be delivered to and held by or on
     behalf of the Security Agent, pursuant hereto and shall
     be in suitable form for transfer by delivery, or shall be
     accompanied by duly executed undated instruments of
     transfer or assignment in blank, all in form and
     substance reasonably satisfactory to the Security Agent.
     If the Pledgor shall become entitled to receive or shall
     receive any other Collateral, then the Pledgor shall,
     except as otherwise provided in Section 7, accept and
     hold the same in trust for the Security Agent, and
     segregated from the other property or funds of Pledgor,
     and shall deliver to the Security Agent, forthwith all
     such other Collateral (except as provided in Section 7
     hereof) in the form received by the Pledgor, to be held
     by the Security Agent, subject to the terms hereof, as
     part of the Collateral.  Upon the occurrence and during
     the continuance of an Event of Default or Lease Event of
     Default, the Security Agent shall have the right, at any
     time in its discretion and without notice to the Pledgor,
     to transfer to or to register in the name of the Security
     Agent, the Owner Trustee or GE Capital, or any of their
     respective nominees any or all of the Collateral.
     
               Section 5.  Representations and Warranties.
     The Pledgor represents and warrants as follows:
     
                    (a)  Due Organization.  The Pledgor is a
     corporation duly organized and validly existing under the
     laws of the State of Delaware, and is qualified to own
     property and transact business in every jurisdiction
     where the ownership of its property and the nature of its
     business as currently conducted requires it to be so
     qualified.
     
                    (b)  Power and Authority.  The Pledgor has
     full corporate power, authority and legal right to enter
     into this Agreement and to perform its obligations
     hereunder and to pledge all the Collateral pursuant to
     this Agreement.
     
                    (c)  Due Authorization.  The pledge of the
     Collateral pursuant to this Agreement has been duly
     authorized by the Pledgor.  This Agreement has been duly
     authorized, executed and delivered by the Pledgor.
     
                    (d)  Enforceability.  This Agreement
     constitutes the legal, valid and binding obligation of
     the Pledgor enforceable against the Pledgor in accordance
     with its terms except as enforceability may be limited by
     applicable bankruptcy, insolvency, moratorium or other
     similar laws affecting creditors' rights generally and
     except as enforceability may be limited by general
     principles of equity (whether considered in a suit at law
     or in equity).
     
                    (e)  No Conflicts.  The execution and
     delivery by Pledgor of this Agreement, the performance by
     Pledgor of its obligations hereunder, and the pledge by
     the Pledgor of the Collateral pursuant to this Agreement
     will not (i) violate the provisions of the Pledgor's
     Certificate of Incorporation or By-laws; (ii) violate the
     provisions of any Law applicable to the Pledgor; (iii)
     violate any Contractual Obligation; or (iv) result in or
     create any Lien (other than the Lien created hereby)
     under, or require any consent which has not been obtained
     under any agreement or instrument, or the provisions of
     any order or decree binding upon the Pledgor or any of
     its properties.
     
                    (f)  No Consents.  No consent of any other
     party (including, without limitation, stockholders or
     creditors of the Pledgor) and no Governmental Action is
     required which has not been obtained either (i) for the
     execution, delivery and performance by Pledgor of this
     Agreement, (ii) for the pledge by the Pledgor of the
     Collateral pursuant to this Agreement, or (iii) for the
     exercise by the Security Agent of the rights provided for
     in this Agreement or the remedies in respect of the
     Collateral pursuant to this Agreement (except as may be
     required in connection with any disposition of all or any
     part of the Collateral under any laws affecting the
     offering and sale of securities generally).
     
                    (g)  No Proceedings.  There is no action,
     suit or proceeding at law or in equity or by or before
     any Governmental Authority or arbitral tribunal now
     pending or, to the best knowledge of the Pledgor,
     threatened against the Pledgor (i) which questions the
     validity or legality of or seeks damages in connection
     with this Agreement or any other Transaction Document to
     which Pledgor is a party or (ii) which may reasonably be
     expected to have a Material Adverse Effect.
     
                    (h)  Ownership of Collateral.  The Pledgor
     is the sole legal and beneficial owner of the Pledged
     Shares free and clear of any Lien (other than Permitted
     Liens) other than the Lien created pursuant to this
     Agreement.
     
                    (i)  Validly Issued.  All of the Pledged
     Shares have been duly authorized and validly issued and
     are fully paid and non-assessable.
     
                    (j)  Perfection.  The pledge of the
     Collateral delivered to the Security Agent pursuant to
     this Agreement creates a valid and perfected first
     priority security interest in the Collateral securing the
     payment of the Obligations assuming continued possession
     thereof by the Security Agent or its agent.
     
                    (k)  Percentage Ownership.  The Pledged
     Shares constitute one hundred percent (100%) of the
     issued and outstanding shares of stock of each Company.
     
               Section 6.  Supplements, Further Assurances.
     The Pledgor agrees that at any time and from time to
     time, at the expense of the Pledgor, the Pledgor will
     promptly execute and deliver all further instruments and
     documents, and take all further action that the Security
     Agent or GE Capital may reasonably request, in order to
     perfect and protect any security interest granted or
     purported to be granted hereby or to enable the Security
     Agent to exercise and enforce its rights and remedies
     hereunder with respect to any Collateral.
     
               Section 7.  Voting Rights; Dividends; etc.
     
                    (a)  The Pledgor shall be entitled to
     exercise any and all voting and other consensual rights
     pertaining to the Collateral or any part thereof so long
     as (i) no Event of Default or Lease Event of Default
     shall have occurred and be continuing and (ii) the
     exercise of such voting and other consensual rights would
     not result in an Event of Default or Lease Event of
     Default.  Upon the occurrence and during the continuance
     of an Event of Default or Lease Event of Default all
     rights of the Pledgor to exercise the voting and other
     consensual rights which it would otherwise be entitled to
     exercise pursuant to the preceding sentence shall cease,
     and all such rights shall thereupon become vested in the
     Security Agent, which shall thereupon have the sole right
     to exercise such voting and other consensual rights.
     
                    (b)  The Pledgor shall be entitled to
     receive and retain any and all distributions paid in
     respect of the Collateral in compliance with the terms of
     the Loan Agreement and the Security Deposit Agreement so
     long as (i) no Event of Default or Lease Event of Default
     shall have occurred and be continuing and (ii) the
     receipt of such distributions would not result in an
     Event of Default or Lease Event of Default; provided,
     however, that any and all
     
                         (i)  distributions paid or
          payable in shares (or rights to shares) of any
          Company,
     
                         (ii)  distributions paid or
          payable in cash, securities or other property
          in respect of any Collateral in connection with
          a partial or total liquidation or dissolution,
          and
     
                         (iii)  cash, securities or other
          property  paid, payable or otherwise
          distributed in redemption of, or in exchange
          for, any Collateral,
     
     shall be, and shall be forthwith delivered to the
     Security Agent to hold as Collateral and shall, if
     received by the Pledgor, be received in trust for the
     benefit of the Security Agent, be segregated from the
     other property or funds of the Pledgor, and be forthwith
     delivered to the Security Agent as Collateral in the same
     form as so received (with any necessary endorsement).
     Upon the occurrence and during the continuance of an
     Event of Default or Lease Event of Default all rights of
     the Pledgor to thereafter receive the distributions which
     it would otherwise be authorized to receive pursuant to
     the preceding sentence shall cease, and all such rights
     shall thereupon become vested in the Security Agent which
     shall thereupon have the sole right to receive and hold
     as Collateral such distributions.
     
                    (c)  All distributions and other amounts
     which are received by the Pledgor contrary to the
     provisions of this Section or of the Loan Agreement shall
     be received in trust for the benefit of the Security
     Agent, shall be segregated from other funds of the
     Pledgor, and shall be forthwith paid over to the Security
     Agent as Collateral in the same form as so received (with
     any necessary endorsement).
     
                    (d)  In order to permit the Pledgor to
     exercise the voting and other rights which it is entitled
     to exercise pursuant to subsection (a) above and to
     receive the distributions which it is authorized to
     receive and retain pursuant to subsection (b) above, the
     Security Agent shall, if necessary, execute and deliver
     (or cause to be executed and delivered) to the Pledgor
     all such proxies, dividend payment orders and other
     instruments as the Pledgor may reasonably request.
     
               Section 8.  Covenants.
     
                    (a)  Legal Existence.  The Pledgor shall
     preserve and maintain (i) its legal existence, as a
     corporation in good standing under the laws of the State
     of Delaware and (ii) its qualification to do business in
     every jurisdiction where the ownership of its property
     and the nature of its business require it to be so
     qualified.
     
                    (b)  No Sale of Collateral; No Liens.  The
     Pledgor agrees that it will not (i) sell or otherwise
     dispose of, or grant any option or warrant with respect
     to, the Collateral or any interest therein without the
     prior written consent of the Security Agent, (ii) except
     for the Lien created hereby, create or permit to exist
     any Lien (other than Permitted Liens) upon or with
     respect to any of the Collateral or any interest therein
     or (iii) permit any Company to merge or consolidate
     unless all the outstanding capital stock of the surviving
     or resulting corporation is, upon such merger or
     consolidation, pledged hereunder and no cash, securities
     or other property is distributed in respect of the
     outstanding shares of any other constituent corporation.
     
                    (c)  Additional Shares.  The Pledgor
     agrees that it will cause each Company not to issue any
     stock or other securities in addition to or in
     substitution for the Pledged Shares, unless such stock or
     securities are pledged to the Security Agent in
     accordance with this Agreement.  The Pledgor agrees that
     it will pledge hereunder, immediately upon its
     acquisition (directly or indirectly) thereof, any and all
     additional shares of stock or other securities of each
     Company.
     
                    (d)  Agent for Receipt of Service of
     Process.  The Pledgor shall appoint and continuously
     retain a Person acceptable to the Security Agent and GE
     Capital as its agent in the State of New York for receipt
     of service of process and shall pay all costs, fees and
     expenses in connection therewith.
     
                    (e)  Subsidiaries.  All Subsidiaries
     (including partnerships) incorporated or formed in the
     United States (whether now existing or hereafter acquired
     or formed) of Panda Energy Corporation, a Texas
     corporation ("Panda") which are engaged in the financing,
     development, construction or operation of independent
     power production or energy transmission projects located
     in the United States (collectively, "US Cogen
     Subsidiaries"), including Panda-Kathleen, L.P., are and
     shall continue to be Subsidiaries of the Pledgor, other
     than Panda Rosemary Corporation and PRC II Corporation,
     which are and shall continue to be direct, wholly-owned
     Subsidiaries of Panda but may become Subsidiaries of the
     Pledgor in the future and Panda-Rosemary, L.P., which is
     and shall continue to be an indirect, wholly-owned
     Subsidiary of Panda but may become a Subsidiary of the
     Pledgor in the future.  The foregoing notwithstanding,
     but subject to the provisions of Section 8(b) hereof and
     the provisions of the Loan Agreement, the Pledgor shall
     be permitted to sell all or any of the stock of any US
     Cogen Subsidiary to any Person who is not an Affiliate of
     Panda.  In the event that Pledgor merges with Panda as
     contemplated by subsection 5.10 of the Loan Agreement,
     all US Cogen Subsidiaries of Pledgor and Panda prior to
     such merger shall be and continue to be Subsidiaries of
     the surviving entity.
     
                    (f)  Bankruptcy of the Companies.  The
     Pledgor shall not authorize, seek to cause or permit any
     of the Companies to commence a voluntary case or other
     proceeding seeking liquidation, reorganization or other
     relief with respect to itself or its debts under any
     bankruptcy, insolvency or other similar law now or
     hereafter in effect or seeking the appointment of a
     trustee, receiver, liquidator, custodian or other similar
     official of it or any substantial part of its property or
     to consent to any such relief or to the appointment of or
     taking possession by any such official in an involuntary
     case or other proceeding commenced against it, or to make
     a general assignment for the benefit of the creditors.
     
                    (g)  Bankruptcy of Holdings.  Panda shall
     not authorize, seek to cause or permit Holdings to
     commence a voluntary case or other proceeding seeking
     liquidation, reorganization or other relief with respect
     to itself or its debts under any bankruptcy, insolvency
     or other similar law now or hereafter in effect or
     seeking the appointment of a trustee, receiver,
     liquidator, custodian or other similar official of it or
     any substantial part of its property or to consent to any
     such relief or to the appointment of or taking possession
     by any such official in an involuntary case or other
     proceeding commenced against it, or to make a general
     assignment for the benefit of the creditors.
     
               Section 9.  Security Agent Appointed Attorney-
     In-Fact.  Upon the occurrence of an Event of Default or
     Lease Event of Default, the Pledgor hereby appoints the
     Security Agent or any Person or agent whom the Security
     Agent may designate the Pledgor's attorney-in-fact, with
     full authority in the place and stead of the Pledgor and
     in the name of the Pledgor or otherwise, at the Pledgor's
     cost and expense, at any time and from time to time in
     the Security Agent's reasonable discretion to take any
     action and to execute any instrument which the Security
     Agent may deem necessary or advisable to enforce its
     rights under this Agreement, including, without
     limitation, authority to receive, endorse and collect all
     instruments made payable to the Pledgor representing any
     dividends, interest payment or other distribution in
     respect of the Collateral or any part thereof and to give
     full discharge for the same.
     
               Section 10.  Security Agent May Perform.  If
     the Pledgor fails to perform any agreement contained
     herein after receipt of a written request to do so from
     the Security Agent, the Security Agent may itself
     perform, or cause performance of, such agreement, and the
     reasonable expenses of the Security Agent, including the
     reasonable fees and expenses of its counsel, incurred in
     connection therewith shall be payable by the Pledgor
     under Section 19.
     
               Section 11.  Reasonable Care.  The Security
     Agent shall be deemed to have exercised reasonable care
     in the custody and preservation of the Collateral in its
     possession if the Collateral is accorded treatment
     substantially equivalent to that which the Security Agent
     accords its own property consisting of negotiable
     securities, cash or other forms of property as
     applicable, it being understood that, subject to the
     exercise of such reasonable care, the Security Agent
     shall have no responsibility for (i) ascertaining or
     taking action with respect to calls, conversions,
     exchanges, maturities, tenders or other matters relative
     to any Collateral, whether or not the Security Agent has
     or is deemed to have knowledge of such matters, or (ii)
     taking any necessary steps to preserve rights against any
     parties with respect to any Collateral.
     
               Section 12.  No Liability.  Neither the
     Security Agent, nor the Owner Trustee, nor GE Capital,
     nor any of their respective directors, officers,
     employees or agents shall be deemed to have assumed any
     of the liabilities or obligations of a shareholder of any
     of the companies, or of the owner of any Pledged Shares
     or any other security included in the Collateral from
     time to time as a result of the pledge and security
     interest granted under or pursuant to this Agreement.
     Neither the Security Agent, nor the Owner Trustee, nor GE
     Capital, nor any of their respective directors, officers,
     employees or agents shall be liable for any failure to
     collect or realize upon the Obligations or any collateral
     security or guarantee therefor, or any part thereof, or
     for any delay in so doing nor shall it be under any
     obligation to take any action whatsoever with regard
     thereto.
     
               Section 13.  Remedies Upon Default.  If an
     Event of Default or Lease Event of Default shall have
     occurred and be continuing:
     
               (a)(i)  The Security Agent may exercise in
     respect of the Collateral, in addition to other rights
     and remedies provided for herein or otherwise available
     to it, all the rights and remedies of a secured party
     upon a default under the Uniform Commercial Code then in
     effect in the State of New York or, unless prohibited by
     applicable law, the Uniform Commercial Code in effect in
     any other applicable jurisdiction.  The Security Agent
     may also in its sole discretion, without notice except as
     specified below, sell the Collateral or any part thereof
     in one or more parcels at public or private sale, at any
     exchange, broker's board or at any of the Security
     Agent's offices or elsewhere, for cash, on credit or for
     future delivery, and at such price or prices and upon
     such other terms as the Security Agent may, in accordance
     with applicable Law, deem commercially reasonable,
     irrespective of the impact of any such sales on the
     market price of the Collateral at any such sale.  Each
     purchaser at any such sale shall hold the property sold
     absolutely, free from any claim or right on the part of
     the Pledgor, and the Pledgor hereby waives (to the extent
     permitted by law) all rights of redemption, stay and/or
     appraisal which it now has or may at any time in the
     future have under any rule of law or statute now existing
     or hereafter enacted.  The Pledgor agrees that, to the
     extent notice of sale shall be required by law, at least
     ten days' notice to the Pledgor of the time and place of
     any public sale or the time after which any private sale
     is to be made shall constitute reasonable notification.
     The Security Agent shall not be obligated to make any
     sale of Collateral regardless of notice of sale having
     been given.  The Security Agent may adjourn any public or
     private sale from time to time by announcement at the
     time and place fixed therefor, and such sale may, without
     further notice, be made at the time and place to which it
     was so adjourned.  The Security Agent shall not incur
     liability as a result of the sale of the Collateral, or
     any part thereof, at any public or private sale.  The
     Pledgor hereby waives any claims against the Security
     Agent arising by reason of the fact that the price at
     which any Collateral may have been sold at such a private
     sale, if commercially reasonable, was less than the price
     which might have been obtained at a public sale, even if
     the Security Agent accepts the first offer received and
     does not offer such Collateral to more than one offeree.
     
               (ii)  The Pledgor recognizes that the Security
     Agent may elect in its sole discretion to sell all or a
     part of the Collateral to one or more purchasers in
     privately negotiated transactions in which the purchasers
     will be obligated to agree, among other things, to
     acquire the Collateral for their own account, for
     investment and not with a view to the distribution or
     resale thereof.  The Pledgor acknowledges that any such
     private sales may be at prices and on terms less
     favorable than those obtainable through a public sale
     (including, without limitation, a public offering made
     pursuant to a registration statement under the Securities
     Act of 1933, as amended (the "Securities Act")), and the
     Pledgor and the Security Agent agree that such private
     sales shall be made in a commercially reasonable manner
     and that the Security Agent has no obligation to engage
     in public sales and no obligation to delay sale of any
     Collateral to permit the issuer thereof to register the
     Pledged Shares for a form of public sale requiring
     registration under the Securities Act.
     
                    (b)  Any cash held by the Security Agent
     as Collateral and all cash proceeds received by the
     Security Agent in respect of any sale of, collection
     from, or other realization upon all or any part of the
     Collateral shall, as soon as reasonably practicable, be
     applied (after payment of any amounts payable to the
     Security Agent pursuant to Sections 19 and 20) by the
     Security Agent first to the payment of the costs and
     expenses of such sale, collection or other realization,
     including reasonable compensation to the Security Agent
     and its agents and counsel, and all expenses, liabilities
     and advances made or incurred by the Security Agent in
     connection therewith; and second to the payment of the
     Obligations in accordance with the terms of the Loan
     Agreement, the Deed of Trust and Security Agreement and
     the Security Agreement.  The Borrower shall be liable for
     any deficiency remaining after any application of funds
     pursuant hereto.  Any surplus of such cash or cash
     proceeds held by the Security Agent after payment in full
     of such amounts shall be paid over to the Pledgor, or its
     successors or assigns, or to whomsoever may be lawfully
     entitled to receive such surplus or as a court of
     competent jurisdiction may direct.
     
               Section 14.  Purchase of the Collateral.  The
     Security Agent, the Owner Trustee, or GE Capital or any
     of their respective Affiliates may be a purchaser of the
     Collateral or any part thereof or any right or interest
     therein at any sale thereof, whether pursuant to
     foreclosure, power of sale or otherwise hereunder and the
     Security Agent may apply the purchase price to the
     payment of the Obligations secured hereby.  Any such
     purchaser shall, upon any such purchase, acquire good
     title to the Pledged Shares so purchased, free of the
     security interests created by this Agreement.
     
               Section 15.  Notices.  All notices, requests
     and demands to or upon the respective parties hereto to
     be effective shall be in writing (including by telecopy),
     and shall be deemed to have been duly given or made when
     delivered by hand, or five days after being deposited in
     the United States mail, postage prepaid, or, in the case
     of telecopy notice, when confirmation is received, or, in
     the case of a nationally recognized overnight courier
     service, one Business Day after delivery to such courier
     service, addressed, in the case of each party hereto, at
     its address specified below its name on Schedule 2
     hereto, or to such other address as may be designated by
     any party in a written notice to the other party hereto.
     
               Section 16.  Continuing Security Interest.
     This Agreement shall create a continuing Lien in the
     Collateral until the release thereof pursuant to Section
     18.  GE Capital may assign or otherwise transfer any
     indebtedness held by it secured by this Agreement to any
     other person or entity in accordance with subsection 9.6
     of the Loan Agreement, and such other person or entity
     shall thereupon become vested with all the benefits in
     respect thereof granted herein or otherwise.
     
               Section 17.  Security Interest Absolute.  All
     rights of the Security Agent and security interests
     hereunder, and all obligations of the Pledgor hereunder,
     shall be absolute and unconditional irrespective of:
     
                         (i)  any lack of validity or
          enforceability of any of the Transaction
          Documents or any other agreement or instrument
          relating thereto;
     
                         (ii)  any change in the time,
          manner or place of payment of, or in any other
          term of, all or any of the Obligations, or any
          other amendment or waiver of or any consent to
          any departure from the Transaction Documents or
          any other agreement or instrument relating
          thereto;
     
                         (iii)  any exchange, release or
          non-perfection of any other collateral, or any
          release or amendment or waiver of or consent to
          any departure from any guaranty, for all or any
          of the Obligations; or
     
                         (iv)  any other circumstance
          which might otherwise constitute a defense
          available to, or a discharge of, the Pledgor.
     
               Section 18.  Release.  Upon the indefeasible
     payment in full of the Obligations, the Security Agent,
     upon the request and at the expense of the Pledgor, shall
     execute and deliver all such documentation necessary to
     release the liens created pursuant to this Agreement.
     
               Section 19.  Expenses.  The Pledgor will upon
     demand pay to the Security Agent the amount of any and
     all reasonable expenses, including the reasonable fees
     and expenses of its counsel and of any experts and
     agents, and any transfer taxes which the Security Agent
     may incur in connection with (i) the custody or
     preservation of, or the sale of, collection from, or
     other realization upon, any of the Collateral pursuant to
     the exercise or enforcement of any of the rights of the
     Security Agent hereunder or (ii) the failure by the
     Pledgor to perform or observe any of the provisions
     hereof.  Any amount payable by the Pledgor pursuant to
     this Section shall be payable on demand and shall
     constitute Obligations secured hereby.
     
               Section 20.  Indemnity.  (a)  The Pledgor
     agrees to indemnify, reimburse and hold the Security
     Agent, the Owner Trustee and GE Capital, their respective
     successors and assigns and their respective officers,
     directors, employees, and agents (each individually, an
     "Indemnitee," and collectively, "Indemnitees") harmless
     from any and all liabilities, obligations, damages,
     injuries, penalties, claims, demands, actions, suits,
     judgments and any and all costs and expenses (including
     reasonable attorneys' fees and disbursements) (such
     expenses, for purposes of this Section, hereinafter
     "expenses") of whatsoever kind and nature imposed on,
     asserted against or incurred by any of the Indemnitees in
     any way relating to or arising out of (i) this Agreement
     or the certificate executed by the Pledgor in connection
     herewith or in any other way connected with the
     administration of the Lien or the security interest
     granted hereby, or the enforcement of any of the terms
     hereof, or the preservation of any rights hereunder, (ii)
     any failure of the Pledgor to comply with its obligations
     under this Agreement, or any misrepresentation by the
     Pledgor in this Agreement, or in any statement or writing
     contemplated by or made or delivered pursuant to or in
     connection with this Agreement, or (iii) the ownership,
     purchase, delivery, control, acceptance, financing,
     possession, condition, sale, return or other disposition,
     or use of, the Collateral, excluding those (x) finally
     judicially determined to have arisen, with respect to any
     Indemnitee, solely from the gross negligence or willful
     misconduct of such Indemnitee or (y) unless specifically
     provided for elsewhere in this Agreement, those arising
     out of the actions of any Indemnitee while in possession
     or control of the Collateral.
     
                    (b)  Without limiting the application of
     subsection (a), the Pledgor agrees to pay, or reimburse
     the Security Agent for any and all fees, costs and
     expenses of whatever kind or nature incurred in
     connection with the preservation, protection or
     validation of the Security Agent's Liens on, and security
     interest in, the Collateral, including, without
     limitation, all fees and taxes in connection with the
     recording or filing of instruments and documents in
     public offices, payment or discharge of any taxes or Lien
     upon or in respect of the Collateral, premiums for
     insurance with respect to the Collateral and all other
     fees, costs and expenses in connection with protecting,
     maintaining or preserving the Collateral and the Security
     Agent's interest therein, whether through judicial
     proceedings or otherwise, or in defending or prosecuting
     any actions, suits or proceedings arising out of or
     relating to the Collateral.
     
               Section 21.  Obligations Secured by Collateral.
     Any amounts paid by any Indemnitee as to which such
     Indemnitee has the right to reimbursement, and any
     amounts paid by the Security Agent in preservation of any
     of its rights or interest in the Collateral, together
     with interest on such amounts from the date paid until
     reimbursement in full at a rate per annum equal at all
     times to the Overdue Rate shall constitute Obligations
     secured by the Collateral.
     
               Section 22.  Reinstatement.  This Agreement
     shall continue to be effective or be reinstated, as the
     case may be, if at any time any amount received by the
     Security Agent, the Owner Trustee or GE Capital
     hereunder, under any other Loan Document or Lease
     Document or pursuant hereto or thereto is rescinded or
     must otherwise be restored or returned by such Person
     upon the insolvency, bankruptcy, dissolution, liquidation
     or reorganization of the Pledgor or the Borrower or upon
     the appointment of any intervenor or conservator of, or
     trustee or similar official for, Pledgor or the Borrower
     or any substantial part of their respective assets, or
     upon the entry of an order by a bankruptcy court avoiding
     the payment of such amount, or otherwise, all as though
     such payments had not been made.
     
               Section 23.  Amendments, etc.  No waiver,
     amendment, modification or termination of any provision
     of this Agreement, or consent to any departure by the
     Pledgor therefrom, shall in any event be effective (x)
     without the written concurrence of the Security Agent and
     (y) unless made in accordance with subsection 9.1 of the
     Loan Agreement and none of the Collateral shall be
     released without the written consent of the Security
     Agent.  Any such waiver or consent shall be effective
     only in the specific instance and for the specific
     purpose for which given.
     
               Section 24.  Successors and Assigns.  This
     Agreement shall be binding upon the Pledgor and its
     successors and assigns and shall inure to the benefit of
     the Security Agent, the Owner Trustee and GE Capital and
     their respective successors and assigns.
     
               Section 25.  Survival.
     
                    (a)  All agreements, statements,
     representations and warranties made by the Pledgor herein
     or in any certificate or other instrument delivered by
     the Pledgor or on its behalf under this Agreement shall
     be considered to have been relied upon by the Security
     Agent and shall survive the execution and delivery of
     this Agreement and the other Transaction Documents
     regardless of any investigation made by or on behalf of
     the Security Agent.
     
                    (b)  The indemnity obligations of Pledgor
     contained in Section 20 shall continue in full force and
     effect notwithstanding the full payment of the
     Obligations and notwithstanding the discharge thereof.
     
               Section 26.  No Waiver; Remedies Cumulative.
     No failure or delay on the part of the Security Agent in
     exercising any right, power or privilege hereunder and no
     course of dealing between the Pledgor and the Security
     Agent shall operate as a waiver thereof; nor shall any
     single or partial exercise of any right, power or
     privilege hereunder preclude any other or further
     exercise thereof or the exercise of any other right,
     power or privilege hereunder or thereunder.  The rights
     and remedies herein expressly provided are cumulative and
     not exclusive of any rights or remedies which the
     Security Agent, the Owner Trustee or GE Capital would
     otherwise have.
     
               Section 27.  Counterparts.  This Agreement may
     be executed in any number of counterparts and by the
     different parties hereto on separate counterparts, each
     of which when so executed and delivered shall be an
     original, but all of which shall together constitute one
     and the same instrument.
     
               Section 28.  Headings Descriptive.  The
     headings of the several Sections and subsections of this
     Agreement are inserted for convenience only and shall not
     in any way affect the meaning or construction of any
     provision of this Agreement.
     
               Section 29.  Severability.  In case any
     provision in or obligation under this Agreement shall be
     invalid, illegal or unenforceable in any jurisdiction,
     the validity, legality and enforceability of the
     remaining provisions or obligations, or of such provision
     or obligation in any other jurisdiction, shall not in any
     way be affected or impaired thereby.
     
               Section 30.  Conflict with Loan Agreement.  In
     case of a conflict between any provision of this
     Agreement and any provision of the Loan Agreement, the
     provisions of the Loan Agreement shall control and
     govern.  No such conflict shall be deemed to exist merely
     because this Agreement imposes greater obligations on the
     Pledgor than the Loan Agreement.
     
               Section 31.  Recourse Limited to Collateral.
     The Security Agent acknowledges and agrees that, except
     in the case of fraud, willful misconduct or knowing
     misrepresentation on the part of Pledgor, the sole
     recourse of the Security Agent for payment and
     performance of the obligations of the Pledgor hereunder
     shall be to the Collateral.  This provision shall not be
     deemed to waive any cause of action the Security Agent
     may have against any Person for fraud, willful misconduct
     or knowing misrepresentation by such Person.
     
               Section 32.  GOVERNING LAW; SUBMISSION TO
     JURISDICTION; WAIVER OF JURY TRIAL.
     
                    (a)  THIS AGREEMENT AND THE RIGHTS AND
     OBLIGATIONS OF THE PARTIES HEREUNDER SHALL BE CONSTRUED
     IN ACCORDANCE WITH AND BE GOVERNED BY THE LAWS OF THE
     STATE OF NEW YORK (WITHOUT GIVING EFFECT TO THE
     PRINCIPLES THEREOF RELATING TO CONFLICTS OF LAW EXCEPT
     SECTION 5-1401 OF THE NEW YORK GENERAL OBLIGATIONS LAW).
     
                    (b)  ANY LEGAL ACTION OR PROCEEDING WITH
     RESPECT TO THIS AGREEMENT OR ANY OTHER TRANSACTION
     DOCUMENT AND ANY ACTION FOR ENFORCEMENT OF ANY JUDGMENT
     IN RESPECT THEREOF MAY BE BROUGHT IN THE COURTS OF THE
     STATE OF NEW YORK OR OF THE UNITED STATES OF AMERICA FOR
     THE SOUTHERN DISTRICT OF NEW YORK, AND, BY EXECUTION AND
     DELIVERY OF THIS AGREEMENT, THE PLEDGOR HEREBY ACCEPTS
     FOR ITSELF AND IN RESPECT OF ITS PROPERTY, GENERALLY AND
     UNCONDITIONALLY, THE NON-EXCLUSIVE JURISDICTION OF THE
     AFORESAID COURTS AND APPELLATE COURTS FROM ANY THEREOF.
     THE PLEDGOR IRREVOCABLY CONSENTS TO THE SERVICE OF
     PROCESS OUT OF ANY OF THE AFOREMENTIONED COURTS IN ANY
     SUCH ACTION OR PROCEEDING BY THE MAILING OF COPIES
     THEREOF BY REGISTERED OR CERTIFIED MAIL, POSTAGE PREPAID,
     TO THE PLEDGOR AT ITS ADDRESS REFERRED TO IN SECTION 15.
     THE PLEDGOR HEREBY IRREVOCABLY WAIVES ANY OBJECTION WHICH
     IT MAY NOW OR HEREAFTER HAVE TO THE LAYING OF VENUE OF
     ANY OF THE AFORESAID ACTIONS OR PROCEEDINGS ARISING OUT
     OF OR IN CONNECTION WITH THIS AGREEMENT OR ANY OTHER
     TRANSACTION DOCUMENT BROUGHT IN THE COURTS REFERRED TO
     ABOVE AND HEREBY FURTHER IRREVOCABLY WAIVES AND AGREES
     NOT TO PLEAD OR CLAIM IN ANY SUCH COURT THAT ANY SUCH
     ACTION OR PROCEEDING BROUGHT IN ANY SUCH COURT HAS BEEN
     BROUGHT IN AN INCONVENIENT FORUM.  NOTHING HEREIN SHALL
     AFFECT THE RIGHT OF ANY PARTY HERETO TO SERVE PROCESS IN
     ANY OTHER MANNER PERMITTED BY LAW OR TO COMMENCE LEGAL
     PROCEEDINGS OR OTHERWISE PROCEED IN ANY OTHER
     JURISDICTION.
     
                    (c)  EACH OF THE PLEDGOR AND THE SECURITY
     AGENT HEREBY IRREVOCABLY WAIVES ALL RIGHT OF TRIAL BY
     JURY IN ANY ACTION, PROCEEDING OR COUNTERCLAIM ARISING
     OUT OF OR IN CONNECTION WITH THIS AGREEMENT OR ANY OTHER
     TRANSACTION DOCUMENT OR ANY MATTER ARISING HEREUNDER OR
     THEREUNDER.
     
     
               Section 33.  Certain Rights of Power Purchaser.
     Nothing in this Stock Pledge Agreement shall be deemed to
     limit the provisions of the Consent of the Power
     Purchaser, which provisions are solely for the benefit of
     the Power Purchaser and not the Pledgor.  Without
     limiting the scope of the foregoing, the Security Agent
     agrees, for the exclusive benefit of the Power Purchaser
     and not the Pledgor, that the exercise of remedies or any
     similar action under this Stock Pledge Agreement is
     subject to, and shall be conducted in a manner consistent
     with, the Power Purchaser's rights under (i) the Consent
     of the Power Purchaser and (ii) the Power Purchase
     Agreement and the Transfer Agreement (to the extent such
     rights under the Power Purchase Agreement and the
     Transfer Agreement are not explicitly waived by the Power
     Purchaser in accordance with the terms of the Consent of
     the Power Purchaser).
     
               IN WITNESS WHEREOF, the parties hereto have
     caused their duly authorized officers to execute and
     deliver this Agreement as of the date first above
     written.
     
                              PANDA HOLDINGS, INC., as Pledgor
     
     
     
                              By:
                              Name:  Robert W. Carter
                              Title: President
     
     
                              SHAWMUT BANK CONNECTICUT, NATIONAL
                              ASSOCIATION, as Security Agent
     
     
     
                              By:
                              Name:  Kathy A. Larimore
                              Title: Assistant Vice President
     
     
     
     With respect to Section 8(g) only:
     
     
     PANDA ENERGY CORPORATION, a
       Texas corporation
     
     
     
     By:
     Name:  Robert W. Carter
     Title: President
     
     
     Accepted and Agreed:
     
     PANDA-BRANDYWINE L.P.
     
     By Panda Brandywine Corporation,
        its General Partner
     
     
     
     By:
     Name:  Robert W. Carter
     Title: President
     
     
     
     
     PANDA BRANDYWINE CORPORATION
     
     
     
     By:
     Name:  Robert W. Carter
     Title: President
     
     
     
     PANDA ENERGY CORPORATION, a
      Delaware Corporation
     
     
     By:
     Name:  Robert W. Carter
     Title: President
     
     
     BRANDYWINE WATER COMPANY
     
     
     
     By:
     Name:  Robert W. Carter
     Title: President
     





                                                 Schedule 1 to
                                        Stock Pledge Agreement
     
     
                          Pledged Shares
     
                      No. of      Par Value of    Certificate
                      Shares         Shares          Number

     Panda             1000               $.01        002
     Brandywine
     Corporation

     Panda             1000               $.01        002
     Energy
     Corporation

     Brandywine        1000               $.01        002
     Water
     Company





                                                 Schedule 2 to
                                        Stock Pledge Agreement
     
     
                         Notice Addresses
     
     
     Panda Holdings Inc.
     4100 Spring Valley, Suite 1001
     Dallas, Texas  75244
     Attention:  President and General Counsel
     telephone:  (214) 980-7159
     telecopy:   (214) 980-6815
     
     
     Shawmut Bank Connecticut, National Association,
       as Security Agent
     777 Main Street
     Hartford, Connecticut  06115
     Attention:  Corporate Trust Administration
     telephone:  (203) 986-7835
     telecopy:   (203) 986-7920


EXHIBIT 10.31
          AMENDMENT NO. 1 dated as of October 27, 1995 (the
"Amendment") to the Stock Pledge Agreement referred to below
between PANDA ENERGY CORPORATION, a Texas corporation ("Panda"),
as successor by merger to Panda Holdings, Inc., a Delaware
corporation ("Holdings"), and SHAWMUT BANK CONNECTICUT, NATIONAL
ASSOCIATION, a national banking association, in its capacity as
Security Agent (the "Security Agent") under the Security Deposit
Agreement (as defined in the Loan Agreement referred to below).

                     W I T N E S S E T H :

          WHEREAS, in connection with the Construction Loan
Agreement and Lease Commitment dated as of March 30, 1995 among
General Electric Capital Corporation ("GE Capital"), Panda-
Brandywine, L.P. and Panda Brandywine Corporation (as the same
may be amended, supplemented or otherwise modified from time to
time, the "Loan Agreement"; capitalized terms used herein and not
otherwise defined having the meanings set forth in the Loan
Agreement), Holdings has entered into a Stock Pledge Agreement
dated as of March 30, 1995 with the Security Agent (the "Stock
Pledge Agreement"), pursuant to which Holdings has pledged the
Pledged Shares;

          WHEREAS, Holdings has merged with and into Panda with
Panda as the surviving corporation (the "Merger"), the Articles
of Merger have been filed with the Secretary of State of the
State of Texas and the Certificate of Merger effecting the Merger
has been issued by the Secretary of State of the State of Texas;

          WHEREAS, Panda has, pursuant to the Merger, assumed and
succeeded to all of Holdings' rights, obligations and
liabilities, including, without limitation, Holdings' rights,
obligations and liabilities under the Loan Agreement, the Stock
Pledge Agreement and the other Transaction Documents to which
Holdings is a party;

          WHEREAS, pursuant to subsection 5.10 of the Loan
Agreement, GE Capital has consented to the Merger so long as
Panda assumes all of the obligations of Holdings under the
Transaction Documents and executes an amendment to the Stock
Pledge Agreement;

          WHEREAS, Panda has agreed to satisfy a condition
described in the preceding recital by executing and delivering
this Amendment to the Security Agent, for the benefit of GE
Capital and the Owner Trustee.

          NOW, THEREFORE, in consideration of the foregoing
premises and for other good and valuable consideration, the
receipt and adequacy of which are hereby acknowledged, Panda
hereby agrees with the Security Agent, for the benefit of GE
Capital and the Owner Trustee, as follows:

          1.   References to the Pledgor in the Stock Pledge
Agreement.  Each reference to "the Pledgor" in the Stock Pledge
Agreement is hereby amended to be a reference to Panda.

          2.   Amendment to Section 5(a) of the Stock Pledge
Agreement.  The reference in Section 5(a) of the Stock Pledge
Agreement to the State of Delaware is hereby amended to be a
reference to the State of Texas.

          3.   Amendment to Section 5(e) of the Stock Pledge
Agreement.  Clause (i) of Section 5(e) of the Stock Pledge
Agreement is hereby amended to read as follows:  "(i) violate the
provisions of the Pledgor's Articles of Incorporation or By-
laws;".

          4.   Amendment to Section 8(a) of the Stock Pledge
Agreement.  Clause (i) of Section 8(a) of the Stock Pledge
Agreement is hereby amended to read as follows:  "(i) its legal
existence as a corporation in good standing under the laws of the
State of Texas and".

          5.   Amendment to Section 8(e) of the Stock Pledge
Agreement.  Section 8(e) of the Stock Pledge Agreement is hereby
amended to read in its entirety as follows:

               "(e) Subsidiaries.  All Subsidiaries (including
     partnerships) incorporated or formed in the United States
     (whether now existing or hereafter acquired or formed) of
     the Pledgor and, prior to the Merger, of Holdings, which are
     engaged in the financing, development, construction or
     operation of independent power production or energy
     transmission projects located in the United States
     (collectively, "US Cogen Subsidiaries"), including Panda-
     Kathleen, L.P., are and shall continue to be Subsidiaries of
     the Pledgor.  The foregoing notwithstanding, but subject to
     the provisions of Section 8(b) hereof and the provisions of
     the Loan Agreement, the Pledgor shall be permitted to sell
     all or any of the stock of any US Cogen Subsidiary to any
     Person who is not an Affiliate of Panda."

          6.   Amendment to Section 8(g) of the Stock Pledge
Agreement.  Section 8(g) of the Stock Pledge Agreement is hereby
amended to read in its entirety as follows:

               "(g) Bankruptcy of Pledgor.  Panda Energy
     International, Inc., a Texas corporation of which the
     Pledgor is a direct, wholly-owned Subsidiary, shall not
     authorize, seek to cause or permit Pledgor to commence a
     voluntary case or other proceeding seeking liquidation,
     reorganization or other relief with respect to itself or its
     debts under any bankruptcy, insolvency or other similar law
     now or hereafter in effect or seeking the appointment of a
     trustee, receiver, liquidator, custodian or other similar
     official of it or any substantial part of its property or to
     consent to any such relief or to the appointment of or
     taking possession by any such official in an involuntary
     case or other proceeding commenced against it, or to make a
     general assignment for the benefit of the creditors."

          7.   Amendment to Schedule I to the Stock Pledge
Agreement.  Schedule I to the Stock Pledge Agreement is hereby
amended to read in its entirety as set forth in Exhibit A hereto.

          8.   Amendment to Schedule II to the Stock Pledge
Agreement.  Schedule II to the Stock Pledge Agreement is hereby
amended to read in its entirety as set forth in Exhibit B hereto.

          9.   Conditions Precedent.  This Amendment shall not
become effective until the following conditions precedent are
satisfied:

          (a)  Delivery of Collateral.  All certificates or
     instruments representing or evidencing the Collateral shall
     have been delivered to and held by or on behalf of the
     Security Agent, pursuant to the terms of the Stock Pledge
     Agreement, and shall be in suitable form for transfer by
     delivery, or shall be accompanied by duly executed undated
     instruments of transfer or assignment in blank, all in form
     and substance reasonably satisfactory to the Security Agent.

          (b)  Representations and Warranties.  The
     representations and warranties of the Pledgor contained in
     Section 5 of the Stock Pledge Agreement shall be true and
     correct on and as of the Effective Date as if made on and as
     of the Effective Date; provided that all references to the
     "Agreement" shall be and be deemed to mean this Amendment as
     well as the Stock Pledge Agreement amended hereby.

          (c)  No Default.  No Default or Event of Default has
     occurred and is occurring as of the Effective Date.

          10.  Effect of Amendment.  Except as expressly amended
hereby, all of the terms and provisions of the Stock Pledge
Agreement shall remain in full force and effect and are hereby
ratified and confirmed.  The amendments provided herein shall be
limited precisely as drafted and shall not constitute a waiver or
an amendment of any other term, condition or provision of the
Stock Pledge Agreement.

          11.  Expenses.  Panda agrees to pay and reimburse GE
Capital and the Security Agent for all of its out-of-pocket costs
and expenses incurred in connection with the development,
preparation and execution of this Amendment, including the fees
and expenses of counsel to GE Capital and the Security Agent.

          12.  Definition of Effective Date.  As used in this
Amendment, the term "Effective Date" shall mean the date on which
each of the conditions precedent shall have been satisfied in
accordance with Section 9 hereof.

          13.  Governing Law.  THIS AMENDMENT SHALL BE GOVERNED
BY AND CONSTRUED AND INTERPRETED IN ACCORDANCE WITH THE LAW OF
THE STATE OF NEW YORK.

          14.  Counterparts.  This Amendment may be executed in
any number of counterparts by the parties hereto, each of which
counterpart when so executed shall be an original, but all
counterparts together shall constitute one and the same
instrument.

          IN WITNESS WHEREOF, the parties hereto have caused this
Amendment to be duly executed and delivered by their proper and
duly authorized officers as of the day and year first above
written.

                         PANDA ENERGY CORPORATION, a Texas corporation,
                         as Pledgor and as successor by merger to
                         Panda Holdings, Inc.



                         By:
                         Name:
                         Title:


                         SHAWMUT BANK CONNECTICUT, NATIONAL ASSOCIATION, 
                         as Security Agent



                         By:
                         Name:
                         Title:



With respect to Section 5 of
this Amendment only:


PANDA ENERGY INTERNATIONAL, INC.



By:
Name:
Title:


Accepted and Agreed:

PANDA-BRANDYWINE, L.P.

By Panda Brandywine Corporation,
   its General Partner


By:
Name:
Title:



PANDA BRANDYWINE CORPORATION



By:
Name:
Title:



PANDA ENERGY CORPORATION, a
 Delaware Corporation


By:
Name:
Title:


BRANDYWINE WATER COMPANY



By:
Name:
Title:


Acknowledged and Accepted:

GENERAL ELECTRIC CAPITAL CORPORATION



By:
Name:
Title:




                                                        EXHIBIT A
                                                    Schedule 1 to
                                           Stock Pledge Agreement


                         Pledged Shares

                 No. of       Par Value of     Certificate
                 Shares          Shares           Number

Panda             1000               $.01          003
Brandywine
Corporation

Panda             1000               $.01          003
Energy
Corporation

Brandywine        1000               $.01          003
Water
Company




                                                        EXHIBIT B
                                                    Schedule 2 to
                                           Stock Pledge Agreement


                        Notice Addresses


Panda Energy Corporation
4100 Spring Valley, Suite 1001
Dallas, Texas  75244
Attention:  President and General Counsel
telephone:  214-980-7159
telecopy:   214-980-6815


Shawmut Bank Connecticut, National Association,
  as Security Agent
777 Main Street
Hartford, Connecticut  06115
Attention:  Corporate Trust Administration
telephone:  (203) 986-7835
telecopy:   (203) 986-7920


EXHIBIT 10.32

          AMENDMENT NO. 2 dated as of July 31, 1996 (the
"Amendment") to the Stock Pledge Agreement referred to below
between PANDA INTERHOLDING CORPORATION, a Delaware corporation
("Panda"), PANDA ENERGY CORPORATION, a Texas corporation ("PEC"),
and FLEET NATIONAL BANK, a national banking association, formerly
known as Shawmut Bank Connecticut, National Association, in its
capacity as Security Agent (the "Security Agent") under the
Security Deposit Agreement (as defined in the Loan Agreement
referred to below).

                     W I T N E S S E T H :

          WHEREAS, in connection with the Construction Loan
Agreement and Lease Commitment dated as of March 30, 1995 among
General Electric Capital Corporation ("GE Capital"), Panda-
Brandywine, L.P. and Panda Brandywine Corporation (as the same
may be amended, supplemented or otherwise modified from time to
time, the "Loan Agreement"; capitalized terms used herein and not
otherwise defined having the meanings set forth in the Loan
Agreement), Panda Holdings, Inc., a Delaware corporation
("Holdings") entered into a Stock Pledge Agreement dated as of
March 30, 1995 with the Security Agent (the "Stock Pledge
Agreement"), pursuant to which Holdings pledged the Pledged
Shares;

          WHEREAS, on October 27, 1995 Holdings merged with and
into PEC (the "Merger") and pursuant to the Merger, PEC assumed
and succeeded to all of Holdings' rights, obligations and
liabilities, including, without limitation, Holdings' rights,
obligations and liabilities under the Loan Agreement, the Stock
Pledge Agreement (as evidenced by Amendment No. 1 to the Stock
Pledge Agreement dated as of October 27, 1995) and the other
Transaction Documents to which Holdings is a party;

          WHEREAS, PEC desires to transfer to Panda, its indirect
wholly-owned subsidiary, 100% of the capital stock of the General
Partner, the Limited Partner and Brandywine Water Company (the
"Transfer"); and

          WHEREAS, the Security Agent and GE Capital are willing
to agree to the Transfer on the condition that PEC and Panda
execute and deliver this Amendment to the Security Agent, for the
benefit of GE Capital and the Owner Trustee.

          NOW, THEREFORE, in consideration of the foregoing
premises and for other good and valuable consideration, the
receipt and adequacy of which are hereby acknowledged, PEC and
Panda hereby agree with the Security Agent, for the benefit of GE
Capital and the Owner Trustee, as follows:


          1.   Substitution of Pledgor.  For all purposes of the
Stock Pledge Agreement, from and after the execution and delivery
hereof and the consummation of the Transfer, the Pledgor referred
to in the Stock Pledge Agreement shall be Panda, and PEC shall
have no further obligations or liabilities as "Pledgor"
thereunder (except with respect to the period occurring prior to
the execution and delivery hereof and the consummation of the
Transfer) and provided that the foregoing shall not limit any
other obligations of PEC in any other capacity thereunder
(including pursuant to Section 8(g) thereof).

          2.   Amendment to Section 5(a) of the Stock Pledge
Agreement.  The reference in Section 5(a) of the Stock Pledge
Agreement to the State of Texas is hereby amended to be a
reference to the State of Delaware.

          3.   Amendment to Section 5(e) of the Stock Pledge
Agreement.  Clause (i) of Section 5(e) of the Stock Pledge
Agreement is hereby amended to read as follows:  "(i) violate the
provisions of the Pledgor's Certificate of Incorporation or By-
laws;".

          4.   Amendment to Section 7(b) of the Stock Pledge
Agreement.  Section 7(b) of the Stock Pledge Agreement is hereby
amended to insert, after the words "receive and retain", the
words "and distribute, by dividend or otherwise, to its
stockholders".

          5.   Amendment to Section 8(a) of the Stock Pledge
Agreement.  Clause (i) of Section 8(a) of the Stock Pledge
Agreement is hereby amended to read as follows:  "(i) its legal
existence as a corporation in good standing under the laws of the
State of Delaware and".

          6.   Amendment to Section 8(e) of the Stock Pledge
Agreement.  Section 8(e) of the Stock Pledge Agreement is hereby
amended to read in its entirety as follows:

               "(e) Subsidiaries.  All Subsidiaries (including
     partnerships) incorporated or formed in the United States
     (whether now existing or hereafter acquired or formed) of
     the Pledgor which are engaged in the financing, development,
     construction or operation of independent power production or
     energy transmission projects located in the United States
     (collectively, "US Cogen Subsidiaries"), other than Panda-
     Kathleen, L.P. (the "Kathleen Partnership"), Panda-Kathleen
     Corporation ("Panda-Kathleen Corp."), the general partner of
     the Kathleen Partnership, and Panda/Live Oak Corporation
     ("Panda/Live Oak"), the limited partner of the Kathleen
     Partnership (the Kathleen Partnership, Panda-Kathleen Corp.
     and Panda/Live Oak hereinafter referred to as the "Kathleen
     Subsidiaries"), are and shall continue to be Subsidiaries of
     the Pledgor; provided that the Kathleen Subsidiaries are and
     shall continue to be Subsidiaries of PEC and provided
     further that PEC shall cause the Kathleen Subsidiaries to
     become Subsidiaries of the Pledgor within one hundred eighty
     (180) days following the date of Financial Closing, if any,
     or the date of Commercial Operations, if any (whichever
     first occurs), with respect to the cogeneration facility
     being developed by the Kathleen Partnership (the "Kathleen
     Facility").  For the purposes hereof, "Financial Closing"
     shall mean the closing of the initial construction or long-
     term project financing for the Kathleen Facility, whichever
     first occurs.  "Commercial Operations" shall mean (i) the
     completion of construction and testing and the functioning
     of the Kathleen Facility, and (ii) the satisfaction and
     discharge of all completion requirements of, and
     commencement of regular capacity or reservation payments
     under, the purchase, transportation or other off-take or use
     contracts for the Kathleen Project.  The foregoing
     notwithstanding, but subject to the provisions of Section
     8(b) hereof and the provisions of the Loan Agreement, the
     Pledgor shall be permitted to sell all or any of the stock
     of any US Cogen Subsidiary to any Person who is not an
     Affiliate of Panda."

          7.   Amendment to Section 8(g) of the Stock Pledge
Agreement.  Section 8(g) of the Stock Pledge Agreement is hereby
amended to read in its entirety as follows:

               "(g) Bankruptcy of Pledgor.  PEC shall not
     authorize, seek to cause or permit Pledgor to commence a
     voluntary case or other proceeding seeking liquidation,
     reorganization or other relief with respect to itself or its
     debts under any bankruptcy, insolvency or other similar law
     now or hereafter in effect or seeking the appointment of a
     trustee, receiver, liquidator, custodian or other similar
     official of it or any substantial part of its property or to
     consent to any such relief or to the appointment of or
     taking possession by any such official in an involuntary
     case or other proceeding commenced against it, or to make a
     general assignment for the benefit of the creditors."

          8.   Amendment to Schedule 1 to the Stock Pledge
Agreement.  Schedule 1 to the Stock Pledge Agreement is hereby
amended to read in its entirety as set forth in Exhibit A hereto.

          9.   Amendment to Schedule 2 to the Stock Pledge
Agreement.  Schedule 2 to the Stock Pledge Agreement is hereby
amended to read in its entirety as set forth in Exhibit B hereto.

          10.  Conditions Precedent.  This Amendment shall not
become effective until the following conditions precedent are
satisfied:

          (a)  Delivery of Collateral.  All certificates or
     instruments representing or evidencing the Collateral shall
     have been delivered to and held by or on behalf of the
     Security Agent, pursuant to the terms of the Stock Pledge
     Agreement, and shall be in suitable form for transfer by
     delivery, or shall be accompanied by duly executed undated
     instruments of transfer or assignment in blank, all in form
     and substance reasonably satisfactory to the Security Agent.

          (b)  Representations and Warranties.  The
     representations and warranties of the Pledgor contained in
     Section 5 of the Stock Pledge Agreement shall be true and
     correct on and as of the Effective Date as if made on and as
     of the Effective Date; provided that all references to the
     "Agreement" shall be and be deemed to mean this Amendment as
     well as the Stock Pledge Agreement amended hereby.

          (c)  No Default.  No Default or Event of Default has
     occurred and is occurring as of the Effective Date.

          (d)  Transfer.  The Security Agent and GE Capital shall
     have received evidence that the Transfer has occurred.

          11.  Effect of Amendment.  Except as expressly amended
hereby, all of the terms and provisions of the Stock Pledge
Agreement shall remain in full force and effect and are hereby
ratified and confirmed.  The amendments provided herein shall be
limited precisely as drafted and shall not constitute a waiver or
an amendment of any other term, condition or provision of the
Stock Pledge Agreement.

          12.  Expenses.  PEC and Panda jointly and severally
agree to pay and reimburse GE Capital and the Security Agent for
all of its out-of-pocket costs and expenses incurred in
connection with the development, preparation and execution of
this Amendment, including the fees and expenses of counsel to GE
Capital and the Security Agent.

          13.  Definition of Effective Date.  As used in this
Amendment, the term "Effective Date" shall mean the date on which
each of the conditions precedent shall have been satisfied in
accordance with Section 10 hereof.

          14.  Governing Law.  THIS AMENDMENT SHALL BE GOVERNED
BY AND CONSTRUED AND INTERPRETED IN ACCORDANCE WITH THE LAW OF
THE STATE OF NEW YORK.

          15.  Counterparts.  This Amendment may be executed in
any number of counterparts by the parties hereto, each of which
counterpart when so executed shall be an original, but all
counterparts together shall constitute one and the same
instrument.

          IN WITNESS WHEREOF, the parties hereto have caused this
Amendment to be duly executed and delivered by their proper and
duly authorized officers as of the day and year first above
written.

                         PANDA INTERHOLDING CORPORATION


                         By:
                         Name:  James D. Wright
                         Title:


                         PANDA ENERGY CORPORATION, 
                         a Texas corporation


                         By:
                         Name:  James D. Wright
                         Title:


                         FLEET NATIONAL BANK, as Security Agent



                         By:
                         Name:  Kathy A. Larimore
                         Title: Assistant Vice President


Accepted and Agreed:

PANDA-BRANDYWINE, L.P.

By Panda Brandywine Corporation,
   its General Partner


By:
Name:  James D. Wright
Title:


PANDA BRANDYWINE CORPORATION



By:
Name:  James D. Wright
Title:



PANDA ENERGY CORPORATION, a
 Delaware Corporation


By:
Name:  James D. Wright
Title:


BRANDYWINE WATER COMPANY



By:
Name:  James D. Wright
Title:


Acknowledged and Accepted:

GENERAL ELECTRIC CAPITAL CORPORATION



By:
Name:  Michael J. Tzougrakis
Title: Manager of Operations



                                                        EXHIBIT A
                                                    Schedule 1 to
                                           Stock Pledge Agreement


                         Pledged Shares

                          No. of        Par Value of    Certificate
                          Shares           Shares          Number

Panda Brandywine           1000              $.01           004
Corporation

Panda Energy               1000              $.01           004
Corporation, a
Delaware corporation

Brandywine Water           1000              $.01           004
Company



                                                        EXHIBIT B
                                                    Schedule 2 to
                                           Stock Pledge Agreement


                        Notice Addresses


Panda Interholding Corporation
4100 Spring Valley, Suite 1001
Dallas, Texas  75244
Attention:  President and General Counsel
telephone:  214-980-7159
telecopy:   214-980-6815


Fleet National Bank, as Security Agent
777 Main Street
Hartford, Connecticut  06115
Attention:  Corporate Trust Administration
telephone:  (203) 986-7835
telecopy:   (203) 986-7920


EXHIBIT 10.33
                                                   EXECUTION COPY

                       SECURITY AGREEMENT

SECURITY AGREEMENT, dated as of March 30, 1995 ("this Security
Agreement"), made by PANDA-BRANDYWINE, L.P., a Delaware limited
partnership (together with its successors and assigns, the
"Partnership"), in favor of SHAWMUT BANK CONNECTICUT, NATIONAL
ASSOCIATION, as Security Agent under the Security Deposit
Agreement referred to below (the "Security Agent").


                      W I T N E S S E T H:

WHEREAS, the Partnership, Panda Brandywine Corporation and
General Electric Capital Corporation ("GE Capital") have entered
into the Construction Loan Agreement and Lease Commitment, dated
as of the date hereof (as modified, amended or supplemented from
time to time, the "Loan Agreement"; capitalized terms used herein
and not otherwise defined herein shall have the respective
meanings set forth in the Loan Agreement), pursuant to which GE
Capital has agreed to (i) provide construction financing for the
Project, (ii) issue Letters of Credit as collateral security for
certain obligations of the Partnership under the Power Purchase
Agreement, (iii) (acting through the Owner Trustee) lease the
Site from the Partnership and sublease the Site back to the
Partnership, (iv) upon completion of the Project, (acting through
the Owner Trustee) purchase the Facility from the Partnership and
lease the Facility back to the Partnership, and (v) upon
completion of the Project, make Equity Loans to the Partnership
or the Partners, and (b) GE Capital is willing to provide such
financing, issue the Letters of Credit, (acting through the Owner
Trustee) lease and sublease the Site and purchase and lease the
Facility subject to and upon the terms and conditions set forth
in the Loan Agreement;

WHEREAS, it is a condition precedent to the obligations of GE
Capital under the Loan Agreement that the Partnership enter into
this Security Agreement as hereinafter set forth; and

WHEREAS, the Partnership desires to execute this Security
Agreement to satisfy the condition described in the preceding
recital;

WHEREAS, pursuant to the terms of the Security Deposit Agreement,
dated as of the date hereof, among the Security Agent, the
Partnership, the Owner Trustee and GE Capital, the Security Agent
has agreed to act as security agent on behalf of GE Capital and
the Owner Trustee and to hold the Collateral for the benefit of
GE Capital and the Owner Trustee;

NOW, THEREFORE, in consideration of the premises and other
benefits to the Partnership, the receipt and sufficiency of which
are hereby acknowledged, the Partnership hereby covenants and
agrees with the Security Agent, for the benefit of GE Capital and
the Owner Trustee, as follows:


                            ARTICLE I
                           DEFINITIONS

Section 1.1    Definitions. The following terms shall have the
meanings herein specified unless the context otherwise requires.
Such definitions shall be equally applicable to the singular and
plural forms of the terms defined.  Capitalized terms used but
not defined herein shall have the meanings assigned to them in
Appendix A to the Loan Agreement.  Commercial terms used herein
and not otherwise defined herein or in Appendix A to the Loan
Agreement shall have the meaning specified for such terms in the
Uniform Commercial Code as in effect in the State of New York.

"Chattel Paper" shall have the meaning assigned to that term
under the Uniform Commercial Code as in effect in any relevant
jurisdiction.

"Collateral" shall have the meaning specified in Section 2.1(a).

"Contract Rights" shall have the meaning specified in Section
6.1(c).

"Contracts" shall mean all contracts to which the Partnership now
is, or hereafter will be, bound, or a party, beneficiary or
assignee, including, without limitation, all of the Project
Documents and the contracts and agreements set forth on Exhibit A
hereto and made a part hereof, all exhibits thereto and all other
instruments, agreements and documents executed and delivered with
respect to such contracts, any guarantees or letters of credit
provided to the Partnership to assure the performance by any
party to any contract and all revenues, damages, rentals,
Proceeds and other sums of money due and to become due from any
of the foregoing, as the same may be modified, supplemented or
amended from time to time in accordance with their terms.

"Document" shall have the meaning assigned that term under the
Uniform Commercial Code as in effect in any relevant
jurisdiction.

"Equipment" shall mean any equipment, as such term is defined in
the Uniform Commercial Code as in effect in any relevant
jurisdiction, now or hereafter owned or leased by the Partnership
and, in any event, shall include, but shall not be limited to,
all equipment used in connection with the Project, all machinery,
tools, office equipment, furniture, furnishings, fixtures,
vehicles, motor vehicles, and any manuals, instructions,
blueprints, computer software and similar items which relate to
the above, and any and all additions, substitutions and
replacements of any of the foregoing, wherever located, together
with all improvements thereon and all attachments, components,
parts, equipment and accessories installed thereon or affixed
thereto, but excluding property owned by the Power Purchaser
located on the Site.

"Expenses" shall have the meaning specified in Section 8.1.

"Facility Lease" shall mean the Facility Lease to be entered into
between the Owner Trustee and the Partnership, substantially in
the form of Exhibit L to the Loan Agreement, as amended,
supplemented or otherwise modified from time to time.

"Fixtures" shall have the meaning assigned that term under the
Uniform Commercial Code as in effect in any relevant jurisdiction
and in any event shall include all goods now or hereafter
attached to, placed on, or incorporated in the Site, but
excluding property owned by the Power Purchaser located on the
Site.

"GE Capital" shall have the meaning specified in the preamble to
this Security Agreement.

"General Intangibles" shall mean general intangibles as such term
is defined in the Uniform Commercial Code as in effect in any
relevant jurisdiction, now or hereafter owned by the Partnership
and shall include, but not be limited to, all trademarks,
trademark applications, trademark registrations, tradenames,
fictitious business names, business names, company names,
business identifiers, prints, labels, trade styles and service
marks (whether or not registered), including logos and/or
designs, copyrights, patents, patent applications, goodwill of
the Partnership's business symbolized by any of the foregoing,
trade secrets, license rights, license agreements, permits,
franchises, and any rights to tax refunds to which the
Partnership is now or hereafter may be entitled.

"Governmental Actions" shall mean all permits, authorizations,
registrations, consents, approvals, waivers, exceptions,
variances, claims, orders, judgments and decrees, licenses,
exemptions, publications (to the extent legally binding upon the
Partnership, any other Participant or the Project), filings
(other than filings of a purely ministerial nature), notices to
and declarations of or with any Governmental Authority and shall
include, without limitation, all siting, environmental,
construction and operating permits and licenses that are required
for the construction, use and operation of the Project and all
governmental actions set forth on Exhibit B hereto.

"Indemnitee" shall have the meaning specified in Section 8.1.

"Instrument" shall have the meaning assigned that term under the
Uniform Commercial Code as in effect in any relevant
jurisdiction.

"Inventory" shall mean all of the inventory of the Partnership of
every type or description, including all inventory as such term
is defined in the Uniform Commercial Code as in effect in any
relevant jurisdiction, now owned or hereafter acquired and
wherever located, whether raw, in process or finished, all
materials usable in processing the same and all documents of
title covering any inventory, including but not limited to work
in process, materials used or consumed in the Partnership's
business, now owned or hereafter acquired or manufactured by the
Partnership and held for sale in the ordinary course of its
business; all present and future substitutions therefore, parts
and accessories thereof and all additions thereto; and all
proceeds thereof and products of such inventory in any form
whatsoever.

"Inventory Records" shall mean all books, records and other
property and General Intangibles at any time relating to the
Inventory.

"Loan Agreement" shall have the meaning specified in the Recitals
to this Security Agreement.

"Obligations" shall mean all the unpaid principal amount of, and
accrued interest on, (including, without limitation, interest
accruing after the maturity of the Loans and interest accruing
after the filing of any petition in bankruptcy, or the
commencement of any insolvency, reorganization or like
proceeding, relating to the Partnership, whether or not a claim
for post-filing or post-petition interest is allowed in such
proceeding) the Notes, the Letter of Credit Obligations, all Rent
and other obligations payable by the Partnership under the
Facility Lease and all other obligations and liabilities of the
Partnership and the Partners to GE Capital (including, without
limitation, pursuant to subsection 5.2 of the Loan Agreement, but
excluding any Partner Equity Loans), the Owner Trustee and the
Security Agent, whether direct or indirect, absolute or
contingent, due or to become due, or now existing or hereafter
incurred, which may arise under, out of, or in connection with,
the Loan Agreement, the Notes, the Facility Lease, this
Agreement, the other Collateral Security Documents or any other
Transaction Document and any other document made, delivered or
given in connection therewith or herewith, whether on account of
principal, interest, reimbursement obligations, fees,
indemnities, costs, expenses (including, without limitation, all
fees and disbursements of counsel to GE Capital) or otherwise.

"Owner Trustee" shall mean Shawmut Bank Connecticut National
Association, in its capacity as trustee under the Trust
Agreement, and any successor trustee appointed in accordance with
the terms thereof.

"Partnership" shall have the meaning specified in the preamble to
this Security Agreement.

"Proceeds" shall mean proceeds as such term is defined in the
Uniform Commercial Code as in effect in any relevant jurisdiction
or under other relevant law and, in any event, shall include, but
shall not be limited to, (i) any and all proceeds of any
insurance, indemnity, warranty or guaranty payable to the
Partnership from time to time, and claims for insurance,
indemnity, warranty or guaranty effected or held for the benefit
of the Partnership with respect to any of the Collateral, (ii)
any and all payments (in any form whatsoever) made or due and
payable to the Partnership from time to time in connection with
any requisition, confiscation, condemnation, seizure or
forfeiture of all or any part of the Collateral by any
Governmental Authority (or any person acting under color of
Governmental Authority) and (iii) any and all other amounts from
time to time paid or payable under or in connection with any of
the Collateral.

"Receivables" shall mean any Account as such term is defined in
the Uniform Commercial Code as in effect in any relevant
jurisdiction and in any event shall include, but not be limited
to, all of the Partnerships rights to payment for goods
(including, without limitation, steam and electricity) sold or
leased, or services performed, by the Partnership, whether now in
existence or arising from time to time hereafter, including,
without limitation, rights evidenced by an account, note,
contract, security agreement, chattel paper, or other evidence of
indebtedness or security, together with (i) all security pledged,
assigned, hypothecated or granted to or held by the Partnership
to secure the foregoing, (ii) all of the Partnerships right,
title and interest in and to any goods (including, without
limitation, steam and electricity prior to the sale thereof to
the Steam Host or the Power Purchaser, as the case may be), the
sale of which gave rise thereto, (iii) all guarantees,
endorsements and indemnifications on, or of, any of the
foregoing, (iv) all powers of attorney for the execution of any
evidence of indebtedness or security or other writing in
connection therewith, (v) all books, correspondence, credit
files, records, ledger cards, invoices, and other papers relating
thereto, including without limitation all similar information
stored on a magnetic medium or other similar storage device and
other papers and documents in the possession or under the control
of the Partnership or any computer bureau from time to time
acting for the Partnership, (vi) all evidences of the filing of
financing statements and other statements and the registration of
other instruments in connection therewith and amendments thereto,
notices to other creditors or secured parties, and certificates
from filing or other registration officers, (vii) all credit
information, reports and memoranda relating thereto, and (viii)
all other writings related in any way to the foregoing.

"Security Agent" shall mean Shawmut Bank Connecticut, National
Association, in its capacity as security agent under the Security
Deposit Agreement, and any successor security agent appointed in
accordance with the terms thereof.

"Security Agreement" shall mean this Security Agreement, as the
same may be amended, supplemented or otherwise modified from time
to time in accordance with its terms.


                           ARTICLE II
           ASSIGNMENT AND GRANT OF SECURITY INTERESTS

Section 2.1    Assignment and Grant of Security Interest.

     (a)  As collateral security for the prompt and complete
          payment and performance when due of all of the
          Obligations, the Partnership hereby assigns and grants
          to the Security Agent, for the benefit of the Owner
          Trustee and GE Capital, a continuing security interest
          of first priority, in all of the Partnership's right,
          title and interest in, to and under
     
          (i)  all Receivables,
          
          (ii) all Inventory,
          
          (iii) all Equipment,
          
          (iv) all General Intangibles,
          
          (v)  all Contracts and all Contract Rights,
          
          (vi) all amounts from time to time held in any
               checking, savings, deposit or other account of the
               Partnership and all investments and securities at
               any time on deposit in such accounts (including
               all of the Accounts) and all income or gain earned
               thereon,
          
          (vii)     all Governmental Actions, provided, that any
               Governmental Action which by its terms or by
               operation of law would become void, voidable,
               terminable or revocable if mortgaged, pledged or
               assigned hereunder or if a security interest
               therein were granted hereunder are expressly
               excepted and excluded from the Lien and the terms
               of this Agreement to the extent necessary so as to
               avoid such voidness, voidability, terminability or
               revocability,
          
          (viii)    all Fixtures,
          
          (ix) without limiting the generality of the foregoing,
               all other personal property, rights, interests,
               goods, Instruments, Chattel Paper, Documents,
               credits, claims, demands and assets of the
               Partnership whether now existing or hereafter
               acquired from time to time, and
          
          (x)  any and all additions and accessions to any of the
               foregoing, all improvements thereto, all
               substitutions and replacements therefor and all
               products and Proceeds thereof (all of the above
               collectively, the "Collateral").

     (b)  The security interest granted to the Security Agent,
          for the benefit of the Owner Trustee and GE Capital,
          pursuant to this Security Agreement extends to all
          Collateral of the kind which is the subject of this
          Security Agreement which the Partnership may acquire at
          any time during the continuation of this Security
          Agreement, whether such Collateral is in transit or in
          the Partnerships, the Security Agent's, the Owner
          Trustee' s, GE Capital' s, or any other Person' s
          constructive, actual or exclusive occupancy or
          possession.

Section 2.2    Security Interest Absolute.  All rights of the
Security Agent and all security interests hereunder, shall be
absolute and unconditional irrespective of:

     (a)  any lack of validity or enforceability of the Loan
          Agreement, any other Loan Document, the Facility Lease,
          any other Lease Document or any other agreement or
          instrument relating thereto;
     
     (b)  any change in the time, manner or place of payment of,
          or in any other term of, all or any of the Obligations,
          or any other amendment or waiver of or any consent to
          any departure from the Loan Agreement or any other Loan
          Document, the Facility Lease, or any other Lease
          Document;
     
     (c)  any exchange, release or non-perfection of any other
          collateral, or any release or amendment or waiver of or
          consent to departure from any guaranty, for all or any
          of the Obligations; or
     
     (d)  any other circumstance which might otherwise constitute
          a defense available to, or a discharge of, the
          Partnership or a third party pledger.

Section 2.3    Power of Attorney.

     (a)  The Partnership hereby constitutes and appoints the
          Security Agent or any Person or agent whom the Security
          Agent may designate, as the Partnership's attorney-in-
          fact, at the Partnership's reasonable cost and expense,
          to exercise at any time following the occurrence and
          during the continuance of an Event of Default or a
          Lease Event of Default all or any of the following
          powers, in accordance with and subject to the terms and
          conditions of the Project Documents, which, being
          coupled with an interest, shall be irrevocable until
          all of the Obligations have been paid in full:
     
          (i)  To receive, take, endorse, sign, assign and
               deliver, all in the Security Agent's name or the
               Partnership's name, any and all checks, notes,
               drafts, and other documents or instruments
               relating to the Collateral;
          
          (ii) To receive, open and dispose of all mail addressed
               to the Partnership and to notify postal
               authorities to change the address for delivery
               thereof to such address as the Security Agent
               designates;
          
          (iii)  To request from account debtors of the
               Partnership in the Partnership's name, the
               Security Agent's name, or in the name of the
               Security Agent's designee, information concerning
               the Receivables and the amounts owing thereon;
          
          (iv) To transmit to account debtors indebted on
               Receivables notice of the Security Agent's
               interest therein;
          
          (v)  To notify account debtors indebted on Receivables
               to make payment directly to the Security Agent;
          
          (vi) To take or bring, in the Partnership's name or the
               Security Agent's name, all steps, actions, suits
               or proceedings deemed by the Security Agent to be
               necessary or desirable to enforce or effect
               collection of the Receivables;
          
          (vii)     To prepare, sign and file any Uniform
               Commercial Code financing statements in the name
               of the Partnership as debtor;
          
          (viii)    If the Partnership shall have failed to do so
               in a timely manner, to take or cause to be taken
               all actions necessary to perform or comply or
               cause performance or compliance with the covenants
               of the Partnership contained in the Loan Documents
               and the Lease Documents;
          
          (ix) To sign and endorse any invoices, freight or
               express bills, bills of lading, storage or
               warehouse receipts, drafts against debtors,
               assignments, verifications, notices and other
               documents in connection with any of the
               Collateral;
          
          (x)  To defend any suit, action or proceeding brought
               against the Partnership with respect to any
               Collateral;
          
          (xi) To settle, compromise or adjust any suit, action
               or proceeding described in the preceding clause
               and, in connection therewith, to give such
               discharges or releases as the Security Agent may
               deem appropriate;
          
          (xii)     Generally, to sell or transfer and make any
               agreement with respect to or otherwise deal with
               any of the Collateral as fully and completely as
               though the Security Agent were the absolute owner
               thereof for all purposes, and to do, at the
               Security Agent's option and the Partnership's
               expense, at any time, or from time to time, all
               acts and things which the Security Agent deems
               necessary to protect, preserve or realize upon the
               Collateral and the Liens of the Security Agent
               thereon;
          
          (xiii)    To execute, in connection with any
               foreclosure, any endorsements, assignments or
               other instruments of conveyance or transfer with
               respect to the Collateral; and
          
          (xiv)     To exercise the Partnership's rights under
               any Contract in accordance with Section 6.4.
     
     (a)  The Partnership hereby ratifies all that said attorney
          shall lawfully do or cause to be done by virtue hereof.
          The Partnership hereby acknowledges and agrees that the
          Security Agent shall have no fiduciary duties to the
          Partnership and the Partnership hereby waives any
          claims to the rights of a beneficiary of a fiduciary
          relationship hereunder.


                           ARTICLE III
        GENERAL REPRESENTATIONS, WARRANTIES AND COVENANTS

The Partnership represents, warrants and covenants, which
representations, warranties and covenants shall survive execution
and delivery of this Security Agreement, as follows:

Section 3.1    Validity of Lien.  This Security Agreement is
effective to create, as security for the Obligations, a legal,
valid and enforceable Lien on, and security interest in, all of
the Collateral in favor of the Security Agent, for the benefit of
GE Capital and the Owner Trustee, superior to and prior to the
rights of all third Persons and subject to no other Liens.

Section 3.2    No Liens.

     (a)  The Partnership is, and as to Collateral acquired by it
          from time to time after the date hereof, the
          Partnership will be, the owner of all Collateral free
          from all Liens or other right, title or interest of any
          Person (other than Permitted Liens).  The Partnership
          shall defend the Collateral against all Liens and
          demands of all Persons at any time claiming the same or
          any interest therein adverse to the Security Agent, the
          Owner Trustee or GE Capital.
     
     (b)  There is no financing statement (or similar statement
          or instrument of registration under the law of any
          jurisdiction) covering or purporting to cover any
          interest of any kind in the Collateral, other than the
          financing statement previously filed in favor of GE
          Capital, as agent, securing obligations under the
          Development Loan Agreement, and the Partnership will
          not execute or authorize to be filed in any public
          office any financing statement (or similar statement or
          instrument of registration under the law of any
          jurisdiction) or statements relating to the Collateral,
          except financing statements filed or to be filed in
          respect of and covering the security interests granted
          hereby to the Security Agent.

Section 3.3    Chief Executive Office; Name; Records.  The chief
executive office of the Partnership is located at 4100 Spring
Valley, Suite 1001, Dallas, Texas 75244; provided that certain
records concerning the Project and certain contracts relating
thereto are kept at the Partnership's office at 6433 S. Crain
Highway, Upper Marlboro (Prince George's County), Maryland 20772
or at the Site.  The Partnership will not (a) move its chief
executive office (or change the location(s) where records
concerning the Project are kept), or (b) change its name from,
nor carry on business under any name other than Panda-Brandywine,
L.P., unless it has complied with the requirements of the last
sentence of this Section 3.3.  The originals of all documents
evidencing all Contracts and Receivables of the Partnership, and
the only original books of accounts and records concerning the
Collateral are, and will continue to be, kept at, and controlled
and directed (including, without limitation, for general
accounting purposes) from, such chief executive office (or such
other office set forth above), or at such new location for such
chief executive office as the Partnership may establish in
accordance with the last sentence of this Section 3.3.  The
Partnership shall not establish a new location for its chief
executive office or change its name or the name under which it
presently conducts its business until (i) it has given to the
Security Agent and GE Capital not less than 30 days' prior
written notice of its intention so to do, clearly describing such
new location or specifying such new name, as the case may be, and
providing such other information in connection therewith as the
Security Agent or GE Capital may reasonably request and (ii) with
respect to such new location or such new name, as the case may
be, it shall have taken all action, reasonably satisfactory to
the Security Agent and GE Capital, to maintain the security
interest of the Security Agent, on behalf of the Owner Trustee
and GE Capital, in the Collateral intended to be granted hereby
at all times fully perfected and in full force and effect.
          
Section 3.4    Financing Statements.  The Partnership agrees that
it shall ensure that all necessary and appropriate recordings and
filings will be effected by the Security Agent in all necessary
and appropriate public offices (as determined by GE Capital) so
that the Lien created by the Collateral Security Documents will
at all times constitute a perfected Lien on, and security
interest in, the Collateral prior and superior to all other
Liens, all in accordance with the Uniform Commercial Code as
enacted in any and all relevant jurisdictions or any other
relevant Law.  The Partnership authorizes the Security Agent to
file any such financing statements in connection with the Lien
created by the Collateral Security Documents without the
signature of the Partnership.

Section 3.5    Further Actions.  The Partnership will, at its own
expense, make, execute, endorse, acknowledge, file and/or deliver
to the Security Agent from time to time such lists, descriptions
and designations of its Collateral, bills of lading, documents of
title, vouchers, invoices, schedules, powers of attorney,
certificates, reports and other assurances or instruments and
take such further steps relating to the Collateral and other
property or rights covered by the security interest hereby
granted, which are necessary or desirable to create, perfect,
preserve, protect or validate any security interest granted
pursuant to this Security Agreement or to enable the Security
Agent to exercise and enforce its rights under this Security
Agreement with respect to such security interest.

Section 3.6    Taxes, Claims, etc.  So long as this Security
Agreement is in effect, the Partnership shall pay (a) all taxes,
assessments and governmental charges imposed upon it or upon its
property, and (b) all claims (including, without limitation,
claims for labor, materials, supplies or services) which might,
if unpaid, become a Lien upon its property, unless, in each case,
the validity or amount thereof is subject to Contest.

Section 3.7    Right of Inspection.  The Partnership shall allow
any representative of the Security Agent or GE Capital to visit
and inspect any of the Partnerships properties, including,
without limitation, the Inventory and Equipment, to examine its
books of record and account, including, without limitation, the
Inventory Records, and to make extracts therefrom and to receive
true copies of any papers, documents or instruments relating to
the Collateral, and to discuss its affairs, finances and accounts
with its officers, all at such times and as often as the Security
Agent or GE Capital may request.

Section 3.8    Additional Statements and Schedules.  The
Partnership shall execute and deliver to the Security Agent, from
time to time, solely for the Security Agent's convenience in
maintaining a record of the Collateral, such written statements
and schedules as the Security Agent may reasonably require
designating, identifying or describing the Collateral.

Section 3.9    Warehouse Receipts Non-Negotiable.  The
Partnership agrees that if any warehouse receipt or receipt in
the nature of a warehouse receipt is issued with respect to any
of its Inventory, such warehouse receipt or receipt in the nature
thereof shall not be drawn in such a manner as to be
"'negotiable" (as such term is used in Section 7-104 of the
Uniform Commercial Code as in effect in any relevant jurisdiction
or under other relevant law).

Section 3.10   Recourse; Limitation of Liability.  There shall be
full recourse to the Partnership and all of its assets for the
liabilities of the Partnership under this Security Agreement and
the other Transaction Documents, but in no event shall any
Partner, Affiliate of any Partner, or any officer, director or
employee of the Partnership, any Partner or their Affiliates or
any holder of any equity interest in any Partner be personally
liable or obligated for such liabilities of the Partnership
except as may be specifically provided in any other Transaction
Document to which such Partner is a party or in the event of
fraudulent actions, knowing misrepresentations, gross negligence
or willful misconduct by the Partnership, any Partner or any of
their Affiliates in connection with the financing contemplated
under the Transaction Documents . Subject to the foregoing
limitation on liability, the Security Agent may sue or commence
any suit, action or proceeding against any Partner or any
Affiliate thereof in order to obtain jurisdiction over the
Partnership in order to enforce its rights and remedies
hereunder.  Nothing herein contained shall limit or be construed
to limit the liabilities and obligations of any Partner or any
Affiliate thereof in accordance with the terms of any other
Transaction Document creating such liabilities and obligations to
which such Partner or Affiliate is a party.


                           ARTICLE IV
      SPECIAL PROVISIONS CONCERNING INVENTORY AND EQUIPMENT

Section 4.1    Location of Inventory and Equipment.  The
Partnership agrees that all Inventory and Equipment now held or
subsequently acquired by it shall be kept at (or shall be in
transport to) the Site, or such new location as the Partnership
may establish in accordance with the last sentence of this
Section 4.1.  The Partnership may establish a new location for
Inventory and Equipment only if (i) it shall have given to the
Security Agent and GE Capital 30 days' prior written notice of
its intention so to do, clearly describing such new location and
providing such other information in connection therewith as the
Security Agent or GE Capital may reasonably request, and (ii)
with respect to such new location, it shall have taken all action
necessary to maintain the security interest of the Security Agent
in the Collateral intended to be granted hereby at all times
fully perfected and in full force and effect.

Section 4.2    Inventory Records.  The Partnership shall maintain
such current Inventory Records as the Security Agent may from
time to time reasonably request.


                            ARTICLE V
           SPECIAL PROVISIONS CONCERNING RECEIVABLES,
                    CONTRACTS AND INSTRUMENTS

Section 5.1    Additional Representations and Warranties.  As of
the time when each of its Receivables arises, the Partnership
shall be deemed to have represented and warranted that such
Receivable and all records, papers and documents relating thereto
(if any) are genuine and in all respects what they purport to be,
and that all papers and documents (if any) relating thereto:

          (i)  will (subject to dispute, return, replacement,
               settlement or compromise) evidence indebtedness
               unpaid and owed by such account debtor arising out
               of the performance of labor or services or the
               sale and delivery of the merchandise listed
               therein, or both,
          
          (ii) will be the only original writings evidencing and
               embodying such obligation of the account debtor
               named therein (other than copies created for
               purposes other than general accounting purposes),
          
          (iii)     will (subject to dispute, return,
               replacement, settlement or compromise and any
               limits due to applicable bankruptcy, insolvency,
               moratorium or other similar rights affecting
               creditors, rights generally and general principles
               of equity) evidence true and valid obligations,
               enforceable in accordance with their respective
               terms, not subject to the fulfillment of any
               contract or condition whatsoever unless set forth
               in the writing, and
          
          (iv) will be in compliance and will conform with all
               applicable requirements of Law.

Section 5.2    Maintenance of Records; Legending of Records.  The
Partnership will keep and maintain at its own cost and expense
satisfactory and complete records of its Receivables, including,
but not limited to, records of all payments received and all
credits granted thereon, and the Partnership will make the same
available to the Security Agent for inspection at the
Partnership's chief executive office, without charge to the
Security Agent, at such times as the Security Agent may
reasonably request.  The Partnership shall, without charge to the
Security Agent, deliver all tangible evidence that the Security
Agent may request of its Receivables (including, without
limitation, all documents evidencing the Receivables) and books
and records to the Security Agent or to its representatives
(copies of which evidence and books and records may be retained
by the Partnership) at any time upon the Security Agent's demand.
If an Event of Default or a Lease Event of Default occurs and
continues, and if the Security Agent so directs, the Partnership
shall legend in form and substance satisfactory to the Security
Agent, the Receivables and Contracts, as well as books, records
and documents evidencing or pertaining to the Receivables with an
appropriate reference to the fact that the Receivables and
Contracts have been assigned to the Security Agent, for the
benefit of GE Capital and the Owner Trustee, and that the
Security Agent has a security interest therein.

Section 5.3    Modification of Terms; No Payment to the
Partnership.  The Partnership shall not rescind or cancel any
indebtedness evidenced by any Receivable or make any adjustment
with respect thereto, or extend or renew the same, or compromise
or settle any dispute, claim, suit or legal proceeding relating
thereto, or sell any Receivable or interest therein, without the
prior written consent of the Security Agent or GE Capital.  The
Partnership will duly fulfill all obligations on its part to be
fulfilled under or in connection with the Receivables and will do
nothing to impair the rights of the Security Agent, the Owner
Trustee and GE Capital in the Receivables.

Section 5.4    Payments Under Project Documents and Receivables.

     (a)  Notice to Obligors under Project Documents and
          Receivables.  The Partnership agrees and confirms that
          it will notify each party to the Project Documents and
          each account debtor or obligor under the Receivables of
          the grant of the security interest therein and
          assignment thereof to the Security Agent and instruct
          each of them that all payments due or to become due and
          all amounts payable to the Partnership hereunder shall,
          until the Obligations are paid in full, be made
          directly to the Security Agent as provided in the
          Security Deposit Agreement.  Unless notified to the
          contrary by the Security Agent, and subject to Section
          5.3 of this Security Agreement, the Partnership shall,
          at its expense, enforce collection of any amounts
          payable with respect to each of the Receivables.
     
     (b)  Non-Payment to the Security Agent.  In the event the
          Partnership shall receive directly from any party to
          the Project Documents or from any account debtor or
          other obligor under any Receivable any payments under
          the Project Documents and the Receivables otherwise
          than to the Security Agent, the Partnership shall
          receive such payments in a constructive trust for the
          benefit of the Security Agent, shall segregate such
          payments from other funds of the Partnership, and,
          shall forthwith transmit and deliver such payments to
          the Security Agent in accordance with the terms of the
          Security Deposit Agreement.

Section 5.5    Direction to Account Borrowers, Contracting
Parties; etc.

     (a)  The Partnership agrees that the Security Agent may, at
          its option, directly notify the account debtors or
          obligors with respect to any Receivables and/or under
          any Project Documents to make payments with respect
          thereto directly to the Security Agent.
     
     (b)  The Partnership agrees to be bound by any collection,
          compromise, forgiveness, extension or other action
          taken by the Security Agent with respect to the
          Receivables and/or Project Documents.  Without notice
          to or assent by the Partnership, the Security Agent may
          apply any or all amounts then in, or thereafter
          deposited with any financial institution in any
          checking, savings, deposit or other account of the
          Partnership in accordance with the provisions of the
          Loan Agreement, the Security Deposit Agreement and the
          Facility Lease.  The reasonable costs and expenses
          (including reasonable attorneys, fees) of collection,
          whether incurred by the Partnership or the Security
          Agent, shall be borne by the Partnership.

Section 5.6    Instruments.  At such time that an Event of
Default or a Lease Event of Default shall have occurred and be
continuing, the Partnership promptly shall deliver all
Instruments to the Security Agent appropriately endorsed to the
order of the Security Agent as further security hereunder.


                           ARTICLE VI
             SPECIAL PROVISIONS CONCERNING CONTRACTS

Section 6.1    Security Interest in Contract Rights.  The
Partnership's assignment and grant, pursuant to Section 2.1, to
the Security Agent, for the benefit of GE Capital and the Owner
Trustee, of a security interest in all of its right, title and
interest in and to each and all of the Contracts and the contract
rights thereunder, includes, but is not limited to:

     (a)  all (i) rights to payment under any Contract and (ii)
          payments due and to become due under any Contract, in
          each case whether as contractual obligations, damages
          or otherwise;
     
     (b)  all of its claims, rights, powers, or privileges and
          remedies under any Contract; and
     
     (c)  all of its rights under any Contract to make
          determinations, to exercise any election (including,
          but not limited to, election of remedies) or option or
          to give or receive any notice, consent, waiver or
          approval together with full power and authority with
          respect to any Contract to demand, receive, enforce,
          collect or provide receipt for any of the foregoing
          rights or any property the subject of any of the
          Contracts, to enforce or execute any checks, or other
          instruments or orders, to file any claims and to take
          any action which, in the reasonable opinion of the
          Security Agent, may be necessary or advisable in
          connection with any of the foregoing (the Contracts,
          together with all of the foregoing in this Section 6.l,
          the "Contract Rights");
     
provided, however, that until the occurrence and continuance of
an Event of Default or a Lease Event of Default, notwithstanding
anything else herein to the contrary, the Partnership may,
subject to the terms and provisions of the Loan Agreement and the
Facility Lease, exclusively exercise all of the Partnerships
rights, powers, privileges and remedies under the Contracts.

Section 6.2    Further Protection.  The Partnership warrants and
forever shall defend its title to the Contract Rights against the
claims and demands of any Person and hereby grants the Security
Agent full power and authority, upon the occurrence or during the
continuance of an Event of Default or a Lease Event of Default to
take all actions as the Security Agent reasonably deems necessary
or advisable to effectuate the provisions set forth in this
sentence.

Section 6.3    Partnership Remains Liable under Receivables and
Contracts.  Anything herein to the contrary notwithstanding
(including, without limitation, the grant of any rights to the
Security Agent, the Owner Trustee or GE Capital) the Partnership
shall remain liable under each of the Receivables and Contracts
to observe and perform all the conditions and obligations to be
observed and performed by it thereunder, all in accordance with
the terms of any agreement giving rise to each such Receivable or
Contract.  The Security Agent, the Owner Trustee and GE Capital
shall have no obligation or liability under any Receivable (or
any agreement giving rise thereto) or Contract by reason of or
arising out of this Agreement or the receipt by the Security
Agent, the Owner Trustee or GE Capital of any payment relating to
such Receivable or Contract pursuant hereto or pursuant to the
Security Deposit Agreement, nor shall the Security Agent, the
Owner Trustee or GE Capital be obligated in any manner to perform
any of the obligations of the Partnership under or pursuant to
any Receivable (or any agreement giving rise thereto) or under or
pursuant to any Contract, to make any payment, to make any
inquiry as to the nature or the sufficiency of any payment
received by it or as to the sufficiency of any performance by any
party under any Receivable (or any agreement giving rise thereto)
or under any Contract, to present or file any claim, to take any
action to enforce any performance or to collect the payment of
any amounts which may have been assigned to it or to which it may
be entitled at any time or times.

Section 6.4    Remedies.  Upon the occurrence of any Event of
Default or Lease Event of Default and the continuance thereof,
the Security Agent shall have the rights set forth in Article VII
hereof, and in addition may (a) enforce all remedies, rights,
powers and privileges of the Partnership under any or all of the
Contracts, (b) sell any or all of the Contract Rights at public
or private sale upon at least 10 days prior written notice and/or
(c) substitute itself or any nominee or trustee in lieu of the
Partnership as party to any of the Contracts and to notify the
obligor of any Contract Right (the Partnership hereby agreeing to
deliver any such notice at the request of the Security Agent)
that all payments and performance under the relevant Contract
shall be made or rendered to the Security Agent or such other
Person as the Security Agent may designate.


                           ARTICLE VII
          REMEDIES UPON OCCURRENCE OF EVENT OF DEFAULT
                    OR LEASE EVENT OF DEFAULT

Section 7.l    Remedies; Obtaining the Collateral upon Default.
Upon the occurrence of any Event of Default or Lease Event of
Default and the continuance thereof, the Security Agent shall be
entitled to exercise all the rights and remedies of a secured
party under the Uniform Commercial Code as in effect in any
relevant jurisdiction to enforce this Security Agreement and the
security interests contained herein, and, in addition, subject to
any mandatory requirements of Law then in effect, the Security
Agent may, in addition to its other rights and remedies
hereunder, including without limitation under Sections 7 .2 and
7. 6, and also its (and GE Capital's and the Owner Trustee' s)
rights under the other Loan Documents and the Lease Documents, do
any of the following:

     (a)  personally, or by trustees or attorneys, immediately
          take possession of the Collateral or any part thereof,
          from the Partnership or any other Person who then has
          possession of any part thereof with or without notice
          or process of law, and for that purpose may enter upon
          the Partnership's or such other Person's premises where
          any of the Collateral is located and remove the same
          and use in connection with such removal any and all
          services, supplies, aids and other facilities of the
          Partnership;
     
     (b)  instruct the obligor or obligors on any agreement,
          instrument or other obligation (including, without
          limitation, the Receivables and the Contracts)
          constituting the Collateral to make any payment
          required by the terms of such instrument or agreement
          directly to the Security Agent; and
     
     (c)  take possession of the Collateral or any part thereof,
          by directing the Partnership in writing to turn over
          the same to the Security Agent at the Site, in which
          event the Partnership shall at its own expense:
     
          (i)  forthwith turn over the same to the Security Agent
               at the Site;
          
          (ii) store and keep any Collateral so turned over to
               the Security Agent at the Site pending further
               action by the Security Agent as provided in
               Section 7.2; and
          
          (iii)     while the Collateral shall be so stored and
               kept, provide such guards and maintenance services
               as shall be necessary to protect the same and to
               preserve and maintain them in good condition.

The Partnership's obligation to turn over the Collateral as set
forth above is of the essence of this Security Agreement and,
accordingly, upon application to a court of equity having
jurisdiction, the Security Agent shall be entitled to obtain a
decree requiring specific performance by the Partnership of said
obligation.

Section 7.2    Remedies; Disposition of the Collateral.  Any
Collateral repossessed by the Security Agent under or pursuant to
Section 7.l and any other Collateral, whether or not so
repossessed by the Security Agent, may, to the extent permitted
by any contract terms governing such Collateral, be sold, leased
or otherwise disposed of under one or more contracts or as an
entirety, and without the necessity of gathering at the place of
sale the property to be sold, and in general in such manner, at
such time or times, at such place or places and on such terms
(whether cash or credit, and in the case of credit, without
assumption of future credit risk) as the Security Agent may, in
compliance with applicable requirements of Law, determine to be
commercially reasonable.  Any of the Collateral may be sold,
leased or otherwise disposed of, in the condition in which the
same existed when taken by the Security Agent or after any
overhaul or repair which the Security Agent shall determine to be
commercially reasonable.  Any such disposition shall be made upon
not less than 10 days' written notice to the Partnership
specifying the time such disposition is to be made and, if such
disposition shall be a public sale, specifying the place of such
sale.  Any such sale may be adjourned by announcement at the time
and place fixed therefor, and such sale may, without further
notice, be made at the time and place to which it was so
adjourned.  To the extent permitted by applicable requirements of
Law, the Security Agent (or the Owner Trustee or GE Capital) may
bid for and become the buyer of the Collateral or any item
thereof offered for sale at a public auction without
accountability to the Partnership (except to the extent of
surplus money received as provided in Section 7.4).

Section 7.3    Waiver.

     (a)  Except as otherwise provided in this Security
          Agreement, THE PARTNERSHIP HEREBY WAIVES, TO THE EXTENT
          PERMITTED BY APPLICABLE LEGAL REQUIREMENTS, NOTICE OR
          JUDICIAL HEARING IN CONNECTION WITH THE SECURITY
          AGENT'S TAKING POSSESSION OR THE SECURITY AGENT'S
          DISPOSITION OF ANY OF THE COLLATERAL, INCLUDING,
          WITHOUT LIMITATION, ANY AND ALL PRIOR NOTICE AND
          HEARING FOR ANY PREJUDGMENT REMEDY OR REMEDIES AND ANY
          SUCH RIGHT WHICH THE PARTNERSHIP WOULD OTHERWISE HAVE
          UNDER THE CONSTITUTION OR ANY STATUTE OF THE UNITED
          STATES OR OF ANY STATE, and the Partnership hereby
          further waives:
     
          (i)  all damages occasioned by such taking of
               possession except any damages which are finally
               judicially determined to have been the direct
               result of the Security Agent's gross negligence or
               willful misconduct;
          
          (ii) all other requirements as to the time, place and
               terms of sale or other requirements with respect
               to the enforcement of the Security Agent's rights
               hereunder; and
          
          (iii)     all rights of redemption, appraisement,
               valuation, stay, extension or moratorium now or
               hereafter in force under any applicable law in
               order to prevent or delay the enforcement of this
               Security Agreement or the absolute sale of the
               Collateral or any portion thereof, and the
               Partnership, for itself and all who may claim
               under it, insofar as it or they may now or
               hereafter lawfully do so, hereby waives the
               benefit of such laws.
     
     (b)  Without limiting the generality of the foregoing, the
          Partnership hereby:
     
          (i)  authorizes the Security Agent, in its sole
               discretion and without notice to or demand upon
               the Partnership and without otherwise affecting
               the obligations of the Partnership hereunder from
               time to time, to take and hold other collateral
               granted to it by any other Person (in addition to
               the Collateral) for payment of any Obligations, or
               any part thereof, and to exchange, enforce or
               release such other collateral or any part thereof,
               and to accept and hold any endorsement or
               guarantee of payment of the Obligations or any
               part thereof, and to release or substitute any
               endorser or guarantor or any other person granting
               security for or in any way obligated upon any
               Obligations, or any part thereof; and
          
          (ii) waives and releases any and all right to require
               the Security Agent to collect any of the
               Obligations from any specific item or items of
               Collateral or from any other party liable as
               guarantor or in any other manner in respect of any
               of the Obligations or from any collateral (other
               than the Collateral) for any of the Obligations.
     
     (c)  Any sale of, or the grant of options to purchase, or
          any other realization upon, any Collateral shall,
          provided that it is done in accordance with applicable
          law and this Security Agreement, operate to divest all
          right, title, interest, claim and demand, either at law
          or in equity, of the Partnership therein and thereto,
          and shall be a perpetual bar both at law and in equity
          against the Partnership and against any and all Persons
          claiming or attempting to claim the Collateral so sold,
          optioned or realized upon, or any part thereof, from,
          through and under the Partnership.

Section 7.4    Application of Proceeds;  Partnership Liable for
Deficiency.  Except as otherwise specified therein, the proceeds
of any Collateral obtained pursuant to Section 5.4 or 7.1 or
disposed of pursuant to Section 7.2 shall be applied, first, to
the payment of any expenses incurred by the Security Agent in
connection with the administration of this Security Agreement,
the custody, preservation or sale of, collection from or other
realization from, any of the Collateral, the exercise or
enforcement of any of its rights hereunder or the failure by the
Partnership to perform or observe any of the provisions hereof,
including all reasonable attorney's fees and second, to the
payment of the Obligations in such order as GE Capital may
direct.  Any surplus remaining after payment in full of all of
the Obligations shall be paid over to the Partnership or to
whomever may be entitled to receive such surplus.  The
Partnership shall be liable for any deficiency remaining after
any application of funds pursuant hereto.

Section 7.5    Remedies Cumulative; No Waiver.  Each and every
right, power and remedy hereby specifically given to the Security
Agent shall be in addition to every other right, power and remedy
specifically given to the Security Agent (or the Owner Trustee or
GE Capital) under this Security Agreement and the other
Transaction Documents, or now or hereafter existing at law or in
equity, or by statute, and each and every right, power and remedy
whether specifically herein given or otherwise existing may be
exercised from time to time or simultaneously and as often and in
such order as may be deemed expedient by the Security Agent.  All
such rights, powers and remedies shall be cumulative, and the
exercise or the partial exercise of one shall not be deemed a
waiver of the right to exercise of any other.  No delay or
omission of the Security Agent in the exercise of any of its
rights, remedies, powers and privileges hereunder or partial or
single exercise thereof, and no renewal or extension of any of
the Obligations, shall impair any such right, remedy, power or
privilege or shall constitute a waiver thereof.

Section 7.6    Discontinuance of Proceedings.  In case the
Security Agent shall have instituted any proceeding to enforce
any right, power or remedy under this Security Agreement by
foreclosure, sale, entry or otherwise, and such proceeding shall
have been discontinued or abandoned for any reason or shall have
been determined adversely to the Security Agent, then, in every
such case, the Partnership and the Security Agent shall be
restored to their former positions and rights hereunder with
respect to the Collateral, subject to the security interest
created under this Security Agreement, and all rights, remedies
and powers of the Security Agent shall continue as if no such
proceeding had been instituted.


                          ARTICLE VIII
                            INDEMNITY

Section 8.1    Indemnity.

     (a)  The Partnership agrees to indemnify, reimburse and hold
          the Security Agent, GE Capital and the Owner Trustee
          and their respective successors, assigns, officers,
          directors, employees, and agents (each individually, an
          "Indemnitee,'' and collectively, "Indemnitees")
          harmless from any and all liabilities, obligations,
          damages, injuries, penalties, claims, demands, actions,
          suits, judgments and any and all costs and expenses
          (including reasonable attorneys, fees and
          disbursements) (such expenses, collectively, the
          "Expenses") of whatsoever kind and nature imposed on,
          asserted against or incurred by any of the Indemnitees
          in any way relating to or arising out of:
     
          (i)  this Security Agreement, any other Transaction
               Document, or the documents executed in connection
               herewith and therewith or connected with the
               administration of the transactions contemplated
               hereby and thereby, or the enforcement of any of
               the terms hereof or thereof, or the preservation
               of any rights hereunder or thereunder,
          
          (ii) the ownership, purchase, delivery, control,
               acceptance, lease, financing, possession,
               operation, condition, sale, return or other
               disposition, or use of, the Collateral (including,
               without limitation, latent or other defects,
               whether or not discoverable, and any claim for
               patent or trademark infringement),
          
          (iii)     the violation of any requirements of Law
               (including any Environmental Law) of any
               Governmental Authority applicable to the
               Partnership or the Project,
          
          (iv) any tort (including, without limitation, claims
               arising or imposed under the doctrine of strict
               liability, or for or on account of injury to or
               the death of any Person (including any
               Indemnitee), or property damage), or
          
          (v)  any contract claim, excluding (x) those finally
               judicially determined to have arisen solely from
               the gross negligence or willful misconduct of any
               Indemnitee or (y) unless specifically provided for
               elsewhere in this Agreement, those arising out of
               the actions of any Indemnitee while in possession
               or control of the Collateral.
     
     (b)  Without limiting the application of Section 8.1(a), the
          Partnership agrees to pay, or reimburse the Security
          Agent, the Owner Trustee and GE Capital for any and all
          reasonable fees, costs and expenses of whatever kind or
          nature incurred in connection with the preservation,
          protection or validation of the Security Agent's Liens
          on, and security interest in, the Collateral,
          including, without limitation, all fees and taxes in
          connection with the recording or filing of instruments
          and documents in public offices, payment or discharge
          of any taxes or Liens upon or in respect of the
          Collateral, premiums for insurance with respect to the
          Collateral and all other fees, costs and expenses in
          connection with protecting, maintaining or preserving
          the Collateral and the Security Agent's interest
          therein, whether through judicial proceedings or
          otherwise, or in defending or prosecuting any actions,
          suits or proceedings arising out of or relating to the
          Collateral.
     
     (c)  Without limiting the application of Section 8.1(a) or
          (b), the Partnership agrees to pay, indemnify and hold
          each Indemnitee harmless from and against any losses,
          costs, damages and expenses which such Indemnitee may
          suffer, expend or incur in consequence of or growing
          out of any failure of the Partnership to comply with
          its obligations under this Security Agreement or any
          other Transaction Document, or any misrepresentation by
          Partnership in this Security Agreement or any other
          Transaction Document, or in any statement or writing
          contemplated by or made or delivered pursuant to or in
          connection with this Security Agreement or any other
          Transaction Document.
     
     (d)  If and to the extent that the obligations of the
          Partnership under this Section 8.1 are unenforceable
          for any reason, the Partnership hereby agrees to make
          the maximum contribution to the payment and
          satisfaction of such obligations which is permissible
          under applicable requirements of Law.

Section 8.2    Obligations Secured by Collateral.  Any amounts
paid by any Indemnitee as to which such Indemnitee has the right
to reimbursement, and any amounts paid by the Security Agent in
preservation of any of its rights or interest in the Collateral,
together with interest on such amounts from the date paid until
reimbursement in full at a rate per annum equal at all times to
the Overdue Rate, shall constitute Obligations secured by the
Collateral.


                           ARTICLE IX
                          MISCELLANEOUS

Section 9.l    Notices.  All notices and other communications to
any party hereunder shall be in writing (including telecopy or
similar teletransmission or writing) and shall be given to such
party at its address or telecopy number set forth on Annex I
hereto or such other address or telecopy number as such party may
hereafter specify by written notice to the other party.  Each
such notice or other communication shall be effective (i) if
given by telecopy, when such telecopy is transmitted by confirmed
telecopier to the telecopy number specified in this Section, (ii)
if given by mail, 5 days after such communication is deposited in
the mails with first class postage prepaid, addressed as
aforesaid or (iii) if given by any other means (including,
without limitation, by air courier, when delivered at the address
specified in this Section.

Section 9.2    Amendment.  None of the terms and conditions of
this Security Agreement may be amended, changed, waived, modified
or varied in any manner whatsoever except in accordance with the
provisions of subsection 9.1 of the Loan Agreement and with the
prior written consent of each of the parties hereto.

Section 9.3    Successors and Assigns.  This Security Agreement
shall be binding upon the Partnership and its successors and
assigns and shall inure to the benefit of the Security Agent, GE
Capital, the Owner Trustee and their respective successors and
assigns.

Section 9.4    Survival.

     (a)  All agreements, statements, representations and
          warranties made by the Partnership herein or in any
          certificate or other instrument delivered by the
          Partnership or on its behalf under this Security
          Agreement shall be considered to have been relied upon
          by the Security Agent and shall survive the execution
          and delivery of this Security Agreement and the other
          Transaction Documents regardless of any investigation
          made by the Security Agent, or on its behalf, until the
          Obligations shall have been paid in full.
     
     (b)  The indemnity obligations of the Partnership contained
          in Article VIII shall continue in full force and effect
          notwithstanding the full payment of the Obligations and
          notwithstanding the discharge thereof.

Section 9.5    Headings Descriptive.  The headings of the several
sections of this Security Agreement are inserted for convenience
only and shall not in any way affect the meaning or construction
of any provision of this Security Agreement.

Section 9.6    Severability.  Any provision of this Security
Agreement which is prohibited or unenforceable in any
jurisdiction shall, as to such jurisdiction, be ineffective to
the extent of such prohibition or unenforceability without
invalidating the remaining provisions hereof, and any such
prohibition or unenforceability in any jurisdiction shall not
invalidate or render unenforceable such provision in any other
jurisdiction.

Section 9.7    Partnerships Duties.  Anything contained herein to
the contrary notwithstanding, the Partnership shall remain liable
to perform all of its obligations under or with respect to the
Collateral, and neither shall the Security Agent have any
obligations or liabilities under or with respect to any
Collateral by reason of or arising out of this Security
Agreement, nor shall the Security Agent be required or obligated
in any manner to perform or fulfill any of the obligations of the
Partnership under or with respect to any Collateral.

Section 9.8    Termination; Release.  When all Obligations have
been indefeasibly paid in full, this Security Agreement shall
terminate (except as provided in Section 9.4), and the Security
Agent, at the request and expense of the Partnership, will
promptly execute and deliver to the Partnership the proper
instruments (including Uniform Commercial Code termination
statements on form UCC-3) acknowledging the termination of this
Security Agreement, and will duly assign, transfer and deliver to
the Partnership (without recourse and without any representation
or warranty of any kind) such of the Collateral as may be in the
possession of the Security Agent and has not theretofore been
sold or otherwise applied or released pursuant to this Security
Agreement.

Section 9.9    Reinstatement.  This Security Agreement shall
continue to be effective or be reinstated, as the case may be, if
at any time any amount received by the Security Agent, the Owner
Trustee or GE Capital in respect of the Obligations is rescinded
or must otherwise be restored or returned by the Security Agent,
the Owner Trustee or GE Capital upon the insolvency, bankruptcy,
dissolution, liquidation or reorganization of the Partnership or
upon the appointment of any intervenor or conservator of, or
trustee or similar official for, the Partnership or any
substantial part of its assets, or upon the entry of an order by
a bankruptcy court avoiding payment of such amount, or otherwise,
all as though such payments had not been made.

Section 9.10   Counterparts.  This Agreement may be executed in
any number of counterparts, each of which, when so executed and
delivered, shall be an original, but all of which together shall
constitute one and the same instrument.

Section 9.11   GOVERNING LAW; SUBMISSION TO JURISDICTION; WAIVER
OF JURY TRIAL.

     (a)  THIS AGREEMENT AND THE RIGHTS AND OBLIGATIONS OF THE
          PARTIES HEREUNDER SHALL BE CONSTRUED IN ACCORDANCE WITH
          AND BE GOVERNED BY THE LAWS OF THE STATE OF NEW YORK,
          EXCEPT AS REQUIRED BY MANDATORY PROVISIONS OF LAW AND
          EXCEPT TO THE EXTENT THE VALIDITY OR PERFECTION OF THE
          SECURITY INTERESTS HEREUNDER, OR REMEDIES HEREUNDER,
          ARE GOVERNED BY THE LAWS OF ANY JURISDICTION OTHER THAN
          THE STATE OF NEW YORK.
     
     (b)  ANY LEGAL ACTION OR PROCEEDING WITH RESPECT TO THIS
          AGREEMENT AND ANY ACTION FOR ENFORCEMENT OF ANY
          JUDGMENT IN RESPECT THEREOF MAY BE BROUGHT IN THE
          COURTS OF THE STATE OF NEW YORK OR OF THE UNITED STATES
          OF AMERICA FOR THE SOUTHERN DISTRICT OF NEW YORK AND,
          BY EXECUTION AND DELIVERY OF THIS AGREEMENT, THE
          PARTNERSHIP HEREBY ACCEPTS FOR ITSELF AND IN RESPECT OF
          ITS PROPERTY, GENERALLY AND UNCONDITIONALLY, THE NON-
          EXCLUSIVE JURISDICTION OF THE AFORESAID COURTS AND
          APPELLATE COURTS FROM ANY THEREOF.  THE PARTNERSHIP
          IRREVOCABLY CONSENTS TO THE SERVICE OF PROCESS OUT OF
          ANY OF THE AFOREMENTIONED COURTS IN ANY SUCH ACTION OR
          PROCEEDING BY THE MAILING OF COPIES THEREOF BY
          REGISTERED OR CERTIFIED MAIL, POSTAGE PREPAID, TO THE
          PARTNERSHIP AT ITS ADDRESS REFERRED TO IN SECTION 9.1.
          THE PARTNERSHIP HEREBY IRREVOCABLY WAIVES ANY OBJECTION
          WHICH IT MAY NOW OR HEREAFTER HAVE TO THE LAYING OF
          VENUE OF ANY OF THE AFORESAID ACTIONS OR PROCEEDINGS
          ARISING OUT OF OR IN CONNECTION WITH THIS AGREEMENT
          BROUGHT IN THE COURTS REFERRED TO ABOVE AND HEREBY
          FURTHER IRREVOCABLY WAIVES AND AGREES NOT TO PLEAD OR
          CLAIM IN ANY SUCH COURT THAT ANY SUCH ACTION OR
          PROCEEDING BROUGHT IN ANY SUCH COURT HAS BEEN BROUGHT
          IN AN INCONVENIENT FORUM.  NOTHING HEREIN SHALL AFFECT
          THE RIGHT OF ANY PARTY HERETO TO SERVE PROCESS IN ANY
          OTHER MANNER PERMITTED BY LAW OR TO COMMENCE LEGAL
          PROCEEDINGS OR OTHERWISE PROCEED IN ANY OTHER
          JURISDICTION.
     
     (c)  EACH OF THE PARTNERSHIP AND THE SECURITY AGENT HEREBY
          IRREVOCABLY WAIVES ALL RIGHT OF TRIAL BY JURY IN ANY
          ACTION, PROCEEDING OR COUNTERCLAIM ARISING OUT OF OR IN
          CONNECTION WITH THIS AGREEMENT OR ANY MATTER ARISING
          HEREUNDER.

Section 9.12   Leveraged Lease.  If, upon the sale of the
Facility by the Partnership to the Owner Trustee in accordance
with the provisions of the Loan Agreement, GE Capital exercises
its option under subsection 5.8 of the Loan Agreement to borrow
funds to finance (or refinance) a portion of the purchase price
of the Facility, the Partnership agrees to execute a supplement
hereto to provide for such provisions as are customary and
appropriate in respect of leveraged lease transactions.

Section 9.13   Certain Rights of Power Purchaser.  Nothing in
this Security Agreement shall be deemed to limit the provisions
of the Consent of the Power Purchaser, which provisions are
solely for the benefit of the Power Purchaser and not the
Partnership.  Without limiting the scope of the foregoing, the
Security Agent agrees, for the exclusive benefit of the Power
Purchaser and not the Partnership, that the exercise of remedies
or any similar action under this Security Agreement is subject
to, and shall be conducted in a manner consistent with, the Power
Purchasers rights under (i) the Consent of the Power Purchaser
and (ii) the Power Purchase Agreement and the Transfer Agreement
(to the extent such rights under the Power Purchase Agreement and
the Transfer Agreement are not explicitly waived by the Power
Purchaser in accordance with the terms of the Consent of the
Power Purchaser).


IN WITNESS WHEREOF, the parties hereto have caused this Security
Agreement to be executed and delivered by their duly authorized
officers as of the date first above written.

PANDA-BRANDYWINE, L.P.

By:  Panda Brandywine Corporation,
   its sole general partner



By:  __________________________________
Name:  Robert W. Carter
Title: President


SHAWMUT BANK CONNECTICUT, NATIONAL
ASSOCIATION, as Security Agent



By:  __________________________________
Name:  Kathy A. Larimore
Title: Assistant Vice President


______________________________________________________________________


                           Annex I to
                       Security Agreement

Partnership

Panda-Brandywine, L.P.
c/o Panda Brandywine Corporation
4100 Spring Valley, Suite 1001
Dallas, Texas  75244
Attention:     President and General Counsel
Telephone:     (214) 980-7159
Telecopier:    (214) 980-6815


Secured Party

Shawmut Bank Connecticut,
National Association, as Security Agent
777 Main Street
Hartford, Connecticut  06115
Attention:     Corporate Trust Administration
Telephone:     (203) 986-7835
Telecopier:    (203) 986-7920


EXHIBIT 10.34
                         TRUST AGREEMENT
                                
                   dated as of March 30, 1995
                             between
                                
              GENERAL ELECTRIC CAPITAL CORPORATION,
                      as Owner Participant
                                
                               and
                                
         SHAWMUT BANK CONNECTICUT, NATIONAL ASSOCIATION,
                        as Owner Trustee


   230 MW Natural Gas - Fired Qualifying Cogeneration Facility
                 located in Brandywine, Maryland


_________________________________________________________________



                         TRUST AGREEMENT

      This  TRUST  AGREEMENT, dated as of March 30, 1995  between
GENERAL ELECTRIC CAPITAL CORPORATION, a New York corporation (the
"Owner   Participant"   or  "GE  Capital')   and   SHAWMUT   BANK
CONNECTICUT, NATIONAL ASSOCIATION, a national banking association
(the "Owner Trustee").

                      W I T N E S S E T H:

      WHEREAS,  the Owner Participant desires to form  the  Trust
created hereby for the purpose of, among other things (a)  as  of
the  date  hereof, leasing the Site from the Partnership pursuant
to the Site Lease and subleasing the Site back to the Partnership
pursuant  to  the Site Sublease and (b) as of the  Lease  Closing
Date,  purchasing the Facility from the Partnership  and  leasing
the  Facility  back to the Partnership pursuant to  the  Facility
Lease,   and   otherwise   carrying  out   certain   transactions
contemplated by the Transaction Documents; and

      WHEREAS, Shawmut Bank Connecticut, National Association  is
willing  to  act  as trustee hereunder and to  accept  the  Trust
created hereby;

      NOW THEREFORE, in consideration of the mutual covenants and
agreements herein contained and for such other good and  valuable
consideration,  receipt  of  which is  hereby  acknowledged,  the
parties hereto hereby agree as follows:

                            ARTICLE I
                                
                           Definitions

      SECTION l.1 Certain Definitions. For all purposes  of  this
Agreement, the following terms shall have the following meanings:
Agreement'' shall mean this Trust Agreement , as the same may  be
supplemented' amended or otherwise modified from time to time  in
accordance with the teens of this Agreement.

      "Expenses" shall have the meaning set forth in Section  7.1
of this Agreement.

      "Facility Lease" or "Lease" shall mean the Facility  Lease,
dated  as  of the Lease Closing Date, to be entered into  between
the  Lessee  and  the  Owner Trustee tee,  as  the  same  may  be
supplemented, amended or modified from time to time in accordance
with the terms thereof and of the other Transaction Documents.

       "Lessee"  shall  mean  Panda-Brandywine,  L.P.   and   its
successors and, to the extent Permitted by the Lease, its assigns
thereunder.

      "Loan Agreement" shall mean the Construction Loan Agreement
and  Lease  Commitment, dated as of March  30,  1995,  among  the
Partnership,  the  General Partner and GE  Capital,  as  amended,
supplemented or otherwise modified from time to time.

      "Owner  Participant"  shall mean General  Electric  Capital
Corporation,  a  New York corporation, and each other  person  or
persons  the  t  may f ram time to time become a  party  to  this
Agreement pursuant to the terms of Section 11.9 hereof, and their
respective successors and assigns.

       "Owner  Trustee"  shall  mean  Shawmut  Bank  Connecticut,
National  Association, as trustee hereunder,  and  any  successor
trustee hereunder.

      "Trust Estate" shall have the meaning therefor set forth in
Section 2.1 of this Agreement.

      SECTION 1.2. Terms Defined Elsewhere. All capitalized terms
used  but  not defined in this Agreement shal1 have the  meanings
specified in Appendix A to the Loan Agreement.

                           ARTICLE II
                                
       Authority to Execute and Perform Various Documents;
              Declaration of Trust by Owner Trustee

      SECTION  2.1.  Authority  To Execute  and  Perform  various
Documents.  The owner Participant hereby authorizes  and  directs
the  owner Trustee, and the owner Trustee hereby agrees  for  the
benefit of the Owner Participant:  (a) to execute and deliver the
Facility  Lease, the Site Lease, the Site Sublease, the  Security
Deposit  Agreement,  the Bill of Sale and the Present  Assignment
and (b) subject to the terms and conditions of this Agreement, to
execute  and  deliver all such further instruments,  certificates
and   documents,  and  take  such  other  actions,  as   may   be
contemplated  by, and to exercise all of the rights  and  perform
all of the duties and obligations to be exercised or performed by
the  Owner Trustee under the Transaction Documents and the  other
instruments  as  set  forth therein. The  Owner  Trustee  further
agrees  to  take such other actions and to execute,  deliver  and
perform  such  other  agreements,  instruments  ,  documents  and
certificates  as  the Owner Participant may  from  time  to  time
authorize and direct to give effect to the foregoing. All of  the
estate, right, title and interest of the Owner Trustee in and  to
the Facility, the Transaction Documents and other property of the
Owner Trustee held pursuant to this Agreement, including, without
limitation, all Basic Rent, Supplemental Rent, all other sums  of
any nature whatsoever to be paid or received by the Owner Trustee
under  the  Facility Lease, the Site Lease, the Site Sublease  or
under any other Transaction Document, all of the right, title and
interest  of  the  Owner  Trustee under the  Collateral  Security
Documents and all of the property rights and interests granted to
the  Owner  Trustee pursuant to the Site Lease,  are  hereinafter
referred to as the "Trust Estate."

      SECTION  2.2.  Declaration of Trust by Owner  Trustee.  The
Owner  Trustee hereby declares that it will hold all its  estate,
right, title and interest in and to the properties which are part
of  the Trust Estate upon the trusts set forth herein and for the
use and benefit of the Owner Participant.

                           ARTICLE III
                                
                            Payments

      SECTION  3.1. Payments from Trust Estate Only. All payments
to  be  made by the Owner Trustee under this Agreement  shall  be
made  solely from the income of and the proceeds from  the  Trust
Estate  and only to the extent that the Owner Trustee shall  have
received  income  or proceeds from the Trust  Estate,  except  as
specifically   provided  in  Section  6.l   hereof.   The   Owner
Participant agrees that it shall look solely to the income of and
proceeds  from  the  Trust  Estate to the  extent  available  for
distribution  to  the  Owner Participant as herein  provided  and
that,  except as specifically provided herein, the Owner  Trustee
shall  not  be  liable in its individual capacity  to  the  Owner
Participant  for  any  amounts payable under  this  Agreement  or
subject  to  any liability in its individual capacity under  this
Agreement.

     SECTION 3.2. Method at Payment. In the case of distributions
that are to be made by the Owner Trustee to the Owner Participant
pursuant to this Agreement, such distributions shall be  paid  by
the Owner Trustee to the Owner Participant in accordance with the
terms   of  the  Security  Deposit  Agreement,  or  by  otherwise
crediting  the amount to be distributed to the Owner  Participant
to an account maintained by the Owner Participant or such nominee
with  the  Owner Trustee, in immediately available funds,  or  by
transferring  such  amount in immediately available  funds  to  a
banking  institution with bank wire transfer facilities  for  the
account  of  the Owner Participant or such nominee, as instructed
from time to time by the Owner Participant.

                           ARTICLE IV
                                
                          Distributions

      SECTION  4.1.  Distribution of  Payments.  Subject  to  the
provisions  of the Security Deposit Agreement, all  payments  and
amounts  received by the Owner Trustee with respect to the  Trust
Estate  shall  be  distributed  forthwith  upon  receipt  in  the
following  order of priority: first, so much of such  payment  or
amount  as  shall be required to reimburse the Owner Trustee  for
any  fees or Expenses not reimbursed by the Owner Participant  or
the  Lessee  as  to  which the Owner Trustee is  entitled  to  be
reimbursed hereunder shall be retained by the Owner Trustee; and,
second,  the balance, if any, of such payment or amount remaining
thereafter shall be distributed to the Owner Participant.

      SECTION  4.2.  Distribution of Trust Estate.  Whenever  the
terns  of  this  Agreement shall require  the  Owner  Trustee  to
distribute or transfer the entire Trust Estate to any Person, the
Owner  Trustee shall be entitled to retain such moneys  as  shall
then  be held by the Owner Trustee as a part of the Trust  Estate
and  as shall be required to reimburse the Owner Trustee for  any
fees or Expenses no t reimbursed by the Owner Participant or  the
Lessee  as to which the Owner Trustee is entitled to be  paid  or
reimbursed hereunder.

                            ARTICLE V
                                
                   Duties of the Owner Trustee

      SECTION  5.1. Notice of Event of Default. In the event  the
Owner  Trustee  shall  have knowledge  of  a  default  under  any
Transaction  Document  or  an  Event  of  Loss  or  an  Event  of
Regulation, the Owner Trustee shall give prompt (but in  no  case
later  than  two  Business Days) telex,  telefax,  telephonic  or
telegraphic  notice of such occurrence to the  Owner  Participant
followed  by  prompt written confirmation thereof  to  the  Owner
Participant.  Subject  to the terms of Section  5.3  hereof,  the
Owner Trustee shall take or refrain from taking such action  with
respect to such default, not inconsistent with the provisions  of
the  Transaction  Documents,  as the  Owner  Trustee  shad  1  be
instructed  in  writing by the Owner Participant.  If  the  Owner
Trustee  shall  not have received such written instructions  from
the Owner Participant within 20 days after mailing notice of such
default  to the Owner Participant, the Owner Trustee may, subject
to instructions received pursuant to the preceding sentence, take
or  refrain from taking such action, but shall be under  no  duty
to,  and  shall have no liability except in the event of its  own
willful  misconduct  or  gross negligence)  for  its  failure  or
refusal  to, take or refrain from taking any action with  respect
to  such  default,  not inconsistent with the provisions  of  the
Transaction Documents, as it shall deem advisable and in the best
interests  of  the  Owner Participant. For all purposes  of  this
Agreement,  in the absence of actual knowledge of an  officer  in
the  Corporate  Trust  Administration  Department  of  the  Owner
Trustee,  the Owner Trustee shall not be deemed to have knowledge
of  a  default  unless  it receives written notification  thereof
given by or on behalf of the Lessee or the Owner Participant. The
Owner  Trustee  shall have no duty to inquire  as  to  whether  a
default has occurred.

      SECTION 5.2. Action upon Instructions. Subject to the terms
of Sections 5. l and 5.3 hereof, upon the written instructions of
the  Owner  Participant, the Owner Trustee shall take or  refrain
from  taking  such action or actions no t inconsistent  with  the
terms  of  the Facility Lease and the other Transaction Documents
as may be specified in such instructions.

     SECTION 5.3. Indemnification. The Owner Trustee shall not be
required  to  take or refrain from taking any action  under  this
Agreement, the Facility Lease or the other Transaction  Documents
(other  than  the  actions specified in  the  first  sentence  of
Section  5.1 hereof and the last sentence of Section 5.4  hereof)
unless the Owner Trustee shall have been indemnified by the Owner
Participant  or any other Person, in manner and form satisfactory
to  the  Owner  Trustee, against any liability, cost  or  expense
tincturing  reasonable attorneys' fees) that may be  incurred  in
connection  therewith, other than any liability, cost or  expense
resulting  from  the  willful  misconduct,  bad  faith  or  gross
negligence  of the Owner Trustee. If the Owner Participant  shall
have  directed the Owner Trustee to take or refrain  from  taking
any  action under this Agreement, the Facility Lease or the other
Transaction  Documents, the Owner Participant agrees  to  furnish
such  indemnity  as  shall be satisfactory to the  Owner  Trustee
(provided that the written undertaking of Owner Participant shall
be  satisfactory  under this sentence) and in  addition  pay  the
reasonable  compensation  of  the  Owner  Trustee  for   services
performed or to be pert of pursuant to such directive. The  Owner
Trustee  shall  not be required to take any action under  Section
5.1  or  5.2, nor shall any other provision of this Agreement  be
deemed  to impose a duty on the Owner Trustee to take any action,
if the Owner Trustee shall have been advised by counsel that such
action  is contrary to the terms hereof or of the Facility  Lease
or  any  of  the other Transaction Documents to which  the  Owner
Trustee is a party or is otherwise contrary to law.

      SECTION  5.4.  No  Duties  Except  as  Specified  in  Trust
Agreement or Instructions. The Owner Trustee shall not  have  any
duty or obligation to manage, control, use, operate, sell, lease,
dispose of or otherwise deal with the Facility, the Site  or  any
interest  therein  or  any other part of  the  Trust  Estate,  or
otherwise to take or refrain from taking any action under, or  in
connection  with, any document contemplated hereby to  which  the
Owner  Trustee  is a party, except as expressly provided  by  the
terms of this Agreement or in written instructions from the Owner
Participant  received pursuant to Section 5.1 or 5.2 hereof,  and
no  implied  duties  or  obligations  shall  be  read  into  this
Agreement   against   the  Owner  Trustee.  The   Owner   Trustee
nevertheless  shall, in its individual capacity and  at  its  own
cost  and expense, and without any right of indemnity in  respect
of  any such cost or expense under Section 7.l of this Agreement,
promptly  take  all actions as may be necessary to discharge  any
Liens  on  any  part of the Trust Estate arising by,  through  or
under  the Owner Trustee in its individual capacity, not  related
or  connected  to  its ownership interest in  the  Facility,  its
status as lessor under the Facility Lease, the administration  of
the  Trust  Estate or any other transaction contemplated  by  the
Facility  Lease  or any of the Transaction documents,  and  shall
otherwise  comply with the terms of the Facility  Lease  and  the
other Lease Documents.

      SECTION 5.5. No Action Except Under Specified Documents  or
Instructions.  The Owner Trustee shall not manage, control,  use,
operate,  sell,  lease,  dispose of or otherwise  deal  with  the
Facility,  the Site or any other part of the Trust Estate  except
(i)  in accordance with the terms of this Agreement or any  other
Transaction Document to which the Owner Trustee is a party,  (ii)
in  accordance  with  the powers granted  to,  or  the  authority
conferred  upon, the Owner Trustee pursuant to this Agreement  or
(iii)  in accordance with the written instructions from the Owner
Participant pursuant to Section 51 or 5.2 hereof.

      SECTION  5.6. Absence of Duties. Except in accordance  with
written instructions furnished pursuant to Section 5.l or 5.2 and
except  as  provided in, and without limiting the generality  of,
Sections 5.l, 5.4 and 5.5, the Owner Trustee shall have  no  duty
(a)  to  record or file any of the Transaction Documents, or  any
notice  or financing statement with respect thereto, to  maintain
any  such  recording or filing/ or to re-record  or  re-file  any
Transaction Document, (b) to obtain insurance on the Facility  or
to  effect  or maintain any such insurance , whether or  not  the
Lessee  shall be in default with respect thereto, other  than  to
forward   to   the  Owner  Participant  any  notices,   policies,
certificates  or binders furnished to the Owner  Trustee  by  the
Lessee  or  its insurance brokers to the extent that any  of  the
same  shall not state on its face or otherwise that it  has  been
previously furnished directly to Owner Participant, (c) except as
provided  in the last sentence of Section 5.4 hereof, to  pay  or
discharge any tax, assessment or other governmental charge or any
Lien  owing  with respect to, or assessed or levied against,  any
part  of the Trust Estate, (d) to confirm or verify any financial
statements  of the Lessee or (e) to inspect the Facility  at  any
time  or ascertain or inquire as to the performance or observance
of  any  of  the  covenants  of the  Lessee  in  the  Transaction
Documents.

                           ARTICLE VI
                                
                        The Owner Trustee

      SECTION 6.1. Acceptance of Trusts and Duties. (a) The Owner
Trustee  accepts the trusts hereby created and agrees to  perform
the  same  but only upon the terms of this Agreement.  The  Owner
Trustee  also agrees to disburse all moneys actually received  by
it  constituting part of the Trust Estate in accordance with  the
terms  of the Security Deposit Agreement and this Agreement.  The
Owner  Trustee shall not be answerable or accountable  under  any
circumstances in its individual capacity, except (i) for its  own
willful  misconduct, bad faith or gross negligence or its failure
to use ordinary care to disburse funds, (ii) for liabilities that
may  result from the inaccuracy of any representation or warranty
of  the  Owner Trustee contained in the Transaction Documents  or
from  the failure by the Owner Trustee to perform its obligations
under  the  last  sentence of Section 5.4 hereof,  or  (iii)  for
taxes,  fees or other charges based on or measured by  any  fees,
commissions  or  compensation received by the Owner  Trustee  for
acting  as  trustee  in connection with any of  the  transactions
contemplated  by  the  Facility Lease or  the  other  Transaction
Documents.

          (b)  Whether or not expressly so provided, every provision
of this Agreement relating to the conduct or affecting the liability
or or affording protection to the Owner Trustee shall be subject to
the provisions of Section 6.1(a) hereof.

      SECTION  6.2.  Furnishing of Documents. The  Owner  Trustee
shall  furnish  to the Owner Participant, promptly  upon  receipt
thereof,  duplicates or copies of all reports, notices, requests,
demands, certificates, financial statements and other instruments
furnished to the Owner Trustee under this Agreement or the  other
Transaction  Documents to the extent that any of the  same  shall
not  state  on its face or otherwise that it has been  previously
furnished directly to the Owner Participant or the Owner  Trustee
shall have determined that the same has already been furnished to
the Owner Participant.

      SECTION  6.3. No Representations or Warranties  as  to  the
Facility or the Transaction Documents. THE OWNER TRUSTEE DOES NOT
MAKE  AND SHALL NOT BE DEEMED TO HAVE MADE (i) ANY REPRESENTATION
OR  WARRANTY,  EXPRESS  OR  IMPLIED,  AS  TO  THE  TITLE,  VALUE,
CONDITION,  DESIGN, OPERATION, MERCHANTABILITY,  COMPLIANCE  WITH
SPECIFICATIONS,  FREEDOM  FROM PATENT OR TRADEMARK  INFRINGEMENT,
ABSENCE  OF LATENT DEFECTS OR FITNESS FOR USE OF THE FACILITY  OR
ANY  OTHER  REPRESENTATION OR WARRANTY OF ANY NATURE  WHATSOEVER,
EXPRESS OR IMPLIED, WITH RESPECT TO THE FACILITY, except that the
Owner  Trustee  hereby  represents  and  warrants  to  the  Owner
Participant that the Facility shall be free of Liens that  result
from  acts  of  or  claims  against the  Owner  Trustee,  in  its
individual  capacity, not related or connected to  its  ownership
interest in the Facility, its status as lessor under the Facility
Lease,  the  administration  of the Trust  Estate  or  any  other
transaction  contemplated by the Facility Lease  or  any  of  the
Transaction Documents, or (ii) any representation or warranty  as
to the validity, legality or enforceability of the Facility Lease
or   any  of  the  other  Transaction  Documents  or  as  to  the
correctness  of any statement contained therein,  except  to  the
extent  that  any  such  statement  is  expressly  made  in  this
Agreement or is expressly made in any other Transaction  Document
as  a  representation  by the Owner Trustee,  in  its  individual
capacity  and  except that the Owner Trustee, in  its  individual
capacity, hereby represents and warrants to the Owner Participant
that  the  execution, delivery and performance of this Agreement,
the  Facility Lease and each other Transaction Document to  which
it  is  a  party  have  been  duly authorized  by  all  necessary
corporate or other action on its part required to be taken and do
not  contravene the Owner Trustees charter or by-laws or any  law
or  contractual  restriction binding on or  affecting  the  Owner
Trustee,  and  such agreements have been or will be  executed  by
duly authorized officers of the Owner Trustee.

      SECTION 6.4. No Segregation of Moneys; No Interest.  Except
as  otherwise  provided  herein, moneys  received  by  the  Owner
Trustee hereunder need not be segregated in any manner except  to
the  extent  required  by  law and may be  deposited  under  such
general  conditions as may be prescribed by law,  and  the  Owner
Trustee  shall not be liable for any interest thereon  except  as
may be agreed to by it.

     SECTION 6.5. Reliance: Avarice of Counsel. The Owner Trustee
shall  incur no liability to anyone in acting upon any signature,
instrument,   notice,   resolution,  request,   consent,   order,
certificate,  report, opinion, bond or other  document  or  paper
believed  by it to be genuine and believed by it to be signed  by
the  proper  party  or parties. The Owner Trustee  may  accept  a
certified copy of a resolution of the Board of Directors or other
governing body of any corporate party as conclusive evidence that
such  resolution has been duly adopted by such body and that  the
same  is  in full force and effect. As to any fact or matter  the
manner  of  ascertainment of which is not specifically prescribed
herein, the Owner Trustee may for all purposes hereof rely on  a
certificate, signed by the president or any vice president and by
the  treasurer or an assistant treasurer or the secretary  or  an
assistant  secretary of the relevant party, as to  such  fact  or
matter, and such certificate shall constitute full protection  to
the Owner Trustee for any action taken or omitted to be taken  by
it  in  good faith in reliance thereon. In the administration  of
the  trusts hereunder, the Owner Trustee may execute any  of  the
trusts  or  powers  hereof  and perform  its  powers  and  duties
hereunder directly or through agents or attorneys and may consult
with  counsel, accountants and other skilled persons of generally
accepted competence to be selected and retained by it (other than
persons  regularly employed by it), and the Owner  Trustee  shall
not  be  liable  for anything done, suffered or omitted  in  good
faith by it in accordance with the advice or opinion of any  such
counsel,  accountants or other skilled persons  appointed  by  it
hereunder with due care and not contrary to this Agreement.

      SECTION  6.6. Not Acting in Individual Capacity. Except  as
provided  in this Article VI and as otherwise expressly  provided
in  this Agreement and elsewhere in the Transaction Documents, in
accepting  the  trusts  hereby created, the  Owner  Trustee  acts
solely  as  trustee hereunder and not in its individual  capacity
and  all Persons (other than the Owner Participant to the  extent
provided  in this Agreement) having any claim against  the  Owner
Trustee  by reason of the transactions contemplated hereby  shall
look  only  to  the  Trust  Estate for  payment  or  satisfaction
thereof,  except as specifically provided in this Article  VI  or
except  to the extent the Owner Trustee shall otherwise expressly
agree in this Agreement or in any other Transaction Document.

     SECTION 6.7. Interpretation of Trust Agreement. If the Owner
Trustee  is  uncertain as to the application of any provision  of
this  Agreement,  or  such  provision  is  ambiguous  as  to  its
application or is, or appears to be, in conflict with  any  other
applicable  provision  hereof, or if this Agreement  permits  any
determination by the Owner Trustee or is silent or incomplete  as
to  the  course of action which the Owner Trustee is required  to
take with respect to a particular set of facts, the Owner Trustee
may seek instructions from the Owner Participant and shall not be
liable to any Person to the extent that it acts in good faith  in
accordance with the instructions of the Owner Participant.

     SECTION 6.8. Exculpatory Provisions. Any and all exculpatory
provisions,  immunities and indemnities in  favor  of  the  Owner
Trustee  under this Agreement shall inure to the benefit  of  the
Owner  Trustee as a trustee and in its individual capacity  under
or  as  a  party to any Transaction Document or under  any  other
agreement referred to herein.

      SECTION  6.9.  Fees; Compensation. Except  as  provided  in
Section 5.3 or 7.l hereof, the Owner Trustee agrees that it shall
have  no  right  against the Owner Participant  for  any  fee  as
compensation for its services hereunder.

                           ARTICLE VII
                                
      Indemnification of Owner Trustee by Owner Participant

      SECTION  7.1. Owner Participant to Indemnify Owner Trustee.
The  Owner  Participant  agrees to pay (or  reimburse  the  Owner
Trustee   for)  all  reasonable  fees  (including   its   Ongoing
administrative fees) and expenses of the Owner Trustee hereunder,
inch  tiding,  without  limitation, the reasonable  compensation,
expenses  and  disbursements  of  such  agents,  representatives,
experts and counsel as the Owner Trustee may employ in connection
with  the  exercise  and  performance of its  rights  and  duties
hereunder,  under  the  Facility Lease or any  other  Transaction
Document.  The Owner Participant agrees to assume liability  for,
and  to indemnify the Owner Trustee against and from, any and all
liabilities,   obligations,  losses,  damages,   taxes,   claims,
actions,  suits,  costs,  expenses and  disbursements  (including
legal  fees  and  expenses  of  any kind  and  nature  whatsoever
(collectively, "Expenses") which may be imposed on, incurred by or
asserted  at any time against the Owner Trustee (whether  or  not
indemnified against by other parties) in any way relating  to  or
arising  out  of the administration of the Trust  Estate  or  the
action  or  inaction  of the Owner Trustee hereunder,  under  the
Facility  Lease  or any other Transaction Document,  except  only
that the Owner Participant shall not be required to indemnify the
Owner  Trustee for Expenses arising or resulting from any of  the
matters  described in the last sentence of Section 6.1(a) hereof;
but  only  if and to the extent that the Owner Trustee  does  not
receive  payment  from the Lessee within a reasonable  period  of
time  after  demand  on  the  Lessee  therefor.  The  indemnities
contained  in  this Section 7.l shall survive the termination  of
this Agreement.

                          ARTICLE VIII
                                
                 Termination of Trust Agreement

      SECTION 8.1. Termination of Trust Agreement. This Agreement
and  the  trusts  created hereby shall terminate  and  the  Trust
Estate shall, subject to Article IV hereof, be distributed to the
Owner  Participant, and this Agreement shall  be  of  no  further
force  or effect, upon the earlier of (i) the sale or other final
disposition  by  the  Owner Trustee of all property  constituting
part  of the Trust Estate and the final distribution by the Owner
Trustee  of all moneys or other property or proceeds constituting
part  of the Trust Estate in accordance with the terms of Article
IV  hereof, if at such time the Lessee shall have fully  complied
with  all the terms of the Facility Lease, and (ii) 21 years less
one  day after the death of the last survivor of all of the  past
and  present members of the "Rolling Stones," the worlds greatest
rock-and-roll  band,  and their legitimate descendants,  in  each
case  living on the date of this Agreement, provided that if this
Trust  Agreement and the trusts created hereby shall be or become
valid  under applicable law for a period subsequent to  the  21st
anniversary of the death of such last survivor, or if legislation
shall become effective providing for the validity thereof for  a
period  in  gross exceeding the period hereinabove  stated,  then
this  Agreement and the trusts created hereby shall not terminate
as aforesaid but shall extend to and continue in effect, but only
if  such  nontermination and extension shall then be valid  under
applicable  law,  until  such  time  as  the  same  shall,  under
applicable law, cease to be valid.

     SECTION 8.2. Termination at Option of Owner Participant. The
provisions of Section 8.1 hereof notwithstanding, this  Agreement
and  the  trusts  created hereby shall terminate  and  the  Trust
Estate  shall be distributed to the Owner Participant,  and  this
Agreement  shall  be  of no further force and  effect,  upon  the
election of the Owner Participant by notice to the Owner  Trustee
if  such notice shall be accompanied by the written agreement  of
the  Owner Participant assuming all the obligations of the  owner
Trustee  under  or contemplated by the Facility  Lease  and  each
other Transaction Document to which the Owner Trustee is a party,
and all other obligations of the owner Trustee incurred by it  as
trustee  hereunder. Such written agreement shall be  satisfactory
in  form and substance to the Owner Trustee and shall release the
Owner  Trustee from all further obligations of the owner  Trustee
hereunder and under the agreements and other instruments referred
to in this Section.

      SECTION  8.3. Action by Owner Trustee on Termination.  Upon
termination  pursuant  to Section 8.1 or 8.2  hereof,  the  Owner
Trustee  shall, subject to the last sentence of Section  6.1  (a)
hereof,  take  such  action  as may be  requested  by  the  Owner
Participant to transfer the Trust Estate to the Owner Participant
including,  without  limitation,  execution  of  instruments   of
transfer  or assignment with respect to any Transaction Documents
to which the Owner Trustee is a party.

                           ARTICLE IX
                                
           Successor Owner Trustees, Co-Owner Trustees
                   and Separate Owner Trustees

      SECTION  9.1. Resignation of Owner Trustee; Appointment  of
Successor.  (a) The Owner Trustee may resign at any time  without
cause  by  giving at least 60 days, prior written notice  to  the
owner  Participant  and  the  Lessee,  such  resignation  to   be
effective upon the acceptance pursuant to Section 9.1(b)  of  the
trusteeship by a successor Owner Trustee. In addition, the  Owner
Participant  may  at  any time remove the Owner  Trustee  without
cause  by an instrument in writing delivered to the Owner Trustee
and  the Lessee, such removal to be effective upon the acceptance
of  appointment by a successor Owner Trustee under Section 9.1(b)
hereof.  In  case  of  the resignation or removal  of  the  Owner
Trustee  the  Owner  Participant may appoint  a  successor  Owner
Trustee by an instrument signed by the Owner Participant.   If  a
successor  Owner Trustee shall not have been appointed within  30
days  after  the giving of written notice of such resignation  or
the  delivery  of  the written instrument with  respect  to  such
removal, the Owner Trustee or the Owner Participant may apply  to
any  court of competent jurisdiction to appoint a successor Owner
Trustee to act until such time, if any, as a successor shall have
been appointed as above provided. Any successor Owner Trustee  so
appointed by such court shall immediately and without further act
be  superseded by any successor Owner Trustee appointed as  above
provided within one year from the date of the appointment by such
court.

           (b)  Any  successor Owner Trustee, however  appointed,
shall  execute  and deliver to the predecessor Owner  Trustee  an
instrument   accepting  such  appointment,  and  thereupon   such
successor Owner Trustee, without further act, shall become vested
with  all  the  estates, properties, rights, powers,  duties  and
trusts  of  the predecessor Owner Trustee in the trusts hereunder
with like effect as if originally named the Owner Trustee herein;
but  nevertheless,  upon the written request  of  such  successor
Owner  Trustee, such predecessor Owner Trustee shall execute  and
deliver  an  instrument  transferring  to  such  successor  Owner
Trustee,  upon  the  trusts herein expressed,  all  the  estates,
properties, rights, powers, duties and trusts of such predecessor
Owner  Trustee,  and  such predecessor Owner Trustee  shall  duly
assign,  transfer, deliver and pay over to such  successor  Owner
Trustee   all  moneys  or  other  property  then  held  by   such
predecessor Owner Trustee upon the trusts herein expressed.

           (c)  Any  successor Owner Trustee, however  appointed,
shall  be a bank or trust company incorporated and doing business
within the United States of America and having a combined capital
and  surplus  of  at least $75,000,000, if there  be  such  an
institution  willing, able and legally qualified to  perform  the
duties  of  the  Owner  Trustee  hereunder  upon  reasonable   or
customary terms; provided, however , that the appointment of such
bank  or  trust  company  as successor Owner  Trustee  shall  not
violate  any  provision  of any law or  regulation  or  create  a
relationship  which  would  be  in  violation  thereof,  and  all
consents and approvals of, and filings and declarations with, any
governmental  authority which are necessary  in  connection  with
such appointment shall have been obtained or made and shall be in
full force and effect.

          (d) Any corporation into which the Owner Trustee may be
merged or converted or with which it may be consolidated, or  any
corporation   resulting   from   any   merger,   conversion    or
consolidation to which the Owner Trustee shall be a party, or any
corporation  to  which  substantially  all  the  corporate  trust
business of the Owner Trustee may be transferred, shall,  subject
to the terms of Section 9.1(c) hereof, be the Owner Trustee under
this Agreement without further act.

      SECTION 9.2. Co-Owner Trustees and Separate Owner Trustees.
Whenever the Owner Trustee or the Owner Participant shall deem it
necessary or prudent in order either to conform to any law of any
jurisdiction  in which all or any part of the Trust Estate  shall
be  situated or to make any claim or bring any suit with  respect
to   the  Trust  Estate  or  the  Facility  Lease  or  any  other
Transaction  Document,  or  the  Owner  Trustee  or   the   Owner
Participant shall be advised by counsel satisfactory to  it  that
it  is  so necessary or prudent, the Owner Trustee and the  Owner
Participant  shall execute and deliver an agreement  supplemental
hereto  and all other instruments and agreements, and shall  take
all  other action, necessary or proper to constitute another bank
or  trust  company or one or more persons (and the Owner  Trustee
may appoint one or more of its officers) either as co-trustee  or
co-trustees jointly with the Owner Trustee of all or any part  of
the Trust Estate, or as separate trustee or separate trustees  of
all or any part of the Trust Estate, and to vest in such persons,
in  such  capacity, such title to the Trust Estate  or  any  part
thereof,  and  such  rights or duties  as  may  be  necessary  or
desirable,  all  for  such  period  and  under  such  terms   and
conditions as are satisfactory to the Owner Trustee and the Owner
Participant.  If  any co-trustee or separate trustee  shall  die,
become  incapable of acting, resign or be removed, the  title  to
the Trust Estate and all rights and duties of such co-trustee  or
separate trustee shall, so far as permitted by law, vest in  and
be  exercised by the Owner Trustee, without the appointment of  a
successor  to such co-trustee or separate trustee. No appointment
of,  or  action by, any additional trustee will relieve  the
Owner  Trustee  of  any of its obligations  under,  or  otherwise
affect  any  of  the terms of this Agreement or  its  obligations
under the Transaction Documents.

                            ARTICLE X
                                
                   Supplements and Amendments

      SECTION  10.1  Supplements and Amendments. At  the  written
request  of the Owner Participant this Agreement shall be amended
by a written instrument signed by the Owner Trustee and the Owner
Participant,  but  if  in the opinion of the  Owner  Trustee  any
instrument  required  to  be so executed  adversely  affects  any
right,  duty or liability of, car immunity or indemnity in  favor
of,  the  Owner  Trustee  under this  Agreement  or  any  of  the
documents  contemplated hereby to which the Owner  Trustee  is  a
party, or would cause or result in any conflict with or breach of
any  terms,  conditions or provisions of, or default  under,  the
charter   or  by-laws  of  the  Owner  Trustee,  the  Transaction
Documents or any other document contemplated hereby to which  the
Owner  Trustee  is a party, the Owner Trustee  may  in  its  sole
discretion decline to execute such instrument.

                           ARTICLE XI
                                
                          Miscellaneous

      SECTION  11.1.  No  Legal Title to Trust  Estate  in  Owner
Participant.  The Owner Participant shall not have title  to  any
part  of  the Trust Estate. No transfer, by operation of  law  or
otherwise,  of  any  right,  title  and  interest  of  the  Owner
Participant in and to the Trust Estate or hereunder shall operate
to  terminate this Agreement or the trusts hereunder  or  entitle
any  successor  or  transferee of the  Owner  Participant  to  an
accounting or to the transfer to it of legal title to any part of
the Trust Estate.

     SECTION 11.2. Sale of Trust Estate by Owner Trustee is Binding.
Any  sale or other conveyance of any of the Trust Estate  or  any
interest therein by the Owner Trustee made pursuant to the  terms
of  this  Agreement, the Facility Lease or any other  Transaction
Document  shall bind the Owner Participant and shall be effective
to  transfer or convey all right, title and interest of the Owner
Trustee and the Owner Participant in and to the Trust Estate.  No
purchaser or other grantee shall be required to inquire as to the
authorization, necessity, expediency or regularity of  such  sale
or  conveyance  or  as to the application of any  sale  or  other
proceeds with respect thereto by the Owner Trustee.

      SECTION  11.3. Limitations on Rights of Others. Nothing  in
this Agreement, whether express or implied, shall be construed to
give  to  any person other than the Owner Trustee and  the  Owner
Participant  any legal or equitable right, remedy or claim  under
or  in  respect  of this Agreement, any covenants, conditions  or
provisions contained herein or the Trust Estate.

      SECTION 11.4. Notices. Unless otherwise expressly specified
or permitted by the terms hereof, all notices shall be in writing
and  delivered  by  hand or mailed by first class  mail,  postage
prepaid and (a) if to the Owner Trustee, addressed to it  at  777
Main  Street, Hartford, Connecticut, 06115, Attention:  Corporate
Trust  Administration,  or to such other  address  as  the  Owner
Trustee  may  have  set forth in a written notice  to  the  Owner
Participant, (b) if to the Owner Participant addressed to  it  at
1600 Summer Street, Stamford, Connecticut, 06905, Attention: Vice
President,  Energy Project Operations, or in each case,  to  such
other  address as such Person shall have furnished by  notice  to
the Owner Trustee. Whenever any notice in writing is required  to
be  given  by  the  Owner Trustee or the Owner Participant,  such
notice  shall  be deemed given and such requirement satisfied  if
such  notice  is  mailed  by first class mail,  postage  prepaid,
addressed as provided above.

     SECTION 11.5.  Severability. Any provision of this Agreement
which  is prohibited or unenforceable in any jurisdiction  shall,
as  to  such jurisdiction, be ineffective to the extent  of  such
prohibition   or   unenforceability  without   invalidating   the
remaining   provisions  hereof,  and  any  such  prohibition   or
unenforceability  in  any jurisdiction shall  not  invalidate  or
render unenforceable such provision in any other jurisdiction.

      SECTION  11.6. Limitation on Owner Participant's Liability.
The  Owner  Participant  shall not have  any  liability  for  the
performance  of the obligations of the Owner Trustee  under  this
Agreement except as expressly set forth herein.

      SECTION 11.7. Separate Counterparts. This Agreement may  be
executed by the parties hereto in separate counterparts, each  of
which  when  so executed and delivered shall be an original,  but
all  such counterparts shall together constitute but one and  the
same instrument.

      SECTION  11.8.  Successors and Assigns. All  covenants  and
agreements contained herein shall be binding upon, and  inure  to
the  benefit of, the Owner Trustee and its successors and assigns
and  the Owner Participant and its successors and, to the  extent
permitted  by  Section 11.9 hereof, its assigns,  all  as  herein
provided.  Any  request, notice, direction,  consent,  waiver  or
other  instrument or action by the Owner Participant  shall  bind
the successors and assigns of such Owner Participant.

      SECTION  11.9. Transfer of Interests. The Owner Participant
may  transfer, sell, assign or otherwise dispose of  all  or  any
part  of  its  interest  hereunder. In the  event  of  any  sale,
transfer,  assignment or other disposition of such interest  (the
entity  to which such interest is sold, transferred, assigned  or
otherwise  conveyed being hereinafter called the Transferee,  the
Transferee shall become a party to this Agreement and shall agree
to  be  bound by all the terms of and shall undertake all  or  an
appropriate  part  of  the obligations of the  Owner  Participant
contained in this Agreement in such manner as is satisfactory  to
the  Owner Trustee. No such sale, transfer, assignment  or  other
disposition  shall violate any provision of law or regulation  or
create  a  relationship which would be in violation thereof.  The
Owner Trustee shall not be on notice of or otherwise bound by any
such  sale, transfer, assignment or other disposition unless  and
until  it  shall  have received an executed  counterpart  of  the
instrument   of   such  sale,  transfer,  assignment   or   other
disposition and such evidence that the same Is in accordance with
this  Section 11.9 as the Owner Trustee shall reasonably  require
Upon any such disposition to a Transferee as above provided, such
Transferee shall be deemed an "Owner Participant" for all purposes
hereof,  and  shall be deemed to have made all or an  appropriate
part  of  the  payments previously made by its predecessor  Owner
Participant and to have acquired an appropriate interest  in  the
Trust  Estate, and each reference herein to the Owner Participant
shall  thereafter be deemed to refer to, or to  include,  as  the
case may be, such Transferee.

      SECTION 11.10. Headings, No Implied Waiver. The headings of
the  various Articles and Sections herein are for convenience  of
reference only and shall not modify, define, expand or limit  any
of  the terms or provisions hereof. No term or provision of  this
Agreement  may  be  changed,  waived,  discharged  or  terminated
orally,  but  only by an instrument in writing  entered  into  as
provided in Section 10.1; and any such waiver of the terms hereof
shall  be  effective only in the specific instance  and  for  the
specific purpose given.

      SECTION 11.11. Governing Law. This Agreement shall  in  all
respects  be governed by, and construed in accordance  with,  the
internal laws of the State of Connecticut without regard  to  the
conflict of laws principles thereof.

       SECTION  11.12.  Performance  by  Owner  Participant.  Any
obligation  of the Owner Trustee hereunder or under the  Facility
Lease  or any other Transaction Document may be performed by  the
Owner Participant, and any performance shall not be construed  as
a revocation of the trusts created hereby.

      IN  WITNESS  WHEREOF, the parties hereto have  caused  this
Trust  Agreement to be duly executed by their respective officers
hereunto  duly  authorized, as of the day and  year  first  above
written.

GENERAL ELECTRIC CAPITAL CORPORATION,
as Owner Participant


By:_________________________
Title:  Attorney-in-Fact


SHAWMUT BANK CONNECTICUT,
NATIONAL ASSOCIATION, as Owner Trustee


By:_____________________________
Title:  Assistant Vice President


EXHIBIT 10.35
                 STEAM LESSEE SECURITY AGREEMENT

      STEAM LESSEE SECURITY AGREEMENT, dated as of March 30, 1995
(this "Security Agreement"), made by BRANDYWINE WATER COMPANY,  a
Delaware  corporation (together with its successors and  assigns,
the  "Steam  Lessee"),  in  favor of  SHAWMUT  BANK  CONNECTICUT,
NATIONAL  ASSOCIATION,  as  Security  Agent  under  the  Security
Deposit Agreement referred to below (the "Security Agent")

                      W I T N E S S E T H :
                                
     WHEREAS, Panda-Brandywine, L.P. ( the "Partnership" ), Panda
Brandywine Corporation and General Electric Capital Corporation 
("GE  Capital" ) have entered into the Construction Loan Agreement
and  Lease  Commitment, dated as of the date hereof (as modified,
Amended or supplemented from time to time, the "Loan Agreement"),
pursuant   to  which  GE  Capital  has  agreed  to  (i)   provide
construction  financing for the Project (including the  Distilled
Water  Facility),  (ii)  issue Letters of  Credit  as  collateral
security  for  certain obligations of the Partnership  under  the
Power   Purchase  Agreement,  (iii)  (acting  through  the  Owner
Trustee)  lease  the Site from the Partnership and  sublease  the
Site  back  to  the  Partnership, (iv)  upon  completion  of  the
Project, (acting through the Owner Trustee) purchase the Facility
(including the Distilled Water Facility) from the Partnership and
lease  the  Facility  back  to  the  Partnership,  and  (v)  upon
completion  of the Project, make Equity Loans to the  Partnership
or  the  Partners, and (b) GE Capital is willing to provide  such
financing, issue the Letters of Credit, (acting through the Owner
Trustee)  lease and sublease the Site and purchase and lease  the
Facility  subject to and upon the terms and conditions set  forth
in the Loan Agreement;

      WHEREAS, the Steam Lessee will have a leasehold interest in
the  Distilled Water Facility pursuant to the Steam Lease, to  be
entered  into on the Lease Closing Date, between the  Partnership
And the Steam Lessees

      WHEREAS, it is a condition precedent to the obligations  of
GE  Capital under the Loan Agreement that the Steam Lessee  enter
into this Security Agreement as hereinafter set forth; and

      WHEREAS, the Steam Lessee desires to execute this  Security
Agreement  to  satisfy the condition described in  the  preceding
recital;

      WHEREAS,  pursuant  to the terms of  the  Security  Deposit
Agreement, dated as of the date hereof, among the Security Agent,
the  Partnership, the Owner Trustee and GE Capital, the  Security
Agent has agreed to act as security agent on behalf of GE Capital
and  the Owner Trustee and to hold the Collateral for the benefit
of GE Capital and the Owner Trustee;

      NOW, THEREFORE , in consideration of the premises and other
benefits  to the Steam Lessee of the foregoing transactions,  the
receipt  and  sufficiency of which are hereby  acknowledged,  the
Steam Lessee hereby covenants and agrees with the Security Agent,
for the benefit of GE Capital and the Owner Trustee, as follows:

                            ARTICLE I
                           DEFINITIONS
                                
      Section 1.1 Definitions. The following terms shall have the
meanings  herein specified unless the context otherwise requires.
Such definitions shall be equally applicable to the singular  and
plural forms of the terms defined. Capitalized terms used but not
defined  herein  shall  have the meanings  assigned  to  them  in
Appendix  A to the Loan Agreement . Commercial terms used  herein
and  not  otherwise defined herein or in Appendix A to  the  Loan
Agreement shall have the meaning specified for such terms in  the
Uniform Commercial Code as in effect in the State of New York.

     "Chattel Paper" shall have the meaning assigned to that term
under  the  Uniform Commercial Code as in effect in any  relevant
jurisdiction.

      "Collateral"  shall have the meaning specified  in  Section
2.1(a).

      "Contract  Rights"  shall  have the  meaning  specified  in
Section 6.1(c).

      "Contracts"  shall mean all contracts to  which  the  Steam
Lessee  now  is,  or  hereafter  will  be,  bound,  or  a  party,
beneficiary or assignee (including, without limitation, the Steam
Lease),  and  all  other  instruments, agreements  and  documents
executed  and  delivered  with respect  to  such  contracts,  any
guarantees or letters of credit provided to the Steam  Lessee  to
assure  the  performance by any party to  any  contract  and  all
revenues, damages, rentals, Proceeds and other sums of money  due
and  to become due from any of the foregoing, as the same may  be
modified, supplemented or amended from time to time in accordance
with their terms.

     "Document" shall have the meaning assigned that term under
the  Uniform  Commercial  Code  as  in  effect  in  any  relevant
jurisdiction.

      "Equipment"  shall mean any "equipment", as  such  term  is
defined  in  the  Uniform Commercial Code as  in  effect  in  any
relevant  jurisdiction, now or hereafter owned or leased  by  the
Steam  Lessee and, in any event, shall include, but shall not  be
limited  to, all equipment used in connection with the  Distilled
Water   Facility,   all  machinery,  tools,   office   equipment,
furniture,  furnishings, fixtures, vehicles, motor vehicles,  and
any  manuals,  instructions, blueprints,  computer  software  and
similar  items  which  relate  to the  above,  and  any  and  all
additions,   substitutions  and  replacements  of  any   of   the
foregoing,  wherever  located,  together  with  all  improvements
thereon  and  all attachments, components, parts,  equipment  and
accessories installed thereon or affixed thereto.

     "Expenses " shall have the meaning specified in Section 8.1.

     "Facility Lease" shall mean the Facility Lease to be entered
into between the Owner Trustee and the Partnership, substantially
in  the  form  of  Exhibit L to the Loan Agreement,  as  amended,
supplemented or otherwise modified from time to time.

      "Fixtures"' shall have the meaning assigned that term under
the  Uniform  Commercial  Code  as  in  effect  in  any  relevant
jurisdiction  and  in any event shall include all  goods  now  or
hereafter  attached  to,  placed  on,  or  incorporated  in   the
Distilled Water Facility Premises.

     "GE Capital" shall have the meaning specified in the
recitals to this Security Agreement.

      "General  Intangibles" shall mean "general intangibles"  as
such  term is defined in the Uniform Commercial Code as in effect
in any relevant jurisdiction, now or hereafter owned by the Steam
Lessee  and shall include, but not be limited to, all trademarks,
trademark   applications,  trademark  registrations,  tradenames,
fictitious   business  names,  business  names,  company   names,
business  identifiers, prints, labels, trade styles  and  service
marks   (whether  or  not  registered),  including  logos  and/or
designs,  copyrights, patents, patent applications,  goodwill  of
the  Steam  Lessee's business symbolized by any of the foregoing,
trade  secrets,  license  rights,  license  agreements,  permits,
franchises,  and  any rights to tax refunds to  which  the  Steam
Lessee is now or hereafter may be entitled.

      "Indemnitee"  shall have the meaning specified  in  Section
8.1.

     "Instrument" shall have the meaning assigned that term under
the  Uniform  Commercial  Code  as  in  effect  in  any  relevant
jurisdiction.

      "Inventory"  shall mean all of the inventory of  the  Steam
Lessee  of every type or description, including all inventory  as
such  term is defined in the Uniform Commercial Code as in effect
in any relevant jurisdiction, now owned or hereafter acquired and
wherever  located,  whether  raw, in  process  or  finished,  all
materials  usable  in processing the same and  all  documents  of
title  covering any inventory, including but not limited to  work
in  process,  materials used or consumed in  the  Steam  Lessee's
business, now owned or hereafter acquired or manufactured by  the
Steam  Lessee  and held for sale in the ordinary  course  of  its
business;  all present and future substitutions therefore,  parts
and  accessories  thereof  and all  additions  thereto;  and  all
proceeds  thereof  and  products of such inventory  in  any  form
whatsoever.

      "Inventory Records" shall mean all books, records and other
property  and  General Intangibles at any time  relating  to  the
Inventory.

      "Loan  Agreement" shall have the meaning specified  in  the
Recitals to this Security Agreement.

     "Obligations" shall mean all the unpaid principal amount of,
and  accrued interest on (including, without limitation, interest
accruing  after  the maturity of the Loans and interest  accruing
after   the  filing  of  any  petition  in  bankruptcy,  or   the
commencement   of   any   insolvency,  reorganization   or   like
proceeding, relating to the Partnership, whether or not  a  claim
for  post-filing  or post-petition interest is  allowed  in  such
proceeding) the Notes, the Letter of Credit Obligations, all Rent
and  other  obligations  payable by  the  Partnership  under  the
Facility Lease and all other obligations and liabilities  of  the
Partnership  and  the Partners to GE Capital (including,  without
limitation, pursuant to subsection 5.2 of the Loan Agreement, but
excluding  any Partner Equity Loans), the Owner Trustee  and  the
Security   Agent,  whether  direct  or  indirect,   absolute   or
contingent,  due or to become due, or now existing  or  hereafter
incurred,  which may arise under, out of, or in connection  with,
the   Loan  Agreement,  the  Notes,  the  Facility  Lease,   this
Agreement, the other Collateral Security Documents or  Any  other
Transaction  Document and any other document made,  delivered  or
given in connection therewith or herewith, whether on account  of
principal,    interest,    reimbursement    obligations,    fees,
indemnities, costs, expenses (including, without limitation,  all
fees and disbursements of counsel to GE Capital) or otherwise.

       "Owner  Trustee"  shall  mean  Shawmut  Bank  Connecticut,
National Association, in its capacity as trustee under the  Trust
Agreement, and any successor trustee appointed in accordance with
the terms thereof.

      "Partnership"  shall  have the  meaning  specified  in  the
recitals to this Security Agreement.

      "Proceeds" shall mean "proceeds" as such term is defined in
the  Uniform  Commercial  Code  as  in  effect  in  any  relevant
jurisdiction or under other relevant law and, in any event, shall
include, but shall not be limited to, (i) any and all proceeds of
any  insurance,  indemnity, warranty or guaranty payable  to  the
Steam  Lessee  from  time  to  tame, and  claims  for  insurance,
indemnity, warranty or guaranty effected or held for the  benefit
of  the Steam Lessee with respect to any of the Collateral,  (ii)
any  and  all payments (in any form whatsoever) made or  due  and
payable to the Steam Lessee from time to time in connection  with
any   requisition,   confiscation,   condemnation,   seizure   or
forfeiture  of  all  or  any  part  of  the  Collateral  by   any
Governmental  Authority  (or any person  acting  under  color  of
Governmental Authority) and (iii) any and all other amounts  from
time  to time paid or payable under or in connection with any  of
the Collateral.

      "Receivables"  shall mean any "Account"  as  such  term  is
defined  in  the  Uniform Commercial Code as  in  effect  in  any
relevant jurisdiction and in any event shall include, but not  be
limited to, all of the Steam Lessee's rights to payment for goods
(including,  without  1imitation,  steam)  sold  or  leased,   or
services performed, by the Steam Lessee, whether now in existence
or  arising  from  time  to  time hereafter,  including,  without
limitation,  rights  evidenced by  an  account,  note,  contract,
security   agreement,  chattel  paper,  or  other   evidence   of
indebtedness or security, together with (i) all security pledged,
assigned, hypothecated or granted to or held by the Steam  Lessee
to  secure  the foregoing, (ii) all of the Steam Lessee's  right,
title  and  interest  in  and  to any goods  (including,  without
limitation, steam) the sale of which gave rise thereto, (iii) all
guarantees, endorsements and indemnifications on, or of, any  of
the  foregoing, (iv) all powers of attorney for the execution  of
any  evidence  of  indebtedness or security or other  writing  in
connection  therewith,  (v)  all  books,  correspondence,  credit
files, records, ledger cards, invoices, and other papers relating
thereto,  including without limitation all similar  information
stored  on a magnetic medium or other similar storage device  and
other papers and documents in the possession or under the control
of  the  Steam  Lessee or any computer bureau from time  to  time
acting for the Steam Lessee, (vi) all evidences of the filing  of
financing statements and other statements and the registration of
other instruments in connection therewith and amendments thereto,
notices  to  other creditors or secured parties, and certificates
from  filing  or  other registration officers, (vii)  all  credit
information, reports and memoranda relating thereto,  and  (viii)
all other writings related in any way to the foregoing.

      "Security  Agent"  shall  mean  Shawmut  Bank  Connecticut,
National Association, in its capacity as security agent under the
Security  Deposit  Agreement, and any  successor  security  agent
appointed in accordance with the terms thereof.

      "Security Agreement" shall mean this Steam Lessee  Security
Agreement, as the same may be amended, supplemented or otherwise
modified from time to time in accordance with its terms.

                           ARTICLE II
           ASSIGNMENT AND GRANT OF SECURITY INTERESTS

      Section 2.1 Assignment and Grant of Security Interest.  (a)
As  collateral security for the prompt and complete  payment  and
performance when due of all of the Obligations, the Steam  Lessee
hereby  pledges,  hypothecates, assigns,  grants,  transfers  and
delivers  to  the Security Agent, for the benefit  of  the  Owner
Trustee  and GE Capital, a continuing security interest of  first
priority, in all of the Steam Lessee's right, title and  interest
(including  any  leasehold interest) in, to  and  under  (i)  all
Receivables,  (ii) all Inventory, (iii) all Equipment,  (iv)  all
General  Intangibles, (v) all Contracts and all Contract  Rights,
(vi) all amounts from time to time held in any checking, savings,
deposit  or other account of the Steam Lessee and all investments
and  securities at any time on deposit in such accounts  and  all
income  or  gain earned thereon, (vii) all Governmental  Actions,
provided, that any Governmental Action which by its terms  or  by
operation  of  law  would  become void, voidable,  terminable  or
revocable  if mortgaged, pledged or assigned hereunder  or  if  a
security  interest therein were granted hereunder  are  expressly
excepted  and  excluded  from the Lien  and  the  terms  of  this
Security  Agreement to the extent necessary so as to  avoid  such
voidness, voidability, terminability or revocability, (viii ) all
Fixtures,  (ix) without limiting the generality of the foregoing,
all   other   personal   property,  rights,   interests,   goods,
Instruments,  Chattel Paper, Documents, credits, claims,  demands
and  assets of the Steam Lessee whether now existing or hereafter
acquired  from  time to time, and (x) any and all  additions  and
accessions to any of the foregoing, all improvements thereto, all
substitutions  and  replacements therefor and  all  products  and
Proceeds   thereof   (all   of  the   above   collectively,   the
"Collateral").

     (b) The security interest granted to the Security Agent, for
the benefit of the Owner Trustee and GE Capital, pursuant to this
Security Agreement extends to all Collateral of the kind which is
the subject of this Security Agreement which the Steam Lessee may
acquire  at  any  time during the continuation of  this  Security
Agreement, whether such Collateral is in transit or in the  Steam
Lessee's,  the  Partnership's, the Security Agent's,  the  Owner
Trustee's,  GE  Capital's,  or any other  Person's  constructive,
actual or exclusive occupancy or possession.

      Section 2.2 Security Interest Absolute. All rights  of  the
Security  Agent  and all security interests hereunder,  shall  be
absolute and unconditional irrespective of:

           (a) any lack of validity or enforceability of the Loan
Agreement, any other Loan Document, the Facility Lease, the Steam
Lease,  any  other  Lease  Document or  any  other  agreement  or
instrument relating thereto;

           (b) any change in the time, manner or place of payment
of, or in any other term of, all or any of the Obligations, or any
other amendment or waiver of or any consent to any departure
from  the Loan Agreement or any other Loan Document, the Facility
Lease, or any other Lease Document;

           (c)  any  exchange, release or non-perfection  of  any
other  collateral, or any release or amendment or  waiver  of  or
consent  to  departure from any guaranty, for all or any  of  the
Obligations; or

           (d)  any  other  circumstance  which  might  otherwise
constitute a defense available to, or a discharge of, the Steam
Lessee, the Partnership or a third party pledgor.

      Section 2.3 Power of Attorney. (a) The Steam Lessee  hereby
constitutes  and  appoints the Security Agent or  any  Person  or
agent  whom  the  Security  Agent may  designate,  as  the  Steam
Lessee's attorney-in-fact, at the Steam Lessee' s reasonable cost
and expense, to exercise at any time following the occurrence and
during the continuance of an Event of Default or a Lease Event of
Default  all or any of the following powers, which, being coupled
with  an  interest,  shall  be  irrevocable  until  all  of   the
Obligations have been paid in full:

                (i)  To receive, take, endorse, sign, assign  and
deliver,  all in the Security Agent's name or the Steam  Lessee's
name,  any and all checks, notes, drafts, and other documents  or
instruments relating to the Collateral;

                (ii)  To  receive, open and dispose of  all  mail
addressed to the Steam Lessee and to notify postal authorities to
change  the address for delivery thereof to such address  as  the
Security Agent designates;

                (iii)   To  request from account debtors  of  the
Steam Lessee in the Steam Lessee's name, the Security  Agent's
name, or in  the  name  of  the  Security  Agent's  designee,
information  concerning the Receivables  and  the  amounts  owing
thereon;

                (iv)  To transmit to account debtors indebted  on
Receivables notice of the Security Agent's interest therein;

                 (v)  To  notify  account  debtors  indebted   on
Receivables to make payment directly to the Security Agent;

                (vi) To take or bring, in the Steam Lessee's name
or  the  Security  Agent's  name, all steps,  actions,  suits  or
proceedings  deemed  by the Security Agent  to  be  necessary  or
desirable to enforce or effect collection of the Receivables;

                (vii)  To  prepare,  sign and  file  any  Uniform
Commercial  Code financing statements in the name  of  the  Steam
Lessee as debtor;

               (viii) If the Steam Lessee shall have failed to do
so  in  a timely manner, to take or cause to be taken all actions
necessary to perform or comply or cause performance or compliance
with  the  covenants of the Steam Lessee contained in  the  Steam
Lease or in the Loan Documents and the Lease Documents;

                (ix) To sign and endorse any invoices, freight or
express  bills,  bills of lading, storage or warehouse  receipts,
drafts  against debtors, assignments, verifications, notices  and
other documents in connection with any of the Collateral;

                (x)  To  defend  any suit, action  or  proceeding
brought against the Steam Lessee with respect to any Collateral;

                (xi)  To  settle, compromise or adjust any  suit,
action  or proceeding described in the preceding clause  and,  in
connection therewith, to give such discharges or releases as  the
Security Agent may deem appropriate;

                (xii) Generally, to sell or transfer and make any
agreement  with  respect to or otherwise deal  with  any  of  the
Collateral  as fully and completely as though the Security  Agent
were  the absolute owner thereof for all purposes, and to do,  at
the  Security Agent's option and the Steam Lessee's  expense,  at
any  time,  or from time to time, all acts and things  which  the
Security  Agent deems necessary to protect, preserve  or  realize
upon the Collateral and the Liens of the Security Agent thereon;

                 (xiii)  To  execute,  in  connection  with   any
foreclosure,  any endorsements, assignments or other  instruments
of conveyance or transfer with respect to the Collateral; and

                (xiv) To exercise the Steam Lessee's rights under
any Contract in accordance with Section 6.4.

           (b)  The  Steam Lessee hereby ratifies all  that  said
attorney shall lawfully do or cause to be done by virtue  hereof.
The Steam Lessee hereby acknowledges and agrees that the Security
Agent shall have no fiduciary duties to the Steam Lessee and  the
Steam  Lessee  hereby  waives any  claims  to  the  rights  of  a
beneficiary of a fiduciary relationship hereunder.

                           ARTICLE III
        GENERAL REPRESENTATIONS, WARRANTIES AND COVENANTS

     The Steam Lessee represents , warrants and covenants , which
representations, warranties and covenants shall survive execution
and delivery of this Security Agreement, as follows:

      Section  3.l  Validity of Lien. This Security Agreement  is
effective  to create, as security for the Obligations,  a  legal,
valid and enforceable Lien on and security interest in all of the
Collateral in favor of the Security Agent, for the benefit of  GE
Capital  and  the  Owner Trustee, superior to and  prior  to  the
rights of all third Persons and subject to no other Liens.

      Section  3.2 No Liens. (a) The Steam Lessee is, and  as  to
Collateral  acquired  by  it from time to  time  after  the  date
hereof,  the  Steam Lessee will be, the owner of  all  Collateral
free  from all Liens (other than Permitted Liens) or other right,
title  or  interest of any Person. The Steam Lessee shall  defend
the  Collateral against all Liens and demands of all  Persons  at
any time claiming the same or any interest therein adverse to the
Security Agent, the Owner Trustee or GE Capital.

           (b)  There  is  no  financing  statement  (or  similar
statement  or  instrument of registration under the  law  of  any
jurisdiction) covering or purporting to cover any interest of any
kind in the Collateral, and the Steam Lessee will not execute  or
authorize  to  be  filed  in  any  public  office  any  financing
statement  (or  similar statement or instrument  of  registration
under the law of any jurisdiction) or statements relating to  the
Collateral, except financing statements filed or to be  filed  in
respect of and covering the security interests granted hereby  to
the Security Agent.

     Section 3.3 Chief Executive Office; Name; Records. The chief
executive  office of the Steam Lessee is located at  4100  Spring
Valley,  Suite 1001/ Dallas, Texas 75244; provided  that  certain
records  concerning  the  Distilled Water  Facility  and  certain
contracts relating thereto are kept at the Steam Lessee's  office
at  6433  S.  Crain  Highway,  Upper  Marlboro  (Prince  George's
County), Maryland 20772 or at the Site. The Steam Lessee will not
(a)  move its chief executive office (or change the location(s)
where records concerning the Project are kept), or (b) change its
name  from,  nor  carry on business under  any  name  other  than
"Brandywine  Water  Company", unless it  has  complied  with  the
requirements  of  the  last sentence of  this  Section  3.3.  The
originals   of   all  documents  evidencing  all  Contracts   and
Receivable  of the Steam Lessee, and the only original  books  of
accounts  and  records concerning the Collateral  are,  and  will
continue  to be, kept at, and controlled and directed (including,
without  limitation, for general accounting purposes) from,  such
chief executive office (or such other office set forth above), or
at such new location for such chief executive office as the Steam
Lessee may establish in accordance with the last sentence of this
Section 3.3 . The Steam Lessee shall not establish a new location
for  its  chief executive office or change its name or  the  name
under  which it presently conducts its business until (i) it  has
given to the Security Agent and GE Capital not less than 30  days
prior   written  notice  of  its  intention  so  to  do,  clearly
describing such new location or specifying such new name, as  the
case  may  be, and providing such other information in connection
therewith  as  the  Security Agent or GE Capital  may  reasonably
request,  and (ii) with respect to such new location or such  new
name,  as  the  case  may  be, it shall have  taken  all  action,
reasonably satisfactory to the Security Agent and GE Capital,  to
maintain  the security interest of the Security Agent, on  behalf
of  the  Owner Trustee and GE Capital, in the Collateral intended
to  be  granted hereby at all times fully perfected and  in  full
force and effect.

      Section  3.4 Financing Statements. The Steam Lessee  agrees
that all necessary and appropriate recordings and filings will be
effected  by  the Security Agent in all necessary and appropriate
public  offices (as determined by GE Capital) so  that  the  Lien
created by this Security-Agreement will at all times constitute a
perfected  Lien on and security interest in the Collateral  prior
and  superior  to  all  other Liens, all in accordance  with  the
Uniform  Commercial  Code  as enacted in  any  and  all  relevant
jurisdictions  or  any  other  relevant  Law.  The  Steam  Lessee
authorizes  the  Security  Agent  to  file  any  such   financing
statements  in connection with the Lien created by this  Security
Agreement without the signature of the Steam Lessee.

      Section 3.5 Further Actions. The Steam Lessee will, at  its
own  expense,  make, execute, endorse, acknowledge,  file  and/or
deliver  to  the  Security Agent from time to  time  such  lists,
descriptions and designations of its Collateral, bills of lading,
documents  of  title,  vouchers, invoices, schedules,  powers  of
attorney,   certificates,  reports  and   other   assurances   or
instruments  and  take  such  further  steps  relating   to   the
Collateral  and other property or rights covered by the  security
interest  hereby  granted, which are necessary  or  desirable  to
create,  perfect,  preserve, protect  or  validate  any  security
interest granted pursuant to this Security Agreement or to enable
the  Security Agent to exercise and enforce its rights under this
Security Agreement with respect to such security interest.

      Section  3.6  Taxes, Claims, etc. So long as this  Security
Agreement is in effect, the Steam Lessee shall pay (a) all taxes,
assessments and governmental charges imposed upon it or upon  its
property,  and  (b) all claims (including, without  limitation,
claims  for labor, materials, supplies or services) which  might,
if unpaid, become a Lien upon its property, unless, in each case,
the validity or amount thereof is subject to Contest.

      Section  3.7  Right of Inspection. The Steam  Lessee  shall
allow  any representative of the Security Agent or GE Capital  to
visit   and   inspect  any  of  the  Steam  Lessee's  properties,
including,  without limitation, the Inventory and  Equipment,  to
examine  its  books  of  record and account,  including,  without
limitation, the Inventory Records, and to make extracts therefrom
and   to  receive  true  copies  of  any  papers,  documents   or
instruments  relating  to  the Collateral,  and  to  discuss  its
affairs,  finances and accounts with its officers,  all  at  such
times  and  as  often as the Security Agent  or  GE  Capital  may
request.

      Section 3.8 Additional Statements and Schedules. The Steam
Lessee shall execute and deliver to the Security Agent, from time
to  time,  solely  for  the  Security  Agent's  convenience  in
maintaining  a record of the Collateral, such written  statements
and  schedules  as  the  Security Agent  may  reasonably  require
designating, identifying or describing the Collateral.

      Section  3.9 Warehouse Receipts Non-Negotiable.  The  Steam
Lessee  agrees  that if any warehouse receipt or receipt  in  the
nature  of a warehouse receipt is issued with respect to  any  of
its  Inventory, such warehouse receipt or receipt in  the  nature
thereof shall not be drawn in such a manner as to be "negotiable"
(as  such term is used in Section 7-104 of the Uniform Commercial
Code  as  in  effect in any relevant jurisdiction or under  other
relevant law).

                           ARTICLE IV
      SPECIAL PR0VISIONS CONCERNING INVENTORY AND EQUIPMENT

      Section 4.1 Location of Inventory and Equipment. The  Steam
Lessee  agrees  that  all Inventory and  Equipment  now  held  or
subsequently  acquired by it shall be kept at  (or  shall  be  in
transport to) the Site, or such new location as the Steam  Lessee
may  establish  in  accordance with the  last  sentence  of  this
Section  4.1.  The Steam Lessee may establish a new location  for
Inventory  and Equipment only if (i) it shall have given  to  the
Security Agent and GE Capital 30 days prior written notice of its
intention  so  to  do, clearly describing such new  location  and
providing such other information in connection therewith  as  the
Security  Agent  or GE Capital may reasonably request,  and  (ii)
with respect to such new location, it shall have taken all action
necessary to maintain the security interest of the Security Agent
in  the  Collateral intended to be granted hereby  at  all  times
fully perfected and in full force and effect.

      Section    4.2  Inventor Records. The  Steam  Lessee  shall
maintain such current Inventory Records as the Security Agent may
from time to time reasonably request.

                            ARTICLE V
           SPECIAL PROVISIONS CONCERNING RECEIVABLES,
                    CONTRACTS AND INSTRUMENTS

     Section 5.l Additional Representations and Warranties. As of
the  time  when each of its Receivables arises, the Steam  Lessee
shall  be  deemed  to  have represented and warranted  that  such
Receivable and all records, papers and documents relating thereto
(if any) are genuine and in all respects what they purport to be,
and  that all papers and documents (if any) relating thereto  (i)
will  (subject  to  dispute, return, replacement,  settlement  or
compromise) evidence indebtedness unpaid and owed by such account
debtor arising out of the performance of labor or services or the
sale  and  delivery of the merchandise listed therein,  or  both,
(ii)  will be the only original writings evidencing and embodying
such  obligation of the account debtor named therein (other  than
copies   created  for  purposes  other  than  general  accounting
purposes), (iii) will (subject to dispute, return, replacement,
settlement  or  compromise  and  any  limits  due  to  applicable
bankruptcy,  insolvency,  moratorium  or  other  similar   rights
affecting  creditors' rights generally and general principles  of
equity)  evidence  true  and  valid obligations,  enforceable  in
accordance  with  their  respective terms,  not  subject  to  the
fulfillment  of any contract or condition whatsoever  unless  set
forth  in  the  writing and (iv) will be in compliance  and  will
conform with all applicable requirements of Law.

      Section  5.2 Maintenance of Records; Legending of  Records.
The  Steam  Lessee  will keep and maintain at its  own  cost  and
expense  satisfactory and complete records  of  its  Receivables,
including,  but not limited to, records of all payments  received
and  all credits granted thereon, and the Steam Lessee will  make
the  same available to the Security Agent for inspection  at  the
Steam  Lessee's  chief executive office, without  charge  to  the
Security  Agent,  at  such  times  as  the  Security  Agent   may
reasonably request. The Steam Lessee shall, without charge to the
Security  Agent, deliver all tangible evidence that the  Security
Agent   may  request  of  its  Receivables  (including,   without
limitation, all documents evidencing the Receivables)  and  books
and  records  to  the  Security Agent or to  its  representatives
(copies  of which evidence and books and records may be  retained
by  the  Steam  Lessee) at any time upon the  Security  Agent's
demand. If an Event of Default or a Lease Event of Default occurs
and  continues, and if the Security Agent so directs,  the  Steam
Lessee  shall  legend in form and substance satisfactory  to  the
Security Agent, the Receivables and Contracts, as well as  books,
records and documents evidencing or pertaining to the Receivables
with  an  appropriate reference to the fact that the  Receivables
and  Contracts have been assigned to the Security Agent, for  the
benefit  of  GE  Capital  and the Owner  Trustee,  and  that  the
Security Agent has a security interest therein.

      Section 5.3 Modification of Terms; No Payment to the  Steam
Lessee.  The  Steam  Lessee  shall  not  rescind  or  cancel  any
indebtedness  evidenced by any Receivable or make any  adjustment
with  respect thereto, or extend or renew the same, or compromise
or  settle any dispute, claim, suit or legal proceeding  relating
thereto, or sell any Receivable or interest therein, without  the
prior  written consent of the Security Agent or GE  Capital.  The
Steam Lessee will duly fulfill all obligations on its part to  be
fulfilled under or in connection with the Receivables and will do
nothing  to  Unpaid the rights of the Security Agent,  the  Owner
Trustee and GE Capital in the Receivables.

     Section 5.4 Payments Under Contracts and Receivables.

          (a) Notice to Obligors under Contracts and Receivables.
The  Steam  Lessee agrees and confirms that it will  notify  each
party  to the Contracts and each account debtor or obligor  under
the Receivables of the grant of the security interest therein and
assignment  thereof to the Security Agent and  instruct  each  of
them  that  all  payments due or to become due  and  all  amounts
payable   to  the  Steam  Lessee  thereunder  shall,  until   the
Obligations  are paid in full, be made directly to  the  Security
Agent (which payments shall be credited toward the Steam Lessee's
obligations to make payments to the Partnership pursuant  to  the
Steam  Sales  Agreement and the Steam Lease). Unless notified  to
the contrary by the Security Agent, and subject to Section 5.3 of
this  Security Agreement, the Steam Lessee shall, at its expense,
enforce collection of any amounts payable with respect to each of
the Receivables.

          (b) Non-Payment to the Security Agent. In the event the
Steam  Lessee  shall  receive directly  from  any  party  to  the
Contracts  or from any account debtor or other obligor under  any
Receivable  any payments under the Contracts and the  Receivables
otherwise  than  to  the Security Agent, the Steam  Lessee  shall
receive such payments in a constructive trust for the benefit  of
the  Security  Agent,  shall segregate such payments  from  other
funds  of  the  Steam Lessee, and, shall forthwith  transmit  and
deliver  such  payments to the Security Agent in accordance  with
the terms of the Security Deposit Agreement.

      Section  5.5  Direction  to Account Borrowers,  Contracting
Parties; etc. (a) The Steam Lessee agrees that the Security Agent
may,  at  its  option,  directly notify the  account  debtors  or
obligors  with  respect to any Receivables to make payments  with
respect thereto directly to the Security Agent.

           (b)  The  Steam  Lessee agrees  to  be  bound  by  any
collection,  compromise, forgiveness, extension or  other  action
taken  by  the  Security Agent with respect to  the  Receivables.
Without  notice  to or assent by the Steam Lessee,  the  Security
Agent  may  apply  any  or  all amounts then  in,  or  thereafter
deposited   with  any  financial  institution  in  any  checking,
savings,  deposit  or  other  account  of  the  Steam  Lessee  in
accordance  with  the  provisions  of  the  Loan  Agreement,  the
Security Deposit Agreement and the Facility Lease. The reasonable
costs  and  expenses  (including reasonable attorneys'  fees)  of
collection, whether incurred by the Steam Lessee or the  Security
Agent, shall be borne by the Steam Lessee.

      Section  5.6  Instruments. At such time that  an  Event  of
Default  or a Lease Event of Default shall have occurred  and  be
continuing,   the  Steam  Lessee  promptly  shall   deliver   all
Instruments to the Security Agent, appropriately endorsed to  the
order of the Security Agent as further security hereunder.

                           ARTICLE VI
             SPECIAL PROVISIONS CONCERNING CONTRACTS

      Section 6.1 Security Interest in Contract Rights. The Steam
Lessee's  assignment and grant, pursuant to Section 2.1,  to  the
Security  Agent,  for  the benefit of GE Capital  and  the  Owner
Trustee,  of a security interest in all of its right,  title  and
interest in and to each and all of the Contracts and the contract
rights thereunder, includes, but is not limited to:

           (a)  all (i) rights to payment under any Contract  and
(ii)  payments due and to become due under any Contract, in  each
case whether as contractual obligations, damages or otherwise;

           (b)  all  of its claims, rights, powers, or privileges
and remedies under any   Contract; and

           (c)  all  of  its  rights under any Contract  to  make
determinations,  to  exercise any election  (including,  but  not
limited to, election of remedies) or option or to give or receive
any  notice, consent, waiver or approval together with full power
and  authority  with respect to any Contract to demand,  receive,
enforce,  collect  or provide receipt for any  of  the  foregoing
rights  or  any property the subject of any of the Contracts,  to
enforce or execute any checks, or other instruments or orders, to
file  any  claims and to take any action which, in the reasonable
opinion  of the Security Agent, may be necessary or advisable  in
connection  with  any  of the foregoing (the Contracts,  together
with  all  of  the foregoing in this Section 6.1,  the  "Contract
Rights");  provided,  however,  that  until  the  occurrence  and
continuance  of an Event of Default or a Lease Event of  Default,
notwithstanding anything else herein to the contrary,  the  Steam
Lessee may exclusively exercise all of the Steam Lessee's rights,
powers, privileges and remedies under the Contracts.

      Section  6.2 Further Protection. The Steam Lessee  warrants
and forever shall defend its title to the Contract Rights against
the  claims  and  demands of any Person  and  hereby  grants  the
Security  Agent full power and authority, upon the occurrence  or
during the continuance of an Event of Default or a Lease Event of
Default  to  take  all actions as the Security  Agent  reasonably
deems  necessary  or advisable to effectuate the  provisions  set
forth in this sentence.

      Section  6.3 Steam Lessee Remains Liable under  Receivables
and  Contracts.  Anything herein to the contrary  notwithstanding
(including,  without limitation, the grant of any rights  to  the
Security Agent, the Owner Trustee or GE Capital) the Steam Lessee
shall  remain liable under each of the Receivables and  Contracts
to  observe and perform all the conditions and obligations to  be
observed  and performed by it thereunder, all in accordance  with
the terms of any agreement giving rise to each such Receivable or
Contract.  The Security Agent, the Owner Trustee and  GE  Capital
shall  have  no Obligation or liability under any Receivable  (or
any  agreement giving rise thereto) or Contract by reason  of  or
arising  out  of  this Security Agreement or the receipt  by  the
Security  Agent, the Owner Trustee or GE Capital of  any  payment
relating  to  such  Receivable  or Contract  pursuant  hereto  or
pursuant  to  the  Security  Deposit  Agreement,  nor  shall  the
Security  Agent, the Owner Trustee or GE Capital be obligated  in
any  manner to perform any of the obligations of the Steam Lessee
under or pursuant to any Receivable (or any agreement giving rise
thereto)  or  under  or  pursuant to any Contract,  to  make  any
payment,  to make any inquiry as to the nature or the sufficiency
of  any  payment received by it or as to the sufficiency  of  any
performance  by any party under any Receivable (or any  agreement
giving  rise thereto) or under any Contract, to present  or  file
any  claim, to take any action to enforce any performance  or  to
collect  the payment of any amounts which may have been  assigned
to it or to which it may be entitled at any time or times.

      Section  6.4 Remedies. Upon the occurrence of any Event  of
Default  or  Lease Event of Default and the continuance  thereof,
the Security Agent shall have the rights set forth in Article VII
hereof,  and  in  addition may (a) enforce all remedies,  rights,
powers and privileges of the Steam Lessee under any or all of the
Contracts, (b) sell any or all of the Contract Rights at  public
or private sale upon at least 10 days prior written notice and/or
(c)  substitute itself or any nominee or trustee in lieu  of  the
Steam  Lessee as party to any of the Contracts and to notify  the
obligor  of any Contract Right (the Steam Lessee hereby  agreeing
to  deliver any such notice at the request of the Security Agent)
that  all  payments  and performance under the relevant  Contract
shall  be  made or rendered to the Security Agent or  such  other
Person as the Security Agent may designate.

                           ARTICLE VII
          REMEDIES UPON OCCURRENCE OF EVENT OF DEFAULT
                    OR LEASE EVENT OF DEFAULT

     Section 7.1 Remedies; Obtaining the Collateral Upon Default.
Upon  the  occurrence of any Event of Default or Lease  Event  of
Default and the continuance thereof, the Security Agent shall  be
entitled  to  exercise all the rights and remedies of  a  secured
party  under  the  Uniform Commercial Code as in  effect  in  any
relevant jurisdiction to enforce this Security Agreement and  the
security interests contained herein, and, in addition, subject to
any  mandatory requirements of Law then in effect,  the  Security
Agent   may,  in  addition  to  its  other  rights  and  remedies
hereunder,  including without limitation under Sections  7.2  and
7.6,  and  also  its (and GE Capital's and the  Owner  Trustee's)
rights under the other Loan Documents and the Lease Documents, do
any of the following:

            (a)   personally,  or  by  trustees   or   attorneys,
immediately  take  possession  of  the  Collateral  or  any  part
thereof,  from the Steam Lessee or any other Person who then  has
possession of any part thereof with or without notice or  process
of law, and for that purpose may enter upon the Steam Lessee's or
such  other  Person's  premises where any of  the  Collateral  is
located  and  remove  the same and use in  connection  with  such
removal any and all services, supplies, aids and other facilities
of the Steam Lessee;

           (b) instruct the obligor or obligors on any agreement,
instrument  or  other obligation (including, without  limitation,
the Receivables and the Contracts) constituting the Collateral to
make  any  payment  required by the terms of such  instrument  or
agreement directly to the Security Agent; and

           (c)  take  possession of the Collateral  or  any  part
thereof,  by directing the Steam Lessee in writing to  turn  over
the  same  to the Security Agent at the Site, in which event  the
Steam Lessee shall at its own expense

                (i)  forthwith turn over the same to the Security
Agent at the Site;

                (ii) store and keep any Collateral so turned over
to  the Security Agent at the Site pending further action by  the
Security Agent as provided in Section 7.2; and

                (iii) while the Collateral shall be so stored and
kept,  provide such guards  and maintenance services as shall  be
necessary  to protect the same and to preserve and maintain  them
in good condition. The Steam Lessee's obligation to turn over the
Collateral as set forth above is of the essence of this  Security
Agreement and, accordingly, upon application to a court of equity
having  jurisdiction,  the Security Agent shall  be  entitled  to
obtain  a  decree  requiring specific performance  by  the  Steam
Lessee of said obligation.

      Section  7.2  Remedies; Disposition of the Collateral.  Any
Collateral repossessed by the Security Agent under or pursuant to
Section  7.l  and  any  other  Collateral,  whether  or  not   so
repossessed  by the Security Agent, may, to the extent  permitted
by  any contract terms governing such Collateral, be sold, leased
or  otherwise disposed of under one or more contracts  or  as  an
entirety, and without the necessity of gathering at the place  of
sale  the property to be sold, and in general in such manner,  at
such  time  or times, at such place or places and on  such  terms
(whether  cash  or  credit, and in the case  of  credit,  without
assumption of future credit risk) as the Security Agent  may,  in
compliance with applicable requirements of Law, determine  to  be
commercially  reasonable.  Any of the  Collateral  may  be  sold,
leased  or  otherwise disposed of, in the condition in which  the
same  existed  when  taken by the Security  Agent  or  after  any
overhaul or repair which the Security Agent shall determine to be
commercially reasonable. Any such disposition shall be made  upon
not  less  than  15  days  written notice  to  the  Steam  Lessee
specifying the time such disposition is to be made and,  if  such
disposition shall be a public sale, specifying the place of  such
sale. Any such sale may be adjourned by announcement at the  time
and  place  fixed  therefor, and such sale may,  without  further
notice, be made at the and place to which it was so adjourned. To
the  extent  permitted  by applicable requirements  of  Law,  the
Security Agent (or the Owner Trustee or GE Capital) may  bid  for
and  become  the  buyer of the Collateral  or  any  item  thereof
offered  for  sale at a public auction without accountability  to
the  Steam Lessee (except to the extent of surplus money received
as provided in Section 7.4)

     Section 7.3 Waiver. (a) Except as otherwise provided in this
Security Agreement, THE STEAM LESSEE HEREBY WAIVES, TO THE EXTENT
PERMITTED  BY APPLICABLE LEGAL REQUIREMENTS, NOTICE  OR  JUDICIAL
HEARING   IN  CONNECTION   WITH  THE  SECURITY  AGENT'S   TAKING
POSSESSION  OR  THE SECURITY AGENT'S DISPOSITION OF  ANY  OF  THE
COLLATERAL,  INCLUDING, WITHOUT LIMITATION,  ANY  AND  ALL  PRIOR
NOTICE AND HEARING FOR ANY PREJUDGMENT REMEDY OR REMEDIES AND ANY
SUCH RIGHT WHICH THE STEAM LESSEE WOULD OTHERWISE HAVE UNDER  THE
CONSTITUTION OR ANY STATUTE OF THE UNITED STATES OR OF ANY STATE,
and the Steam Lessee hereby further waives:

                (i)  all  damages occasioned by  such  taking  of
possession  except  any  damages  which  are  finally  judicially
determined to have been the direct result of the Security Agent's
gross negligence or willful misconduct;

                (ii) all other requirements as to the time, place
and  terms  of  sale or other requirements with  respect  to  the
enforcement of the Security  Agent's rights hereunder; and

                (iii)  all  rights  of redemption,  appraisement,
valuation,  stay,  extension or moratorium now  or  hereafter  in
force  under any applicable law in order to prevent or delay  the
enforcement  of this Security Agreement or the absolute  sale  of
the  Collateral  or any  portion thereof, and the  Steam  Lessee,
for  itself and all who may claim under it, insofar as it or they
may  now   or hereafter lawfully do so, hereby waives the benefit
of such laws.

           (b)  Without limiting the generality of the foregoing,
the  Steam  Lessee hereby: (i) authorizes the Security Agent,  in
its  sole  discretion and without notice to or  demand  upon  the
Steam  Lessee and without otherwise affecting the obligations  of
the  Steam Lessee hereunder from time to time, to take  and  hold
other  collateral granted to it by any other Person (in  addition
to  the  Collateral) for payment of any Obligations, or any  part
thereof,   and  to  exchange,  enforce  or  release  such   other
collateral  or  any  part thereof, and to  accept  and  hold  any
endorsement  or  guarantee of payment of the Obligations  or  any
part  thereof,  and to release or substitute  any  endorser  or
guarantor or any other person granting security for or in any way
obligated  upon any Obligations, or any part thereof;  and  (ii)
waives  and  releases any and all right to require  the  Security
Agent to collect any of the Obligations from any specific item or
items  of  Collateral or from any other party liable as guarantor
or  in  any other manner in respect of any of the Obligations  or
from  any collateral (other than the Collateral) for any  of  the
Obligations.

           (c)  Any sale of, or the grant of options to purchase,
or  any  other  realization upon, any Collateral shall,  provided
that  it  is  done  in accordance with applicable  law  and  this
Security Agreement, operate to divest all right, title, interest,
claim and demand, either at law or in equity, of the Steam Lessee
therein and thereto, and shall be a perpetual bar both at law and
in  equity  against  the Steam Lessee and  against  any  and  all
Persons  claiming or attempting to claim the Collateral so  sold,
optioned or realized upon, or any part thereof, from, through and
under the Steam Lessee.

      Section 7.4 Application of Proceeds, Liable for Deficiency.
Except  as  otherwise  specified therein,  the  proceeds  of  any
Collateral obtained pursuant to Section 5.4 or 7.1 or disposed of
pursuant  to Section 7.2 shall be applied, first, to the  payment
of any expenses incurred by the Security Agent in connection with
the  administration  of  this Security  Agreement,  the  custody,
preservation  or  sale of, collection from or  other  realization
from,  any of the Collateral, the exercise or enforcement of  any
of  its  rights hereunder or the failure by the Steam  Lessee  to
perform  or  observe any of the provisions hereof, including  all
reasonable  attorneys  fees and second, to  the  payment  of  the
Obligations  in  such  order as GE Capital shall  determine.  Any
surplus remaining after payment in full of all of the Obligations
shall  be  paid  over to the Steam Lessee or to whomever  may  be
entitled  to  receive  such surplus. The Steam  Lessee  shall  be
liable  for  any  deficiency remaining after any  application  of
funds pursuant hereto.

      Section 7.5 Remedies Cumulative: No Waiver. Each and  every
right, power and remedy hereby specifically given to the Security
Agent shall be in addition to every other right, power and remedy
specifically given to the Security Agent (or the Owner Trustee or
GE   Capital)  under  this  Security  Agreement  and  the   other
Transaction Documents, or non or hereafter existing at law or  in
equity, or by statute, and each and every right, power and remedy
whether  specifically herein given or otherwise existing  may  be
exercised from time to time or simultaneously and as often and in
such order as may be deemed expedient by the Security Agent.  All
such  rights,  powers and remedies shall be cumulative,  and  the
exercise  or  the partial exercise of one shall not be  deemed  a
waiver  of  the  right  to exercise of any  other.  No  delay  or
omission  of  the Security Agent in the exercise of  any  of  its
rights,  remedies, powers and privileges hereunder or partial  or
single  exercise thereof, and no renewal or extension of  any  of
the  Obligations, shall impair any such right, remedy,  power  or
privilege or shall constitute a waiver thereof.

      Section  7.6 Discontinuance of Proceedings.  In  case  the
Security  Agent shall have instituted any proceeding  to  enforce
any  right,  power  or  remedy under this Security  Agreement  by
foreclosure, sale, entry or otherwise, and such proceeding  shall
have  been discontinued or abandoned for any reason or shall have
been  determined adversely to the Security Agent, then, in  every
such  case,  the  Steam Lessee and the Security  Agent  shall  be
restored  to  their  former positions and rights  hereunder  with
respect  to  the  Collateral, subject to  the  security  interest
created  under this Security Agreement, and all rights,  remedies
and  powers  of the Security Agent shall continue as if  no  such
proceeding had been instituted.

                          ARTICLE VIII
                            INDEMNITY

      Section  8.1  Indemnity. (a) The  Steam  Lessee  agrees  to
indemnify, reimburse and hold the Security Agent, GE Capital  and
the  Owner  Trustee  and  the irrespective  successors,  assigns,
officers, directors, employees, and agents (each individually, an
"Indemnitee, " and collectively, "Indemnitees") harmless from any
and  all  liabilities, obligations, damages, injuries, penalties,
claims, demands, actions, suits, judgments and any and all  costs
and   expenses   (including  reasonable   attorneys'   fees   and
disbursements)  (such expenses, collectively, the "expenses")  of
whatsoever  kind  and  nature imposed on, as  sorted  against  or
incurred  by  any of the Indemnitees in any way  relating  to  or
arising out of (i) this Security Agreement, any other Transaction
Document,  or  the documents executed in connection herewith  and
therewith   or   connected  with  the   administration   of   the
transactions contemplated hereby and thereby, or the  enforcement
of any of the terms hereof or thereof, or the preservation of any
rights  hereunder  or  thereunder, (ii) the ownership,  purchase,
delivery,  control,  acceptance,  lease,  financing,  possession,
operation, condition, sale, return or other disposition,  or  use
of,  the  Collateral  (including, without limitation,  latent  or
other  defects, whether or not discoverable, and  any  claim  for
patent or trademarking infringement), (iii) the violation of any
requirements  of Law of any Governmental Authority applicable  to
the  Steam  Lessee  or  the Project, (iv)  any  tort  (including,
without  limitation, claims arising or imposed under the doctrine
of  strict  liability, or for or on account of injury to  or  the
death  of  any  Person  (including any Indemnitee),  or  property
damage),  or (v) any contract claim, excluding (x) those  finally
judicially  determined  to  have arisen  solely  from  the  gross
negligence or willful misconduct of any Indemnitee or (y)  unless
specifically  provided  for elsewhere in  this  agreement,  those
arising  out of the actions of any Indemnitee while in possession
or control of the Collateral.

          (b) Without limiting the application of Section 8.1(a),
the  Steam Lessee agrees to pay, or reimburse the Security Agent,
the Owner Trustee and GE Capital for any and all reasonable fees,
costs  and  expenses  of  whatever kind  or  nature  incurred  in
connection with the preservation, protection or validation of the
Security  Agent's  Liens  on, and  security  interest  in,  the
Collateral, including, without limitation, all fees and taxes  in
connection  with  the  recording or  filing  of  instruments  and
documents in public offices, payment or discharge of any taxes or
Liens  upon  or  in  respect  of the Collateral,  premiums  for
insurance  with  respect to the Collateral and  all  other  fees,
costs and expenses in connection with protecting, maintaining  or
preserving  the  Collateral  and the  Security  Agent's  interest
therein, whether through judicial proceedings or otherwise, or in
defending  or  prosecuting  any  actions,  suits  or  proceedings
arising out of or relating to the Collateral.

           (c) Without limiting the application of Section 8.1(a)
or  (b), the Steam Lessee agrees to pay, indemnify and hold  each
Indemnitee  harmless from and against any losses, costs,  damages
and expenses which such Indemnitee may suffer, expend or incur in
consequence of or growing out of any failure of the Steam  Lessee
to  comply with its obligations under this Security Agreement  or
any other Transaction Document, or any misrepresentation by Steam
Lessee  in  this  Security  Agreement or  any  other  Transaction
Document, or in any statement or writing contemplated by or  made
or  delivered  pursuant to or in connection  with  this  Security
Agreement or any other Transaction Document.

           (d)  If and to the extent that the obligations of  the
Steam  Lessee  under this Section 8.l are unenforceable  for  any
reason,  the  Steam  Lessee hereby agrees  to  make  the  maximum
contribution to the payment and satisfaction of such  obligations
which is permissible under applicable requirements of Law.

      Section 8.2  Obligations Secured by Collateral. Any amounts
paid  by any Indemnitee as to which such Indemnitee has the right
to  reimbursement, and any amounts paid by the Security Agent  in
preservation of any of its rights or interest in the  Collateral,
together  with interest on such amounts from the date paid  until
reimbursement in full at a rate per annum equal at all  times  to
the  Overdue  Rate, shall constitute Obligations secured  by  the
Collateral.

                           ARTICLE IX
                          MISCELLANEOUS

      Section  9.1 Notices.  All notices and other communications
to any party hereunder shall be in writing (including telecopy or
similar  teletransmission or writing) and shall be given to  such
party  at  its address or telecopy number set forth  on  Annex  I
hereto or such other address or telecopy number as such party may
hereafter specify by written notice to the other party. Each such
notice or other communication shall be effective (i) if given  by
telecopy,   when  such  telecopy  is  transmitted  by   confirmed
telecopier to the telecopy number specified in this Section, (ii)
if given by mail, 5 days after such communication is deposited in
the  mails  with  first  class  postage  prepaid,  addressed   as
aforesaid  or  (iii)  if  given by any  other  means  (including,
without  limitation,  by  air courier),  when  delivered  at  the
address specified in this Section.

      Section 9.2  Amendment. None of the teems and conditions of
this Security Agreement may be amended, changed, waived, modified
or  varied in any manner whatsoever except in accordance with the
provisions of subsection 9.l of the Loan Agreement and  with  the
prior written consent of each of the parties hereto.

     Section 9.3  Successors and Assigns. This Agreement shall be
binding upon the Steam Lessee and its successors and assigns  and
shall inure to the benefit of the Security Agent, GE Capital, the
Owner Trustee and their respective successors and assigns.

      Section  9.4   Survival.  (a) All  agreements,  statements,
representations and warranties made by the Steam Lessee herein or
in  any  certificate or other instrument delivered by  the  Steam
Lessee  or on its behalf under this Security Agreement  shall  be
considered  to  have been relied upon by the Security  Agent  and
shall  survive  the  execution  and  delivery  of  this  Security
Agreement and the other Transaction Documents regardless  of  any
investigation made by the Security Agent, or on its behalf, until
the Obligations shall have been paid in full.

           (b)  The  indemnity obligations of  the  Steam  Lessee
contained in Article VIII shall continue in full force and effect
notwithstanding   the  full  payment  of  the   Obligations   and
notwithstanding the discharge thereof.

      Section  9.5   Headings Descriptive. The  headings  of  the
several  sections  of this Security Agreement  are  inserted  for
convenience only and shall not in any way affect the  meaning  or
construction of any provision of this Security Agreement.

      Section  9.6  Severability. Any provision of this  Security
Agreement   which   is   prohibited  or  unenforceable   in   any
jurisdiction  shal1, as to such jurisdiction, be  ineffective  to
the  extent  of  such  prohibition  or  unenforceability  without
invalidating  the  remaining  provisions  hereof,  and  any  such
prohibition  or  unenforceability in any jurisdiction  shall  not
invalidate  or render unenforceable such provision in  any  other
jurisdiction.

      Section  9.7  Steam  Lessee's Duties.  Anything  contained
herein  to  the contrary notwithstanding, the Steam Lessee  shall
remain  liable  to perform all of its obligations under  or  with
respect  to the Collateral, and neither shall the Security  Agent
have any obligations or liabilities under or with respect to  any
Collateral  by  reason  of  or  arising  out  of  this   Security
Agreement, nor shall the Security Agent be required or  obligated
in any manner to perform or fulfill any of the obligations of the
Steam Lessee under or with respect to any Collateral.

     Section 9.8  Termination; Release. When all Obligations have
been  indefeasibly  paid in full, this Security  Agreement  shall
terminate  (except as provided in Section 9.4), and the  Security
Agent,  at  the  request and expense of the  Steam  Lessee,  will
promptly  execute  and  deliver to the Steam  Lessee  the  proper
instruments   (including  Uniform  Commercial  Code   termination
statements on form UCC-3) acknowledging the termination  of  this
Security Agreement, and will duly assign, transfer and deliver to
the Steam Lessee (without recourse and without any representation
or  warranty of any kind) such of the Collateral as may be in the
possession  of  the Security Agent and has not  theretofore  been
sold  or  otherwise applied or released pursuant to this Security
Agreement.

      Section  9.9  Reinstatement. This Security Agreement  shall
continue to be effective or be reinstated, as the case may be, if
at  any time any amount received by the Security Agent, the Owner
Trustee  or GE Capital in respect of the Obligations is rescinded
or  must otherwise be restored or returned by the Security Agent,
the  Owner Trustee or GE Capital upon the insolvency, bankruptcy,
dissolution, liquidation or reorganization of the Steam Lessee or
upon  the  appointment of any intervener or  conservator  of,  or
trustee  or  similar  official  for,  the  Steam  Lessee  or  any
substantial part of its assets, or upon the entry of an order  by
a bankruptcy court avoiding payment of such amount, or otherwise,
all as though such payments had not been made.

      Section 9.10  Counterparts. This Security Agreement may  be
executed  in any number of counterparts, each of which,  when  so
executed  and delivered, shall be an original, but all  of  which
together shall constitute one and the same instrument.

      Section  9.11   GOVERNING LAW; SUBMISSION TO  JURISDICTION;
WAIVER OF JURY TRIAL.

            (a)  THIS  SECURITY  AGREEMENT  AND  THE  RIGHTS  AND
OBLIGATIONS  OF  THE  PARTIES HEREUNDER  SHALL  BE  CONSTRUED  IN
ACCORDANCE WITH AND BE GOVERNED BY THE LAWS OF THE STATE  OF  NEW
YORK,  EXCEPT  AS  REQUIRED BY MANDATORY PROVISIONS  OF  LAW  AND
EXCEPT  TO THE EXTENT THE VALIDITY OR PERFECTION OF THE  SECURITY
INTERESTS HEREUNDER, OR REMEDIES HEREUNDER, ARE GOVERNED  BY  THE
LAWS OF ANY JURISDICTION OTHER THAN THE STATE OF NEW YORK.

          (b) ANY LEGAL ACTION OR PROCEEDING WITH RESPECT TO THIS
SECURITY AGREEMENT AND ANY ACTION FOR ENFORCEMENT OF ANY JUDGMENT
IN  RESPECT THEREOF MAY BE BROUGHT IN THE COURTS OF THE STATE  OF
NEW  YORK  OR  OF THE UNITED STATES OF AMERICA FOR  THE  SOUTHERN
DISTRICT  OF  NEW  YORK AND, BY EXECUTION AND  DELIVERY  OF  THIS
AGREEMENT,  THE  STEAM LESSEE HEREBY ACCEPTS FOR  ITSELF  AND  IN
RESPECT  OF  ITS  PROPERTY,  GENERALLY AND  UNCONDITIONALLY,  THE
NONEXCLUSIVE  JURISDICTION OF THE AFORESAID COURTS AND  APPELLATE
COURTS FROM ANY THEREOF. THE STEAM LESSEE IRREVOCABLY CONSENTS TO
THE SERVICE OF PROCESS OUT OF ANY OF THE AFOREMENTIONED COURTS IN
ANY SUCH ACTION OR PROCEEDING BY THE MAILING OF COPIES THEREOF BY
REGISTERED  OR  CERTIFIED MAIL, POSTAGE  PREPAID,  TO  THE  STEAM
LESSEE  AT  ITS  ADDRESS REFERRED TO IN SECTION  9.1.  THE  STEAM
LESSEE  HEREBY IRREVOCABLY WAIVES ANY OBJECTION WHICH IT MAY  NOW
OR  HEREAFTER HAVE TO THE LAYING OF VENUE OF ANY OF THE AFORESAID
ACTIONS OR PROCEEDINGS ARISING OUT OF OR IN CONNECTION WITH  THIS
AGREEMENT  BROUGHT  IN THE COURTS REFERRED TO  ABOVE  AND  HEREBY
FURTHER  IRREVOCABLY WAIVES AND AGREES NOT TO PLEAD OR  CLAIM  IN
ANY  SUCH COURT THAT ANY SUCH ACTION OR PROCEEDING BROUGHT IN ANY
SUCH  COURT  HAS  BEEN BROUGHT IN AN INCONVENIENT FORUM.  NOTHING
HEREIN  SHALL  AFFECT  THE RIGHT OF ANY  PARTY  HERETO  TO  SERVE
PROCESS IN ANY OTHER MANNER PERMITTED BY LAW OR TO COMMENCE LEGAL
PROCEEDINGS OR OTHERWISE PROCEED IN ANY OTHER JURISDICTION.

           (c)  EACH  OF THE STEAM LESSEE AND THE SECURITY  AGENT
HEREBY  IRREVOCABLY  WAIVES ALL RIGHT OF TRIAL  BY  JURY  IN  ANY
ACTION,  PROCEEDING  OR  COUNTERCLAIM  ARISING  OUT  OF   OR   IN
CONNECTION WITH THIS AGREEMENT OR ANY MATTER ARISING HEREUNDER.

      IN  WITNESS  WHEREOF, the parties hereto have  caused  this
Agreement  to be executed and delivered by their duly  authorized
officers as of the date first above written.

               BRANDYWINE WATER COMPANY


               By:________________________
                    Name:ROBERT W. CARTER
                    Title: PRESIDENT



               SHAWMUT BANK CONNECTICUT,
               NATIONAL ASSOCIATION, as Security Agent


               By:_________________________
                    Name:  KATHY A. LARIMORE
                    Title: ASSISTANT VICE PRESIDENT










                  Annex I to Security Agreement
                          Steam Lessee



Brandywine Water Company
4100 Spring Valley, Suite 1001
Dallas, Texas 75244
Telephone:     (214) 980-7159
Telecopier:    (214) 980-6815
Attention:     President and General Counsel

Secured Party
Shawmut Bank Connecticut,
National Association
777 Main Street
Hartford, Connecticut 06115
Attention:     Corporate Trust Administration
Telephone:     (203) 986-7835
Telecopier:    (203) 986-7920


EXHIBIT 10.36

     ASSUMPTION AGREEMENT AND RELEASE, dated as of July 31, 1996, 
made by PANDA INTERHOLDING CORPORATION, a Delaware corporation 
("Panda"), in favor of GENERAL ELECTRIC CAPITAL CORPORATION, a New
York corporation ("GE Captial"), and FLEET NATIONAL BANK, a national
banking association, formerly known as Shawmut Bank Connecticut,
National Association, as Security Agent under the Security Deposit
Agreement (the "Security Agent") for the benefit of GE Capital and the
Owner Trustee, in connection with the Construction Loan Agreement and
Lease Commitment, dated as of March 30, 1995 (as the same may be
amended, supplemented or otherwise modified from time to time, the
"Loan Agreement"; capitialzed terms used herein and not otherwise
defined having the meanings set forth in the Loan Agreement) among
Panda-Brandywine, L.P., a Delaware limited partnership (the "Partnership"),
Panda Brandywine Corporation, a Delaware corporation, and GE Capital,
and the other Transaction Documents.

                   W I T N E S S E T H:

     WHEREAS, pursuant to the Loan Agreement GE Capital has agreed to
(a) provide construction financing for the Project, (b) issue the Lettes
of Credit as collateral security for certain obligations of the Partnership
under the Power Purchase Agreement, (c) acting through the Owner Trustee,
lease the Site from the Partnership and sublease the Site back to the
Partnership, (d) upon completion of the Project, acting through the 
Owner Trustee, purchase the Facility from the Partnership and lease the
Facility back to the Partnership, and (e) upon completion of the
Project, make Equity Loans to the Partnership or the Partners, subject
to and upon the terms and conditions set forth in the Loan Agreement and
the other Transaction Documents;

      WHEREAS, on October 27, 1995, Panda Holdings, Inc., a Delaware 
corporation ("Holdings"), merged with and into Panda Energy Corporation, a
Texas corporation ("PEC") (the "Merger"), and pursuant to the Merger and
the Assumption Agreement dated as of October 27, 1995 made by PEC in favor
of GE Capital and the Security Agent, PEC assumed and succeeded to all 
of Holdings' rights, obligations and liabilities, including, without
limiation, Holdings' rights, obligations and liabilities under the Loan
Agreement, the Stock Pledge Agreement and the other Transaction Documents
to which Holdings was a party;

      WHEREAS, PEC desires to assign and transfer to Panda, its direct
wholly-owned subsidiary, 100% of the capital stock of the General Partner,
the Limited Partner and Brandywine Water Company, and its rights, obligations
and liabilities under the Loan Agreement, the Stock Pledge Agreement and
the other Transaction Documents to which PEC is a party (the "Transfer"); and

      WHEREAS, the Security Agent and GE Capital are willing to agree to the
Transfer on the condition that Panda execute and deliver this agreement to 
assume all of PEC's rights, obligations and liabilities under the Transaction
Documents, other than the obligations imposed on PEC pursuant to Amendment
No. 2 thereto.  

      NOW, THEREFORE, in consideration of the premises and covenants contained
herein Panda hereby agrees with the GE Capital and the Security Agent as
follows:

      1.     Assumption.  Panda hereby assumes all obligations and liabilities
of, and succeeds to the rights of, PEC under the Loan Agreement, the Stock
Pledge Agreement, as amended (other than those obligations imposed on PEC
pursuant to Amendment No. 2 to the Stock Pledge Agreement), and each of the
other Transaction Documents and hereby joins in the Transaction Documents to
which PEC is a party for the purpose of agreeing to (a) be bound by all
covenants and agreements attributable to PEC under the Transaction Documents,
(b) perform all obligations required of PEC under the Transaction Documents and
(c) grant the Liens provided for in the Collateral Security Documents to which
PEC is a party.  Without limiting the foregoing, Panda hereby (i) makes each
of the representations and warranties made by PEC in or pursuant to the 
Transaction Documents on and as of the date hereof, after giving effect to
the Assignment and Transfer and (ii) hereby confirms and ratifies the grant
of Liens and security interests by PEC to the Security Agent, for the 
benefit of GE Capital and the Owner Trustee, pursuant to the Collateral
Security Documents.

      2.     Further Assurances.  Panda hereby further agrees to execute such
other documents, make such filings and to take such other actions as GE 
Capital and the Security Agent may reasonably request from time to time in
connection with the Assignment and Transfer and the assumption of the 
obligations and liabilities of PEC under the Loan Agreement and the other
Transaction Documents pursuant to this Assumption Agreement and Release.

      3.     Release.  From and after the execution and delivery of Amendment
No. 2 to the Stock Pledge Agreement and the consummation of the Transfer,
the Security Agent, GE Capital and the Owner Trustee hereby release and 
forever discharge PEC from any and all further liabilities and obligations
of the Pledgor under the Stock Pledge Agreement (except with respect to the
period occurring prior to the execution and delivery of Amendment No. 2 to
the Stock Pledge Agreement and the consummation of the Transfer) and 
provided that the foregoing shall not limit any other obliations of PEC
in any other capacity under the Stock Pledge Agreement (including 
pursuant to Section 8(g) thereof).

      4.     Severability.  Any provision of this Agreement which is
prohibited or unenforceable in any jurisdiction shall, as to such 
jurisdiction, be ineffective to the extent of such prohibition or 
unenforceability without invalidating the remaining provisions hereof,
and any such prohibition or unenforceability in any jurisdiction shall 
not invalidate or render unenforceable such provision in any other
jurisdicition.

      5.      Amendments.  None of the terms or provisions of this
Agreement may be waived, amended, supplemented or otherwise modified 
except by a written instrument executed by Panda and GE Capital and the
Security Agent.

      6.      Section Headings.  The Section headings used in this Agreement
are for convenience of reference only and are not to affect the construction
hereof or be taken into consideration in the interpretation hereof.  

      7.      Successors and Assigns.  This Agreement shall be binding upon
and shall inure to the benefit of the successors and assigns of the Security
Agent, GE Capital and the Owner Trustee.

      8.       GOVERNING LAW.  THIS AGREEMENT SHALL BE GOVERNED BY, AND
CONSTRUED AND INTERPRETED IN ACCORDANCE WITH, THE LAW OF THE STATE OF
NEW YORK.

      9.       Counterparts.  This Agreement may be executed by one or more
of the parties hereto on any number of separate counterparts (including by
facsimile transmission), and all of said counterparts taken together shall
be deemed to constitute one and the same instrument.

      IN WITNESS WHEREOF, the undersigned has caused this Agreement to be
duly executed and delivered as of the date first above written.

                                    PANDA INTERHOLDING CORPORATION


                                    By:  /s/  James D. Wright
                                    Title:

Agreed to and accepted:

GENERAL ELECTRIC CAPITAL CORPORATION


By:  /s/  Michael J. Tzayrolis
Title:  Manager of Operations


FLEET NATIONAL BANK,
  as Security Agent


By:  /s/  K. Larimore
Title:  Assistant Vice President


EXHIBIT 10.37

          POWER PURCHASE AND OPERATING AGREEMENT
                         BETWEEN
               PANDA ENERGY CORPORATION
                           AND
          VIRGINIA ELECTRIC AND POWER COMPANY





               Power Purchase and Operating
                        Agreement
                    Table of Contents

Article
1 Definitions                                          4
2 Sale and Purchase of Energy and Capacity            11
3 Notices                                             12
4 Pre-Operation Period                                13
5 Term and Termination                                17
6 Representations and Warranties of Operator          20
7 Control and Operation of Facility; Dispatching      25
8 Interconnection                                     29
9 Metering                                            32
10 Compensation, Payment, and Billings                34
11 Testing and Capacity Ratings                       44
12 Insurance                                          50
13 Liability, Noncompliance and Guarantees            52
14 Force Majeure                                      59
15 Taxes and Claims for Labor and Materials           61
16 Choice of Law                                      61
17 Miscellaneous Provisions                           62
18 Statutory and Regulatory Changes                   63
19 Entirety                                           65










          POWER PURCHASE AND OPERATING AGREEMENT
                         BETWEEN
               PANDA ENERGY CORPORATION
                         AND
          VIRGINIA ELECTRIC AND POWER COMPANY


THIS AGREEMENT, dated as of January 24, 1989 is by and between
PANDA ENERGY CORPORATION, a Texas corporation with its principal
office located in Dallas, Texas ("Operator") and VIRGINIA
ELECTRIC AND POWER COMPANY, a Virginia public service corporation
with its principal office located in Richmond, Virginia ("North
Carolina Power" or "the Company"). Both Operator and North
Carolina Power are herein individually referred to as "Party" and
collectively referred to as "Parties".

                         R E C I T A L S

     WHEREAS, Operator plans to own and operate a new generation
facility located within North Carolina Power's certificated
retail service area in Roanoke Rapids, North Carolina, with a
maximum nameplate rating of 172,000 kW at a power factor of
ninety (90) percent; such facility in all future correspondence
to be identified as "the Panda Facility" (or the "Facility"); and

     WHEREAS, the Parties currently anticipate that the
Commercial Operations Date (as defined in this Agreement) will
occur on or about June 14, 1990 (such date hereafter the
"Anticipated Commercial Operations Date"); and

     WHEREAS, Operator wishes to sell exclusively to North
Carolina Power all of the Facility's generation made available
for sale, such sale to be pursuant to the terms and conditions
set forth herein; and

     WHEREAS, North Carolina Power wishes to purchase energy and
capacity which may be dispatched by North Carolina Power pursuant
to the terms and conditions set forth herein:

     NOW, THEREFORE, in consideration of these premises and of
the mutual covenants and agreements hereinafter set forth,
Operator and North Carolina Power agree to the following:

                        ARTICLE 1:  DEFINITIONS

     Whenever the following terms appear in this Agreement,
whether in the singular or in the plural, present or past tense,
they shall have the meaning stated below:

     1.1 "Business Day" - Monday through Friday excluding
holidays recognized by North Carolina Power. As of the date of
this Agreement, these holidays include New Year's Day, Good
Friday, Memorial Day, Fourth of July, Labor Day, Veteran's Day,
Thanksgiving Day, day after Thanksgiving Day, Christmas Eve and
Christmas Day. Such holidays may be changed by North Carolina
Power upon ten (10) Days written notice to Operator.

     1.2 "Calendar Day or Day" - A Calendar Day shall be the 24-
hour period beginning and ending at 12:00 midnight Eastern Time.
The terms Day and Calendar Day may be used interchangeably and
shall have the same definition.

     1.3  "Calendar Month or Month" - A Calendar Month shall
begin at 12:00 midnight on the last Day of the preceding month
and end at 12:00 midnight on the last Day of the current Month.
The terms Month and Calendar Month may be used interchangeably
and shall have the same definition.

     1.4 "Calendar Quarter or Quarter" - A Calendar Quarter shall
be a 3-Month period beginning 12:00 midnight on December 31,
March 31, June 30, or September 30. The terms Calendar Quarter
and Quarter shall be used interchangeably and shall have the same
definition.

     1.5  "Calendar Year or Year" - A Calendar Year shall be the
12-Month period beginning 12:00 midnight on December 31 and
ending at 12:00 midnight on the subsequent December 31. The terms
Year and Calendar Year may be used interchangeably and shall have
the same definition.

     1.6 "Capacity Purchase Price" - The price North Carolina
Power will pay Operator for Dependable Capacity in accordance
with Article 10.

     1.7 "Capacity Test Period" - One of the periods which either
(i) begins with the Commercial Operations Date and ends on the
next November 30, (ii) begins on December 1 and ends on the next
November 30, or (iii) begins on December 1 and ends with the date
of termination of this Agreement. Definition (i) will apply first
for one period, definition (iii) will apply last for one period,
definition (ii) will apply for all other such periods.

     1.8  "Commercial Operations Date" The first Day following
the date Operator requested the test (i.e., Initial Test or
additional) that determines initial Dependable Capacity as set
forth in Sections 11.3 and 11.4.

     1.9 "Dependable Capacity" - The amount of capacity
determined by testing pursuant to Article 11 and delivered from
the Facility to North Carolina Power.

     1.10 "Design Limits" - When the Facility operates pursuant
to Virginia Power's Dispatch rights in accordance with this
Agreement, it is capable of operation over the continuous range
from 0 MW (the "Minimum Operating Level") through 150 MW (Summer)
and 170 MW (Winter) (the "Maximum Operating Level"), except that
due to the equipment installed the Facility cannot be operated in
the range of zero (0) percent to thirty-five (35) percent of the
Dependable Capacity or fifty (50) percent to seventy-five (75)
percent of the Dependable Capacity except in an Emergency. After
the Facility has been off line due to a Scheduled Outage, a
Forced Outage, or in response to Virginia Power's Dispatch of the
Facility for a period in excess of twelve (12) hours (i.e.: a
cold start), it can it can be resynchronized and brought to its
Minimum Operating Level within twenty (20) minutes and can
achieve its Maximum Operating Level within one hundred eighty
(180) minutes following Virginia Power's notice to start-up the
Facility. Hot and Warm start-up times shall be determined in
accordance with the characteristics of the Facility and Prudent
Utility Practices and incorporated into the operating procedures
developed pursuant to Section 4.4 of this Agreement. Once the
Facility has been synchronized with Virginia Power's system and
brought to its Minimum Operating Level, its output may be
increased at a rate not less than four (4) percent of the
generator nameplate rating per minute. If the Facility is
operating above its Minimum Operating Level, its output may be
reduced at a rate not less than ten (10) percent of the generator
nameplate rating per minute down to the Minimum Operating Level.

     1.11 "Dispatch" - The ability of North Carolina Power's
System Operation Center to schedule and control, directly or
indirectly, manually or automatically, the generation of the
Facility in order to increase or decrease the electricity
delivered to the North Carolina Power system in accordance with
the Prudent Utility Practice.

     1.12 "Economic Dispatch" - The distribution of total North
Carolina Power energy needs among available sources for optimum
system economy in accordance with the Prudent Utility Practice
with due consideration of incremental generating costs,
incremental power purchase costs, and incremental transmission
losses as determined solely by North Carolina Power.

     1.13 "Emergency" - A condition or situation which in the
sole judgment of North Carolina Power affects or will affect
North Carolina Power's ability to meet its obligations to
maintain safe, adequate and continuous electric service to North
Carolina Power's customers and/or the customers of any member
NERC.

     1.14 "Energy Purchase Price" - The price per kilowatt hour
North Carolina Power will pay Operator for energy delivered to
North Carolina Power in accordance with Article 10.

     1.15 "Estimated Dependable Capacity" - The Dependable
Capacity for both the Summer Period and the Winter Period that
Operator commits to North Carolina Power as designated under the
provisions of Article 11.

     1.16 "FERC"- The Federal Energy Regulatory Commission or any
successor thereto.

     1.17 "Facility" - Operator's generation facility, including
auxiliary equipment and equipment installed on Operator's side of
the Interconnection Point that are not "Interconnection
Facilities".

     1.18 "Financial Closing" - The date on which documents which
provide funding for the construction of the Facility are
executed.

     1.19 "Forced Outage" - An interruption of the Facility's
generation that is not (a) the result of a Scheduled Outage or
(b) requested by North Carolina Power in accordance with the
terms of this Agreement.

     1.20 "Forced Outage Day" - Each continuous twenty-four (24)
hour period (a) beginning with the start of a -Forced Outage
[regardless of the number of actual outages that may occur during
such twenty-four (24) hour period(s)] or (b) designated by the
Operator as a Forced Outage Day.

     1.21 "Force Majeure Day" - A Forced Outage Day that is both
(i) excused under the provisions of Article 14 and (ii) is
designated as a Force Majeure Day by the Operator.

     1.22 "Heat Rate" The number of British Thermal Units (Btus)
projected by the Operator to be required to produce one kilowatt-
hour of energy at the Facility. This number will be a constant
for future calculations of the Fuel Compensation Price,
regardless of the Facility's actual heat rate.

     1.23 "Initial Synchronization Date"-  The first date upon
which (a) energy is generated by the Facility and (b) such energy
is metered by the North Carolina Power-owned metering equipment.

     1.24 "Interconnection Facilities" - All the facilities
installed by North Carolina Power to enable North Carolina Power
to receive energy, or energy and Dependable Capacity, from the
Facility, including but not limited to all metering equipment;
transmission and distribution lines and associated equipment;
transformers and associated equipment; relay and switching
equipment; protective devices and safety equipment; and
telemetering equipment, wherever located.

     1.25 "Interconnection Point" - The physical point(s) where
the output of the Facility is delivered to the North Carolina
Power system. This point will be on the high side of Operator's
step-up transformer.

     1.26 "Interest" - The compensation for the accrual of
monetary obligations under this Agreement computed monthly and
prorated daily from the time each such obligation arises based on
an annual interest rate equal to the Prime Rate plus two (2)
percent. For purposes hereof, Prime Rate shall mean the rate of
interest from time to time publicly announced by The Chase
Manhattan Bank, N.A., at its principal office, presently located
at 1 Chase Manhattan Plaza, New York, New York 10081, as its
prime commercial lending rate, determined for each obligation to
pay interest, at the time such obligation arises.

     1.27 "NERC" - The North American Electric Reliability
Council, including any successor thereto and subdivisions
thereof.

     1.28 "Net Electrical Output" - All of the Facility's energy
output made available for sale; such Net Electrical Output shall
be measured by the North Carolina Power-owned metering that would
be located both (a) on the high voltage side of the step-up
transformer and (b) on the North Carolina Power-owned side of the
Interconnection Point.

     1.29 "Prudent Electrical Practices" - The practices, methods
and use of equipment required (i) to protect North Carolina
Power's system, employees, agents, and customers from
malfunctions occurring at the Facility; (ii) to protect the
Facility, and Operator's employees and agents at the Facility,
from malfunctions occurring on North Carolina Power's system or
on any other electric utility with which North Carolina Power is
directly or indirectly electrically connected; and (iii) to
adhere to applicable industry codes, standards, and regulations.

     1.30  "Prudent Utility Practices" - The practices generally
followed by the electric utility industry, as changed from time
to time, which generally include, but are not limited to,
engineering and operating considerations.

     1.31 "PURPA" - The Public Utility Regulatory Policies Act of
1978.

     1.32 "Qualifying Facility" - A cogeneration facility or a
small power production facility which is a Qualifying Facility
under Subpart B of Subchapter K, Part 292 of Chapter I, Title 18,
Code of Federal Regulations, promulgated by the FERC. Such a
facility must be "new capacity" pursuant to PURPA, construction
of which began on or after November 9, 1978.

     1.33 "Scheduled Outage" - A planned interruption of the
Facility's generation that (a) has been coordinated in advance
with North Carolina Power with a mutually agreed start and
duration pursuant to Article 7 and (b) is required for
inspection, preventive maintenance or corrective maintenance.

     1.34 "Summer Demonstration Period" - The Summer
Demonstration Period shall be the period beginning 12:00 midnight
on June 14 and ending at 12:00 midnight on the following
September 15.

     1.35 "Summer Period" - The Summer Period shall be the six
(6) Month period beginning 12:00 midnight on March 31 and ending
at 12:00 midnight on the following September 30.

     1.36 "Term" The initial Term of this Agreement as specified
in Section 5.1 plus any renewal Term determined pursuant to
Section 5.2.

     1.37 "Winter Demonstration Period" - The Winter
Demonstration Period shall be the period beginning 12:00 midnight
on November 30 and ending at 12:00 midnight on the last Day of
the following February.

     1.38 "Winter Period" - The Winter Period shall be the six
(6) Month period beginning 12:00 midnight on September 30 and
ending at 12:00 midnight on the following March 31.

               ARTICLE 2:   Sale and Purchase of Energy and
Capacity

     2.1 Operator agrees to sell and North Carolina Power agrees
to purchase the Net Electrical Output of the Facility but only to
the extent that the Facility is subject to Economic Dispatch by
North Carolina Power and subject to the Terms and Conditions of
this Agreement.

     2.2 Except as otherwise provided herein, and subject to
other terms hereof, Operator agrees to sell and North Carolina
Power agrees to purchase Dependable Capacity from the Facility as
determined pursuant to Article 11 - Testing and Capacity Ratings.

     2.3 Notwithstanding anything in this Agreement to the
contrary, and without limiting any other obligations of Operator
in this Agreement, North Carolina Power's obligation to purchase
energy and Dependable Capacity from Operator at the rates
specified in Article 10 is contingent upon Operator's submittal
to North Carolina Power of all the following:

      a) Documents and other evidence demonstrating that Operator
has the right to operate the Facility and deliver the electricity
for the Term of this Agreement.

     (b) Documents and other evidence demonstrating to the
reasonable satisfaction of North Carolina Power that the
Facility, if operated and maintained in accordance with Prudent
Electrical Practices and Prudent Utility Practices, can be
reasonably expected to have a useful life at least equal to the
Term. Evidence required under this subsection may be submitted by
Operator upon the completion of each phase of development (for
example, completion of conceptual engineering design, completion
of specifications of major equipment components, completion of
detailed engineering, completion of as-built drawings and receipt
of manufacturers' guaranteed performance data).

     (c) Documents and other evidence demonstrating that the
Facility has been constructed in compliance with the terms of
this Agreement and the information submitted pursuant to Section
2.3(b).

     (d) Evidence that the Facility is a Qualifying Facility.

     (e) Certificates of insurance coverages or insurance
policies required by Article 12.

     (f) Evidence that Operator has obtained all necessary
permits, licenses, approvals and other governmental
authorizations needed to construct and operate the Facility,
including without limitation a Certificate of Public Convenience
and Necessity as granted by the North Carolina Utilities
Commission.

     (g) Necessary technical documents and data sufficient for
North Carolina Power to perform its interconnection study and
design, for construction and installation of Interconnection
Facilities.

     (h) Evidence to the reasonable satisfaction of North
Carolina Power that Operator has complied with all requirements
of Article 4, to the extent compliance is required before the
Initial Synchronization Date.

     (i) Documents and other evidence to the reasonable
satisfaction of North Carolina Power that Operator has complied
with the requirements of Section 8.7.
 
                        ARTICLE 3:  Notices

     3.1 Any notice or communication required to be in writing
hereunder shall be given by any of the following means:
registered, certified, or first class mail, telex, telecopy, or
telegram. Such notice or communication shall be sent to the
respective Parties at the address listed below. Except as
Expressly provided herein, any notice shall be deemed to have
been given when sent. Any notice given by first class mail shall
be considered sent at the time of posting. Communications by
telex, telecopy, or telegram shall be confirmed by depositing a
copy of the same in the post office for transmission by
registered, certified, or first class mail in an envelope
properly addressed as follows:

In the case of Operator to:

Panda Energy Corporation
4100 Spring Valley Suite 1001
Dallas, Texas 75244

In the case of North Carolina Power to:

Virginia Electric and Power Company (if by hand)
Manager - Capacity Acquisition
Richmond Plaza
110 South Seventh Street, 3rd Floor East
Richmond, Virginia 23219

Virginia Electric and Power Company (if by mail)
Manager - Capacity Acquisition
P. O. Box 26666
Richmond, Virginia 23261

     3.2 Either Party may, by written notice to the other, change
the representative or the address to which such notices and
communications are to be sent.

                  ARTICLE 4: Pre-Operation Period

     4.1 Operator shall, at its expense, acquire, and maintain in
effect, from the FERC and from any and all other federal, state
and local agencies, commissions and authorities with jurisdiction
over Operator and/or the Facility, all permits, licenses, and
approvals, and complete or have completed all environmental
impact studies necessary (a) for the construction, operation and
maintenance of the Facility and (b) for Operator to perform its
obligations under this Agreement. In addition Operator shall, at
its expense, acquire from the FERC, certification as a Qualifying
Facility and shall operate and maintain the Facility in a manner
consistent with the minimum requirements for such certification
in effect at the Commercial Operations Date: except, however that
if the Operator's steam host should discontinue its purchases of
steam from Operator, Operator shall use its best efforts to
acquire another host which would cause compliance with the
requirements for QF certification. If Operator, for any reason,
loses its QF certification, Operator agrees to obtain approval of
any state or federal agencies needed for this Agreement to
continue in effect if it is deemed a wholesale electric contract
(for example under Section 205 of the Federal Power Act). If such
approval is not obtained within twelve (12) months of the
Facility's loss of QF certification then North Carolina Power may
terminate this Agreement.

     4.2 Operator shall submit for North Carolina Power's review
its construction schedule thirty (30) Days prior to starting
Facility construction and a start-up and test schedule for the
Facility thirty (30) Days prior to start-up and testing of new
Facilities. Operator shall submit progress reports in a form
reasonably satisfactory to North Carolina Power on the first Day
of every Month until the Initial Synchronization Date and notify
North Carolina Power of any changes to such schedules in a timely
manner. North Carolina Power shall have the right to monitor the
construction, start-up and testing of the Facility and Operator
shall comply with all reasonable requests of North Carolina Power
resulting therefrom. Operator shall cooperate in such physical
inspections of the Facility as may be reasonably required by
North Carolina Power during and after completion of construction.
North Carolina Power's technical review and inspection of the
Facility shall not be construed as endorsing the design thereof
nor as any warranty of the safety, durability or reliability of
the Facility.

     4.3 Operator shall provide North Carolina Power with
generator manufacturer's capability curves, relay types, and
proposed relay settings for review and inspection by North
Carolina Power no later than two hundred and ten (210) Days prior
to the Anticipated Commercial Operations Date. Within sixty (60)
Days of receiving such material, North Carolina Power shall
inform Operator, in writing, if the proposed relay types and
relay settings are acceptable. If these are not found to be
acceptable to North Carolina Power, Operator agrees to comply
with any requests, by North Carolina Power, to provide acceptable
relay types and relay settings. Operator shall also provide North
Carolina Power with Facility design heat balance, flow diagrams
and major equipment list for review. All information must be
submitted in a manner reasonably acceptable to North Carolina
Power, particularly the turbine generator data, which shall be
used for North Carolina Power's inspections and transient
stability analysis. Turbine generator data must be completely
submitted at least two hundred and ten (210) Days prior to the
Anticipated Commercial Operations Date. If any such data
submitted in accordance with this Section 4.3 is estimated,
actual data shall be submitted no later than one hundred twenty
(120) Days prior to the Anticipated Commercial Operations Date.

     4.4 Operator and North Carolina Power shall mutually develop
written operating procedures no later than one hundred and twenty
(120) Days prior to the Anticipated Commercial Operations Date.
The operating procedures will be a mutual agreement based on the
design of the Facility and the design of the interconnection to
North Carolina Power's bulk electric system. The operating
procedures will be intended as a guide on how to integrate the
Operator's Facility and output into North Carolina Power's bulk
electric system. Topics covered shall include, but not
necessarily be limited to, method of day-to-day communications:
key personnel list for both Operator and utility operating
centers; clearances and switching practices; outage scheduling;
daily capacity and energy reports; unit operations log; and
reactive power support.

     4.5 North Carolina Power shall prepare and submit to
Operator a written voltage schedule no later than thirty (30)
Days prior to the Anticipated Commercial Operations Date. North
Carolina Power may change such voltage schedule upon thirty (30)
Days prior written notice to Operator. Operator shall use such
voltage schedule in the operation of its Facility. This voltage
schedule shall be based on the normally expected operating
conditions for the Facility and the reactive power requirements
of North Carolina Power's system.

     4.6 Operator shall notify North Carolina Power of the
Initial Synchronization Date in writing no less than two (2)
weeks prior to that date. North Carolina Power and Operator shall
agree on the Initial Synchronization Date and North Carolina
Power shall have the right to have representatives present at
such time.

     4.7 North Carolina Power reserves the right to delay the
Initial Synchronization Date due to problems with the Facility
which could reasonably be expected to adversely affect North
Carolina Power's operations. In such event, North Carolina Power
shall give Operator written notice of such problems and Operator
shall remedy any such problems with facilities or equipment which
Operator installed or maintains.

                    ARTICLE 5: Term and Termination

     5.1 The Term of this Agreement shall begin with the
effective date and shall continue for a period of twenty-five
(25) years from the Commercial Operations Date unless extended
under this Article 5, terminated, or canceled. If the Term is
extended under this Article 5, the word "Term" shall thereafter
be deemed to mean the original Term so extended.

     5.2 This Agreement may be extended for periods of up to five
(5) years each, provided that two (2) years prior to the end of
the initial Term, or subsequent extension period(s) as the case
may be, the Parties agree in writing to such extension.

     5.3 If either Party materially defaults (hereafter referred
to as "Default") under this Agreement, then the non-defaulting
Party shall give the defaulting Party written notice describing
such Default. The defaulting Party shall be given sixty (60) Days
from the receipt of such notice to cure such Default. However, if
such written notice is given prior to the Commercial Operations
Date, and the Default cannot be cured within sixty (60) Days with
the exercise of reasonable diligence, the non-defaulting Party
shall grant an additional thirty (30) Day period of time in which
to cure such Default. Conversely, if such written notice is given
on or after the Commercial Operations Date, and the Default
cannot be cured within sixty (60) Days with the exercise of
reasonable diligence, the non-defaulting Party shall grant a
reasonable additional period of time in which to cure such
Default. In either case, if the defaulting Party fails to cure
such Default within such prescribed period, then the non-
defaulting Party may, in addition to any other rights or remedies
available at law or in equity, immediately terminate this
Agreement and consider defaulting Party in material breach of its
obligations under this Agreement.  Conditions which shall be
considered Defaults by Operator under this Section 5.3 include:

     (a) Failure to comply with the requirements of Article 13;
or

     (b) Failure to complete Financial Closing by December 31,
1989, failure to commence construction of the Facility by
December 31, 1989, abandonment of construction or operation of
the Facility at any time, failure to arrange for fuel supply
contracts by December 31, 1989, and failure to reach the
Commercial Operations Date by the later of June 14, 1991 or
thirty (30) Days after North Carolina Power advises Operator that
the Interconnection Facilities are sufficient to accept
deliveries up to the Estimated Dependable Capacity .unless
excused by Force Majeure as specified in Article 14; or

     (c) Attempts by Operator, its employees, contractors or
subcontractors of any tier, to operate, maintain, or tamper with
the Interconnection Facilities without the prior written consent
of North Carolina Power; any reduction in Operator's energy sales
to North Carolina Power in order to sell to any other entity or
entities; any breach of financial documents associated with the
performance of this Agreement; failure to comply with the
requirements of Section 2.3 and Section 4.1; failure to comply
with the representations and warranties specified in Article 6;
failure to comply with the insurance provisions identified in
Article 12; failure to comply with the requirements of Section
17.1; or

     (d) A receiver or liquidator or trustee of Operator or of
any of its property shall be appointed by a court of competent
jurisdiction; or by decree of such a court, a party shall be
adjudicated bankrupt or insolvent or any substantial part of its
property shall have been sequestered; or a petition to declare
bankruptcy or to reorganize a party pursuant to any of the
provisions of the Federal Bankruptcy Code, as now in effect or as
it may hereafter be amended, or pursuant to any other similar
state statute as now or hereafter in effect, shall be filed
against a party and shall not be dismissed within ninety (90)
Days after such filing; or Operator shall file a voluntary
petition in bankruptcy under any provision of any federal or
state bankruptcy law or shall consent to the filing of any
bankruptcy or reorganization petition against it under any
similar law; or without limiting of the generality of the
foregoing, Operator shall file a petition or answer or consent
seeking relief or assisting in seeking relief in a bankruptcy
under any provision of any federal or state bankruptcy law or
shall consent to the filing of any bankruptcy or reorganization
petition against it under any similar law; or without limiting of
the generality of the foregoing, Operator shall file a petition
or answer or consent seeking relief or assisting in seeking
relief in a proceeding under any of the provisions of the Federal
Bankruptcy Code, as now in effect or as it may hereafter be
amended, or pursuant to any other similar state statute as now or
hereafter in effect, or an answer admitting the material
allegations of a petition filed against it in such a proceeding;
or Operator shall make an assignment for the benefit of its
creditors; or Operator shall admit in writing its inability to
pay its debts generally as they become due; or Operator shall
consent to the appointment of a receiver, trustee, or liquidator
of it or of all or any part of its property.

     (e) Any other material breach hereof.

     5.4 Termination of this Agreement shall not be construed as
a forfeiture or waiver of any statutory right of a Qualifying
Facility to sell to North Carolina Power nonfirm energy produced
from the Facility.

      ARTICLE 6: Representations and Warranties of Operator

     6.1  Operator represents and warrants that beginning with
the Commercial Operations Date and at all times thereafter until
the termination of this Agreement that it shall have (i) fuel oil
stored at the Facility site in quantities sufficient to operate
the Facility for thirty-six (36) consecutive hours at the
Dependable Capacity level determined in accordance with Article
11, (ii) fuel oil stored within four (4) miles of the Facility
site at a location owned, leased or otherwise controlled by
Operator in quantities sufficient to operate the Facility for one
hundred and thirty-two (132) consecutive hours at the Dependable
Capacity level determined in accordance with Article 11, and
(iii) a means to transport the fuel oil from the off-site
location to the Facility site, such means to be owned or fully
controlled by Operator. From time to time, as North Carolina
Power may reasonably request, Operator shall provide North
Carolina Power evidence of its compliance with this obligation.

     6.2  Operator warrants that the Facility will be operated
and maintained in accordance with (a) operating and maintenance
standards recommended by the Facility's equipment suppliers, (b)
operating procedures developed pursuant to Section 4.4 and (c)
Prudent Utility Practices, including without limitation,
synchronizing, voltage and reactive power control.

     6.3  Operator warrants that the Facility will be operated in
such a manner so as not to have an adverse effect on North
Carolina Power's voltage level or voltage waveform.

     6.4  Operator warrants that the Facility will be operated at
the voltage levels determined pursuant to Section 4.5 provided
such levels are within the Design Limits of the Facility.

     6.5  Operator shall, at all times, conform to all laws,
ordinances, rules and regulations applicable to it. Operator
shall give all required notices, shall procure and maintain all
governmental permits, licenses and inspections necessary for its
performance of this Agreement, and shall pay all charges and fees
in connection therewith.

     6.6  Operator agrees to comply with all applicable
provisions of Executive Order 11246, as amended;  paragraph 503 of the
Rehabilitation Act of 1973, as amended;  paragraph 402 of the Vietnam Era
Veterans Readjustment Assistance Act of 1974, as amended; and
implementing regulations set forth in 41 C.F.R.  paragraphs 60.1, 60-250,
and 60-741. Operator agrees that the equal opportunity clause set
forth in 41 C.F.R. paragraph 60-1.4 and the affirmative action clauses
set forth in 41 C.F.R.  paragraph 60-250.4 and 41 C.F.R. paragrah 60-741.4
are hereby incorporated by reference and made a part of this
Agreement. Operator certifies that it does not and will not
maintain any facilities it provides for its employees in a
segregated manner and that it does not and will not permit its
employees to perform their services at any location under
Operator's control where segregated facilities are maintained.
Operator further agrees to submit and obtain such certifications
of nonsegregated facilities as are required by 41 C.F.R. paragraph 60-
1.8. The provisions of this section shall apply to Operator only
to the extent that (a) such provisions are required of Operator
under existing law, (b) Operator is not otherwise exempt from
said provisions and (c) compliance with said provisions is
consistent with and not violative of 42 U.S.C. paragraph 2000e et seq.,
42 U.S.C. paragraph 1981 et seq., or other acts of Congress.

     6.7 Any fines or other penalties incurred by Operator or its
agents, employees or subcontractors for noncompliance by
Operator, its employees, or subcontractors with laws, rules,
regulations or ordinances shall not be reimbursed by North
Carolina Power but shall be the sole responsibility of Operator.
If fines, penalties or legal costs are assessed against North
Carolina Power by any government agency or court due to
noncompliance by Operator with any of the laws, rules,
regulations or ordinances referred to in Sections 6.5 and 6.6
above or any other laws, rules, regulations or ordinances with
which compliance is required herein, or if the work of Operator
or any part thereof is delayed or stopped by order of any
government agency or court due to Operator's noncompliance with
any such laws, rules, regulations or ordinances, Operator shall
indemnify and hold harmless North Carolina Power against any and
all losses, liabilities, damages, and claims suffered or incurred
because of the failure of Operator to comply therewith. Operator
shall also reimburse North Carolina Power for any and all legal
or other expenses (including attorneys' fees) reasonably incurred
by North Carolina Power in connection with such losses,
liabilities, damages or claims.

     6.8  The Operator hereby represents and warrants:

     (a) The Operator is a corporation duly organized, validly
existing and in good standing under the laws of the State of
Texas and is or shall no later than the Initial Synchronization
Date be qualified as a foreign corporation in good standing in
the State of North Carolina and in each other jurisdiction where
the failure so to qualify would have a material adverse effect
upon the business or financial condition of the Operator; and the
Operator has all requisite power and authority to conduct its
business, to own its properties, and to execute, to deliver, and
to perform its obligations under this Agreement.

     (b) The execution, delivery and performance by the Operator
of this Agreement have been or shall no later than the Initial
Synchronization Date be duly authorized by all necessary
corporate action, and do not and will not (i) require any consent
or approval of the Operator's Board of Directors or shareholders,
other than those which have been or shall no later than the
Initial Synchronization Date be obtained (evidence of which shall
be, if it has not heretofore been, delivered to North Carolina
Power), (ii) violate any provisions of the Operator's corporate
bylaws or other organic documents, any indenture, contract or
agreement to which it is a party or by which it or its properties
may be bound, or any law, rule, regulation, order, writ,
judgement, injunction, decree, determination, or award presently
in effect having applicability to the Operator, or (iii) result
in a breach or constitute a default under the Operator's
corporate bylaws, other organic documents or other material
indentures, contracts, or agreements, and the Operator is not in
default under its corporate bylaws or other organic documents or
other material indentures, contracts, or agreements to which it
is a party or by which it or its property may be bound.

     (c) No authorizations or approvals by any governmental or
other official agency are necessary for the due execution and
delivery by the Operator of this Agreement as in effect on the
date hereof. Operator is aware of authorizations and approvals
necessary for its performance of this Agreement and Operator
covenants that all such authorizations and approvals shall be
applied for in a timely manner.

     (d) This Agreement is a valid and binding obligation of the
Operator,

     (e) There is no threatened pending action or proceeding
affecting the Operator before any court, governmental agency or
arbitrator that could reasonably be expected to affect materially
and adversely the financial condition or operations of the
Operator or the ability of the Operator to perform its
obligations hereunder, or which purports to affect the legality,
validity or enforceability of this Agreement (as in effect on the
date hereof).

     6.9  Operator agrees that at no cost to North Carolina
Power, Operator shall cause its counsel to issue an opinion to
North Carolina Power (i) affirming the representations in Section
6.8 and (ii) upon request by North Carolina Power addressing such
further matters as North Carolina Power may reasonably request.

     6.10 Operator agrees that, upon request of North Carolina
Power, it shall deliver or cause to be delivered from time to
time to North Carolina Power certifications of its officers,
accountants, engineers, or agents as to such matters as North
Carolina Power may reasonably request.

     6.11 Operator, or the general partners of Operator if
Operator is a partnership, agrees to preserve and keep in force
and effect its corporate existence and all franchises, licenses
and permits necessary to the proper conduct of its business,
including without limitation the business of constructing, owning
and operating the Facility.

     6.12  Operator will keep proper books of record and account
in which full correct entries will be made of all dealings or
transactions of or in relation to its business and affairs in
accordance with generally accepted accounting principles
consistently applied. Operator shall furnish North Carolina Power
with copies of its annual financial statements and all K-1
Filings as provided to the Securities and Exchange Commission.

    ARTICLE 7: Control and Operation of the Facility: Dispatch

     7.1  Operator shall inform the North Carolina Power
operations center designated in the interconnection study
performed pursuant to Article 8 as to the daily operating
availability and generation capability of its Facility,
including, without limitation, any Forced Outage.

     7.2 Operator shall, at least thirty (30) Days prior to the
Commercial Operations Date, submit a written maintenance schedule
for the first year of the Facility's operations Operator shall
ensure that North Carolina Power receives copies of any
maintenance evaluations or reports to be provided to any third
party with a financial security interest in or lien on the
Facility, including evaluations or reports generated at the
request of such third parties or performed by an engineer
employed by such third party. Thereafter, Operator shall submit
to North Carolina Power, in writing, by September 1 of each Year,
its desired Scheduled Outage periods for the next Year. Such
Scheduled Outages shall not exceed twenty eight (28) Days in each
Year. By October 31 of each Year, North Carolina Power shall
notify Operator in writing whether the requested Scheduled Outage
periods are acceptable. If North Carolina Power cannot accept any
of the requested Scheduled Outage periods, North Carolina Power
shall advise Operator of the time period closest to the requested
period when the outage can be scheduled. Operator shall only
schedule outages during periods approved by North Carolina Power,
and such approval shall not be unreasonably withheld.
Notwithstanding the previous sentence, Operator shall not
schedule a maintenance shutdown of its Facility during the Months
of December, January, February or during the period from June 15
through September 15 of any Year that would decrease the capacity
output of the Facility below the Dependable Capacity without the
prior written consent of North Carolina Power.

     7.3  North Carolina Power shall have the right, upon six (6)
months prior written notice, to revise the Months during which
Operator shall not, unless mutually agreed, schedule a
maintenance shutdown.

     7.4  Each Party shall keep complete and accurate records and
all other data required by each of them for the purposes of
proper administration of this Agreement.

     (a) All such records shall be maintained for a minimum of
five (5) years after the creation of such record or data and for
any additional length of time required by regulatory agencies
with jurisdiction over the Parties; provided, however, that
Operator shall not dispose of or destroy any such records even
after the five (5) years without thirty (30) Days prior notice to
North Carolina Power.

     (b) Operator shall maintain an accurate and up-to-date operating
log at the Facility with records of: (i) real and reactive power
production for each clock hour; (ii) changes in operating status,
Scheduled Outages and Forced Outages; and (iii) any unusual
conditions found during inspections.

      (c) Either Party shall have the right from time to time, upon
fourteen (14) Days written notice to the other Party, to examine
the records and data of the other Party relating to this
Agreement any time during the period the records are required to
be maintained.

     7.5 Operator shall control and operate the Facility consistent
with North Carolina Power's Dispatch of the Facility; provided,
however, that from time to tine North Carolina Power shall not be
obligated to purchase or receive, and may require Operator to
reduce, energy deliveries if:

     (a) In North Carolina Power's sole opinion, a condition
exists which presents a physical threat to persons or property,
and such disconnection appears necessary to protect North
Carolina Power's customers, employees, agents or property; or

     (b) It is necessary to construct, install, maintain, repair,
replace, remove, investigate, inspect or test any part of the
Facility or the Interconnection Facilities, or any other affected
part of North Carolina Power's system.

     North Carolina Power will make a reasonable effort to notify
and coordinate such reductions with Operator. Except that with respect
to Section 7.5(b) above, North Carolina Power shall provide Operator
with at least forty-eight (48) hours prior notice. Any reduction
required of Operator hereunder shall be implemented and completed
as soon as possible consistent with Prudent Utility Practices.

     7.6 In addition to North Carolina Power's rights to reduce
energy deliveries under this Agreement, North Carolina Power
shall have the right to Dispatch the Facility within its Design
Limits subject to the following notice provisions:

     (a) By 4:00 p.m. on Friday of each week, North Carolina
Power will provide Operator with an estimated schedule of
operations for the following week. The actual schedule will be
determined by the requirements for operation in accordance with
Economic Dispatch or Automatic Generation Control and may be
substantially different than the schedule provided in accordance
with this section.
     (b) North Carolina Power will provide Operator with five (5)
minutes notice of changes in operating levels to be achieved by
the Facility, except that when the Facility is operated with
Automatic Generation Control, North Carolina Power shall not be
required to provide such notice.

Operator agrees to comply with the notices received from North
Carolina Power pursuant to (a), (b) and (c) above. Furthermore,
North Carolina Power will Dispatch the Facility in accordance
with Virginia Power's Economic Dispatch (which includes
consideration of Virginia Power's system security and system
requirements) and without regard to Facility ownership.

     7.7  Operator shall employ qualified personnel for
monitoring the Facility and for coordinating operations of the
Facility with North Carolina Power's system. Operator shall
ensure that such personnel are on duty at all times, twenty-four
(24) hours a Day and seven (7) Days a week.

     7.8  The Parties recognize that North Carolina Power is a
member of NERC and that, to ensure continuous and reliable
electric service, North Carolina Power operates its system in
accordance with the operating criteria and guidelines of NERC. If
an Emergency is declared, North Carolina Power's operations
center will notify Operator's personnel and, if requested by
North Carolina Power, Operator's personnel shall place the Net
Electrical Output within the exclusive control of North Carolina
Power's operations center for the duration of such Emergency.
Without limiting the generality of the foregoing, North Carolina
Power's operations center may require Operator's personnel to
raise or lower production of energy generated by the Facility to
maintain safe and reliable load levels and voltages on North
Carolina Power's transmission and/or distribution system;
provided, however, any changes in the level of the Net Electrical
Output required of Operator hereunder shall be implemented in a
manner consistent with safe operating procedures and within the
Facility's Design Limits.

     7.9  Operator shall cooperate with North Carolina Power in
establishing Emergency plans, including without limitation,
recovery from a local or widespread electrical blackout; voltage
reduction in order to effect load curtailment; and other plans
which may arise. The Operator shall make technical references
available concerning start-up times, black-start capabilities and
minimum load-carrying ability.

     7.10  Operator shall, during an Emergency, supply such power
as the Facility is able to generate and North Carolina Power is
able to receive. If Operator has a Scheduled Outage, and such
Scheduled Outage occurs or would occur coincident with an
Emergency, Operator shall make all good faith efforts to
reschedule the outage or, if the outage has begun, to expedite
the completion thereof.

     7.11  Operator shall operate the Facility with its Automatic
Generation Control (AGC) equipment, speed governors, and voltage
regulators in-service whenever the Facility is connected to or
operated in parallel with the North Carolina Power system at the
sole discretion of North Carolina Power.

                    ARTICLE 8: Interconnection

     8.1  Subject to the provisions of Section 8.8 below, North
Carolina Power shall have the Interconnection Facilities
completed within the time frame determined in the interconnection
study performed in accordance with Section 8.6, however, unless
North Carolina Power agrees, in no event shall North Carolina
Power be obligated to have the Interconnection Facilities capable
of transmitting electricity earlier than sixty (60) Days prior to
the Anticipated Commercial Operations Date. North Carolina
Power's obligation is expressly conditioned on Operator's
submission of data supportive of the Interconnection in a timely
manner as required under this Agreement and in form and substance
meeting reasonable standards and expectations of North Carolina
Power.

     8.2  Operator shall be responsible for the design,
construction, installation, maintenance and ownership of the
Facility (which as defined herein includes without limitation
auxiliaries and interconnection equipment on Operator's side of
the Interconnection Point).

     8.3  If it is determined in the interconnection study
performed by North Carolina Power pursuant to Sections 8.6 and
8.7 below that the North Carolina Power-owned metering facilities
(which may include current ant potential transformers and
telemetering equipment) should be installed on Operator's
property, Operator shall be responsible for the installation of
such metering facilities which would be provided to Operator by
North Carolina Power. The installation of any North Carolina
Power-owned metering facilities on Operator's side of the
Interconnection Point shall be subject to North Carolina Power's
approval, which approval shall not be unreasonably withheld.

     8.4  North Carolina Power shall be responsible for the
design, construction, installation, maintenance and ownership of
the Interconnection Facilities.

     8.5  Within sixty (60) Days of the execution of this
Agreement, Operator shall provide to North Carolina Power data
required in Exhibit A attached hereto.

     8.6  North Carolina Power shall perform an interconnection
study within one hundred and twenty (120) Days of Operator's
completion of the requirements of Section 8.5 above under
conditions agreed upon by the Parties. The interconnection study
shall, at a minimum, (a) determine the Interconnection Point and
the time required to complete the Interconnection Facilities and
(b) designate the North Carolina Power operations center that
will coordinate the operation of the Facility. The
Interconnection Facilities shall be designed consistent with
Prudent Utility Practices considering the functional one-line
diagram and site plan provided to North Carolina Power pursuant
to Section 8.5.

     8.7 Within thirty (30) Days of receipt of the
interconnection study, Operator agrees to grant to North Carolina
Power all necessary rights of way and easements, including
adequate and continuing access rights on property of Operator, to
install, operate, maintain, replace and/or remove the
Interconnection Facilities located on property of Operator.
Within thirty (30) Days of receipt of the interconnection study,
Operator agrees to execute any documents as North Carolina Power
may require to record such rights of way and easements.
Consideration for such grants, deeds or documents shall be the
execution of this Agreement and no other consideration shall be
required. Operator agrees that rights of way and easements shall
survive termination or expiration of this Agreement.

     8.8 When Operator has completed the requirements of Section
8.7 above, North Carolina Power shall construct the
Interconnection Facilities in accordance with the design
determined in the interconnection study performed pursuant to
Section 8.6. Failure by North Carolina Power to complete the
Interconnection Facilities within the time frame specified in the
interconnection study performed pursuant to Section 8.6 shall not
be considered a breach of this Agreement if such failure can
reasonably be attributed to any of the following:

     (a) Events beyond North Carolina Power's reasonable control,
including without limitation, time delays incident to the NCUC's
granting of any required certificate(s) of convenience and
necessity, time constraints associated with the procurement of
necessary equipment and other events of force majeure set forth
in Article 14: Force Majeure.

     (b) The failure of Operator to execute in time sufficient
for North Carolina Power to complete the Interconnection
Facilities grants, deeds, or documents as North Carolina Power
may require to record rights of way, easements, or other grants
in accordance with Section 8.7.

     (c) Failure of Operator to provide by the required dates
technical data necessary for North Carolina Power to perform
Interconnection.

     8.9 North Carolina Power reserves the right to modify or
expand its requirements for protective devices in conformance
with Prudent Electrical Practices.

     8.10 Each Party shall notify the other in advance of any
changes to its system that will affect the proper coordination of
protective devices on the two systems.

ARTICLE 9: Metering

     9.1 North Carolina Power shall own and maintain all meters
and metering devices (including remote terminal units) used to
measure the delivery and receipt of energy, or energy and
Dependable Capacity, for payment purposes. Nothing in this
Agreement shall prevent Operator from installing meters and
metering devices for backup purposes.

     9.2 Operator shall provide at its expense:

     (a) For the purpose of telemetering, a telecommunication
circuit to the operations center designated by North Carolina
Power.

     (b) A voice telephone extension for the purpose of accessing
North Carolina Power's dial-up metering equipment and for
communicating with the designated North Carolina Power operations
center.

     (c) An extension of North Carolina Power's System Operations
Center's PBX system in the control room of the Facility.

     (d) Equipment to transmit and receive telecopies for
purposes of generation scheduling and coordination of switching.

     Items provided by Operator in accordance with this Section 9.2
shall be subject to the approval of North Carolina Power, which
approval shall not unreasonably
be withheld.

     9.3 All meters and metering equipment used to determine the
electric energy, or energy and Dependable Capacity, delivered to
North Carolina Power shall be sealed, and the seals broken only
by North Carolina Power personnel when the meters are to be
inspected, tested, or adjusted; North Carolina Power shall give
Operator two (2) weeks prior written notice thereof and Operator
shall have the right to be present.

     9.4 At least every twelve (12) months and, in addition, upon
two (2) weeks prior written notice by Operator, North Carolina
Power will test the meter(s) in accordance with the provisions
for meter testing in North Carolina Power's approved Terms and
Conditions for Supplying Electricity as filed with the North
Carolina Utilities Commission at the time the test is performed.
Operator may have a representative present during any metering
inspection, test, or adjustment. When, as a result of such a
test, a meter is found to be no more than two (2) percent fast or
slow because of incorrect calibration or tampering, no adjustment
will be made in the amount paid to Operator for energy, or energy
and Dependable Capacity, delivered to North Carolina Power. If
the meter is found to be more than two (2) percent fast or slow,
North Carolina Power will calculate the correct amount delivered
to North Carolina Power for the actual period during which
inaccurate measurements were made or, if the actual period cannot
be determined to the mutual satisfaction of the Parties, for a
period equal to one-half of the time elapsed since the most
recent test, but in no case for a period in excess of twelve (12)
months. The previous payments by North Carolina Power for this
period shall be subtracted from the amount of payments that are
calculated to have been owed under this Agreement. The difference
shall be offset against or added to the next payment to either
Party as appropriate under this or other Agreements between the
Parties. The percentage registration of a meter will be
calculated by the weighted average of light load and full load,
which is calculated by giving a value of one (1) to the light
load and a value of four (4) to the full load.

     9.5 Whenever it is found that, for any reason other than
incorrect calibration or tampering, the metering apparatus has
not registered the true amount of electricity which has been
delivered by Operator to North Carolina Power, the electricity
delivered during the entire period of incorrect registration
shall be estimated utilizing the best information available
including but not limited to any metering installed by Operator,
and the amount of electricity so estimated will be used in
calculating the corrected amounts to be paid to Operator. The
adjusted amount will be for the actual period during which
inaccurate measurements were made or, if the actual period cannot
be determined to the mutual satisfaction of the Parties, for a
period equal to one half of the time elapsed since the most
recent test of the metering apparatus, but in no case for a
period in excess of twelve (12) months. Any overpayment or
underpayment by North Carolina Power for energy, or energy and
capacity, delivered by Operator to North Carolina Power shall be
corrected in the manner described in Section 9.4.

        ARTICLE 10: Compensation, Payment, and Billings

     10.1  The Operator shall be compensated for the Net
Electrical Output of the Facility on a per kWh basis at a rate
equal to the Energy Purchase Price. The Energy Purchase Price is
composed of the Fuel Compensation Price, specified in Sections
10.2 - 10.13 below, and the O&M Price specified in Section 10.14.

     10.2 The Base Fuel Compensation Price, BFCP, for energy
received from the Facility shall be 2.49 cents/kWh, effective
January 1, 1988. The Base Fuel Compensation Price was calculated
using an assumed Heat Rate of 8900 Btu/kWh ("contract Heat Rate")
and a base delivered fuel cost of $2.798/million Btu. The Base
Fuel Compensation Price shall be subject to adjustment only as
specified herein. For the purpose of determining various prices
and indices in this Article 10, the following conversion factors
shall be used to express the price of different fuels in
$/million Btu:

     (a) Natural gas expressed in $/1000 cubic feet shall be
multiplied by .9709 thousand cubic feet/million Btu.

     (b) One percent sulfur No. 6 oil expressed in $/barrel shall
be multiplied by 0.1580 barrels/million Btu.

     (c) No. 2 oil expressed in $/gallon shall be multiplied by
7.143 gallons/million Btu.

     10.3 For the purpose of this Section, the following terms,
whether in the singular or in the plural, shall have the meaning
stated below:

     (a) Base Gas Index (BGI) - The average of the Composite Gas
Index for the three (3) Months of April, May, and June of 1987.
Using the definitions herein,

           CGI(4,1987) + CGI(5,1987) + CGI(6,1987)
     BGI = -----------------------------------------
                         3

     The Base Gas Index is equal to $2.018/million Btu as of the
execution of this Agreement.

     (b) Composite Gas Index - The index used to adjust the Fuel
Compensation Price as indicated herein, designated by CGI(m,y)
where m is the Calendar Month and y is the Year. It is a
composite of the Utility Gas Index [UTIL(m,y)], the No. 6 Oil
Index [N60(m,y)], and the Spot Gas Index [SPOT(m,y)] as defined
herein and is calculated as follows:
               UTIL(m-2,y) + N60(m,y) + 2 X SPOT(m,y)
     CGI(m,y) = ------------------------------------
                              4

     (c) No. 6 Oil Index - The low Estimated New York Spot Cargo
Price for 1% maximum sulfur No. 6 oil and, designated N60(m,y),
averaged for the Month (m) and Year (y) in question.

     (d) Spot Gas Index - The average of (i) the Louisiana Gulf
Coast Offshore Interstate Wellhead Spot Natural Gas Price as
published in Natural Gas Week, (ii) the Natural Gas Clearinghouse
spot price for natural gas received in onshore laterals of
Columbia Gulf and (iii) the midpoint of the range of Louisiana
Wellhead spot prices for natural gas published in Natural Gas
Intelligence. All weekly price quotations shall be averaged for
the Month (m) and Year (y) in question. The Spot Gas Index shall
be designated SPOT(m,y) averaged for the Month (m) and Year (y)
in question.

     (e) Utility Gas Index - The national average natural gas
price paid by electric utilities as published in the Energy
Information Administration's Natural Gas Monthly and designated
UTIL(m,y) for the Month (m) and Year (y) in question.

     10.4 At least two (2) weeks prior to the Initial
Synchronization Date and at least two (2) weeks prior to the
beginning of each subsequent Calendar Quarter thereafter, the
Fuel Compensation Price effective during that next subsequent
Calendar Quarter shall be calculated as follows:

                               CGI(m-2,y)
     Fuel Compensation Price----------------- X BFCP
                                 BGI

Thus, if the Fuel Compensation Price were being calculated for
the first Calendar Quarter 1990, with m-1 corresponding to the
first month of that Calendar Quarter, the numerator of the above
equation would be CGI(11,1989).

     10.5 If any index included in the Composite Gas Index is
discontinued, an index specified by an appropriate U.S.
Government agency, if available, shall be substituted for such
discontinued index. If no such replacement government index is
made available, a new index shall be determined by mutual
agreement of the Parties. If any of the indices specified herein
are determined by both Parties to no longer represent market
conditions, or if the basis of calculation of those published
indices is substantially modified, the indices may be replaced by
mutual agreement of the Parties, except, however, that changes in
the base year(s) reporting basis, minor changes in weighting and
minor changes in benchmarks shall not be construed as substantial
modifications of the indices and the affected values shall be
reestablished in accordance with the instructions of the
appropriate Government agency.

     10.6 Operator may, with at least two (2) weeks prior written
notice, specify, revise, or revoke a discount to the Fuel
Compensation Price to be used in the following Calendar Month.
This discount shall then be applied against the Fuel Compensation
Price as calculated herein, and the resultant price will be used
in lieu of the Fuel Compensation Price for the purposes of
payments and Economic Dispatch, whereas the non-discounted Fuel
Compensation Price shall continue to be calculated in accordance
with this Article 10. This discount will be effective, in the
form specified in the Operator's notice, until Operator provides
further notice as specified in this Section 10.6, except,
however, that such discount shall be effective for at least one
Calendar Month. The resultant discounted Fuel Compensation Price
shall not exceed the non-discounted Fuel Compensation Price
calculated in accordance with this Article 10.

      10.7 Opportunities to redetermine the Base Gas Index, the
Composite Gas Index, and/or the fuel component of the Base Fuel
Compensation Price shall begin on the third July 1 after the
Commercial Operations Date, and every third July 1, thereafter.
Such date shall hereafter be the "Redetermination Date".  Either
Party must submit written notice to the other Party requesting
such redetermination no less than four (4) Calendar Months prior
to the Redetermination Date. Such written notice shall include
any proposed change(s)and the basis for such change(s). The
Parties shall then enter into good faith negotiations for the
purpose of revising the Base Gas Index, the Composite Gas Index,
and/or the Base Fuel Compensation Price to reflect more
accurately the prices then prevailing in the market for prudent
purchases of natural gas. If such redetermination is not complete
within thirty (30) Days after the Redetermination Date, such
matter may be submitted to binding arbitration as discussed in
Section 10.8, below.

     10.8 The location of arbitration shall be in Richmond,
Virginia, unless mutually agreed. The method of arbitration shall
be:

     (a) The Parties shall agree upon a single arbitrator with
knowledge of and experience in the matter of natural gas, or, if
the Parties cannot agree;

     (b) Each Party shall designate one arbitrator and the
individuals so designated shall jointly select a third
arbitrator, or, if this arbitrator selection process fails;

     (c) Either Party may request the American Arbitration
Association to appoint the arbitrator(s), who shall be a
specialist(s) in the matter of natural gas.

     10.9 Either Party may submit a written statement of its
position to the arbitrator(s) within thirty (30) Days of
appointment. The other Party shall then have no more than twenty
(20) Days to provide the arbitrator(s) a written response to such
statement. These statements shall be the sole subject of the
arbitration, except, however that the matters subject to
arbitration shall be limited to:

     (a) A determination of a new Base Fuel Compensation Price
based on the fair market price(s) which a prudent purchaser would
pay for fuel to be delivered and used during the Month of the
Redetermination Date:

     (b) A determination of appropriate indices to adjust the
Base Fuel Compensation Price in the future so as to track the
fair market price(s) in the future for natural gas in such a
facility following the Redetermination Date.

     10.10 The redetermination of the Base Fuel Compensation
Price shall consider the following:

     (a) A fair market price for fuel during the Month of the
Redetermination Date using both price quotes referenced in fuel
contracts and prices received on either a contract or spot basis
during the twelve (12) Month period preceding the Redetermination
Date.

     (b) Prices referenced pursuant to Section 10.10 (a) above
shall only be considered when such prices apply for volumes in
excess of 5,000 million Btu per Day per supplier for use in a
fully dispatchable facility with a generating capacity of no less
than 100 MW and located within the Company's service territory.

     (c) The term of commitment for transportation options,
including any and all interstate and intrastate transportation
for inclusion in this price.

     (d) Prices specified for gas for which either Party has an
economic interest shall not be considered in the determination of
the revised Base Fuel Compensation Price, but may be considered
in the consideration of the revised indices.

Once the fair market price for fuel, designated "FMP", is
determined, the Base Fuel Compensation Price shall be
recalculated as follows:

                           Contract Heat Rate
          Revised BFCP = ---------------------------------- X FMP

                               1,000,000

     10.11 In the redetermination of indices to govern future
price adjustments, the arbitrator(s) shall consider the following:

     (a) Such revised indices should be similar in operation and
intent to the indices specified herein reflecting increases and
decreases in average fuel prices, and which rely on objective,
average price data for those fuels.

     (b) Such revised indices should also take into account the
delivered cost to fully dispatchable natural gas fired electric
generating facilities with capacity ratings of at least 100 MW
located in the Company's service territory;

     (c) These indices should use data that is both independently
verifiable and published and updated regularly by appropriate
governmental agencies or by nongovernmental publications
recognized and accepted as authoritative.

     10.12 The decisions of the arbitrator(s) on the matters
presented shall be rendered within thirty (30) Days following the
submissions, if any, of the Parties. The Base Fuel Compensation
Price and/or the associated indices established in accordance
with this Article 10 shall be binding on the Parties, and shall
be invoked before any court of competent Jurisdiction and, upon
application to such court, shall be enforced by an appropriate
Judicial order. Any joint expenses of the arbitration hearing
shall be shared equally by the Parties.

     10.13 Following the decision of the arbitrator(s), the Base
Fuel Compensation Price, the Base Gas Index, and the Composite
Gas Index as defined herein shall be replaced in accordance with
those decisions, and adjustments to the Fuel Compensation Price
shall thereafter be performed as if such decisions had been
included in this Agreement. The effective date of changes
determined by such redeterminations shall be one week after the
completion of such redetermination.

     10.14 North Carolina Power shall also pay Operator, on a per
kWh basis, a variable operation and maintenance adjustment. This
O&M Price shall be 0.300 cents/kWh in 1988 dollars and shall be
increased or decreased, as appropriate, on April 1, 1989 and on
each April 1 thereafter by the change in the Gross National
Product Implicit Price Deflator for the previous Calendar Year as
specified by Wharton Econometrics, or such other organization as
the Parties may mutually agree.

     10.15 (a) Commencing with the Commercial Operations Date and
continuing until the fourth anniversary of such date, the
Capacity Purchase Price shall be $13.321/kW per month. Commencing
with the Day after the fourth anniversary of the Commercial
Operations Date and continuing until the sixth anniversary of
such date, the Capacity Purchase Price shall be $12.488/kW per
month. Commencing with the Day after the sixth anniversary of the
Commercial Operations Date and continuing until the eighth
anniversary of such date, the Capacity Purchase Price shall be
$11.654/kW per month. Commencing with the Day after the eighth
anniversary of the Commercial Operations Date and continuing
until the fifteenth anniversary of such date, the Capacity
Purchase Price shall be $10.821/kW per month. Commencing with the
Day after the fifteenth anniversary of the Commercial Operations
Date and continuing until the termination of this Agreement, the
Capacity Purchase Price shall be $8.321/kW per month.

     (b) If a Forced Outage is excused under the provisions of
Article I4 and Operator designates such Forced Outage Days as
Force Majeure Days, then beginning the Day after Operator makes
such designation, the payments for Dependable Capacity specified
in Section 10.15(a), above, shall be suspended, prorated daily,
until the non-performing Party notifies the other Party that the
condition of Force Majeure has been overcome in accordance with
Section 14.1(d).

     (c) Within sixty (60) Days after the end of each Capacity
Test Period, Operator shall refund to North Carolina Power an
amount equal to the difference between payments made for
Dependable Capacity in such period and the payments for
Dependable Capacity that should have been made during such period
at the Low Availability Capacity Purchase Price together with
Interest as if such overpayment had become due and payable at the
time such overpayment was made. Such Low Availability Capacity
Purchase Price shall be the Capacity Purchase Price during such
period less four (4) percent of such Capacity Purchase Price for
each Forced Outage Day that occurred or was designated by
Operator during that period that was not both (i) excused under
the provisions of Article 14 and (ii) designated to be a Force
Majeure Day by Operator and that was in excess of the greater of
(i) twenty-five (25) Days per year prorated for the number of
Days in such period or (ii) 10% of the number of Days in such
period that the Facility operated pursuant to North Carolina
Power's dispatch orders, except that the Low Availability
Capacity Purchase Price shall not be less than $0 per kW per
Month.

     (d) For each instance where Operator fails, after oral
notification from North Carolina Power, to meet the operating
level specified by North Carolina Power, pursuant to Section
7.6(c), by more than +/- 5% and the operating level specified by
Virginia Power as adjusted for ambient weather conditions is no
greater than the Dependable Capacity then either (i) Operator
shall, by the end of the next Business Day, designate the Day of
such failure a Forced Outage Day, or if Operator makes no such
designation then (ii) North Carolina Power shall decrease the
payments for Dependable Capacity to be made in that Billing
Period by ten percent (10%) per occurrence.

     (e) To the extent that the initial Dependable Capacity
determined upon the Commercial Operations Date is set below the
original Estimated Dependable Capacity as specified in Section
11.1, Operator shall pay to North Carolina Power $30 per kW for
the difference as liquidated damages for the detrimental impact
upon North Carolina Power's generation planning.

     (f) If, as a result of testing done pursuant to Article 11,
the Facility's Dependable Capacity is set at less than ninety
(90) percent of the Facility's initial Dependable Capacity as
determined pursuant to Article 11 for the appropriate Period
(i.e., either Summer or Winter), then Operator shall pay to North
Carolina Power an amount equal to $21.60 per kW, in 1987 dollars
as escalated by the Gross National Product Implicit Price
Deflator on April l, 1988, and on each succeeding April 1, for
the difference between ninety (90) percent of such initial
Dependable Capacity and the Dependable Capacity determined
pursuant to such testing as liquidated damages for the
detrimental impact of such lower Dependable Capacity on North
Carolina Power's generation planning.

     10.16 Operator shall pay North Carolina Power an amount
reflecting all reasonable costs incurred by North Carolina Power
for meter reading and billing. The monthly meter reading and
billing charge per meter shall equal the basic customer charge in
Schedule 6 - Large General Service.

     10.17 Meters shall be read, and bills rendered, according to
the meter reading and billing schedule established by North
Carolina Power except that not more than forty-five (45) Days
shall pass between readings. Payment for the energy, or energy
and Dependable Capacity, delivered to North Carolina Power during
the billing period shall be made within twenty-eight (28) Days of
the billing date. Interest shall accrue on the outstanding
payments due Operator commencing on the twenty-ninth (29) Day
after the billing date. However, any amounts due North Carolina
Power, including amounts arising from cases where Operator, at
the same site, sells to and purchases from North Carolina Power,
or other amounts due North Carolina Power arising out of this
Agreement, may at the sole option of North Carolina Power be
offset against the amounts due to Operator and, in such event,
the net result shall be paid to the appropriate Party within
twenty-eight (28) days of the billing date. Payment to North
Carolina Power shall be made by check to the following address:

North Carolina Power
P. O. Box 370
Roanoke Rapids, North Carolina 27870

Payment to Operator shall be made by check to the following
address:

Panda Energy Corporation
4100 Spring Valley Suite 1001
Dallas, Texas 75244

Either Party may, by written notice to the other, change the
address to which such payments are to be sent.

       10.18 The-Parties agree that North Carolina Power will be
substantially damaged in amounts that will be difficult or
impossible to determine if the Facility (a) is not in-service by
the date required, (b) is not capable of achieving the original
Estimated Dependable Capacity set forth in Section 11.1, or (c)
cannot maintain Dependable Capacity of at least ninety (90)
percent of the initial Dependable Capacity as determined pursuant
to Article 11. Therefore, to the limited extent set forth in the
Agreement, the Parties have agreed on sums which the Parties
agree are reasonable as liquidated damages for such occurrences.
It is further understood and agreed that the payment of the
liquidated damages is in lieu of actual damages for such
occurrences. Operator hereby waives any defense as to the
validity of any liquidated damages stated in this Agreement as
they may appear on the grounds that such liquidated damages are
void as penalties.

                    ARTICLE 11: Testing and Capacity Ratings

     11.1 Operator's original Estimated Dependable Capacity is
145 MW for the Summer Period and 160 MW for the Winter Period.

     11.2 The initial Dependable Capacity for the Summer Period
and the initial Dependable Capacity for the Winter Period shall
be determined by testing as described in Sections 11.2-11.6 and
the Dependable Capacity shall be subject to change in accordance
with the testing provisions in Sections 11.7-11.8. Operator shall
notify North Carolina Power when the Facility is ready for the
first such test (hereafter the Initial Test). Operator shall
perform and North Carolina Power shall monitor the Initial Test
within fourteen (14) Days of North Carolina Power's receipt of
such notice.

     11.3 If the Initial Test is completed successfully to the
satisfaction of the Parties, Operator may set the Dependable
Capacity at any level up to the tested capacity, except that the
Operator may not set the Dependable Capacity at any level in
excess of one hundred and ten (110) percent of the original
Estimated Dependable Capacity as specified in Section 11.1 for
the applicable season.

     11.4 The Operator may request additional tests described
herein if Operator is not satisfied with the Initial Test. Upon
completion of such additional test(s), if any, Operator shall set
the initial Dependable Capacity at any level up to the tested
capacity, except that the Operator may not set such Dependable
Capacity at any level in excess of one hundred and ten (110)
percent of the original Estimated Dependable Capacity as
specified in Section 11.1.

     11.5 The Commercial Operations Date shall be the first Day
following the date Operator requested the test (i.e., either
Initial Test or additional) that determines the initial
Dependable Capacity as set forth in Sections 11.3 and 11.4 above.

     11.6 Upon completion of the first period (i.e., either
Summer Period or Winter Period) after the Commercial Operations
Date, the Facility shall be rerated by testing as described in
this Article 11. At least fourteen (14) Days prior to completion
of that first period, Operator shall designate a new Estimated
Dependable Capacity and any payments for Dependable Capacity
shall be made based on this new Estimated Dependable Capacity.
This new Estimated Dependable Capacity shall not exceed one
hundred and ten (110) percent of the original Estimated
Dependable Capacity specified in Section 11.1. Within the first
fourteen (14) Days of the applicable Summer or Winter
Demonstration Period, North Carolina Power shall monitor a test
of the Dependable Capacity. Operator may, at its sole discretion,
request one additional test if Operator is not satisfied with the
results of that first test. The number of Days that pass between
the date of that first test and the date Operator notifies North
Carolina Power that the Facility is ready for an additional test
shall be counted as Forced Outage Days. Upon successful
completion of such test, Operator may set the season's initial
Dependable Capacity rating at any level up to the tested
capacity, except that the Operator may not set such Dependable
Capacity at any level in excess of one hundred and ten (110)
percent of the original Estimated Dependable Capacity as
specified in Section 11.1. If the Dependable Capacity is set
above the new Estimated Dependable Capacity as designated
pursuant to this section, payments for Dependable Capacity shall
be increased accordingly, effective the Day testing is complete.
If the Dependable Capacity is set below the new Estimated
Dependable Capacity as designated pursuant to this section,
payments for Dependable Capacity shall be decreased accordingly,
retroactive to the first Day of the applicable Summer or Winter
Period, and any overpayment shall be refunded to North Carolina
Power with Interest as if such overpayment had become due and
payable on the Day such overpayment was made.

     11.7 Not less than fourteen (14) Days prior to the start of each
Summer and Winter Period thereafter throughout the Term of this
Agreement, Operator may designate a new Estimated Dependable
Capacity for such Period, and payments for Dependable Capacity
shall be made based on such new Estimated Dependable Capacity.
This new Estimated Dependable Capacity shall not exceed one
hundred and ten (110) percent of the original Estimated
Dependable Capacity specified in Section 11.1. If Operator does
not elect to change the Dependable Capacity, pursuant to this
Section, then the Dependable Capacity rating in effect at the
conclusion of the same Period (i.e., Summer or Winter) which
began in the previous year shall become effective. If Operator
does elect to change the Dependable Capacity in this manner, then
North Carolina Power may monitor a test of the Dependable
Capacity as described herein at any time within the first
fourteen (14) Days of the Demonstration Period for such Period.
Operator may, at its sole discretion, request one additional test
if Operator is not satisfied with the results of that first test.
The number of Days that pass between the date of that first test
and the date Operator notifies North Carolina Power that the
Facility is ready for an additional test shall be counted as
Forced Outage Days. Operator may set the Dependable Capacity
rating at any level up to the tested capacity, except that the
Operator may not set the Dependable Capacity at any level in
excess of one hundred and ten (110) percent of the original
Estimated Dependable Capacity as specified in Section 11.1. If
the Dependable Capacity is set above the new Estimated
Dependable Capacity as designated pursuant to this section,
payments for Dependable Capacity shall be increased accordingly,
effective the Day such testing is completed. If the Dependable
Capacity is set below the new Estimated Dependable Capacity as
designated pursuant to this section, payments for Dependable
Capacity shall be decreased accordingly, retroactive to the start
of such Period, and any overpayment shall be refunded to North
Carolina Power with Interest as if such overpayment had become
due and payable on the Day such overpayment was made.

     11.8 In addition, North Carolina Power may require new tests
of the Dependable Capacity.

     (a) Once per Demonstration Period at North Carolina Power's
sole discretion, and

     (b) At any time Operator fails two (2) consecutive times to
meet the operating level prescribed by North Carolina Power,
pursuant to Section 7.6(c), by +/- 5%.

      In either event, Operator may, at its sole discretion, request
one additional test if Operator is not satisfied with the results of
that first test. The number of Days that pass between the date of that
first test and the date Operator notifies North Carolina Power that the
Facility is ready for an additional test shall be counted as Forced
Outage Days. Upon completion of such test, Operator may set Dependable
Capacity at any level up to the tested capacity, except that the Operator
may not set the Dependable Capacity at any level in excess of one
hundred and ten (110) percent of the original Estimated Dependable
Capacity as specified in Section 11.1. If the Dependable Capacity
is set above the Dependable Capacity in effect prior to such test
for the applicable Period, payments for Dependable Capacity shall
be increased accordingly, effective the day such testing is
completed. If the Dependable Capacity is set below the Dependable
Capacity in effect prior to such test for the applicable Period,
payments for Dependable Capacity shall be decreased accordingly,
retroactive to the start of such period, and any overpayment
shall be refunded to North Carolina Power with Interest as if
such overpayment had become due and payable on the day such
overpayment was made.

     11.9 Testing of the Dependable Capacity shall be in accordance
with the following provisions:

     (a) Summer Period testing shall last for twelve (12) Hours
from the time North Carolina Power initiates such testing.

     (b) Winter Period testing shall last for six (6) Hours from
the time North Carolina Power initiates such testing.

     (c) The tested capacity shall be determined in the testing
period for the appropriate season as specified in Section 11.9
(a) and (b) above by converting each half-hour integrated kW
demand reading from the North Carolina Power-owned meters to the
design Day parameters of the appropriate summer or winter season
as specified in Section 11.9 (h) below and taking the lowest of
such converted readings.

     (d) Two (2) or more units in the Facility whose capacity is
limited by common elements shall have Dependable Capacity
determined from simultaneous demonstrations. Common elements
include without limitation:

     (1) Steam headers
     (2) Stacks and other boiler auxiliaries
     (3) Condenser cooling equipment (spray modules, pumps,
         screens, inlets, discharge canals, cooling towers)
     (4) Common river flowage or watershed.
     (e) Normal station service use of unit auxiliaries,
         including without limitation spray modules and cooling towers
         required by regulatory or governmental authority, is required
         during the period when capacity tests are conducted.

     (f) Atmospheric and water temperatures at the time of a
capacity test shall be used without adjustment to a predetermined
standard.
     (g) Capacity tests shall be based on the elevation above sea
level at the site on which the unit is installed.
     (h) Capacity tests shall be based on an ambient temperature
of 90 degrees F summer and 20 degrees F winter.
     (i) Additional data that may be required by North Carolina
Power to complete the capacity test shall include without
limitation:
     (1) Hourly ambient temperature during demonstration.
     (2) Rating curve or graph reflecting a full range (100 degrees
- - 0 degrees.

F) of ambient temperatures versus MW output.

                    ARTICLE 12: Insurance

     12.1 Operator shall obtain and maintain the following
policies of insurance during the term of this Agreement:

     (a) Worker's Compensation insurance which complies with the
laws of the State of North Carolina and Employers' Liability
Insurance with limits of at least $1,000,000; and

     (b) Comprehensive or Commercial General Liability insurance
with bodily injury and property damage combined single limits of
at least $5,000,000 per occurrence. Such insurance shall include,
but not necessarily be limited to, specific coverage for
contractual liability encompassing the indemnification provisions
in Article 13, broad form property damage liability, personal
injury liability, explosion and collapse hazard coverage,
products/completed operations liability, and, where applicable,
watercraft protection and indemnity liability; and

     (c) Comprehensive Automobile Liability insurance with bodily
injury and property damage combined single limits of at least
$5,000,000 per occurrence covering vehicles owned, hired or non-
owned: and

     (d) Excess Umbrella Liability Insurance with a single limit
of at least $5,000,000 per occurrence in excess of the limits of
insurance provided in subparagraphs (a), (b), and (c) above.

     12.2 The amounts of insurance required in Section 12.1 above
may be satisfied by the Operator purchasing primary coverage in
the amounts specified or by buying a separate excess Umbrella
Liability policy together with lower limit primary underlying
coverage. The structure of the coverage is the Operator's option,
so long as the total amount of insurance meets North Carolina
Power's requirements.

     12.3 The coverages requested in Section 12.1(b) above and
any Umbrella or Excess coverage should be "occurrence" form
policies. In the event Operator has "claims-made" form coverage,
Operator must obtain prior approval of all "claims-made" policies
from North Carolina Power.

     12.4 Operator shall cause its insurers to amend its
Comprehensive or Commercial General Liability and, if applicable,
Umbrella or Excess Liability policies with the following
endorsement items (a) through (e); and to amend Operator's
Workers' Compensation and Auto Liability policies with
endorsement item (e):

     (a) North Carolina Power, its directors, officers, and
employees are additional Insureds under this Policy; and

     (b) This insurance is primary with respect to the interest
of North Carolina Power, its directors, officers, and employees
and any other insurance maintained by them is excess and not
contributory with this insurance; and

     (c) The following Cross Liability clause is made a part of
the policy:  "In the event of claims being made by reason of (i)
personal and/or bodily injuries suffered by any employee or
employees of one insured hereunder for which another insured
hereunder is or may be liable, or (ii) damage to property
belonging to any insured hereunder for which another insured is
or may be liable, then this policy shall cover such insured
against whom a claim is made or may be made in the same manner as
if separate policies have been issued to each insured hereunder,
except with respect to the limits of insurance"; and

     (d) Insurer hereby waives all rights of subrogation against
North Carolina Power, its officers, directors and employees; and

     (e) Notwithstanding any provision of the policy, this policy
may not be cancelled, non-renewed or materially changed by the
insurer without giving thirty (30) Days prior written notice to
North Carolina Power. All other terms and conditions of the
policy remain unchanged.

     12.5 Operator shall cause its insurers or agents to provide
North Carolina Power with certificates of insurance evidencing
the policies and endorsements listed above. Failure of North
Carolina Power to obtain certificates of insurance does not
relieve Operator of the insurance requirements set forth herein.
Failure to obtain the insurance coverage required by this Article
12 shall in no way relieve or limit Operator's obligations and
liabilities under other provisions of this Agreement.

         ARTICLE 13: Liability. Noncompliance and Guarantees

     13.1 Neither Party shall hold the other Party (including its
corporate affiliates, parent, subsidiaries, directors, officers,
employees and agents) liable for any claims, losses, costs and
expenses of any kind or character (including, without limitation,
loss of earnings and attorneys' fees) for damage to property of
North Carolina Power or Operator in any way occurring incident
to, arising out of, or in connection with a Party's performance
under this Agreement, except as provided in Section 13.2 below.

     13.2 Operator and North Carolina Power agree to indemnify
and hold each other harmless from and against all claims,
demands, losses, liabilities and expenses (including reasonable
attorneys' fees) for personal injury or death to persons and
damage to each other's property or facilities or the property of
any other person or corporation to the extent arising out of,
resulting from or caused by their negligent or intentional acts,
errors, or omissions.

     13.3 No later than March 31, 1989, Operator shall provide
North Carolina Power with an unconditional and irrevocable direct
pay letter of credit issued by a bank acceptable to North
Carolina Power in a form and with substance acceptable to North
Carolina Power in an amount equal to S30.00 per kW of original
Estimated Dependable Capacity to ensure completion of the
Facility by the Anticipated Commercial Operations Date.
Commencing two (2) months after the Anticipated Commercial
Operations Date and continuing each month for ten (10) months or
until the Commercial Operations Date, North Carolina Power may
draw ten (10) percent of the value of the letter of credit per
Month as liquidated damages for the detrimental impact of such
delayed availability of Dependable Capacity on North Carolina
Power's generation planning. If after twelve (12) Months from the
Anticipated Commercial Operations Date, the Commercial Operations
Date has not occurred, then North Carolina Power may terminate
this Agreement as specified in Section 5.3. If the Commercial
Operations Date occurs less than twelve (12) months after the
Anticipated Commercial Operations Date, North Carolina Power
shall return the letter of credit to Operator. In the event that
North Carolina Power terminates this Agreement for Operator
default in accordance with Article 5, North Carolina Power may
draw down the entire amount of the letter of credit to offset
damages North Carolina Power incurs or reasonably expects to
incur as a result of Operator's default.

     13.4 Commencing with the Commercial Operations Date,
Operator shall provide and maintain, at Operator's sole expense,
security for Operator's performance under this Agreement as
described in Section 13.5 below, in an amount equal to $30.00 per
kW of Estimated Dependable Capacity pursuant to Section 11.1 to
ensure continued availability of the Facility. Such security
shall be maintained throughout the term of this Agreement.

     13.5 At North Carolina Power's option, Security for
compliance with Section 13.4 above shall consist of one or more
of the following:

     (a) An unconditional, and irrevocable direct pay letter of
credit issued by a bank acceptable to North Carolina Power in a
form and with substance acceptable to North Carolina Power;

     (b) A payment or performance bond issued by a company
acceptable to North Carolina Power for payment to North Carolina
Power in the event of a material breach by Operator in a form and
with substance acceptable to North Carolina Power;

     (c) A corporate guarantee which North Carolina Power, at its
discretion, deems to be equivalent in quality to the security
detailed in (a) and (b) above in a form and with substance
acceptable to North Carolina Power.

     13.6 (a) North Carolina Power shall have an exclusive right
of first refusal to purchase any Transfer Interest (as
hereinafter defined) on the terms and conditions set forth
herein; provided, however, and subject to North Carolina Power's
prior written consent, which may be withheld in North Carolina
Power's sole, absolute discretion, Operator may grant the steam
buyer a right of first refusal to purchase any Transfer Interest,
which right shall be prior to North Carolina Power's right of
first refusal. Any such right of first refusal granted to the
steam buyer shall be in form and substance satisfactory to North
Carolina Power and shall require the steam buyer to continue
operating the Facility in accordance with the provisions of this
Agreement.

     (b) If Operator or any of its subsidiaries, affiliates or
other related entities ever desires to dispose of its or their
right, title, or interest in the Facility, or any part thereof
(hereinafter referred to as a "Transfer Interest"), other than by
the sale and leaseback of the Facility to provide financing for
the Facility, or if Operator receives a bona fide offer to
purchase or lease the Facility, or any part thereof (hereinafter
also referred to as a "Transfer Interest"), which offer Operator
is prepared to accept, it shall give notice thereof in writing to
North Carolina Power (the "Notice"). The Notice shall (i) specify
the terms under which Operator is prepared to dispose of the
Transfer Interest, including the purchase price of the Transfer
Interest, and (ii) include a copy of the acceptable offer, if
any, received by Operator, as the case may be.

     (c) If the steam buyer has been granted a right of first
refusal as set forth above, the Operator shall offer the Transfer
Interest to the steam buyer in accordance with the terms of the
steam buyer's right of first refusal. If the steam buyer waives
its right with respect to the Transfer Interest or the steam
buyer does not have a right of first refusal, Operator shall
offer such Transfer Interest to North Carolina Power on the terms
set forth in the Notice.

     (d) For a period of one hundred twenty (120) Days after
receipt by North Carolina Power of the Notice, or ninety (90)
Days after North Carolina Power receives notice from the Operator
that the steam buyer has waived its right of first refusal,
whichever is longer, North Carolina Power shall have the right to
exercise its right of first refusal with respect to the Transfer
Interest by giving written notice thereof to Operator.

     (e) In the event North Carolina Power elects not to exercise
its right of first refusal pursuant to the foregoing provisions
then for a period of one year from the date North Carolina Power
notifies Operator of such election, Operator shall be free to
transfer such Transfer Interest to others at a price no lower
than and on terms not more favorable to the Transferee than those
offered in the Notice. Operator shall ensure that by the terms of
such transfer, Transferee agrees that North Carolina Power's
right of first refusal to purchase or lease the Facility, or any
part thereof, shall continue on the terms and conditions
contained herein. With respect to any such Transferee's
transfers, any sale of any Transfer Interest shall not extinguish
North Carolina power's right of first refusal with respect to any
portion of the Facility or the Operator, as the case may be, not
transferred pursuant to such sale. Any lease of any Transfer
Interest shall not extinguish North Carolina Power's right of
first refusal with respect to any extensions of such lease or
with respect to any other leases, sales or other dispositions of
any Transfer Interest. Operator agrees that it will ensure that
the terms of any transfer (other than a transfer to North
Carolina Power) of all or a portion of its interest in the
Facility provides for the continued operation of the Facility in
accordance with and under the terms of this Agreement. Any
transfer (other than a transfer to North Carolina Power) which
results in a transfer of management control over the operation of
the Facility shall require the transferee's acceptance of an
assignment of the transferor's obligations under this Agreement
with respect to the operation of the Facility pursuant to Section
17.1 of this Agreement.

     (f) If North Carolina Power elects to exercise its right of
first refusal with respect to the Transfer Interest, the Parties
shall endeavor to fully consummate the transfer of the Transfer
Interest within one hundred twenty (120) Days after North
Carolina Power exercises its right of first refusal.

     (g) North Carolina Power's right of first refusal shall
apply to any transfer or sale of any interest in the Operator to
any entity other than an entity which is, directly or indirectly,
controlled by, or in control of, the Operator (hereinafter also
referred to as a "Transfer Interest"). Notwithstanding the
foregoing, in the event of an involuntary transfer of any
interest in Operator, North Carolina Power agrees not to exercise
its right of first refusal if, but only if, (i) North Carolina
Power's ownership of such interest in Operator or the Facility
would cause the loss of the Facility's status as a Qualifying
Facility, and (ii) the transfer of such interest shall be made to
a party reasonably acceptable to, and approved by, North Carolina
Power.

     (h) Operator will not consolidate with or be a Party to a
merger with any other corporation; provided, however, that:

          (1) Any subsidiary of Operator may merge or consolidate
with or into Operator any wholly-owned subsidiary of Operator so
long as, in any such merger or consolidation, Operator shall be
the surviving or continuing corporation;

          (2) Operator may consolidate or merge with any other
corporation if (i) the successor formed by or resulting from such
consolidation or merger shall be a solvent corporation organized
under the laws of the United States of America or a state thereof
or the District of Columbia, (ii) after giving effect to such
merger or consolidation, no default under this Agreement shall
exist, (iii) such successor or transferee corporation shall
expressly assume in writing the due and punctual performance and
observance of all the terms, covenants, agreements and conditions
of this Agreement and shall furnish North Carolina Power an
opinion of independent counsel to the surviving corporation to
the effect that each of the corporations participating in such
consolidation or merger or transfer of assets was, at the time
thereof, duly created, validly existing, in good standing and
otherwise in compliance with the applicable provisions of the
corporation laws of its respective state of incorporation, that
the surviving corporation is duly incorporated, validly existing
and in good standing, that the surviving corporation has all
requisite power and authority to assume and perform this
Agreement, that such assumption and performance have been duly
authorized by all necessary corporate action on the part of the
surviving corporation and that compliance by the surviving
corporation with the terms of this Agreement will not conflict
with, or result in any breach of any of the provisions of, or
constitute a default under, or result in the creation or
imposition of a lien upon, any agreement to which it is a party
of the property of the surviving corporation.

     (i) The Operator covenants and agrees to sign, execute and
deliver, or cause to be signed, executed and delivered, and to do
or make, or cause to be done or made, upon the written request of
North Carolina Power, any and all agreements, instruments,
papers, deeds, acts or things, supplemental, confirmatory or
otherwise, as may reasonably be required by North Carolina Power
for the purpose of or in connection with the right of first
refusal established hereby.

     13.7 Neither Party shall be liable to the other Party for
indirect, incidental, or consequential damages arising out of its
failure to deliver or purchase Dependable Capacity or energy
hereunder or failure to complete Interconnection Facilities by
the date specified in Section 8.1, irrespective of the causes
thereof, including fault or negligence. Except as otherwise
limited by the terms hereof and notwithstanding the above waiver
of indirect, incidental or consequential damages, each Party to
this Agreement shall be liable for damages to the other Party
caused by its negligent or intentional acts, errors or omissions
in connection with or arising out of this Agreement, and for any
other obligations to pay damages to, or to reimburse or indemnify
the other Party as expressly set forth in this Agreement.

                   ARTICLE 14: Force Majeure

     14.1 Neither Party shall be responsible or liable for or
deemed in breach hereof because of any delay in the performance
of their respective obligations hereunder to the extent that such
delay is due to circumstances beyond the reasonable control of
the Party experiencing such delay, including but not limited to
acts of God; unusually severe weather conditions; strikes or
other labor difficulties; war; riots; requirements, actions or
failures to act on the part of governmental authorities
preventing performance; inability despite due diligence to obtain
required licenses; accident; fire; damage to or breakdown of
necessary facilities; or transportation delays or accidents (such
causes hereinafter called "Force Majeure"); provided that:

     (a) The suspension of performance is of no greater scope and
of no longer duration than is required by the Force Majeure; and

     (b) The non-performing Party uses its best efforts to remedy
its inability to perform; and

     (c) When the non-performing Party is able to resume
performance of its obligations under this Agreement, that Party
shall give the other Party written notice to that effect; and

     (d) The Force Majeure shall not apply to the extent caused
by any negligent or intentional acts, errors, or omissions, or
failure to comply with any law, rule, regulation, order or
ordinance or for any breach or default of this Agreement.

     14.2 The term Force Majeure does not include changes in
market conditions or governmental action that affect the cost or
availability of Operator's supply of fuel or any alternate
supplies of fuel or the demand for Operator's products. In
addition, Force Majeure does not include unavailability of
equipment, following the Commercial Operations Date, or failure
or unavailability of transmission or distribution capability,
unless same is caused by an occurrence which would fit the
definition of Force Majeure in this Article 14.

     14.3 Unless a Forced Outage is excused under this Article
14, a Forced Outage does not relieve Operator of any of its
obligations under this Agreement. Notwithstanding the above, each
Day of a Forced Outage excused under this Article 14 shall be
considered a Forced Outage Day unless the Operator appropriately
designates such Day as a Force Majeure Day.

     14.4 The non-performing Party shall give the other Party
written notice within a reasonable time after the discovery of
the Force Majeure describing the particulars of the occurrence.

     14.5 Except as otherwise provided, in no event will any
condition of Force Majeure extend this Agreement beyond its
stated Term. If any condition of Force Majeure delays a Party's
performance for a time period greater than one hundred eighty
(180) Days, the Party not delayed by such Force Majeure may: i)
upon sixty (60) Day prior written notice to the other Party,
terminate this Agreement, without further obligation; or ii)
grant a reasonable additional period of time in which to overcome
such Force Majeure. If said condition is corrected within said
notice period, the notice of termination will be withdrawn.

       ARTICLE 15: Taxes and Claims for Labor and Materials

     15.1 All present or future federal, state, municipal or
other lawful taxes applicable by reason of the sale of energy or
Dependable Capacity shall be paid by Operator.

     15.2 Operator will promptly pay and discharge all lawful
taxes, assessments and governmental charges or levies imposed
upon it or upon or in respect of all or any part of its property
or business, all trade accounts payable in accordance with usual
and customary business terms, and all claims for work, labor or
materials which, if unpaid, might become a lien or charge upon
any of its property; provided, however, that Operator shall not
be required to pay any such tax, assessment, charge, levy,
account payable or claim if (a) the validity, applicability or
amount thereof is being contested in good faith by appropriate
actions or proceedings which will prevent the forfeiture or sale
of any property of Operator or any material interference with the
use thereof by Operator and (b) shall set aside on its books
reserves deemed by it to be adequate with respect thereto.

                         ARTICLE 16: Choice of Law

     16.1 This Agreement shall be interpreted, Construed and
governed by the laws of the Commonwealth of Virginia. The Parties
hereby submit to the jurisdiction of courts located in, and venue
is hereby stipulated to be in Richmond, Virginia.

                    ARTICLE 17: Miscellaneous Provisions

     17.1 Neither Party shall assign this Agreement or any
portion thereof without the prior written consent of other Party
which consent shall not be unreasonably withheld; provided,,
however, such consent shall not be required prior to an
assignment to a parent, subsidiary or affiliated corporation; but
provided, further that: (i) any assignee shall expressly assume
assignor's obligations hereunder; (ii) no such assignment shall
impair any security given by Operator hereunder; and (iii) unless
expressly agreed by the other Party, no assignment, whether or
not consented to, shall relieve the assignor of its obligations
hereunder in the event its assignee fails to perform. North
Carolina Power shall consent to the assignment by Operator of its
rights herein as security for financing obtained for the Facility
and shall execute documents reasonably satisfactory to North
Carolina Power requested by Operator to evidence such consent and
to coordinate the assignee's foreclosure rights with North
Carolina Power's rights under Section 13.6.

     17.2 This Agreement, including the appendices thereto, can
be amended only by agreement between the Parties in writing.

     17.3 The failure of either Party to insist in any one or
more instances upon strict performance of any provisions of this
Agreement, or to take advantage of any of its rights hereunder,
shall not be construed as a waiver of any such provisions or the
relinquishment of any such right or any other right hereunder,
which shall remain in full force and effect.

     17.4 The headings contained in this Agreement are used
solely for convenience and do not constitute a part of the
Agreement between the Parties hereto, nor should they be used to
aid in any manner in the construction of this Agreement.

     17.5 This Agreement is intended solely for the benefit of
the Parties hereto. Nothing in this Agreement shall be construed
to create any duty to, or standard of care with reference to, or
any liability to, any person not a Party to this Agreement.

     17.6 This Agreement shall not be interpreted or construed to
create an association, joint venture, or partnership between the
Parties or to impose any partnership obligation or liability upon
either Party. Neither Party shall have any right, power or
authority to enter into any Agreement or undertaking for, or act
on behalf of, or to act as or be an agent or representative of,
or to otherwise bind, the other Party.

     17.7 Cancellation, expiration or earlier termination of this
Agreement shall not relieve the Parties of obligations that by
their nature should survive such cancellation, expiration or
termination, including without limitation warranties, remedies,
promises of indemnity and confidentiality.

       ARTICLE 18: Statutory and Regulatory Changes

     18.1 The Parties recognize and hereby agree that if any
federal, state or municipal government or regulatory authority
should for any reason enter an order, modify its rules, or take
any action whatsoever, having the effect of disallowing North
Carolina Power the recovery from its customers of all or any
portion of the payments for Dependable Capacity hereunder in
excess of $5.62 per kW per month in 1987 dollars as escalated by
the Gross National Product Implicit Price Deflator beginning
April l, 1988, and continuing each April 1 until the termination
of this Agreement, hereinafter referred to as the Disallowance
(except where such disallowance is due to North Carolina Power's
failure to seek recovery or comply with procedural requirements
governing recovery of such costs), then:

     (a) If the Disallowance occurs before the twelfth
anniversary of the Commercial Operations Date, North Carolina
Power shall continue to pay for Dependable Capacity at the
Capacity Purchase Price set forth in Article 10 through the
twelfth anniversary of the Commercial Operations Date. Payments
for Dependable Capacity beginning on the twelfth anniversary of
the Commercial Operations Date shall not exceed the amount
unaffected by the Disallowance. Further, North Carolina Power
may, at its option, beginning on the twelfth anniversary of the
Commercial Operations Date withhold up to seventy-five (75)
percent of the payments for Dependable Capacity until the sooner
of (i) the fifteenth anniversary of the Commercial Operations
Date or (ii) the entire amount of the Disallowance is repaid with
Interest from the date each part of the Disallowance was paid to
Operator. In the event that such withholding does not fully repay
the Disallowance and accrued Interest by the fifteenth
anniversary of the Commercial Operations Date, the Operator shall
pay the remainder to North Carolina Power within twenty eight
(28) Days after the fifteenth anniversary of the Commercial
Operations Date in a lump sum;

     (b) If the Disallowance occurs after the twelfth anniversary
of the Commercial Operations Date, all future payments for
Dependable Capacity shall not exceed the amount unaffected by the
Disallowance. Further, the Operator shall repay the full amount
of the Disallowance with Interest by the later of (i) one year
from the date of such Disallowance or (ii) the fifteenth
anniversary of the Commercial Operations Date.

     (c) The Parties agree that neither Party shall file a petition to
initiate a Disallowance and the Parties obligate themselves to
all good faith efforts to establish, if practicable, an appeal
and overruling of any Disallowance or a superseding order,
approval of modified rules or tariffs, or other action so as to
allow timely resumption of full, or failing that, adjusted
payments hereunder.

                    ARTICLE 19: Entirety

     19.1 This Agreement is intended by the Parties as the final
expression of their Agreement and is intended also as a complete
and exclusive statement of the terms of their Agreement with
respect to the energy and Dependable Capacity sold and purchased
hereunder. All prior written or oral understandings, offers or
other communications of every kind pertaining to the sale of
energy and Dependable Capacity hereunder to North Carolina Power
by Operator are hereby
abrogated and withdrawn.

     IN WITNESS WHEREOF, the Parties hereto have caused this
Agreement to be executed the 24th day of January, 1989.



VIRGINIA ELECTRIC AND POWER COMPANY    PANDA ENERGY CORPORATION
By:                                    By: Hans R. van Kuilenburg
Title: Senior Vice President           Title: President



                         EXHIBIT A
DATA REQUIRED TO PERFORM INTERCONNECTION STUDY

1.  Electrical one-line of the Facility.
2.  Explanation of proposed equipment protection and control
    scheme (may be shown functionally on the one-line).
3.  Site plan showing plant layout, property lines, access roads
    and switchyard boundaries.
4.  Preliminary equipment layout and arrangement for switchyard
    and generator step-up transformer (GSU).
5.  Estimated GSU impedance +/- 20 percent.
6.  GSU connection and winding.
7.  Estimated generator reactances +/- 20 percent.
8.  Estimated generator kilowatt rating +/- 10 percent.
9.  Estimated generator kilovar rating +/- 10 percent.
10. Explanation of proposed excitation system.
11. Estimated station auxiliary load +/- 20 percent.
12. Requirements for construction and start-up power.
13. Project schedule (I-J or bar chart format) including but not
    limited to the following milestones:
    - QF status obtained
    - Engineering 30% complete
    - One-line approved
    - Financial Closing
    - Major licenses/permits
    - Major material procurement
    - Start construction
    - Engineering 70% complete
    - Utility technical submittals complete
    - Operating procedures finalized
    - Start test and start-up
    - Roll turbine
    - Initial synchronizing date
    - Capacity test complete
    - Commercial operation

Data submitted in a preliminary or estimated form shall be
updated within 30 days after final equipment arrangements and
specifications are established.



Exhibit 10.38
     
                            AMENDMENT
                               TO
           THE POWER PURCHASE AND OPERATING AGREEMENT
                             BETWEEN
                    PANDA ENERGY CORPORATION
                               AND
               VIRGINIA ELECTRIC AND POWER COMPANY

     This  Amendment  No. 1 ( hereinafter the "Amendment")
effective  as  of October 24, 1989 is by and between PANDA
ENERGY CORPORATION (Operator), a Texas Corporation,  and
VIRGINIA  ELECTRIC  AND  POWER  COMPANY ("North Carolina
Power"  or "Virginia Power" or the "Company"), a Virginia
Public Service Corporation.

     WHEREAS,  Operator and the Company have entered into a
Power  Purchase  and Operating Agreement, dated January 24, 1989
(the "Agreement"); and

     WHEREAS,  Operator assigned all its rights, title and interest
in  the Agreement  to Panda-Rosemary  Corporation  ("Panda-Rosemary"),
with the consent of the Company, by a Consent and Agreement dated
May 15, 1989; and 

     WHEREAS,   Operator  and  the  Company  now  wish  to  amend
certain provisions  of the Agreement;

     NOW,   THEREFORE,  in  consideration  of  the mutual
promises   and obligations  stated  herein, Operator and the
Company  do  hereby  agree  as follows:

     (1) The first paragraph on page 3 of the Agreement, first
sentence, fifth line down,  after the phrase [or "the Company"],
add the phrase [or "Virginia Power"].

     (2) The first Recital on page 3 of the Agreement, third line
down, delete the number "172.000" and replace it with the number
"180,000".

     (3) The second Recital on page 3 of the Agreement at the end
of the second line, delete the date "June 14, 1990" and replace
it with the date "November 1, 1990".

     (4)  Section  1.10  "Design Limits" on page 6  of  the
Agreement,  first  sentence,  fourth line, delete the number
"170" and replace  it  with the number "180".

     (5)  Section  5.3  on page 18 of the Agreement, middle  of
second line delete the words "by Operator".

     (6)  Insert  the words "by Operator" after the word
"Failure"  in Section 5.3(a) on page 18 of the Agreement.

     (7)  Section 5.3(b) on page 18 of the Agreement is amended
in  its entirety to read as follows:

     "(b)  Failure  by  Operator to complete Financial Closing
by  December  31, 1989,  failure  by  Operator to commence
construction  of  the  Facility  by December  31,  1989.
Operator's abandonment of construction or operation  of the
Facility  at  any  time, failure by Operator  to  provide
evidence  of reliable  fuel  supply by April 30, 1990, and
failure by Operator  to  reach the  Commercial Operations Date by
the later of November 1, 1991  or  thirty (30) Days after North
Carolina Power advises Operator that the Interconnection
Facilities are sufficient to accept deliveries up to the
Estimated Dependable Capacity unless excused by Force Majeure as
specified in Article 14; or

     (8)  Page 18 of the Agreement, Subsection 5.3(c), fifth line
down, delete  the  phrase "any breach of financial documents
associated  with  the performance  of  this  Agreement;" and
replace  it  with  the  phrase  "any termination  for  default
of  financing  agreements  associated  with   the performance of
this Agreement or material breach thereof that could lead  to the
termination of such financing agreements;"

     (9)  Subsection  5.3(e) of the Agreement is renumbered  as
5.3(f) and the following new Subsection is added to Section 5.3
of the Agreement:

     "5.3(e)  The failure by the Company to make payments for
energy or  capacity in accordance with this Agreement."

     (10)  Section  6.1 on page 20 of the Agreement is amended
in  its entirety to read as follows:

     "6.1  Operator  represents and warrants that beginning with
the  Commercial Operations  Date and at all times thereafter
until the termination  of  this Agreement  that  it  shall  have
fuel oil stored at  the  Facility  site  in quantities
sufficient  to  operate  the  Facility  for  one  hundred   and
sixty-eight  (168)  consecutive  hours  at  the  Dependable
Capacity  level determined  in  accordance with Article 11. From
time  to  time,  as  North Carolina  Power  may  reasonably
request,  Operator  shall  provide   North Carolina Power
evidence of its compliance with this obligation. For purposes of
this provision, fuel oil will be  deemed  to  be 'stored  at  the
Facility site' if such fuel oil is fully dedicated  to  the
Facility  and  stored in a storage tank or tanks that are
connected  to  the Facility  by delivery  pipelines capable of
delivering  fuel  oil  to  the Facility  at  a rate that will
support Facility operation at the  Dependable Capacity determined
in accordance with Article ll.

     (11) Add the following sentence to Section 7.1 on page 25 of
the Agreement: "In  addition,  prior  to tenth (10th) of each
Month  after  the  Commercial Operations  Date, Operator shall
provide North Carolina Power with  Facility generating,
performance and event data consistent with the format  specified
in the NERC Generating Availability Data Systems (GADS) reporting
standards."

     (12)  Section  7.6 on page 27 of the Agreement, second  line
from the  bottom  of the page, delete the phrase "pursuant to
(a),  (b)  and  (c) above." and replace it with the phrase
"pursuant to (a) and (b) above."

     (13)  Section  8.1 on page 29 of the Agreement,  middle  of
sixth line  down, delete the phrase "sixty (60) Days" and replace
it with  "thirty (30) Days".

     (14) Section 8.8(a) on page 31 of the Agreement is amended
in  its entirety to read as follows:

     "(a) Events of Force Majeure set forth in Article 14 of this
Agreement.

     (15) The following sentence is inserted after the word
"month." on the third line of Subsection 10.15(a) on page 40 of
the Agreement:

     "The  Commercial Operations Date may not occur earlier than
thirty (30) days after  completion of  the  Interconnection
Facilities if such  earlier Commercial Operations Date would then
occur prior to November 1, 1990."

     (16) Section 10.15(d) on page 42 of the Agreement, first
sentence, middle of third line of paragraph, delete the phrase
"Section 7.6(c)" and replace it with the phrase "Section 7.6(b)".

     (17)  Section 11.1 on page 44 of the Agreement is amended
in  its entirety to read as follows:

     "Section 11.1. Operator's original Estimated Dependable
Capacity  is  150  MW for the Summer Period and 180 MW for the
Winter Period. "

     (18)  Section 13.5 on page 54 of the Agreement is amended
in  its entirety to read as follows:

     "13.5  Security  for compliance with Section 13.4 above may
consist  of  an unconditional and irrevocable direct pay letter
of credit issued by  a  bank acceptable to North Carolina Power
in a form and with substance acceptable to  North  Carolina
Power. At North Carolina Power's option,  security  for
compliance with Section 13.4 may (in place of the letter of
credit) consist of one or more of the following:

     (a)  A  payment or performance bond issued by a company
acceptable to  North Carolina  Power  for  payment to North
Carolina Power  in  the  event  of  a material  breach  by
Operator in a form and with  substance  acceptable  to North
Carolina power.

     (b)  A  corporate  guarantee which North Carolina Power, at
its  discretion, deems  to  be equivalent in quality to the
security detailed above  in  this Section  13.5  in  a form and
with substance acceptable to  North  Carolina Power. "

     (19) Section 13.7 on page 58 of the Agreement is amended in
its entirety to read as follows:

     "13.7 Neither Party shall be liable to the other Party for indirect,
incidental, or consequential damages arising out its failure to
deliver or purchase Dependable Capacity energy or hereunder or failure
to complete Interconnection Facilities by the date specified in Section 8.1,
irrespective the causes thereof, including fault or negligence.
Notwithstanding the above waiver of indirect, incidental, or
consequential damages, each Party to this Agreement shall be
liable for any obligations to pay damages to, or to reimburse  or
indemnify the other Party as expressly set forth in this
Agreement."

     (20) Sections 18.1(a) and (b) on page 64 of the Agreement
are amended in their  entirety  to  read as follows: "(a) If the
Disallowance occurs  before  the sixteenth anniversary of  the
Commercial  Operations Date, North Carolina Power shall continue
to  pay for  Dependable Capacity at the Capacity Purchase  Price
set  forth in Article 10 through the sixteenth anniversary of
the  Commercial Operations Date. Payments for Dependable
Capacity  beginning  on  the  sixteenth anniversary of  the
Commercial  Operations  Date  shall not exceed the amount
unaffected  by the  Disallowance.  Further, "North Carolina Power
may, at  its option,  beginning  on  the  sixteenth  anniversary
of  the Commercial  Operations Date withhold up to seventy-five
(75) percent  of  the payments for Dependable Capacity  until
the sooner  of  (i) the seventeenth anniversary of the Commercial
Operations   Date   or  (ii)  the  entire   amount  of  the
Disallowance is repaid with Interest from the date each  part of
the Disallowance was paid to Operator. In the event  that such
withholding  does not fully repay the Disallowance  and  accrued
Interest  by  the  seventeenth  anniversary  of  the Commercial
Operations  Date,  the  Operator  shall  pay  the remainder  to
North Carolina Power within twenty-eight  (28) Days  after  the
seventeenth anniversary of  the  Commercial Operations Date in a
lump sum;

     (b)  If  the  Disallowance  occurs after the sixteenth
anniversary  of  the Commercial  Operations  Date, all future
payments  for  Dependable  Capacity shall  not  exceed the amount
unaffected by the Disallowance.  Further, the Operator  shall
repay the full amount of the Disallowance with  Interest  by the
later of (i) one year from the date of such Disallowance or (ii)
the seventeenth anniversary of the Commercial Operation Date."

      IN WITNESS WHEREOF, the parties hereto have caused this
Amendment to be executed by their duly authorized
representatives, and it is effective as of the last day set forth
below:

VIRGINIA ELECTRIC AND POWER
 COMPANY                           PANDA ENERGY CORPORATION

By: __________________________     By________________________
     Larry W. Ellis                  Robert W. Carter
Title:  Vice-President, System     Title:     Chairman
     Planning and Power Supply
Date:   10/24/89                   Date: 10/23/89






                    EXHIBIT A

DATA REQUIRED TO PERFORM INTERCONNECTION STUDY

1.  Electrical one-line of the Facility.

2.  Explanation of proposed equipment protection and control
    scheme  (may  be  shown functionally on the one-line).

3.  Site  plan  showing  plant  layout,  property  lines,  access
    roads  and  switchyard boundaries.

4.  Preliminary  equipment  layout  and  arrangement  for
    switchyard  and  generator step-up transformer (GSU).

5.  Estimated GSU impedance +/- 20 percent.

6.  GSU connection and winding.

7.  Estimated generator reactances +/- 20 percent.

8.  Estimated generator kilowatt rating +/- 10 percent.

9.  Estimated generator kilovar rating +/- 10 percent.

10. Explanation of proposed excitation system.

11. Estimated station auxiliary load +/- 20 percent.

12. Requirements for construction and start-up power.

13. Project schedule (I-J or bar chart format) including but not
    limited to  the following milestones:
    - QF status obtained
    - Engineering 30% complete
    - One-line approved
    - Financial Closing
    - Major licenses/permits
    - Major material procurement
    - Start construction
    - Engineering 70% complete
    - Utility technical submittals complete
    - Operating procedures finalized
    - Start test and start-up
    - Roll turbine
    - Initial synchronizing date
    - Capacity test complete
    - Commercial operation

Data submitted in a preliminary or estimated form shall be
updated within 30 days after final equipment arrangements and
specifications are established.



EXHIBIT 10.39
                       AMENDMENT NO 2.
                             TO
         THE POWER PURCHASE AND OPERATING AGREEMENT
                           BETWEEN
                    PANDA-ROSEMARY. L.P.
                             AND
             VIRGINIA ELECTRIC AND POWER COMPANY

                              
This  Amendment No. 2 (hereinafter the "Amendment")

effective as  of  July  30,  1993,  is by and between  PANDA-

ROSEMARY,  L.P., ("Operator") a Delaware limited

partnership, and VIRGINIA  ELECTRIC AND  POWER  COMPANY

("North Carolina Power" or the  "Company"),  a Virginia

public service corporation.

                          RECITALS

     WHEREAS,  Operator and North Carolina Power are parties

to  a Power  Purchase  and Operating Agreement dated

January 24,  1989, originally entered into between Panda

Energy Corporation and  North Carolina Power and subsequently

assigned to Panda-Rosemary Corporation May 15, 1989 and

amended with Amendment No.  1  effective  October 1, 1989

(such Agreement as  amended  by Amendment No.1. is hereafter

referred to as the "Agreement"); and

     WHEREAS,  the  Agreement was assigned as  of  January

6, 1992 to Operator; and

     WHEREAS,  the  Agreement  contains  a  provision  that

allows Operator  and  North  Carolina Power to redetermine

the Base  Gas Index,  the Composite Gas Index, and/or the

fuel component  of  the Base Fuel Compensation Price; and

     WHEREAS,  Operator and North Carolina Power have

redetermined the  Energy Purchase Price and now wish to

amend certain provisions of the Agreement;

     NOW,  THEREFORE, in consideration of the mutual

promises and obligations  stated herein, Operator and North

Carolina Power  do hereby agree to amend the Agreement as

follows:

     (1) In Section 1.10, first sentence, lines 6 and 7,

delete the words "thirty-five (35) percent of the Dependable

Capacity or fifty (50)  percent to Seventy-five (75)" and

insert the words  "nineteen (19) percent of the Dependable

Capacity, twentyfour (24) percent to fifty-four (54) percent

of the Dependable Capacity, or sixty-five (65) percent to

eighty (80)"

     (2)  Section 10.2, is hereby deleted in its entirety

and replaced with the following:


     "Unless the provisions of Sections 10.4 or 10.6 are in

effect, during the Months of April, May, June, July, August,

September, and October,  the Fuel Compensation Price shall

be equal to the  Summer Gas  Compensation  Price ("SGCP").

During the months  of  November, December, and March, the

Fuel Compensation Price shall be equal  to the  Winter Gas

Compensation Price ("WGCP"). During the  months  of January

and February, the Fuel Compensation Price shall be equal to

the Winter Oil Price ("WOP"). In each case, the Heat Rate

shall  be 8900  Btu/kWh  ("Contract Heat Rate"). The  Energy

Purchase Price shall be calculated using the formula:

Energy Purchase Price
                              8,900 Btu/kWh
 = [(Fuel Compensation Price)( ------------)] + O&M
                                1,000,000
Price specified in Section 10.14 where,

Fuel  Compensation Price is in cents/mmBtu, and Variable O&M
Price specified in Section 10.14 is in cents/kWh."

  (3)  Section  10.3,  is hereby deleted  in  its  entirety

and replaced with the following:

      "(a) During  the Months when the Fuel Compensation Price

      shall be set  equal to the SGCP, the SGCP shall be

      calculated using the formula (See Exhibit B, Example

     1):

                 1      1
    SGCP = [(((1-SR1)(1-SR2))+0.03)(SSG)] + SGT

    where,

    SR1  =  the  latest published Transco tariff  retainage

value issued  prior  to and effective on the first day of

the applicable Month for Transco Zone 3-5 Interruptible

Transportation;

   SR2  =  the North Carolina Natural Gas (NCNG) tariff

retainage fixed at 2%;

   SSG  =  Summer  Spot  Gas  for the  applicable  Month

is the arithmetic  average of prices determined as of the

first of  that Month for (i) the Transco Zone 3 Index Price

for Spot Gas delivered to  pipelines  as  published in the

first issue of  either  Inside FERC's  Gas  Market Report,

or Inside FERC's Gas  Market  Report  Special Report,

whichever is published first, as appropriate;  (ii) the

contract index price for spot gas delivered to pipelines

under the  heading  "Columbia - Rayne"  as  published  in

Natural  Gas Intelligence Gas Price Index; and (iii) the bid

week price for  the Month in question, for Transcontinental

Gas Pipe Line Corp., Zone 3 as  published in  Natural Gas

Week in the  table  Spot  Prices  on Interstate Pipeline

Systems; and

     SGT  =  Summer Gas Transportation for the applicable

Month is the  sum  of  (i)  the  latest published  Transco

tariff charges, including  applicable surcharges, issued

prior to and effective  on the  first  of  the  Month,  for

Transco  Zone 3-5  Interruptible Transportation;  (ii)

$0.25, adjusted monthly beginning  August  1, 1993  by  the

percentage change between the index values  for  the Months

four and five Months prior to the applicable Month, of  the

Consumer Price Index for All Urban Consumers, U. S. City

Average, as first published in Table 1 of the CPI Detailed

Report, in the row titled, "All Items", under the  column

heading  "Unadjusted  percent change to  (date)  from";  and

(iii) $0.04.  All  references  to Transco "published

tariffs"  in  this Section  10.3  shall refer  to amounts

reported  on  the  Transco electronic bulletin board,

"TRANSIT"; provided  however,  that  if there is any dispute

as to the accuracy of such amounts, the  term "published

tariffs" shall mean those tariff(s) filed by Transco at the

FERC.

(b) During  the Months where the Fuel Compensation Price

     shall be set equal to the Winter Gas Compensation

     Price, the WGCP shall be calculated using the formula

     (See Exhibit B, Example 2):

              1      1     1
WGCP = [(((1-WR1)(1-WR2)(1-WR3))+0.03)(WSG)] + WGT

where,

   WR1  =  the  latest published Transco tariff  retainage

value issued  prior  to and effective on the first day of

the applicable Month  for  Transco  Zone 6-5 (from Leidy,

PA.  to Pleasant  Hill, N.C.), Interruptible Transportation;

     WR2  =  the latest published CNG tariff retainage value

issued prior to and effective on the first day of the

applicable Month for CNG Interruptible Transportation;

WR3 = the North Carolina Natural Gas tariff retainage fixed

at 2%;

     WSG  =  Winter  Spot  Gas  for the  applicable  Month

is the arithmetic  average of prices determined as of the

first of  that Month for (i) the CNG Appalachia Index Price

for Spot Gas delivered to pipelines as published in the

first monthly issue Inside FERC's Gas Market Report, or

Inside FERC's Gas  Market Report - Special Report, as

appropriate; and  (ii)  the contract index price for spot

gas delivered to pipelines under the heading "Appalachia -

CNG" as published in Natural Gas Intelligence Gas Price

Index; and

     WGT  =  Winter Gas Transportation for the applicable

Month is the  sum  of  (i)  the  latest published  Transco

tariff charges, including applicable surcharges, issued

prior to and effective,  on the  first of the Month, for

Transco Zone 6-5 (from Leidy,  PA.  to Pleasant  Hill, N.C.)

Interruptible Transportation; plus  (ii)  the latest

published   CNG tariff  charges,  including   applicable

surcharges, issued prior to and effective, on the first day

of  the Month  for CNG  Interruptible Transportation;  plus

(iii)  $0.25, adjusted monthly beginning August 1, 1993 by

the percentage change between the index values for the Months

four and five Months  prior to  the applicable Month, of the Consumer

Price Index for All Urban Consumers, U. S. City Average as

first published in Table 1 of  the CPI  Detailed  Report,

in the row titled "All  Items",  under  the column heading

"Unadjusted percent change to (date) from"; and (iv) $0.04.



     In  addition to the WGCP, Operator will be paid a

startup fee for  each "Start-up" during the Months of

November, December,  and March,  except  as  set  forth

below.  For  the purpose  of  this Agreement, Start-up shall

mean each time the Facility produces  Net Electrical  Output

following zero Net Electrical  Output,  or  each time the

Facility is Dispatched to continue delivery of Net

Electrical  Output  after Company delivers  gas pursuant to

Section 10.4. The  start-up  fee (SF) shall be determined

using the following formula (See  Exhibit B, Example 3);

SF = $38,286.00(WOP - WGCP)

where,

     WOP  =  Winter Oil Price, using the same formula

specified in Section  10.3(c)  below, but for the Months of

November, December, and March; and

          WGCP  =  Winter Gas Compensation Price, as

     determined in this Section 10.3(b). Payment  of  the

     start-up fee will accrue upon each  Start-up, and will

     be  made  with the regular monthly billing.  Payment of

     the start-up  fee  shall be contingent upon Operator's

     compliance  with North  Carolina  Power's  Dispatch and

     the Design  Limits  of  the Facility. If  the  Facility

     operates in  accordance  with  North Carolina Power's

     Dispatch for the lesser of North Carolina  Power's

     Dispatch or twenty-four (24) hours and then experiences

     an off-line Forced  Outage, Operator will receive

     payment of a  start-up  fee. Operator will not receive

     the start-up fee for (i) any periods  of time Operator

     requests  North  Carolina  Power  to  receive Net

     Electrical  Output and North Carolina Power agrees to

     accept such Net  Electrical  Output when North Carolina

     Power  would not  have otherwise Dispatched the

     Facility to deliver such Net  Electrical Output;  (ii)

     the  first test, or Operator requested  tests,  for

     Dependable Capacity during any Winter Period; and (iii)

     Start-up following a Forced Outage that resulted from

     the Facility  delivering  to North Carolina Power zero

     Net  Electrical Output  during  a  period of time the

     Facility  was  Dispatched  to deliver Net Electrical

     Output to North Carolina Power where  (x)  a start-up

     fee has already accrued for such Dispatch period  or

     (y) the  Start-up  for such Dispatch period occurred in

     a  Month  other than November,  December, or March. The

     total  Fuel  Compensation Price,  plus the start-up

     fee, for Net Electrical Output delivered during  the

     Dispatch period shall not exceed the WOP as determined

     for the Months of November, December, and March.

 (c) During  the Months where the Fuel Compensation Price

     shall be set equal to the Winter Oil Price, the WOP

     shall be calculated using the formula:

          WOP = ($4.45/mmBtu)(OI)

where,

     OI  =  Oil  Index  which will be based on prices

reported in Platt's  Oilgram Price Report in the U.S. Tank

Car/Truck Transport table  for  No. 2 fuel oil. The index

will be the sum of  the  most recently reported average of

low and high prices on No. 2 fuel  oil delivered to

Greensboro and Norfolk, determined as set forth below,

divided by 114.49 cents/gallon (which is the sum of the

average  of the  low and high prices for No. 2 fuel oil for

the same locations as  published in each Wednesday's Platt's

Oilgram during the  month of  December 1992). In calculating

the numerator for the Oil  Index for  the current  month,

the average price  for  No.  2  fuel  oil delivered to each

location, will be determined using the values published  in

each Wednesday's Platt's Oilgram for  the preceding Month,

i.e. that is January's price would be determined by  prices

reported in December."

     (4)  Section  10.4,  is hereby deleted  in  its

entirety and replaced with the following:

"(a) Subject  to the provisions of Sections 10.2, 10.3.  and

10.6, North Carolina may, at its election and in compliance

with the restrictions and provisions set forth below, supply

gas to the Facility during periods when North Carolina Power

is able  to obtain sufficient quantities of gas to allow

Operator to  meet North  Carolina  Power's Dispatch in a

manner consistent  with the  Facility's  Design  Limits.

North Carolina  Power  shall contact  Operator each Friday

morning and advise  Operator  of North  Carolina Power's

plans to supply the Facility with  gas for  the  following

week, including any  actual  arrangements committed to  as

well  as additional  arrangements being considered. Operator

shall use its best efforts to accept  and consume  North

Carolina Power's gas, except Operator shall  be under  no

duty to accept deliveries of natural  gas  for  the

production  of  Net Electrical Output  if  the  Facility

was projected  by  North Carolina Power on Friday of the

previous week to be Dispatched on-line at the Energy

Purchase Price  or the  price  Operator has nominated

pursuant to  Section 10.6; provided, however, Operator shall

be obligated to produce  Net Electrical  Output in

accordance with  Dispatch  from  North Carolina Power

delivered natural gas if one of the following conditions

exist:



          (x) the Company has an identifiable off system

power  sale opportunity and the Company  has,  within  a

reasonable time after having identified such off-system

power  sale opportunity,  provided  notice thereof  to

Operator,  or  (y) the Company  has  gas  available as a

result of a forced outage  at  a Company  natural gas

turbine facility and the Company has provided, within  a

reasonable time after such forced outage, notice  thereof to

Operator,  or  (z) the Company has scheduled  an  outage  of

a Company  natural  gas turbine facility and the  Company

has  given Operator at least 30 days notice prior to

delivery of natural gas. (b) Notwithstanding  anything in

this Agreement  to  the  contrary, Operator  shall  not be

required to accept deliveries  of  gas from  North  Carolina

Power  if (i)  the  consumption  and/or acceptance  of  such

gas would cause Operator  to  breach  or violate  any

statute, regulation or permit applicable  to  the Facility,

or  (ii) Dispatch of the Facility would  transgress any

other  provision of this Agreement. If it is  found  that

acceptance and/or consumption of such gas will be in

conflict with any  of Operator's contracts, Operator shall

immediately advise  North Carolina Power of such conflict.

In  such  event the  parties will endeavor to resolve such

conflict;  however, Operator shall not be required to accept

deliveries of natural gas  until  the conflict is resolved.

As of the  execution  of this Amendment, Operator is unaware

of any such conflict with any of its contracts.

          (c) North Carolina Power shall pay Operator, for

the Net Electrical Output generated each day with gas

supplied by North Carolina  Power,  an amount equal to the

Converted Energy Purchase Price,  as  adjusted  by sub-

section 10.4(k)  hereof, in  lieu  of payment  of  the

Energy Purchase Price pursuant to  Sections  10.1 through

10.3.  For purposes of this section, the Converted  Energy

Purchase Price shall be calculated as follows:

CEPP  =  NEO  [O&M  +  (Heat Rate * (MGT Fee +  PO  Fee))]

+ [(DN Fee)(#Days gas supplied)]

where,

"CEPP" = Converted Energy Purchase Price

"NEO"  =  Net  Electrical Output, expressed in kWh and

defined in Section 1.28

"O&M"  =  0&M Price specified in section 10.14

 "Heat Rate" = .0089 MMBtu/kWh

"MGT Fee" = The management fee of 4 cents/MMBtu

"PO Fee" = The pipeline operating fee of 12 cents/MMBtu,

adjusted monthly  beginning August 1, 1993 by the percentage

change  between the  index values for the Months four and

five Months prior to  the applicable  Month,  of  the

Consumer Price  Index  for  All  Urban Consumers, U. S. City

Average as first published in Table 1 of  the CPI  Detailed

Report,  in the row titled "All  Items",  under  the column

heading "Unadjusted percent change to (date) from"

"DN Fee" = The daily nomination cost of $450 each day

          (d) On each day which North Carolina Power elects

to Dispatch the Facility on-line pursuant to this Section

10.4,  (i) Operator will operate the Facility in accordance

with the terms of this Agreement, and (ii) North Carolina

Power will be obligated  to deliver  to  Operator  such

quantities  of natural  gas  as  are sufficient  to  allow

Operator to meet Dispatch  during  such  day, based  on  the

Contract Heat Rate of 8900 Btu/kWh. The  amount  of natural

gas presumed to have been consumed by the Facility  during

such day will be based on the following:

FC = NEO * Heat Rate

where,

"FC"  =  Fuel  Consumed, the amount of natural gas presumed

to be consumed  by  the Facility during Dispatch under this

section,  in MMBtu's.

"Heat Rate" = .0089 MMBtu/kWh

The actual adjusted amount of natural gas delivered to the

Facility at  its  Pleasant  Hill measuring station shall  be

based  on  the followinq:

FA = FS * (.98) where,

"FA"  =  Fuel  Accepted, the amount of natural gas actually

placed into the Facility's pipeline adjusted by NCNG's 2%

retainage tariff in MMBtu's.

"FS"  =  Fuel  Supplied, the amount of natural  gas

specified, in MMBtu's,   in  the  monthly  measurement

statements produced by Transcontinental Gas Pipeline Company

and/or Columbia Gas Transmission Corporation and allocated

as delivered by North Carolina Power.

     Any  positive difference between the Fuel Accepted

("FA") less the Fuel Consumed ("FC") ("Over Delivery") shall

be reconciled on a monthly basis as provided below in sub-

section 10.4(k)1.

  Any  negative difference between the Fuel Accepted ("FA")

less the Fuel Consumed ("FC") ("Under Delivery") shall be

reconciled  on a monthly basis as provided below in sub-

section 10.4(k)2.

(e) To  the  extent  that  the  quantity of  natural  gas

    actually consumed at the Facility to generate the Net

    Electrical Output produced by the Facility differs from

    the quantity of  natural gas  presumed to have been

    consumed at the Facility ("FC",  as defined   above),

    Operator  shall  be  responsible  for   any shortfall,

    or shall be entitled to retain  any  surplus,  of

    natural gas.

(f) North  Carolina Power may not exercise its election  to

    supply gas to the Facility unless the Facility will be

    Dispatched  to run for a minimum of 8 consecutive

    hours.

(g) Except as provided for in Section 10.4(f) above, North

    Carolina Power's Dispatch rights will not be affected

    by gas deliveries made by North Carolina Power.

(h) North  Carolina  Power's natural gas shall  be

    delivered, and title to such natural gas will pass to Operator, at

    Operator's Pleasant  Hill  measurement  station.  North

    Carolina Power warrants title to all gas delivered to

    Operator and is responsible for obtaining all necessary

    regulatory authorizations.

(i) North  Carolina  Power's  natural  gas  will  be

    delivered to Operator's  Pleasant Hill measurement

    station at  no cost  to Operator.

(j) North  Carolina Power will indemnify and hold Operator

    harmless from  over and under deliveries of gas attributable

    to North Carolina Power's movement of gas to the Facility on

    interstate pipelines and such over and under deliveries will
  
    be settled by North Carolina Power in a manner consistent

    with the imbalance settlement provisions of the appropriate

    pipeline(s).

(k) Over and Under deliveries of natural gas to

    Operator (e.g., imbalances) attributable to North Carolina

    Power's movement of gas to the Facility will be settled

    monthly as follows:

     1. Over Delivery of natural gas by North Carolina Power

     to Operator will  be credited to the Company on the

     monthly billing at a rate equal to the average of

     Transco's average cash-in/cash-out tied to Zone 3 IT

     (See Exhibit B),  including associated  transport

     costs and retainage factor,  for  such month the Over

     Delivery occurs (See Exhibit B, Example 4).

    2 .  Under  Delivery  of  natural  gas by  North  Carolina

    Power to Operator  will be credited to Operator on the

    monthly billing at a  rate equal to the average of Transco's

    average cash-in/cash-out tied to Zone 3 IT (See Exhibit B),

    including associated transport costs and retainage factor,

    for such month the Under Delivery occurs (See  Exhibit  B,

    Example 5). 

(l) If  the  Facility has to shut down due to a loss of gas supply

    from  North  Carolina Power, it shall not be construed as a

    Forced Outage.
 
(m) If  the  Facility  is Dispatched to continue  delivery

    of Net Electrical Output after North Carolina Power's

    delivery of gas is  completed, the Energy Purchase

    Price in effect at the time shall  then  apply  for

    such additional  generation.  If  this situation

    occurs  in the Months of November,  December,  and

    March, Operator shall receive the start-up fee as set

    forth in Section 10.3(b).

(n) Notwithstanding any other provision of this Agreement

    including Section  15.1,  North Carolina Power agrees to pay

    any taxes applicable to the Company's supply of or transfer

    of title to natural gas under this provision. If the new

    taxes are levied on the sale of energy or the

    combustion/consumption of natural gas,  then  the Company

    shall i) pay such taxes applicable  to the  sale  of energy

    or the combustion/consumption of  natural gas  whenever  it

    elects to exercise its  rights  under  this Section 10.4, or

    (ii) forfeit its rights under  this  Section 10.4 to supply

gas to the Facility."

(5)  Section  10.5,  is hereby deleted  in  its

entirety and replaced with the following:

    "If any Government index used to determine the Energy

Purchase Price is discontinued, an index specified by an

appropriate U.S. Government agency, if available, shall be

substituted for such discontinued Government index, and if

no  such replacement  government index is made available, a

new index  shall be  determined  by  agreement of the

Parties. In addition,  if  any publication,  or index within

a publication, used to determine  the Energy  Purchase Price

is discontinued, a new publication or  index shall  be

determined by agreement of the Parties. If  any  of  the

indices  or  publications specified herein are determined

by  both Parties  to no longer represent market conditions,

or if the  basis of  calculation of  those  published

indices  or  publications  is substantially modified, the

indices or publications may be replaced by  agreement of the

Parties, except, however, that changes in  the base  year(s)

reporting basis, minor changes in weighting and minor

changes  in  benchmarks  shall  not  be construed  as

substantial modifications of the indices or publications and

the affected values shall be reestablished in accordance

with the instructions of the appropriate Government agency

or publication."

(6)  Section  10.6, is hereby deleted in its entirety

and replaced with the following:

     "Operator  may set an Energy Purchase Price that  it

believes will  increase  the  on-line Dispatch of the

Facility,  under  the following terms:

 (a) Operator  must notify North Carolina Power in writing

     prior to the close of business at noon on Wednesday of

     any week that  a new  Energy  Purchase Price is

     offered, and  such new  Energy Purchase  Price  will

     be  effective beginning 11:59  PM  the following

     Friday.

(b) The  new  Energy  Purchase Price shall remain in  effect

    until Operator  provides notice of a new Energy Purchase

    Price,  but not  less  than seven days. (c) The new Energy

    Purchase  Price shall not exceed the Energy Purchase Price

    in effect pursuant to Section 10.1 through Section 10.3."

(7)  Section  10.7,  is hereby deleted  in  its entirety and replaced

     with the following:

     "Opportunities  to  redetermine the  Fuel  Compensation

Price shall  begin  on  the third July 1 after the

Commercial Operations Date, and every third July 1,

thereafter. Such date shall hereafter be  the

"Redetermination Date." Either Party must  submit  written

notice  to the other Party requesting such redetermination

no  less than  four  (4) Calendar Months prior to the

Redetermination  Date. Such  written notice shall include

any proposed change(s)  and  the basis  for such change(s).

The Parties shall within 30 Days of  the submittal of such

notice enter into good faith negotiations for the purpose

of  revising the Fuel Compensation Price to  reflect more

accurately  the  prices then prevailing in the market  for

prudent purchases  of natural gas. If such redetermination

is not  complete within thirty (30) Days after the

Redetermination Date, such matter may  be  submitted to

binding arbitration as discussed  in  Section 10.8 below.

The exercise by a party of its right to redetermine the

Energy  Purchase price, shall cause all rights and

obligations  of this Amendment No. 2, other than this

Section 10.7, to be null  and void as of the Redetermination

Date, and the parties' rights and obligations under the

Agreement dated January 24, 1989 (as amended by Amendment

No. 1) will be substituted therefore."

(8)  Section  10.14,  is hereby deleted in  its  entirety

and replaced with the following:

     "North  Carolina Power shall also pay Operator, on a

per kWh basis,  a  variable operation and maintenance

adjustment. This  O&M Price  shall  be  0.20  cents/kWh in

1993  dollars and  shall  be increased  or decreased, as

appropriate, on April 1, 1994,  and  on each April 1

thereafter by the change in the Gross Domestic Product

Implicit Price Deflator for the previous Calendar Year."

     Operator  is  responsible for securing any approvals  of

this Amendment from any Lender providing financing for the

Facility  (as that  term is defined in the Agreement) or

those entities that  are parties  to  the  Consent to

Assignment, Delegation and  Assumption Agreement  other than

North Carolina Power and will bear all  costs of  obtaining

such approvals. North Carolina Power shall be allowed to

rely on Operator's execution of this Amendment as evidence

that such approvals have been obtained.

     Except as expressly modified hereby, all the terms and

conditions of the Agreement shall remain in full force and

effect.

      IN  WITNESS WHEREOF, the parties hereto have caused this

Amendment to be executed by their duly authorized

representatives as set forth below:

VIRGINIA ELECTRIC AND
POWER COMPANY                   PANDA-ROSEMARY, L.P.
By:_____________________        By Its General Partner,
   Larry Ellis                  Panda Rosemary Corporation
Title: Senior Vice President    By: Robert W. Carter
Dated:  September 1, 1993       Title:  Chairman
                                Dated August 30, 1993

EXHIBIT B



NOTE: ALL VALUES USED IN EXAMPLES ARE FOR ILLUSTRATIVE
PURPOSES ONLY.

EXAMPLE 1 - Summer Gas Compensation Price

SSG (Summer Spot Gas) = Average of:
   i) Inside FERC Index - Transco Zone 3 =$2.07/Dth
  ii) Natural Gas Intell - Columbia Gulf at Rayne =$2.09/Dth
 iii) Natural Gas Week Average Bid Wk - Transco Zone 3 =$2.09/Dth
SSG = $2.083/Dth
SGT (Summer Gas Transport):
   i) $0.3635
  ii) $0.2500
 iii) $0.0400
      $0.6535
SR1 = .0326
SR2 = .0200
              1      1
SGCP = [(((1-SR1)(1-SR2))+0.03)(SSG)] + SGT
SGCP = [(((1-.0326)(1-.0200))+0.03)($2.083/Dth)] + $0.6535
SGCP = $2.914/Dth

EXAMPLE 2 - Winter Gas Compensation Price

WSG (Winter Spot Gas):
   i) Inside FERC CNG Appalachia            = $2.230
  ii) Natural Gas Intell CNG Appalachia     = $2.240
                                    Average = $2.235
WR1 = Transco retainage           = 1.97%
WR2 = CNG retainage               = 2.28%
WR3 = NCNG retainage              = 2.00%
WGT (Winter Gas Transportation):
  i) Transco tariff               =$.2676/Dth
 ii) CNG IT tariff                =$.2087/Dth
iii) NCNG tariff                  =$.2500/Dth
 iv) Natural  Gas  Clearing House =$.0400/Dth

 Total                            =$.7663/Dth
             1      1      1
WGCP = [(((1-WR1)(1-WR2)(1-WR3))+0.03)(WSG)] + WGT

              1        1
WGCP
= [(((1-.0197)(1-.0228)(1-.0200))+0.03)(S2.235)] + S.7663/Dth
WGCP = $3.213/mmBtu

EXAMPLE 3 - Start-up Fee

Winter Oil Price = ($4.45/mmBtu)(OI) = ($4.45)(.903) =$4.018/mmBtu

OI:

  i) Norfolk average #2    = 52.225 cents/gal
 ii) Greensboro average #2 = 51.175 cents/gal
                 Total     = 103.400 cents/gal

0I = 103.400/114.49 = .903

Start-up Fee = $38,286($4.018-$3.213) = $30,820

EXAMPLE 4 - Over Delivery

If Fuel Supplied = 110,000 Dth on 5 Days and North Carolina

Power requests Facility to generate 11,798,000 kWh then,

     CEPP = 11,798,000 kWh [$.002/kWh + .0089

     mmBtu/kWH($.16/mmBtu)] +

          (5 Days)($450.00/Day) = S42, 646.00

   FC = (11,798,000 kWh)(8900 Btu/kWh) = 105,000 Dth

   FA = (110,000 Dth)(.98) = 107,800 Dth





   FA > FC by 2,800 Dth, over delivery reconciliation is:

($2.0263/Dth + transport cost + retainage factor)(2,800 Dth)

= ($2.0263/.9674 +.3568)(2,800 Dth) = $6,864.00 due Company

EXAMPLE 5 - Under Delivery

If Fuel Supplied = 100,000 Dth on 5 Days and North Carolina

Power requests Facility to generate 11,798,000 kWh then,

CEPP = 11,798,000 kWh [$.002 kWh + .0089

mmBtu/kWH($.16/mmBtu)]

+ (5 Days)($450.00/Day) = $42,646.00


FC = (11,798,000 kWh)(8900 Btu/kWh) = 105,000 Dth


FA = (100,000 Dth)(.98) = 98,000 Dth


FC > FA by 7,000 Dth, under delivery reconciliation is:
(S2.0263/Dth + transport cost + retainage factor)(7,000 Dth)
= ($2.0263/.9674 +.3568)(7,000 Dth) $17,160.00 due
Operator







EXHIBIT 10.40

               FUEL SUPPLY MANAGEMENT AGREEMENT
                               
             THIS  AGREEMENT is made effective on the 10th day
of October, 1990 by and between:
   
      PANDA-ROSEMARY CORPORATION, a Delaware corporation,
      with principal  offices in Dallas, Texas, hereafter
      referred  to as "PANDA"; and 
      
     NATURAL  GAS CLEARINGHOUSE, a Colorado general
     partnership, with   principal   offices  in  Houston,
     Texas,   hereafter referred to as "NGC".
     
WITNESSETH, THAT:

     WHEREAS,  PANDA is engaged in the development,
construction and  operation of a cogeneration electricity
generating  facility (the  "Facility") in Roanoke Rapids,
North Carolina together with a 9.6 mile pipeline (the "Panda
Pipeline") to interconnect  with the pipelines   of  North
Carolina  Natural  Gas  Corporation ("NCNG"),
Transcontinental Gas Pipe Line Corporation ("Transco") and
Columbia  Gas  Transmission  Corporation  ("Columbia")  near
Pleasant  Hill,  Northampton County, North Carolina
(hereinafter called the "Facility"); and

     WHEREAS,  NGC  is a gas and oil marketing organization
with the  capability  to  perform  fuel  management   services
for industrial companies as to natural gas and other fuels;
and

     WHEREAS, PANDA desires to hire and retain NGC to manage
the acquisition  and transportation of fuel to the Facility
and  NGC wishes to be hired and retained therefor.

     NOW  THEREFORE, in consideration of the mutual  covenants,
obligations  and  considerations  hereinafter  set   forth,
the parties hereto do hereby contract and agree as follows.

                          ARTICLE I.
                          DEFINITIONS
                               
1.01   "Best   Cost"  shall  mean  the  lowest  price
reasonably available for reliable supplies and transportation
of Gas  and/or No.  2 fuel oil meeting the specifications
established for the Faciality, when purchased in similar
quantities for  delivery to the same point and at the same
point in time.

1.02  "Btu" shall mean the amount of heat required to  raise
the temperature of one pound of water one degree at 60 degrees
Fahrenheit.

1.03  "Commercial Operations Date" shall mean the date  that
the Facility is ready to commence commercial operations.

1.04 "Dekatherm" or "dt" shall be equivalent to one (1) MMBtu.

1.05  "Delivery  Point" shall mean the point  of
interconnection between  the  Transporter's sales meter and
the  Panda  Pipeline near  Pleasant  Hill, Northampton County,
North Carolina,  unless otherwise expressly agreed in writing
between NGC and PANDA.

1.06   "Electrical   Dispatch"  shall  mean   the   quantity
of electricity  which Virginia Electric Power Company
requires  the Facility to generate from time to time.

1.07  "Facility"- shall mean the steam, chilled water  and
power generation facilities owned by PANDA its successors and
assigns in  Roanoke  Rapids, North Carolina or in the
immediate  vicinity of Roanoke Rapids.

1.08  "Financiers" means (a) any individual  or  entity
lending money  to  PANDA  for the construction or term
financing  of  the Facility,  or  the  establishment and/or
maintenance  of  working capital  requirements, or the
refinance or take-out of  any  such loan;  or,  (b) any lessor
under a single investor  or  leveraged lease finance
arrangement.

1.09  "Force  Majeure" as employed herein and  for  all
purposes relating  hereto  shall  mean  any situation  or
occurrence  not reasonably  within  the control of the party
claiming  suspension and which, by the exercise of due
diligence, such party is unable to  prevent  or  overcome,
and shall  include,  not  by  way  of limitation,  acts  of
God, strikes, lockouts or other  industrial disturbances,
acts  of  the  public  enemy,  wars, blockades, insurrections,
riots, epidemics, landslides, lightning, earthquakes, fires,
storms, hurricanes, floods, washouts, arrests and  restraints
of  governments and people, civil  disturbances, explosions,
breakage or accident to machinery or lines  of  pipe including
the   Facility,  freezing  of  wells  or pipelines,
curtailment  of transportation, the necessity for making
repairs or  alterations  to  machinery or lines  of  pipe
including  the Facility,  inability  of  any party hereto  to
obtain  necessary materials, supplies, licenses or permits (or
unavoidable  delays, after  the  exercise of reasonable
diligence, in  acquiring  such materials, supplies, licenses
or permits), and any other  causes, whether  of  the kind
herein enumerated or otherwise, not  within the  control  of
the party claiming suspension and which  by  the exercise  of
due diligence such party is unable  to  prevent  or overcome.
It is understood and agreed that the settlement of strikes  or
lockouts shall be entirely within the discretion  of the
party  having the difficulty. However, Force  Majeure  shall
not be applicable to a failure to pay sums of money owed.

1.10  "Gas" or "Natural Gas" shall mean gas in its natural
state as  produced from an oil, gas or gas condensate well as
well  as residue gas resulting from gas processing, and which
gas is  then treated  so as to comply with the quality
specifications  of  the interstate pipeline  transporting
such  Gas  to  markets for consumption.

1.11  "Interest" shall mean the compensation for the  accrual
of monetary  obligations under this Agreement computed
monthly  and prorated  daily, from the time each such
obligation  becomes  due and  payable, based on an annual
interest rate equal to the Prime Rate  plus one (1) percent.
For purposes hereof, Prime Rate shall mean  the  rate of
interest from time to time publicly  announced by  The  Chase
Manhattan Bank, N.A., at  its  principal  office, presently
located at 1 Chase Manhattan Plaza, New York, New  York 10081,
as  its prime commercial lending rate, determined  as  of the
time such obligation becomes due and payable, or the maximum
non-usurious  rate of interest allowed by the laws of  the
State of North Carolina, whichever is less.

1.12 "MMBtu" shall mean one million Btu's.

1.13  "Month"  shall mean the period beginning at  eight
o'clock A.M.  on  the first Day of a calendar Month and ending
at  eight o'clock  A.M.  on  the first Day of the next
succeeding  calendar Month.

1.14 "NCNG" shall mean North Carolina Natural Gas Corporation.

1.15  "PANDA  Pipeline"  shall  mean  that  certain  natural
gas pipeline  which  PANDA has built or will build  between
Pleasant Hill,  North  Carolina  and  the  Facility,  together
with   all appurtenant safety and other operating equipment
required in  the operation of a high pressure gas pipeline.

1.16   "Receipt  Point"  shall  mean  the  point  or  points
on Transporter's  pipeline set forth on Exhibit "A" attached
hereto and as the same may be amended from time to time.

1.17   "Transporter"  shall  mean  the  interstate  pipeline
or pipelines  taking  delivery  of Gas  at  the  Receipt
Point  and transporting same to the Delivery Point.

1.18   "Year"  shall  mean a contract year  (rather  than   a
calendar  year   unless  the context clearly  contemplated  a
calendar   year)  which   shall  mean   a   period  of  three
hundred   sixty-five  (365) consecutive   days,   the   first
such contract  year  beginning  at eight o'clock A.M. on  the
Day   of   first   delivery  of  Gas   hereunder;   provided,
however, that any such year which contains a date of February
29    shall   consist  of  three  hundred  sixty  six   (366)
consecutive days.

                          ARTICLE II.
              NATURAL GAS RESPONSIBILITIES OF NGC
                               
2.1 NGC will do the following with regard to the acquisition
and  transportation of natural gas:

        A. Advise  PANDA and assist in the negotiation of
           natural gas  purchase  and transportation
           agreements  for  the full requirements of the
           Facility;
           
        B. Purchase and arrange for delivery, as agent for
           PANDA, of quantities of natural gas as approved by
           PANDA.
           
        C. Manage all plant and pipeline dispatching,
           allocation, invoicing, verification of volumes to
           assure  adequate fuel supply to plant at all
           times.
           
        D. Negotiate  discounts  from  interruptible   and
           firm pipeline  transportation fees as to
           transportation  of gas supplies to the Facility,
           it being understood that NGC will be entering into
           interruptable transportation agreements   pending
           the  availability   of   firm transportations;
           and
           
        E. Supervise and conduct communications between and
           among the  Facility, NCNG, any pipelines which may
           transport gas  on  behalf  of PANDA or NGC for
           delivery  to  the Facility, and natural gas
           producers to ensure delivery of  reliable  and
           economically priced gas supplies  to the Facility.
           
                         ARTICLE III.
               FUEL OIL RESPONSIBILITIES OF NGC
                               
3.1 NGC will do the following with regard to the acquisition
and  transportation of fuel oil:

        A. Advise  PANDA  and assist in the negotiation  of
           fuel acquisition,  inventorying, deliveries, and
           fuel  oil hedging agreements.
           
        B. Supervise  and  conduct invoicing and verification
           of delivery volumes and quality specifications.
        
        C. Purchase  and  arrange  for  delivery,  as  agent
           for PANDA,  of  quantities  of fuel  oil  as
           approved  by PANDA.
           
                          ARTICLE IV.
                         COMPENSATION
                               
4.1 PANDA will pay the following amounts to NGC:

        A. Four  cents  ($0.04)  for each MMBtu  of  natural
           gas which  is  actually purchased and transported
           to  the Facility pursuant to arrangements made by
           NGC; or,

        B. Three  cents  ($0.03) for each MMBtu  of  natural
           gas reserves  owned  by  PANDA  and  transported
           to the Facility pursuant to arrangements made by
           NGC.
       
        C. Two-tenths  of one cent ($0.002) for each  gallon
           of fuel oil which is actually purchased and
           delivered to the Facility pursuant to arrangements
           made by NGC.
        
4.2  So long as that certain Gas Purchase Contract between
PANDA  and  NGC  dated  April  12,  1990 (which  provides
for  certain  minimum  volumes of gas to be delivered to the
Facility) remains  in  effect,  NGC  shall not be compensated
for  performing  the  duties  and obligations set forth in
this Agreement as  to  such  gas volumes.

4.3  In the event that in a given month NGC arranges for
natural  gas  supplies  at  a  delivered price less  than
the  Benchmark  Delivered  Price  for such month, then PANDA
will  pay  NGC  an amount  equal to sixty percent (60%) of
the difference  in  such  price.  The  Benchmark  Delivered
Price  is  composed  of the  Benchmark  Gas  Price together
with the Benchmark Transportation  Rate. For purposes of this
agreement, the Benchmark Gas Price is  the  Index  Price  set
forth in the first issue  each  month  of Inside  F.E.R.C.'s
Gas Market Report for Zone 3 (Station 65)  on
Transcontinental  Gas Pipe Line Corporation  and  the
Benchmark  Transportation  Rate is the lower of the maximum
transportation  rate  or  general discounted transportation
rate in  effect  for  such  month from Zone 3 to Zone 5 on
Transcontinental  Gas  Pipe  Line Corporation plus applicable
surcharges.

                          ARTICLE V.
                       TERM OF AGREEMENT
                               
5.1 This agreement shall be effective from and after the date
hereinabove written and shall have a term equal to the longer
of five  (5)  years from the date of commercial operations
of  the plant  or  the term of that certain Gas Purchase
Contract  dated  April 12, 1990 between PANDA and NGC.

5.2  This agreement may be terminated by PANDA upon thirty
(30)  days  notice if NGC fails to perform its obligations
hereunder.  Such failure to perform shall include:

        A. Failure  to arrange for the purchase or
           transportation of  natural  gas  or  fuel oil when
           required  by  the Facility.
           
        B. Arranging  for natural gas delivered to  the
           Facility with  a  price  more  than $.04 per
           MMBtu  above  the Benchmark Delivered Price.
           
                          ARTICLE VI.
               HEDGING ARRANGEMENTS AND BEST COST PRICING
                               
6.1  NGC  shall monitor Gas and No. 2 fuel oil market
conditions and   shall  communicate  with  PANDA  monthly
regarding  market expectations   and  opportunities,
recommending  price   hedging strategies,  utilizing  futures
and  options  on  the  New  York Mercantile  Exchange,  when
advisable.  NGC  shall  execute  and administer  hedging
transactions as approved by PANDA.  For  such hedging
transactions  PANDA  shall  pay  a  transaction  fee  of one-
half cent ($.005) per MMBTU of gas of five cents ($.05)  per
barrel  of  No. 2 fuel oil. PANDA shall advance funds to  NGC
to cover  the initial and subsequent maintenance margin
required  to effect  said  hedging  transaction,  or
alternatively  at  NGC's option, shall pay NGC a working
capital charge to cover its  cost of capital for funding such
transaction on behalf of PANDA.

6.2  NGC  will  endeavor on a best-efforts basis,  at  all
times during  the  continuation of this Agreement, to arrange
for  the purchase  and  transportation  of natural  gas
and/or  fuel  oil supplies for the Facility on a "Best Cost"
basis.

                          ARTICLE VII
                            PAYMENT
                               
7.1  On  or  before the tenth (lOth) day of each month
following the  month in which services were provided by NGC
hereunder,  NGC shall  furnish a statement to PANDA showing
the quantity  of  gas (expressed  in  MCF  and dekatherms)
delivered  to  the  Facility together  with NGC's invoice
for all sums due from PANDA  to  NGC therefor and including
the fees for any applicable gas transportation incurred and
paid for by NGC and also  including any  sums  due  for
sharing  of gas  transportation  discounts received.
 
            A. As  to invoices relating to natural gas
            purchases and fees  due on gas transportation,
            within fifteen  (15) days  after receipt of said
            statement but in no event earlier than the 25th
            day of the month following  the month   in  which
            services  were  provided  by NGC hereunder),
            PANDA shall wire transfer funds to  cover said
            statement to the bank designated by NGC in such
            statement.
            
         B. As to invoices relating to No. 2 fuel oil, within
            ten (10)  days after receipt of invoice, PANDA
            shall wire transfer funds to the bank designated
            by NGC in  said invoice.
            
         C. Should   either  party hereto fail   to   pay   the
            full  amount  due on any statement or invoice  when
            the same is  due,  then  Interest on the unpaid balance
            shall  accrue  from  the  date  such   payment   or
            payments was/were due until the same is/are paid.
            If  PANDA fails  to  pay  any such statement  or
            invoice  for thirty  (30) days beyond  the  due
            date,  then,  subject to notification of  PANDA's
            Financiers  as  hereinbelow  provided,    NGC   may
            suspend performance of its obligations hereunder
            until such invoice or invoices  is/are  paid.
           
7.2  In  the  event of a dispute as to the amount due  to
NGC, PANDA  shall  nevertheless pay the undisputed  portion
of  the invoice pending settlement of the dispute.
 
7.3  In  the  event that it is determined by any regulatory
or legislative body having jurisdiction over the pricing of
gas or No.  2  fuel  oil  or  the fees charged by pipelines
or  other carrier  transporting such fuels that PANDA  has
underpaid  or overpaid  therefor, then the parties hereto
shall adjust  their accounts  within thirty (30) days after
final determination  of the  amount  of  such  over or under
payment.  In  no  event, however,  shall NGC be obligated
to refund any fees  previously paid  to  NGC for its
services rendered hereunder, and  in  the event   such
actions  would  reduce  the  fee  to   be   paid
prospectively  to NGC for its services, then NGC  reserves
the right to terminate this agreement.
 
7.4  It  is  expressly understood and agreed  that  PANDA
will reimburse  to NGC, in addition to all other amounts due
to  be paid  to NGC hereunder, the cost of all letters of
credit which NGC is required to provide in purchasing
natural gas hereunder.
 
                            VIII.
                            NOTICES
                               
8.l Until PANDA is otherwise notified in writing by NGC,
notices to  NGC shall be addressed to NGC at the address set
forth below or at such address as may hereafter by named:

                   Natural Gas Clearinghouse
                   13430 Northwest Freeway Suite 1200
                   Houston, Texas 77040
                   Telephone: (713) 744-1730
                   Telecopier: (713) 744-1795

8.2  Until  NGC is  otherwise notified in writing  by  PANDA,
notices to  PANDA  shall be addressed to PANDA at the address
set  forth below or at such other address as may hereafter by
named:
                   Panda-Rosemary Corporation
                   Attn: Natural Resources Department
                   4100 Spring Valley Rd.
                   Suite 1001
                   Dallas, Texas 75244
                   Telephone: (214) 980-7l59
                   Telecopier: (214) 980-6815
                   
8.3  Notices  may  be  given  by facsimile  transmission   or
in  writing, postage prepaid and addressed to the last  known
address  of   the  party  being  notified.  All  notices  and
invoices  shall   be  considered   delivered   when  actually
received.  Any  notice  to suspend, terminate or extend  this
Agreement  shall  be   sent  by United States  Mail,  postage
prepaid, certified, return  receipt requested,  to  the  last
known  address  of  the  party  being notified.

8.4   For so long as PANDA shall have outstanding and  unpaid
any  financing liabilities relating to the Facilities to  any
person, firm  or entity (hereafter called "Financiers"), NGC
shall  not  suspend   perforance  under or  terminate  this
Agreement    until   sixty   (60)   days    following    each
Financier's   receipt  of NGC notification  to   such  effect
(such  notice  to   be   sent  postage  prepaid,   certified,
return receipt requested to the last  known address  of  each
Financer).  NGC  shall  not suspend   performance  under   or
terminate  this Agreement if, after notice thereof and  prior
to   any  effective date of such suspension  or  termination,
Financiers,  or  any  of  them,  have  either:   (a)   caused
the   condition   precipitating  the  notice  of  breach   or
termination to be  cured;  or (b) assumed all obligations  of
PANDA  under  this Agreement.

                          ARTICLE IX.
                        INDEMNIFICATION
                               
9.1   Each  party ("Indemnitor") shall indemnify, defend  and
hold  harmless  the  other party ("Indemnitee"),  and   their
officers,   directors,   employees,  heirs   successors   and
administrators   from and  against  any   and   all   claims,
demands,   suits,   actions,  liabilities,  losses,  damages,
judgments,  and/or  legal  or  other expenses   (collectively
"Claims") which may  arise  from  or in connection  with  the
performance   or   non-performance   of   their   obligations
hereunder. If a Claim is asserted or action  brought  against
Indemnitee  as  to  which it believes  it   is   entitled  to
indemnification    under  this  Article,  Indemnitee    shall
promptly notify  Indemnitor in writing of such Claim.  Prompt
notice as contemplated  in the preceding sentence shall  mean
such   notice as  would  be  required  to  enable  Indemnitor
to   assert  and prosecute appropriate defenses  relative  to
such  Claim  or  action in  a  timely  manner. If  Indemnitee
fails  to  give  Indemnitor prompt  notice  of  any  claim or
action   as   provided  in  this Section,  Indemnitor   shall
have   no   obligation   to   indemnify  pursuant   to   this
Article.   Upon   receipt  of  such   notice    request   for
indemnification,  Indemnitor   shall    promptly    make    a
determination  of  whether it is required to  indemnify   and
shall   promptly  notify  Indemnitee  in  writing   of   that
determination.

                          ARTICLE X.
                REPRESENTATIONS AND WARRANTIES
                               
10.1   NGC   represents and warrants the following to  PANDA:
That  it   is   a  general  partnership  duly  organized  and
existing    under  the   laws   of  the  State  of   Colorado
possessing  the power  to do business  in  North Carolina  as
well as each state in  which it will  purchase gas and No.  2
fuel  oil for the Facility; that it is  solvent and  has  not
sought protection from its creditors in Bankruptcy that  each
of  the  general  partners  is solvent  and  has  not  sought
protection from its creditors in Bankruptcy; that it has  the
power  to  enter  into  this Agreement;  that   all   actions
required  to  enter and to perform this Agreement  have  been
taken  or   will   be  taken when required;  that  the  party
executing   this  Agreement   on  behalf  of  NGC   is   duly
authorized and empowered to bind  NGC hereto; and, that there
are  no  impediments of any sort to NGC's entering into  this
Agreement.

10.2   PANDA represents and warrants the following  to   NGC:
That  it  is   a  duly  incorporated  and  validly   existing
Delaware  corporation   qualified  to  do  business  in   the
State   of   North Carolina; that it is solvent and  has  not
sought  protection  from its  creditors  in Bankruptcy;  that
is  has the  power  to  enter into  this agreement; that  all
actions required to enter and to perform this Agreement  have
been  taken or will be taken when required; that  the   party
executing   this  Agreement  on  behalf  of  PANDA  is   duly
authorized  and  empowered  to  bind PANDA hereto; and   that
there   are   no impediments of any sort to PANDA's  entering
into this Agreement.

                          ARTICLE XI.
                         FORCE MAJEURE
                               
11.1   In  the  event that either party hereto is prevented
from   carrying   out   its material duties  and  obligations
hereunder  by  the  occurrence of an event beyond the control
of   and   not   the  fault  of such party ("Force Majeure"),
then  the  affected   party  shall  promptly   give   notice,
full   particulars  and  remedial  actions   being  taken  to
correct  such event of Force  Majeure  to  the  other   party
and  the  affected party shall  take  all  steps   reasonably
necessary  to  correct  the  condition  causing  the    Force
Majeure.   The   party  receiving notice of  the   event   of
Force   Majeure  shall  have  the right,  to  terminate  this
Agreement  if  the  event  of  Force  Majeure  continues  for
ninety  (90)  days,  upon  giving  the  affected party thirty
(30)  days  written   notice  to  such   effect,  unless  the
affected  party is able to  resolve  the  condition of  Force
Majeure  and  resume  performance of its   duties   hereunder
within  such thirty (30) day period. In no event  shall   the
failure   to  pay sums of money due and owing  hereunder   be
excused by any event of Force Majeure.

                         ARTICLE XII.
                   MISCELLANEOUS PROVISIONS
                               
12.1   No  waiver  by  either party of one or  more  defaults
or   breaches  by the other party in the performance of   any
of   the   provisions of this Agreement shall operate  or  be
construed  as  a  waiver of any other or further  default  or
breach, whether  of  a  like or of a different character.

12.2  This  Agreement  shall be binding upon  and  inure   to
the  benefit   of  the legal representatives, successors  and
assigns   of  the  respective  parties hereto. No  assignment
or   sale   of   any  interest shall be effective  until  the
remaining party hereto  has received written notice  to  such
effect.  No  assignment or sale  of interest  shall   relieve
the  assigning party of  its  obligations hereunder   without
the   written  consent  of   the   remaining   party  hereto;
provided, however, that NGC hereby grants its consent  to and
agrees   to  look  to Financier in the event  that  Financier
assumes   operational  control  and/or  ownership   of    the
Facilities  during   the   term   hereof.   Nothing  in  this
Agreement   shall   be  construed to  prohibit   PANDA   from
assigning   or  pledging   this   Agreement   as   additional
security  for certain loans made  or  to  be  made  to  PANDA
by  Financier  relative to the development and operation   of
the Facility.

12.3  This Agreement constitutes the entire agreement between
the   parties    and   supersedes  all  previous   contracts,
agreements   and  understanding   between  the  parties  both
written   and   oral.   This Agreement  may  not  be  amended
except in writing and  executed  by both parties hereto.

12.4   This  Agreement may be executed in multiple originals,
each of  which, when taken together, shall be construed as  a
complete original.

12.5  In interpreting this Agreement, it is acknowledged that
it  was  prepared  jointly  by both parties hereto  and   not
to   the  exclusion  of  one party by the other and  that  in
preparing  this Agreement, each party had access to  its  own
counsel.

12.6  It  is  not  the  purpose  of  the  parties  to  create
a   partnership,   joint  venture  or  association,  or   the
relationship  of   agency  or  employer-employee  unless  and
except  as   otherwise expressly  provided  herein.   Neither
this   Agreement   nor    any dealings   hereunder  shall  be
construed or considered as  creating such relationship.

12.7   This  Agreement shall be governed by the laws  of  the
State of Texas.

12.8  Neither party shall be liable for consequential damages
for   failure   to   perform   its   obligations   hereunder.
PANDA's   sole remedy  for NGC's failure to perform shall  be
the termination  of this Agreement.

12.9   PANDA   will   not,  during  the  duration   of   this
Agreement,  contract  with  any  other party or  entity   for
fuel  management services.

12.10   The   parties  hereto  recognize  that  execution  of
additional   amendments,      clarifications,  documentation,
assignments,   mortgages,  pledges and  other  evidences   of
security  herein  may   be required  from  time  to  time  by
Financier. PANDA and NGC agree  to promptly execute each such
instrument requested by Financier from time  to  time  and at
all times during the continuance  of  this Agreement.

12.11   This Agreement shall remain confidential during   the
Term  hereof   and  neither  party  shall disclose   any   of
the    terms,   conditions,  obligations,  duties   promises,
benefits  or  liabilities  set   forth   in   this  Agreement
without  the  express  prior   written  permission   of   the
remaining  party hereto; except, however,  that  each   party
shall  be  free to disclose such  facts  as  may  be required
by applicable statute, rule, regulation or by loan agreements
of  either party's lenders or either of the  parties  hereto,
without  need of securing the prior  permission of the  other
party hereto.

         IN  WITNESS WHEREOF, this instrument is executed  in
duplicate   originals  as  of  the  date  first   hereinabove
written.
                   BUYER:         PANDA-ROSEMARY CORPORATION
                                  Robert W. Carter
                                  President


                                  Attest




                                  NATURAL GAS CLEARINGHOUSE


                                  By:   Stephen W. Bergstrom
                                  Its:  Executive Vice President
                                        Marketing & Supply

                                  Attest



EXHIBIT 10.41

March 5, 1991



Mr. Stephen W. Bergstrom
Executive Vice President
Marketing & Supply
Natural Gas Clearinghouse
13430 Northwest Freeway
Suite 1200
Houston, Texas 77040

RE: Amendment Number 1 to Fuel Supply Management Agreement
    Dated October 1O, 1990

Dear Steve:

In accordance with our previous discussion, this letter will
when appropriately executed constitute our agreement relative
to the captioned matter.

The undersigned parties to the subject Agreement hereby amend
the captioned Agreement as follows:

  1. The following new subsection is added to Section 4.1 of
     Article IV:

      D. One cent ($0.01) for each MMBTU of natural gas
         purchased from North Carolina Natural Gas and used
         in the facility pursuant to arrangements made by
         NGC.
         
Sincerely,

PANDA-ROSEMARY CORPORATION      NATURAL GAS CLEARINGHOUSE



Robert W. Carter                Stephen W. Bergstrom
Chairman                        Executive Vice President
                                Marketing & Supply

EXHIBIT 10.42
                   GAS PURCHASE CONTRACT
                          BETWEEN
              PANDA-ROSEMARY CORPORATION
                            AND
                 NATURAL GAS CLEARINGHOUSE

                      APRIL 12, 1990


                     TABLE OF CONTENTS
                                                 PAGE NO.
ARTICLE I    -DEFINITIONS                               2
ARTICLE II   -COMMITMENT, NOMINATIONS AND               7
              PRODUCTION NOTICES
ARTICLE III  -FACILITIES                                9
ARTICLE IV   -PRICE AND PAYMENT                         9
ARTICLE V    -WARRANTIES                               14
ARTICLE VI   -TAXES                                    15
ARTICLE VII  -TERM OF CONTRACT                         16
ARTICLE VIII -DELIVERY PRESSURE, QUALITY               18
              METERING AND MEASUREMENT
ARTICLE IX   -NOTICES                                  19
ARTICLE X    -DEFAULT                                  21
ANTICLE XI   -FORCE MAJEURE                            22
ARTICLE XII  -ARBITRATION                              23
ARTICLE XIII -BUYERS CREDIT                            25
ARTICLE XIV  -INDEMNIFICATION                          25
ARTICLE XV   -REPRESENTATIONS & WARRANTIES             26
ARTICLE XIII -MISCELLANEOUS PROVISIONS                 27



                   GAS PURCHASE CONTRACT

     This  GAS PURCHASE CONTRACT (the "Contract") is
made and  entered into on this day of , 1990 by  and
between   PANDA-ROSEMARY  CORPORATION,  a   Delaware
corporation, hereinafter referred to as  "BUYER",and
NATURAL   GAS  CLEARINGHOUSE,  a  Colorado   general
partnership, hereinafter referred to as "SELLER".

                        WITNESSETH

      THAT    WHEREAS,   SELLER  has   supplies   of
natural   gas  ("Gas") available for sale  to  BUYER
hereunder; and

      WHEREAS,  BUYER  is engaged in the development
of   a  cogeneration power   generating project   in
Roanoke    Rapids,    North   Carolina  ("Facility")
which will require Gas to fuel its operation; and

     WHEREAS,  SELLER desires to deliver and sell to
BUYER   and  BUYER desires  to receive and  purchase
from  SELLER  the  Gas which SELLER   has  available
under  the  terms  and  conditions  hereinafter  set
forth.

      NOW   THEREFORE,   in  consideration  of   the
mutual   covenants   and  agreements   herein    set
forth,  the  parties hereto have   agreed   and   do
hereby contract as follows:

                            I.
                        DEFINITIONS
                             
        1.01  "Average  Gas Index Price" shall  mean
the average  of  the twelve  (12)  preceding  months
Gas  prices   as   quoted  in   the   first  Monthly
issue  each Month of Inside FERC's Gas Market Report
in   the  table   "Prices of Spot Gas  Delivered  to
Pipelines"   in   the   row   entitled   Texas   Gas
Transmission  -  Louisiana under the heading  "Index
Price."

        1.02  "British thermal unit" or "Btu" shall
mean  the  amount  of heat  required  to  raise  the
temperature  of  one  pound  of   pure   water  from
fifty-eight   and   five   tenths   (58.5)   degrees
Fahrenheit    to  fifty-nine and five-tenths  (59.5)
degrees Fahrenheit.

       1.03   "Commencement  Date" shall  mean   the
date   on   which  the Facility becomes commercially
operational.  BUYER  shall notify   SELLER  of   the
date   that   the   Facility  becomes   commercially
operational promptly after such event occurs.

       1.04   "Cubic   Foot of Gas" shall  mean  the
volume   of   Gas  which would  occupy   one   cubic
foot    of  space   when   such   Gas   is   at    a
temperature of sixty (60) degrees Fahrenheit  and  a
pressure of  14.73 pounds per square inch absolute.

      1.05  "Day" shall mean a period of twenty-four
(24) consecutive hours beginning and ending at eight
o'clock A.M. local time.

     1.06 "Dekatherm" or "dt" shall be equivalent to
one MMBtu.

      1.07 "Delivery Point" shall mean the point  or
points set forth on Exhibit "A" attached hereto  and
made  a part hereof, as the same may be amended from
time to time hereunder.

       1.08   "Facility"  shall  mean  that  certain
cogeneration  electrical  power  generation  project
under  development by BUYER in Roanoke Rapids, North
Carolina.

      1.09  "Financier" means (a) any individual  or
entity  lending money to BUYER for the  construction
or   term   financing  of  the  Facility,   or   the
establishment and/or maintenance of working  capital
requirements,  or the refinance or take-out  of  any
such  loan;  or,  (b)  any  lessor  under  a  single
investor or leveraged lease finance arrangement.

     1.10 "Force Majeure" as employed herein and for
all   purposes  relating  hereto  shall   mean   any
situation  or occurrence not reasonably  within  the
control of the party claiming suspension and  which,
by  the  exercise of due diligence,  such  party  is
unable  to  prevent or overcome, and shall  include,
not  by  way of limitation,  acts  of God,  strikes,
lockouts or other industrial disturbances,  acts  of
the  public  enemy, wars, blockades,  insurrections,
riots,     epidemics,    landslides,      lightning,
earthquakes,    fires,    hurricanes,     crevasses,
floods,    washouts,   arrests  and  restraints   of
governments    and   people,  civil    disturbances,
explosions,  breakage  or  accident   to   machinery
including   the   Facility  or lines  of  pipe,  the
necessity   for   making repairs or  alterations  to
machinery including the Facility or lines  of  pipe,
freezing  of  pipe or wells, inability of any  party
hereto  to obtain  necessary  materials, supplies or
permits  due   to   existing   or  future     rules,
regulations,  orders,  laws   or   proclamations  of
governmental    authorities   (both   Federal    and
State),   including  both civil  and  military,  and
any  other  causes  whether  of  the   kind   herein
enumerated  or otherwise, not within the control  of
the  party   claiming suspension  and which  by  the
exercise  of due diligence  such  party   is  unable
to   prevent or overcome. Inasmuch as the ability of
BUYER  and SELLER  to perform hereunder is dependent
upon  the  availability of  gas  transportation   at
the   Delivery  Point,  the  failure,    refusal  or
inability   of  Transporter to receive and transport
Gas on  BUYER's  or SELLER's  behalf at the Delivery
Point   shall  operate   as   an   event   of  Force
Majeure  hereunder.  It  is  understood  and  agreed
that    the  settlement  of  strikes   or   lockouts
shall  be  entirely  within  the discretion  of  the
party having the difficulty, but shall  not  require
the   settlement  of strikes or lockouts by acceding
to  the  demands  of the  opposing  party when  such
course  is  inadvisable in the   discretion  of  the
party having the difficulty.

     1.11  "Gas" or "Natural Gas" shall mean gas  in
its natural state  as  produced from an oil, gas  or
gas  condensate   well   as well   as   residue  gas
resulting  from  gas  processing,   and   which  gas
complies  with  the  quality specifications  of  the
interstate  pipeline   transporting   such  Gas   on
behalf     of     BUYER    (whether   directly    or
beneficially).

     1.12  "Beating  Value"  shall  mean  the  total
number  of Dekatherms  attributed  to SELLER's Gas by
BUYER's Transporter  for Gas received at the Delivery
Point each Month.

     1.13 "Interest" shall mean the compensation for
the  accrual  of  monetary  obligations  under  this
Contract computed Monthly and prorated  Daily,  from
the  time  each  such obligation  becomes   due  and
payable,  based on an annual interest rate equal  to
the  Prime  Rate plus one (1) percent. For  purposes
hereof, Prime Rate shall mean  the  rate of interest
from  time to time publicly announced by  The  Chase
Manhattan  Bank,  N.A., at its   principal   office,
presently  located at 1 Chase Manhattan  Plaza,  New
York,  New  York  10081,  as  its  prime  commercial
lending  rate,  determined  as   of  the  time  such
obligation  becomes due and payable, or the  maximum
non-usurious rate of interest allowed by the laws of
the   State  in which title to the Gas  passes  from
SELLER to BUYER, whichever is less.

     1.14 "Maximum Daily Quantity" shall mean 3,500 dt
per Day.

     1.15  "Minimum Take" shall mean 90,000 dt  per
Month.

     1.16    "MMBtu"  shall  denote  one   million
(1,000,000) British thermal units.

     1.17 "Month" shall mean the period beginning at
eight  o'clock A.M. on the first Day of  a  calendar
month  and ending at eight o'clock A.M. on the first
Day of the next succeeding calendar  month.

     1.18   "Receipt   Point"   shall   mean    the
point of interconnection  between  BUYER's  pipeline
and   the    pipeline  facilities   of  TRANSCO  and
Columbia Gas Transmission Corporation near  Pleasant
Hill,  Northampton County, North Carolina,  or  such
other point as the parties may mutually agree upon.

     1.19  "TRANSCO" shall mean Transcontinental Gas
Pipe  Line Corporation.

     1.20    "Transporter"    shall   mean    the
interstate  pipeline company, whether one  or  more,
receiving  Gas  tendered  by   SELLER  for   BUYER's
account  at the Delivery Point for further  delivery
at BUYER's direction.

     1.21   "Year"   shall  mean  a  contract  year
(rather    than   a  calendar   year   unless    the
context   clearly  contemplated   a  calendar  year)
which   shall mean a period of three hundred  sixty-
five   (365)  consecutive   Days,   the  first  such
contract year beginning  at  eight o'clock  A.M.  on
October 1, 1990 hereunder; provided, however,   that
any  such year which contains a date of February  29
shall  consist   of  three hundred  sixty-six  (366)
consecutive Days.

                            II.
                COMMITMENT, NOMINATIONS AND
                    PRODUCTION NOTICES
                             
     2.01  Commitment.  Subject to all the terms and
conditions   of  this  Contract,  SELLER  agrees  to
sell  and  deliver or  cause  to   be  delivered  to
BUYER, at the Delivery Point such quantities of  Gas
as BUYER  may  nominate from time to time each Month
up to the  Maximum Daily Quantity.

     2.02   Commitment.  If  this  Contract  is  not
terminated   in accordance with Article VII  hereof,
then  SELLER shall, on  or  before October  1,  1993
do  either of the following at SELLER's option,  and
subject  to  approval  by  Financier  in  its   sole
discretion: (a) dedicate Gas  reserves sufficient to
deliver  the Maximum Daily Quantity of Gas  to   the
Delivery Point for the then remaining term  of  this
Contract;  or,  (b)  provide  financial  information
to  Financier  on  or  before October  1,  1993  and
annually    thereafter   sufficient    to     assure
Financier   of   SELLER's   continuing  ability   to
perform   under   this  Contract.  SELLER  shall  be
conclusively  presumed to   have   met   Financier's
financial  condition  tests  provided  herein   from
time   to  time, if its net  worth  (calculated   in
accordance   with   Generally  Accepted   Accounting
Principles)  is   at least equal  to  seventy  (70%)
percent  of  its net worth at date of  execution  of
this  Contract. If, during the continuance  of  this
Contract,   SELLER's net worth is found to  be  less
than   seventy (70%)  percent  of its value at  date
of  execution   hereof,  then Financier  may  notify
SELLER  of such fact (but the failure to  so  notify
shall  not waive Financier's rights with regard   to
this Section 2.02) and said notice shall specify  in
detail  the  basis for  Financier's  concerns  about
SELLER's   financial  condition. SELLER  shall  have
ninety (90) Days in which to provide Financier  with
assurances   of  its ability to perform  under   the
Contract  satisfactory    to   Financier,   or    to
dedicate   Gas   reserves sufficient to deliver  the
Maximum  Daily  Quantity of Gas   to   the  Delivery
Point for the remaining term of the Contract.

     2.03 Nomination. On or before ten (10) business
Days  prior  to the beginning of each  Month,  BUYER
shall  notify  SELLER  of  BUYER's  anticipated  Gas
requirements for such Month.

     2.04   Production Notices. SELLER  shall  have
agents   or   employees available  at all reasonable
times  to  receive  from BUYER, BUYER's  agents,  or
Transporter  dispatcher's advice  and  requests  for
changes  in the  rates of delivery of Gas  hereunder
as  required  from time to  time so  as  to  prevent
BUYER's  becoming  liable  for  any  penalties    to
Transporter. SELLER shall deliver Gas to  BUYER   at
the Delivery  Point  at consistent rates during each
Day  and  during  each Month and in accordance  with
BUYER's or Transporter's advices.

                           III.
                        FACILITIES

     3.01 SELLER's Facilities. SELLER shall, if
necessary, and at  its expense, provide   the
metering  and  interconnection   facilities
necessary  to  accomplish delivery of the Gas at the
Delivery  Point, such that Gas will be capable of
flowing on the Commencement Date.

                            IV.
                     PRICE AND PAYMENT

      4.01   Gas  Price-for Year 1. Subject  to  the
remaining   terms  and conditions of this  Contract,
the  price  payable  for all  Gas  received  at  the
Delivery  Point by BUYER commencing October 1, 1990,
up   to  and including  the  Maximum Daily Quantity,
shall be equal to  $2.147  per dt.

      4.02    Gas   Price  for  Subsequent   Years.
Beginning on  October  1, 1991  and  on October 1 of
each Year thereafter for the term  hereof, the price
payable  to  SELLER for quantities of Gas  effective
for the  next  ensuing  Year  shall  be redetermined
and shall be equal to  the Average Gas  Index  Price
per dekatherm for  the prior  Year  plus twenty-four
and seven-tenths cents ($0.247).

     4.03   Transportation  Charges.   SELLER shall,
upon  BUYER's   request or  requests  from  time  to
time,   transport  the  Gas  to  the  Receipt  Point
utilizing    the    lowest   priced   transportation
available  from  various pipelines  SELLER  utilizes
to  deliver  the Gas  to  the  said  Receipt  Point.
If  BUYER requests deliveries to the Receipt  Point,
then   BUYER  and   SELLER   shall   enter  into   a
mutually  acceptable agreement   naming  SELLER   as
agent    under   BUYER's   firm   or   interruptible
transportation  agreements.  SELLER   shall  invoice
BUYER  for all transportation  costs incurred by  it
in  transporting the Gas from the Delivery Point  to
the  Receipt  Point at the same time as it  invoices
BUYER  for  Gas  purchases  and   BUYER  shall   pay
therefor  at the same time that it pays   for   said
Gas purchases.

         4.04  Nomination Penalty. Should BUYER, for
any  reason other  than Force  Majeure  or  a  plant
turnaround  initiated by BUYER's   host,   The  Bibb
Company, fail to nominate and take during any  Month
at  least  the Minimum  Take,  then BUYER shall  pay
SELLER  a  penalty  of  $.40/dt  for each  dekatherm
less  than the Minimum Take nominated and  taken  by
BUYER  during  such  Month.  This penalty shall  not
apply until  BUYER's  firm transportation  agreement
becomes    effective    and    the    transportation
services therein contracted are available.

     4.05    Penalties  for  Over/Under  Tender   of
Gas.   SELLER    shall   be  responsible   for   any
scheduling, balancing or other penalties  imposed by
Transporter which are caused by SELLER's delivery of
Gas   to   the  Delivery Point during a given  Month
outside  of  the limits established from   time   to
time   by   BUYER  or  Transporter.   SELLER   shall
reimburse   BUYER   for   any   penalty    including
interest  imposed  upon  BUYER  by  Transporter  and
actually paid by BUYER.

      4.06   Payment for Gas. On or before the tenth
(lOth)  Day of  the Month  following  the  Month  in
which the Gas was  received,  SELLER  shall  furnish
a   statement  to  BUYER  showing  the   number   of
dekatherms that  Transporter received from SELLER at
the  Delivery  Point for such Month  accompanied  by
SELLER's  invoice  for all sums  due   SELLER   from
BUYER    therefor.   BUYER   shall   wire   transfer
payment   for   such   Gas according   to   SELLER's
instructions, within  ten  (10)  Days  after receipt
of  SELLER's statement and invoice or the  twentieth
(20th)  Day  of   the   Month  in  which  the   said
statement  and invoice were received, whichever   is
later,  except that BUYER may withhold payment   for
any  Gas   subject  to  a bona fide dispute,  or  if
BUYER has  been  put  on notice  that  title to  Gas
delivered or the right to receive  payment  therefor
is   subject  to a third party claim. BUYER   agrees
to  pay SELLER  any undisputed amounts each Month as
required  in this Article IV. Should BUYER  fail  to
pay the full amount due SELLER when the same is  due
as  herein provided, Interest on the unpaid  balance
shall  accrue from the date such payment or payments
was/were  due  until the same is/are paid.  If  such
failure to pay continues for thirty (30) Days beyond
the  due   date,  then, subject to  notification  of
BUYER's   Financiers  (as   hereinafter   required),
SELLER  may  suspend  deliveries  of Gas  hereunder,
but  the  exercise  of such  right   shall   be   in
addition to any and all other remedies available  to
SELLER.

         4.07  Refunds for Overpayment. In the event
that   it   is  determined  by  any  regulatory   or
legislative   body   having jurisdiction   over  the
pricing or sale of Gas that  BUYER  has paid  SELLER
a  price  in excess of the maximum lawful price   to
which   SELLER   is  entitled,  then  SELLER  shall,
within   fifteen (15)  Days after receipt of BUYER's
invoice  for the amount  of such overpayment,  remit
its   check  to  BUYER  in  full  refund   for  such
overpayment  together with applicable penalties,  if
any.

          4.08   Price   Reopener and  Minimum  Take
Revision.  Either party hereto may, at least  ninety
(90)  Days but not more  than one   hundred   twenty
(120)   Days   before  each  anniversary  commencing
October  1, 1993, give notice to  the  other   party
that  it  wishes to change the method or formula  by
which   the  price   of   Gas  is   determined.  The
parties   shall  thereafter promptly meet and  shall
negotiate  in  good faith to agree  on   a  modified
price determination method or formula. In  addition,
BUYER  may, at least ninety (90) Days but  not  more
than  one  hundred  twenty  (120)  Days before  each
anniversary   commencing  October   1,   1993,  give
notice  to  SELLER  that it wishes  to  revise   the
amount  of  gas  which constitutes Minimum Take  due
to  a  change  in BUYER's steam host's requirements.
If the parties are unable to  reach an  agreement by
thirty  (30)  Days  before the commencement  of  the
next  anniversary,  then  either   party  may  refer
the   disputed  matter  to arbitration  pursuant  to
Article XII hereof. The arbitrator's  decision shall
be  effective  from  the date either  party  invoked
arbitration.  In the  event that the index  used  to
compute   the   Average   Gas   Index    Price    is
discontinued    or  if  at  any  time   it   becomes
substantially unresponsive  to  the actual price  of
Gas  available  for   purchase   and  use   by   the
Facility,  then  the  parties shall  mutually  agree
upon  a substitute  index; provided that, if such an
agreement  is not  reached within thirty  (30)  Days
after  commencement of negotiation to select  a  new
index,   then   the  matter shall be  submitted   to
arbitration  as provided in Article XII hereof.  The
parties  shall  continue  to   perform  under    the
Contract   during   the  period   prior    to    the
arbitrator's  decision   under   the   pricing   and
other   conditions  including   the  definition   of
Minimum   Take  in  effect  immediately   prior   to
either  party's   invocation of arbitration.  Within
thirty  (30)  Days  following the  decision  of  the
arbitration  board, BUYER and SELLER  shall   adjust
their   accounts by making payments one to the other
as may be required to give effect to the decision of
the arbitration board.

                            V.
                        WARRANTIES

      5.01   Warranty  of  Title.  Title   to   and
responsibility  for  all  Gas contracted   hereunder
shall  pass  at  the Delivery Point   unless   BUYER
requests  delivery  of the Gas at the Receipt Point,
in   which   case title  to  and responsibility  for
the  Gas  shall pass at  the  Receipt Point.  SELLER
represents and warrants that the Gas subject  hereto
is not  now  dedicated  or committed to any purchase
other   than  SELLER herein,  except that  prior  to
the  commencement of deliveries,  SELLER shall  have
the   right to sell its Gas in such manner   as   it
deems  advisable.   SELLER represents  and  warrants
that  is  has the  authority to  contract  for   and
bind  all  interest  in the  Gas   subject   hereto.
SELLER   warrants  that it has good and merchantable
and   unencumbered  title  to   all   of   the   Gas
delivered  hereunder.  SELLER  agrees  to  indemnify
BUYER   and   save BUYER harmless from  all   suits,
actions, debts,  accounts,  damages,  costs,  losses
and   expenses,   including attorney  fees,  arising
from  or  out  of adverse claims of  any   and   all
persons to said Gas.

      5.02  Warranty of Delivery. If SELLER fails to
deliver any volumes of  Gas  nominated  by BUYER  up
to  the  Maximum Daily  Quantity,  SELLER will   pay
damages   equal  to the difference  between  BUYER's
reasonably incurred  cost  for alternate fuel at the
Facility  and   the   applicable  price  under  this
Contract  including the transportation charges  that
would have been applicable had SELLER delivered  the
nominated  volumes of Gas and including for  BUYER's
firm  transportation demand  charges,  if  any.  The
cost  of such alternate fuel, if gas,  will be   the
actual  price paid by BUYER and, if No. 2 fuel  oil,
will  be  the current  market  value  of No. 2  fuel
oil delivered  to  the  Facility. SELLER  shall  pay
BUYER's  damages under  this  Section  5.02   within
fifteen  (15)  Days after receipt of BUYER's invoice
accompanied   by   a statement  setting   forth  the
particulars  on which the  computation   of  damages
was based. BUYER shall exercise its best efforts  to
obtain   the  lowest  cost  alternative supplies  of
fuel  under the circumstances  and consistent   with
reliable   supplies  available  at  the   time    of
SELLER's  nonperformance.    In   no   event   shall
SELLER   be   liable   for any consequential  damage
suffered by BUYER.

                            VI.
                           TAXES

      6.01 Taxes.  All  taxes, severance taxes, fees
and   assessments imposed  with  respect to  Gas  or
the facilities through  which  it  is handled  at or
prior  to  delivery to BUYER at the  Delivery  Point
shall be  borne by SELLER, and all other taxes, fees
and assessments imposed with respect to such Gas  or
the  facilities  through which it is  handled  after
delivery  to  BUYER at the Delivery Point  shall  be
borne  by BUYER. BUYER  shall  be  responsible   for
any   sales,   use,  gross  receipts, franchise   or
other such tax imposed by the state, city, or county
in  which the Gas is ultimately consumed and if  any
such  taxes are imposed on SELLER, BUYER  agrees  to
reimburse SELLER therefor promptly after receipt  of
SELLER's   invoice   and  supporting   documentation
therefor.

                           VII.
                     TERM OF CONTRACT

     7.01 Term.   Subject  to  the  other  terms and
conditions hereof, this  Contract shall be effective
as  of  the  date  first  above written  and   shall
continue  in full force and effect  through November
30, 2005, and thereafter from Month to  Month  until
terminated   by   either Party upon not  less   than
thirty  (30) Days' prior written notice to the other
party.

     7.02  BUYER's Early Termination Privilege.
BUYER may wish to  purchase Gas reserves and, if  it
does  so, then BUYER shall have  the  right  at  any
time, prior to October  1,  1992,  to terminate this
Contract by tendering written notice to  SELLER  not
less than one hundred and twenty (120) Days prior to
the  effective  date  of such termination. If  BUYER
exercises  such privilege,  then this Contract shall
be  ended and  the  rights and duties of the parties
hereto,  excepting any claims arising prior  to  the
effective date of the early termination, shall cease
to exist.

     7.03   Termination For Condition Subsequent.
BUYER shall have  the right to terminate this
Agreement upon thirty (30) Days notice in   the
event   that   BUYER's  Power Sales  Agreement  with
Virginia  Electric  And Power  Company is terminated
due  to reasons such as, but  not  limited to:   (i)
failure   to   cure  a  material event  of   default
within   a  reasonable   time   after  notice;  (ii)
failure  to  provide  and  maintain the  performance
and  security  deposit; (iii) failure  to  indemnify
and hold  Virginia Power harmless from any liability
due  to  the  acts  of Operator (BUYER herein); (iv)
attempts   by   Operator   to   tamper   with    the
Interconnection Facilities; (v) reduction in  energy
sales  in  order   to  sell power   to   any   other
entity;     (vi)    failure    to    comply     with
representations   and   warranties    or   insurance
provisions;   or  (vii) appointment of a  liquidator
or  trustee of Operator or adjudication  by a  court
of    competent   jurisdiction  that  Operator    is
insolvent  or bankrupt.  Further,  BUYER  shall have
the   right  to  terminate  this Agreement  in   the
event   that  BUYER's  Cogeneration  Energy   Supply
Agreement   with   The  Bibb  Company  ("Bibb")   is
terminated   for  reasons such as, but  not  limited
to: (i) SUPPLIER's (BUYER herein) failure  to supply
steam  and  chilled  water in conformance  with  the
terms  of  the Contract;  or (ii) appointment  of  a
liquidator  or trustee of  SUPPLIER or  adjudication
by  a  court of competent jurisdiction that SUPPLIER
is insolvent or bankrupt.

                          VIII .
           DELIVERY PRESSURE, QUALITY, METERING
                      AND MEASUREMENT

     8.01  Delivery Pressure. The Gas shall be
delivered   by   SELLER at  the  Delivery  Point  at
pressures   sufficient  to  enable  Transporter   to
receive   the  Gas  at  flow rates consistent   with
SELLER's    Gas  quantity   obligations   hereunder.
SELLER   shall   not   be   obligated   to   install
compression to effect deliveries hereunder.

          8.02   Quality. All Gas delivered  to  the
Delivery  Point  shall   be of   standard   pipeline
quality,   including  heating  value  and   pressure
suitable   for  acceptance by BUYER and Transporter.
SELLER     shall    be   responsible    for     such
suitability  as  to  any   Gas   received   at   the
Delivery Points.

     8.03   Metering and Measurement.  The  Gas
received  at the  Delivery Point  will  be   metered
and   measured  by  Transporter.  The   volume   and
heating  value  of the Gas delivered hereunder shall
be determined  by Transporter   in  accordance  with
its   established   practices and procedures and all
payments hereunder shall be based thereon.

     8.04  Corrections.  BUYER will invoice  or
credit  SELLER  with SELLER's proportionate part  of
any corrected volumes for which BUYER is notified by
BUYER's  Transporter promptly upon receipt of   such
notification.  Any  payments not  questioned  within
two (2)   Years  shall  be  considered  conclusively
correct   as rendered.

                            IX
                          NOTICES
                             
     9.01   Notices.  Until  BUYER  is  otherwise
notified  in writing  by  SELLER, notices to  SELLER
shall  be   addressed  to SELLER at the address  set
forth  below  or  at  such  other  address  as   may
hereafter be named:

Natural Gas Clearinghouse
13430 Northwest Freeway
Suite 1200
Houston, Texas 77040

Telephone: (713) 744-1777
Telecopier: (713) 744-1757

Until   SELLER  is  otherwise  notified  in  writing
by   BUYER, notices  to  BUYER shall be addressed to
BUYER at  the  address set  forth  below or at  such
other address as may hereafter  be named:

Mr. Ralph T. Killian, Vice
President Panda Energy
Corporation 4100 Spring Valley,
Suite 1001 Dallas, TX 75244

Telephone: (214) 980-7159
Telecopier: (214) 980-6815

       9.02   Style   of   Notice. All  notices  are
required   to   be given  in  writing and  shall  be
deemed  received   when  actually received   by  the
party  being  notified.  All  notices  to  commence,
suspend  deliveries  or  terminate  this   Contract,
declare  events  of  Force Majeure, redetermine  the
price  mechanism, or terminate any portion  of  this
Contract   shall  be given by telegram or telecopier
transmittal   provided   that    such    notice   is
confirmed   the  same   Day   by   certified   mail,
postage prepaid to the last known mailing address of
the  party being notified.

        9.03   Notices  to  Financier.  BUYER  shall
provide  SELLER in writing with the name and address
of  each  Financier on a current basis. For so  long
as   BUYER   shall  have  outstanding   and   unpaid
any    financing  liabilities,  SELLER   agrees   to
promptly  furnish to all Financiers, then known   to
SELLER,  a  copy  of any notice of default,  breach,
failure   to pay  billings,  or notice of suspension
of  deliveries   or  termination given   to   BUYER.
Notwithstanding anything to  the  contrary   herein,
SELLER  shall neither suspend its performance  under
nor terminate  this Contract prior to the expiration
of  sixty (60) Days written notice  to Financier  of
SELLER's   intent  to  suspend  or  terminate   this
Contract, as the case may be and accompanied by, the
reasons   therefor.   SELLER  shall   not    suspend
performance or terminate this Agreement  if,   after
said  notice   thereof  and  prior to any  effective
date   of  suspension  or termination,  as the  case
may  be, Financier or BUYER has  either:  (a) caused
the   condition   precipitating   the   notice    of
suspension   or  termination  to be  cured;  or  (b)
Financier has assumed all obligations of BUYER under
this Contract.

       9.04   Change  General  Partner. SELLER shall
make   a   reasonable effort  to  notify   BUYER  in
writing of a change  in  the  number and/or identity
of  its  general partners during the continuance  of
this Agreement.  BUYER  shall have the right in  its
sole  discretion,  for  six  (6)  Months   following
receipt   of   such  notice,  to   terminate    this
Agreement  upon thirty (30) Days written  notice  to
SELLER.

                             X
                          DEFAULT
                             
       10.01 Default. If any party hereto shall fail
to  perform   any  of   the  material  covenants  or
obligations imposed upon  it  under and  by   virtue
of   this  Contract, then unless  such  failure   to
perform  is  due  to  an  event of Force Majeure  as
provided   in  Article XI below, the  non-defaulting
party  may at its option,  and in  addition  to  any
other  remedies available to such party,   elect  to
terminate this Contract by giving written notice  to
the   party  in   default  stating specifically  the
cause   or   causes   sufficiently   material    for
terminating  this Contract and declaring  it  to  be
the intention  of  the  party  giving the notice  to
terminate   same;  whereupon  the party  in  default
shall  have sixty (60)  Days  after receipt  of  the
aforesaid  notice  in which to remedy or remove  the
cause    or    causes  stated  in  the  notice   for
terminating this Contract, and if within said period
of   sixty  (60) Days the party in default does   so
remedy   or remove  said  cause or causes and  fully
indemnify  the  party  not  in default for  any  and
all  consequences of such breach, then such   notice
shall  be withdrawn and this Contract shall continue
in  full  force  and effect. In case  the  party  in
default does not so remedy or remove  the cause   or
causes and indemnify the party giving the notice  in
any   and all  consequences  of such breach,  within
said  period   of  sixty  (60) Days,  then   at  the
option  of the non-defaulting party, this   Contract
shall   become   null  and void from and  after  the
expiration  of  said period.

       10.02  Waiver of Default. No waiver by either
party  of  one  or more  defaults by any other party
in  the  performance of  any  of  the provisions  of
this  Contract  shall operate or be construed  as  a
waiver of  any other or further default of defaults,
whether of a like or of a different character.

                            XI.
                       FORCE MAJEURE
                             
         11.01   Force   Maieure. In  the  event  of
either  party hereto  being rendered unable,  wholly
or  in  part,  by Force Majeure to  carry  out   its
obligations  hereunder, it is agreed  that  on  such
party's  giving notice and full particulars of  such
Force  Majeure in writing or  by  telegraph  to  the
other  party  as  soon  as  practicable  after   the
occurrence  of  the  cause  relied  on,   then   the
obligations  of  the  party giving such  notice,  so
far  as  they  are affected by such  Force  Majeure,
shall   be suspended during the continuance  of  any
inability so  caused but  for no longer period,  and
such  cause  shall as far as possible   be  remedied
with  all reasonable dispatch. The occurrence  of  a
cause   of  Force   Majeure  shall  not  excuse  the
payment  of money due and owing  as of the  date  of
the event of Force Majoure.

                            XII
                        ARBITRATION
                             
     12.01  Arbitration. Any dispute arising between
SELLER   and  BUYER under this Contract relative  to
Section  4.08 shall be determined  by   a  board  of
three  (3) arbitrators to be selected for each  such
dispute   so  arising as follows: Either  SELLER  or
BUYER  may,  at the time such  board of  arbitration
is  desired by such party, notify the other party of
the name  of  an arbitrator. Such other party shall,
within  ten   (10)   days  thereafter,   select   an
arbitrator   and   notify   the   party     desiring
arbitration  of the name of such arbitrator. If such
other   party   shall  fail   to   name   a   second
arbitrator  within  ten (10) days,  the  party   who
first   served the notice may, on reasonable  notice
to  the other  party, apply  to  the  person who  is
then  Chief Federal Judge of  the  Federal  Judicial
District  in  which the Delivery Point  is   located
for   the appointment  of such second arbitrator for
and  on behalf of  the other party, and in such case
the  arbitrator appointed by the Judge shall act  as
if named by the other party. The two (2) arbitrators
chosen  as  above provided shall, within  (10)  days
after  the  appointment  of the  second  arbitrator,
choose  the third arbitrator. In the event of  their
failure  to do so within said (10) days,  either  of
the parties hereby may in like manner, on reasonable
notice  to  the  other party, apply  to  such  Chief
Federal  Judge  for  the  appointment  of  a   third
arbitrator and in such case the arbitrator appointed
by  the  Chief Federal Judge shall act as the  third
arbitrator.   The  arbitrators   selected   to   act
hereunder   shall   be   qualified   by   education,
experience, and training to pass upon the particular
question in dispute. The board so constituted  shall
fix  a  reasonable time place for  the  hearing,  at
which  time  each of the parties hereto  may  submit
such  evidence as it may see fit. Such  board  shall
have jurisdiction solely to determine the issue  in
controversy. The action of a majority of the members
of  such  board shall govern and their decisions  in
writing  shall be final and binding on  the  parties
hereto.  Each  party shall pay the  expense  of  the
arbitrator selected by or for it and all other costs
of  the arbitration shall be equally divided between
the   parties  hereto.  The  arbitration  shall   be
conducted under the Commercial Arbitration Rules  of
the   American  Arbitration  Association   and   the
arbitration  hearing shall be conducted  in  Dallas,
Texas. The arbitrators shall, in their deliberations
as  regards pricing, employ the following  criteria:
(a)  the location of the gas; (b) the term for which
the  price is to apply; (c) the quantity of reserves
attributable thereto; (d) the average   daily  takes
of  gas, (c) the quality of the gas; (f) the   terms
and     conditions    of   delivery;   (g)   BUYER's
alternative   fuel  costs  and fuel   sources;   and
(h)  applicable transmission and distribution  rates
to deliver the gas to BUYER's Facility.

                           XIII.
                      BUYER'S CREDIT

        13.01 Credit Arrangements. SELLER shall have
the  right  to  request  that   BUYER  make   credit
arrangements reasonably satisfactory to   SELLER  at
any   time   during  the term of this  Agreement  in
order   to   secure  SELLER   for   payment  of  Gas
delivered hereunder for  up  to  three  (3)  Months'
value  of  Gas, based on the Minimum Take  and   the
price   in  effect   for   the  then current  Year.
SELLER   shall    have   the   right    to   suspend
deliveries   hereunder  until  such  time  as  BUYER
provides  said security  should BUYER fail  to  make
the  said  credit arrangements  prior to the   later
of:  (a)  the  expiration of thirty (30)  Days  from
BUYER's  receipt   of   SELLER's  request  for  said
security;  or,  (b)  October  1, 1990.

                       ARTICLE XIV.
                      INDEMNIFICATION

           14.01    Indemnification.   Each    party
("Indemnitor")  shall  indemnify,  defend  and  hold
harmless the other party ("Indemnitee"), and  their
officers,  directors, employees,  heirs,  successors
and  administrators  from  and against any  and  all
claims,   demands,   suits,  actions,   liabilities,
losses,  damages,   judgments,   and/or   legal   or
other   expenses  (collectively "Claims") which  may
arise    from   or   in  connection     with     the
performance    or   non-performance     of     their
obligations   hereunder.  If  a  claim is   asserted
or   action   brought against   Indemnitee   as   to
which    it    believes    it    is    entitled   to
indemnification   under  this  Article,   Indemnitee
shall  promptly  notify Indemnitor  in  writing   of
such   claim   or   action.   Prompt    notice    as
contemplated  in the preceding sentence  shall  mean
such  notice  as   would  be   required   to  enable
Indemnitor  to  assert  and  prosecute   appropriate
defenses relative co such claim or such action in  a
timely  fashion.   If  Indemnitee   fails   to  give
Indemnitor prompt notice  of  any  claim  or  action
as   provided  in  this  Section,  Indemnitor  shall
have  no  obligation to indemnify pursuant  to  this
Article.  Upon receipt of  such notice  request  for
indemnification, Indemnitor shall promptly  make   a
determination  of whether  it   is   required   to
indemnify  and  shall promptly notify Indemnitee  in
writing of that determination.

                        ARTICLE XV.
            REPRESENTATIONS AND WARRANTIES

           15.01    SELLER's   Representations   and
Warranties.  SELLER  represents  and  warrants   the
following to BUYER: That is a general partnership
duly  organized  and  existing under  the  laws of
the State of Colorado possessing the  power to do
business in North Carolina as  well as   each  state
in which it will purchase Gas for delivery hereunder;
that it is solvent and  has  not sought   protection
from its creditors in Bankruptcy;  that  each of the
general  partners  is solvent  and   has  not sought
protection  from  its creditors in Bankruptcy;  that
it has the power to  enter  into this Agreement; that
all  actions required  to  enter and to perform this
Agreement have  been   taken  or will be taken when
required; that the parties executing this Agreement
on  behalf of SELLER are duly authorized and empowered
to bind SELLER under  the  terms of this Agreement;
and that there  are  no impediments of any sort  to
SELLER's entering into this Agreement.

           15.02    BUYER's    Representations   and
Warranties.  BUYER   represents  and   warrants  the
following to SELLER: That is a duly incorporated and
validly  existing Delaware corporation qualified  to
do  business  in   the State  of   North   Carolina;
that it is solvent  and  has  not  sought protection
from  its creditors in Bankruptcy; that is  has  the
power   to  enter  into  this  Agreement;  that  all
corporate action required to enter and  to   perform
this  Agreement  have been taken or  will  be  taken
when  required;   that  the  parties executing  this
Agreement    on   behalf   of  SELLER    are    duly
authorized and empowered to bind SELLER  under   the
terms  of  this  Agreement; and that  there  are  no
impediments  of any sort to SELLER's  entering  into
this Agreement.

         16.01   Assignment. This Contract shall  be
binding  upon  and  inure to  the  benefit   of  the
heirs,   legal  representatives,   successors    and
assigns   of  the respective parties hereto.  SELLER
covenants and  agrees that  in  the event it assigns
any  interest  in  this Contract,  then   the  party
receiving  such interest shall expressly assume  the
obligations   of   the   party   from    whom    the
interest  was   acquired  hereunder.  No  assignment
or    sale  of  any  interest  by  SELLER  shall  be
effective   for  any   purpose   until   BUYER   has
approved  such   substitute  SELLER,   but  approval
thereof  shall  not operate as a  novation  of  this
Contract.  No assignment  or  sale of interest shall
relieve  the  assigning  party  of  its   continuing
obligations  hereunder, without the prior   approval
of   the  other  party  hereto  which  will  not  be
unreasonably withheld.

          16.02   Severability.  Any  part  of  this
Contract which is found  to be in violation  of  any
valid  rule,  regulations or law  promulgated  by  a
properly   authorized  state   or  federal   agency,
Congress,   or  State legislature shall be  stricken
from  this  Contract  and  the  remainder   of   the
Contract  shall  be  construed  without  such  part,
provided that  the surviving provisions achieve  the
purposes and intents of the parties.

         16.03   Entire   Contract.  ThiS   Contract
constitutes   the   entire agreement   between   the
parties  and  supersedes  all  previous   contracts,
agreements and understandings both written and oral.
This  Contract  may not be amended except in writing
and executed by both parties hereto.

         16.04   Multiple  Originals.  This Contract
may  be  executed  in multiple  originals,  each  of
which, when taken  together,  shall  be construed as
a single complete Contract.

         16.05  Memorandum of Contract. Upon request
of  BUYER,  SELLER  will execute  a  Memorandum   of
Contract  which BUYER  may  record  in  the counties
or parishes in which SELLER,s production is located.

         16.06  Applicable Law. This Agreement shall
be   governed  by  and construed in accordance  with
the  laws  of  the  State of  Texas,  excluding  any
conflicts of laws principles that might require  the
application  of the  laws  of  another jurisdiction,
(except  to  the   extent   otherwise  required   by
Federal laws).

         16.07   Assignment  for Security  Purposes.
BUYER  may  assign,   pledge and   hypothecate  this
Contract  as  additional security for certain  loans
made or to be made to BUYER by Financier relative to
the development of the  Facility,  and SELLER hereby
grants  its consent and  agreement  to such  action,
provider  that  BUYER  shall first  obtain  SELLER's
written  consent,  which shall not  be  unreasonably
withheld. In the event that Financier forecloses  on
its  secured interest, SELLER agrees that, absent  a
material  breach   of   any of   the   other   terms
hereof,  this Contract shall remain in   force   and
effect,   and   SELLER shall accept  Financier's  or
Financier's     assignees   substitute   performance
hereunder for all purposes.

         16.08   Joint  Preparation. In interpreting
this   Contract,  it  is acknowledged  by BUYER  and
SELLER that it was prepared jointly  by  the parties
and   not  by either party to the exclusion  of  the
other   party and  that  in preparing this Contract;
each Party had access to  advice of its own counsel.

        16.09  No Partnership. It is not the purpose
of  the  parties hereto to  create  a   partnership,
joint    venture    or    association,    or    the
relationship   of  agency or  employer-employee  and
neither  this   Contract nor  any   of   the   other
dealings    hereunder   shall   be   construed    or
considered as creating such relationship.

               16.10    Further   Assurances.    The
parties   hereto   recognize   that  execution    of
additional        amendments,        clarifications,
documentation, assignments,  mortgages, pledges  and
other evidences of security  herein may  be required
from  time  to time by Financier. BUYER  and  SELLER
agree  to   promptly  execute each  such  instrument
requested  by  Financier  from time to time  and  at
all times during the continuance of this Contract.

          IN  WITNESS  HEREOF,  this  instrument  is
executed  in duplicate originals as of  the  date
first hereinabove written.

                           BUYER:

                           PANDA-ROSEMARY CORPORATION
                           Robert W. Carter
                           President


                           Attest
                           Lori Coughin


                           SELLER:

                           NATURAL GAS CLEARINGHOUSE
                           By:
                           Its: Senior Vice President


                           Attest
                           Peggy K. Johnson



EXHIBIT 10.43
             AMENDMENT OF GAS PURCHASE CONTRACT
                              
      WHEREAS,   Panda-Rosemary  Corporation,   a   Delaware
corporation  and  Natural  Gas  Clearinghouse,  a   Colorado
general  partnership ("Seller") entered into a  certain  Gas
Purchase  Contract dated April 12, 1990, providing  for  the
delivery  and  sale of natural gas to a certain cogeneration
facility  located  in  Roanoke Rapids, North  Carolina  (the
"Contract"); and

      WHEREAS,  pursuant to a certain Consent to Assignment,
Delegation and Assumption Agreement dated January  6,  1992,
Panda  Rosemary Corporation assigned all of its rights under
the  Contract  to  Panda-Rosemary, L.P., dba  Panda-Rosemary
Limited   Partnership,   a  Delaware   limited   partnership
("Buyer"),  and  Buyer assumed all of the obligations  under
the  Contract, and Seller consented to such assignment   and
assumption; and

     WHEREAS,  Buyer  and  Seller  desire  to  amend   and
supplement the terns and conditions of the Contract.

     NOW THEREFORE, in consideration of the mutual covenants
and  agreements  set  forth  in the  Contract  and  in  this
Amendment,  the  parties  hereby amend  and  supplement  the
Contract as follows:

1. Section 1.01 of the Contract is deleted and Sections 1.02
through  and  including  ,.10 are renumbered  Sections 1.01
through 1.09.

      2. A new Section 1.10 is added to the Contract :

         1.10   "FTNT   Agreement"  shall   mean   the   firm
transportation agreement dated October 22, 1991 executed  by
Buyer and Transcontinental Gas Pipeline Corporation.

     3. Section 1.14 of the Contract is deleted and
replaced by a new Section 1.14:

        1.14  "Maximum Daily Quantity" shall be Buyer's Total
Contract   Quantity  (TCQ)  as  established  in   the   FTNT
Agreement.

     4. Delete Section 1.15 of the Contract and  Sections
1.16 and l. 17 are renumbered Sections 1.15 and 1.16.

     5. Delete Section 2.03 of the Contract and substitute
a new Section 2.03:

        2.03  Nomination. on or before ten (10)  business
Days  prior  to  the  beginning of each Month,  Buyer  shall
designate  the  minimum volume of Gas it anticipates  taking
and  purchasing  from Seller each Day during  the  following
Month  ("Minimum  Daily  Quantity"), which  will  constitute
Buyer's nomination of Gas for that Month. Unless the parties
agree  otherwise,  Seller  will deliver  the  Minimum  Daily
Quantities  at  the Delivery Points designated  as  "Primary
Points"  under  Item No. 1 on Exhibit A to  this  Agreement.
Following Buyer's nomination of the Minimum Daily Quantity,
and  upon  no less than twenty-four hours advance notice  to
Seller, Buyer may reduce its nomination to as low as zero or
increase  its  nomination  to the  Maximum  Daily  Quantity,
provided  that  any  reduction  must  be  the  result  of  a
reduction in Buyer' s consumption of Gas and not the  result
of  Buyer replacing Gas nominated under this Contract  with
Gas   purchased  from  a  third  party  supplier.   Seller's
obligation  to  deliver and Buyer's obligation  to  purchase
quantities of Gas in excess of the Minimum Daily Quantity is
subject to agreement on the price to be paid for the  excess
quantities,  as  set  forth  in  Section  4.02(c)  of   this
Contract. Unless the parties agree otherwise, quantities  of
Gas  in  excess  of  the  Minimum  Daily  Quantity  will  be
delivered  at  the Delivery Points designated as  "Secondary
Points"  under Item No. 1 on Exhibit A to this  Agreement.
Notwithstanding the foregoing notice deadline,  the  parties
shall  use their best efforts to implement changes in Buyer'
s  nomination communicates} to Seller later than the twenty-
four hour advance notice deadline.

     6. Delete Section 4.02 of the Contract and substitute a
new Section 4.02:

        4.02 Gas Price for Subsequent Years.

      a. Beginning on October 1, 1991 and continuing through
October 31, 1992, the price payable to Seller for quantities
of Gas delivered to Buyer shall be the arithmetic average of
the  Gas prices reported for the Months October 1990 through
September  1991 in first monthly issue of Inside FERC's  gas
Market  Report  in  the table titled  "Prices  of  Spot  Gas
Delivered  to  Pipelines"  under  the  heading  "Texas   Gas
Transmission Corp." in the column labeled "Index Price" plus
twenty-four and seven-tenths cents ($0. 247) per Tutu.

      b.  Beginning  November 1, 1992 and  continuing  until
termination of the Contract, the price payable to Seller for
Gas  delivered  to Buyer in volumes up to the Minimum  Daily
Quantity  shall  be  the Index Price applicable  during  the
Month  of  delivery plus four cents ($0. 04) per MMBtu.  The
Index  Price shall vary according to the Delivery Point  and
shall be as follows:

            i.  Carthage, Texas Delivery Point - the price
reported  in the first monthly issue of Inside FERC's  Gas
Market  Report  in  the table titled  "Prices  of  Spot  Gas
Delivered  to  Pipelines"  under  the  heading  "Texas   Gas
Transmission  Corp.  Zone 1" in the  column  labeled  "Index
Price".

            ii.  Ada,  Louisiana Delivery Point - the  Texas
Gas  Transmission  Corp.  Zone 1 Index  Price  described  in
subpart i. of this Section.

           iii. Eunice, Louisiana Delivery Point the - price
reported  in the first monthly issue of Inside FERC's  Gas
Market  Report  in  the table titled  "Prices  of  Spot  Gas
Delivered  to  Pipelines"  under  the  heading  "Texas   Gas
Transmission  Corp.  Zone SL" in the Column  labeled  "Index
Price".
           iv.   Henry  Hub  - Delivery Point  -  the  price
reported  in the first monthly issue of Inside FERC's  Gas
Market Report in the entry titled "Henry Hub Cash Price".

       c.  Beginning  November 1, 1992 and continuing  until
termination of the Contract, the price payable to Seller for
Quantities  of  Gas in excess of the Minimum Daily  Quantity
nominated by Buyer in accordance with Section 2.03  of  this
Contract  shall  equal  Seller's  actual  cost  incurred  in
acquiring the excess gas plus an administrative fee of 50.04
per MMBtu.

     7. Delete Section 4.03 of the Contract and substitute a
new Section 4.03:

        4.03 Transportation Options and Charges. Seller shall,
upon  Buyer's  request or requests from  time  to  tine,
transport  the  Gas  to the Receipt Point utilizing  Buyer's
FTNT    Agreement   or  the  lowest  priced   transportation
available from various pipelines Seller utilizes to  deliver
the  Gas to that Receipt Point. If Buyer requests deliveries
to the Receipt Point, then Buyer and Seller shall enter into
a mutually acceptable agreement naming Seller as agent under
Buyer's  firm  or interruptible transportation agreements.
Seller  shall  invoice  Buyer for all  transportation  costs
incurred  by  it in transporting the Gas from  the  Delivery
Point  to  the Receipt Point at the same time as it invoices
Buyer   for   Gas   purchases  and  Buyer  shall   pay   the
transportation costs at the same time that it pays for  said
Gas purchases.

           a. Delete Section 4.04 of the Contract and substitute
a new Section 4.04:

       4.04 Buyer's Failure to Purchase. Should Buyer fail to
purchase  the Minimum Daily Quantity it nominates  prior  to
the  beginning  of the Month of delivery in accordance  with
Section  2.03  of  this Contract, and such  failure  is  not
excused  under Article XI of the Contract, Buyer  shall  pay
Seller  an  amount  equal to $0.14 per MMBtu  of  Gas  Buyer
failed  to  purchase as liquidated damages. It is  expressly
stipulated by the parties that, in the event Seller does not
resell  the Gas Buyer failed to purchase prior to  the  date
designated  above,  the actual amount of  damages  resulting
from  Buyer's failure to purchase the Gas would be difficult
if  not  impossible to determine accurately because  of  the
unique  nature  of  this  Contract,  the  unique  needs  and
obligations of Seller, the uncertainties of the  gas  market
and differences of opinion with respect to such matters, and
that the liquidated damages provided for in this Section are
a reasonable estimate by the parties of such damages.

     9.  Delete  Section  4.05 of  the  Contract  and
substitute a new Section 4.05:

         4.05  The  rules,  guidelines,  and  policies  of  the
pipeline(s)  actually  transporting  gas  hereunder  to   the
Delivery Point(s), as may be changed from time to time, shall
define  and set forth the manner in which gas purchased  and
sold  under this Agreement is transported. Buyer and  Seller
recognize  that  the receipt and delivery on the  pipeline's
facilities  of  gas purchased and sold under this  Agreement
shall  be  subject  to  the operational  procedures  of  the
pipeline.  In the event the pipeline elects to transport  in
accordance with the General Terms and Conditions of its then
effective  Federal Energy Regulatory Commission  Gas  Tariff
which  may  allow  the pipeline to impose  scheduling  fees,
penalties,  cash-out costs or similar charges for imbalances
(imbalance charges), Buyer and Seller shall be obligated  to
use  their best efforts to avoid imposition of such charges.
If during any month Buyer or Seller receives an invoice from
the  pipeline  which  includes  an  imbalance  charge,  both
parties  shall  be obligated to use their  tees  efforts  to
determine  the  Fragility  as well  as  the  cause  of  such
imbalance  charge. If the parties determine  that  the  iota
lance  charge  was  imposed as a result of  Buyer's  actions
(which shall include, but shall not be limited to, Buyer's
failure  to accept a daily quantity of gas equal to  Buyer's
nomination  of  its daily volume requirements),  then  Buyer
shall   pay  for  such  imbalance  charge.  If  the  parties
determine that the imbalance charge was imposed as a  result
of  Seller's  actions (which shall  include,  but  not  be
limited to, Seller's failure to deliver a daily quantity  of
gas   equal  to  Buyer's  nomination  of  its  daily  volume
requirements), then Seller shall pay such imbalance charge.

      10. Delete Section 4.08 of the Contract and substitute
a new Section 4.08:

          4.08  Substitute Index Price. In the event that the
index used to compute the Index Price is discontinued or  if
at  any time becomes unresponsive to the actual price of Gas
available  for sale to and purchase and use by the facility,
the  parties  shall mutually agree upon a substitute  index;
provided  that,  if such an agreement is not reached  within
thirty (30) Days after commencement of negotiation to select
a   new  index,  then  the  matter  shall  be  submitted  to
arbitration  as provided in Article XII hereof. The  parties
shall  continue  to  perform under the Contract  during  the
period  prior to the arbitrators' decision under the pricing
and  other conditions in effect immediately prior to  either
party's  invocation  of arbitration.  The  decision  of  the
arbitration panel shall be made retroactive to the date that
arbitration was invoked and appropriate adjustments  in  the
amount  paid for Gas delivered under this Contract shall  be
made  in  order  to  give  full effect  to  the  retroactive
decision.

     11.  Delete Section 7.02 of the Contract and substitute
a new Section 7.02:

          7.02 Buyer's Early Termination Privilege. Buyer may
wish  to  purchase gas reserves for the purpose of supplying
Gas  to  the Facility and, if it does so, and Buyer  intends
that  such reserves will replace the supply of gas furnished
by  Seller under this Agreement, then Buyer shall  have  the
right  at  any time, to terminate this Contract by tendering
written  notice  to  Seller not less than  one  hundred  and
twenty  (120) Days  prior  to the  effective  date  of  such
termination.  If Buyer exercises such privilege,  then  this
Contract  shall be ended and the rights and  duties  of  the
parties  hereto, excepting any claims arising prior  to  the
effective  date  of the early termination,  shall  cease  to
exist.

     12.  Delete  Exhibit  A  to  the Contract and substitute
the "Revised Exhibit A" attached  to this Amendment.

     13. Other than as amended and supplemented by the terms
and  conditions  of this Amendment, the original  terms  and
conditions of the Contract remain in full force and effect.

     14.  This Amendment shall not be effective until Buyer
has obtained the consent of the Fuji Bank and Trust Company,
"Collateral  Agent" as provided for in the  certain  Consent
and  Agreement dated April 12, 1990, executed by Seller  and
the collateral Agent.

                             BUYER:

                             PANDA-ROSEMARY,  L.P.  by   its
                             General Partner
                             PANDA-ROSEMARY CORPORATION
                             By:  Ralph T. Killian
                             Title: Vice President

                             SELLER:

                             NATURAL GAS CLEARINGHOUSE
                             By:
                             Title: Vice President



EXHIBIT 10.44
                PIPELINE OPERATING AGREEMENT

                           BETWEEN

   PANDA ENERGY CORPORATION AND PANDA-ROSEMARY CORPORATION
                          ("PANDA")

                             AND

       NORTH CAROLINA NATURAL GAS CORPORATION ("NCNG")

                  DATED: February 14, 1990



              ________________________________


                              
       PIPELINE OPERATING AGREEMENT TABLE OF CONTENTS

                                                        Page

ARTICLE I.      DEFINITIONS                               3
ARTICLE II.     CONSTRUCTION OF PIPELINE                 10
ARTICLE III.    OPERATION AND MAINTENANCE OF PIPELINE    12
ARTICLE IV.     TERM                                     19
ARTICLE V.      USE OF PIPELINE                          20
ARTICLE VI.     BALANCING                                21
ARTICLE VII.    EASEMENTS AND RIGHTS-OF-WAY              26
ARTICLE VIII.   TAXES                                    26
ARTICLE IX.     PAYMENTS                                 26
ARTICLE X.      NOTICES                                  27
ARTICLE XI.     METERING AND MEASUREMENT                 28
ARTICLE XII.    INDEMNIFICATION                          31 
ARTICLE XIII    REPRESENTATIONS AND WARRANTIES           32
ARTICLE XIV.    DEFAULT AND FORCE MATURE                 34
ARTICLE XV.     OPTION TO PURCHASE PIPELINE              37
ARTICLE XVI.    ARBITRATION                              41
ARTICTE XVII.   INSURANCE                                44
ARTICLE XVIII   COMPROMISE AND SETTLEMENT OF LITIGATION  45
ARTICLE XIX.    MISCELLANEOUS PROVISIONS                 46
                SIGNATURES                               50
         
         
         
         
                PIPELINE OPERATING AGEEMENT

THIS AGREEMENT is made and effective on this 14th Day of
February 1990, by and between:

            PANDA  ENERGY CORPORATION, a Texas Corporation,
       and PANDA-ROSEMARY CORPORATION, a Delaware
       Corporation and a subsidiary of PANDA ENERGY
       CORPORATION with principal offices in Dallas, Texas
       7S244, hereinafter referred to as "PANDA";
                             AND
       NORTH  CAROLINA NATURAL GAS CORPORATION, a Delaware
       Corporation with principal offices in Fayetteville,
       North Carolina, hereinafter referred to as "NCNG".
       
             WITNESSETH, THAT:

             WHEREAS, PANDA is engaged in the development,
construction and operation of cogeneration and electricity
generation facilities; and

             WHEREAS, NCNG is a natural gas utility that is in
the business of providing natural gas sales and
transportation services to various residential, commercial
and industrial customers in North Carolina; and

             WHEREAS, PANDA is authorized, by virtue of a
Certificate of Public Convenience and Necessity granted by
the North Carolina Utilities Commission, to construct, own
and operate a cogeneration facility located in Roanoke
Rapids, North Carolina,  for  the production of electricity
and steam and PANDA will require a supply of Natural Gas to
be used as fuel for the cogeneration facility; and

              WHEREAS, Panda intends to construct a 108'
natural gas pipeline from  the  high  pressure lines of two
interstate pipelines approximately 10 miles to PANDA's
Facilities so as to supply Natural Gas solely to its
Facilities; and

              WHEREAS, NCNG desires to have the ability to
utilize the excess capacity  in PANDA's Pipeline, which is
located within  NCNG's certificated territory, to augment the
operation of its own system by interconnecting NCNG's system
and PANDA's Pipeline, and PANDA is agreeable to such use and
interconnection; and

              WHEREAS, PANDA desires that NCNG operate
PANDA's Pipeline and NCNG desires to operate said Pipeline;
and

              WHEREAS, PANDA desires assistance in balancing
its volumes of Natural Gas supplies received from its
interstate Pipeline suppliers and NCNG is desirous of
assisting in such balancing efforts; and

              WHEREAS, both PANDA and NCNG desire to dispense
with any further litigation with respect to whether PANDA has
the right to construct and operate a Pipeline to provide Gas
to its Facilities.

              NOW, THEREFORE, in consideration of the mutual
covenants, obligations and considerations hereinafter set
forth, the parties hereto do hereby contract and agree as
follows:

                           ARTICLE I.
                           DEFINITIONS

Section 1.01: "British thermal unit" or "Btu" shall mean the
amount of heat required to raise the temperature of one pound
of water one degree (1 degree) Fahrenheit at sixty degrees (60 degree)
Fahrenheit.

Section 1.02: "Commercial Operations Date" shall
mean the date referred to in that certain Power Purchase and
Operating Agreement dated January 24, 1989 between Virginia
Electric & Power Company and Panda Energy Corporation when
tests have confirmed that PANDA can begin generating
electricity for commercial sale to Virginia Electric & Power
Co. but in no event shall the Commercial Operations Date be
after November 30, 1991.

Section 1.03: "Cubic Foot of Gas" shall mean the volume of
Gas which would occupy one cubic foot of space when such Gas
is at a temperature of sixty degrees (60 degree) Fahrenheit and a
pressure of 14.73 pounds per square inch absolute.

Section 1.04: "Current Carryover Gas Volume" shall mean the
product of the decimal equivalent of twenty-five (25%)
percent multiplied by the absolute value of the Receipt
Volume or the absolute value of the Delivery Volume,
whichever is higher; provided, however, that, the product of
said calculation shall never exceed the absolute value of the
Net Imbalance Volume. The Current Carryover Gas Volume shall
be considered to be a positive number when NCNG owes PANDA
Gas, and shall be considered to be a negative number when
PANDA owes NCNG Gas.

Section 1.05: "Current Imbalance Volume'' shall mean the
difference between the Monthly Entitlement Volume and the
quantity of Gas measured at the Delivery Point in such Month.

Section 1.06: "Daily Entitlement Volume" shall mean the
totalquantity of cubic feet of Gas measured at the Receipt
Point on a given Day less one (1%) percent of such volume as
an allowance to NCNG for unaccounted for and lost volumes.

Section 11.07: "Day" shall mean a period of twenty-four (24)
consecutive hours beginning at eight o'clock AM Eastern time.
Section 1.08: "Dekatherm" or "dt" shall be equivalent to one
MMBtu.

Section 1.09: "Delivery Point" shall mean the outlet
flange(s) on the meter runts) at the Facilities.

Section 1.10: "Delivery Volume" shall mean the total number
of cubic feet of Gas measured at the Delivery Point in a
given Month.

Section 1.11: "Excess Gas Volume" shall equal the difference
between the Net Imbalance Volume and the Current Carryover
Gas Volume. The said Excess Gas Volume number will be
positive when NCNG owes Gas to PANDA and negative when PANDA
owes Gas to NCNG.

Section 1.12: "Facilities" shall mean the steam, chilled
water and power generation facilities to be constructed and
owned by PANDA its successors and assigns in Roanoke Rapids,
North Carolina or in the immediate vicinity of Roanoke
Rapids.

Section 1.13: "Financier" means (a) any individual or entity
lending money to PANDA for the construction or term financing
of the Facilities, or the establishment and/or maintenance of
working capital requirements, or the refinance or take-out of
any such loan; or, (b) any lessor under a single investor or
leveraged lease finance arrangement.

Section 1.14: "Force Majaure" as employed herein and for all
purposes relating hereto shall mean any situation or
occurrence not reasonably within the control of the party
claiming suspension and which, by the exercise of due
diligence, such party is unable to prevent or overcome, and
shall include, not by way of limitation, acts of God,
strikes, lockouts or other industrial disturbances,  acts of
the public enemy, wars, blockades, insurrections, riots,
epidemics, landslides, lightning, earthquakes, fires, storms,
hurricane warnings, crevasses, floods, washouts, arrests and
restraints  of governments,  civil disturbances, explosions,
breakage or accident to machinery or lines of pipe, temporary
failure of gas supply, the necessity for making repairs or
alterations to machinery or lines of pipe, freezing of wells
or lines of pipe, inability of any party hereto to obtain
necessary materials, supplies or permits due to existing or
future rules, regulations, orders, laws or proclamations of
governmental authorities (both Federal and State), including
both civil and military, and any other causes whether of the
kind herein enumerated or otherwise, not reasonably within
the control of the party claiming suspension and which by the
exercise of due diligence such party is unable to prevent or
overcome; such term shall likewise include (a) in those
instances where either party hereto is required to obtain
servitudes, right-of-way grants, permits or licenses to
enable such party to perform hereunder, the inability of such
party to acquire, or delays on the part of such party in
acquiring, at reasonable cost and after the exercise of
reasonable diligence, such servitudes, right-of-way grants,
permits or licenses, and (b) in those instances where either
party hereto is required to furnish materials and supplies
for the purposes of constructing or maintaining facilities,
the PANDA Pipeline and appurtenant equipment, or is required
to secure permits or permission from any governmental agency
to enable such party to fulfill its obligations hereunder'
the inability of either party to acquire, or delays on the
part of such party in acquiring at reasonable cost and after
the exercise of reasonable diligence, such materials and
supplies, permits and permissions. It is understood and
agreed that the settlement of strikes or lockouts shall be
entirely within the discretion of the party having the
difficulty, but shall not require the settlement of strikes
or lockouts by acceding to the demands of the opposing party
when such course is inadvisable in the discretion of the
party having difficulty. However, Force Majeure shall not be
applicable to a failure to pay sums of money owed.

Section 1.15: "Gas" or "Natural Gas" shall mean Gas in its
natural state as produced from oil, Gas or Gas condensate
wells as well as residue Gas resulting from Gas processing,
and which Gas is then treated by others prior to receipt at
the Receipt Point so as to comply with the quality
specifications of the interstate pipeline transporting such
Gas to markets for consumption.

Section 1.16: "Interest" shall mean the compensation for the
accrual of monetary obligations under this Agreement computed
monthly and prorated Daily, from the time each such
obligation becomes due and payable, based on an annual
interest rate equal to the Prime Rate plus one (1) percent.
For purposes hereof, Prime Rate shall mean the rate of
interest from time to time publicly announced by The Chase
Manhattan Bank, N.A., at its principal office, presently
located at 1 Chase Manhattan Plaza, New York, New York 10081,
as its prime commercial lending rate, determined as of the
time such obligation becomes due and payable, or the maximum
non-usurious rate of interest allowed by the laws of the
State of North Carolina, whichever is less.

Section 1.17: "MCF" shall denote one thousand (1,000) cubic
feet of Gas.

Section 1.18: "MMBtu" shall denote one million (1,000,000)
British thermal units.

Section 1.19: "Month" shall mean the period beginning at
eight o'clock AM Eastern Time on the first Day of a calendar
Month and ending at eight o'clock AM on the first Day of the
following calendar Month.

Section 1.20: "Monthly Entitlement Volume" shall mean the sum
of the Daily Entitlement Volumes for a given Month.

Section 1 21: "NCNG's System" shall mean the Natural Gas
pipeline and distribution system owned by NCNG within NCNG's
certificated territory in North Carolina.

Section 1.22: "NCUC" shall mean the North Carolina Utilities
Commission and any successor agency or administrative body
possessing similar powers.

Section 1.23: "Net Imbalance Volume'' shall mean the sum of
the Current Imbalance Volume and the previous Month's Current
Carryover Gas Volume, if any.

Section 1.24: "PANDA Pipeline" or "Pipeline" shall mean that
certain Natural Gas Pipeline which PANDA shall design and
build or contract to have built between the Receipt Point and
the Facilities, together with  all permits, rights-of-way,
easements, pipe, valves  and fittings,  sales  and check
meters, pigging equipment,  tanks, separators, line heaters,
radio and telephonic system control and data acquisition
telemetry equipment, interconnection and metering facilities
between the PANDA Pipeline and other pipelines and other
associated equipment, spare parts, supplies, and
appurtenances used in the operation and maintenance of said
Pipeline.

Section 1.25: "Receipt Point" shall mean the outlet flange on
the sales meter run(s) at the interconnection point(s)
between the facilities of Transcontinental Gas Pipe Line
Corporation ("Transco") and/or the facilities of Columbia Gas
Transmission Corporation ("Columbia") with PANDA's Pipeline
at a point(s) near Pleasant Hill, North Carolina.

Section 1.26: "Receipt Volume" shall mean the total quantity
of cubic feet of Gas measured at the Receipt Point in a given
Month.

Section 1.27: "Subsidiary Corporations" shall mean any
corporation, now extant or hereinafter created, in which
Panda Energy Corporation or Panda-Rosemary Corporation owns a
controlling interest.

Section 1.28: "Year" shall mean a contract year (rather than
a calendar year unless the context clearly contemplated a
calendar year) which shall mean a period of three hundred
sixty-five (365) consecutive Days, the first such contract
year beginning at eight o'clock AM Eastern Time on the Day of
first delivery of Gas hereunder, provided, however, that any
such year which contains a date of February 29 shall consist
of three hundred sixty-six (366) consecutive Days.

                           ARTICLE II.
                    CONSTRUCTION OF PIPELINE

Section  2.01: PANDA shall, at its sole cost, risk, expense
and liability, design and construct the PANDA Pipeline or
cause it to be designed and constructed in such a manner that
it is sufficient to meet the anticipated requirements of the
Facilities including any compression equipment needed to meet
and maintain the Pressure requirements of PANDA's Facilities.
In addition, PANDA shall install at its expense check
meter(s) at the Receipt Point; two (2) 10" tie-ins, including
flow-control valves, between PANDA's Pipeline and NCNG's
existing 12" transmission line at points mutually agreeable
to PANDA and NCNG; and telemetry equipment needed for NCNG's
Gas Control Department to monitor Gas consumption of PANDA's
Facilities and the Receipt Point meter(s) and to operate the
Receipt Point valve and the two tie-in valves. PANDA shall
also furnish and provide for the operation of, at its
expense, the necessary equipment and supplies for odorization
of the Gas prior to its entering the PANDA Pipeline and NCNG
shall not be responsible for operating the same. The said
PANDA Pipeline shall be constructed and operated in
accordance with all applicable Federal and State laws, rules,
regulations and orders. The transmission portion of the
Pipeline will be designed, constructed, tested and certified
to comply with applicable safety requirements for a maximum
allowable operating pressure of 800 psig in a Class 3
location as defined by Section 49 CFR  Part 192. PANDA shall
have the exclusive right to make modifications to the design
and operating parameters of the PANDA Pipeline from time to
time, provided that such modifications shall comply with all
applicable safety laws, rules, regulations and orders, and do
not adversely affect NCNG's operations under the terms of
this Agreement.

Section 2.02: PANDA will provide NCNG with a complete as-
built set of plans of the Pipeline and appurtenant equipment
together with copies of all rights of way easements and
operating information and data in PANDA's possession from
time to time. PANDA will give NCNG not less than thirty (30)
Days notice prior to changing the operating parameters or
commencing any modification of the PANDA Pipeline.

Section 2.03: NCNG will have the right to review the plans
and specifications of the PANDA Pipeline and to have its
agents present, at their own risk, to inspect and review the
methods used in the construction and testing of the Pipeline
as well as any subsequent modifications or repairs performed
by PANDA or its agents to verify compliance with such plans
and specifications and applicable laws, rules, regulations
and orders prior to NCNG being required to assume operation
of the PANDA Pipeline; but the design and construction of the
PANDA Pipeline, and any risk related thereto, shall be and
remain the sole responsibility of PANDA. PANDA will furnish
NCNG with a certification upon completion of the construction
of the Pipeline and any modification thereto that said
construction and/or modification is in compliance with all
applicable State and Federal rules, regulations and orders
including, but not limited to, Section 49 CFR 192 and provide
NCNG with a copy of all Regulatory Compliance records.

                        ARTICLE III.
            OPERATION AND MAINTENANCE OF PIPELINE
                              
Section 3.01: PANDA shall pay NCNG a fee each Month
("Operator's Fee"), in the amount set out in Section 3.02
below, in consideration of NCNG's agreement to perform the
following described duties and responsibilities with respect
to the PANDA Pipeline and its appurtenant equipment
commencing with the initial Delivery volumes: (a) Supervise
and manage day-to-day operations in a diligent and
workmanlike manner; (b) Make all regulatory filings and
safety reports required by law in a timely manner; (c)
Receive Gas from the Receipt Point and dispatch Gas through
the PANDA Pipeline in accordance with the terms of this
Agreement; (d) Provide balancing services in accordance with
the provisions of Article VI below; (e) Test the Panda
Pipeline and appurtenant equipment for leaks as required by
law; (f) Keep rights-of-way free of high weeds, grass and
trees; (g) Monitor cathodic protection; (h) Witness all meter
tests at the Receipt and Delivery  Points; (i) do other usual
and necessary maintenance, operations  and  repairs in
accordance with its  customary gas distribution pipeline
practices; and, (j) within thirty (30) Days after the end of
each Month, provide PANDA with a detailed statement of all
operations, maintenance, repairs as well as volumes of Gas
(in both MCF and Dekatherms) received at the Receipt Point
and delivered at the Delivery Point for the preceding month.
NCNG shall operate the PANDA Pipeline in the same manner and
with the same degree of care and diligence with which it
operates its own pipeline system and in full compliance with
all applicable Federal, State and Local laws and regulations.
The foregoing notwithstanding, NCNG shall not be obligated to
operate the PANDA Pipeline under conditions exceeding the
maximum pressure allowed by the NCUC Office of Pipeline
Safety.

Section 3.02: The Operator Fee for the period between the
date of first Gas takes and one (1) Year following the
Commercial Operations Date shall be $8,000 per Month. The
Operator Fee for the first Month shall be prorated if first
Gas takes do not occur on the first Day of a Month. The
Operator Fee for the two (2) Year period commencing on the
first anniversary after the Commercial Operations Date shall
be $12,000 per Month. The Operator Fee for the two (2) Year
period commencing on the third anniversary following the
Commercial Operations Date shall be $16,000 per Month. The
Operator Fee for the four (4) year period commencing on the
fifth anniversary following the Commercial Operations Date
shall be $20,000 per month. The Operator Fee for the six (6)
Year period commencing on the 9th anniversary following the
Commercial Operations Date shall be not less than $240,000
per year adjusted by the percentage increase, if any, in the
U.S. Bureau of Labor Statistics Consumer Price Index ("CPI")
from the Commercial Operations Date to said 9th Year
anniversary of this Agreement and which yearly sum shall be
payable in equal monthly installments.

       Notwithstanding the foregoing, if the Facilities
generate electricity for more than 600 hours using Gas in any
single Year of the nine (9) years following the Commercial
Operations Date, then in that event, the Operator Fee for
that entire Year and each Year thereafter through the ninth
(9th) anniversary of the Commercial Operations Date shall be
$20,000 per Month.

Section 3.03: NCNG may resign as Operator of the PANDA
Pipeline upon giving PANDA one hundred eighty (180) Days
prior written notice to such effect or upon a shorter period
of notice to the extent a shorter period is provided elsewhere
in this Agreement.

Section 3.04: NCNG may not assign its duties as Operator
without PANDA's prior written consent except that it may in its
discretion hire independent contractors and/or agents to
assist it with such duties.

Section 3.05: PANDA shall be responsible for all repairs and
equipment replacement on the PANDA Pipeline and its
appurtenant equipment. NCNG is hereby authorized to incur up
to $l,000.00 of costs on any single non-emergency repair or
equipment replacement project without first securing PANDA's
consent thereto. However, if NCNG reasonably anticipates that
a repair or replacement project could cost in excess of
$1,000.00, then NCNG shall first submit an Authority For
Expenditure ("A.F.E.") and description of the work to be
performed to PANDA for its approval (Approval shall be deemed
to have been given when NCNG receives an executed copy of the
proposed A.F.E.). If PANDA does not agree with NCNG's
estimate for the cost of such work, then PANDA shall be
required to perform such work itself or to contract for the
same to be done provided such work is performed in a diligent
and workmanlike manner and pursuant to Section 2.03 above.
Regardless of who performs such work, it will be done in
compliance with all applicable laws, orders and regulations
relating to the safety and operation of Natural Gas
Pipelines.

Section 3.06: Notwithstanding Section 3.05, NCNG is hereby
authorized to make such emergency repairs as it deems
necessary to safely operate the Pipeline and shall bring
emergency conditions under control as safely, quickly and
inexpensively as is reasonably possible under the
circumstances. "Emergency conditions" are defined for
purposes of this Section, as any condition posing an
immediate threat to human life, damage to property, loss of
PANDA Pipeline system integrity due to freezing lines or
meters, or substantial loss of Gas or Gas pressure or any
other situation that under the rules and regulations of the
NCUC would require immediate attention. NCNG will notify
PANDA of any emergency situation promptly after learning of
its existence. PANDA will reimburse NCNG for all emergency
repairs and authorized maintenance and repair projects in the
manner set forth below.

Section   3.07: The Facilities will require Gas to test its
various components prior to the Commercial Operations Date
and, except for the cause of Force Majeure, NCNG shall, as
Operator of the PANDA Pipeline, commence Gas delivery to the
Facilities as required hereunder upon 30 Days prior written
notice by PANDA to NCNG of the date PANDA shall be ready to
test its Facilities; and PANDA and NCNG will work together in
order to coordinate the efficient scheduling and dispatch of
such test Gas. NCNG's Operator's Fee shall be payable from
and after the Facilities' first takes of Gas. PANDA will
arrange for its own supply of Gas for line pack (the initial
filling of the PANDA Pipeline), and the testing of its
facilities and Pipeline, or in the alternative, PANDA may
purchase Gas for such purposes and NCNG agrees to sell such
Gas at NCNG's Rate 6A then effective pursuant to the Rules
and Regulations of NCNG and the NCUC and to the extent NCNG
determines it has Gas available for PANDA to purchase without
adverse impact on NCNG's other customers.

Section 3.08: In the event that the PANDA Pipeline is not
completed prior to testing of the Facilities or prior to the
Commercial Operations Date, NCNG shall on a "best efforts"
basis either (i) sell required Gas supplies to PANDA at
NCNG's 6A tariff rate or (ii) transport such Gas as PANDA may
make available at NCNG's Receipt Point(s) with Transco or
Columbia to a point of interconnection with the Pipeline at
NCNG's Rate T-l then in effect for all volumes transported
except that during the summer period (April through October,
inclusive) of 1990 the transportation rate shall be $.35 per
dt. It is understood that all such sales and transportation
shall be subject to all rules and regulations of the NCUC and
that PANDA shall be responsible for furnishing said
interconnection (to effectuate such delivery by NCNG) at some
point on its Pipeline. Said interconnection shall be the
"Delivery Point" for purposes of deliveries made pursuant to
this Section 3.08.

Section 3.09: NCNG shall be entitled to reimbursement for
authorized repairs and equipment replacement expenditures
(whether scheduled or emergency) as described in Sections
3.05 and 3.06. In the event of a dispute as to the accuracy
or authority for any charge, PANDA will pay the undisputed
sum to NCNG and shall accompany such payment with written
reasons for its disagreement as to the disputed sum. The
parties shall thereafter attempt to resolve the dispute and,
failing that, the parties shall submit the matter to binding
arbitration as hereafter described.

Section 3.10: Subject to the provisions of Section 6.02 below
and the other terms and conditions of this Agreement, NCNG
shall at all times operate the PANDA Pipeline in a manner
that reasonably will insure delivery of Daily Entitlement
Volumes required by the Facilities except where events of
Force Majeure and maintenance or repair prevents the same.
NCNG will not unreasonably interfere with the pressure
requirements of PANDA at its Facilities.

Section 3.11: PANDA assumes responsibility for the use of Gas
in its equipment and Facilities and PANDA agrees that it
shall determine the fuel specifications for its equipment in
its Facilities and install and maintain at its Facilities
such devices as it determines are adequate to protect and
safeguard its equipment at its Facilities from liquid
hydrocarbons, other liquids or any impurities that may be
present in the Gas stream at the Delivery Point and against
irregularities in the PANDA Pipeline including, but not
limited to, fluctuations or changes in Gas pressure at the
Delivery Point.

Section 3.12: PANDA will be responsible for hiring and paying
for any independent safety inspection and report thereof
required or requested by any governmental agency or
commission. PANDA will also be responsible for the cost and
expense of any action or proceeding before the NCUC or other
applicable governmental agency or commission in connection
with the ownership and/or operation of the PANDA Pipeline.

                           ARTICLE IV.
                              TERM

Section 4.01: This Agreement shall be effective from and
after the date first hereinabove written and shall have an
initial Term of fifteen (15) years from the Commercial
Operations Date, unless extended under this Article IV or
terminated as provided elsewhere in this Agreement. If the
Term is extended under this Article IV, the word "Term" shall
thereafter be deemed to mean the original Term so extended.
If the Commercial Operations Date does not occur by November
30, 1991, NCNG may terminate this Agreement without further
obligation by written notice to that effect given on or
before December 31, 1991. PANDA will give NCNG written notice
of at least thirty (30) days in advance of its anticipated
Commercial Operations Date.

Section 4.02: This Agreement may be extended beyond its
original term, with the consent of both parties for two
additional periods of five (5) Years each, provided that at
least ninety (90) Days prior to the end of the initial Term,
or subsequent extension period as the case may be, the party
desiring the extension notifies the other of its desire to
extend the term for an additional period. Except as to the
Operator Fee which shall be adjusted at the beginning of each
of the two extension periods by the percentage increase, if
any, in the CPI since the date of the last adjustment in said
Operator Fee, all conditions and provisions of this Agreement
shall remain the same during the extension periods.

                           ARTICLE V.
                         USE OF PIPELINE

Section  5.01: PANDA shall use its Pipeline to provide fuel
solely to its Facilities for its own use and will not engage
in the sale to or the transportation of Gas for any unaffiliated
person, firm, or other person, firm, corporation, or entity
under any circumstance except as provided in Section 5.02
below.

                           ARTICLE VI.
                            BALANCING

Section 6.01: The parties anticipate that from time to time
the Facilities may require more or less Gas than the Daily
Entitlement Volume. To the extent NCNG determines in its sole
discretion that operating conditions and Gas needs on NCNG's
system permit NCNG's balancing of Daily Entitlement Volume
with the fuel requirements of the Facilities, NCNG will
attempt such balancing on a "best-efforts" basis by the
taking of Gas not needed by the Facilities into NCNG's system
or by delivering to the Facilities on an interruptible basis
Gas from NCNG's system when the fuel requirements of the
Facilities exceed the Daily Entitlement Volume. Such
balancing activities shall be consistent with and subject to
the rules, regulations and orders of the NCUC and the then
effective rules and regulations off NCNG. Deliveries to
PANDA's Facilities of NCNG owned Gas are subject to
curtailment or interruption caused by Force Majeure; Gas
supply deficiency from NCNG's interstate pipeline suppliers;
the demands of NCNG's residential, commercial and other
higher priority customers under the NCUC's approved
curtailment plan then effective; and other operating
conditions on NCNG's system. Panda agrees to  curtail
immediately its use of NCNG owned Gas when instructed to do
so by NCNG. NCNG agrees to curtail immediately its use of
PANDA owned Gas when instructed to do so by PANDA and any
liability or penalties against NCNG shall be the same as
those set forth in Section 6.08 below.

Section 6.02: In order to assist NCNG with its balancing
efforts on PANDA's behalf, PANDA will notify NCNG on or
before the 20th Day of each  calendar month of PANDA's
estimate of its  Natural Gas requirements at its facilities
for each Day of the following Month; such notice to include
peak Day, minimum Day, average Day and total Monthly volumes
and PANDA shall also advise NCNG at that time of the packages
of Gas supplies PANDA has secured for its anticipated
requirements. Further, PANDA promptly will provide NCNG with
any VEPCO forecast of expected generation dispatch and notify
NCNG of any change in the same. PANDA also will contact
NCNG's dispatcher each Day by five o'clock PM Eastern Time
and advise the dispatcher of the quantity of Gas PANDA has
available for delivery from its interstate supplier for the
following Day and its expected Natural Gas needs ("Daily
Nomination"). PANDA also will contact NCNG's dispatcher at
least one hour before PANDA needs to use Gas at its
Facilities and advise the dispatcher of that need, including
the number of turbines to be used, the anticipated run time
for each turbine and whether PANDA will need to use NCNG
owned Gas or whether PANDA has sufficient Gas supplies
available for Delivery from its interstate supplier. When
PANDA ceases to use Gas in any of its turbines it will
immediately contact NCNG's dispatcher and advise the
dispatcher whether PANDA will need additional Gas that Day.
After eight o'clock AM Eastern Time on the Day of Gas use in
question, when there is any change by PANDA in its Daily
Nomination that requires additional Gas volumes, such Gas
shall be delivered to the Delivery Point by NCNG
solely on a "best efforts" basis. In no event shall NCNG be
liable for any penalties PANDA incurs by its failure to take
Gas supplies from PANDA's interstate suppliers.

Section 6.03: At the end of any Month in which there is a
positive Excess Gas Volume, NCNG will pay PANDA for the full
amount of such Excess Gas Volume at the lower of PANDA's
commodity cost for such Gas at the Receipt Point or NCNG' s
average commodity cost of Gas for that month. (NCNG's average
commodity cost of Gas shall mean the weighted average
commodity cost of Gas for all of NCNG's system supplies for
that month.) PANDA shall furnish NCNG with copies of all
receipts,  invoices  or other documentation  evidencing
PANDA's Commodity Cost of Gas for each Month that there is a
positive Excess Gas Volume.

Section 6.04: At the end of any Month in which there is a
negative Excess Gas Volume, PANDA will pay NCNG for the full
amount of such Excess Gas Volume at NCNG's current unit price
in effect during the affected Month under NCNG's Rate
Schedule 6A. If said Rate Schedule 6A is discontinued or if
the basis for such schedule is changed materially, NCNG and
PANDA will mutually agree upon a substitute pricing schedule
which shall, to the maximum extent possible, achieve the same
result and be consistent with the rules, regulations and
orders of the NCUC.

Section 6.05: With respect to a negative Current Carryover
Gas Volume when there is a change from the previous Month to
the current Month in NCNG's average commodity cost of Gas
("Commodity Cost Change"): (a) If the average commodity cost
of Gas for the current Month is less than it was for the
preceding Month, then PANDA shall pay NCNG an amount equal to
the negative Current Carryover Gas Volume multiplied by the
Commodity Cost Change; and, (b) Likewise, if the average
commodity cost of Gas for the current Month is greater than
it was for the preceding Month, then NCNG shall pay PANDA an
amount equal to the negative Current Carryover Gas Volume
multiplied by the Commodity Cost Change. Said payment will be
made as hereinafter provided.

Section 6.06: With respect to a positive Current Carryover
Gas Volume when there is a change from the previous Month to
the current Month in NCNG's average commodity cost of Gas
("Commodity Cost Change": (a) If the average commodity cost
of Gas for the current Month is greater than it was for the
preceding Month, then PANDA shall pay NCNG an amount equal to
the positive Current Carryover Gas Volume multiplied by the
Commodity Cost Change; and, (b) Likewise, if the average
commodity cost of Gas for the current Month is less than it
was for the preceding Month, then NCNG shall pay PANDA an
amount equal to the positive Current Carryover Gas Volume
multiplied by the Commodity Cost Change. Said payment will be
made as hereinafter provided.

Section 6.07: To the extent that NCNG specifically requests
that PANDA allow it to transport NCNG owned Gas through the
Receipt Point and the PANDA Pipeline for purposes other than
delivery of Gas to the Facilities in any given Month, then
the Operator's Fee described in Sections 3.01 and 3.02 for
such Month shall be reduced by ten ($.10) cents per Dekatherm
of Gas so transported through the Receipt Point and the PANDA
Pipeline provided, however, that the Operator Fee may, in no
event, be reduced below zero in any given Month.

Section 6.08: If NCNG is advised by PANDA that PANDA will be
using in its Facilities all of its Gas delivered to the
Receipt Point (less 1%) subsequent to such notice NCNG shall
not take any Gas from the PANDA Pipeline into NCNG's system
until it is advised by PANDA to the contrary. After eight
o'clock AM Eastern Time on the Day of Gas use in question,
when there is any change by PANDA in its Daily Nomination
that requires additional Gas volumes, such Gas shall be
delivered to the Delivery Point by NCNG solely on a "best
efforts" basis. NCNG acknowledges that PANDA may sustain
unnecessary expenses equalling the difference between the
current market price of PANDA's alternate fuel (#2 diesel
fuel) as delivered to the Facilities and the current market
price of Natural Gas then due PANDA if NCNG wrongfully takes
PANDA's Gas into its system as provided herein; and NCNG shall
be liable to PANDA solely for said unnecessary expenses incurred
by PANDA as a result of NCNG's wrongful taking of Gas into its
system on the Day in question contrary to the information supplied
to it by PANDA.

                           ARTICLE VI
                  EASEMENTS AND RIGHTS-OF-WAY

Section 7.01: Except as otherwise specifically provided in
this Section 7.01, PANDA shall acquire any permit, easement,
license, rental or right-of-way (collectively "Easements")
necessary to interconnect the PANDA Pipeline to the Receipt
Point as well as the points of interconnection with NCNG's
system. Further, in situations where NCNG's interests would
not adversely be affected, NCNG will cooperate with PANDA's
requests to cross NCNG's Pipeline or distribution system
using NCNG's standard pipeline crossing agreement.

                        ARTICLE VIII.
                            TAXES

Section 8.01: Each party will pay the applicable taxes on the
property or other assets owned by it.

                         ARTICLE IX.
                          PAYMENTS
                              
Section 9.01: All payments arising out of the operation of
this Agreement and due from one party hereto to the other
party hereto shall be paid within thirty (30) Days after the
billing party's invoice together with documentation
appropriate to such invoice and as may be required under the
various provisions of this Agreement is deposited in the
U.S. Mail as provided in Article X., below.Failure to pay any
invoice or billing when due, shall entitle the billing party
to receive Interest on the amount due from the date that such
invoice became due and payable. 

                            ARTICLE X
                             NOTICES

Section 10.01: Until PANDA is otherwise notified in writing
by NCNG, notices to NCNG shall be addressed to NCNG at the
address set forth below or, at such other address as may
hereafter be named:

Mr. Calvin B. Wells, President
North Carolina Natural Gas Corporation
P. 0. Box 909
Fayetteville, NC 28302-0909
Telephone: 919-483-0315
Telecopier: 919-483-6874

Section 10.02: Until NCNG is otherwise notified in writing by
PANDA, notices to PANDA shall be addressed to PANDA at the
address set forth below or at such other address as may
hereafter be named:

Mr. Ralph T. Killian, Vice President
Panda-Rosemary Corporation
Suite 1001
4100 Spring Valley Rd.
Dallas, TX 75244
Telephone: 214-980-7159
Telecopier: 214-980-6815

Section 10.03: Any notice, advice, instruction or other
communication from one party to the other involving a change
in the rate of receipts or deliveries of Gas shall, if given
by telephone, be immediately confirmed by facsimile
transmission to the other party being notified. Other notices
hereunder shall be given by facsimile transmission or in
writing, postage prepaid, to the last known address of the
party being notified. All invoices shall be considered
delivered when deposited in the United States Mail postage
prepaid and addressed to the last known address of the party
being invoice. All notices shall be deemed to have been
received upon actual receipt by the party being notified. Any
notice to terminate or extend this Agreement, shall be sent
by United States Mail, postage prepaid, certified, return
receipt requested, to the last known address of the party
being notified.

                           ARTICLE XI.
                    METERING AND MEASUREMENT

Section 11.01: The measurement volume unit of the Gas
delivered under this Agreement shall be an MCF. The gross
British thermal unit content per cubic foot of Gas delivered
hereunder shall be determined in accordance with the
requirements of Transco or Columbia, as the case may be. In
any Month during which Gas is received into the PANDA
Pipeline from both Transco and Columbia, NCNG shall take the
Btu information received from the suppliers and determine the
heating value of the Gas by calculating the weighted average
of the heating values of the Gas from each source.

Section 11.02: The meters at the Receipt Point shall be
tested and calibrated by personnel of the interstate
pipeline, with NCNG having the right to observe the same, as
often as may be required by the interstate pipeline
delivering Gas there through, but in no event less often than
once each Month. The Delivery Point meters will be tested and
calibrated by NCNG personnel as often as deemed necessary by
NCNG but no less often than once each month.

Section 11.03: PANDA shall install two meters at the Delivery
Point which meet specifications approved by AGA Report #3 so
as to facilitate the accurate measurement of diverse volumes.
Section 11.04: If upon any test of the Delivery Point,
meter(s) at PANDA's Facilities, the meter(s) is/are found to
be inaccurate:

(a) By less than two percent (2%), previous readings thereof
shall be considered correct, but such meter shall  be
adjusted at once to read correctly.

(b) By two percent (2%) or more, such meter shall be adjusted
at once to read correctly and previous readings thereof shall
be corrected to zero error for the period of time during
which said meter was known or agreed by the parties to be
inaccurate, and in the event the extent of such period of
inaccuracy is not known or agreed upon, then such corrections
shall be made for a period of one-half (1/2) of the elapsed
time since the date o f the last preceding test. In the event
the Delivery Point  meters  are  out  of service  or
registering inaccurately, and the inaccuracy cannot be
calculated, the volume of Gas delivered hereunder shall be
estimated, by using the registration of any check meter or
meters, if installed and accurately registering, or, (2) by
correcting the error if the percentage of error is
ascertainable by calibration, test, or mathematical
calculation, or, if neither such method is feasible, (3) by
estimating the quantity of delivery by deliveries during a
period under similar  conditions  when the  meter  was
registering accurately, or (4) by any other method agreed
upon.

Section 11.05: All test data, charts, and other similar
records shall be preserved by NCNG for a period of not less
than two (2) years and NCNG shall send any part or all of
such data as may be requested by PANDA from time to time at
PANDA's expense. All such test data, charts and any other
similar records shall be returned to NCNG within thirty (30)
Days after receipt of same. In addition, PANDA's right to
obtain test data, charts and other similar records shall
extend to and shall cover any information to which NCNG might
be entitled to receive from Transco or Columbia.

Section 11.06: Payment for corrected volumes shall be made by
the party owing therefor in the manner provided elsewhere in
this Agreement.

                          ARTICLE XII.
                         IDENTIFICATION

Section 12.01: Each party ("Indemnitor") shall indemnify,
defend and hold harmless the other party ("Indemnitee"), and
their officers, directors, employees, heirs, successors,
assigns and administrators from and against any and all
claims, demands, suits, actions, liabilities, losses,
damages, judgments, and/or legal or other expenses
(collectively "Claims") to the extent that they arise from or
in connection solely with the negligent performance or non-
performance of the Indemnitor's obligations hereunder.
Further, PANDA (as Indemnitor) specifically agrees to
indemnify, defend and hold harmless NCNG (as Indemnitee) its
officers, directors, employees, heirs, successors, agents and
assigns from and against any and all claims, demands, suits,
actions, liabilities, losses, damages, judgments, and/or
legal or other expenses ("claims") which may arise from any
defect in the design and/or construction of the PANDA
Pipeline or from PANDA's use or application of said Gas, or
lack of use of said Gas, in its Facilities. If a claim is
asserted or action brought against Indemnitee as to which it
believes it is entitled to indemnification under this
Article, Indemnitee shall promptly notify Indemnitor in
writing of such claim or action. Prompt notice as
contemplated in the preceding sentence shall mean such notice
as would be required to enable Indemnitor to assert and
prosecute appropriate defenses relative to such claim or such
action in a timely fashion. If Indemnitee fails to give
Indemnitor prompt notice of any claim or action as provided
in this Section, Indemnitor shall have no obligation to
indemnify pursuant to this Article. Upon receipt of such
notice request for indemnification, Indemnitor shall
promptly  make  a determination of whether it is required to
indemnify and shall promptly notify Indemnitee in writing of
that determination.

Section 12.02: At no time during the continuance of this
Agreement will NCNG allow any suit, action, or lien for
nonpayment of services or materials contracted for by NCNG to
be levied against the PANDA Pipeline provided, however, that
such indemnity in this section shall not be effective as to
NCNG's invoices to PANDA which are not timely paid.
                              
                        ARTICLE XIII.
               REPRESENTATIONS AND WARRANTIES
                              
Section 13.01: NCNG represents and warrants the following to
PANDA: That it is a duly incorporated and validly existing
Delaware corporation qualified to do business in the State of
North Carolina; that it is solvent and has not sought
protection from its creditors in Bankruptcy; that it has the
power to enter into this Agreement; that all corporate
actions required to enter and to perform this Agreement have
been taken or will be taken when required; that the parties
executing this Agreement on behalf of NCNG are duly
authorized and empowered to bind NCNG under the terms of this
Agreement; and that there are no impediments of any sort to
NCNG's entering into this Agreement with the exception of
regulatory approval, if required.

Section 13.02: PANDA ENERGY CORPORATION and PANDA-ROSEMARY
CORPORATION represent and warrant the following to NCNG: That
PANDA ENERGY CORPORATION is a duly incorporated and validly
existing Texas Corporation and PANDA-ROSEMARY CORPORATION is
a duly incorporated and validly existing Delaware corporation
qualified to do business in the State of North Carolina; that
it is solvent and has not sought protection from its
creditors in Bankruptcy; that it has the power to enter into
this Agreement; that all corporate action required to enter
andto perform this Agreement have been taken or will be taken
when required; that the parties executing  this Agreement on
behalf of PANDA are duly authorized  and empowered to bind
PANDA under the terms of this Agreement; and that there are
no impediments of any sort to PANDA's entering into this
Agreement.

Section 13.03: PANDA represents and warrants to NCNG that at
the time of delivery of Gas to the Receipt Point it will have
title to the Gas free and clear of all liens, encumbrances
and claims whatsoever and that it shall pay its suppliers for
the same and indemnify NCNG and save NCNG harmless for any
and all suits, actions, debts, accounts, damages, costs,
losses and expenses arising from or out of PANDA's failure to
pay for said Gas and/or all royalties, taxes, license fees or
charges on or with respect.

Section 13.04: NCNG represents and warrants to PANDA that at
the time of any delivery of NCNG owned Gas from NCNG's system
to the Delivery Point it will have title to the Gas free and
clear of all liens, encumbrances and claims whatsoever and that it
shall pay its suppliers for the same and indemnify PANDA and
save PANDA harmless for any and all suits, actions, debts,
accounts, damages, costs, losses and expenses arising from or
out of NCNG's failure to pay for said Gas and/or all
royalties, taxes, license fees or charges on or with respect
to said Gas.
                              
                        ARTICLE XIV.
                  DEFAULT AND FORCE MAJEURE
                              
Section 14.01: It is covenanted and agreed that if any party
hereto shall fail to perform any of the material covenants or
obligations imposed upon it under and by virtue of this
Agreement, then unless such failure to perform is due to an
event of Force Majeure as provided in Section 14.03 below or
is otherwise excused by a provision of this Agreement, the
non-defaulting party may at its option, and in addition to
any other remedies available to such party, elect to
terminate this Agreement by giving written notice to the
party in default stating specifically the cause or causes for
terminating this Agreement and declaring it to be the
intention of the party giving the notice to terminate same;
whereupon the party in default shall have sixty (60) Days
after receipt of the aforesaid notice in which to remedy or
remove the cause or causes stated in the notice for
terminating this ' agreement, and if within said period of
sixty (60) Days the party in default does so remedy or remove
said cause or causes and fully indemnifies the party not in
default for any and all direct damages of such breach, then
such notice shall be withdrawn and this Agreement shall
continue in full force and effect. In case the party in
default does not so remedy or remove the cause or causes and
indemnify the party giving the notice for any and all direct
damages of such breach, within said period of sixty (60)
Days, then at the option of the non-defaulting party, this
Agreement shall become null and void from and after the
expiration of said period. However, if the parties disagree
as to whether a default occurred and/or as to the amount of
damages resulting from an alleged default, the matter shall
be submitted to Arbitration as provided in Article XVI of
this Agreement.

Section 14.02:  Notwithstanding Section  14.01, above,
throughout the Term of this Agreement, PANDA shall provide
NCNG in writing the name and address of each Financier on a
current basis. For so long as PANDA shall have outstanding
and unpaid any financing liabilities, NCNG agrees to promptly
furnish to all Financiers, then known to NCNG, a copy of any
notice of default, breach, failure to pay billings, demand
for arbitration, or notice of termination given to PANDA.
Additionally, NCNG shall not terminate this Agreement unless
any written notice of such termination or breach, as the case
may be, and the reasons therefor have been sent certified
mail, return receipt requested, postage prepaid and addressed
to each Financier then known to NCNG at the addressees)
furnished by PANDA or such Financier until sixty (60) Days
prior to the effective date of the termination. NCNG shall
not terminate this Agreement if, after sending notice as set
forth above and prior to any effective date of termination,
Financier has either: (a) caused the condition precipitating
the notice of breach or termination to be cured; or (b)
assumed all obligations  of PANDA under this  Agreement  to
NCNG's satisfaction.

Section 14.03: No delay or failure in performance by either
party hereto shall constitute a default hereunder or give
rise to any claims for damages, and the same shall be
excused, if caused by an occurrence of Force Majeure,
provided that after the occurrence of the event of Force
Majeure, the party so affected gives prompt notice thereof to
the unaffected party along with a detailed account of the
facts concerning same. No failure to pay money due and owing
under the terms hereof will be excused by events of Force
Majeure.

Section 14.04: If any event of Force Majeure persists for
more than ninety (90) Days after the affected party gives
notice to the remaining party hereto, then the unaffected
party shall have the right to terminate this Agreement upon
giving the affected party thirty (30) Days prior written
notice to such effect and unless the affected party is able
to resolve the condition of force majeure and resume
performance of its duties hereunder within such thirty (30)
Day period, then this Agreement shall be terminated and of no
further effect.

                          ARTICLE: XV.
                 OPTION TO PURCHASE PIPELINE
                              
Section 15.01: NCNG shall have an option to purchase the
PANDA Pipeline for its fair market value. Said option shall
be exercisable and operate subject to the following terms and
conditions:
      
      (a) PANDA may sell or assign the Pipeline to a third
      party or other entity at any time provided that the
      third party or other entity that purchases or acquires
      by assignment the Pipeline also purchases or acquires
      by assignment the Facilities at the same time. NCNG's
      option created by this Article XV shall survive any
      such purchase or assignment. The requirements of
      Section 5.01 of this Agreement shall similarly survive
      any such sale or assignment and shall bind and obligate
      any such third party purchaser, assignee or successor
      of PANDA.
     
      (b) NCNG's option shall not be assignable without the
      prior written consent of PANDA.
     
      (c) NCNG's option shall be exercisable (subject to all
      other requirements herein) at the earlier of the
      following:

          (i) thirty-five (35) years after the Commercial
          Operation Date;
     
          (ii) such time, after the Commercial Operation
          Date,  as  the  Facilities cease  to  generate
          electricity or steam for more than two years for
          reasons other than force majeure;

          (iii) upon the sale or assignment by PANDA or its
          successors of the Facilities to a third party or
          other entity without the Pipeline being sold or
          assigned at that time to said third party or other
          entity purchasing or acquiring by assignment the
          Facilities; or

          (iv)  upon written notice from PANDA  or  its
          successors  that said option is available  for
          exercise.
      
      NCNG must give PANDA written notice of NCNG's intent to
      exercise its option within one year after said option
      first becomes exercisable. Said option cannot be
      exercised after said one year period if NCNG fails to
      give PANDA such written notice.
      
      (d) The fair market value ("FMV") of the Pipeline shall
      be determined by mutual agreement of the parties within
      60 days after PANDA receives written notice from NCNG
      of its intent to exercise its option to purchase the
      Pipeline or by appraisal as provided in Section I5.02
      below. If mutual agreement as to FMV is not reached
      within the 60 day period and NCNG does not initiate the
      appraisal process within 120 days after it notified
      PANDA of its intent to exercise its option, said option
      shall expire.
     
      (e) If the FMV of the Pipeline is determined by
      appraisal as permitted in Section 15.02, NCNG shall not
      be obligated to purchase the Pipeline but may revoke
      its election to exercise said option if NCNG sends
      PANDA written notice of NCNG's decision not to purchase
      within 30 days after NCNG receives the Appraiser's
      report as to the FMV of the Pipeline; however, if NCNG
      decides not to purchase the Pipeline after it receives
      the Appraiser's report, it shall be liable for all of
      the reasonable and authorized expenses of the
      Appraisers. Likewise, PANDA shall be liable for all the
      reasonable and authorized expenses of the Appraisers if
      VEPCO exercises its right of first refusal to buy the
      Pipeline and Facilities after NCNG has notified PANDA
      of its intent to exercise its option to purchase the
      Pipeline. If NCNG does not revoke its election to
      exercise the option as provided herein and VEPCO does
      not exercise its rights to the Pipeline 60 days after
      PANDA receives written notice from NCNG of its intent
      to exercise its option to purchase the Pipeline or by
      appraisal as provided in Section 15.02 below. If mutual
      agreement as to FMV is not reached within the 60 day
      period and NCNG does not initiate the appraisal process
      within 120 days after it notified PANDA of its intent
      to exercise its option, said option shall expire.
     
      (f) PANDA will specially warrant title to the Pipeline
      and its appurtenant equipment and rights-of-way and
      easements, by, through and under PANDA.
     
      (g) PANDA will not warrant the merchantability  or
      fitness of the PANDA Pipeline for any use whatsoever
      (NCNG will accept it in an "as is, where is" condition).
     
      (h) Said option shall not terminate as a result of the
      parties failure to agree on any extension of the term of
      this Agreement providing for the operation of the
      Pipeline by NCNG beyond the initial 15-year term or as a
      result of NCNG ceasing to be the operator of said
      Pipeline; but the option shall only remain in effect for
      one year beyond the date said option is available for
      exercise as provided in Section l5.Ol(c) above.

         (i) The parties agree that this Agreement shall survive any
         exercise by VEPCO of its rights of first refusal or the
         sale or assignment of the Pipeline to a third party or
         other entity and those exercising said rights, making
         said purchase or acquiring the Pipeline by assignment
         shall take subject to this Agreement.

Section 15.02: If PANDA and NCNG cannot agree on the option
price (pursuant to Section 15.01 above), NCNG may, by written
notice to PANDA, elect to have the FMV of the Pipeline
determined by appraisal, as provided in this Section 15.02.
Within 45 days of such election by NCNG, PANDA and NCNG shall
each appoint an MAI certified appraiser (qualified to
appraise pipelines) and the two appointed Appraisers shall
select a third  MAI  certified appraiser (qualified to
appraise pipelines). The three Appraisers shall determine the
FMV of the Pipeline and report their determination to the
parties within 45 days of their appointment. The value
determined to be the FMV by the three Appraisers shall be the
option price and shall be binding upon NCNG and PANDA subject
to NCNG's right to revoke its election to exercise said
option and cancel the purchase as described in Section
15.01(e) above.

                        ARTICLE XVI.
                        ARBITRATION
                              
Section 16.01: At the request of either party hereto, any
controversy or dispute between the parties arising under and
relating solely to the terms of this Agreement (except as to
the option price in Article XV above) shall be referred to
three (3) arbitrators, one to be selected by each party and
the  third  to be selected by the American Arbitration
Association ("AAA"). The selections to be made by the parties
hereto shall be made from the list of the National Panel of
Arbitrators maintained by the AAA. The arbitrator to be
selected by the AAA shall be an attorney-at-law admitted to
practice in the State of North Carolina. All decisions and
awards shall be binding on the parties when made by a
majority of the arbitrators, except for decisions relating to
discovery as set forth herein. In the event any arbitrator
dies, or refuses to act, or becomes incapable, incompetent or
unfit to act before hearings have been completed and/or
before an award has been rendered, a successor arbitrator may
be selected by the party who originally made the selection.
The selection of the successor arbitrator shall be made
consistent with the selection procedure set  forth in the
preceding  paragraph. The arbitrators selected pursuant to
this Agreement shall be governed by and apply the laws of the
State of North Carolina and federal law, if applicable, in
conducting any arbitration proceeding and/or in making any
award. The arbitration shall be conducted in Raleigh, North
Carolina in accordance with the Commercial Arbitration Rules
of the AAA then in effect.

Section 16.02: Any party hereto shall have the right to give
a notice of demand for arbitration (hereinafter referred to
as "Demand for Arbitration") of any controversy or dispute
which is subject to arbitration under the terms of this
Agreement and such notice shall be filed in writing with the
AAA by the party seeking arbitration and a copy of same shall
be served contemporaneously with such filing on the other
party. The notice shall state, with specificity, the nature
of the dispute and the remedy sought. After such notice has
been filed, the parties hereto may make discovery of any
matter relevant to such dispute before the hearing, to the
extent and in the manner provided by rules of civil procedure
of the State of North Carolina. Any question that may arise
with respect to the obligations of the parties hereto
relative to discovery and/or relative to the protection of
the discovery materials shall be referred solely to the
arbitrator selected by the AAA. Discovery shall be completed
not later than ninety (90) Days after filing of the notice of
arbitration unless such period for discovery is extended by
the arbitrator selected by the AAA, upon a showing of good
cause by either party to the arbitration. The arbitrators may
consider any material which is relevant to the subject matter
of any such controversy even if such material might also be
relevant to an issue or issues not subject to arbitration
hereunder. A stenographic record shall be made of the
arbitration hearing. Any costs associated with any
arbitration hereunder shall be paid by the party against whom
an award is entered unless the arbitrators by their award
otherwise provide. Arbitration may not be utilized, and the
arbitrators selected in accordance with this Article XVI
shall not possess the authority or power, to alter, amend or
modify any of the terms or conditions or charges set forth in
this Agreement, and further, the arbitrators may not enter
any award which alters, amends or modifies such terms,
conditions in any form or manner.

                        ARTICLE XVII.
                          INSURANCE
                              
Section 17.01: PANDA shall at all times during  the
continuance of this Agreement provide and maintain at its own
expense Comprehensive General Liability Insurance on the
PANDA Pipeline and Facilities with coverage of not less than
$1,000,000 per occurrence, $2,000,000 aggregate, and excess
liability coverage of not less than $5,000,000, as well as
All-Risk Property Insurance coverage in an amount satisfactory
to PANDA but in no event less than $1,000,000. PANDA will add
NCNG as an additional insured, as its interest may appear, to
PANDA's liability insurance policies at no cost to NCNG.
PANDA also shall maintain Worker's Compensation Insurance on
PANDA's employees in compliance with the laws of the State of
North Carolina and Comprehensive Automobile Liability
Insurance coverage on vehicles owned or operated by PANDA
with a limit of not less than $1,000,000 per occurrence.

Section  17.02: NCNG shall at all times during  the
continuance of this Agreement maintain at its own expense
such  Comprehensive  General Liability Insurance,
Comprehensive Automobile Liability Insurance coverage on
vehicles owned or operated by NCNG and All-Risk Property
Insurance coverage on its property in an amount as it
determines to be appropriate for a natural gas utility
operating in Class 3 locations in the State of North
Carolina, but in no event less than the coverage set forth
for PANDA in Section 17.01 above. NCNG shall also maintain
Worker's Compensation Insurance on NCNG's employees in
compliance with the laws of the State of North Carolina.

Section 17.03: PANDA and NCNG shall each provide to the other
certificates of insurance upon request certifying that such
insurance is in full force and effect and shall each notify
the other immediately of any change in the status or coverage
of such insurance.

                        ARTICLE XVIII
           COMPROMISE AND SETTLEMENT OF LITIGATION
                              
Section 18.01: On May 2, 1989, the NCUC issued a Certificate
of Public Convenience and Necessity ("CCN") in Docket No. SP-
73, to PANDA. On October 2, 1989, in Docket No. SP-73, Sub 1,
the NCUC issued an Order Not To Reconsider the issuance of
the CCN. NCNG has subsequently filed its Exceptions and
Notice of Appeal to said Order Not to Reconsider. The Record
of Appeal has been settled and the Appeal is pending before
the North Carolina Court of Appeals.

Section 18.02: NCNG shall, within one (1) week after
execution of this Agreement, file all required Notices,
proposed Orders and Documents with the North Carolina Court
of Appeals to effect a dismissal with prejudice (to refiling
the same) of its said Appeal in Docket No. SP-73, Sub 1.

                        ARTICLE XIX.
                  MISCELLANEOUS PROVISIONS
                              
Section 19.01: All terms defined in this Agreement shall have
the same defined meanings when used in any notice,
correspondence, report or other document made or delivered
pursuant to or in connection with this Agreement, unless the
context shall clearly otherwise require.

Section 19.02: Each party hereto agrees that in the event
that it receives any payment from the other party to which it
is not entitled, whether due to mistake or error on the part
of the other party, or due to the operation and effect of
laws and regulations promulgated from time to time during the
Term hereof, the party receiving such payment shall promptly
return all of such payment together with Interest from the
date such payment or payments were received until the date
repaid.

Section 19.03 No waiver by either party of one or more
defaults by the other party in the performance of any of the
provisions of this Agreement shall operate or be construed as
a waiver of any other or further default of defaults, whether
of a like or of a different character.

Section 19.04: This Agreement shall be binding upon and inure
to the benefit of the heirs, legal representatives,
successors and assigns of the respective parties hereto. No
assignment or sale of any interest shall be effective until
the remaining party hereto has received written notice to
such effect. No assignment or sale of interest shall relieve
the assigning party of its preexisting obligations hereunder
without the written consent of the remaining party hereto.
Section 19.05: Any part of this Agreement which is found to
be in violation of any valid rule, regulation or law
promulgated by a properly authorized state or federal agency,
Congress or State legislature shall be stricken from this
Agreement and the remainder of the Agreement shall be
construed without such part, provided that the surviving
provisions achieve the purpose and intent of the parties.

Section 19.06: This Agreement constitutes the entire
agreement between the parties and supersedes all previous
contracts, agreements and understandings both written and
oral. This Agreement may not be amended except in writing and
executed by both parties hereto.

Section 19.07: This Agreement may be executed in multiple
originals, each of which, when taken together, shall be
construed as a complete original.

Section 19.08: This Agreement shall remain confidential
during the Term hereof. Neither party hereto  shall disclose
any of the terms, conditions, obligations, duties, promises,
benefits or liabilities set forth in this Agreement without
the express prior written permission of the remaining party
hereto; provided however, that each party hereto shall be
free to disclose such facts concerning this Agreement as may
be required by applicable statute, rule or regulation or by
Order of the NCUC or a Court of competent jurisdiction or by
loan agreements of either party's lenders or employees,
agents and independent contractors of either party without
need of securing the prior permission of the other party
hereto. The parties agree to obtain NCUC approval of this
Agreement to the extent required by the NCUC.

Section 19.09: This Agreement shall be interpreted, performed
and enforced in accordance with the laws of the State of
North Carolina.

Section 19.10: PANDA and NCNG each agree that they will
comply with all valid rules and regulations enforced by the
NCUC Office of Pipeline Safety. PANDA and NCNG each agree
that they will comply with all valid and applicable laws,
orders, rules and regulations of all governmental agencies
having jurisdiction over the Pipeline and of all courts of
competent jurisdiction and each will not interfere with the
other's compliance with said laws, orders, rules and
regulations. PANDA agrees to be bound by the rules and
regulations of NCNG as amended from time to time to the
extent that such rules do not conflict with the terms of this
Agreement, in which case the terms of this Agreement shall
control. PANDA acknowledges receipt of a current copy of
NCNG's rules and regulations.

Section 19.11: The parties agree that concurrent with the
execution of this Agreement they shall execute a memorandum
of this Agreement, in recordable form, specifying the
effective date, the maximum period of the Agreement including
extensions and renewals thereof, NCNG's option to purchase
the PANDA Pipeline a brief description of the Pipeline and
its location and the fact that NCNG shall have the right to
operate the Pipeline during the term of this Agreement and
any extensions thereof, and said memorandum shall be recorded
in the Office of Register of Deeds or other appropriate
office in each County of this State where the Pipeline is to
be located.

     IN WITNESS WHEREOF, this instrument is executed in duplicate
originals as of the date first hereinabove written.

ATTEST:                        PANDA ENERGY CORPORATION
Terri Broerman                 ____________________________
Assistant Secretary            Robert W. Carter
                               Chairman
(CORPORATE SEAL)
ATTEST:                        PANDA-ROSEMARY CORPORATION
Terri Broerman                 _____________________________
Assistant Secretary            Robert W. Carter
                               President
(CORPORATE SEAL)

ATTEST:                        NORTH CAROLINA NATURAL GAS
                               CORPORATION
Sally Sowers                   ______________________________
Assistant Secretary            Calvin B. Wells
                               President
STATE OF TEXAS

COUNTY OF DALLAS

      BEFORE ME, the undersigned authority, on this day
personally appeared ROBERT W . CARTER, the duly authorized
President of PANDA ENERGY CORPORATION, a Texas Corporation,
known to me to be the person whose name is subscribed to the
foregoing instrument, and acknowledged to me that he executed
the  same for the purposes and considerations  therein
expressed, as the act of such corporation, and in the
capacity therein stated.

      GIVEN UNDER MY HAND AND SEAL OF OFFICE this 5 day of
March,  1990.
                                  Theresia M. Bone
                                  Notary Public
Seal                              My Commission Expires:
                                  June 23, 1993
Theresia M. Bone
Notary Public
State of Texas
Comm. Exp. 06-23-93



STATE OF TEXAS
COUNTY OF DALLAS

     BEFORE ME, the undersigned authority, on this  day
personally appeared ROBERT W. CARTER, the duly authorized
President  of  PANDA-ROSEMARY CORPORATION,  a  Delaware
Corporation, known to me to be the person whose name is
subscribed to the foregoing instrument, and acknowledged to
me that  he  executed the same for the purposes  and
considerations therein expressed, as the act of such
corporation, and in the capacity therein stated.

GIVEN UNDER MY HAND AND SEAL OF OFFICE this 5th day of March,
1990.
                                  Theresia M. Bone
                                  Notary Public
Seal

Theresia M. Bone
Notary Public
State of Texas
Comm. Exp. 06-23-93

                                  My Commission Expires:
                                  June 23, 1993

EXHIBIT 10.45

PANDA-ROSEMARY CORPORATION
A Panda Company

May 7, 1990

Mr. Calvin B. Wells, President
North Carolina Natural Gas Corporation
P.O. Box 909
Fayetteville, NC 28302-0909

RE:  Amendment Number 1 to
     Pipeline Operating Agreement Dated February 14,
     1990
     
Gentlemen:

In  accordance  with our previous discussion,  this
letter  will when appropriately executed constitute our
agreement relative  to the captioned matter.

The  undersigned  parties to the subject Agreement
hereby  amend the captioned Agreement as follows:

1.  The  third  paragraph on page 2 of the Agreement
(commencing smith  "WHEREAS,  NCNG desires" and ending
with "interconnection; and'' is hereby deleted in its
entirety.

2.  The following new Sections are hereby added to
Article III of the Agreement.

     "Section   3.13.  NCNG  (i)  will  not construct
     any facilities  which  connect the PANDA  Pipeline
     to  any third party and (ii) will not knowingly or
     willfully  do anything  or take  any action in
     connection  with  the PANDA Pipeline tonal is
     beyond or in contravention  of the  duties and
     obligations which it has undertaken  in the
     PIPELINE  OPERATING AGREEMENT  and  which  shall
     subject  the PANDA Pipeline to the jurisdiction
     of  or regulation by   tile   Federal   Energy
     Regulatory Commission.
     
     Section  3.14. NCNG may deliver gas which  it
     sells  to PANDA  (or  which it transports for
     PANDA under  Section 3.08   of  the  PIPELINE
     OPERATING  AGREEMENT)  through either  of the two
     tie-ins which connect the NCNG system and the
     PANDA Pipeline. If PANDA should ever have the
     opportunity  to  sell gas to NCNG,  then such
     delivery shall  be made at NCNG' s
     interconnections with  Transco or  Columbia, and
     then only after NCNG agrees in writing to  such
     deliveries and after appropriate  arrangements are
     made by PANDA with Transco or Columbia. No such
     gas sold  by  PANDA to NCNG shall be delivered
     through  the two  tie-ins which connect the NCNG
     system and the  PANDA pipeline.
     
           4100 Spring Valley, Suite 1001
           Dallas, Texas 75244
           214/980-7159
           Fax 980-6815

     Nothing  herein shall be construed to prevent the
     free flow  of  gas  through  said  tie-ins each
     month  for balancing purposes as contemplated in
     the Pipeline  and Operating Agreement and gas
     taken by NCNG through  its balancing efforts shall
     not be deemed to be a sale  of gas by PANDA to
     NCNG.

3. The phrase "except as provided in Section 5.02
below" is hereby deleted from Section S.01 of the
Agreement. Section 5.02 of the Agreement is hereby
deleted in its entirety.

4. The body of Section 6.07 of the Agreement is hereby
deleted in its entirety and the following is
substituted therefor:
                           
     "NCNG  shall  not  receive  natural  gas  for its
     own account  through PANDA' s interconnections
     with Transco or Columbia."
     
5. The following new Section 19.12 is hereby added to
the Agreement.

     "Section  19. 12. PANDA shall have the right, but
     not the  obligation,  to  waive the right to
     receive  any payment due from NCNG at any time."
     
6. The remaining terms and conditions of the captioned
Agreement  shall, except to the extent affected by this
Amendment Number 1, remain in full force and effect and
shall henceforth be construed together with this
Amendment Number 1.
Sincerely,

PANDA ENERGY CORPORATION  PANDA-ROSEMARY CORPORATION


_____________________     _________________
Robert W. Carter          Robert W. Carter
Chairman                  Chairman and
                          President

                          AGREED AND ACCEPTED THIS 9th
                          DAY OF MAY, 1990.
                          
                          
                          NORTH CAROLINA NATURAL GAS
                          CORPORATION
                          
                          By: _______________
                              Clavin B. Wells
                              President

EXHIBIT 10.46      
                       ASSIGNMENT AGREEMENT

        THIS  ASSIGNMENT AGREEMENT is executed this 15th  day
of June,  1990,  by  and  between Panda Energy  Corporation,  a
Texas corporation,   ("Assignor")  and  Panda-Rosemary
Corporation,   a Delaware corporation ("Assignee")

        FOR  GOOD  AND  VALUABLE CONSIDERATION; the  receipt
and sufficiency  of  which is hereby acknowledged,  the
Assignor and Assignee hereby agree as follows:

        Assignor  hereby  assigns and conveys unto  Assignee
all right, title and interest  in  a  certain  "PIPELINE
OPERATING AGREEMENT, between Panda Energy Corporation, Panda-
Rosemary Corporation,  and  North  Carolina Natural  Gas
Corporation  dated February 14, 1990.

       IN  WITNESS  WHEREOF, the undersigned have executed
this Assignment Agreement as of the date first set forth above.

                               PANDA ENERGY CORPORATION
                               By:__________________
 ATTEST                            Robert W. Carter
_______________________           Chairman and Chief
SECRETARY                         Executive Officer

                               PANDA ENERGY CORPORATION



                               By:_______________________
ATTEST                            Robert W. Carter
________________________          Chairman and Chief
SECRETARY                         Executive Officer

STATE OF TEXAS )
                : SS:
COUNTY OF DALLAS )

          I  Theresia  M. Bone, Notary Public for said  County
and State,  certify that Janice Carter personally came before
me this day  and  acknowledged that she is the Secretary of
PANDAROSEMARY CORPORATION,  a corporation, and that by
authority duly given  and as  the act of the corporation, the
foregoing instrument was signed in  its  name  by its Chairman
and Chief Executive Officer,  sealed with its corporate seal,
and attested by her as its Secretary.

Witness my hand and official seal this 15th day of June, 1990

(Official Seal)
                                 Theresia M. Bons
                                 NOTARY PUBLIC

My Commission Expires:


STATE OF TEXAS   )
                 : ss:
COUNTY OF DALLAS )

           I  Theseria M. Bone Notary Public 1990. Notary Public
 for said  County and State, certify that Janice Carter personally
came before  me  this day and acknowledged that she is the Secretary
of PANDA  CORPORATION, a corporation, and that by authority duly given
and  as  the act of the corporation, the foregoing instrument  was signed
in  its name by its Chairman and Chief Executive  Officer, sealed
with its  corporate  seal, and  attested  by  her  as  its
Secretary.

          Witness my hand and official seal this 15th day of
June, 1990


(Official Seal)

                                       THERESIA M BONE
                                       Notary Public
My Commission Expires:
June 23, 1993



EXHIBIT 10.47

PANDA-ROSEMARY CORPORATION
A Panda Company

November 19, 1991


Mr. Calvin B. Wells; President
North Carolina Natural Gas Corporation
P. O. Box 909
Fayetteville, NC 28302-0909

RE: Amendment Number 2 to
    Pipeline Operating Agreement
    Dated February 14, 1990

Gentlemen:

In accordance with our previous discussion, this letter
will when appropriately executed constitute our agreement
relative to the captioned matter. The undersigned parties
to the subject Agreement hereby amend the captioned
Agreement as follows:

1. Section 1.04 on page 4 of the Agreement is hereby
deleted in its entirety.

2. The following new Section 1.04 is hereby added to the
Agreement:

"Section 1.04 as Amended. Current Carryover Gas Volume
shall mean the product of the decimal equivalent of
twenty-five percent (25%) multiplied by the absolute
value of the Receipt Volume.or the absolute value of the
Delivery Volume, whichever is higher; provided, however,
that when the Current Carryover Gas Volume is a positive
number, the Current Carryover Gas Volume shall be the
greater of either 50,000 dt or the twentyfive percent
(25%) referenced above for the purposes of determining
payment by NCNG to PANDA for a positive excess gas volume
in Section 6.03 below and provided further that the
product of said calculation shall never exceed the
absolute value of the net imbalance volume. The Current
Carryover Gas Volume shall be considered to be a positive
number when NCNG owes PANDA gas and shall be considered
to be a negative number when PANDA owes NCNG gas."

3. All remaining terms and conditions of the Agreement
shall remain in full force and effect except to the
extent affected by this Amendment Number 2 and shall
henceforth be construed together with this Amendment
Number 2.

Sincerely,



PANDA ENERGY CORPORATION    PANDA-ROSEMARY CORPORATION
Ralph T. Killan             Ralph T. Killian
Vice President-             Vice President-Natural
Natural Resources           Resources


AGREED AND ACCEPTED THIS 13TH DAY OF DECEMBER, 1991.

NORTH CAROLINA NATURAL GAS CORPORATOIN
By:________________________
Gerald A. Teele
Senior Vice President


EXHIBIT 10.48
                          REAL PROPERTY LEASE
                        AND EASEMENT AGREEMENT

      This  Lease  is made and entered into by and between  THE  BIBB:
COMPANY  ("LESSOR"  hereinafter), a Georgia  corporation,  and  PANDA-
ROSEMARY  CORPORATION ("LESSEE" hereinafter), a Delaware  corporation.
In  consideration of the mutual covenants and agreements set forth  in
this Lease, and other good and valuable consideration, the receipt and
sufficiency  of which is hereby acknowledged, LESSOR does  hereby  (i)
demise  and  lease to LESSEE and LESSEE does hereby lease from  LESSOR
that certain real property (the "Premises" hereinafter) located in the
City  of  Roanoke Rapids, County of Halifax, State of North  Carolina,
more fully described in Exhibit A hereto and (ii) grant and convey  to
LESSEE an easement of ingress and egress on and across property  owned
by  LESSOR,  which real property is described in Exhibit B hereto,  to
the extent necessary to assemble, construct, use, operate, inspect and
maintain   the  cogeneration  facility  (the  "Facility")  hereinafter
described  and  all  interconnection facilities (the  "Interconnection
Facilities")  necessary to deliver electrical, steam and other  energy
to  LESSOR  and  to  Virginia Electric and Power  Company  ("Utility")
(including,  without  limitation, all transformers,  breakers,  lines,
poles,  guy  wires and anchors and associated equipment and  material,
and any modifications  thereto, required for the purpose of connecting
the Facility to Utility's transmission lines).

ARTICLE 1 - PURPOSE OF LEASE AND EASEMENT

      1.01 LESSOR and LESSEE each understand that the purpose of this Lease
and  Easement  is  to  provide land upon which LESSEE  will  construct  the
Facility (and will employ the Facility to provide electricity and steam  to
the LESSOR and Utility and to others) pursuant to that certain Cogeneration
Energy  Supply Agreement (the "COGENERATION AGREEMENT" hereinafter) entered
into between LESSOR and LESSEE as of January 11, 1989.

     1.02 LESSEE shall comply with all present and future laws, ordinances,
rules  and  regulations of any governmental authority  (including,  without
limitation, rules and regulations  of  the Environmental Protection  Agency
and  the  Occupational  Safety  and Health  Administration)  affecting  the
Facility  or  any part thereof and/or the operation thereof  in  accordance
with the terms of the COGENERATION AGREEMENT.

ARTICLE 2 - TERM OF LEASE AND EASEMENT

      2.01  Subject to extension as provided in Section 2.02 or 2.03 below,
the  initial term of this Lease and Easement shall commence on the date  of
the  execution  hereof. It shall terminate on December 31 of  the  year  in
which  the twenty-fifth (25th) anniversary of the Completion Date specified
in the COGENERATION AGREEMENT occurs.

     2.02 If LESSOR exercises the option described in Sections 8.01(a)
and  8.02  of  the COGENERATION AGREEMENT (to extend the term  of  the
COGENERATION AGREEMENT for an additional ten years), the initial  term
of  this  Lease  and Easement shall be automatically extended  for  an
identical  ten (10) year period at the annual rental and on the  terms
and  conditions contained herein. The term of this Lease and Easement,
if  so extended, shall expire on December 31 of the year in which  the
thirty-fifth (35th) anniversary of the Completion Date occurs.

      2.03 Notwithstanding any provision of the COGENERATION AGREEMENT
to  the contrary, LESSEE shall have the option of extending this Lease
and  Easement for a term of ten years beginning on December 31 of  the
year  in  which the twenty-fifth (25th) anniversary of the  Completion
Date specified in the COGENERATION AGREEMENT occurs and terminating on
December 31st of the year in which the thirty-fifth (35th) anniversary
of  the Completion Date specified in the COGENERATION AGREEMENT occurs
at  the  annual  rental  and  on the terms  and  conditions  otherwise
contained herein by giving notice to LESSOR of its intention to extend
at  least  two years prior to the end of the initial term  hereof  and
thereupon  the  term of this Lease and Easement shall be  so  extended
without any further action by either party.

ARTICLE 3 - RENT

      3.01  Subject to adjustment as provided in Section  6.01  below,
LESSEE  agrees  to pay LESSOR the sum of one dollar ($1.00)  for  each
year  or  partial year of the initial and extended term of this  Lease
and Easement.

      3.02  Rent  for  the  first  year  shall  be  due  and   payable
concurrently with the execution of this Lease and Easement.  Rent  for
the second year shall be due and payable on January 1 of the year next
following the year in which this Lease and Easement is executed.  Rent
for  subsequent  years  shall be due and payable  on  each  subsequent
January 1. Rent may be prepaid.

ARTICLE 4 - SURRENDER

     4.01 Upon the expiration of the term (initial or extended) of this
Lease  and  Easement, unless LESSOR elects to purchase the Facility  as
permitted  by Sections 8.01(b) and 8.03  of the COGENERATION AGREEMENT,
LESSEE shall within twenty-four (24) months after the expiration of the
term  (initial  or  extended),  and at  its  own  expense,  remove  all
improvements  on the Premises and grade and otherwise and  restore  the
Premises  to the condition in which it existed on the date of execution
of  this Lease, except that LESSEE shall not be required to replace any
materials   actually  excavated  or  removed  from  the   Site   during
construction of the Facility.

ARTICLE 5 - CONDEMNATION

      5.01  If, during the term of this Lease and Easement, all of  the
Premises,  or  such  portion thereof as shall practically  prevent  the
intended  use  and operation of the Facility, should be taken  for  any
public  or  quasi-public use under any governmental law, ordinance,  or
regulation,  or by right of eminent domain, or should be  sold  to  the
condemning  authority  under  threat of condemnation,  this  Lease  and
Easement  shall  terminate, and the rent shall  be  abated  during  the
unexpired portion of this Lease and Easement, effective as of the  date
of the taking of the Premises by the condemning authority.

ARTICLE 6 - DEFAULT

       6.01  LESSOR  and  LESSEE  each  recognize  that  a  substantial
expenditure  will be made by LESSEE to construct the Facility  and  the
Interconnection Facilities on the Premises and that one or  more  liens
on  the said Facility (or on parts thereof), or on LESSOR's rights  and
interest   hereunder,   will  be  created  in  connection   with   said
construction. Accordingly, LESSOR and LESSEE each agree as follows:

      (a)  that  a termination of the COGENERATION AGREEMENT, by either
party, prior to expiration of the initial term or of the extended  term
(if  the  initial term has been or is extended as provided in  2.02  or
2.03  above) of this Lease and Easement, shall not have the  effect  of
terminating  this Lease and Easement. LESSOR and LESSEE shall  (in  the
event  of any such termination of the COGENERATION AGREEMENT) negotiate
a  new  rental for the balance of the term of this Lease and  Easement.
Said new rental shall be a reasonable rental, payable monthly, for  the
Premises  (without consideration of the improvements thereon)  for  the
use  and  time period in question. If LESSOR and LESSEE are  unable  to
negotiate  a  new  rental,  the  new  rental  shall  be  determined  by
arbitration   pursuant  to  the  Commercial   Rules  of  the   American
Arbitration  Association. Notwithstanding the foregoing, this Lease may
be  terminated by LESSOR  in  the event that the COGENERATION AGREEMENT
is  terminated  for  any of the reasons specified in Section  13.01(ii)
through (vi) thereof;

      (b) that, if any rental payment is not made when due, LESSOR  may
terminate  this Lease and Easement upon a minimum of thirty  (30)  days
written  notice of such default to LESSEE. If LESSEE ceases to  operate
an  electricity or steam generating power plant on the Premises, LESSOR
may terminate this lease upon a minimum of twelve months written notice
of  default to LESSEE. Said notice of termination shall be withdrawn if
the  default in question is cured prior to the expiration of the notice
period  in  question. LESSOR shall have the option, subject to  Section
8.03(d)  of  the COGENERATION AGREEMENT, to purchase the  Facility  and
the  Interconnection  Facilities after  the  effective   date  of  such
termination  for  a  purchase   price  determined  in  accordance  with
Sections  8.03(b) and (c) of the COGENERATION AGREEMENT,  which  option
may  be  exercised by giving written notice to LESSEE of such  exercise
within  30 days after such effective date. Notwithstanding anything  in
Section  8.02(a)  of  the COGENERATION AGREEMENT to  the  contrary,  no
option to purchase the Facility and the Interconnection Facility may be
exercised  by LESSOR on or after the 31st day following such  effective
date.  Neither  LESSEE nor its assigns shall be deemed to  have  ceased
operating  a  power plant on the Premises by reason of (i)  temporarily
(for purposes of maintenance or repair) or permanently (for purposes of
replacement)  removing  any or all  items of  machinery,  equipment  or
other personal property located on the Premises or the Easement 9 (  ii
)  the  failure  to  generate or sell electricity or steam  during  any
period  that  electricity or steam is  not required to be generated  or
sold  under the COGENERATION AGREEMENT or any contract LESSEE may  have
to   sell  electricity,  (iii) the failure to generate  electricity  or
steam  during  any period in which the Facility or the  Interconnection
Facilities  are being repaired or (iv) any act or occurrence  described
in  Section  11.01  of  the COGENERATION AGREEMENT  is  preventing  the
generation or sale of steam or electricity.

      (c)  that  a default under the COGENERATION AGREEMENT  by  either
party, prior to the expiration of the said initial or extended term  of
this  Lease and Easement, shall not be considered a default under  this
Lease and Easement (unless otherwise provided herein); and (~) that the
remedy  for  a default under this Lease and Easement shall  be  damages
(and not termination) unless otherwise provided herein.

     6.02 The failure, by either party, to seek a remedy for a specific
breach of this Lease and Easement shall not constitute a waiver of  the
right to seek a remedy for that breach.

      A  waiver by either party of a breach of this Lease and  Easement
shall not constitute a waiver of any subsequent breach.

ARTICLE 7 - INSPECTION

     7.01 Without regard to ownership or other rights in  the Facility,
the Interconnection Facilities, the Easement or  the property owned  by
LESSOR  adjacent  to  the  Leased Premises ("LESSOR's  Plant"),  it  is
understood   that   the  parties  hereto,  their   agents,   employees,
contractors,  subcontractors,  and  other  authorized  representatives,
will  of necessity require access to facilities or areas controlled  by
or  under  the  jurisdiction of the other party; and  furthermore  that
Utility, its agents, employees, contractors, subcontractors  and  other
authorized  representatives   will   of  necessity  require  access  to
facilities  or  areas  controlled by both parties  hereto.  LESSOR  and
LESSEE agree to provide and  make available such access, provided  that
LESSOR  and LESSEE shall each take all reasonable steps to insure  that
no  access by such party to areas controlled by the other party whether
for  inspection  or  otherwise shall unreasonably  interfere  with  the
operations of such other party.

ARTICLE 8 - QUIET ENJOYMENT; TITLE TO IMPROVEMENTS

     8.01 LESSOR covenants that at all times during the term
of  this  Lease  and  Easement, so long as LESSEE  is  not  in  default
hereunder, LESSEE's quiet enjoyment of the Lease and Easement  Premises
or any part thereof shall not be disturbed by any act of LESSOR, or any
one acting by, through or under LESSOR.

     8.02 LESSOR agrees that the Facility and Interconnection
Facilities,  as  between LESSOR and LESSEE, are and  shall  remain  the
personal  property of LESSEE at all times. Unless and until LESSOR  has
exercised its option granted in the COGENERATION AGREEMENT to  purchase
the  Facility and subject to the provisions of Section 6.01(b)  hereof,
LESSEE shall have the right to remove all improvements constituting the
Facility and the Interconnection Facilities, and additions thereto,  at
any  time  and from time to time regardless of the degree of affixation
of  such  property  to the Leased Premises, the Easement  or   LESSOR's
Plant.  LESSOR  hereby   waives  any landlord's  lien,  contractual  or
otherwise, it may have in and to the improvements and personal property
constituting  the  Facility  or  the  Interconnection  Facilities,  and
additions thereto, or which is located on or about the Premises or  the
Easement.

ARTICLE 9 - MISCELLANEOUS

      9.01  All  notices,  approvals,  consents,  requests  and  other
communications hereunder shall be in writing and shall  be  deemed  to
have  been  given  when  delivered to the other party  by  registered,
certified or express mail, return receipt requested/ postage  prepaid'
addressed as follows:

If to the LESSEE: Panda Energy Corporation

     4100 Spring Valley
     Suite 1001
     Dallas, Texas 75234
     Attn: Robert Carter

If to the LESSOR: Director of Operations

     The Bibb Company
     Terry Products Division
     P.O. Box 1100
     Roanoke Rapids, NC 27870

     Rejection or refusal to accept or the inability to deliver because of
changed address of which no notice was given shall be deemed to be receipt
of  the notice, approval, consent, request or other communication so sent.
The  parties hereto may, by notice given hereunder, designate any  further
or  different addresses to which subsequent notices, approvals,  consents,
requests  or  other  communications shall be  sent  or  persons  to  whose
attention the same shall be directed.

      9.02 This Lease and Easement shall be binding upon, and inure to the
benefit  of,  the parties to this Lease and Easement and their  respective
heirs,  executors, administrators, legal representatives, successors,  and
assigns when permitted by this Lease and Easement.

      9.03  THIS  LEASE  AND  EASEMENT SHALL BE CONSTRUED  UNDER,  AND  IN
ACCORDANCE WITH, THE LAWS OF THE STATE OF NORTH CAROLINA.

      9.04 The rights and remedies provided by this Lease and Easement
are cumulative, and the use of any one right or remedy by either party
shall  not  preclude  or waive its rights to  use  any  or  all  other
remedies. These rights and remedies are given in addition to any other
rights the parties may have by law, statute, ordinance, or otherwise.

      9.05  If, as a result of a breach of this Lease and Easement  by
either  party,  the other party employs an attorney  or  attorneys  to
enforce  its rights under this Lease and Easement, then the  breaching
party agrees to pay the other party the reasonable attorney's fees  an
costs incurred to enforce the Lease and Easement.

      9.06 Either party hereto may assign its rights hereunder without
approval  but  may  not delegate its obligations without  the  express
written approval of the other party.

     9.07 LESSOR agrees that LESSEE shall have the right, from time to
time,  and at any time during the term of this Lease and Easement,  to
mortgage its leasehold estate in the leased Premises, the Easement  or
any  portion thereof, or to encumber the same or any portion  thereof,
by  deed  of  trust  or  otherwise, to secure  the  financing  of  the
development, construction or operation of the Facility. From and after
the  time that LESSOR has received written notice of any such mortgage
or  deed  of  trust  from LESSEE and the mortgagee or  deed  of  trust
beneficiary  ("LENDER"  hereinafter), LESSOR  shall   furnish  written
notice  to  LENDER of any default hereunder and of the  remedy  LESSOR
intends  to exercise simultaneously with notice to LESSEE thereof  or,
if earlier, at least twenty (20) days prior to exercising such remedy,
and  shall give LENDER copies of all notices required to be  given  to
LESSEE  hereunder,  and LENDER shall have the  right   to  perform  on
behalf  of  LESSEE  any  covenant  of LESSEE  hereunder.  LENDER,  its
successors  and  assigns, may, at their option,  and  by  delivery  to
LESSOR of a written agreement to assume the obligations and duties  of
LESSEE  under this Lease and Easement, succeed to LESSEE's rights  and
privileges under this Lease and Easement and receive the benefits  and
accept the responsibilities of this Lease and Easement pursuant to the
terms  and provisions hereof, and LESSOR will recognize the succession
of  LENDER,  its successors and assigns, to LESSEE's rights  and  will
continue  to perform LESSOR's obligations contained in this Lease  and
Easement  for so long as LENDER, its  successors and assigns, continue
to perform  the obligations of LESSEE under this Lease and Easement as
they  become due. In the event that LENDER succeeds to the rights  and
interest of LESSEE hereunder, LESSOR hereby agrees that LENDER may, at
its option, and  by delivering written notice to LESSOR, assign its
interest under this  Lease  and  Easement  to  any individual,  sole 
proprietorship, partnership,   joint  venture,  trust,  unincorporated
organization, association,   corporation,  institution,  entity,  or 
other   person ("ASSIGNEE"  hereunder).  Such ASSIGNEE  shall  succeed  
to  LENDER's rights  and  privileges under this Lease and Easement and
receive the benefits and accept the responsibilities of LESSEE pursuant
to the terms  and  provisions  of this Lease and Easement,  and  LESSOR
will recognize the succession of such ASSIGNEE to LENDER's rights hereunder
and  will  perform its obligations and duties hereunder provided  that
such ASSIGNEE executes and delivers  to LESSOR a written agreement  to
assume  the   obligations  and  duties of  LESSEE  hereunder.   LESSOR
acknowledges and agrees that upon the consummation of an assignment to
an  ASSIGNEE,  LENDER  shall  have  no  further  obligation,  duty  or
liability to LESSOR hereunder.

     9.08 LESSEE shall pay all ad valorem taxes on, or any increase in
ad  valorem  taxes  payable  by  LESSOR  that  results  from   or   is
attributable to,  the  Facility  or the   Interconnection Facilities.

     9.09  LESSOR  and  LESSEE shall cooperate  with  each  other  in
obtaining  any  and  all  government permits,  certificates  or  other
authority that may be required as a prerequisite to the activities set
forth herein.

ARTICLE X - INDEMNIFICATION

      10.01 LESSEE shall not cause or permit any Hazardous Material to
(as hereinafter defined) to be brought upon, kept, or used in or about
the  Premises  by  LESSEE,  its  agents,  employees,  contractors   or
invitees, except for such Hazardous Material as is necessary or useful
to LESSEE'S business.

      10.02  Any  Hazardous  Material permitted  on  the  Premises  as
provided in Section 10.01 and all containers therefor, shall be  used,
kept, stored  and  disposed of in a manner  that  complies  with  all
federal,  state,  and  local  laws or regulations  applicable  to  the
Hazardous Material.

      10.03 LESSEE shall not discharge, leak or emit, or permit to  be
discharged,  leaked  or  emitted, any material  into  the  atmosphere,
ground,  sewer  system or any body of water, if that material  (as  is
reasonably  determined  by any governmental  authority)  does  or  may
pollute  or  contaminate  the same, or may adversely  affect  (a)  the
health,  welfare or safety of persons, whether located on the Premises
or  elsewhere or (b) the condition, use or enjoyment of the buildings
or any other real or personal property included in the Premises.

      10.04  LESSEE shall promptly provide LESSOR with a copy  of  all
notices, reports and other communications sent to or received  by  any
governmental  agency  pursuant to or relating to  LESSEE'S  compliance
with,  federal,  state  and  local laws or regulations  applicable  to
Hazardous  Material used, kept, stored or disposed of on the  Premises
or  relating to any determination of a governmental agency of the type
described in Section 10.03 above.

      10.05  As used herein, the term "Hazardous Material" means   (a)
any  "hazardous  waste"  as defined by the Resource  Conservation  and
Recovery  Act  of 1976, as amended from time to time, and  regulations
promulgated thereunder and (b) any "hazardous  substance"  as  defined
by the Comprehensive Environmental Response Compensation and Liability
Act of 1980, as amended from time to time, and regulations promulgated
thereunder.

      10.06 LESSEE hereby agrees that it shall be fully liable for all
costs  and  expenses  related  to the use,  storage  and  disposal  of
Hazardous  Material  kept  on  the  Premises  by  LESSEE  (except  any
Hazardous  Material used, stored or disposed of on the Premises  prior
to  the  date hereof that might remain on the Premises after the  date
hereof)  and  LESSEE  shall give immediate notice  to  LESSOR  of  any
violation  or potential violation of the provisions of Section  10.01,
10.02, or 10.03 that comes to its attention or knowledge. LESSEE shall
indemnify  and  hold  LESSOR harmless  from  all  damages,  penalties,
claims,  losses, liabilities, and expenses incurred by or imposed upon
LESSOR  pursuant  to  any  applicable federal or  state  environmental
statute   where  the damages, penalties,  claims,  losses, liabilities
or  expenses  arise out of or in connection with the presence  of  any
Hazardous Substance on or about the Premises caused as a direct result
of  activities conducted by LESSEE after the date of this Lease  other
than  the  excavation or removal by LESSEE of fly ash or other  debris
found  on  the  Premises before the date of this Lease, provided  that
LESSEE will pay for the cost of actual excavation and removal of  such
fly ash and other debris.

ARTICLE 11 -  EASEMENT AND RIGHT OF WAY

      11.01  LESSOR  hereby grants and conveys to   LESSEE,  including
without limitation, LESSEE's contractors, subcontractors, vendors  and
suppliers  for  the term of this Lease, an easement  and  right-of-way
(the  "Easement"  ~  for the assembly, construction,  use,  operation,
inspection  and  maintenance  of  the  Facility,  the  Interconnection
Facilities  and the extension of gas feeder lines to the  Facility  on
and across the property described on Exhibit B hereto.

     EXECUTED EFFECTIVE June 9, 1989 in

[CORPORATE SEAL]                        THE BIBB COMPANY

ATTEST:                                 By:    Alan Davis
                                        Title: President


[CORPORATE SEAL]                        PANDA-ROSEMARY CORPORATION

ATTEST:                                 By:    Robert W. Carter
                                        Title: President


STATE OF TEXAS

COUNTY OF DALLAS

     This 6th day of June, 1989, personally came before me, Janice Carter
a notary public, for the State of Texas who, being by me duly sworn, says
that she knows the Common Seal of Panda-Rosemary Corporation and is
acquainted with Robert W. Carter who is the President of said Corporation,
and that she, the said Terri Broerman is the Assistant Secretary of the
said Corporation, and saw the said President sign the foregoing instrument,
and saw the Common Seal of said Corporation affixed to said instrument by 
said President, and that she, the said Assistant Secretary signed her name
in attestation of the execution of said instrument in the presence of said 
President of said corporation.

     Witness my hand and notarial seal or stamp this the 6th day of June,
1898.

(Notarial Seal or Stamp)                        Janice Carter
                                                Notary Public
My commission expires:
    7-6-93


STATE OF GEORGIA

COUNTY OF BIBB

     This 9th day of June, 1989, personally came before me, Cater C. Thompson
a notary public, D. G. Vereen who, being by me duly sworn, says that he knows
the Common Seal of the Bibb Company and is acquainted with Alan Davis who is 
the President of said Corporation, and that he, the said D. G. Vereen is the
Assistant Secretary of the said Corporation, and saw the said President sign
the foregoing instrument, and saw the Common Seal of said Corporation
affixed to said instrument by said President, and that he, the said
D. G. Vereen signed his name in attestation of the execution of said 
instrument in the presence of said President of said corporation.

     Witness my hand and notarial seal or stamp this the 9th day of June, 1989.

(Notarial Seal or Stamp)

My commission expires:                      Cater C. Thompson
May 14, 1993                                Notary Public






EXHIBIT 10.49

                 FIRST AMENDMENT
                      TO
   REAL PROPERTY LEASE AND EASEMENT AGREEMENT

          WHEREAS,  THE  BIBB COMPANY ("LESSOR"
hereinafter), a Georgia  corporation, and PANDA-
ROSEMARY CORPORATION  ( "LESSEE" hereinafter),  a
Delaware corporation, entered a Real  Property Lease
and Easement Agreement (the "LEASE" hereinafter)
effective on  June  9, 1989, wherein LESSOR agreed to
demise and  lease  to LESSEE  and LESSEE agreed to
lease from LESSOR that certain  real property  (the
"PREMISES" hereinafter) located in  the  City  of
Roanoke Rapids, County of Halifax, State of North
Carolina,  the same being more particularly described
in Exhibit "A" hereto; and

          WHEREAS,  the LEASE is recorded in Book 1452,
Page 205 in the Register of Deeds in Halifax County,
North Carolina; and

           WHEREAS, LESSOR and LESSEE desire to amend
the LEASE.

          NOW THEREFORE in consideration of the
foregoing and of the  premises hereinafter contained,
LESSOR and LESSEE agree  as follows:

1.   The following new Section 5.02 is added to the
LEASE:

          5.02  If,  during the term of this Lease and
          Easement, all  or  part  of  the Premises is
          so taken  under  any governmental law,
          ordinance, or regulation, or by right of
          eminent  domain, or if all or part of the
          Premises are  sold  to the condemning
          authority under threat  of condemnation,
          LESSOR and LESSEE shall  each  have  the
          right  to recover compensation from the
          condemning authority  for  loss  or damages
          to  their respective interests. Any  portion
          of   such compensation attributable  to  the
          value  of improvements  on  the Premises  or
          to the value of the remaining  portion  of
          the  Lease  term  shall be and become the
          property  of LESSEE.  Any portion of such
          compensation attributable to  the value  of
          the real property  underlying  such
          improvements  shall  be  and  become  the
          property of LESSOR.  Each  of the parties
          hereto will execute  any assignment  to  the
          other which may be  necessary  to effect the
          intent of this provision.
          
2.   The reference to "twenty (20) days" on the second
line of Section 9.07 on page 12 of the Lease is changed
to "sixty (60) days".

3.    The following new Section 9. lO is added to the
Lease:

           9.10  LESSOR represents that the Premises is
           or will be identifed by a separate Halifax County,
           North Carolina tax parcel identification number
           and that it will remain a separately assessed
           parcel for ad valorem tax purposes.
           
4.   All other terns, conditions and provisions  of the
Lease which are not expressly deleted or changed herein
shall remain in  full force and effect.

EXECUTED effective the first day of October, 1989.

[CORPORATE SEAL]                      THE BIBB COMPANY

Title: 
                                      By:
                                      Title:  President


[CORPORATE SEAL]                      PANDA-ROSEMARY CORPORATION


Janice Carter
Title: Secretary Treasurer            By: Robert W. Carter
                                      Title: President


STATE OF TEXAS    )

COUNTY OF DALLAS )
This___ day of _____________ , 1989, personally came
before me,_____________ a notary public, for the  State
of Texas who, being by me duly sworn, says that he
knows the Common Seal of Panda-Rosemary Corporation and
is acquainted with_______________ who is the President
of said Corporation, and that he, the said
______________ is the ____________ Secretary of the
said Corporation and saw the said President sign the
foregoing instrument, and saw the Common Seal of said
Corporation affixed to said instrument by said
President, and that he, the said Secretary signed his
name in attestation of the execution of said instrument
in the presence of said President of said corporation.

  STATE OF NEW YORK  )
                     : ss:
  COUNTY OF NEW YORK )

I Barbara Everson, Notary Public for said County and
State, certify that Janice Carter personally came before me
this day and acknowledged that she is the Secretary of
PANDAROSEMARY CORPORATION, a corporation, and that by
authority duly given and as the act of the corporation,
the foregoing instrument was signed in its name by its
President, sealed with its corporate seal, and
attested by her as its Secretary.

      Witness my hand and official seal this 24th day of
October, 1989.
                                   Barbara Everson
(Official Seal)                    Notary Public



My commission expires:
April 7, 1990

Witness my hand and notarial seal or stamp this the ___day
of ____________, 1989.

       (Notarial Seal or Stamp)
       My Commission Expires:
                     Notary Public

STATE OF GEORGIA )
COUNTY OF BIBB   )

          This 24th day of October, 1989, personally
came before me, Tim K. Adams a notary public,  Lowell
W. Belk who, being by me duly sworn, says that he knows
the Common Seal of The Bibb Company and is acquainted
with Alan V. Davis who is the President of said
Corporation, and that he, the said Lowell w. Belk is
the Secretary of the said Corporation, and saw the said
President sign the foregoing instrument, and saw the
Common Seal of said Corporation affixed to said
instrument by said President, and that he, the said
Lowell W. Belk signed his name in attestation of the
execution of said instrument in the presence of said
President of said corporation.

      Witness my hand and notarial seal or stamp this
the 24th day of October, 1989.
      
(Notarial Seal or Stamp)
                                    Tim K. Adams
My Commission Expires:              Notary Public
March 3, 1992






EXHIBIT 10.50
                  SECOND AMENDMENT
                         TO
     REAL PROPERTY LEASE AND EASEMENT AGREEMENT
                          
        WHEREAS, THE BIBB COMPANY ("LESSOR"
hereinafter), a Georgia corporation,  and PANDA
ROSEMARY CORPORATION ("LESSEE" hereinafter)  , a
Delaware corporation, entered a  Real  Property Lease
and Easement Agreement (the "LEASE" hereinafter)
effective on  June  9, 1989, wherein LESSOR agreed to
demise and lease to LESSEE  and LESSEE agreed to
lease from LESSOR that certain real property (the
"PREMISES" hereinafter) located in  the  City of
Roanoke  Rapids, County of Halifax, State of North
Carolina,  the same being more particularly described
in Exhibit "A" hereto; and

        WHEREAS, the LEASE is recorded in Book 1452,
Page 205 in the Register of Deeds in Halifax County,
North Carolina; and

        WHEREAS, LESSOR and LESSEE desire to amend
the LEASE.

        NOW THEREFORE, in consideration of the
foregoing and of the  premises hereinafter contained,
LESSOR and LESSEE  agree as follows:

1.  Exhibit  "A", attached to and made a part of  the
LEASE,  is hereby  deleted  and replaced with the new
Exhibit  "A"  attached hereto and made a part hereof.

2.  All  other terms, conditions and provisions of
the  LEASE, as previously amended, which are not
expressly deleted or changed herein shall remain in
full force and effect.

   EXECUTED effective the 31 day of January  1990.
                          
[CORPORATE SEAL]         THE BIBB COMPANY

                         By:______________
                         Title: President

[CORPORATE SEAL]         PANDA-ROSEMARY CORPORATION


Title: Assistant         By: Robert W. Carter
      Secretary          Title: President

STATE OF TEXAS      )

COUNTY OF DALLAS    )

  This 19th day of February, 1989, personally came
before me, Theresia Bove a notary public, Terri
Broerman, who, being by me duly sworn, says that he
knows the Common Seal of Panda-Rosemary Corporation
and is acquainted with Robert W. Carter who is the
___ President of said Corporation, and that she, the
said Terri Broerman is the Assistant Secretary of the
said Corporation, and saw the Common Seal of said
Corporation affixed to said instrument by said ___
President and that she, the said Assistant Secretary
signed her name in attestation of the execution of
said instrument in the presence of said President of
said Corporation.

 Witness my hand and notarial seal or stamp this the
19th day of February, 1989.

(Notarial Seal or Stamp)

My commission Expires:                 Theresia M. Bove
6-23-93                                Notary Public

STATE OF GEORGIA    )

COUNTY OF BIBB      )

   This 31 day of January, 1990, personally came
before me, Tim K. Adam, a notary public, D.G. Vereen
who, being by me duly sworn, says that he knows the
Common Seal of The Bibb Company and is acquainted
with Alan Davis who is the President of said
Corporation, and that he, the said D. G. Vereen is
the Secretary of the said Corporation, and saw the
said President sign the foregoing instrument and saw 
the Common Seal of said Corporation affixed to said
instrument by said President, and that he, the said
D.G. Vereen signed his name in attestation of the
execution of said instrument in the presence of said
President of said corporation.


 Witness my hand and notarial seal or stamp this 31
day of January, 1990.

(Notarial Seal or Stamp)

My commission Expires:              Tim K. Adams
3-3-92                              Notary Public




EXHIBIT 10.51


Please Return to:

Francis C. Bagbey, Esq. -
Smith, Anderson, Blount, Dorsett, Mitchell & Jernigan
2500 First Union Capitol Center
25th Floor
Raleigh, North Carolina 27601

              LEASEHOLD AND REAL PROPERTY
         ASSIGNMENT AND ASSUMPTION AGREEMENT

         This LEASEHOLD AND REAL PROPERTY ASSIGNMENT AND
ASSUMPTION AGREEMENT, dated this 6th day of January, 1992,
by and between Panda-Rosemary Corporation, a Delaware
corporation (the "Corporation") and Panda-Rosemary, L.P.,
a Delaware limited partnership, doing business in North
Carolina as Panda-Rosemary, Limited Partnership (the
"Partnership").

                  W I T N E S S E T H:

         WHEREAS, the Corporation, as lessee, and The Bibb
Company, a Delaware corporation ("Bibb"), as lessor,
entered into a certain Real Property Lease and Easement
Agreement, dated June 9, 1989 (the "Lease Agreement"),
recorded June 13, 1989, in Book 1452, Page 205 in the
Office of the Register of Deeds of Halifax County, North
Carolina; and

         WHEREAS, the Corporation and Bibb amended the
Lease Agreement by (i) the First Amendment to Real Property
Lease and Easement Agreement, dated October 1, 1989 (the
"First Amendment"), recorded October 27, 1989, in Book
1461, Page 475, in the Office of the Register of Deeds of
Halifax County, North Carolina and (ii) the Second
Amendment to the Real Property Lease and Easement
Agreement, dated January 31, 1990 (the "Second Amendment")
recorded March 26, 1990, in Book 1472, Page 465, in the
Office of the Register of Deeds of Halifax County, North
Carolina (the Lease Agreement, as amended by the First
Amendment and the Second Amendment, hereinafter referred to
as the "Agreement"); and

         WHEREAS, the Corporation desires to sell and
delegate to the Partnership, and the Partnership desires to
accept and assume from the Corporation, all of the
Corporation's right, title and interest in and to, and all
of the Corporation's liabilities and obligations with
respect to, (i) the property and premises demised in the
Agreement and all improvements and fixtures located upon
said property and the personal property attached thereto,
all as described in Schedule A attached hereto, and (ii)
the encroachments, easements and certain other real
property described in Schedule B attached hereto (the
Agreement and the property referred to in subclauses (i)
and (ii) above hereinafter collectively the "Transferred
Real Property").

         NOW THEREFORE, in consideration of the foregoing
premises, the mutual covenants contained herein, $10 and for
other good and valuable consideration the receipt and sufficiency
of which are hereby acknowledged, the parties hereby agree
as follows:

1. Assignment and Delegation by Corporation. The
Corporation hereby irrevocably sells, bargains, grants,
conveys, assigns, transfers and delegates to the
Partnership, all of its right, title and interest, whether
now owned or hereafter acquired, in and to, and all of
its liabilities and obligations, whether now in existence
or hereafter arising, in respect of, the Transferred Real
Property, to have and to hold the same unto the
Partnership, its successors and assigns forever.

2. Acceptance and Assumption By Partnership. The
Partnership hereby accepts the transfer and assignment of
the Transferred Real Property, subject to all liens,
encumbrances and charges thereon including, without
limitation, those created under, or contemplated by, that
certain Leasehold Deed of Trust and Security Agreement,
dated as of October 1, 1989, by and among the Corporation,
Patricia B. Carter, as Trustee, and The Fuji Bank and Trust
Company as Beneficiary, and recorded in Book 1461, page 491
in the Office of the Register of Deeds of Halifax County,
North Carolina and in Book 670, page 749 in the Office of
the Register of Deeds of Northampton County, North Carolina
as amended by (i) the First Modification to Leasehold Deed
of Trust and Security Agreement, dated as of December 29,
1989, and recorded in Book 1466, page 599, in the Office of
the Register of Deeds of Halifax County, North Carolina and
in Book 670, page 789 in the Office of the Register of
Deeds of Northampton County, North Carolina, (ii) the
Second Modification to Leasehold Deed of Trust and Security
Agreement, dated as of April 3, 1990, and recorded in Book
1473, page 493, in the Office of the Register of Deeds of
Halifax County, North Carolina and in Book 670, page 799 in
the Office of the Register of Deeds of Northampton County,
North Carolina, and (iii) the Third Modification to
Leasehold Deed of Trust and Security Agreement, dated as of
July 12, 1990, and recorded in Book 1480, page 547, in the
office of the Register of Deeds of Halifax County, North
Carolina and in Book 670, page 810 in the Office of the
Register of Deeds of Northampton County, North Carolina (as
so amended, the "Leasehold Mortgage"), and the Partnership
hereby agrees to pay, perform and discharge when due all
liabilities and obligations of the Corporation of
whatsoever kind, character or description arising under, or
with respect to, the Transferred Real Property or the
Leasehold Mortgage (whether known or unknown, contingent or
otherwise) arising prior to or after the date hereof
(including the making of any and all payments required to
be made by the Corporation under, or with respect to, the
Transferred Real Property or under, or with respect to, the
Leasehold Mortgage).
                            
3. Limitation of Liability. Notwithstanding anything to the
contrary contained herein, no partner in the Partnership
(other than the Corporation) nor any of its or the
Corporation's stockholders or affiliates or any officer or
director of any thereof (a "Non-Recourse Person") shall
have any liability to any party hereto for the payment of
any sums now or hereafter owing hereunder, directly,
indirectly or contingently, by either party hereto, or for
the performance of any of the obligations of either party
hereto contained herein, or shall otherwise be liable or
responsible with respect thereto.

4. Further Assurances. At any time or from time to time
after the date hereof, at the Partnership's request and
without further consideration, the Corporation shall
execute and deliver to the Partnership such other
instruments of sale, transfer, conveyance, assignment and
confirmation, provide such materials and information and
take such other actions as the Partnership may reasonably
deem necessary or desirable in order more effectively to
transfer, convey and assign to the Partnership, and to
confirm the Partnership's right, title and interest in and
to, the Transferred Real Property, and to the full extent
permitted by law, to put the Partnership in possession of
the Transferred Real Property and to assist the Partnership
in exercising all rights with respect thereto.

5. Authorization to Record. Upon the execution and delivery
hereof, the Corporation and the Partnership shall record,
or cause to be recorded, this Leasehold and Real Property
Assignment and Assumption Agreement (i) in the Office of
the Register of Deeds of Halifax County, North Carolina and
(ii) in the Office of the Register of Deeds of Northampton
County, North Carolina.

6. Miscellaneous. This Leasehold and Real Property
Assignment and Assumption Agreement (i) may be executed in
any number of counterparts, each of which will be deemed an
original, but all of which together will constitute one and
the same instrument; (ii) SHALL BE GOVERNED BY, AND
ENFORCED AND CONSTRUED IN ACCORDANCE WITH, THE LAWS OF THE
STATE OF NORTH CAROLINA; and shall be binding upon and
inure solely to the benefit of the parties hereto and their
respective successors and assigns.

          IN WITNESS WHEREOF, the undersigned, by authority
duly given, have caused this Leasehold and Real Property
Assignment and Assumption Agreement to be executed under
seal, delivered, and effective as of the day and year first
written above.

ATTEST:                       PANDA-ROSEMARY CORPORATION
                              By:
                              Name:   Robert A. Wolf
Assistant Secretary           Title:  Vice President

[Affix Corporate Seal]        PANDA-ROSEMARY, L.P.
                              (doing business
                              in North Carolina as Panda-
ATTEST:                       Rosemary, Limited
                              Partnership [SEAL]
                              By: Panda-Rosemary
                                  Corporation,
- -----------------                 its sole general partner
Assistant Secretary
[Affix Corporate Seal]            [SEAL]

                              By:  Robert A. Wolf
                              Title: Vice President





EXHIBIT 10.52
                THIRD AMENDMENT
                      TO
  REAL PROPERTY LEASE AND EASEMENT AGREEMENT
                       
                       
      THIS  THIRD  AMENDMENT TO REAL PROPERTY
LEASE AND  EASEMENT AGREEMENT, dated as of
March 15 1996,  is  by  and between 
Panda-Rosemary,  L.P., a  Delaware
limited  partnership ("LESSEE")   and   THE
BIBB  COMPANY,  a  Delaware   corporation
("LESSOR").

                  WITNESSETH:

      WHEREAS, PANDA-ROSEMARY CORPORATION, a
Delaware corporation ("PRC")  and LESSOR
entered into the certain Real Property  Lease
and  Easement  Agreement, dated June 9, 1989,
as amended  by  the First  Amendment  to Real
Property Lease and Easement  Agreement, dated
as of October 1, 1989, between PRC and LESSOR
and  by  the Second  Amendment to Real
Property Lease and Easement  Agreement, dated
January 31, 1990, between PRC and LESSOR
(collectively, the "LEASE");

      WHEREAS,  with the consent of LESSOR
under the  Consent  to Assignment,
Delegation   and   Assumption   Agreement,
dated January  6,  1992,  by and between PRC,
PANDA-ROSEMARY,  L.P.,  a Delaware limited
partnership ("LESSEE"), LESSOR and THE FUJI
BANK & TRUST COMPANY, a trust company
organized under the State of New York,  PRC
assigned to LESSEE and LESSEE assumed, all  of
PRC's rights and interest in, to and under the
lease;

     WHEREAS, the LEASE is recorded in Book
1452, Page 205 in the Register of Deeds in
Halifax County, North Carolina; and
                       
     WHEREAS, LESSEE and LESSOR desire to amend
the LEASE.

     NOW THEREFORE, in consideration of the
mutual covenants and agreements  herein
contained, and intending to be legally  bound,
LESSEE and LESSOR hereby agree as follows:

      1.    The following new Section 2.04 is
added to the  Lease and Easement:

            2.04.    Notwithstanding   any
provision   in the COGENERATION  AGREEMENT to
the contrary, if LESSEE has  exercised its
option  to  extend this LEASE as set forth in
Section  2.03, LESSEE shall have the further
option to extend this LEASE for  an additional
term of ten (10) years beginning on December
31st  of the  year  in  which the thirty-fifth
(35th) anniversary  of  the Completion  date
specified in the COGENERATION AGREEMENT
occurs and  terminating on December 31st of
the year in which the forty- fifth (45th)
anniversary of the Completion Date specified
in  the COGENERATION AGREEMENT occurs at the
annual rental on  the  terms and  conditions
otherwise contained herein by giving  notice
to LESSOR of its intention to extend at least
two years prior to the end of the first ten-
year extension of this LEASE and thereupon the
term of this LEASE shall be so extended
without any  further action by either party.

      2.    Section  6.01  of  the LEASE  is
hereby  amended  by inserting  a " , " in
place of the word "or" between the  numbers
"2.02"  and  "2.03"  in  the  fourth line  of
that  section  and inserting after the number
"2.03" in that same line "or 2.04."

      3.  All  other  terms, conditions and
provisions  of  the LEASE, as previously
amended, which are not expressly deleted  or
changed herein shall remain in full force and
effect.
                      THE BIBB COMPANY
 [CORPORATE SEAL]     ______________________
                      By: A. William Ott
Title: Claudia Baker  Title:  CFO
       Executive       
       Secretary      

                      PANDA-ROSEMARY, L.P.
                      By:  Panda-Rosemary
[CORPORATE SEAL]      Corporation, its
                      general partner
Janice Carter
Title: Secretary    
  & Treasurer         By: 
                      Name: Ralph T. Killian
                      Title: Senior Vice President
                      




STATE OF TEXAS      )
                    )
COUNTY OF DALLAS    )


      This 11th day  of March,  1996,
personally  came  before  me, Sherrie R. Crow,
a notary public for the State of Texas who,
being by me duly sworn, says that he knows the
Common Seal of Panda-Rosemary Corporation and
is acquainted with Ralph T. Killian who is the
Senior Vice President of said Corporation, and Janice
Carter who is the ______ secretary of the said
Corporation, and saw the said Senior Vice
President sign the foregoing instrument, and
saw the Common Seal of said Corporation
affixed to said instrument by said Senior Vice
President, and that the said Secretary signed her
name in attestation of the execution of said instrument
in the presence of said Senior Vice President of said Corporation.

     Witness my hand and notarial seal or
stamp this the 11th day of March, 1996.

(Notarial Seal or Stamp)

My Commission Expires:
8-24-97
Notary
Public  Sherrie R. Crow

STATE OF GEORGIA    )
                    )
COUNTY OF BIBB      )

      This 15th day  of March, 1996,
personally  came  before  me, Robert E.
Bridgeman, a notary public for the State of
Georgia who, being by me duly sworn, says that
she/he knows the Common Seal of the Bibb
Company Corporation and is acquainted with A.
William Ott who is the Chief Financial Officer
of said Corporation, and the said Claudia
Baker is the Executive Secretary of the said
Corporation, and saw the said Chief Financial
Officer sign the foregoing instrument, and saw
the Common Seal of said Corporation affixed to
said instrument by said Chief Financial
Officer, and that he/she, the said Executive
Secretary signed his/her name in attestation
of the execution of said instrument in the
presence of said Chief Financial Officer of
said Corporation.

     Witness my hand and notarial seal or
stamp this the 15th day of March, 1996.

(Notarial Seal or Stamp)

My Commission Expires:
October 10, 1997                   Robert E. Bridgeman
                                   Notary Public



EXHIBIT 10.53

                   COGENERATION ENERGY SUPPLY AGREEMENT
                                       
                                
                             BETWEEN
                                
                                
                    PANDA ENERGY CORPORATION
                                
                                
                               AND
                                
                                
                        THE BIBB COMPANY
                                
                        January l1, 1989





                              INDEX

                                                             Page

Section 1  -  Definitions                                      1
Section 2  -  The Facility                                     2
Section 3  -  Purchase Obligation                              4
Section 4  -  Term of Agreement                                4
Section 5  -  Purchase Prices                                  4
Section 6  -  Payment                                          5
Section 7  -  Commencement of Operations                       5
Section 8  -  Options at Conclusion of Term                    5
Section 9  -  Lease of Land                                    7
Section 10 -  Insurance and Indemnification                    8
Section 11 -  Force Majeure                                   10
Section 12 -  Performance Conditions                          10
Section 13 -  Default                                         10
Section 14 -  Remedies                                        11
Section 15 -  Supplier's Representations and Warranties       12
Section 16 -  Purchaser's Representations and Warranties      13
Section 17 -  Maintenance and Modification of the FACILITY    13
Section 18 -  Taxes, Governmental Charges and Utilities       13
Section 19 -  Applicable Law                                  14
Section 20 -  Standby Steam and Chilled Water                 14
Section 21 -  Miscellaneous                                   15
Section 22 -  Conclusion of Operations                        16

Exhibit A  -  Real Property Lease                             18





              COGENERATION ENERGY SUPPLY AGREEMENT


This Cogeneration Energy Supply Agreement (the AGREEMENT"
hereinafter) is entered effective January 12, 1989 by and
between PANDA ENERGY CORPORATION ("SUPPLIER" hereinafter)' a
Texas Corporation and THE BIBB COMPANY ("PURCHASER"
hereinafter), a Georgia Corporation.

                      W I T N E S S E T H:

     WHEREAS, SUPPLIER is in the business of constructing and
operating cogeneration facilities for the production of steam and
chilled water; and

     WHEREAS, PURCHASER is a consumer of steam and chilled water; and

     WHEREAS, SUPPLIER desires to construct a cogeneration facility on
property belonging to PURCHASER, and PURCHASER desires to
purchase steam and chilled water produced in said facility.

     NOW THEREFORE, in consideration of the foregoing and of the
premises hereinafter set forth, the parties hereto agree as
follows:


Section 1 - Definitions.

1.01 "FACILITY" means the cogeneration facility to be constructed
     by SUPPLIER pursuant to this Agreement. The FACILITY is
     described in Section "2" below.

1.02 "Leased Site" means the tract of land (identified in Exhibit
     "B" hereto), leased by SUPPLIER from PURCHASER, upon which
     the bulk of the FACILITY will be built (as provided in
     "2.07" below).

1.03 "Lease" means that certain Lease Agreement described in
     Section "9" below (and attached hereto as Exhibit "A") which
     will be executed pursuant to this AGREEMENT.

1.04 "Completion Date" means the date upon which the FACILITY
     becomes operational and upon which regular deliveries of
     steam and chilled water to PURCHASER commence.

1.05 "Plant" means all facilities belonging to or operated by
     PURCHASER at the Rosemary Complex in Roanoke Rapids, North
     Carolina.


Section 2 - The Facility.

2.01 SUPPLIER will design, construct and operate the FACILITY at
     its sole expense.  The FACILITY shall include, without
     limitation, the following:

     (a)  Such buildings, fixtures and equipment as shall be
          necessary for the purpose of generating the quantities
          of steam and chilled water specified in Section "2.06"
          hereof.
     
     (b)  Such steam and condensate-return pipes as shall be
          required to deliver steam from the FACILITY to and from
          the existing Rosemary Plant boiler room.
     
     (c)  Such chilled water delivery pipes as shall be required
          to deliver chilled water to and from the existing
          Rosemary Plant boiler room.

     PURCHASER will not be responsible for the funding of said
     design, construction or operation.

2.02 The FACILITY will be designed and constructed to meet and to
     comply with all of the following requirements and limits.

     (a)  To meet the qualifying requirements established as of
          the effective date of this Agreement by Federal Energy
          Regulatory Commission ("FERC") Rules (18 Code of
          Federal Regulations 292) implemented by the Public
          Utility Regulatory Policies Act of 1978.
     
     (b)  To comply with all other requirements of Federal, State
          and local governmental agencies established and imposed
          by law.

2.03 PURCHASER shall have the right to approve the design of the
     following:

     (a)  All interfaces and interconnections between the
          FACILITY and the Plant.
     
     (b)  External architecture of the FACULTY.
     
     (c)  Fire and security systems.
     
     Said approvals will not be unreasonably withheld.  PURCHASER
     shall not have the right to otherwise approve the design,
     construction or operation of the FACILITY.

2.04 SUPPLIER will own the FACILITY.

2.05 The FACILITY will be fueled by natural gas (with diesel fuel
     backup).  SUPPLIER will provide its own backup fuel tanks
     and shall be responsible for complying with all Federal,
     State and Local regulations concerning said tanks.

2.06 SUPPLIER warrants that the FACILITY will have the capacity
     to provide PURCHASER at least the following minimum
     quantities of steam and chilled water during the following
     periods:

     (a)  An annual average of sixty-five thousand (65,000)
          pounds of steam per hour at 150 psi.
     
     (b)  Up to two thousand (2,000) tons of chilled water for
          eight thousand (8000) hours per year.

     SUPPLIER further warrants that it will continuously staff
     and operate the FACILITY (or will cause it to be so staffed
     and operated) so that it will, in fact, provide the minimum
     quantities of steam and chilled water specified above on a
     non-interrupted basis.  Deliveries of quantities in excess
     of the foregoing will not be required hereunder.

2.07 The FACILITY will be built on the Leased Site except for
     delivery lines and pipes or other equipment which design
     requirements dictate be installed elsewhere at the Plant.


Section 3 - Purchase Obligation.

3.01 PURCHASER will purchase all steam and chilled water which it
     consumes at the Rosemary Complex (which SUPPLIER can and
     will supply) from SUPPLIER.  This requirement is not
     intended as a warranty of the continued consumption of any
     particular quantity of steam or of chilled water.

3.02 Notwithstanding Section 3.01 above, PURCHASER may purchase
     any quantity of steam or chilled water which SUPPLIER is
     unable or fails to supply (or otherwise does not supply)
     from other suppliers or sources, including itself.


Section 4 - Term of Agreement.

4.01 This Agreement shall become effective upon the execution
     hereof by both parties. It shall remain in effect for a
     twenty-five- (25) year period after the Completion Date.
     The parties may exchange a memorandum memorializing the
     Completion Date.


Section 5 - Purchase Prices.

5.01 PURCHASER will pay the following fixed prices for each 1,000
     lbs. of steam at 150 psi:

     Delivery Period          Quantity            Price
     
     Twenty-Five (25) Years   First 45 000 Pounds $1.00
     Twenty-Five (25) Years   All Steam Over      $2.50
                              45,000 Pounds

5.02 PURCHASER will pay the following fixed prices per ton hour
     for chilled water:

     Period of Deliveries          Price
     
     During First Five (5) Years  3. 0 cents
     During Next Five  (5) Years  3. 5 cents
     During Next Five  (5) Years  4. 0 cents
     During Next Five  (5) Years  4. 5 cents
     During Last Five  (5) Years  5. 0 cents

Section 6 - Payment.

     6.01 The purchase prices paid pursuant to "5" above shall be
     paid in calendar month increments within fifteen (15) days
     after receipt of an invoice from SUPPLIER.  Payment shall be
     required for the actual quantity of steam and chilled water
     delivered during the prior month.  Interest equal to the
     prime rate at M-Bank, Dallas plus two percent shall be paid
     on all late payments together with (and in addition to) all
     costs incurred in collecting or in attempting to collect
     late payments.  If any payment is not so received within
     fifteen (15) days after receipt of an invoice, SUPPLIER
     shall have the additional remedy of terminating deliveries
     of steam and chilled water to PURCHASER until payment is
     received.  If payment of any part of an invoice is withheld
     by PURCHASER due to a dispute or question regarding the
     amount of such invoice, SUPPLER shall not terminate
     deliveries of steam or chilled water so long as payment for
     any undisputed or unquestioned portion of said invoice has
     not been withheld.  Any such dispute or question may, at the
     option of either Party, be resolved under the rules of the
     American Arbitration Association if it is not otherwise
     resolved by the Parties.


Section 7 - Commencement of Operations.

7.01 The FACILITY will be operational and regular deliveries
     of steam and chilled water will commence within thirty-six
     (36) months after the effective date of this Agreement.


Section 8 - Options At Conclusion Of Term.

8.01 PURCHASER shall have the OPTION, effective at the end of the
     original twenty-five (25) year term, to do ONE of the
     following (or to require SUPPLER to do so):

     (a)  TO NEGOTIATE a ten- (10) year extension to the term
          hereof (as described in "8.02" below).
     
     (b)  TO PURCHASE the FACILITY (as described in "8.03"
          below).
     
     (c)  To enforce the original termination date.

8.02 The ten (10) year extension option will be exercisable and
     shall operate as follows:

     (a)  PURCHASER shall give SUPPLIER written notice at least
          two (2) years prior to expiration of the original term
          if said option is to be exercised (notice may not be
          given thereafter).
     
     (b)  All provisions of this Agreement shall remain in
          effect.
     
     (c)  The lease term (described in "9.02" below) shall be
          extended for an additional ten (10) years.
     
     (d)  Purchase prices for steam and chilled water for the
          extended term will be negotiated and an extension
          Amendment (to this AGREEMENT) will be executed at least
          twelve (12) months prior to expiration of the original
          term.
     
     (e)  The extension of the original year term will not be
          made without the Agreement of both parties.

8.03 The Purchase Option shall be exercisable and shall operate
     as follows:

     (a)  PURCHASER shall give SUPPLIER written notice of its
          exercise of the purchase option as follows:
     
          (i)  At least twenty-four (24) months prior to
               expiration of the original term if the extension
               option has not been exercised as provided in
               "8.02(a)" above.
          
          (ii) At least fourteen (14) months prior to expiration
               of the original term if the extension option is
               exercised and if the Parties have not yet executed
               an extension Amendment as provided in "8.02(d)
               above.  Notice of exercise may not be exercised
               after the foregoing times.
     
     (b)  The purchase price for the FACILITY shall be fair
          market value. Fair market value shall:
     
          (i)  Be determined as if SUPPLIER owned the Leased Site
               but shall exclude the value of the Leased Site.
          
          (ii) Include the value of the FACILITY and of all
               improvements made by SUPPLIER on or off of the
               Leased Site.
     
     (c)  Fair market value (i.e. the purchase price) shall be
          determined by the following methods, applied and
          attempted in the following sequence.
     
          (i)  By negotiation between the Parties.
          
          (ii) By arbitration, administered in accordance with
               the rules and practices of the American
               Arbitration Association in the Plant locality.
               Arbitration will be resorted to if the purchase
               price has not been determined by negotiation at
               least twelve (12) months prior to expiration of
               the original term.
     
     (d)  Any purchase by Bibb must be approved by Virginia
          Electric & Power Company.


Section 9 - Lease of Land.

9.01 PURCHASER will lease a sufficient tract of real property
     (the "Leased Site") to SUPPLIER for the construction of the
     FACILITY.  Said Leased Site will be located in the area
     identified in Exhibit "B" hereto.  The rental (to be paid by
     SUPPLIER to PURCHASER) will be in the amount of one ($1.00)
     dollar per year, payable each January 1 throughout the term
     of the Lease.  Rent may be prepaid.

9.02 The TERM of the Lease will start with identification and
     approval (by both Parties) of the tract and will terminate
     twenty-five (25) years after the Completion Date of the
     FACILITY.  If PURCHASER exercises the option described in
     Section "8.02" above (to extend the term of this AGREEMENT),
     the term of the Lease shall be extended for a like period.

9.03 SUPPLIER, (including without limitation its agents,
     representatives and subcontractors), shall have the RIGHT OF
     INGRESS and EGRESS on and across property belonging to (or
     controlled by) PURCHASER during the term of the Lease, to
     the extent necessary to construct, operate and maintain the
     FACILITY and all interconnection facilities to deliver steam
     and chilled water to PURCHASER.

9.04 (a)  The Lease shall be essentially identical the form
          of Lease attached to this Agreement as Exhibit "A."
     
     (b)  SUPPLIER and PURCHASER shall execute the Lease within
          six (6) months after the effective date of this
          Agreement and shall cause the same to be duly recorded
          in such manner as shall establish the leasehold
          interest of SUPPLIER in the Leased Site.


Section 10 - Insurance and Indemnification.

10.01 Each Party as indemnitor shall save harmless and
     indemnify the other Party and the directors, officers, and
     employees of such other Party against and from any and all
     loss and liability for injuries to persons (including
     employees of either Party), and property damages (including,
     without limitation, property of either party) resulting from
     or arising out of; (i) the engineering, design,
     construction, maintenance, or operation of, or (ii) the
     making of replacements, additions or betterments to, the
     indemnitor's facilities.  Neither Party shall be indemnified
     hereunder to the extent its liability or loss results from
     its negligence or willful misconduct.  The indemnitor shall,
     if requested by the other Party, defend any suit asserting a
     claim covered by this indemnity and shall pay all costs,
     (including, without limitation, reasonable attorney fees)
     that may be incurred in enforcing this indemnity

10.02 SUPPLIER shall furnish PURCHASER a certificate of
     WORKMEN'S COMPENSATION indicating compliance with the Labor
     Code of the State of North Carolina, including Employer's
     Liability insurance with a minimum of $2,000,000 basic
     coverage or excess umbrella for injury or death of any
     person.  This certificate shall provide for 30 days' written
     notice to PURCHASER prior to cancellation, termination,
     alteration, or material change of such insurance.

10.03 (a) SUPPLIER shall maintain during the term hereof,
          comprehensive General Liability and Comprehensive
          Automobile Liability of not less than $3,000,000 single
          or combined limit or equivalent for bodily injury,
          personal injury, and property damage as the result of
          any one occurrence.

     (b)  SUPPLIER shall also maintain during the term hereof,
          comprehensive General Liability which shall include
          coverage for Premises-Operations, Owners and
          Contractors Protective, Products/Completed Operations
          Hazard, Explosion, Collapse, Underground, Contractual
          Liability, and Broad Form Property Damage including
          Completed Operations.  Comprehensive Automobile
          Liability shall include coverage for Owned, Hired, and
          Non-Owned Automobile.

10.04 (a) Evidence of coverage described in "10.02" and
          "10.03" above shall state that coverage provided is
          primary and is not excess to or contributing with any
          insurance or self-insurance maintained by PURCHASER.

     (b)  PURCHASER shall have the right to inspect or obtain a
          copy of the original policy(ies)) of insurance.
     
     (c)  SUPPLIER shall furnish the required certificates and
          endorsements to PURCHASER prior to the date
          construction of the FACILITY begins.  Said certificates
          and endorsements (and any subsequent endorsements,
          alternations or cancellations) shall be mailed to
          PRODUCER addressed as required by Section "20.05"
          below.


Section 11 - Force Majeure.

11.01 All obligations of the parties to this Agreement
     (except for the payment of money for steam, and chilled
     water which has been delivered) shall be suspended while and
     for so long as compliance is prevented in whole or in part
     by an act of God, strike, lockout, war, civil disturbance,
     explosion, breakage, accident to machinery, failure of
     natural gas supply, or the failure or refusal of a pipeline
     to transport natural gas, Federal or State or Local law,
     inability to secure materials or approvals or licenses,
     binding order of a Court or Governmental Agency, or any
     other cause beyond the reasonable control of SUPPLIER or
     PURCHASER.

Section 12 - Performance Conditions.

12.01 SUPPLIER shall complete each of the following within
     one year after the effective date of this Agreement and
     shall provide evidence thereof to PURCHASER.

     (a) Obtain a commitment for project financing.
     
     (b)  Determine that the FACILITY and all associated
          equipment and interconnections will meet all State and
          Federal Environmental Regulations.
     
     (c)  Prepare a natural gas transportation plan.
     
     (d)  Identify carriers and provide a schedule for the
          furnishing of required insurance and bonds.  Required
          insurance and bonds will be obtained in a timely manner
          (as required by this AGREEMENT) whether before or after
          said one-year period.

     The foregoing information will be written and may be
     furnished from time to time in one or more increments.


Section 13 - Default.

13.01 SUPPLIER shall, without limitation, be considered in
     default under this Agreement (i) if it has not consummated a
     Power Purchase Agreement with North Carolina Power Company
     on or before March 1, 1989 to sell electricity produced in
     the FACILITY; or (ii) if said Power Purchase Agreement is
     terminated prior to the commencement of construction of the
     FACILITY; or (iii) if the conditions enumerated in Section
     12.01 above are not complied with within eighteen (18)
     months after the effective date hereof; or (iv) if it fails
     to commence construction of the FACILITY within eighteen
     (18) months after the effective date hereof; or (v) if it
     shall fail to proceed with the due diligence to cause the
     FACILITY to be constructed; or (vi) if the FACILITY does not
     become operational within forty-two (42) months after the
     effective date of this Agreement; or (vii) if SUPPLIER is
     unable or fails to supply steam or chilled water to
     PURCHASER as a consequence of SUPPLIER's failure to comply
     with the requirement of Section 2.06 above; or (viii) it
     shall apply for or consent to the appointment of a receiver,
     custodian, trustee or liquidator, become unable to pay debts
     as such become due, make a general assignment for the
     benefit of creditors, or commence a voluntary case under the
     Bankruptcy Code; or (ix) if a final order for relief is
     granted against it in an involuntary bankruptcy proceeding;
     or (x) if it fails to perform or to meet any other
     requirement or condition of this AGREEMENT.

13.02 PURCHASER shall, without limitation, be considered in
     default under this contract if it shall (i) fail to pay sums
     due hereunder; or it (ii) shall apply for or consent to the
     appointment of a receiver, custodian, trustee or liquidator,
     become unable to pay debts as such become due, make a
     general assignment for the benefit of creditors, or commence
     a voluntary case under the Bankruptcy Code;  or (iii) if a
     final order for relief is granted against it in an
     involuntary bankruptcy proceeding; or (iv) if it fails to
     perform or to meet any other requirement or condition of
     this AGREEMENT.


Section 14 - Remedies.

14.01 Whenever an event of default occurs, the party not in
     default shall have the right to seek every remedy and to
     take every action which is allowed by the terms of this
     AGREEMENT or which is otherwise available at law or in
     equity.

14.02 In addition to any other remedies provided by law,
     PURCHASER shall have the right, upon written notice of
     thirty (30) days or longer, to terminate this Agreement upon
     an event of default of any of the types specified in
     Sections 13.01(i) through 13.01(vii) above.  PURCHASER shall
     have a similar right to terminate this Agreement, upon
     written notice which can be effective immediately or at any
     specified subsequent time, for a default of any of the types
     specified in Sections 13.01(viii) or 13.01(ix) above.

14.03 In addition to all other remedies provided by law,
     SUPPLIER shall have the right, upon written notice of thirty
     (30) days or longer, to terminate this Agreement upon an
     event of default of the type specified in Section 13.02(i)
     above.  SUPPLIER shall have a similar right to terminate
     this Agreement, upon written notice which can be effective
     immediately or at any subsequent time, for a default of any
     of the types specified in Sections 13.02(ii) or 13.02(iii)
     above.

14.04 Any notice of termination given pursuant to Section
     14.02 or Section 14.03 above shall be withdrawn (and the
     AGREEMENT shall not be terminated) if the default in
     question is corrected within the prescribed notice period.

14.05 This AGREEMENT may not otherwise be terminated except
     as determined by a court of competent jurisdiction for
     material breach.


Section 15 - SUPPLIER's Representations and Warranties.

15.01 SUPPLIER has been duly incorporated, and is in good
     standing as a corporation under the laws of the State of
     Texas.  SUPPLIER will qualify to do business in North
     Carolina as required by the laws of North Carolina.

15.02 SUPPLIER has all requisite corporate power and
     authority to enter this AGREEMENT, and to perform the
     obligations on its part herein contained.

15.03 There is no litigation or proceeding pending or, to its
     knowledge, threatened against SUPPLIER (otherwise than as
     expressly disclosed in writing to PURCHASER) that would, if
     determined adversely to SUPPLIER have a material adverse
     effect on the ability of SUPPLIER to enter or to perform
     this AGREEMENT.

15.04 The execution and performance by SUPPLER of its
     obligations hereunder will not result in the breach of any
     agreement or instrument to which SUPPLIER is a party or in
     the violation of any order, rule or regulation of any court
     or governmental body having jurisdiction over SUPPLIER.


Section 16 - PURCHASER's Representations and Warranties.

16.01 PURCHASER has been duly incorporated, and is in good
     standing as a corporation under the laws of the State of
     Georgia.

16.02 PURCHASER has all requisite corporate power and
     authority to enter this AGREEMENT and to perform the
     obligations on its part herein contained.

16.03 There is no litigation or proceeding pending or, to its
     knowledge, threatened against PURCHASER (otherwise than as
     expressly disclosed in writing to SUPPLIER) that would, if
     determined adversely to PURCHASER have a material adverse
     effect on the ability of PURCHASER to enter or to perform
     this AGREEMENT.

16.04 The execution and performance by PURCHASER of its
     obligations hereunder and will not result in a breach of any
     agreement or instrument to which PURCHASER is a party or in
     the violation of any order, rule or regulation of any court
     or governmental body having jurisdiction over PURCHASER.


Section 17 - Maintenance and Modification of the FACILITY.

17.01 SUPPLIER shall keep the FACILITY (except for those
     parts to which it does not retain title) in good repair and
     operating condition, and shall make all necessary repairs
     and replacements thereto.

17.02 SUPPLIER may make any additions to, expansion of,
     modifications of or improvements to the FACILITY which it
     deems appropriate in at its sole discretion and cost subject
     only to Purchaser's approval rights described above.

17.03 Except as otherwise provided for in Section 20 of this
     AGREEMENT, PURCHASER will be responsible for maintaining all
     equipment not installed on the Leased Site.


Section 18 - Taxes, Governmental Charges and Utilities.

18.01 SUPPLIER shall pay (i) all taxes and governmental
     charges with respect to its interest in the FACILITY; (ii)
     all utility charges incurred with respect to the FACILITY;
     and (iii) all assessments and charges made by any
     governmental body for public improvements that may be
     secured by a lien or charge on the FACILITY.


Section 19 - Applicable law.

19.01 This Agreement shall be performable in the State of
     North Carolina.


Section 20 - Standby Steam And Chilled Water.

20.01 SUPPLIER will maintain (at its sole expense) and will
     be permitted to use PURCHASER's existing boilers and related
     equipment (pumps, condensers, fans, instrumentation, etc.)
     at the Rosemary Complex during the term of this Agreement to
     provide a backup source for steam.  Said maintenance shall
     include preparation of the boiler and related equipment for
     the required annual State inspection, maintenance of an
     appropriate chemical charge in the boiler, the periodic
     running of pumps and fans, and similar actions to prevent
     abnormal deterioration.  SUPPLIER shall not be required to
     rebuild, refurbish, replace or to otherwise perform
     overhauls or major maintenance on said equipment.

20.02 PURCHASER will maintain (at its sole expense) its
     existing chillers and related equipment at the Rosemary
     Complex to provide a backup source for chilled water during
     the term of this Agreement.  PURCHASER shall (as part of
     said maintenance process and notwithstanding the
     requirements of Section 3 of this Agreement) be permitted to
     operate said chillers to the extent necessary to so maintain
     them (estimated to be two or three hours per week).

20.03 If SUPPLIER elects to use said chillers to provide
     backup chilled water, the operating costs thereof during the
     period so used shall be paid by SUPPLIER.

20.04 Nothing contained herein shall modify the obligation of
     SUPPLIER to supply the required quantity of steam and/or
     chilled water.  If SUPPLIER cannot supply the required
     quantity of steam and/or chilled water from the FACILITY,
     SUPPLIER shall immediately supply such steam and/or chilled
     water by using PURCHASER's boilers and/or chillers, with the
     cost of such operation to be paid by SUPPLIER.

20.05 Should SUPPLIER, at any time, fail to supply the
     required quantity of steam and/or chilled water, PURCHASER
     shall have the right to operate PURCHASER's said boilers
     and/or chillers to provide said steam and/or chilled water
     and the cost of such operation shall be paid by SUPPLIER.


Section 21- Miscellaneous.

21.01 SUPPLIER will, at its expense, install and connect
     water and steam lines sufficient to effect deliveries of
     steam, and chilled water to PURCHASER.  PURCHASER will
     perform any conversions and internal connections within
     existing buildings, at its sole expense (per final design
     drawings).

21.02 SUPPLIER's obligations hereunder are conditioned (i)
     upon the successful negotiations of contracts for the sales
     and transmission of electricity produced by said FACILITY;
     (ii) upon the negotiation of agreements for the natural gas
     to the FACILITY, and (iii) upon obtaining financing
     sufficient to construct the FACILITY.

21.03 PURCHASER's obligations to purchase steam and chilled
     water are irrevocable.  This Agreement may not be terminated
     by either party during the twenty-five- (25) year term
     hereof except as provided herein.

21.04 Should the Plant be sold or leased to a third party at
     any time during the term hereof and should the operation of
     the Plant (after such sale) require the consumption of steam
     and/or chilled water, PURCHASER shall (subject to SUPPLIER's
     approval) require the purchaser or lessee thereof to assume
     the obligations of this AGREEMENT.

21.05 All notices, approvals, consents, requests and other
     communications hereunder shall be in writing and shall be
     deemed to have been given when delivered to the other party
     by registered, certified or express mail, return receipt
     requested, postage prepaid, addressed as follows:

          If to SUPPLIER:     Panda Energy Corporation
                              4100 Spring Valley Rd.
                              Suite 1001
                              Dallas, Texas 75234
                              Attn: President
          
          if to PURCHASER:    Director of Operations
                              The Bibb Company
                              Terry Products Division
                              P.O. Box 1100
                              Roanoke Rapids, NC 27870

21.06 All amendments to this AGREEMENT must be written and
      must be signed by both Parties hereto.

21.07 If any provision of this AGREEMENT shall be found to be
      invalid by any court of competent jurisdiction, such finding
      shall not invalidate any other provision hereof.

21.08 This AGREEMENT shall inure to the benefit of and shall
      be binding upon the parties hereto and their respective
      successors and assigns, in accordance with the terms hereof.
      Either party hereto and may assign its rights hereunder without
     approval but may not delegate its obligations without the
     express written approval of the other party.

21.09 Nothing herein shall be construed as requiring
     PURCHASER to maintain any minimum level of business activity
     or any minimum level of energy consumption at the Plant.


Section 22 - Conclusion of Operations.

22.01 SUPPLIER shall at the conclusion of the term (original
     or extended) hereof, close the FACILITY and restore the
     leased tract.  A period of eighteen (18) additional months
     shall be granted SUPPLIER, at no cost, to remove its
     equipment and to restore said tract to a reasonably
     acceptable state.

EXECUTED effective the 12th day of January , 1989.


SUPPLIER                           PURCHASER



By:_____________________________   By:_____________________________
   Hans R. van Kuilenburg             President
   President

STATE OF TEXAS

COUNTY OF DALLAS

Executed and acknowledged by Hans R. van Kuilenburg as the act
and deed of PANDA ENERGY CORPORATION before the undersigned
Notary Public this 13th day of January, 1989 to certify which
witness my hand and seal of office.

Terri Broerman
Notary Public in and for
Dallas County, Texas

My Commission Expires:

8-7-92


STATE OF GEORGIA

COUNTY OF BIBB

Executed and acknowledged by Alan V. Davis as the act and deed of
The Bibb Company, before the undersigned Notary Public this 12th
day of January, 1989 to certify which witness my hand and seal of
office.

Jim K. Adams
Notary Public in and for Bibb
County Georgia

My Commission Expires:

3-3-92


EXHIBIT 10.54

                   FIRST AMENDMENT
                         TO
        COGENERATION ENERGY SUPPLY AGREEMENT
                          
     WHEREAS, PANDA ENERGY CORPORATION ("SUPPLIER"
hereinafter), a  Texas Corporation, and THE BIBB
COMPANY ("PURCHASER" hereinafter), a Georgia
Corporation, entered a Cogeneration Energy Supply
Agreement (the "AGREEMENT" hereinafter) effective on
or about January 12, 1989, wherein SUPPLIER agreed
to construct and operate a cogeneration facility
(the "FACILITY" hereinafter) in Roanoke Rapids,
North Carolina and wherein PURCHASER agreed to
purchase steam and chilled water produced in the
FACILITY; and

     WHEREAS, SUPPLIER and PURCHASER executed a
Consent and Agreement on May 19, 1989 wherein
PURCHASER consented to the assignment by SUPPLIER to
PANDA-ROSEMARY CORPORATION of all of its right,
title and interest in the AGREEMENT, subject to the
express provision that such assignment would not
release SUPPLIER from any of its obligations to
PURCHASER pursuant to the AGREEMENT; and

     WHEREAS, SUPPLIER and PANDA-ROSEMARY
CORPORATION executed an Assignment And Assumption
Agreement effective on May 15, 1989 wherein SUPPLIER
assigned to PANDA-ROSEMARY CORPORATION all of its
right, title and interest in the AGREEMENT; and
                          
     WHEREAS, PURCHASER, SUPPLIER and PANDA-ROSEMARY
CORPORATION desire to amend the AGREEMENT.

     NOW THEREFORE, in consideration of the
foregoing and of the premises hereinafter contained,
the parties hereto agree as follows:

1. The following new Section 2.02(c) is added to the
AGREEMENT:

     (c) In designing the FACILITY to meet the
     requirements set forth in Section 2.02(a)
     above, SUPPLIER has relied on PURCHASER's
     estimation that the plant should normally use
     between thirty thousand (30,000) and one
     hundred thousand (100,000) pounds of steam per
     hour for process and to produce chilled water.
     PURCHASER will use its best efforts to notify
     SUPPLIER when and if PURCHASER determines that
     there will be a prolonged material reduction in
     such minimum usage levels. Nothing contained
     herein shall modify the provisions of Section
     3.01 that PURCHASER has made no warranty that
     it will use any particular quantity of steam or
     of chilled water.
     
2. Section 2.01(C) of the AGREEMENT is changed to
read as follows:

  (c) Such chilled water delivery pipes as shall be
     required to deliver chilled water to and from
     PURCHASER's No. 1, No. 2 and No. 3 Mills within
     PURCHASER's Rosemary Complex.
     
3. Section 2.06(b) of the AGREEMENT is changed to
read as follows:

    (b) Up to two thousand (2,000) tons of chilled
    water for eight thousand (8,000) hours per
    year, delivered at 45 degrees Fahrenheit.

4. Section 3.01 of the AGREEMENT is changed to read
as follows:
     
     3.01 PURCHASER will purchase all steam and
     chilled water which it consumes at the Rosemary
     Complex (which SUPPLIER can and will supply and
     which can be delivered to the points  of
     consumption throughout said Complex).  This
     requirement is not intended as a warranty of
     the continued consumption of any particular
     quantity of steam or of chilled water,
     notwithstanding the provisions of Section
     2.02(c) above.
     
5. Section 5.01 of the AGREEMENT is deleted in its
entirety. The following is substituted therefor:
     
     5.01 PURCHASER will pay the following fixed
     prices for each 1000 lbs. of steam per hour at
     150 psi purchased pursuant to Section 3.01
     above:

Delivery Period         Quantity/Hr.          Price
Twenty-Five (25) Years  First 45,000 Pounds   $1.00
Twenty-Five (25) Years  All Steam Over        $2.50
                        45,000 Pounds

6. The following sentence is added to Section 14.01
of the AGREEMENT:
     
     Notwithstanding the foregoing, neither party
     to this AGREEMENT shall be liable to the other
     party for indirect, incidental, consequential
     or punitive damages hereunder except as may be
     otherwise provided herein.

7. All references to "thirty (30) days" in Sections
14.02 and 14.03 of the AGREEMENT are changed to
"sixty (60) days".

8. The following new Sections 21.10 is added to the
AGREEMENT:

    21.10 The point of delivery from SUPPLIER to
    PURCHASER shall be located at a point, to be
    selected by SUPPLIER, on the Leased Site. This
    provision is not intended to modify or change
    SUPPLIER's obligation, to design, construct,
    operate and maintain steam and chilled water
    delivery and return pipes off of the Leased
    Site as provided in Section 2 of this AGREEMENT
    or to modify or change the provisions of
    section 3.01 hereto.

9. The form of Exhibit "A" attached to the AGREEMENT
is deleted in its entirety. The Revised form of
Exhibit "A" dated June 6, 1989, attached hereto is
substituted therefor.

l0. Section 22.01 of the AGREEMENT is deleted in its
entirety. No substitution is made therefor.

11. All other terms, conditions and provisions of
the AGREEMENT which are not expressly deleted or
changed herein shall remain in full force and
effect.

Executed effective this first day of October, 1989.

PANDA ENERGY CORPORATION      THE BIBB COMPANY
 (SUPPLIER)                   (PURCHASER)
By:______________________     By:__________________
Robert W. Carter              President
Chairman of the Board         


PANDA-ROSEMARY CORPORATION
BY: ________________________
   Janice Carter
   Secretary/Treasurer

STATE OF NEW YORK   )
                    : ss:
COUNTY OF NEW YORK )

     Executed and acknowledged by Robert W. Carter
as the act and deed of PANDA ENERGY CORPORATION
before the undersigned Notary Public this 25th day
of October, 1989 to certify which witness my hand
and seal of office.
                              
                              Notary Public In and
                              For The State of New
                              York
(Official Seal)
My Commission Expires: April 7, 1990

STATE OF NEW YORK   )
                    : ss:
COUNTY OF NEW YORK  )

     Executed and acknowledged by Janice Carter as
the act and deed of PANDA ENERGY CORPORATION before
the undersigned Notary Public this 25th day of
October, 1989 to certify which witness my hand and
seal of office.
                              Notary Public In and
                              For
                              The State of New York
(Official Seal)
My Commission Expires: April 7, 1990


STATE OF GEORGIA   )
                    : ss:
COUNTY OF GEORGIA  )

     Executed and acknowledged by Alan V. Davis as
the act and deed of THE BIBB CORPORATION before the
undersigned Notary Public this 24th day of October,
1989 to certify which witness my hand and seal of
office.
                              Jim Adams                              
                              Notary Public In and
                              For The State of New
                              York
(Official Seal)
My Commission Expires: March 3, 1992



       
                            EXHIBIT A

        FIRST AMENDMENT TO COGENERATION ENERGY SUPPLY AGREEMENT

       [See Exhibit 10.48 filed with this Registation Statement]





EXHIBIT 10.55   


                        SERVICE AGREEMENT

     THIS AGREEMENT entered into this 26th day of July, 1996,  by
and  between  TRANSCONTINENTAL  GAS  PIPE  LINE  CORPORATION,   a
Delaware corporation, hereinafter referred to as "Seller,"  first
party,  and PANDA-ROSEMARY, L.P., a Delaware limited partnership,
hereinafter referred to as "Buyer," second party,

                       W I T N E S S E T H

     WHEREAS,  pursuant to Order Nos. 636, issued by the  Federal
Energy Regulatory Commission (Commission) and Seller's procedures
set  forth  on  page 7 of Seller's August 4, 1993 Order  No.  636
Compliance  Filing  in  Docket No. RS92-86,  Buyer  has  notified
Seller  of its desire to unbundle its bundled firm transportation
service  under  Seller's  Rate Schedule FT-NT  and  convert  such
service  from Part 157 of the Commission's regulations to service
with Seller and the upstream pipeline(s) under Part 284(G) of the
Commission's regulations; and
     
     WHEREAS,  Buyer  has  designated that Seller's  Part  284(G)
service will be rendered under Seller's Rate Schedule FT; and
     
     WHEREAS, Seller has prepared this agreement for service  for
Buyer  under Rate Schedule FT, and this agreement will  supersede
and  terminate the existing service agreement between Seller  and
Buyer  under Rate Schedule FT-NT (Transco system contract  number
 .5315); and
     
     WHEREAS,  this  agreement  shall  not  be  effective   until
Seller's  service  agreement(s) with the upstream  transporter(s)
has   (have)   been   amended   to   reflect   Seller's   reduced
transportation  service entitlement and Buyer  has  entered  into
contracts   with  the  upstream  transporter(s)  for   equivalent
quantities of firm transportation service.
     
     NOW, THEREFORE, Seller and Buyer agree as follows:
     
                            ARTICLE I
                   GAS TRANSPORTATION SERVICE
     
     1.    Subject to the terms and provisions of this  agreement
and  of  Seller's Rate Schedule FT, Buyer agrees  to  deliver  or
cause to be delivered to Seller gas for transportation and Seller
agrees  to receive, transport and redeliver natural gas to  Buyer
or for the account of Buyer, on a firm basis, up to the dekatherm
equivalent of a Transportation Contract Quantity ("TCQ") of 3,075
Mcf per day.
     
     2.    Transportation service rendered hereunder shall not be
subject  to  curtailment or interruption except  as  provided  in
Section  11 of the General Terms and Conditions of Seller's  FERC
Gas Tarriff.
     
                           ARTICLE II
                       POINT(S) OF RECEIPT
     
Buyer  shall deliver or cause to be delivered gas at the point(s)
of receipt hereunder at a pressure sufficient to allow the gas to
enter Seller's pipeline system at the varying pressures that  may
exist  in  such system from time to time; provided, however,  the
pressure of the gas delivered or caused to be delivered by  Buyer
shall  not  exceed the maximum operating pressure(s) of  Seller's
pipeline  system at such point(s) of receipt. In  the  event  the
maximum operating pressure(s) of Seller's pipeline system, at the
point(s) of receipt hereunder, is from time to time increased  or
decreased,  then  the maximum allowable pressure(s)  of  the  gas
delivered  or  caused to be delivered by Buyer to Seller  at  the
point(s)  of  receipt  shall  be  correspondingly  increased   or
decreased  upon  written notification of  Seller  to  Buyer.  The
point(s)  of  receipt for natural gas received for transportation
pursuant to this agreement shall be:

     See Exhibit A, attached hereto, for points of receipt.

                           ARTICLE III
                      POINT(S) OF DELIVERY

     Seller shall redeliver to Buyer or for the account of  Buyer
the  gas  transported  hereunder at  the  following  point(s)  of
delivery and at a pressure(s) of:

     See  Exhibit A, attached hereto, for points of delivery  and
     pressures.

                           ARTICLE IV
                        TERM OF AGREEMENT

     This agreement shall be effective as of August 20, 1996  and
shall remain in force and effect until 8:00 a.m. Eastern Standard
Time  November 1, 2006, and thereafter until terminated by Seller
or  Buyer upon at least twelve (12) months prior written  notice;
provided,  however,  this agreement shall  terminate  immediately
and,  subject to the receipt of necessary authorizations, if any,
Seller may discontinue service hereunder if (a)Buyer, in Seller's
reasonable judgement fails to demonstrate credit worthiness,  and
{b)  Buyer fails to provide adequate security in accordance  with
Section 32 of the General Terms and Conditions of Seller's Volume
No. 1 Tariff. As set forth in Section 8 of Article 11 of Seller's
August  7, 1989 revised Stipulation and Agreement in Docket  Nos.
RP88-68 et. al., (a) pregranted abandonment under Section 284.221
(d)  of the Commission's Regulations shall not apply to any  long
term  conversions  from  firm  sales  service  to  transportation
service under Seller's Rate Schedule FT and (b) Seller shall  not
exercise  its  right to terminate this service  agreement  as  it
applies to transportation service resulting from conversions from
firm  sales service so long as Buyer is willing to pay  rates  no
less  favorable  than Seller is otherwise able  to  collect  from
third parties for such service.

                            ARTICLE V
                     RATE SCHEDULE AND PRICE

     1.    Buyer  shall pay Seller for natural gas  delivered  to
Buyer hereunder in accordance with Seller's Rate Schedule FT  and
the applicable provisions of the General Terms and Conditions  of
Seller's  FERC  Gas  Tariff  as filed  with  the  Federal  Energy
Regulatory Commission, and as the same may be legally amended  or
superseded  from  time  to time. Such Rate Schedule  and  General
Terms and Conditions are by this reference made a part hereof.

     2.    Seller and Buyer agree that the quantity of  gas  that
Buyer  delivers or causes to be delivered to Seller shall include
the  quantity of gas retained by Seller for applicable compressor
fuel,  line loss make-up {and injection fuel under Seller's  Rate
Schedule  GSS,  if  applicable) in providing  the  transportation
service  hereunder, which quantity may be changed  from  time  to
time and which will be specified in the currently effective Sheet
No.  44  of Volume No. 1 of this Tariff which relates to  service
under this agreement and which is incorporated herein.

     3.     In  addition  to  the  applicable  charges  for  firm
transportation  service pursuant to Section 3  of  Seller's  Rate
Schedule FT, Buyer shall reimburse Seller for any and all  filing
fees  incurred  as a result of Buyer's request for service  under
Seller's  Rate Schedule FT, to the extent such fees  are  imposed
upon  Seller by the Federal Energy Regulatory Commission  or  any
successor governmental authority having jurisdiction.

                           ARTICLE VI
                          MISCELLANEOUS

     1.    This  Agreement  supersedes  and  cancels  as  of  the
effective  date  hereof  the following  contract(s)  between  the
parties hereto:

          Rate  Schedule  FT-NT Service Agreement between  Seller
          and  Buyer,  dated  October 22,  1991  (Transco  system
          contract number .5315).

     2.    No  waiver by either party of any one or more defaults
by  the  other  in  the  performance of any  provisions  of  this
agreement shall operate or be construed as a waiver of any future
default or defaults, whether of a like or different character.

     3.    The  interpretation and performance of this  agreement
shall  be  in  accordance with the laws of the  State  of  Texas,
without  recourse to the law governing conflict of laws,  and  to
all  present  and future valid laws with respect to  the  subject
matter,   including   present  and  future  orders,   rules   and
regulations of duly constituted authorities.

     4.    This agreement shall be binding upon, and inure to the
benefit of the parties hereto and their respective successors and
assigns.
     
     5.    Notices to either party shall be in writing and  shall
be considered as duly delivered when mailed to the other party at
the following address:
     
          (a)  If to Seller:
              Transcontinental Gas Pipe Line Corporation
              P.O. Box 1396
              Houston, Texas, 77251
              Attn: Customer Services

          (b) If to Buyer:
              Panda-Rosemary, L.P.
              4100 Spring Valley Road, Suite 1001
              Dallas, Texas 75244
              Attention: Fuel Manager

Such  addresses  may  be changed from time  to  time  by  mailing
appropriate  notice thereof to the other party  by  certified  or
registered mail.

IN WITNESS WHEREOF, the parties hereto have caused this
agreement to be signed by their respective officers or
representatives thereunto duly authorized.





                       TRANSCONTINENTAL GAS PIPE LINE CORPORATION
                       (Seller)
                                                  
                                                  
                                                  
                       By:
                          Frank J. FerazzI
                          Vice President - Customer Service


                       PANDA-ROSEMARY, L.P.
                       By Panda-Rosemary Corporation its general
                       partner
                       (Buyer)
                                                                 
                                                                 
                       By:  William C. Nordlund
                              
                       Title: Vice President





EXHIBIT 10.56
                                    THIS FT SERVICE AGREEMENT IS
                                  SUBJECT TO THE PROVISIONS OF A
                                    CONTEMPORANEOUS "CONSENT AND
                                      AGREEMENT" & LEGAL OPINION

                        SERVICE AGREEMENT
           APPLICABLE TO TRANSPORTATION OF NATURAL GAS
                     UNDER RATE SCHEDULE FT
                        (X-74 ASSIGNMENT)

          AGREEMENT  made as of this 20th day of  August,  1996,
by   and   between  CNG  TRANSMISSION  CORPORATION,  a  Delaware
corporation,  hereinafter called "Pipeline," and PANDA-ROSEMARY,
L.P.,   a  Delaware  limited  partnership,  hereinafter   called
"Customer."

          WHEREAS, Customer has elected to take assignment of  a
portion   of   the  firm  transportation  service   entitlements
provided   by   Pipeline   to  Transcontinental   Gas   Pipeline
Corporation  ("Transco"), under Pipeline's  Rate  Schedule  X-74
(Lebanon-to-Leidy Service); and

          WHEREAS,   Pipeline  has  agreed   to   assign   such
entitlements  to  Customer for service under Part  284  of  the
Commission's  regulations, subject  to  Pipeline's  ability  to
obtain  relief from its contractual obligation to serve Transco
for  a  like  quantity  of firm transportation  service,  under
Pipeline's Rate Schedule X-74.

          WITNESSETH:  That,  in consideration  of  the  mutual
covenants  herein  contained,  the  parties  hereto  agree   as
follows:

                            ARTICLE I
                           Quantities

          A.    During the term of this Agreement, Pipeline  will
transport  for  Customer,  on  a firm  basis,  and  Customer  may
furnish,  or cause to be furnished, to Pipeline natural  gas  for
such  transportation, and Customer will accept, or  cause  to  be
accepted,  delivery from Pipeline of the quantities Customer  has
tendered for transportation.

          B.   The maximum quantities of gas which Pipeline shall
deliver  and which Customer may tender shall be as set  forth  on
Exhibit A, attached hereto.

                           ARTICLE II
                              Rate
                                
          A.    Unless  otherwise mutually agreed  in  a  written
amendment  to  this  Agreement, beginning  on  August  20,  1996,
Customer  shall pay Pipeline for transportation services rendered
pursuant to this Agreement:

               1.    The maximum rates and charges provided under
Rate  Schedule  FT  set forth in Pipeline's  effective  FERC  Gas
Tariff,  including applicable surcharges and the  Fuel  Retention
Percentage; and
               
               2.    All  additional charges applicable  to  Rate
Schedule  X-74  Capacity  and  set  forth  on  Sheet  No.  37  of
Pipeline's effective FERC Gas Tariff.

          B.   Pipeline shall have the right to propose, file and
make  effective with the Federal Energy Regulatory Commission  or
any  other  body having jurisdiction, revisions to any applicable
rate   schedule,   or  to  propose,  file,  and  make   effective
superseding rate schedules for the purpose of changing the  rate,
charges,  and other provisions thereof effective as to  Customer;
provided,  however,  that  (i)Section  2  of  Rate  Schedule   FT
"Applicability  and  Character  of  Service,"  (ii)  term,  (iii)
quantities,  and  (iv) points of receipt and points  of  delivery
shall  not  be  subject to unilateral change under this  Article.
Said rate schedule or superseding rate schedule and any revisions
thereof  which shall be filed and made effective shall  apply  to
and  become a part of this Service Agreement. The filing of  such
changes  and revisions to any applicable rate schedule  shall  be
without  prejudice to the right of Customer to contest or  oppose
such filing and its effectiveness.

                           ARTICLE III
                        Term of Agreement
                                

          Subject to all the terms and conditions herein,  this
Agreement shall be effective as of the later of August 20, 1996
or the date on which any and all authorizations are received by
Pipeline,  Transco, and Texas Gas Transmission Corporation,  as
may  be  required to effectuate the transportation contemplated
hereby   including  the  transportation  services   immediately
upstream  and  downstream  of Pipeline.  This  Agreement  shall
continue  in  effect for a primary term through  and  including
October  31,  2006,  and  from year to year  thereafter,  until
either party terminates this Agreement by giving written notice
to  the other at least twelve months prior to the start of  the
next contract year.
                                
                           ARTICLE IV
                 Points of Receipt and Delivery
                                

          The  Points  of Receipt and Delivery and  the  maximum
quantities  for each point for all gas that may be received  for
Customer's  account for Transportation by Pipeline shall  be  as
set forth on Exhibit A.





                            ARTICLE V
              Incorporation By Reference of Tariff
                           Provisions
                                
          To  the  extent  not inconsistent with the  terms  and
conditions  of  this  Agreement,  the  following  provisions  of
Pipeline's effective FERC Gas Tariff, and any revisions  thereof
that  may be made effective hereafter are hereby made applicable
to and a part hereof by reference:

               1.   All of the provisions of Rate Schedule FT, or
any  effective superseding rate schedule or otherwise  applicable
rate schedule; and

               2.    All  of the provisions of the General  Terms
and Conditions, as they may be revised or superseded from time to
time.

                           ARTICLE VI
                          Miscellaneous
                                

          A.    No  change,  modification or alteration  of  this
Agreement shall be or become effective until executed in  writing
by the parties hereto; provided, however, that the parties do not
intend  that  this  Article  VI.A.  requires  a  further  written
agreement  either  prior to the making of any request  or  filing
permitted  under Article II hereof or prior to the  effectiveness
of  such  request  or filing after Commission approval,  provided
further, however, that nothing in this Agreement shall be  deemed
to  prejudice any position the parties may take as to whether the
request,  filing or revision permitted under Article II  must  be
made under Section 7 or Section 4 of the Natural Gas Act.

          B.   Any notice, request or demand provided for in this
Agreement,  or any notice which either party may desire  to  give
the  other,  shall  be  in  writing and  sent  to  the  following
addresses:

     Pipeline:     CNG Transmission Corporation
                   445 West Main Street
                   Clarksburg, West Virginia 26301
                   Attention: Vice President,
     Marketing
                   and Customer Services
     
     Customer:     Panda-Rosemary, L.P.
                   4100 Spring Valley, Suite 1001
                   Dallas, Texas 75244
                   Attention: Vice President, Gas
     Supply

 or  at  such  other address as either party shall designate  by
 formal written notice.

          C.    No  presumption  shall operate  in  favor  of  or
against  either  party hereto as a result of  any  responsibility
either party may have had for drafting this Agreement.

          D.    The  subject headings of the provisions  of  this
Agreement  are  inserted for the purpose of convenient  reference
and  are not intended to become a part of or to be considered  in
any interpretation of such provisions.

          IN  WITNESS WHEREOF, the parties hereto intending to be
legally  bound, have caused this Agreement to be signed by  their
duly  authorized officials as of the day and year  first  written
above.

                              CNG TRANSMISSION CORPORATION
                                                  (Pipeline)
                              
                              
                              By:

                              
                              Its:  Vice President
                              
                              
                              
                              PANDA-ROSEMARY, L.P.
                                                  (Customer)
                              
                              by PANDA-ROSEMARY
                              CORPORATION, its General Partner
                              
                              
                              By: William C. Nordlund

                              
                              Its: Vice President

                                                  (Title)
                                
                                
                                
                                
                                
                                
                                
                            EXHIBIT A
                   To The FT Service Agreement
                      Dated August 20, 1996
              Between CNG Transmission Corporation
                    And Panda-Rosemary, L.P.
                        (X-74 Assignment)



A.   Quantities


     The maximum quantities of gas which Pipeline shall deliver
and which Customer may tender shall be as follows:

     1.   A Maximum Daily Transportation Quantity (MDTQ) of 3,097
Dt.

     2.   A Maximum Annual Transportation Quantity (MATQ) of
1,130,405 Dt.



B.   Point of Receipt


     The  Point of Receipt and the maximum quantities for  such
point shall be as set forth below. Each of the parties will use
due care and diligence to assure that uniform pressures will be
maintained  at the Receipt Point as reasonably may be  required
to render service hereunder, but Pipeline shall not be required
to  accept  gas  at  less than the minimum  pressure  specified
herein. In addition to the quantities specified below, Customer
may  increase  the  quantities furnished  to  Pipeline  at  the
Receipt Point, so long as such quantities, when reduced by  the
fuel    retention    percentage   specified    in    Pipeline's
currently-effective FERC Gas Tariff, do not exceed the quantity
limitation specified below for the Receipt Point.

     1.   Up  to 3,097 Dt per Day at the interconnection of  the
          facilities  of  Pipeline  and Texas  Gas  Transmission
          Corporation  in  Warren County,  Ohio,  known  as  the
          Lebanon  Interconnection, at a pressure  of  not  less
          than  five hundred thirty-one (531) pounds per  square
          inch gauge ("psig").
                                                                 
                                                                 
                                                                 
                                                        EXHIBIT A
            August 20,1996 FT Service Agreement (X-74 Assignment)
                             Between CNG Transmission Corporation
                                        and Panda-Rosemary, L. P.

C.   Point of
Delivery


     The  Maximum Daily Delivery Obligation ("MDDO") stated below
reflects  Pipeline's  total obligation to deliver  quantities  to
the  Point of Delivery under all firm service agreements  between
Pipeline   and  Customer,  Customer's  assignee,  any  applicable
Replacement   Customer,  or  any  other  Customer.  Each  of  the
parties  will use due care and diligence to  assure that  uniform
pressures  will be maintained at the Delivery Point as reasonably
may  be  required to render service hereunder, but Pipeline shall
not  be  required  to  deliver  gas  (or  to   cause  gas  to  be
delivered)  at  greater  than  the  maximum  pressure   specified
herein. The  Point of Delivery and the MDDO shall be as follows:

     1.   Up  to  3,097 Dt per Day at the interconnection of  the
          facilities  of Pipeline and Transcontinental  Gas  Pipe
          Line Corporation in Clinton County, Pennsylvania, known
          as  the  Leidy  Interconnection, at a pressure  of  not
          greater than one thousand, two hundred (1,200) psig.


EXHIBIT 10.57                                
                                
                                
                                
                                
                  GAS TRANSPORTATION AGREEMENT
                                
                                
                                
                             BETWEEN
                                
                                
               TEXAS GAS TRANSMISSION CORPORATION
                                
                                
                               AND
                                
                                
                       PANDA-ROSEMARY,L.P.
                                
                                
                      DATED AUGUST 1, 1996
                                
                              INDEX
                                
                                                         PAGE NO.
                                                                 
ARTICLE I                Definitions                        1

ARTICLE II               Transportation Service             1

ARTICLE III              Scheduling                         2

ARTICLE IV               Points of Receipt and Delivery     2

ARTICLE V                Term of Agreement                  3

ARTICLE VI               Points(s) of Measurement           3

ARTICLE VII              Facilities                         3

ARTICLE VIII             Rates and Charges                  3

ARTICLE IX               Miscellaneous                      4


                         EXHIBIT "A"
                         FIRM POINT(S) OF RECEIPT
                         
                         EXHIBIT "A-I"
                         SECONDARY POINT(S) OF RECEIPT
                         
                         EXHIBIT "B"
                         FIRM POINT(S) OF DELIVERY
   
                         EXHIBIT "C"
                         SUPPLY LATERAL CAPACITY
                         
                         STANDARD FACILITIES KEY
                       



                  FIRM TRANSPORTATION AGREEMENT
                                
          THIS  AGREEMENT, made and entered into this 1st day  of
August,  1996, by and between Texas Gas Transmission Corporation,
a  Delaware corporation, hereinafter referred to as "Texas  Gas,"
and   Panda-Rosemary,  L.P.,  a  Delaware  limited   partnership,
hereinafter referred to as "Customer,"

                           WITNESSETH:
                                
          WHEREAS,  Customer  has natural gas  which  it  desires
Texas Gas to movethrough its existing facilities; and
          
          WHEREAS,  Texas  Gas has the ability  in  its  pipeline
system to move natural gas for the account of Customer; and
          
          WHEREAS, Customer desires that Texas Gas transport such
natural gas for the account of Customer; and

          WHEREAS, Customer and Texas Gas are of the opinion that
the transaction referred to above falls within the provisions  of
Section  284.223 of Subpart G of Part 284 of the  Federal  Energy
Regulatory Commission's (Commission) regulations and the  blanket
certificate  issued to Texas Gas in Docket No. CP88-686-000,  and
can be accomplished without the prior approval of the Commission;

NOW,  THEREFORE,  in  consideration of the premises  and  of  the
mutual  covenants herein contained, the parties  hereto  covenant
and agree as follows:

                            ARTICLE I
Definitions

1.1       Definition of Terms of the General Terms and Conditions
of  Texas  Gas's FERC Gas Tariff on file with the  Commission  is
hereby  incorporated  by  reference  and  made  a  part  of  this
Agreement.

                           ARTICLE II
                                
Transportation Service
     
2.1        Subject to the terms and provisions of this Agreement,
Customer agrees to deliver or cause to be delivered to Texas Gas,
at  the  Point(s)  of Receipt in Exhibit "A" hereunder,  Gas  for
Transportation, and Texas Gas agrees to receive,  transport,  and
redeliver,  at the Point(s) of Delivery in Exhibit "B" hereunder,
Equivalent  Quantities of Gas to Customer or for the  account  of
Customer,  in accordance with Section 3 of Texas Gas's  effective
FT  Rate  Schedule and the terms and conditions contained herein,
up  to  3,243  MMBtu  per  day, which shall  be  Customer's  Firm
Transportation  Contract Demand, and up to 489,693  MMBtu  during
the  winter  season, and up to 694,002 MMBtu  during  the  summer
season, which shall be Customer's Seasonal Quantity Levels.

2.2       Customer shall reimburse Texas Gas for the Quantity  of
Gas   required  for  fuel,  company  use,  and  unaccounted   for
associated   with   the  transportation  service   hereunder   in
accordance with Section 16 of the General Terms and Conditions of
Texas  Gas's  FERC  Gas  Tariff. The  applicable  fuel  retention
percentage(s) is shown on Exhibit "A". Texas Gas may  adjust  the
fuel  retention  percentage as operating  circumstances  warrant;
however,  such change shall not be retroactive. Texas Gas  agrees
to  give Customer thirty (30) days written notice before changing
such percentage.

2.3        Texas  Gas,  at its sole option, may, if  tendered  by
Customer,   transport  daily  quantities   in   excess   of   the
Transportation Contract Demand.

2.4       In order to protect its system, the delivery of gas  to
its  customers  and/or  the safety of its operations,  Texas  Gas
shall  have  the  right to vent excess natural gas  delivered  to
Texas  Gas by Customer or Customer's supplier(s) in that part  of
its system utilized to transport gas received hereunder. Prior to
venting  excess  gas,  Texas Gas will use  its  best  efforts  to
contact  Customer  or Customer's supplier(s)  in  an  attempt  to
correct  such excess deliveries to Texas Gas. Texas Gas may  vent
such  excess  gas  solely  within  its  reasonable  judgment  and
discretion without liability to Customer, and a pro rata share of
any  gas so vented shall be allocated to Customer. Customer's pro
rata  share  shall be determined by a fraction, the numerator  of
which shall be the quantity of gas delivered to Texas Gas at  the
Point  of Receipt by Customer or Customer's supplier(s) in excess
of  Customer's confirmed nomination and the denominator of  which
shall  be  the total quantity of gas in excess of total confirmed
nominations  flowing in that part of Texas Gas's system  utilized
to  transport gas, multiplied by the total quantity of gas vented
or lost hereunder.

2.5        Any  gas imbalance between receipts and deliveries  of
gas,  less  fuel  and  PVR adjustments, if applicable,  shall  be
cleared  each month in accordance with Section 17 of the  General
Terms  and  Conditions  in  Texas  Gas's  FERC  Gas  Tariff.  Any
imbalance  remaining at the termination of this  Agreement  shall
also be cashed-out as provided herein.

                           ARTICLE III
                                
Scheduling

3.1       Customer shall be obligated four (4) working days prior
to  the end of each month to furnish Texas Gas with a schedule of
the  estimated  daily  quantity(ies) of  gas  it  desires  to  be
received,  transported, and redelivered for the following  month.
Such  schedules will show the quantity(ies)of gas Texas Gas  will
receive from Customer at the Point(s) of Receipt, along with  the
identity of the supplier(s) that is delivering or causing  to  be
delivered to Texas Gas quantities for Customer's account at  each
Point of Receipt for which a nomination has been made.

3.2        Customer shall give Texas Gas, after the first of  the
month,  at  least  twenty-four (24) hours  notice  prior  to  the
commencement of any day in which Customer desires to  change  the
quantity(ies)  of gas it has scheduled to be delivered  to  Texas
Gas at the Point(s) of Receipt. Texas Gas agrees to waive this 24-
hour  prior notice and implement nomination changes requested  by
Customer  to commence in such lesser time frame subject to  Texas
Gas's being able to confirm and verify such nomination change  at
both  Receipt  and Delivery Points, and receive  PDAs  reflecting
this nomination change at both Receipt and Delivery Points. Texas
Gas  will  use  its  best efforts to make the  nomination  change
effective  at the time requested by Customer; however,  if  Texas
Gas is unable to do so, the nomination change will be implemented
as soon as confirmation is received.

                           ARTICLE IV
                                
Points of Receipt, Delivery, and Supply Lateral Allocation

4.1       Customer shall deliver or cause to be delivered natural
gas  to  Texas Gas at the Point(s) of Receipt specified in Exhibit
"A" attached hereto and Texas Gas shall redeliver gas to Customer
or  for  the  account  of Customer at the  Point(s)  of  Delivery
specified  in  Exhibit  "B" attached hereto  in  accordance  with
Sections  7 and 15 of the General Terms and Conditions  of  Texas
Gas's FERC Gas Tariff.

4.2        Customer's  preferential capacity rights  on  each  of
Texas Gas's supply laterals shall be as set forth in Exhibit  "C"
attached  hereto, in accordance with Section 34  of  the  General
Terms and Conditions of Texas Gas's FERC Gas Tariff.

                            ARTICLE V
Term of Agreement

5.1        This Agreement shall become effective August 20,  1996
and  remain in full force and effect for a primary term beginning
August  20, 1996 (with the rates and charges described in Article
VIII  becoming effective on that date) and extending for a period
of  ten years, two months, eleven days from that date, or through
October 31, 2006; with extensions of one year at the end  of  the
primary  term and each additional term thereafter unless  written
notice  is given at least one hundred eighty (180) days prior  to
the end of such term by either party.

                           ARTICLE VI
                                
Point(s) of Measurement
     
6.1       The gas shall be delivered by Customer to Texas Gas and
redelivered by Texas Gas to Customer at the Point(s)  of  Receipt
and Delivery hereunder.

6.2        The gas shall be measured or caused to be measured  by
Customer  and/or  Texas Gas at the Point(s) of Measurement  which
shall be as specified in Exhibits "A", "A-I", and "B" herein.  In
the event of a line loss or leak between the Point of Measurement
and  the  Point  of  Receipt, the loss  shall  be  determined  in
accordance  with the methods described contained  in  Section  3,
"Measuring  and  Measuring Equipment," contained in  the  General
Terms and Conditions of First Revised Volume No. 1 of Texas Gas's
FERC Gas Tariff.

                           ARTICLE VII
                                
Facilities
     
7.1        Texas  Gas  and  Customer agree  that  any  facilities
required  at  the Point(s) of Receipt, Point(s) of Delivery,  and
Point(s)  of Measurement shall be installed, owned, and  operated
as specified in Exhibits "A", "A-I", and "B" herein. Customer may
be  required  to  pay  or cause Texas Gas  to  be  paid  for  the
installed  cost  of any new facilities required as  contained  in
Sections  1.3,  1.4,  and 1.5 of Texas Gas's  FT  Rate  Schedule.
Customer shall only be responsible for the installed cost of  any
new  facilities described in this Section if agreed to in writing
between Texas Gas and Customer.

                          ARTICLE VIII
                                
Rates and Charges

8.1        Each  month,  Customer shall pay  Texas  Gas  for  the
service hereunder an amount determined in accordance with Section
5  of  Texas Gas's FT Rate Schedule contained in Texas Gas's FERC
Gas  Tariff, which Rate Schedule is by reference made a  part  of
this  Agreement. The maximum rates for such service consist of  a
monthly   reservation  charge  multiplied  by   Customer's   firm
transportation  demand as specified in Section  2.1  herein.  The
reservation  charge shall be billed as of the effective  date  of
this  Agreement.  In addition to the monthly reservation  charge,
Customer agrees to pay Texas Gas each month the maximum commodity
charge  up to Customer's Transportation Contract Demand. For  anY
quantities  delivered  by  Texas  Gas  in  excess  of  Customer's
Transportation  Contract  Demand,  Customer  agrees  to  pay  the
maximum FT overrun commodity charge. In addition, Customer agrees
to pay:

     (a)  Texas Gas's Fuel Retention percentage(s).

     (b)  The  currently  effective  GRI  funding  unit,  if
          applicable,  the currently effective  FERC  Annual
          Charge Adjustment unit charge (ACA), the currently
          effective Take-or-Pay surcharge, or any other then
          currently effective surcharges, including but  not
          limited to Order 636 Transition Costs.
     
If  Texas  Gas declares force majeure which renders it unable  to
perform  service herein, then Customer shall be relieved  of  its
obligation to pay demand charges for that part of its FT Contract
Demand  affected  by  such force majeure event  until  the  force
majeure event is remedied.

Unless  otherwise agreed to in writing by Texas Gas and Customer,
Texas  Gas  may,  from time to time, and at any time  selectively
after   negotiation,  adjust  the  rate(s)  applicable   to   any
individual  Customer;  provided,  however,  that  such   adjusted
rate(s) shall not exceed the applicable Maximum Rate(s) nor shall
they  be less than the Minimum Rate(s) set forth in the currently
effective  Sheet No. 10 of this Tariff. If Texas Gas  so  adjusts
any  rates  to  any  Customer, Texas  Gas  shall  file  with  the
Commission any and all required reports respecting such  adjusted
rate.

8.2       In the event Customer utilizes a Secondary Point(s)  of
Receipt  or Delivery for transportation service herein,  Customer
will continue to pay the monthly reservation charges as described
in  Section 8.1 above. In addition, Customer will pay the maximum
commodity charge applicable to the zone in which gas is  received
and  redelivered up to Customer's Transportation Contract  Demand
and  the  maximum  overrun commodity charge  for  any  quantities
delivered  by Texas Gas in excess of Customer's winter season  or
summer  season  Transportation  Contract  Demand.  Customer  also
agrees  to pay the ACA, Take-or-Pay Surcharge, GRI charges,  fuel
retention   charge,  and  any  other  effective  surcharges,   if
applicable, as described in Section 8.1 above.

8.3         It  is  further  agreed  that  Texas  Gas  may   seek
authorization  from the Commission and/or other appropriate  body
for such changes to any rate(s) and terms set forth herein or  in
Rate  Schedule FT, as may be found necessary to assure Texas  Gas
just  and  reasonable rates. Nothing herein  contained  shall  be
construed  to  deny  Customer any rights it may  have  under  the
Natural  Gas  Act, as amended, including the right to participate
fully in rate proceedings by intervention or otherwise to contest
increased rates in whole or in part.

8.4        Customer agrees to fully reimburse Texas Gas  for  all
filing  fees,  if  any, associated with the service  contemplated
herein  which  Texas Gas is required to pay to the Commission  or
any  agency  having or assuming jurisdiction of the  transactions
contemplated herein.

8.5        Customer  agrees to execute or cause its  supplier  or
processor  to  execute  a  separate  agreement  with  Texas   Gas
providing   for   the  transportation  of  any   liquids   and/or
liquefiables, and agrees to pay or reimburse Texas Gas, or  cause
Texas  Gas to be paid or reimbursed, for any applicable rates  or
charges associated with the transportation of such liquids and/or
liquefiables, as specified in Section 24 of the General Terms and
Conditions of Texas Gas's FERC Gas Tariff.

                           ARTICLE IX
                                
Miscellaneous

9.1        Texas Gas's Transportation Service hereunder shall  be
subject  to  receipt  of all requisite regulatory  authorizations
from  the Commission, or any successor regulatory authority,  and
any  other necessary governmental authorizations, in a manner and
form  acceptable to Texas Gas and Customer. The parties agree  to
furnish  each  other  with any and all information  necessary  to
comply with any laws, orders, rules, or regulations.

9.2        Except  as  may  be  otherwise provided,  any  notice,
request,  demand,  statement,  or  bill  provided  for  in   this
Agreement  or  any notice which a party may desire  to  give  the
other  shall  be  in writing and mailed by regular  mail,  or  by
postpaid  registered mail, effective as of the postmark date,  to
the  post  office address of the party intended  to  receive  the
same,  as  the  case  may  be, or by facsimile  transmission.  as
follows:

                            Texas Gas
                                
          Texas Gas Transmission Corporation
          3800 Frederica Street
          Post Office Box 20008
          Owensboro, Kentucky 42304

          Attention:     Gas Revenue Accounting
                         (Billings and Statements)
                         Marketing Administration (Other Matters)
                         Gas Transportation and Capacity Allocation
                         (Nominations)
                         Fax (502) 688-6817
                              
                            Customer
                                
          Panda-Rosemary, L.P.
          4100 Spring Valley, Suite 1001
          Dallas, Texas 75244
          
          Attention:      Fuel Manager
     
          
The address of either party may, from time to time, be changed by
a  party  mailing,  by certified or registered mail,  appropriate
notice  thereof  to the other party. Furthermore, if  applicable,
certain notices shall be considered duly delivered when posted to
Texas  Gas's  Electronic Bulletin Board, as  specified  in  Texas
Gas's tariff.

9.3        This  Agreement shall be governed by the laws  of  the
State of Kentucky.

9.4        Each  party  agrees  to file  timely  all  statements,
notices,   and   petitions   required  under   the   Commission's
Regulations or any other applicable rules or regulations  of  any
governmental  authority  having  jurisdiction  hereunder  and  to
exercise  due  diligence  to  obtain all  necessary  governmental
approvals  required for the implementation of this Transportation
Agreement.

9.5        All  terms  and conditions of Rate  Schedule  FT,  the
General  Terms and Conditions of Texas Gas's effective  FERC  Gas
Tariff,  and the attached Exhibits "A", "A-I", "B", and  "C"  are
hereby incorporated to and made a part of this Agreement.

9.6        This contract shall be binding upon and inure  to  the
benefit of the successors, assigns, and legal representatives  of
the parties hereto.

9.7       Neither party hereto shall assign this Agreement or any
of  its  rights or obligations hereunder without the  consent  in
writing of the other party. Notwithstanding the foregoing, either
party  may  assign its right, title and interest in,  to  and  by
virtue  of  this  Agreement including any  and  all   extensions,
renewals,  amendments, and supplements thereto, to a  trustee  or
trustees,  individual or corporate, collateral  agent,  or  other
entity  holding  this Agreement, as security for bonds  or  other
obligations or securities, without the consent of the other Party
and  without such trustee or trustees, collateral agent, or other
such  entity,  assuming or becoming in any respect  obligated  to
perform  any of the obligations of the assignor and, if any  such
trustee  be  a  corporation, without its being  required  by  the
parties  hereto to qualify to do business in the state  in  which
the  performance  of this Agreement may occur, nothing  contained
herein shall require consent to transfer this Agreement by virtue
of  merger or consolidation of a party hereto or a sale of all or
substantially all of the assets of a party hereto, or  any  other
corporate reorganization of a party hereto.

9.8        This  Agreement insofar as it is affected thereby,  is
subject  to  all  valid rules, regulations,  and  orders  of  all
goverurnental authorities having jurisdiction.

9.9        No  waiver by either party of any one or more defaults
by the other in the performance of any provisions hereunder shall
operate  or  be  construed as a waiver of any future  default  or
defaults whether of a like or a different character.

          IN  WITTNESS  WHEREOF, the parties hereto  have  caused
this  Agreement  to be signed by their respective representatives
hereunto  duly  authorized, on the  day  and  year  first  above
written.
          
          
ATTEST:                       TEXAS GAS TRANSMISSION CORPORATION

Vivian C. Poole
                              By_____________________________
Secretary                               Vice President


WITNESSES:                    PANDA-ROSEMARY, L.P.
                              BY PANDA-ROSEMARY CORPORATION
Jerry Sanders                 ITS GENERAL PARTNER
Lori Coughlin                              
__________________            By  William C. Nordlunc
                                  Vice President
     


                              Attest:  Kim R. Knightstep
                                       Assistant Secretary
     


Date of Execution by Customer:
August 15, 1996
     
     
     
     
     
     
     
     
     
     
     
     
     
     


EXHIBIT 10.58

           ASSIGNMENT AND ASSUMPTION AGREEMENT


         THIS ASSIGNMENT AND ASSUMPTION AGREEMENT is

executed as of this 15th of May, 1989, by and between

Panda Energy Corporation, a Texas corporation

("Assignor"), and Panda-Rosemary Corporation, a Texas

corporation ("Assignee").


         FOR GOOD AND VALUABLE CONSIDERATION, the receipt

and sufficiency of which are hereby acknowledged,

Assignor and Assignee hereby agree as follows:

         1. Assignment. Assignor hereby assigns,

transfers, and conveys unto Assignee all assets of

Assignor, real and personal, tangible and intangible,

that relate to or were acquired by Assignor in connection

with the development, construction, and operation of a

175 Megawatt cogeneration facility to be located in

Roanoke Rapids, North Carolina (the "Project"), including

but not limited to the applications, permits and

contracts described in Exhibit A attached hereto, subject

to any conditions set out in Exhibit A (the "Transferred

Assets").

         2. Assumption. As partial consideration for the

assignment of the Transferred Assets, Assignee hereby assumes

and agrees to pay, perform, or otherwise

satisfy and discharge any and all debts, obligations, and

liabilities of Assignor arising or to be performed after

the effective date hereof under, pursuant to, or in

connection with the Transferred Assets or the Project.

             3. Additional Consideration. As additional consideration

for the Transferred Assets, Assignee hereby agrees to (i) issue 1,000

shares of its Common Stock, $0.01 par value, and (ii) pay

to Assignor, $------ in cash to be determined,  as reimbursement for certain

expenses incurred by Assignor in connection with the

Project.

          IN WITNESS WHEREOF, the undersigned have

executed this Assignment and Assumption Agreement as of

the date and year first above written.

                              PANDA ENERGY CORPORATION

                              By:_________________________
                                  Robert W. Carter
                              Chairman and Chief
                              Executive Officer





                              PANDA-ROSEMARY CORPORATION


                              By: _______________________
                                   Robert W. Carter
                              President and Chief
                              Executive Officer






                        EXHIBIT A
                            
         1. Power Purchase and Operating Agreement dated
to be effective as of January 24, 1989, between the Company
and Virginia Electric and Power Company.

         2. Cogeneration Energy Supply Agreement dated to
be effective as of January 12, 1989, between the Company
and The Bibb Company.

         3. Agreement with General Electric Company for
the manufacture and purchase of new Frame Six and Frame
Seven Gas Turbine Generators.

        4. Fuel supply contracts or commitments.

        5. Agreement with ABB Turbine, Inc. for the
manufacture and purchase of a 50 Megawatt Steam Turbine
(Type HT25/LT33).

         6. Agreement with Radian Corporation of Research
Triangle, North Carolina to prepare an application for a
permit from the North Carolina Department of Natural
Resources and the Community Development, Air Quality
Section, in Raleigh, North Carolina.

         7. Agreement with Trigon Engineering
Consultants, Inc. to conduct an environmental evaluation of
the Project site.

         8. Agreement with Nooter/Erkisen Cogeneration
Systems, Inc. for the manufacture and purchase of one
Frame 6 heat recovery steam generator and one Frame 7
heat recovery steam generator.

         9. Certificate of Public Convenience and
Necessity
issued on May 12, 1989, by the North Carolina Utility
Commission, such assignment to be effective only upon
approval by the North Carolina Utility Commission, if
required.

         10. Conditional use approval issued by the City
of Roanoke Rapids, North Carolina, evidenced by a letter
dated May 2, 1989, such assignment to be effective only
upon approval by the City of Roanoke Rapids, North
Carolina, if required.

         11. Application for Certification of Facility as
a Cogeneration Facility submitted to the Federal Energy
Regulatory Commission on May 9, 1989, such assignment to
be effective only upon approval by the Federal Energy
Regulatory Commission, if required.


 

EXHIBIT 10.59

      BILL OF SALE AND ASSIGNMENT AND ASSUMPTION AGREEMENT


          This BILL OF SALE AND ASSIGNMENT AND ASSUMPTION
AGREEMENT is entered into this 6th day of January, 1992, by and
between Panda-Rosemary Corporation, a Delaware corporation (the
"Corporation") and Panda-Rosemary, L.P., a Delaware limited
partnership doing business in North Carolina as Panda-Rosemary,
Limited Partnership (the "Partnerships"). Capitalized terms not
defined herein shall have the meanings ascribed to them in the
Restated Letter of Credit and Reimbursement Agreement, dated as
of March 2l, 1990, as amended on June 1, 1990, by and among the
Corporation, The Fuji Bank Limited, acting through its Houston
Agency, as agent and as issuing bank, and the banks party thereto
(the "Reimbursement Agreement").  Commercial terms used herein
and not otherwise defined herein (whether expressly or by
reference to another document) shall have the meaning specified
for such terms in the Uniform Commercial Code in effect in the
State of North Carolina.
          
                      W I T N E S S E T H:
          
          WHEREAS, the Corporation has agreed to sell, bargain,
transfer, convey, assign and deliver to the Partnership, and the
Partnership has agreed to accept and assume from the Corporation,
substantially all of the Corporation's right, title and interest
in and to all tangible and intangible assets used or useful by
the Corporation in connection with that certain cogeneration
facility located in Roanoke Rapids, North Carolina, together with
all of the Corporation's liabilities and obligations in
connection therewith; and
          
          WHEREAS, contemporaneously herewith, the Corporation
and the Partnership have entered into (i) the Leasehold and Real
Property Assignment and Assumption Agreement of even date
herewith and (ii) the Loan Agreement Assignment and Assumption
Agreement of even date herewith (all right, title and interest
transferred pursuant to the Agreements identified in (i) and (ii)
hereinafter the "Excluded Property"); and
          
          WHEREAS, the Corporation desires to sell, bargain,
transfer, convey, assign, deliver and delegate to the
Partnership, and the Partnership desires to accept and assume
from the Corporation, the assets described below, together with
all of the Corporation's liabilities and obligations with respect
thereto;
          
          NOW, THEREFORE, for and in consideration of the
foregoing premises, the mutual covenants contained herein, $10
and other good and valuable consideration, the receipt and
sufficiency of which are hereby acknowledged, the Corporation
hereby irrevocably grants, bargains, sells, transfers, conveys,
assigns and delivers to the Partnership its successors and
assigns, forever, all of the Corporation's right, title and
interest (after giving effect to the transactions contemplated by
that certain Assignment, Delegation and Assumption Agreement of
even date herewith from the Parent to the Corporation) in and to
all assets and properties of the Corporation of every kind,
nature, character and description (whether real, personal or
mixed, whether tangible or intangible, whether absolute, accrued,
contingent, fixed or otherwise and wherever situated), including
the goodwill related thereto, including, without limitation, cash
and cash equivalents, investment assets, accounts and notes
receivable, chattel paper, documents, instruments, general
intangibles, equipment, inventory, goods and intellectual
property, owned by the Corporation and used or useful in the
ownership, design, construction, operation, management,
maintenance, engineering or equipping of the Project, as the same
shall exist on the date hereof, including, without limitation,
all of the following:
          
     (i)  All of the Corporation's right, title and interest in
and to each contract, lease, agreement, evidence of debt,
mortgage, indenture, security agreement, option and any other
contract or right (whether written or oral) relating to the
Project or any aspect thereof, including, without limitation, all
of the Corporation's rights with respect to the agreements and
instruments identified on Schedule A attached hereto, and
including the Subordinated Loan Documents (collectively, the
"Contracts", and, individually, as a "Contract").
          
     (ii) (A) The leases and subleases of real property as to
which the Corporation is the lessor or sublessor and (B) the
leases and subleases of real property as to which the Corporation
is the lessee or sublessee, together with any options to purchase
the underlying property and all buildings, structures,
facilities, fixtures and other improvements thereon (the
"Leasehold Improvements") and in each case all other rights ,
subleases, licenses, permits, deposits and profits appurtenant to
or related to such leases and subleases (the leases and subleases
described in subclauses (A) and (B), the "Real Property Leases");
          
     (iii)     All rights to receive payments and all accounts
receivable and all notes, bonds and other evidences of debt
arising in connection with the Project, and the security
agreements related thereto, including, but not limited to, the
rights to receive payments arising out of the sale of electricity
and capacity and steam, including any rights of the Corporation
with respect to any third party collection procedures or any
other actions or proceedings which have been commenced in
connection therewith (the "Accounts Receivable");
          
     (iv) All furniture, fixtures, equipment, machinery,
inventory and other tangible personal property (other than
vehicles), including, but not limited to, all natural gas, all
fuel oil, all turbines, and generators, used or held for use in
connection with the Project located at the Facility Site or at
any other location or otherwise used or held for use by the
Corporation in connection with the Project, including any of the
foregoing purchased under and subject to any conditional sales or
title retention agreement in favor of any other person (the
"Tangible Personal Property");
          
     (v)  (A) The leases or subleases of tangible personal
property as to which the Corporation is the lessor or sublessor
and (B) the leases of tangible personal property as to which the
Corporation is the lessee or sublessee, together with any options
to purchase the underlying property (the leases and subleases
described in subclauses (A) and (B), the "Personal Property
Leases"), and each such Personal Property Lease with annual rent
in excess of $200,000 is identified on Schedule B attached
hereto;
          
     (vi) All prepaid expenses arising in connection with the
Project (the "Prepaid Expenses");
          
     (vii) All patents, trademarks, copyrights, service
marks, trade secrets, logos and designs and other Intellectual
Property used or held for use in connection with the Project
(including the Corporation's goodwill therein) and all rights,
privileges, claims, causes of action and options relating or
pertaining to the Project (the "Intangible Personal Property";
          
     (viii) To the extent transfer is not covered exclusively
pursuant to a certificate of title, all motor vehicles owned or
leased by the Corporation and used or held for use in connection
with the Project (the "Vehicles");
          
     
     (ix) All books and records used or held for use in the
conduct of the business or otherwise relating to the Project,
other than the minute books, stock transfer books and corporate
seal of Corporation (the "Business Books and Records");
          
     (x)  All insurance policies, all title insurance policies,
all claims under insurance policies, all rights to
indemnification, all warranties (whether express or implied)
arising under any Contract and all other claims and causes of
action relating to the Project, but excluding, in all such cases,
any such policies, claims thereunder, rights to indemnification,
warranties and other claims and causes of action relating to, or
in respect of, the Retained Property (as defined below); and
          
     (xi) All of the Corporation's right, title and interest to
any checking, saving, deposit or other account, to any investment
of any kind, and to any monies held in any such account or
otherwise to the extent, in each case, not constituting Retained
Property;
          
          All such assets, properties and rights being
hereinafter collectively referred to as the "Assigned Assets".
          
          Notwithstanding the foregoing, the Corporation shall
not be deemed to have granted to the Partnership its right, title
and interest in any of the following:
          
     (i) the Excluded Property; and
          
     (ii) the Corporation's right, title and interest in and to
(a) the Construction Contract, (b) the Construction Guarantee,
(c) the Gas Sales Agreement, dated July 24, 1989, between the
Corporation and Sunrise Energy Company, (d) the Government
Approvals, to the extent that both the Corporation and the
Partnership are designated permitees thereunder, prior to giving
effect to this Agreement (but only to the extent of the
Corporation's interest therein) or, in the case of the Government
Approvals set forth on Schedule C hereto, the Corporation is the
sole permittee thereunder, and any other Government Approvals to
the extent that transfer hereunder is contrary to the terms and
conditions thereof or could void or otherwise adversely affect
such Government Approval, (e) $3,416,033.61 deposit on the date
hereof in the Reimbursement Obligations Account, (f) all amounts
on deposit on the date hereof in each of the Revenues Account and
the Debt Service Reserve Account (such right, title and interest
in subclauses (a), (b), (c), (d), (e) and (f) above, hereinafter
collectively, the "Retained Property") :
          
          TO HAVE AND TO HOLD the same unto the Partnership, its
successors and assigns, forever.
          
          The Partnership hereby accepts, subject to the Liens of
the Collateral Agent for the benefit of the Secured Parties
arising in connection with the Security Documents, the sale,
transfer conveyance, assignment and delivery of the Assigned
Assets and the delegation of the obligations in connection
therewith and hereby assumes and agrees to perform, pay and
discharge when due all liabilities and obligations of whatsoever
kind, character or description (whether known or unknown, whether
contingent or otherwise) of the Corporation in connection with
the Assigned Assets. In addition, the Partnership agrees to pay
to the Contractor, on behalf of the Corporation, all amounts, if
any, up to $5.6 million, payable by the Corporation in respect of
any settlement or adjudication of that certain litigation styled
Hawker Siddeley Power Engineering Inc. v. Panda-Rosemary
Corporation, #91-CVS-1168, currently pending in the Superior
Court of Halifax County, North Carolina, it being understood and
agreed that such amount shall represent the Partnership's sole
liability and obligation in respect of such matter.
          
          The Corporation (i) represents, warrants, covenants and
agrees that (x) it has good and marketable title to the Assigned
Assets, free and clear of all liens and encumbrances other than
Permitted Encumbrances and (y) it has all power and authority
(corporate and otherwise) to sell, assign and transfer the
Assigned Assets to the Partnership and (ii) will warrant and
defend the sale of the Assigned Assets against all and every
person or persons whomsoever claiming against any or all of the
same.
          
          At any time or from time to time after the date hereof,
at the Partnership's request and without further consideration,
the Corporation shall execute and deliver to the Partnership such
other instruments of sale, transfer, conveyance, assignment and
confirmation, provide such materials and information and take
such other actions as the Partnership may reasonably deem
necessary or desirable in order more effectively to transfer,
convey and assign to the Partnership, and to confirm the
Partnership's title to, all of the Assigned Assets, and, to the
full extent permitted by law, to put the Partnership in actual
possession and operating control of the Assigned Assets and to
assist the Partnership in exercising all rights with respect
thereto.
          
          The Corporation agrees that in the event that it shall
receive any payment that becomes due under any Contract
constituting an Assigned Asset or with respect to any Accounts
Receivable constituting an Assigned Asset or any other Assigned
Asset on or after the date hereof, it will promptly pay over the
same to the Partnership or as directed by the Partnership.
          
          This Assignment and Assumption and Bill of Sale
Agreement, shall inure to the benefit of and be binding upon the
Corporation and the Partnership and their respective successors
and assigns.
          
          Notwithstanding anything to the contrary contained
herein, no partner in the Partnership (other than the
Corporation) nor any of its or the Corporation's stockholders or
affiliates or any officer or director of any thereof (a "Non-
Recourse Person") shall have any liability to any party hereto
for the payment of any sums now or hereafter owing hereunder,
directly, indirectly or contingently, by either party hereto, or
for the performance of any of the obligations of either party
hereto contained herein, or shall otherwise be liable or
responsible with respect thereto.
          
          This Bill of Sale and Assignment and Assumption
Agreement may be executed in any number of counterparts, each of
which will be deemed an original, but all of which together will
constitute one and the same instrument.
          
          THIS BILL OF SALE AND ASSIGNMENT AND ASSUMPTION
AGREEMENT SHALL BE GOVERNED BY, AND ENFORCED AND CONSTRUED IN
ACCORDANCE WITH, THE LAWS OF THE STATE OF NORTH CAROLINA.
          
          IN WITNESS WHEREOF, the undersigned have caused their
duly authorized officers to execute this Bill of Sale and
Assignment and Assumption Agreement under seal on the day and
year first above written.
          
                                PANDA-ROSEMARY CORPORATION
                                
                                
                                
                                
                                By:
                                Name: Robert A. Wolf
                                Title: Vice President
                                
          
ATTEST:

By:

Its:

[AFFIX CORPORATE SEAL]


                                PANDA-ROSEMARY, L.P., (doing
                                   business in North Carolina as
                                   PANDA-ROSEMARY, LIMITED
                                   PARTNERSHIP) [SEAL]
          
                                   By Panda-Rosemary Corporation,
                                   its sole general partner
                                   [SEAL]
                                   
                                   
          
                                By:
                                  Name: Robert A. Wolf
                                  Title:  Vice President
          
          
ATTEST:

By:

Its:
          
[AFFIX CORPORATE SEAL]
                                                    Schedule A to
                                      Bill of Sale and Assignment
                                         and Assumption Agreement
          
1.   Power Purchase and Operating Agreement, dated as of January
     24, 1989, between Panda Energy Corporation and Virginia
     Electric and Power Company, as assigned by Panda Energy
     Corporation to Panda-Rosemary Corporation pursuant to an
     Assignment and Assumption Agreement, dated May 15, 1989,
     between Panda Energy Corporation and Panda-Rosemary
     Corporation, and as amended by Amendment No. 1, dated
     October 24, 1989.
          
2.   Letter dated October 26, 1989, from Virginia Electric and
     Power Company authorizing change of party from Panda Energy
     Corporation to Panda-Rosemary Corporation.
          
3.   Letter dated October 20, 1989, from Virginia Electric and
     Power Company concerning notice to Panda-Rosemary
     Corporation when dispatch in excess of 2000 hours is
     expected.
     
4.   Fuel Supply Management Agreement, dated October 10, 1990,
     between Panda-Rosemary Corporation and Natural Gas
     Clearinghouse, as amended by Amendment Number 1, dated March
     5, 1991.

5.   Supplements to, and supplemental agreements relating to, the
     Fuel Supply Management Agreement:
          
     a.   Fuel Oil Hedging Agreements under the Fuel Supply
          Management Agreement:
          
          (i)       August 22, 1991 for 4,000 bbls.
          
          (ii)      September 9, 1991 for 2,000 bbls.
          
          (iii)          September 9, 1991 for 2,000 bbls.
          
     b.   Fuel Oil Purchase Agreement, between Panda-Rosemary
          Corporation and Natural Gas Clearinghouse effective
          October 15, 1990.
     
     c.   Fuel Oil Purchase Agreement, between Panda Energy
          Corporation and Natural Gas Clearinghouse effective
          November 18, 1991.
     
     d.   Fuel Oil Purchase Agreement, between Panda-Rosemary
          Corporation and Natural Gas Clearinghouse effective
          November 18, 1991.
     
     e.   Confidentiality Agreement, dated June 5, 1991, between
          Panda Energy Corporation and Natural Gas Clearinghouse.
          
     f.   General Agent Confirmation Letter, dated August 2, 1990
          between Panda-Rosemary Corporation and Natural Gas
          Clearinghouse.
          
6.   Real Property Lease and Easement Agreement, dated as of June
     9, 1989, between Panda-Rosemary Corporation and The Bibb
     Company, as amended by the First Amendment, dated October 1,
     1989, and by the Second Amendment dated as of January 31,
     1990.

7.   Turnkey Construction Agreement, dated as of May 16, 1989,
     between Panda-Rosemary Corporation and Hawker Siddely Power
     Engineering, Inc., as amended by the First Amendment to
     Turnkey Construction Agreement, dated as of October 1, 1989.

8.   Notice to Proceed under the Turnkey Construction Contract,
     dated May 24, 1989.

9.   Construction Contract Payment and Performance Guarantee,
     dated as of October 1, 1989 between Panda-Rosemary
     Corporation and Hawker Siddeley, PLC.

10.  Operations and Maintenance Agreement, dated October 1, 1989,
     between University Technical Services, Inc. and Panda-
     Rosemary Corporation.
          
11.  Performance Bond and Labor Material Payment Bond, dated
     November 13, 1990.
          
          
12.  Cogeneration Energy Supply Agreement January 12, 1989,
     between Panda Energy Corporation and The Bibb Corporation,
     dated as of January 12, 1989, as assigned by Panda Energy
     Corporation to Panda-Rosemary Corporation pursuant to an
     Assignment and Assumption Agreement, dated May 15, 1989,
     between Panda Energy Corporation and Panda-Rosemary
     Corporation, and as amended by the First Amendment to
     Cogeneration Energy Supply Agreement, dated October 1, 1989.

13.  Guaranty, dated January 6, 1992 by and between Panda Energy
     Corporation, Panda-Rosemary Corporation and Bibb.
          
14.  Gas Purchase Contract, dated April 12 , 1990 , between Panda-
     Rosemary Corporation and Natural Gas Clearinghouse.
          
15.  Pipeline Operating Agreement, dated February 14, 1990, among
     Panda Energy Corporation, Panda-Rosemary Corporation and
     North Carolina Natural Gas, as amended by Amendment Number 1
     dated May 9, 1990 and Amendment Number 2, dated December 13,
     1991.
          
16   Assignment Agreement, dated June 15, 1990 by and between
     Panda Energy Corporation and Panda-Rosemary Corporation.

17.  Supplements to, and supplemental agreements relating to, the
     Pipeline Operating Agreement:
          
     a.   NCNG Pipeline Construction Approval, dated November 2,
1990.
     
     b.   Construction Contract effective September 4, 1990,
          between Distribution Construction Co. and Panda-
          Rosemary Corporation relating to the NCNG Interconnect
          .
     
     c.   NCNG Encroachment Agreement, granted June 19, 1990 by
          North Carolina Natural Gas Corporation and Panda-
          Rosemary Corporation.
     
18.  Precedent Agreement, dated December 28, 1990, between Panda
     Energy Corporation and Transcontinental Pipeline
     Corporation.
          
l9.  Supplements to, and supplemental agreements relating to,
     Precedent Agreement:

     a.   Lateral Line Interconnect and Reimbursement Agreement,
          dated August 1, 1990, between Transcontinental Gas
          Pipeline Corporation and Panda Energy Corporation.
          
     b.   Service Agreement, dated October 22, 1991 between
          Transcontinental Gas Pipeline Corporation and Panda
          Energy Corporation.
     
     c.   Depository Escrow Agreement, dated November 1, 1991
          between Panda-Rosemary Corporation and NCNB Texas
          National Bank.
          
20.  ITS-l Transportation Service Agreement, dated April 4, 1991,
     between Columbia Gulf Transmission Company and Panda Energy
     Corporation (acting on behalf of Columbia Gas Transmission
     Corporation) (Contract No. 900614-003 Agreement No. 35931).

21.  Service Agreement for Service under ITS Rate Schedule, dated
     April 4, 1991, by and between Columbia Gas Transmission
     Corporation and Panda-Rosemary Corporation (Control No.
     900614002 Agreement No. 35930).

22.  Letter Agreement between Columbia Gas Transmission
     Corporation and Panda-Rosemary Corporation, dated March 7,
     1991.

23.  Turnkey Pipeline Construction Agreement, dated April
     27,1990, between Panda-Rosemary Corporation and Universal
     Ensco, Inc.

24.  Consent to Assignment, Delegation and Assumption Agreement
     between Transcontinental Gas Pipeline Corporation , Panda
     Energy Corporation and Panda-Rosemary Corporation, dated
     August 23, 1991.

25.  Assignment and Assumption Agreement between Panda Energy
     Corporation and Panda-Rosemary Corporation dated May
     15,1989.

26.  Assignment and Assumption Agreement, dated January 9, 1990,
     between Panda Energy Corporation and Panda-Rosemary
     Corporation.

27.  Assignment of Agreements, effective July 1, 1991, from Panda-
     Rosemary Corporation to and accepted by Panda-Rosemary
     Corporation and the Panda-Rosemary, L.P., and consented to
     by CSX Transportation, Inc. on July 16, 1991.

28.  Irrevocable Letter of Credit No. LG9009/950029, dated
     October 26, 1989 in an aggregate amount not exceeding
     $121,961,200 for the account of Panda-Rosemary Corporation
     in favor of the NCNB National Bank of North Carolina issued
     by The Fuji Bank Limited, Acting Through Its Houston Agency.

29.  Irrevocable Standby Letter of Credit No. CLC909/050086,
     dated January 11, 1991 in an aggregate amount not exceeding
     $4,950,000 for the account of Panda-Rosemary Corporation in
     favor of Virginia Electric and Power Company issued by The
     Fuji Bank Limited, Acting Houston Agency.

30.  Leasehold Deed of Trust and Security Agreement, dated as of
     October 1, 1989, among Panda-Rosemary Corporation, The Fuji
     Bank & Trust Company and Patricia B. Carter as Trustee.

31.  First Modification to the Leasehold Deed of Trust and
     Security Agreement, dated as of December 29, 1989, among the
     Panda-Rosemary Corporation, The Fuji Bank & Trust Company
     and Patricia B. Carter as Trustee.

32.  Second Modification to the Leasehold Deed of Trust and
     Security Agreement, dated as of April 3, 1990, among the
     Panda-Rosemary Corporation, The Fuji Bank & Trust Company,
     and Patricia B. Carter as Trustee.

33.  Third Modification to the Leasehold Deed of Trust and
     Security Agreement, dated as of July 12, 1990, among the
     Panda-Rosemary Corporation, The Fuji Bank & Trust Company,
     and Patricia B. Carter as Trustee.

34.  Loan Agreement, dated as of October 1, 1989, between Panda-
     Rosemary Corporation and Halifax Regional Economic
     Development Corporation.

35.  Letter of Representation and Indemnification, dated October
     18, 1989, from the Panda-Rosemary Corporation to the Halifax
     Regional Economic Development Corporation and Morgan Stanley
     & Co. Incorporated and Eppler Guerin & Turner.

36.  Subordinated Loan Agreement, dated as of October 1, 1989,
     between Panda-Rosemary Corporation and Heller Financial,
     Inc.

37.  Subordinated Note, dated October 27, 1989, by Panda-Rosemary
     Corporation to Heller Financial, Inc.

38.  Amended and Restated Net Profits Share Agreement, dated as
     of October 1, 1989, by and between Panda-Rosemary
     Corporation and Heller Financial, Inc.

39.  Subordinated Loan Agency Agreement, dated October 20, 1989,
     between Panda-Rosemary Corporation and NCNB Bank of North
     Carolina.

40.  Memorandum of Agreement and Option to Purchase, dated May 8,
     1990, by and among Panda Energy Corporation, Panda-Rosemary
     Corporation and North Carolina Natural Gas Clearinghouse,
     filed at Book 1477, Page 484, Halifax County Registry and at
     Book 669, Page 301, Northampton County Registry, North
     Carolina.

41.  Right of way Encroachment Agreement dated March 8, 1990, by
     and between the North Carolina Department of Transportation
     and Panda-Rosemary Corporation, permitting the pipeline to
     cross under NC 48 and NC 125 in Halifax County.

42.  Right of Way Encroachment Agreement dated February 2, 1990,
     by and between the North Carolina Department of
     Transportation and Panda-Rosemary Corporation, permitting
     the pipeline to cross Highway 9 and State Roads 1201, 1202
     and 1203.

43.  Right of Way Encroachment Agreement dated March 27, 1990, by
     and between the North Carolina Department of Transportation
     and Panda-Rosemary Corporation, permitting the pipeline to
     cross under I-95 South at NC 46.
          
44.  Right of Way Encroachment Agreement dated April 18, 1990,
     from the City of Roanoke Rapids to Panda-Rosemary
     Corporation along city-owned streets and crossing city-owned
     streets for the 9.6 mile natural gas pipeline.

45.  Easement, dated April 26, 1990, from the State of North
     Carolina to Panda-Rosemary Corporation for under water
     natural gas pipeline.

46.  Virginia Electric and Power Company Right-of-Way
     Encroachment and Easement Agreement dated as of May 11,
     1990, between the Virginia Electric and Power Company and
     Panda-Rosemary Corporation.
          
47.  Release Deeds dated October 24 , 1989, by and between Ashley
     L. Hogewood, Jr., Trustee, Heller Financial, Inc. and Panda-
     Rosemary Corporation.

48.  J.W. Crew Estate Fee Simple Conveyance to Panda-Rosemary
     Corporation for the Pleasant Hill Metering Station, dated
     April 16, 1990, and recorded in Book 669, page 358,
     Northampton Public Registry .

49.  Waiver, Release, Attornment and Nondisturbance Agreement
     from Citicorp North America, Inc. re: facility site as
     amended by Amendment Number One dated February 2l, 1990 and
     Amendment Number Two, dated         , 1990.

50.  Easement from The Bibb Company dated April 30, 1990, re: the
     Patterson Plant site.

51.  Easement from James W. Mullis dated April 25, 1990, re: the
     closed portion of 8th Street.

52.  Pipeline Crossing Agreement dated as of May 9, 1990, by and
     between CSX and Panda-Rosemary Corporation, re: eight
     pipelines or duct work.

53.  Wireline Crossing Agreement dated as of May 10, 1990, by and
     between CSX and Panda-Rosemary Corporation, re: two wires or
     cable.

54.  Pipeline Crossing Agreement dated as of May 11, 1990, by and
     between CSX and Panda-Rosemary Corporation, re: a pipeline
     or duct work.

55.  Right-of-Way/Easements with respect to the pipeline from the
     following entities and individuals:
          
          Tract                         Owner
          
          NH-1A.1             J.W. Crew Estate
          NH-1A.1A            J.W. Crew Estate
          NH-1A.2             J.W. Crew Estate
          NH-1A               J.W. Crew Estate
          NH-1B               J.W. Crew Estate
          NH-1C               Champion International Corp.
          NH-2                Priscilla Cotton
          NH-3                Julie F. Ingram
          NH-4                Waverly C. Hardy Estate
          NH-5                Julie F. Ingram
          NH-6A               Champion International Corp.
          NH-6B               Champion International Corp.
          NY-7                Champion International Corp.
          NH-8A               J.T. Hargrave Jr.
          NH-8B               Planter Nat'l Bank & Trust
          NH-9                J.T. Hargrave Jr.
          NH-10               Mary C. (Suiter) Memory
          NH-11               Intentionally omitted
          NH-12               R.W. Jordan Estate
          NH-13A              Ernest Elton Odom
          NH-13B              Ernest Elton Odom
          NH-14               Nina T. Hawkins Estate
          NH-15               Albert Ray Tudor
          NH-16               Nina T. Hawkins Estate
          NH-17               Nina T. Hawkins Estate
          NH-18               Tudor et ux
          NH-19               J.H. Harris Estate
          Nh-20               J.A. Suiter Estate
          NH-21               W.J. Long
          NH-22               W.J. Long
          NH-23               Champion International Corp.
          NH-24               Champion International Corp.
          H-l                 Virginia Electric and Power Company
                              (corridor)
          
          
56.  Engineering Services Contract, dated February 21, 1991,
     between Panda-Rosemary Corporation and Ford, Bacon & Davis,
     Inc.

57.  C.H. Guernsey & Company, dated July 7, 1989 (Panda-Rosemary
     Corporation's Consulting Engineering Firm for the Facility).

58.  Purchase Orders attached hereto as Exhibit A.


                                                       SCHEDULE B
                                          TO THE BILL OF SALE AND
                              ASSIGNMENT AND ASSUMPTION AGREEMENT
          
          
          
          
                    Personal Property Leases
                 With Annual Rents in Excess of
                            $200,000
                                
          None exist as of the date hereof.
          
          
          
          
          
          
          
          
          
                                                       SCHEDULE C
                                          TO THE BILL OF SALE AND
                              ASSIGNMENT AND ASSUMPTION AGREEMENT
                                                      PAGE 1 OF 2
          
                  Permits With the Corporation
                        as Sole Permittee
                                
1.   Conditional Use Permit for Panda Energy Corporation,
     approved May 1, 1989 - City of Roanoke Rapids.
          
2.   Approval of the Application for Approval of Plans and
     Specifications for Water Supply Systems (extension of water
     main under North Carolina State Highway 48 - Roanoke Avenue)
     - State of North Carolina.

3.   Privilege License - City of Roanoke Rapids.

4.   Right-of-way encroachment agreement to construct water pipes
     extending to and connecting with existing water main under
     State Highway (North Carolina State Highway 48 - Roanoke
     Avenue) - State of North Carolina.

5.   Wastewater Discharge Approval - City of Roanoke Rapids
     Sanitary District.

6.   Permit to cross Interstate Highway (Interstate I-95) -
     Federal Highway Administration and State of North Carolina.

7.   Permit to cross State Highway (North Carolina State Highway
     46) - State of North Carolina.

8.   Permit to cross State Highway (North Carolina State Highway
     48) - State of North Carolina.

9.   Permit to cross State Highway (North Carolina State Highway
     48 - Roanoke Avenue) - State of North Carolina.

10.  Permit to cross State Highway (North Carolina State Highway
     125 - 10th Street) - State of North Carolina.

11.  Permit to cross S.R. 1201 - State of North Carolina.

12.  Permit to cross S.R. 1202 - State of North Carolina.

13.  Permit to cross S.R. 1203 - State of North Carolina.
          
14.  NC DOT Driveway Permit - State of North Carolina.

                                                       SCHEDULE C
                                          TO THE BILL OF SALE AND
                              ASSIGNMENT AND ASSUMPTION AGREEMENT
                                                      PAGE 2 OF 2
                                                                 
                  Permits With the Corporation
                        as Sole Permittee


15.  Order Granting Application for Certification as a Qualifying
     Cogeneration Facility, issued August 4, 1989 - FERC.
          
16.  Radio Permits - Federal Communications Commission
          
          a.   Form 572C - Interim Permit in the name of the
Company.
          
          b.   Forms 1046 and 574.
          
17.  Oil Terminal Facility Certificate - State of North Carolina.
          
          

EXHIBIT 10.60

               ASSIGNMENT AND ASSUMPTION AGREEMENT


          This ASSIGNMENT AND ASSUMPTION AGREEMENT is executed as
of  this  6th  day of January, 1992 by and between  Panda  Energy
Corporation,  a  Texas Corporation, (the "Assignor")  and  Panda-
Rosemary  Corporation, a Delaware Corporation, (the  "Assignee").
Capitalized  terms  not defined herein shall  have  the  meanings
ascribed  to  them in the Second Amended and Restated  Letter  of
Credit and Reimbursement Agreement, dated as of January 6,  1992,
by   and   among   Panda-Rosemary,  L.P.,  a   Delaware   limited
partnership,  The Fuji Bank Limited, acting through  its  Houston
Agency,  as  Agent and as issuing bank, and the banks  which  are
party thereto.

          FOR  GOOD  AND VALUABLE CONSIDERATION, the receipt  and
sufficiency  of  which  are  hereby  acknowledged,  Assignor  and
Assignee hereby agree as follows:

          1.    ASSIGNMENT AND DELEGATION. Assignor  hereby,  and
immediately   prior  to  the  consummation  of  the  transactions
contemplated  by  the  Transfer Agreements,  assigns,  transfers,
delegates  and  conveys unto Assignee all of  its  right,  title,
interest, duties and obligations with respect to those agreements
listed on Schedule A attached hereto (the "Assigned Agreements").


          2.    ASSUMPTION.   Assignee  hereby,  and  immediately
prior to the consummation of the transactions contemplated by the
Transfer  Agreements,  assumes and agrees  to  pay,  perform,  or
otherwise  satisfy  and discharge any and all debts,  obligations
and  liabilities of the Assignor under or with respect to any  of
the  Assigned  Agreements, arising prior to  or  after  the  date
hereof.
          
          IN  WITNESS WHEREOF, the undersigned have executed this
Assignment and Assumption Agreement as of the date and year first
above written.

                              PANDA ENERGY CORPORATION
                              
                              
                              
                              By:
                              Name: Robert A. Wolf
                              Title: Vice President


                              
                              PANDA-ROSEMARY CORPORATION
                              
                              
                              By:
                              Name: Robert A. Wolf
                              Title: Vice President
        
                           SCHEDULE A

          1.   Lateral  Line  Interconnection  and  Reimbursement
Agreement  dated  as  of  August 1, 1990,  between  Assignor  and
Transcontinental Gas Pipeline Corporation.

          2.    Service  Agreement dated as of October  22,  1991
between Assignor and Transcontinental Gas Pipeline Corporation.
          
          3.    Confidentiality Agreement, dated  June  5,  1991,
between Assignor and Natural Gas Clearinghouse.
          
          4.    ITS-1  Transportation  Service  Agreement,  dated
April 4, 1991, between Columbia Gulf Transmission Company (acting
on  behalf of Columbia Gas Transmission Corporation) and Assignor
(Contract No. 900614-003).
          
          5.    Fuel  Oil Purchase Agreement, dated November  18,
1991, between Assignor and Natural Gas Clearinghouse.



EXHIBIT 10.61

                   POWER PURCHASE AGREEMENT

                           between

               POTOMAC ELECTRIC POWER COMPANY and

                   PANDA-BRANDYWINE, L.P. dated

                        August 9, 1991


                              


                      TABLE OF CONTENTS


ARTICLE I - Definitions                                  2

ARTICLE II - Term                                       11

     2.1   Term                                         11
     2.2   Extension of Term                            11

ARTICLE III - Conditions to Purchase Obligations        12

     3.1   Regulatory Approvals                         12
     3.2   Conditions Precedent                         15
     3.3   Timing for PEPCO's Response; Updates         19

ARTICLE IV - Financial Assurances                       22

     4.1   Development Security                         22
     4.2   Interconnection Security                     24
     4.3   Form of Development Security and       
                  Interconnection Security              25
     4.4   Extension to the Scheduled Commercial        
           Operation Date                               26
     4.5   Performance Security                         27
     4.6   Liquidated Damages                           28

ARTICLE V - Sale and Purchase Obligations               29

     5.1   Delivery of Electric Energy and              
           Capacity                                     29
     5.2   Electric Characteristics                     29
     5.3   Interruption or Suspension of 
           Deliveries by PEPCO                          29
     5.4   Reduction                                    30
     5.5   Maximum Emergency Generation Condition       30

ARTICLE VI - Compensation, Billing and Payment          31

     6.1   Monthly Capacity Payment                     31
     6.2   Monthly Energy Payment                       35
     6.3   Loss of Qualifying Facility Status           54
     6.4   Other Charges                                55
     6.5   Billing and Payment                          55
     6.6   Other Payments                               56

ARTICLE VII - Pre-Operation Period                      57

     7.1   Facility Construction and Start-Up           57
     7.2   Commencement Date                            60
     7.3   Actual Commercial Operation Date             60

ARTICLE VIII - Operation and Maintenance                62

     8.1   Operation of Facility                        62
     8.2   Dependable Capacity; Testing of Capacity                       
           Rating                                       62
     8.3   Schedule and Dispatch of Generation          64
     8.4   Annual Notice of Scheduled
           Maintenance Outages                          66
     8.5   Routine Maintenance                          66
     8.6   Annual Maintenance and Inspection
           Report                                       66
     8.7   Maintenance Reserve                          67
     8.8   Special Operational Audits                   69
     8.9   Modification of Project and 
           Financing Documents                          69
     8.10  Operating Committee                          70

ARTICLE IX - Interconnection                            71

     9.1   Interconnection and Transmission Facilities  71
     9.2   Cost Estimate and Schedule for Design      
           Construction                                 71
     9.3   Interconnection Costs                        73
     9.4   Protective Devices                           73
     9.5   Access to Facility and Site                  74
     9.6   Transmission Facilities                      74

ARTICLE X - Metering                                    75

   10.1    Metering Devices                             75
   10.2    Inspection of Metering Devices               75
   10.3    Adjustments for Inaccurate Meters            76

ARTICLE XI - Representations, Warranties and
           Additional Covenants of Seller and PEPCO's
           Representations                              77
   11.1    Qualifying Facility                          77
   11.2    Fuel Supply and Transportation               77
   11.3    Operating and Maintenance Standards          78
   11.4    Effects on Voltage                           78
   11.5    Electrical Characteristics                   78
   11.6    Status and Authorization                     78
   11.7    Permits; Compliance with Laws                79
   11.8    Certificates                                 80
   11.9    Continuity of Existence                      80
   11.10   Books and Records; Information               80
   11.11   PEPCO's Representations                      80

ARTICLE XII - Taxes; Fines                              81

   12.1    Taxes                                        81
   12.2    Fines                                        81

ARTICLE XIII - Insurance                                82

   13.1    Insurance Required                           82
   13.2    Substitute Coverages                         84
   13.3    Scope of Insurance                           84
   13.4    Evidence of Insurance                        85
   13.5    Application of Proceeds                      85
   13.6    Primary or Excess Insurance                  85

ARTICLE XIV - Force Majeure                             86

   14.1    Effect of Force Majeure                      86
   14.2    Force Majeure Defined                        86
   14.3    Notification and Obligation to Remedy
           the Cause of Force Majeure                   86
   14.4    Limitations on Force Majeure; Right 
           to Terminate                                 86

ARTICLE XV - Termination and Default                    87

   15.1    Event of Default                             87
   15.2    Remedies for Default                         91
   15.3    Termination Due to Market Forces             93

ARTICLE XVI - Indemnification and Liability             94

   16.1    Indemnification                              94
   16.2    Consequential Damages                        96

ARTICLE XVII - Dispute Resolution                       96

   17.1    Senior Officers                              96
   17.2    Maryland Commission                          97

ARTICLE XVIII - Option to Purchase Facility; Rights
                of First Refusal                        97

   18.1    Option to Purchase Transfer Interest         97
   18.2    Right of First Refusal to Purchase           
           Transfer Interest                            98
   18.3    Right of First Refusal to Purchase
           Interest in Seller                           99
   18.4    Seller's Right to Convey Transfer
           Interest; Owner's Right to Convey
           Seller Interest                             100
   18.5    Limitations on Option to Purchase and
           Rights of First Refusal                     101
   18.6    PEPCO General Transfer Rights               101

ARTICLE XIX - Miscellaneous                            103

   19.1    Assignment                                  103
   19.2    Notices                                     104
   19.3    Choice of Law                               104
   19.4    Entire Agreement                            104
   19.5    Further Assurances                          105
   19.6    Waiver                                      105
   19.7    Modification or Amendment                   105
   19.8    Severability                                105
   19.9    Counterparts                                106
   19.10   Confidential Information                    106
   19.11   Independent Contractors                     106
   19.12   Third Parties                               107
   19.13   Headings                                    107
   19.14   Press Releases                              107
   19.15   Survival of Rights                          107
   19.16   Incorporated Provisions                     107
   19.17   Sections                                    108

ARTICLE XX - No Warranty of Facility by PEPCO          108

   20.1 No Implied Warranty                            108

                         APPENDICES
                              
APPENDIX A - Description of Facility and Site
APPENDIX B - Sample Calculations
APPENDIX C - Guidelines and Performance Standards for
             Parallel Operation of Customer Generation
             Equipment on the PEPCO System
APPENDIX D - Testing Procedures for Determining Net
             Capability
APPENDIX E - Metering Equipment
APPENDIX F - Interconnection and Communication Specification
APPENDIX G - Procedures for Determination of Fair Market
             Value of Facility
APPENDIX H - Requirements With Respect to Fuel Supply
             Arrangements
APPENDIX I - Generating Unit Event Reporting
APPENDIX J - Summary Specification for 230KV Overhead
             Transmission Lines
APPENDIX K - Contributions to Maintenance Reserve Pursuant to
             Subsection 8.7(b)(ii)
APPENDIX L - Capacity Rate
APPENDIX M - Natural Gas Reserve Commitment and Price
APPENDIX N - Equivalent Availability Factor ("EAF")
APPENDIX O - Equivalent Forced Outage Rate ("EFOR")
APPENDIX P - Valuation Procedures for PEPCO's
             Buyout Rights under Subsection 18.6(b)(ii)
                              
                              
                              

                              
                              
                  POWER PURCHASE AGREEMENT
                              
          This Agreement, dated as of August 9, 1991, by and
between Panda-Brandywine, L.P. ("Seller"), a Delaware Limited
Partnership, and Potomac Electric Power Company ("PEPCO"), a
District of Columbia and Virginia corporation, (referred to
hereinafter individually as "Party" and collectively as the
"Parties").

                         WITNESSETH:
                              
          WHEREAS, Seller proposes to design, construct,
operate and maintain an electric generating facility, with a
nominal rating of approximately 230,000 kilowatts to be
interconnected with PEPCO's electric transmission system, at
a site in Prince George's County, Maryland for the generation
and sale of electricity to PEPCO, such facility and site
being more specifically described in Appendix A hereto
(collectively, the "Facility");

          WHEREAS, PEPCO desires to encourage and promote the
development of the lowest cost, reliable generation options,
including Qualifying Facilities, as part of its least cost
plans for meeting customer needs;

          WHEREAS, Seller desires to sell to PEPCO, and PEPCO
desires to purchase from Seller, all the electricity
generated by the Facility for a period of twenty-five (25)
Years after the Actual Commercial Operation Date at the
rates and in accordance with the terms and conditions set
forth herein; and

          WHEREAS, PEPCO's willingness to enter into this
Agreement and willingness to purchase electric power from the
Facility at the rates and in accordance with the terms and
conditions set forth herein in based upon the expectation
that the regulatory agencies with jurisdiction over PEPCO's
sales will determine that this Agreement is consistent with
PEPCO's least cost planning with respect to timing and costs.

          NOW, THEREFORE, in consideration of these premises
and the mutual covenants set forth herein, the Parties hereby
agree that the following terms and conditions shall govern
Seller's sale and delivery of electricity from the Facility
to PEPCO and PEPCO's purchase and receipt of such electricity
from Seller:
                              
                          ARTICLE I
                         DEFINITIONS
                              
          Unless otherwise defined herein or in any appendix
hereto, the following terms when used herein or in any
appendix hereto shall have the meanings set forth below. Such
meanings shall be applicable to both the singular and the
plural and to the masculine and the feminine forms of such
terms.

          1.1  "Actual Commercial Operation Date" - The date
following the Day upon which Seller first successfully
completes the Net Capability test of the Facility pursuant to
Section 8.2 and has otherwise complied with all conditions
set forth in Section 7.3.

          1.2  "Agreement" - This Power Purchase Agreement
including all appendices and amendments and supplements that
may be entered into by the Parties from time to time.

          1.3  "Availability Market" or "AT" - The AT as
defined in Subsection 6.1(a).

          1.4  "Available Capacity" - The Net Capability of
the Facility adjusted for ambient temperature as prescribed
in manufacturer's design specifications.

          1.5  "Billing Period" - The approximately thirty
(30) Day period used for billing purposes pursuant to Article
VI hereof.  This period will correspond as closely as
practicable to the Calendar Month.
                              
         1.6  "Business Day" - Monday through Friday
excluding holidays recognized by PEPCO.  As of the date of
this Agreement, these holidays include New Year's Day, Martin
Luther King's Birthday, Inauguration Day, Washington's
Birthday, Memorial Day, Independence Day, Labor Day,
Thanksgiving Day, Day after Thanksgiving, and Christmas Day.
Such holidays may be changed by PEPCO upon ten (10) Days'
written notice to Seller.

          1.7  "Calendar Day" or "Day" - A Calendar Day shall
be the twenty-four (24) Hour period beginning and ending at
12:00 midnight Eastern Time.

           1.8  "Calendar Month or "Month" - A Calendar Month
shall begin at 12:00 midnight on the last Day of the
preceding month and end at 12:00 midnight on the last Day of
the current month.

          1.9  "Calendar Quarter" or "Quarter" - A Calendar
Quarter shall be a three (3) Month period beginning at 12:00
midnight on December 31, March 31, June 30, or September 30.

          1.10  "Calendar Year" - A Calendar Year shall be
the twelve (12) Month period beginning at 12:00 midnight on
December 31 and ending at 12:00 midnight on the subsequent
December 31.

          1.11  "CERCLA" - The Comprehensive Environmental
Response, Compensation and Liability Act of 1980, 42 U.S.C.
9601, et seq., as amended from time to time.

          1.12  "Closing Date" - The date of the execution
and delivery of the Financing Documents for the construction
financing for the Facility, which in any event shall not be
earlier than the Scheduled Closing Date.

          1.13  "Columbia Gas System" - The Columbia Gulf
Transmission Company and the Columbia Gas Transmission
Corporation, or any successors thereto.

          1.14  "Columbia Gas Transmission Corporation" -
The Columbia Gas Transmission Corporation or any successor
thereto.

          1.15  "Columbia Gulf Transmission Company" - The
Columbia Gulf Transmission Company or any successor thereto.

          1.16  "Columbia LNG" - The Columbia LNG
Corporation or any successor thereto.

          1.17  "Commencement Date" - The first date energy
is generated by the Facility and is metered by the PEPCOowned
metering equipment.

          1.18  "Construction Start Date" - The date when
continuing work has started on the Facility with the pouring
of concrete foundations for the structures to be erected and
the equipment to be installed at the Site.

          1.19  "Contract Year" - A Contract Year shall be
the twelve (12) Month period beginning on the first Day of
the first Month following the Actual Commercial Operation
Date (provided, however, that if the Actual Commercial
Operation Date occurs on the first Day of a Month, then the
first Contract Year shall begin on the Actual Commercial
Operation Date), and on each succeeding anniversary thereof,
and provided further that the last Contract Year shall end at
the end of the Term.

          1.20  "Critical Path Method Schedule" or "CPM
Schedule" - The milestone schedule required pursuant to
Subsection 7.1(c).

          1.21  "Dependable Capacity" - The capacity
expressed in kilowatts committed by Seller to PEPCO for the
Term and determined in accordance with Section 8.2.

          1.22  "Development Security" - The security
provided by the Seller pursuant to Section 4.1.

          1.23  "Dispatch Payment" - The payment for Net
Electrical Output from the Second and Fourth Dispatch
Segments in any given Billing Period calculated in accordance
with Subsection 6.2(b)(iii).

          1.24  "Dispatchable Portion" - The portion of the
Facility's capacity and the Net Electrical Output associated
therewith under the sole direction and control of PEPCO's
dispatchers, which portion consists of all of the Dependable
Capacity in excess of the Limited Dispatch Portion and shall
equal one hundred and forty (140) MW at 92 degrees F. and fifty
percent (50%) relative humidity.

          1.25  "District of Columbia Commission" - The
Public Service Commission of the District of Columbia or any
successor thereto.

          1.26  "Effective Date" - The date set forth in the
first paragraph of this Agreement.

          1.27  "Emergency Condition" - A condition or
situation which in PEPCO's sole judgment presents an imminent
physical threat of danger to life, health or property or
could cause a significant disruption on the PEPCO System and
could adversely affect PEPCO's ability to meet its
obligations to provide safe, adequate, and reliable electric
service to its customers including, but not limited to, other
utilities with which PEPCO is interconnected or the PJM Pool.

          1.28  "Engineering Procurement & Construction
Contractor" or "EPC Contractor" - The firm or firms retained
by Seller for the purpose of engineering, procurement,
construction and testing of the Facility.

          1.29  "Equivalent Availability Factor" or "EAF" -
The availability of the Facility to produce kilowatt-hours of
electrical energy during any period, to be determined as set
forth in Appendix N attached hereto.

          1.30  "Equivalent Forced Outage Rate" or "EFOR" -
The equivalent forced outage rate of the Facility as
determined in accordance with Appendix O attached hereto.

          1.31  "Extended Scheduled Commercial Operation
Date" - The date to which the Scheduled Commercial Operation
Date has been extended upon the Seller's compliance with the
requirements of Section 4.4.

          1.32  "Event of Default" - Shall be defined as set
forth in Sections 15.1 and 18.3 and Appendix H attached
hereto.

          1.33  "Facility" - Seller's generation facility
including the Site, auxiliary equipment and equipment located
on the Site as more specifically described in Appendix A, and
including Seller's equipment required by Appendices C, E and
F.

          1.34  "Federal Power Act" - The Federal Power Act,
16 U.S.C.  791a et seq., as amended from time to time.

          1.35  "FERC" - The Federal Energy Regulatory
Commission or any successor thereto.

          1.36  "Financier Period" - Shall be defined as set
forth in Subsection 15.2(b)(i).

          1.37  "Financing Documents" - The loan agreements
(including any subordinated debt), notes, bonds, indentures,
security agreements, and other documents relating to the
construction financing and/or the permanent financing for the
Facility, including any refinancing documents and any and all
amendments and supplements to the foregoing that may be
entered into from time to time.

          1.38  "Financing Parties" - Any and all lenders
providing the construction financing and/or the permanent
financing for the Facility, pursuant to the Financing
Documents.

          1.39  "First Dispatch Segment" - Shall be defined
as set forth in Subsection 6.2(b)(i).

          1.40  "Force Majeure" - An event, condition or
circumstance as specified by Section 14.2.

          1.41  "Fourth Dispatch Segment" - Shall be defined
as set forth in Subsection 6.2(b)(i).

          1.42  "Fuel" - The primary fuel to be used by the
Facility will be natural gas.  The Facility will use No. 2
fuel oil as an alternate fuel.

          1.43  "Fuel Supply Contract(s)" - The contracts
entered into, or to be entered into, by Seller for the supply
of, and transportation of, Fuel for the Facility.

          1.44  "Fuel Supply Plan" - Seller's plan for
providing Fuel for the Facility to ensure the operation of
the Facility in accordance with the terms and provisions of
this Agreement.  The Fuel Supply Plan shall include, but not
be limited to, Seller's proposed Fuel supply and
transportation arrangements, and Seller's plans to facilitate
use of the most economic Fuel.

          1.45  "GNP Deflator" - The implicit price deflator
associated with the Gross National Product ("GNP") as
normally published by the United States Department of
Commerce for each Quarter or, if the quarterly GNP deflator
is no longer published, such other substitute index that
measures quarterly or annual inflation in prices for goods
and services in the United States as the Parties shall
mutually agree upon.

          1.46  "Hour" - A period of sixty (60) consecutive
minutes commencing at 12:00 midnight Eastern Time, or
commencing at the end of such consecutive sixty (60) minute
period or at the end of a subsequent consecutive sixty (60)
minute period.

          1.47  "Independent Engineer" - The consulting
engineering firm or professional engineer retained by the
Seller or the Financing Parties and approved by PEPCO, which
approval shall not be unreasonably withheld.

          1.48  "Interconnection Costs" - PEPCO's costs and
expenses associated with the construction and installation of
the Interconnection Facilities in accordance with the terms
and conditions set forth in Article IX, including but not
limited to any applicable allowance for funds used during
construction, any PEPCO income tax obligation
(including the tax on tax effect, if any), and the reasonable
costs incurred by PEPCO to remedy or mitigate any system
stability risks to the PEPCO System caused or contributed to
by the Facility.

          1.49  "Interconnection Facilities" - All the
facilities (except for any Transmission Facilities)
determined to be necessary by PEPCO in accordance with
Prudent Utility Practices to enable PEPCO to receive Net
Electrical Output and Dependable Capacity from the Facility
and to maintain the stability of the PEPCO system, including
but not limited to, all metering devices, transformers and
associated equipment, communications equipment, relay and
switching equipment, circuit breakers and other protective
devices and safety equipment, and telecommunications
equipment, wherever located.

          1.50  "Interconnection Plan" - The plan for the
construction and installation of the Interconnection
Facilities, including the estimates of the Interconnection
Costs, prepared by PEPCO in accordance with the terms and
conditions set forth in Article IX.

          1.51  "Interconnection Point" - The physical point
at PEPCO's Burches Hill Substation where the Transmission
Facilities and the PEPCO System are connected, or such other
point as the Parties may agree.

          1.52  "Interconnection Security" - The security
provided by Seller pursuant to Section 4.2.

          1.53  "Limited Dispatch Portion" - The portion of
the Facility's capacity and the Net Electrical Output
associated therewith over which PEPCO has limited dispatch
control.  The Limited Dispatch Portion shall consist of up to
approximately eighty-five percent (85%) of the maximum
capability of the Facility and the Net Electrical Output
associated therewith with one combustion turbine operating
and shall equal ninety (90) MW at 92 degrees F. and fifty percent
(50%) relative humidity.

          1.54  "Maintenance Reserve" - The Maintenance
Reserve fund described in and maintained in accordance with
Section 8.7.

          1.55  "Maryland Commission" - The Maryland Public
Service Commission or any successor thereto.

          1.56  "Maximum Emergency Generation Condition" - A
period in which PEPCO has determined that it needs the
maximum attainable Net Electrical Output from the Facility as
a result of an emergency shortage of electric capacity or
energy as declared by the PEPCO dispatcher or for such other
periods as the Parties may mutually agree upon.

          1.57  "MBtu" - One million (1,000,000) British
thermal units.

          1.58  "Maximum Generation Emergency Condition" - A
light load period declared by the PEPCO dispatcher.

          1.59  "Monthly Capacity Payment" - The payment
PEPCO will pay Seller each Billing Period for Dependable
Capacity calculated in accordance with Section 6.1.

          1.60  "Monthly Energy Payment" - The payment PEPCO
will pay Seller each Billing Period for the Net Electrical
Output of the Facility calculated in accordance with Section
6.2.  The Monthly Energy Payment shall consist of the sum of
the Dispatch Payment, Unit Commitment Payment, and Simple
Cycle Energy Payment.

          1.61  "MW" - Megawatt.

          1.62  "MWH" - Megawatt-hour.

          1.63  "Net After-Tax Cash Flow" - The sum equal to
the net cash flow from the operation of the Facility (all
revenues net of all direct and indirect expenses, including
but not limited to operation and maintenance expenses
incurred in good faith and debt service and any debt reserve
funding requirements, and excluding as an expense,
depreciation, amortization or other non-cash expenditures)
available to Seller for distribution to its partners minus
the Seller's effective Federal and State income taxes as
determined in accordance with generally accepted accounting
principles consistently applied.

          1.64  "Net Capability" - The capacity expressed in
kilowatts or megawatts from the Facility metered by the PEPCO-
owned metering equipment as established in accordance with
Appendix D.

          1.65  "Net Electrical Output" - The electric
energy output of the Facility net of station use in kilowatt
hours metered by the PEPCO-owned metering equipment and
delivered at the Interconnection Point.

          1.66  "Operating Committee" - The Committee
established in accordance with Section 8.10.

          1.67  "PEPCO" - The Potomac Electric Power Company
or any successor thereto.

          1.68  "PEPCO System" - The bulk power network
controlled or used by PEPCO for the purpose of generating,
transmitting, and distributing electricity to PEPCO's
customers.

          1.69  "Performance Security" - The security
provided by Seller pursuant to Section 4.5.

          1.70  "PJM Agreement" - The Pennsylvania-New
Jersey Maryland Interconnection Agreement, made among the
members of the PJM Pool, providing, inter alia, for
coordinated planning and operation of the members' systems in
order to enhance the efficiency, economy, and reliability of
electrical service in the Mid-Atlantic Region, as it may be
amended or superseded from time to time.

          1.71  "PJM Pool" - The power pool comprised of
various electric utility systems in the Mid-Atlantic Region,
including PEPCO, serving customers in the States of Maryland,
New Jersey, and Delaware, the Commonwealths of Virginia and
Pennsylvania, and the District of Columbia, or any other
power pool in which PEPCO may be included hereafter.

          1.72  "Prudent Utility Practices" - The practices
generally followed by the United States electric utility
industry with respect to the design, construction, operation,
and maintenance of electric generating, transmission, and
distribution facilities (including, but not limited to, the
engineering, operating, and safety practices generally
followed by the electric utility industry).

          1.73  "PURPA" - The Public Utility Regulatory
Policies Act of 1978, Pub. L. No. 95-617, as amended from
time to time.

          1.74  "Qualifying Facility" - A cogeneration
facility or a small power production facility which is a
qualifying facility within the meaning of the FERC
regulations implementing PURPA set forth in Part 292 of Title
18 of the Code of Federal Regulations, as in effect from time
to time.

          1.75  "RCRA" - The Resource Conservation and
Recovery Act of 1976, 42 U.S.C.  6901, et seq., as amended
from time to time.

          1.76  "Reduction" - The reduction or interruption
of Net Electrical Output by Seller at PEPCO's request
pursuant to Section 5.4.

          1.77  "Scheduled Closing Date" - The date on which
Seller, by at least one hundred (100) Days' prior written
notice to PEPCO, projects that the Closing Date will occur.

          1.78  "Scheduled Commencement Date" - The
scheduled commencement date specified by Seller pursuant to
Subsection 7.1(c)(viii) in the initial CPM Schedule, as such
date is confirmed pursuant to Subsection 9.2(a).

          1.79  "Scheduled Commercial Operation Date" -
June 1, 1996.

          1.80  "Scheduled Outage" - A planned interruption
of the Facility's generation that has been coordinated in
advance with PEPCO with a mutually agreed start date and
duration pursuant to Section 8.4 and that is required for
inspection, preventive maintenance, or corrective maintenance
of the Facility.

          1.81  "Second Dispatch Segment" - Shall be defined
as set forth in Subsection 6.2(b)(i).

          1.82  "Seller" - Panda-Brandywine, L.P., a
Delaware Limited Partnership.

          1.83  "Simple Cycle Energy Payment" - The payment
for Net Electrical Output during periods when the Facility is
dispatched in simple cycle mode (i.e., when the steam turbine
is not available), calculated in accordance with Subsection
6.2(b)(iv)

          1.84  "Site" - The parcel of land upon which the
Facility is to be constructed and located.

          1.85  "Start-up Energy" - The electric energy
delivered at the Interconnection Point associated with the
start-up testing of the Facility prior to the Actual
Commercial Operation Date as metered by the PEPCO-owned
metering equipment.

          1.86  "Steam Supply Contract" - The contract(s)
entered into by Seller and an industrial host for the sale
of thermal energy produced by the Facility.

          1.87  "Summer Period" - The Months of June, July
and August.

          1.88  "Term" - The period of this Agreement as
specified in Section 2.1 hereof, plus any extension thereof
in accordance with Section 2.2.

          1.89  "Test Energy" - The electric energy
delivered at the Interconnection Point associated with the
testing of the Facility following the Actual Commercial
Operation Date as metered by the PEPCO-owned metering
equipment.

          1.90  "Third Dispatch Segment" - Shall be defined
as set forth in Subsection 6.2(b)(i).

          1.91  "Transco System" - The Transcontinental Gas
Pipe Line Corporation or any successor thereto.

          1.92  "Transfer Interest" - All or any portion of
Seller's right, title or interest in the Facility and/or the
Site, which Seller proposes to sell, transfer, convey or
otherwise dispose of, whether upon Seller's own initiative,
or in response to a bona fide offer received by Seller from a
third party, or otherwise.

          1.93  "Transmission Facilities" - The transmission
lines and associated equipment for connecting the Facility at
the line side of the Facility's line disconnect switch to the
line side of the line disconnect switch at PEPCO's Burches
Hill 230 kV Substation.

          1.94  "Transmission Facilities Plan" - The plan
for construction of the Transmission Facilities to be
prepared by Seller and approved by PEPCO pursuant to Section
9.6.

          1.95  "Transmission Facilities Site" - The
parcel(s) of land upon which the Transmission Facilities are
to be constructed and located.

          1.96  "Unit Commitment Payment" - The payments
associated with commitment of the Facility's First Dispatch
Segment and Third Dispatch Segment calculated in accordance
with Subsection 6.2(b)(ii).

          1.97  "Week" - A period of seven (7) consecutive
Days beginning at 12:00 midnight on Sunday and ending at
12:00 midnight on the following Sunday.

          1.98  "Winter Period" - The Months of December,
January and February.

          1.99  "Year" - A Year shall be the three hundred
and sixty-five (365) Day period beginning at 12:00 midnight
on the Day before the first Day of such period and ending at
12:00 midnight on the 365th Day of such period, provided that
a Year in which there is a February 29th shall consist of
three hundred and sixty-six (366) Days.

                         ARTICLE II
                            TERM

          2.1  Term.  This Agreement shall become effective
as of the Effective Date, and shall continue in effect for an
initial period ending on the date that is twenty-five (25)
Years from the Actual Commercial Operation Date, unless
otherwise extended or terminated in accordance with the
provisions set forth herein.

          2.2  Extension of Term.  If PEPCO requests an
extension of this Agreement prior to two (2) Years before the
end of the then current Term, Seller shall enter into good
faith negotiations with PEPCO to reach an extension agreement
on terms and conditions acceptable to each Party in its sole
discretion, and Seller shall not negotiate with any other
person for such purpose unless no such extension agreement
has been reached as of one (1) Year prior to the end of the
then current Term.
                              
                         ARTICLE III
             CONDITIONS TO PURCHASE OBLIGATIONS
                              
          3.1  Regulatory Approvals.
          (a)  PEPCO's obligation to purchase, accept and pay
for Dependable Capacity and Net Electrical Output pursuant to
Articles V and VI shall not commence until (i) PEPCO's
receipt of final, nonappealable orders from the Maryland
Commission and the District of Columbia Commission, each in
form and substance satisfactory to Seller and PEPCO, each in
its sole discretion, finding that the need for and the timing
of the Facility are consistent with PEPCO's least cost
planning, finding that the payments for energy and capacity
purchases from the Facility by PEPCO pursuant to the terms of
this Agreement are equal to or less than PEPCO's avoided
costs, and approving this Agreement, (ii) PEPCO's receipt of
all other governmental or regulatory approvals required by
PEPCO in connection with its execution and performance of
this Agreement in form and substance satisfactory to Seller
and PEPCO, each in its sole discretion, and (iii) Seller's
receipt of all other governmental or regulatory approvals
required by Seller in connection with its execution and
performance of this Agreement in form and substance
satisfactory to Seller and PEPCO (as determined by each Party
in accordance with the standards set forth in Subsection
3.1(b)).  The Parties hereto agree to seek all such
regulatory approvals expeditiously and to use all reasonable
efforts to obtain approval of the Agreement from the Maryland
Commission and the District of Columbia Commission.

          (b)  For purposes of the governmental or regulatory
approvals to be received by Seller referred to in Subsection
3.1(a)(iii) (other than any approval for the Transmission
Facilities or any air permit for the Facility from the
Maryland Department of Environment's Air Management
Administration), any such approval shall be satisfactory to a
Party unless such Party reasonably determines that such
approval would materially impair the operation of the
Facility by Seller as a facility that is dispatchable by
PEPCO in accordance with the terms and provisions of this
Agreement or would otherwise materially impair PEPCO's rights
in accordance with the terms and provisions of this
Agreement.  Any governmental or regulatory approval required
for the Transmission Facilities (including, but not limited
to, any certificate of public convenience and necessity for
the Transmission Facilities from the Maryland Commission)
shall be satisfactory to a Party if such approval is
satisfactory to such Party in its sole discretion.  The air
permit for the Facility from the Maryland Department of
Environment's Air Management Administration shall be
satisfactory to a Party if such permit satisfies the standard
set forth in the first sentence of this Subsection 3.1(b)
and, additionally in the case of PEPCO, if such permit does
not materially impair any existing air permit for any
existing or planned facility issued to PEPCO prior to the
Effective Date.

          (c)  Upon receipt by PEPCO or Seller of any order
or approval described in Subsection 3.1(a) above, such Party
shall promptly transmit to the other Party a copy of such
order or approval.  Within thirty (30) Days of the date of
such transmittal, each Party shall give notice to the other
Party whether it deems the terms and conditions of such order
or approval to be satisfactory in accordance with the
standards set forth for its review of such order or approval
in the relevant subpart of Subsection 3.1(a) and, if
applicable, Subsection 3.1(b).  If a Party determines that
any such order or approval does not satisfy such standards,
such Party shall include with its notice a brief written
explanation of the basis for its determination, unless the
determination of whether such order or approval was
satisfactory was left to the sole discretion of the Party, in
which case no written explanation shall be required.

          (d)  If the orders identified in Subsection
3.1(a)(i) have not been received and accepted by the Parties
in accordance with Subsections 3.1(a)(i) and 3.1(c) by June
1, 1992, either Party shall have the right to terminate this
Agreement immediately without any further liability hereunder
by providing written notice of such termination to the other
Party within thirty (30) Days of June 1, 1992.

          (e)  (i)  On or before April 1, 1992, PEPCO shall
provide to Seller for informational purposes a list of all
governmental or regulatory approvals to be obtained by PEPCO
in connection with PEPCO's execution and performance of this
Agreement that are within the scope of Subsection 3.1(a)(ii).
This list shall indicate the status of each such approval
(i.e., whether such approval has been received and accepted
by PEPCO pursuant to Subsections 3.1(a)(ii) and 3.1(c),
whether an application is pending for such approval, or the
approximate time when PEPCO contemplates applying for and
receiving such approval).  PEPCO shall have the right to
revise the list of governmental or regulatory approvals
submitted to Seller under this Subsection 3.1(e) at any time
to include any additional governmental or regulatory
approvals required to be obtained by PEPCO in connection with
its execution and performance of this Agreement, provided
that the requirement to obtain any such additional approval
was imposed after the submittal of the list under this
Subsection 3.1(e).

                  (ii)  When PEPCO receives any governmental
or regulatory approval specified in the list provided by
PEPCO to Seller pursuant to Subsection 3.1(e)(i), as such
list may be revised by PEPCO pursuant to such subsection,
PEPCO shall notify Seller whether it considers such approval
to be satisfactory in form and substance in its sole
discretion in accordance with the procedures set forth in
Subsection 3.1(c).  If PEPCO notifies Seller that any such
approval that is in final and nonappealable form is not
satisfactory to PEPCO, PEPCO may terminate this Agreement
immediately by written notice to Seller given within ten (10)
Days after the date of the notice that such approval was not
satisfactory.

                  (iii)  On or before thirty (30) Days prior
to the Scheduled Closing Date, PEPCO shall advise Seller of
the status of any remaining governmental or regulatory
approvals specified in the list provided by PEPCO to Seller
pursuant to Subsection 3.1(e)(i), as such list may be revised
by PEPCO pursuant to such subsection, for which PEPCO has not
provided Seller notice under Subsection 3.1(c).  If PEPCO has
not obtained any such approval in form and substance
satisfactory to PEPCO in its sole discretion on or before the
Closing Date, then PEPCO, by written notice given to Seller
at any time prior to the Closing Date, may terminate this
Agreement.

                   (iv)  If PEPCO terminates this Agreement
pursuant to this Subsection 3.1(e), neither Party shall have
any further liability to the other Party, except that PEPCO
shall return or release, as the case may be, the Development
Security, and the accumulated interest thereon, to Seller
within thirty (30) Days after the date of such termination.

          (f)  Both Parties agree that the rates pursuant to
which PEPCO shall purchase Net Electrical Output and
Dependable Capacity from Seller hereunder constitute formula
rates established pursuant to this Agreement which must be
filed with, and approved by, the Maryland Commission in
accordance with Subsection 3.1(a)(i) as a condition precedent
to the commencement of PEPCO's obligation to purchase, accept
and pay for Dependable Capacity and Net Electrical Output
from Seller at such rates.  The Parties further agree that in
the event that the facility loses its status as a Qualifying
Facility, they hereby (i) waive the right to make any
unilateral filing with the FERC under Section 205 of the
Federal Power Act, (ii) waive the right to submit any
complaint under Section 206 of the Federal Power Act which
seeks to modify or change this Agreement without the prior
consent of the other Party, and (iii) intend that FERC's
power to impose changes to this Agreement under Section 206
of the Federal Power Act be limited to circumstances in which
FERC finds that this Agreement is contrary to the public
interest.

          3.2  Conditions Precedent.  PEPCO's obligation to
purchase, accept and pay for Dependable Capacity and Net
Electrical Output pursuant to Articles V and VI of this
Agreement shall not commence until Seller has provided the
following material and information to PEPCO (or, in the case
of the information to be provided under Subsection
3.2(h)(vi), to PEPCO's fuel consultant) within the times
specified herein (unless previously provided to PEPCO) and
PEPCO has approved such material and information in
accordance with Section 3.3 (except that PEPCO's obligation
to purchase Start-up Energy shall not be subject to the
provision of the material and information identified in
Subsections 3.2(p) or (q)):

          (a)  As soon as available, but no later than one
hundred and eighty (180) Days after the last to occur of
receipt of (i) approval of this Agreement, with the findings
specified in Subsection 3.1(a)(i), by the Maryland Commission
and (ii) approval of this Agreement, with the findings
specified in Subsection 3.1(a)(i), by the District
of Columbia Commission:

                (i)  a copy of Seller's water supply plan for
     the Facility;
               (ii)  a copy of Seller's waste disposal plan
     for the Facility;
              (iii)  a Phase 1 EPA environmental assessment
     of the Site and the portion of the Transmission
     Facilities Site that is not on property owned by PEPCO
     as of the Effective Date (including, but not limited to,
     identification of the presence of any polychlorinated
     biphenyls, materials stored in underground storage
     tanks, hazardous wastes within the meaning of RCRA and
     hazardous substances within the meaning of CERCLA);
               (iv)  information and analyses reasonably
     satisfactory to PEPCO demonstrating that the Site and
     the Transmission Facilities Site and construction and
     operation of the Facility and the Transmission
     Facilities shall comply with all applicable
     environmental requirements;
                (v)  a copy of the Fuel Supply Plan for the
     Facility;
               (vi)  a report of the Independent Engineer to
     the effect that the Facility can be constructed in
     accordance with Prudent Utility Practices and the other
     requirements of this Agreement; and
              (vii)  a report from an independent third party
     knowledgeable in the operation and maintenance of a
     generating facility such as the Facility and mutually
     acceptable to the Parties that, given reasonable
     assumptions as to costs and inflation, the projected
     revenues under this Agreement throughout the Term will
     be sufficient to cover the projected expenses to operate
     and maintain the Facility in accordance with Prudent
     Utility Practices throughout the Term.
     
          (b)  Within one hundred and twenty (120) Days after
the last to occur of receipt of (i) approval of this
Agreement, with the findings specified in Subsection
3.1(a)(i), by the Maryland Commission, and (ii) approval of
this Agreement, with the findings specified in Subsection
3.1(a)(i), by the District of Columbia Commission, the
initial CPM schedule as required pursuant to Subsection
7.1(c) of this Agreement.

          (c)  As soon as available, but no later than
September 1, 1992, a copy of Seller's application for an air
permit for the Facility from the Maryland Department of
Environment's Air Management Administration.

          (d)  As soon as available, but no later than
September 1, 1993, a copy of Seller's applications for a
water withdrawal permit for the Facility from the Maryland
Department of Environment and for either (i) a national
pollutant discharge elimination system permit for the
Facility from the Maryland Department of Environment or (ii)
a permit for the Facility in compliance with rules
promulgated pursuant to the pre-treatment effluent standards
of the Clean Water Act.

          (e)  The Development Security in the amounts and at
such times as required under Section 4.1.

          (f)  No later than ninety (90) Days prior to the
Scheduled Closing Date, a copy of the Seller's limited
partnership agreement.

          (g)  Beginning at least forty-five (45) Days prior
to the Scheduled Closing Date and continuing through the
Closing Date as required pursuant to Subsection 3.3(b) of
this Agreement, copies of the current drafts of those
Financing Documents which include provisions that may affect
PEPCO's rights under this Agreement, or for which the
Financing Parties will request PEPCO's consent.

         (h)  At least thirty (30) Days prior to the
Scheduled Closing Date:

                (i)  an air permit for the Facility from the
     Maryland Department of Environment's Air Management
     Administration;
     
               (ii)  a water withdrawal permit from the
     Maryland Department of Environment and either (A) a
     national pollutant discharge elimination system permit
     for the Facility from the Maryland Department of
     Environment, or (B) a permit for the Facility in
     compliance with rules promulgated pursuant to the pre
     treatment effluent standards of the Clean Water Act;
     
              (iii)  a final and nonappealable FERC order
     certifying that the Facility is a Qualifying Facility
     pursuant to the Optional Certification Procedure
     established in Section 292.207(b) of Subpart A of the
     FERC Regulations issued pursuant to Sections 201 and 210
     of PURPA, as in effect from time to time;
     
               (iv)  (A)  a special exception or other zoning
     approval from Prince George's County, Maryland, if
     necessary, for Seller to construct and operate the
     Facility on the Site and (B) a special exception or
     other zoning approval from Prince George's County,
     Maryland, and/or a certificate of public convenience and
     necessity from the Maryland Commission, if necessary,
     for Seller to construct and operate the Transmission
     Facilities prior to the transfer of the Transmission
     Facilities to PEPCO pursuant to Subsection 7.3(a)(v) and
     for PEPCO's initial operation of the Transmission
     Facilities subsequent to such transfer;
     
                (v)  Seller's plan for obtaining all material
     governmental and regulatory approvals required for
     operation of the Facility in accordance with this
     Agreement that Seller has not obtained, or does not
     anticipate obtaining, prior to the Closing Date;
     
               (vi)  copies of all executed Fuel Supply
     Contract(s) and other commitments then in existence to
     implement the Fuel Supply Plan for the Facility, and all
     information required to be provided under Appendix H,
     shall be delivered to the fuel consultant selected by
     PEPCO in accordance with the provisions of Subsection
     3.3(e);
     
              (vii)  a report of the Independent Engineer,
     to the effect that:  (A) the Facility can be constructed
     in accordance with Prudent Utility Practices and the
     other engineering, construction and performance
     requirements of this Agreement (updating and confirming
     the report provided pursuant to Subsection 3.2(a)(vi)),
     (B) it is technically feasible for the Actual Commercial
     Operation Date to occur on or before the Scheduled
     Commercial Operation Date, and (C) the Facility's useful
     life is at least equal to the initial twenty-five (25)
     Year Term;
     
             (viii)  a report from an independent third party
     knowledgeable in the operation and maintenance of a
     generating facility such as the Facility and mutually
     acceptable to the Parties updating and confirming the
     report provided pursuant to Subsection 3.2(a)(vii);
     
               (ix)  a copy of the Steam Supply Contract
     (edited to delete specific dollar amounts to be paid to
     Seller); and
     
              (x)  a copy of all easements or rights of way
    necessary:  (A) for Seller to construct and operate the
    Facility for the Term of this Agreement plus fifteen
    (15) Years, (B) for Seller to construct the Transmission
    Facilities (including environmental indemnifications to
    PEPCO from the parties providing each such easement or
    right of way satisfactory to PEPCO in its sole
    discretion), (C) for PEPCO to install, operate,
    maintain, replace and/or remove the metering devices
    specified in Appendix E on Seller's side of the
    Interconnection Point for the Term of this Agreement
    plus fifteen (15) Years and (D) for PEPCO to operate the
    Transmission Facilities for the Term of this Agreement
    plus fifteen (15) Years. (i)  Within thirty (30) Days
    after the Closing Date:
    
              (i)  a copy of a deed or lease entitling
    Seller to the use of the Site for a period of at least
    forty (40) Years from the Actual Commercial Operation
    Date; and
    
               (ii)  conceptual engineering drawings and the
     specifications pertaining to the electric generators and
     step-up transformers of the Facility, including
     demonstrations that (A) the requirements for reactive
     supply facilities at the Facility will be met, and (B)
     the Facility will meet the guidelines and performance
     standards for parallel operation set forth in Appendix
     C.

          (j)  At least two (2) Years prior to the Scheduled
Commencement Date specific information necessary for
preparation of the Interconnection Plan required to be
provided by Seller pursuant to Subsection 9.2(a)

          (k)  At least fifteen (15) Days prior to the
Construction Start Date, certificates of insurance coverage
or insurance policies for the construction period required
under Subsection 13.1(a).

           (l)  At least thirty (30) Days prior to the
commencement of construction of the Interconnection
Facilities as indicated in the Interconnection Plan, the
Interconnection Security pursuant to Section 4.2.

          (m)  As soon as available, but no later than one
hundred and twenty (120) Days prior to the Commencement Date,
a copy of the operation and maintenance agreement for the
Facility (edited to delete specific dollar amounts to be paid
to the operator) or, if Seller is to operate the Facility,
Seller's plans and procedures for such operation.

          (n)  At least fifteen (15) Days prior to the
Commencement Date, certificates of insurance coverage or
insurance policies for the operation period required under
Subsection 13.1(b).

          (o)  Prior to the Actual Commercial Operation Date,
a certificate from the Independent Engineer to the effect
that the Facility has been designed and constructed in
accordance with (i) Prudent Utility Practices, (ii) the terms
of this Agreement and (iii) the design information submitted
pursuant to Subsection 3.2(i)(ii).

          (p)  Prior to the Actual Commercial Operation Date,
a certificate from the Independent Engineer to the effect
that the acceptance testing by the EPC Contractor hen been
substantially completed for the Facility.

          (q)  Within ten (10) Days after the Commencement
Date, written confirmation that such date has occurred.
                              
         3.3  Timing for PEPCO's Response; Updates.
          (a)  Except as otherwise explicitly provided in
this Agreement, PEPCO shall, within thirty (30) Days (one
hundred and twenty (120) Days in the case of Subsection
3.2(j), sixty (60) Days in the case of Subsection 3.2(i)(ii)
and forty-five (45) Days in the case of Subsections 3.2(a)
(v) and 3.2(h)(vi)), of receipt of any material or
information required to be delivered by Seller pursuant to
Subsections 3.2(a) through (f), Subsections 3.2(h)(v) through
3.2(h)(x), or Subsections 3.2(i) through (q), respectively,
review and approve or disapprove (with written objections)
the material or information submitted.  For purposes of such
review, PEPCO shall approve the material or information
submitted unless PEPCO reasonably determines that such
material or information would materially impair the operation
of the Facility by Seller as a facility that is dispatchable
by PEPCO in accordance with the terms and provisions of this
Agreement or would otherwise materially impair PEPCO's rights
in accordance with the terms and provisions of this
Agreement.  Notwithstanding the foregoing, any environmental
indemnification to PEPCO from the parties providing each
easement or right of way for the Transmission Facilities (as
provided to PEPCO pursuant to Subsection 3.2(h)(x)(B)) must
be satisfactory to PEPCO in its sole discretion.  The
regulatory approvals referred to in Subsections 3.2(h)(i)
through 3.2(h)(iv) shall be subject to review and approval by
the Parties in accordance with Subsections 3.1(b) and 3.1(c).

          (b)  During the period beginning forty-five (45)
Days prior to the Scheduled Closing Date and ending twenty
five (25) Days prior to the Scheduled Closing Date, Seller
shall provide to PEPCO in a timely manner current drafts
(including revised drafts) of all Financing Documents
referred to in Subsection 3.2(g) of this Agreement that are
in a form reasonably satisfactory to Seller.  During the
period beginning twenty-five (25) Days prior to the Scheduled
Closing Date and continuing through the Closing Date, Seller
shall provide to PEPCO in a timely manner current drafts of
all Financing Documents referred to in Subsection 3.2(g) of
this Agreement, and all modifications to such drafts
(irrespective of whether such drafts and modified drafts are
in a form reasonably satisfactory to Seller).  PEPCO shall
review drafts of Financing Documents submitted by Seller
pursuant to Subsection 3.2(g) and provide comments thereon to
Seller within a reasonable period of time, taking into
account the Scheduled Closing Date and the scope of the
material to be reviewed.  PEPCO shall approve any Financing
Document unless PEPCO reasonably determines that such
Financing Document would materially impair PEPCO's rights in
accordance with the terms and provisions of this Agreement
(without regard to those terms and provisions of this
Agreement that subordinate PEPCO's rights to the rights of
the Financing Parties under Financing Documents reviewed and
approved by PEPCO), provided, however, that PEPCO shall not
be required to provide its final approval or disapproval of
any such Financing Document until the Closing Date.
Notwithstanding the foregoing:  (i) PEPCO shall not be
required to provide its final approval or disapproval of any
Financing Document unless PEPCO has been provided at least
five (5) Business Days to review a final execution copy of
such Financing Document, and (ii) any Financing Document to
be executed by PEPCO (including, but not limited to, any
consent) shall be subject to approval by PEPCO in its sole
discretion.

          (c)  Seller shall, as soon as possible, provide
PEPCO with written notice of and, to the extent applicable,
copies of, any significant change made prior to the Actual
Commercial Operation Date in any material or information
previously submitted to PEPCO to fulfill any of the
requirements of Section 3.2, other than Subsection 3.2(g).
PEPCO shall use all reasonable efforts to review and approve
or disapprove such material or information pursuant to the
standard set forth in Subsection 3.3(a) as soon as possible
but in any case within thirty (30) Days after PEPCO's receipt
of such material or information (or such longer period of
time as is reasonably necessary taking into consideration the
nature and extent of the changes involved and Seller's timing
and need for PEPCO's review and approval).  If Seller
materially changes or fails to implement any material or
information as previously provided to PEPCO pursuant to
Section 3.2 and approved by PEPCO, without receiving PEPCO's
written approval for such change or failure, PEPCO shall not
be bound by its prior review and approval of such material
and information, nor shall it have the obligation to commence
to purchase, accept and pay for the Dependable Capacity and
Net Electrical Output under this Agreement.

          (d)  During the period between the Closing Date and the
Actual Commercial Operation Date, (i) changes to any
Financing Documents that were submitted to PEPCO for review
and approval pursuant to Subsection 3.2(g) and Subsection
3.3(b), (ii) changes to any Financing Document that has been,
or is to be, executed by PEPCO, or (iii) any new or revised
provision added to a Financing Document or any new Financing
Document that affects PEPCO's rights under this Agreement or
for which the Financing Parties will request PEPCO's consent,
shall be subject to review and approval by PEPCO in
accordance with Subsection 8.9(b).  If Seller has not
received PEPCO's prior written approval in accordance with
Subsection 8.9(b) for any such change or revision to any such
Financing Document or for any new such Financing Document,
PEPCO shall not be bound by its prior review and approval
pursuant to Subsection 3.3(b) of any such Financing Document,
nor shall it have the obligation to commence to purchase,
accept and pay for Dependable Capacity and Net Electrical
Output under this Agreement.

           (e)  PEPCO shall have the right to retain a consultant, which
is reasonably acceptable to Seller, to review the Fuel Supply
Plan, any Fuel Supply Contract(s), or any other contract or
arrangement to obtain Fuel for the Facility that is subject
to PEPCO's review and approval under Subsections 3.2(a)(v),
3.2(h)(vi), 3.3(a) and/or 3.3(c).  Any such fuel consultant
shall execute a confidentiality agreement, in form and
substance reasonably satisfactory to Seller and PEPCO,
obligating the fuel consultant not to disclose any
confidential information obtained from Seller in connection
with the Fuel Supply Plan, any Fuel Supply Contract(s), or
any other contract or arrangement to obtain Fuel for the
Facility.
                         ARTICLE IV
                    FINANCIAL ASSURANCES

          4.1  Development Security.

          (a)  At the times and in the amounts set forth
below, Seller shall provide to PEPCO a security deposit (the
"Development Security") in any form set forth in Section 4.3.
The Development Security shall be provided as follows:


                (i)  Within the later of one hundred and
twenty (120) Days after the Effective Date or sixty (60)
Days after receipt of the orders required under
Subsection 3.1(a)(i), one million one hundred fifty
thousand dollars ($1,150,000.00) (equal to the product
of five dollars ($5.00) per kilowatt multiplied by
230,000 kilowatts);
     
               (ii)  On or before December 1, 1993, and on or
before the first Day of every second Month thereafter through
June 1, 1995, an additional two hundred thirty thousand
dollars ($230,000.00) (equal to the product of one dollar
($1.00) per kilowatt multiplied by 230,000 kilowatts), so
that the total amount of Development Security provided by
Seller to PEPCO by June 1, 1995 shall equal three million
four hundred fifty thousand dollars ($3,450,000.00) (equal to
the product of fifteen dollars ($15) per kilowatt multiplied
by 230,000 kilowatts). The Development Security is to ensure
that the Actual Commercial Operation Date will occur by the
Scheduled Commercial Operation Date or the Extended Scheduled
Commercial Operation Date, if applicable.  PEPCO will hold
cash provided as Development Security in an interest bearing
escrow account.  Seller will be responsible for the payment
of any and all federal, state or local taxes imposed on any
such interest and any fees of the escrow agent.  At Seller's
election (or at PEPCO's election if Seller fails to pay any
such taxes or escrow fees), any accumulated interest on the
Development Security remaining at the time payment of any
such taxes or escrow fees is due may be used to pay such
taxes or escrow fees, thereby reducing the amount of
accumulated interest that would be available for return or
release to Seller under various provisions of this Agreement.

          (b)  If the Actual Commercial Operation Date
does not occur by the Scheduled Commercial Operation Date, or
the Extended Scheduled Commercial Operation Date, if
applicable, for any reason other than PEPCO's default, PEPCO
shall have the right to terminate this Agreement immediately
by providing written notice of such termination to Seller.
In the event that PEPCO exercises any of its rights under
this Agreement to terminate this Agreement prior to the
Actual Commercial Operation Date, except for its right to
terminate under Subsection 3.1(e) or Section 15.3, PEPCO may
draw upon and retain the Development Security as liquidated
damages and any interest accumulated on such Development
Security shall be returned or released, as the case may be,
to Seller within thirty (30) Days after such termination.  If
PEPCO terminates this Agreement pursuant to Subsection 3.1(e)
or Section 15.3 or if Seller terminates this Agreement
prior to the Scheduled Commercial Operation Date, or the
Extended Scheduled Commercial Operation Date, if applicable,
due to PEPCO's default, any remaining Development Security,
and the accumulated interest on the Development Security,
shall be returned or released, as the case may be, to the
Seller within thirty (30) Days after the date of such
termination, subject to the prior payment to PEPCO of all
amounts due to PEPCO under Section 4.4.

          (c)  Either Party may terminate this Agreement
immediately by written notice to the other Party given within
thirty (30) Days after September 1, 1993, if by September 1,
1993, Seller has not:  (i) entered into a letter of intent
with Columbia Gas Transmission Corporation for firm
transportation of 23.7 million cubic feet of natural gas per
day from Broad Run, West Virginia to an interconnection with
the Columbia LNG pipeline at Loudoun, Virginia for the Term
of this Agreement, (ii) entered into a letter of intent with
Columbia LNG for transportation of a sufficient volume of
natural gas per day to fuel the four (4) dispatch segments of
the Facility (as specified in Subsection 6.2(b)(i)) from an
interconnection with the Columbia Gas Transmission
Corporation pipeline at Loudoun, Virginia to Waldorf,
Maryland for the Term of this Agreement or, in lieu thereof,
entered into a letter of intent with a third party whereby
such third party will include Seller's gas under its existing
or replacement transportation agreement with Columbia LNG, or
as part of such third party's letter of intent with Columbia
LNG, for transportation to Waldorf, Maryland, and (iii)
entered into a letter of intent with Conrail (Consolidated
Rail Corporation) for an easement for construction and
operation of Transmission Facilities for the Term of this
Agreement on that portion of Conrail's right-of-way located
in Prince George's County, Maryland that extends from the
Facility to that portion of the Transmission Facilities Site
that is owned by PEPCO as of the Effective Date.  If either
Party terminates this Agreement pursuant to this Subsection
4.1(c), neither Party shall have any further liability to the
other Party, except that PEPCO may retain the Development
Security as liquidated damages for such termination, and the
accumulated interest on the Development Security shall be
returned or released, as the case may be, to Seller within
thirty (30) Days after the date of such termination.

          (d)  Either Party may terminate this Agreement
immediately by written notice to the other Party given within
thirty (30) Days after April 1, 1994, if by April 1, 1994,
Seller has not provided evidence reasonably satisfactory to
PEPCO demonstrating that sufficient natural gas reserves to
fuel the Limited Dispatch Portion are available for purchase
by Panda at prices that are economic in light of the
provisions of this Agreement.  If either Party terminates
this Agreement pursuant to this Subsection 4.1(d), neither
Party shall have any further liability to the other Party,
except that PEPCO may retain the Development Security as
liquidated damages for such termination, and the accumulated
interest on the Development Security shall be returned or
released, as the case may be, to Seller within thirty (30)
Days after the date of such termination.

          (e)  Within thirty (30) Days after the Actual
Commercial Operation Date, PEPCO will return or release, as
the case may be, to Seller the remaining portion of the
Development Security against which PEPCO does not assert a
claim, with any accumulated interest thereon.

          4.2  Interconnection Security.

          (a)  Thirty (30) Days prior to PEPCO's commencement
of the construction of the Interconnection Facilities, or the
procurement of the major equipment or components related
thereto, as specified in the schedule provided by PEPCO
pursuant to Subsection 9.2(b), Seller shall provide PEPCO
with a security deposit in an amount equal to the
Interconnection Costs estimated pursuant to Section 9.2 (the
"Interconnection Security") in any form set forth in Section
4.3.  The Interconnection Security may be drawn upon and
retained by PEPCO for the payment of Interconnection Costs,
the payment of any cancellation charges, the payment of
removal costs, or other out-ofpocket expenses reasonably
incurred by PEPCO with respect to the study, planning,
engineering, procurement and construction of the
Interconnection Facilities if this Agreement is terminated
prior to the Scheduled Commercial Operation Date or the
Extended Scheduled Commercial Operation Date, if applicable.
Without limiting the foregoing, if this Agreement is
terminated by Seller due to PEPCO's default, PEPCO may draw
upon and retain the Interconnection Security for the payment
of (i) any Interconnection Costs incurred by PEPCO prior to
the date of such termination and (ii) any costs reasonably
incurred by PEPCO to remove or complete any Interconnection
Facilities, or to restore PEPCO's facilities to their
condition prior to the commencement of construction of the
Interconnection Facilities.  Within ninety (90) Days after
the date that Seller terminates this Agreement due to PEPCO's
default, the remaining portion of the Interconnection
Security against which PEPCO does not assert a claim,
together with any accumulated interest thereon, shall be
returned or released, as the case may be, to Sellers.

          (b)  Within ten (10) Days after PEPCO's receipt of
any payment from Seller for Interconnection Costs pursuant to
Section 9.3, PEPCO shall return or release, as applicable, to
Seller an amount of the Interconnection Security equal to the
amount of such Interconnection Costs payment, provided,
however, that the Interconnection Security will in no event
be reduced below fifteen percent (15%) of the amount of the
Interconnection Security initially posted by Seller pursuant
to the first sentence of Subsection 4.2(a), which shall be
returned or released, as the case may be, to Seller in
accordance with Subsection 4.2(c).

          (c)  Within thirty (30) Days after the Actual
Commercial Operation Date, PEPCO will return or release, as
the case may be, to Seller the remaining portion of the
Interconnection Security against which PEPCO does not assert
a claim.

          (d)  PEPCO will hold cash provided as
Interconnection Security in an interest bearing escrow
account.  Seller will be responsible for the payment of any
and all federal, state or local taxes imposed on any interest
accumulated on the Interconnection Security and any fees of
the escrow agent.  At Seller's election (or at PEPCO's
election if Seller fails to pay any such taxes or escrow
fees), any accumulated interest on the Interconnection
Security remaining at the time payment of any such taxes or
escrow fees is due may be used to pay such taxes or escrow
fees, thereby reducing the amount of accumulated interest
that would be available for return or release to Seller under
various provisions of this Section 4.2.
          
          4.3  Form of Development Security and
Interconnection Security.  The Development Security and
Interconnection Security shall be cash or such other
equivalent assurance, satisfactory in form and substance to
PEPCO in its sole discretion, including without limitation
(a) an irrevocable direct pay letter of credit in PEPCO's
name issued by a financial institution acceptable to PEPCO in
its sole discretion; (b) an escrow account with an escrow
agent satisfactory to PEPCO in its sole discretion; (c) a
surety bond with a surety satisfactory to PEPCO in its sole
discretion; (d) a corporate guarantee from an entity of
demonstrable financial substance sufficient to back the
guarantee as determined by PEPCO in its sole discretion; or
(e) any combination of the foregoing.  A letter of credit in
form and substance satisfactory to PEPCO in its sole
discretion issued by a financial institution with a Thomson
BankWatch rating of C or better and with assets of at least
twenty-five billion dollars ($25,000,000,000.00) shall be
deemed to satisfy the requirements of Subsection 4.3(a).  A
surety bond in form and substance satisfactory to PEPCO in
its sole discretion issued by a surety with an A.M.  Best's
rating of B or better and adjusted policyholders' surpluses
of at least five hundred million dollars ($500,000,000.00)
shall be deemed to satisfy the requirements of Subsection
4.3(c).  A corporate guarantee in form and substance
satisfactory to PEPCO in its sole discretion issued by a
corporation with a Standard & Poor's credit rating of at
least A and assets of at least one billion dollars
($1,000,000,000.00) shall be deemed to satisfy the
requirements of Subsection 4.3(d).  The Development Security
and Interconnection Security shall not be subject to any lien
or other claim by any person (including, but not limited to,
any Financing Parties) other than PEPCO.  The Development
Security and Interconnection Security need not be in the same
form.  The Development Security and the Interconnection
Security each may be provided in up to two (2) different
forms of security.  Each security instrument specified above
shall reference this Agreement and Seller's obligations to
PEPCO hereunder and shall include a provision allowing PEPCO
to draw against such instrument or otherwise collect
therefrom for the amounts due PEPCO under this Agreement.
From time to time after the initial posting of the
Development Security and the Interconnection Security, Seller
shall, within thirty (30) Days of PEPCO's request therefor,
provide evidence (including, without limitation, legal
opinions) reasonably satisfactory to PEPCO of the continuing
existence of the Development Security and/or the
Interconnection Security.

          4.4  Extension to the Scheduled Commercial
               Operation Date.

          (a)  If the Actual Commercial Operation Date has
not occurred by June 1, 1996, Seller may by written notice to
PEPCO extend the Scheduled Commercial Operation Date by up to
twelve (12) Months.  Such extension to the Scheduled
Commercial Operation Date will be operative only if:
(i) the Seller with the aforementioned notice pays to PEPCO a
non-refundable, one-time payment of one million one hundred
fifty thousand dollars ($1,150,000.00) (equal to the product
of five dollars ($5.00) per kilowatt multiplied by 230,000
kilowatts) and (ii) for each Month, or portion of a Month,
that the Scheduled Commercial Operation Date is extended
Seller pays to PEPCO a non-refundable payment of two hundred
thirty thousand dollars ($230,000.00) (equal to the product
of one dollar ($1.00) per kilowatt multiplied by 230,000
kilowatts) on or before the first Day of each such Month.  In
no event shall the extension to the Scheduled Commercial
Operation Date exceed a twelve (12) Month period.

           (b)  Notwithstanding the foregoing, if Seller is
unable to achieve the Actual Commercial Operation Date by
June 1, 1996 due to an event or events of Force Majeure in
effect after the Closing Date, Seller may extend the
Scheduled Commercial Operation Date day-for-day for the
period that such Force Majeure remains in effect after the
Closing Date ("Force Majeure Delay Period") to a date no
later than June 1, 1997 by making a nonrefundable payment to
PEPCO as liquidated damages in the amount of one hundred
seventy-two thousand five hundred dollars ($172,500.00)
(equal to the product of seventy-five cents ($0.75) per
kilowatt multiplied by 230,000 kilowatts) per Month for each
Month of the extension requested for such Force Majeure Delay
Period on or before the first Day of each such Month. If, at
the end of any extension of the Scheduled Commercial
Operation Date implemented pursuant to this Subsection 4.4(b)
the Facility has not achieved the Actual Commercial Operation
Date, Seller may further extend the Scheduled Commercial
Operation Date (to a date no later than June 1, 1997)
pursuant to Subsection 4.4(a), in which case the initial
payment of one million one hundred fifty thousand dollars
($1,150,000.00) and the payment of two hundred thirty
thousand dollars ($230,000.00) due for the first Month under
Subsection 4.4(a) shall be paid on or before the first Day
following the end of the extension period implemented
pursuant to this Subsection 4.4(b).

          4.5  Performance Security.

          On or before the Actual Commercial Operation Date,
Seller shall provide and maintain throughout the Term
Performance Security by establishing an escrow account under
escrow arrangements satisfactory to PEPCO in its sole
discretion with a depository institution acceptable to PEPCO
in its sole discretion and deposit therein:  (i) two million
dollars ($2,000,000.00) in cash, (ii) an irrevocable letter
of credit in form and substance satisfactory to PEPCO in its
sole discretion in the amount of two million dollars
($2,000,000.00) payable to the escrow agent issued by a
financial institution with a Thomson BankWatch rating of C or
better and assets of at least twenty-five billion dollars
($25,000,000,000.00), (iii) a surety bond in form and
substance satisfactory to PEPCO in its sole discretion in the
amount of two million dollars ($2,000,000.00) payable to the
escrow agent issued by a surety company with an A.M. Best's
rating of B or better and adjusted policyholders' surpluses
of at least five hundred million dollars ($500,000,000.00),
or (iv) any other form of financial guarantee upon which
PEPCO and Seller mutually agree. Seller will be responsible
for the payment of any and all federal, state or local taxes
imposed on any interest accumulated on the Performance
Security and for the payment of all of the escrow agent's
fees.  PEPCO shall have the right to apply this Performance
Security to the payment of any monetary damages awarded to
PEPCO as a result of a termination of this Agreement at any
time after the Actual Commercial Operation Date to the extent
such damages are not the result of events covered by
liquidated damages pursuant to Section 4.2 in the event of
such termination.  From time to time after the initial
posting of this security, Seller shall, within thirty (30)
Days of PEPCO's request therefor, provide evidence
(including, without limitation, legal opinions) reasonably
satisfactory to PEPCO of the continuing existence of such
security.  Each security instrument specified above shall
reference this Agreement and Seller's obligations to PEPCO
hereunder and shall include a provision allowing PEPCO to
draw against such instrument or otherwise collect therefrom
for the amounts due PEPCO under this Agreement, including any
termination resulting from Seller's failure to secure and
maintain the security described hereunder.  The Performance
Security shall not be subject to any lien or other claim by
any person (including, but not limited to, any Financing
Parties) other than PEPCO.

          4.6  Liquidated Damages.

          (a)  The Parties agree that the sums to be paid to
PEPCO as specified in:  (i) Sections 4.1 and 4.2, if the
Actual Commercial Operation Date does not occur by the
Scheduled Commercial Operation Date, or the Extended
Scheduled Commercial Operation Date, if applicable, or for
reimbursement of Interconnection Costs upon termination of
this Agreement (ii) Section 4.4, if Seller elects to extend
the Scheduled Commercial Operation Date pursuant to such
section, or (iii) Subsection 7.1(a), if the Construction
Start Date fails to occur by the date specified in such
subsection, constitute liquidated damages, and not a penalty,
for each such occurrence.  The Parties acknowledge and agree
that it is difficult or impossible to determine with
precision the amount of damages that would or might be
incurred by PEPCO as a result of such occurrences and that
the liquidated damages specified in the foregoing Sections
and Subsection are fair and reasonable and represent a
reasonable estimate of fair compensation for the losses that
may reasonably be anticipated by PEPCO under such
circumstances.  Such liquidated damages shall be the sole and
exclusive remedy of PEPCO for each and every circumstance for
which they are or may be payable.

          (b)  Seller hereby waives any defense as to the
validity of the payment of any liquidated damages stated in
this Agreement as they may appear on the grounds that such
liquidated damages are unfair, unreasonable, inadequate or
should be void as penalties.
                              
                          ARTICLE V
                SALE AND PURCHASE OBLIGATIONS
                              
          5.1  Delivery of Electric Energy and Capacity.
Subject to the satisfaction of the conditions set forth in
Article III and in accordance with the terms of this
Agreement (a) Seller shall sell and deliver to PEPCO and
PEPCO shall purchase and accept the Dependable Capacity and
the Net Electrical Output from the Facility for the Term at
the rates set forth in Article VI, (b) Seller shall sell and
deliver to PEPCO and PEPCO shall purchase and accept Startup
Energy generated by the Facility on a total of up to one
hundred and twenty (120) Days in the aggregate occurring
during the period between the Commencement Date and the
Actual Commercial Operation Date, provided, however, that
PEPCO shall continue to accept, but shall not be required to
pay for, Start-up Energy from the Facility after such
aggregate period of one hundred and twenty (120) Days, and
(c) Seller shall sell and deliver to PEPCO and PEPCO shall
purchase and accept from time to time Test Energy generated
by the Facility, provided, however, that in no event shall
PEPCO be obligated to purchase Test Energy from the Facility
for more than an aggregate total of twelve (12) equivalent
full load hours occurring over no more than a seven (7) Day
period associated with any single series of tests.

         5.2  Electric Characteristics.  Electricity
generated by Seller shall be delivered to PEPCO at the
Interconnection Point in the form of three-phase, sixty (60)
hertz, alternating current at a nominal voltage of two
hundred and thirty (230) KV, with reasonable variation of
frequency and voltage allowed consistent with Prudent Utility
Practices, and with voltage control as specified in Appendix
F.  The Seller's power factor must meet the requirements of
Appendix C, Section V.C.

          5.3  Interruption or Suspension of Deliveries by
PEPCO.  PEPCO may interrupt or suspend deliveries of Net
Electrical Output and Dependable Capacity so long as the
circumstances set forth below continue, provided, however,
that such interruption or suspension shall not affect PEPCO's
obligation to make payment for Dependable Capacity in
accordance with Article VI, except as reflected in
determination of the EAF and EFOR:

          (a)  If the PEPCO dispatcher declares an Emergency
Condition or inspection of the interconnection reveals an
unsafe condition, PEPCO may interrupt the interconnection
between the PEPCO System and the Facility and/or require
Seller immediately to suspend or reduce deliveries to the
extent directed by PEPCO.  Such interruption or suspension
may occur on an instantaneous basis; provided that PEPCO
shall give Seller advance notice of such occurrences to the
extent practical, and, if not practical, PEPCO shall give
Seller a written explanation of such occurrence as soon as
practicable, but in no event later than twenty (20) Days
after such occurrence.

          (b)  If in the reasonable opinion of PEPCO, consistent
with Prudent Utility Practices:  (i) the Facility produces
energy or energy and capacity of a character or quality of
service which may adversely affect the safety, reliability or
security of PEPCO's equipment, facilities, personnel, or
system or the safety, reliability or security of those of any
other supplier of electricity to PEPCO or to PEPCO's
customers, or which does not meet PEPCO's obligation to the
PJM Pool in terms of safety, reliability or security, or (ii)
inspection of the interconnection and protective equipment
reveals a lack of maintenance, lack of records of maintenance
or noncompliance with the provisions of Appendix C, then
PEPCO shall notify Seller of this condition and reserves the
right to interrupt the interconnection.  If Seller fails to
correct the condition within a reasonable time specified by
PEPCO, PEPCO may interrupt the connection between the PEPCO
System and the Facility until Seller demonstrates to the
reasonable satisfaction of PEPCO that Seller is operating in
accordance with the operating standards set forth in this
Agreement and such interruption shall be deemed to be an
Unplanned Outage - Immediate (Code U1) pursuant to Appendix I
attached hereto.

          5.4  Reduction.  In addition to the interruptions
and suspensions in Net Electrical Output from the Facility
pursuant to Section 5.3 and the rights of PEPCO to dispatch
the Facility, during Minimum Generation Emergency Conditions
Seller shall cease the delivery of Net Electrical Output to
the PEPCO System when requested to do so by PEPCO's
dispatcher ("Reduction"), for up to two hundred (200)
cumulative hours of operation of the Limited Dispatch Portion
in any Year.

          5.5  Maximum Emergency Generation Condition.
Subject to Prudent Utility Practices, Seller agrees, to the
extent it can be accomplished without exceeding the
manufacturer's recommended operating limits, to use all
reasonable efforts to deliver the maximum attainable Net
Electrical Output from the Facility to PEPCO whenever the
PEPCO dispatcher notifies Seller that a Maximum Emergency
Generation Condition has been declared and requests that the
Facility be dispatched to its Available Capacity.

                         ARTICLE VI
              COMPENSATION, BILLING AND PAYMENT

          6.1 Monthly Capacity Payment.

          (a)  Except as otherwise expressly provided herein,
PEPCO shall pay a Monthly Capacity Payment to Seller for
Dependable Capacity available to PEPCO from the Facility
after the Actual Commercial Operation Date, but in no event
prior to June 1, 1996, commencing at the end of the first
Billing Period after the later of such dates and continuing
through the last Billing Period of the Term of this
Agreement.  The Monthly Capacity Payment shall be calculated
in accordance with the following payment formula:

     MCP       =    (DC) * (CR) * ( EAF/AT)
     MCP       =    Monthly Capacity Payment in dollars.
     DC        =    Dependable Capacity (net) in
                    kilowatts.
     CR        =    Capacity Rate in Dollars/kilowatt/
                    Billing Period, as set forth in Appendix L
                    to this Agreement for each Month of each
                    Contract Year.  On the Actual Commercial
                    Operation Date, the CR will be set at the
                    Capacity Rate amount listed in column 2 of
                    Appendix L for Contract Year one, as adjusted
                    based on the percentage change in the GNP
                    Deflator for the period between June 1, 1994
                    and June 1, 1996, and as further adjusted
                    pursuant to Subsection 6.1(c), if
                    applicable.  This CR will remain in
                    effect through the first Contract Year.
                    The CR will be adjusted on the first Day
                    of each subsequent Contract Year
                    thereafter to the Capacity Rate amount
                    listed for that Contract Year in Appendix
                    L, as adjusted based on the same
                    percentage change in the GNP Deflator for
                    the period between June 1, 1994 and June
                    1, 1996, and as further adjusted pursuant
                    to Subsection 6.1(c), if applicable.
                    
     EAF       =    The Facility's Equivalent Availability Factor
                    for the previous twelve (12) Months expressed
                    as a percentage, provided that for purposes of
                    determining the MCP for each of the first
                    eleven (11) Months following the Actual
                    Commercial Operation Date, the EAF will
                    be deemed to be eighty-eight percent (88%)
                    during those Months prior to the Actual
                    Commercial Operation Date for which no actual
                    EAF exists.
                   
     AT        =    The Availability Target
                    set at eighty-eight percent (88%) if the
                    EAF is less than or equal to eighty-eight
                    percent (88%); set at ninety-two percent
                    (92%) if the EAF is greater than or equal
                    to ninety-two percent (92%); and set
                    equal to the EAF for values of the EAF
                    greater than eighty-eight percent (88%)
                    but less than ninety-two percent (92%).
                   
          (b)  If the Actual Commercial Operation Date occurs
on a date other than the first Day of a Billing Period, or if
the Dependable Capacity shall be established or demonstrated
on a day other than the first Day of a Billing Period, or if
this Agreement terminates on a Day other than the last Day of
a Billing Period, then the Monthly Capacity Payment for such
Billing Period shall be equal to the sum of (i) the amount of
the Monthly Capacity Payment determined in accordance with
the formula set forth in Subsection

     6.1  (a) using the Dependable Capacity up to such date
multiplied by a fraction, the numerator of which is the
number of Days in such Billing Period up to and including
such date and the denominator of which is the total number of
Days in the Billing Period, plus, (ii) the amount of the
Monthly Capacity Payment calculated in accordance with
Subsection 6.1(a) using the Dependable Capacity after such
date multiplied by a fraction, the numerator of which is the
number of Days remaining in such Billing Period after such
date and the denominator of which is the total number of Days
in such Billing Period.  For purposes of this Subsection
6.1(b), the Dependable Capacity of the Facility shall be
deemed to be zero (0) for the period either prior to the
Actual Commercial Operation Date or following the termination
of this Agreement.

          (c)  (i)  The Capacity Rate used to calculate the
Monthly Capacity Payment pursuant to Subsection 6.1(a) shall
be adjusted in the following manner to reflect the yield to
maturity on United States Treasury Securities with a maturity
of twelve (12) years ("12 year T-Bonds") in effect as of the
date that the interest rate for permanent financing for the
Facility is designated pursuant to an executed commitment for
such financing ("Commitment Date"). Seller shall use
reasonable efforts to ensure that the Commitment Date occurs
on a Day on which the yield to maturity on actively traded 12
year T-Bonds is as low as possible.  If the yield to maturity
on actively traded 12 year T-Bonds as of the Commitment Date
is between eight percent (8%) and nine percent (9%), no
adjustment shall be made to the Capacity Rate as specified in
Subsection 6.1(a). If the yield to maturity on actively
traded 12 year T-Bonds as of the Commitment Date is greater
than nine percent (9%), then the Capacity Rates set forth in
Appendix L for each Contract Year shall be increased by an
amount equal to the product of the amount shown in column 3
of such appendix multiplied by the difference between such
yield and nine percent (9%).  If the yield to maturity on
actively traded 12 year T-Bonds as of the Commitment Date is
less than eight percent (8%), then the Capacity Rates for
each Contract Year set forth in Appendix L shall be reduced
by an amount equal to the product of the amount shown in
column 3 of such appendix multiplied by the difference
between eight percent (8%) and such yield.  Sample
calculations showing the adjustment under this Subsection
6.1(c)(i) are set forth in Appendix B.

                   (ii)  If the yield to maturity on actively
traded 12-year T-Bonds as of the Commitment Date is greater
than nine percent (9%), then subsequent to the Actual
Commercial Operation Date Seller shall undertake to refinance
any or all of its debt instruments or debt securities or
enter into new or revised lease arrangements for the Facility
if so doing will result in a reduction in Seller's effective
interest rate (when the fees or other costs incurred by
Seller in connection with such refinancing or new or revised
lease arrangements are taken into account).  Seller shall
continue to be obligated to undertake such refinancing or new
or revised lease arrangements until the Capacity Rates are
reduced to the Original Capacity Rates in accordance with the
first sentence of Subsection 6.l(c)(iii).

                  (iii)  Upon the effective date of any
refinancing or new or revised lease arrangements for the
Facility entered into by Seller that results in a reduction
in Seller's effective interest rate, the Capacity Rates (as
adjusted in accordance with Subsection 6.1(c)(i) or previous
applications of this Subsection 6.1(c)(iii)) will be reduced
by an amount equal to the product of the amount shown in
column 3 of Appendix L, multiplied by the reduction in
Seller's effective interest rate, until the Capacity Rates
are reduced to the amounts set forth in column 2 of Appendix
L (as adjusted based on the percentage change in the GNP
Deflator for the period between June 1, 1994 and June 1, 1996
(the "Original Capacity Rates")), beginning with the Capacity
Rates in effect for the then current Contract Year. If,
pursuant to the immediately preceding sentence, the Capacity
Rates have been reduced to the Original Capacity Rates, then
Seller and PEPCO agree to negotiate additional reductions in
such Capacity Rates so that both Parties share equally in the
calculated savings from that portion of the  reduction in
Seller's effective interest rate that was not applied in
making the reductions to the Capacity Rates in the
immediately preceding sentence.  If Seller refinances any or
all of its debt instruments or debt securities or enters into
a new or revised lease arrangement for the Facility which
results in a lower effective interest rate for Seller at any
time when the Original Capacity Rates, or Capacity Rates
lower than the Original Capacity Rates, are in effect, then
Seller and PEPCO agree to renegotiate such Capacity Rates so
that both Parties share equally in the calculated savings.

           (d)  If the availability or the operation of the
Transmission Facilities is interrupted or otherwise impaired
after the Actual Commercial Operation Date due to:  (i) a
defect, lien or other encumbrance on the title to the
Transmission Facilities or the Transmission Facilities Site,
(ii) the failure of an easement necessary for PEPCO to
operate the Transmission Facilities, (iii) the failure of
Seller to obtain any zoning approval or other governmental or
regulatory approval required for construction or operation of
the Transmission Facilities by Seller prior to the transfer
of the Transmission Facilities to PEPCO pursuant to
Subsection 7.3(a)(v) or for the initial operation of the
Transmission Facilities by PEPCO subsequent to such transfer,
(iv) environmental contamination of any portion of the
Transmission Facilities Site that is not on property that was
owned by PEPCO on the Effective Date (which in any of cases
(i), (ii), (iii) or (iv) existed or arose from circumstances
in existence prior to the transfer of Seller's rights in the
Transmission Facilities and the Transmission Facilities Site
to PEPCO pursuant to Subsection 7.3(a)(v)), or (v) any breach
of this Agreement by, or other fault of, Seller, its
directors, officers, employees, agents or affiliates, then
PEPCO shall be entitled to immediately suspend payment of the
Monthly Capacity Payment to the extent, and for the duration,
of such interruption or impairment.

          (e)  Notwithstanding any other provision of this
Section 6.1 or Section 1.65, if, in any Billing Period after
the Actual Commercial Operation Date (i) the availability or
the operation of the Transmission Facilities is impaired or
interrupted for any reason other than those specified in
Subsection 6.1(d), and (ii) the Facility is capable of
generating electric energy in accordance with the terms of
this Agreement but Seller is unable to deliver Net Electrical
Output to the Interconnection Point because of such
impairment or interruption of the Transmission Facilities,
then the Monthly Capacity Payment for such Billing Period
shall be calculated on the basis of the Dependable Capacity
and EAF in effect in the Billing Period immediately preceding
such impairment or interruption.

          (f)  Sample calculations demonstrating the
calculation of the Monthly Capacity Payment are set forth in
Appendix B.

          6.2  Monthly Energy Payment.

          (a)  PEPCO shall pay Seller for Test Energy at the
rate provided by Subsection 6.2(b), provided, however,
that for purposes of the formula for determining the
Unit Commitment Payment pursuant to Subsection
6.2(b)(ii), startup costs for the Facility will not be
included (i.e., the variables X, Y and Z shall each be
equal to zero (0)). PEPCO shall pay Seller for Start-up
Energy at the rate  determined in accordance with the
following formula:

          SEP  =   NEO * 8.461 MBtu/MWH * IFR

               Where:

               SEP  = Start-Up Energy Payment.
               NEO  = Net Electrical Output (MWH).
               IFR  = Interruptible Fuel Rate (dollars/MBtu)
                      determined as set forth in Subsection
                      6.2(b)(ii).
               
          (b)  (i)  PEPCO shall make a Monthly Energy Payment
to the Seller for the Net Electrical Output after the Actual
Commercial Operation Date, for each Billing Period commencing
with the Billing Period in which such date occurs and
continuing through the last Billing Period of the Term of
this Agreement.  When the Facility is dispatched in combined
cycle mode (i.e., when the steam turbine is available), the
Monthly Energy Payment shall consist of the sum of the Unit
Commitment Payment calculated as described in Subsection
6.2(b)(ii) and the Dispatch Payment calculated as described
in Subsection 6.2(b)(iii).  The portion of the Monthly Energy
Payment for any period when the Facility is dispatched in
simple cycle mode (i.e., when the steam turbine is not
available), shall be calculated on the basis of the Simple
Cycle Energy Payment calculated as described in Subsection
6.2(b)(iv).

     For purposes of calculating the Monthly Energy Payment,
the Net Electrical Output of the Facility will be assigned on
an hourly basis among the following four (4) dispatch
segments of the Facility's capacity beginning with the First
Dispatch Segment and moving sequentially through the
remaining dispatch segments:

               Number of                      Cumulative
          Cumbustion Turbines                MW (at 59 degrees F
             Operating with                     and 50%
Dispatch   the Steam Turbine                   Relative
Segment     Also Operating    Description      Humidity)

First            1           Up to minimum         0 to 
                                                  99 MW
                             load

Second           1           From minimum         99 MW to
                             load to full        199 MW
                             load

Third            2           From full load      117 MW to
                             with one (1)        199 MW
                             combustion
                             turbine operating
                             to minimum load
                             with two (2)
                             cumbustion
                             turbines
                             operating

Fourth           2           From minimum        199 MW to
                             load to full load   237MW
                             with two (2)
                             combustion
                             turbines
                             operating.

     (ii) PEPCO shall make a Unit Commitment Payment to the
Seller for costs associated with commitment of the First
Dispatch Segment and the Third Dispatch Segment in accordance
with the following formula:

UCP  =    {[SHA*(NLA+MMA)*MPF] * (FGRa+VOM)} +
          {[SHB*(NLB+MMB)*MPF] * (IFR+VOM)} +
          {[FS*X + HS*Y + CS1*Z + CS2*X] * (IFR)}

Where:

     UCP     =    Unit Commitment Payment.

     SHA     =    Service Hours:
                  Period of time in hours during the
                  Billing Period that the Facility was
                  synchronized with the PEPCO System
                  exclusive of service hours when the
                  Facility was operated in simple cycle
                  mode as described in Subsection
                  6.2(b)(iv).
                   
     SHB     =    Service Hours:
                  Period of time in hours during the
                  Billing Period that both combustion
                  turbines of the Facility were
                  synchronized with the PEPCO System
                  exclusive of service hours when the
                  Facility was operated in simple cycle
                  mode as described in Subsection
                  6.2(b)(iv).
                   
     NLA     =    No Load MBtu for
                  the First Dispatch Segment: 204.1 MBtu
                  per hour of operation.
                   
     NLB     =    No Load MBtu for the Third Dispatch
                  Segment: 205.1 MBtu per hour of operation.
                   
     MMA     =    Maintain Minimum
                  MBtu for the First Dispatch Segment:
                  633.6 MBtu per hour of operation.
                   
     MMB     =    Maintain Minimum
                  MBtu for the Third Dispatch Segment:
                  499.6 MBtu per hour of operation.
                   
     MPF     =    Monthly Performance Factor:  Heat input
                  adjustment based on average historical
                  ambient conditions for each monthly
                  Billing Period.  Monthly Performance
                  Factors are as follows:

         Monthly Billing Period   Performance Factor

           January                 1.08
           February                1.06
           March                   1.04
           April                   1.01
           May                     0.98
           June                    0.96
           July                    0.96
           August                  0.96
           September               0.97
           October                 1.00
           November                1.03
           December                1.06

    FS         =   Partial Facility Start-Ups:  Number of times 
                   during the Billing Period that the Facility 
                   was dispatched at a time when neither 
                   combustion turbine was synchronized with the  
                   PEPCO System.
                   
    HS        =    Hot Start-Ups: Number of times during the
                   Billing Period that one (1) of the Facility's
                   combustion turbines is dispatched and
                   synchronized with the PEPCO System after having
                   been disconnected from the PEPCO System for a
                   period of less than or equal to twelve
                   (12) Hours while the other combustion
                   turbine remained synchronized with the
                   PEPCO System.
                   
    CS1       =    Cold Start-Ups - Level 1:
                   Number of times during the Billing Period
                   that one (1) of the Facility's combustion
                   turbines is dispatched and synchronized
                   with the PEPCO System after having been
                   disconnected from the PEPCO System for a
                   period of more than twelve (12) Hours
                   while the other combustion turbine
                   remained synchronized with the PEPCO
                   System.
                   
    CS2       =    Cold Start-Ups - Level 2:
                   Number of times during the Billing Period
                   that the second of the Facility's two (2)
                   combustion turbines is dispatched and
                   synchronized with the PEPCO System and
                   the occurrence cannot be classified as a
                   Hot Start-Up (HS) or a Cold Start-Up -
                   Level 1.
                   
      X       =    four hundred and sixty-three (463) MBtu.
                
      Y       =    one hundred and thirty-two (132) MBtu.
                   
      Z       =    three hundred and ninety-seven (397) MBtu.

     FGRA     =    Firm Gas Rate to be  applied for generation
                   of the First Dispatch Segment (Dollars/MBtu):
                   Calculated as described in Subsection
                   6.2(b)(v).
                   
    IFR       =    Interruptible Fuel Rate
                   (Dollars/MBtu):
                   The IFR will be equal to the
                   Interruptible Gas Rate as calculated in
                   Subsection 6.2(b)(vi) when the unit is
                   dispatched on natural gas.  Otherwise,
                   the IFR will equal the Oil Rate as
                   calculated in Subsection 6.2(b)(vi).

     VOM      =    Variable Operation and Maintenance Rate:
                   The VOM rate will be set initially at an
                   amount equal to thirty-six cents ($0.36)
                   per MBtu on June 1, 1994.  On June 1 of each
                   Year thereafter, the VOM rate will be adjusted
                   based on the annual percentage change in
                   the GNP Deflator.
                   
              (iii)  In addition to the Unit Commitment
     Payment calculated in Subsection 6.2(b)(ii), PEPCO shall
     make a Dispatch Payment for the Net Electrical Output in
     any given Billing Period from the Second Dispatch
     Segment and the Fourth Dispatch Segment.  The Dispatch
     Payment for such Net Electrical Output shall be
     determined in accordance with the following formula:

      N {[GEN(A)i * IHR(A)i * (FGRB+VOM)]+
DP =     [GEN(B)i * IHR(B)i * (IFR +VOM)]}
     i=1

Where:

     DP       =    Dispatch Payment.

     N        =    Hours in the Billing Period.

     VOM      =    Variable Operation and Maintenance
                   Rate: Calculated as defined in Subsection
                   6.2(b)(ii).
                   
     GENi     =    Generation: The Net Electrical Output of
                   the Facility in MWH for each Hour of the
                   Billing Period when the Facility is operated
                   in combined cycle mode.

     GEN(B)i  =    The portion of GENi attributable to the
                   Third Dispatch Segment and the Fourth
                   Dispatch Segment when the Facility is
                   operated in combined cycle mode.
                   
              =    The greater of zero (0) or {GENi -
                   [the lesser of 117 or (117 * MCA)]}.
                   
                   Where:
                   
                   MCA =  Monthly Capability adjustment:
                          Adjustment to the Facility's generating
                          capability based on average historical
                          ambient conditions for each monthly
                          Billing Period.  The Monthly Capability
                          Adjustments are as follows:
              
                   
                Monthly Billing          Capability
                    Period:              Adjustment:
                   
                   January                  1.09
                    
                   February                 1.08

                   March                    1.05

                   April                    1.01

                   May                      0.98

                   June                     0.95

                   July                     O.94
 
                   August                   0.95

                   September                0.96

                   October                  1.00

                   November                 1.03

                   December                 1.07


    GEN(A)i    =   The portion of GENi attributable to the
                   First Dispatch Segment and the Second
                   Dispatch Segment, not to exceed 117 MWH.
                   
               =   GENi - GEN(B)i.
                   
    IHR(A)i    =   Incremental Heat Rate (MBtu/MWH) of the
                   Facility's Second Dispatch Segment
                   
               =   The greater of zero (0) or
                   
                   {[Ba* (GEN(A)i/MCA) +
                   
                   CA*(GEN(A)i/MCA)2 - MMA]* MPF/GEN(A)i}.
                   
                   Where:
                   
                   MPF  =   Monthly Performance Factor:
                            Shall be defined as set forth in
                            Subsection 6.2(b)(ii).
                   
                   BA   =   4.193 MBtu/MWH
                   
                   CA   =   O.02229 MBtu/MWH2
                   
                   MMA  =   Maintain Minimum MBtu for the First
                            Dispatch Segment: Shall be defined as
                            set forth in Subsection 6.2(b)(ii).
                   
    IHR(B)i   =    Incremental Heat Rate (MBtu/MWH) of the Facility's
                   Fourth Dispatch Segment
                   
              =    The greater of zero (O) or 

                   {[Bb*(GEN(B)i/MCA) +
                   
                    CB*(GEN(B)i/MCA)2 - MMB] *
                  
                    MPF/GEN(B)i.
                   
                    Where:
    
                    BB  =  4.846 MBtu/MWH
                    CB  =  O.01520 MBtu/MWH2
                    MMB =  Maintain Minimum MBtu for the Third
                           Dispatch Segment: Shall be defined as
                           set forth in Subsection 6.2(b)(ii).
    
    FGRB      =     Firm Gas Rate to be applied for generation
                    of the Second Dispatch Segment (Dollars/MBtu):
                    Shall be calculated as described in
                    Subsection 6.2(b)(v).
                   
    IFR       =     Interruptible Fuel Rate (Dollars/MBtu):
                    Shall be calculated as described in Subsection
                    6.2(b)(ii).
                   
                 (iv)  Notwithstanding the other provisions of
this Subsection 6.2(b), if, when the Facility's steam turbine
is not available, Net Electric Output is available from either
one (1) or both of the combustion turbines of the Facility in
simple cycle mode, the Seller will make such Net Electrical
Output available to PEPCO when a Maximum Emergency Generation
Condition is in effect.  If PEPCO elects to dispatch the Facility
at any such time (i.e. when the Facility's steam turbine
in not available) PEPCO shall be required to do so at the
Facility's maximum Net Electrical Output. PEPCO, however, shall
not be required to purchase or accept any Net Electrical
Output from the Facility at any time when the Facility's steam
turbine is not available.  The Monthly Energy Payment for Net
Electrical Output purchased and accepted by PEPCO under this
Subsection 6.2(b)(iv) shall be determined in accordance with the
following formula:
                   
SCEP - [(SCG * SCHR) + (SCS * 25 MBtu/Start-up)] * (IFR+VOM)
                   
    Where:
                   
    SCEP      =    Simple Cycle Energy Payment
                   
    SCG       =    Simple Cycle Generation (MWH): Net
                   Electrical Output when the steam turbine
                   is not available.
                   
    SCHR      =    Simple Cycle Heat Rate: 12.0 MBtu/MWH.
                   
    SCS       =    Simple Cycle Start-ups:  The number of times
                   during the Billing Period a combustion turbine
                   was dispatched and synchronized with the PEPCO
                   System while in simple cycle mode.
                   
    IFR       =    Interruptible Fuel Rate (Dollars/MBtu): Shall be
                   calculated as defined in Subsection 6.2(b)(ii).
                   
    VOM       =    Variable Operation and Maintenance Rate: Shall be
                   calculated as defined in Subsection 6.2(b)(ii).
                   
               (v)  The firm gas rates (FGRA and FGRB) will be the
weighted average of two (2) components. The first component will
represent natural gas supplied from gas reserves purchased by
Seller and will have a guaranteed price throughout the Term.  The
second component will represent natural gas market purchases by
Seller and be tied to natural gas market prices. The percentages
of the Fuel to be made available from Seller's reserves for the
Term which are required to operate the Facility for the First
Dispatch Segment and the Second Dispatch Segment, are given in
Appendix M as %GRCA and %GRCB, respectively.  The firm gas rate
to be applied for generation of the First Dispatch Segment (FGRa)
and for the generation of the Second Dispatch Segment (FGRb)
will be calculated in accordance with the following formulae:
                   
    FGRA       =   (FGRR * %GRCA/100%) + [FGMR * (1-%GRCA/100%)]
                   
    FGRB       =   (FGRR * %GRCB/100% ) + [FGMR * (1-%GRCB/100%)]
                   
    Where:

    FGRa       =    Firm Gas Rate for First Dispatch Segment.
    FGRB       =    Firm Gas Rate for Second Dispatch Segment.
    FGRR       =    Firm Gas Reserve Rate.
    FGMR       =    Firm Gas Market Rate.
    %GRCA      =    Percent Gas Reserve Commitment to
                    fuel the First Dispatch Segment, as set
                    forth in column 2 of Appendix M for
                    each Contract Year.
    %GRCB      =    Percent Gas Reserve Commitment to
                    fuel the Second Dispatch Segment, as
                    set forth in column 3 of Appendix M for
                    each Contract Year.
                   
                   The unadjusted Firm Gas Reserve
                   Rate ("FGRR") for each Contract Year is
                   set forth in column 4 of Appendix M.
                   After the Actual Commercial Operation
                   Date, the FGRR for each Contract Year
                   will be adjusted by the percent change
                   in the Producer Price Index for Oil and
                   Gas Field Services (Industry Code 138)
                   published by the Bureau of Labor
                   Statistics, U.S. Department of Labor,
                   for the period between June 1, 1994 and
                   June 1, 1996. In the event that the
                   Producer Price Index for Oil and Gas
                   Field Services is no longer published
                   or otherwise available as of June 1,
                   1996, the Parties agree to negotiate in
                   good faith to replace such index with
                   an appropriate alternate source of
                   information.  A sample calculation of
                   the FGRR is set forth in Appendix B.
                   
                      The Firm Gas Market Rate (FGMR)
                   will be set initially on June 1, 1990
                   at an amount equal to the sum of
                   S2.27/MBtu plus the firm displacement
                   tariff rate, not to exceed $0.20/MBtu,
                   payable by, or on behalf of, Seller for
                   transportation on the Columbia LNG
                   pipeline from Loudoun, Virginia to
                   Waldorf, Maryland.  Such rate will be
                   adjusted each Billing Period thereafter
                   in accordance with the following
                   formula:
                   
    FGMR      =    FGMRi * [(.77*CIf) + (.23*TIf)]
                   
    Where:
    FGMR      =    Firm Gas Market Rate in effect for
                   the Billing Period (Dollars/MBtu).
    
    FGMRi     =    Initial Firm Gas Market Rate.
    
    CIf       =    Commodity Index for the FGMR:
                   Shall be calculated as described below.
    
    TIf       =    Transportation Index for the FGMR:
                   Shall be calculated as described below.
                   The Commodity Index for the FGMR will
                   equal the sum of the most recent data
                   for each of the following four (4)
                   published spot gas prices available for
                   the Billing Period that the Commodity
                   Index for the FGMR is to be calculated,
                   divided by $6.46/MBtu (which is the sum
                   of the same spot gas prices as
                   published for June 1990).
    
        1.   Natural Gas Clearinghouse, "Survey of Domestic
             Spot Market Prices for markets accessed by
             Columbia Gulf Transmission Company on Onshore
             Laterals, Louisiana;
    
        2.   Natural Gas Clearinghouse, "Survey of Domestic
             Spot Market Prices" for markets accessed by
             Tennessee Gas Pipeline Company, Vinton,
             Louisiana;
        3.   Natural Gas Intelligence Gas Price Index,
             "Spot Gas Price" delivered to pipelines thirty
             (30) Day supply transactions for the
             Appalachian Region - contract index price for
             Columbia Gas Transmission Corporation; and
        4.   Natural Gas Week, "Spot Prices on Gas
             Pipeline Systems" Columbia Gas Transmission
             Corporation at Broad Run, W. VA.
             
   In the event that any of the sources of information
   referred to in the Commodity Index for the FGMR is no
   longer published or otherwise available, the Parties
   agree to negotiate in good faith to replace such source
   of information with an appropriate alternate source.
   
   The Transportation Index for the FGMR will be updated
   for each Billing Period, beginning with the Billing
   Period in which the Actual Commercial Operation Date
   occurs, in accordance with the following formula:
   
           (The CPI for the most recent Month
            for which data have been published)
TIf = {[-----------------------------------     -  1] / 2} + 1
                           129.9
                             
   Where:              CPI  =    Consumer's Price Index
                       for all Urban Consumers, U.S. City
                       Average, or a suitable successor
                       index published monthly by the
                       Bureau of Labor Statistics, U.S.
                       Department of Labor.
                       
                       129.9     =    The value of the CPI
                       for June, 1990.
                       
Sample calculations demonstrating the calculation of FGMR
and associated indices are set forth in Appendix B. Either
Party may, by written notice to the other Party given
during the period between one hundred and fifty (150) Days
and one hundred and twenty (120) Days prior to either the
tenth anniversary of the Actual Commercial Operation Date
or each subsequent third anniversary of the Actual
Commercial Operation Date thereafter ("Anniversary Date"),
request that the FGMR, and/or the Commodity Index and/or
Transportation Index for the FGMR, be reviewed and revised
in accordance with the standards set forth herein.  If
either Party provides such notice within the specified time
period, the Operating Committee shall in good faith
undertake such review and revision of the FGMR, and/or the
Commodity Index and/or Transportation Index for the FGMR,
as applicable.  The purpose of such review of the FGMR
shall be to determine the current market price of the
natural gas component and the transportation component of
the FGMR at the time of such review and to revise each such
component of the FGMR, as necessary, to reflect such then-
current market price.  The purpose of such review of the
Commodity Index and/or Transportation Index for the FGMR,
shall be to determine the most accurate method of tracking
changes in the price of each of the components of the FGMR
at the time of such review and to revise the Commodity
Index and/or Transportation Index for the FGMR, as
necessary, for this purpose.  If the Operating Committee
cannot agree on appropriate revisions to the FGMR, and/or
the Commodity Index and/or Transportation Index for the
FGMR, as applicable, within sixty (60) days prior to the
relevant Anniversary Date, the Parties shall use their best
efforts to resolve the matter in accordance with Subsection
17.1(b) and Section 17.2.  Any revision of the FGMR, and/or
the Commodity Index and/or Transportation Index for the
FGMR, as applicable, determined in accordance with the
provisions of this Subsection 6.2(b)(v) or Article XVII
shall be effective on the relevant Anniversary Date,
subject to receipt of all regulatory authorizations
(including, but not limited to, approval of such revision
by the Maryland Commission and the District of Columbia
Commission) necessary to implement such revision, in a form
satisfactory to each of the Parties in accordance with the
standards set forth in Subsections 3.1(a) and 3.1(b).  The
Parties agree to cooperate in obtaining all such necessary
regulatory authorizations.  If a revised FGMR, and/or
Commodity Index and/or Transportation Index for the FGMR,
as applicable, has not been determined in accordance with
the foregoing procedures and so approved by regulatory
authorities prior to the relevant Anniversary Date, PEPCO
shall continue to make payments to Seller thereafter based
on an FGMR determined in accordance with the FGMR
provisions and Commodity Index and/or Transportation Index
for the FGMR, that were in effect on the Day prior to the
Anniversary Date, until a revised FGMR, and/or Commodity
Index and/or Transportation Index for the FGMR, as
applicable, is determined and so approved.  Any revision to
the FGMR, and/or the Commodity Index and/or Transportation
Index for the FGMR, as applicable, determined and so
approved after the Anniversary Date shall be made effective
retroactively to the Anniversary Date, subject to the
receipt of all regulatory authorizations necessary for such
retroactive application in a form satisfactory to each of
the Parties in accordance with the standards set forth in
Subsections 3.1(a) and 3.1(b).  Any credit or additional
payment resulting from any such retroactive adjustment of
the FGMR, and/or the Commodity Index and/or Transportation
Index for the FGMR, as applicable, shall be reflected in
the next Monthly Energy Payment due under this Agreement
(and subsequent Monthly Energy Payments, if necessary).

          (vi)  The third part of the Monthly Energy
Payment will reflect the cost of fuel associated with that
portion of the Net Electrical Output attributable to the
Third Dispatch Segment and the Fourth Dispatch Segment.  An
Interruptible Gas Rate ("IGR") will be applied to the
portion of this generation that is fueled by natural gas
and/or by liquified natural gas ("LNG"), and an Oil Rate
("OR") will be applied to the portion of this generation
that is fueled by oil.  The IGR will be set initially on
June 1, 1990 at an amount equal to the sum of $2.27/MBtu
plus the firm displacement tariff rate, not to exceed
$0.20/MBtu, payable by, or on behalf of, Seller for
transportation on the Columbia LNG pipeline to Waldorf,
Maryland. Such rate will be adjusted each Billing Period
thereafter in accordance with the following formula:

     IGR  =      IGRi * [(%C*CIi) + (%T*TIi)]

Where:           IGR =   Interruptible Gas Rate in
                 effect for the Billing Period
                 (Dollars/MBtu).
                 
     IGRi =      Initial Interruptible Gas Rate.

                 %C   =    71 for the monthly Billing
                 Periods of March through November, and .84
                 for the monthly Billing Periods of
                 December through February.
                 
     CIi         =    Commodity Index for the IGR:  Shall
                 be calculated as described below.
                 
     %T          =    29 for the monthly Billing Periods
                 March through November, and .16 for the
                 monthly Billing Periods of December
                 through February.
                 
    TIi          =    Transportation Index for the IGR:
                 Shall be calculated as described below.
                
     The Commodity Index for the IGR will equal the sum of
the most recent data for each of the following four (4)
published spot gas prices available for the Billing Period
that the Commodity Index for the IGR is to be calculated,
divided by $6.46/MBtu (which is the sum of the same spot
gas prices as published for June 1990).

     1.   Natural Gas Clearinghouse, "Survey of
          Domestic Spot Market Prices" for markets accessed
          by Columbia Gulf Transmission Company on Onshore
          Laterals, Louisiana;
          
     2.   Natural Gas Clearinghouse, "Survey of
          Domestic Spot Market Prices" for markets accessed
          by Tennessee Gas Pipeline Company, Vinton,
          Louisiana;
          
     3.   Natural Gas Intelligence Gas Price Index,
          "Spot Gas Price" delivered to pipelines thirty
          (30) Day supply transactions for the Appalachian
          Region - contract index price for Columbia Gas
          Transmission Corporation; and
          
     4.   Natural Gas Week, "Spot Prices on Gas
          Pipeline Systems" Columbia Gas Transmission
          Corporation at Broad Run, W. VA.
          
In the event that any of the sources of information
referred to in the Commodity Index for the IGR is no longer
published or otherwise available, the Parties agree to
negotiate in good faith to replace such source of
information with an appropriate alternate source.

     The Transportation Index for the IGR will be updated
for each Billing Period, beginning with the Billing Period
in which the Commencement Date occurs, in accordance with
the following formula:

      (The CPI for the most recent Month for
              which data have been published)
  TIi = {[-------------------------           -  1] / 2} + 1
                           129.9
                             
Where:          CPI  =    Consumer's Price Index for
                all Urban Consumers, U.S. City Average, or
                a suitable successor index published
                monthly by the Bureau of Labor Statistics,
                U.S Department of Labor.
                
      129.9     =    The value of the CPI for June,
                1990.

Sample calculations demonstrating the calculation of
IGR and associated indices are set forth in Appendix B.

          Either Party may, by written notice to the other
Party given during the period between one hundred and fifty
(150) Days and one hundred and twenty (120) Days prior to
either the third anniversary of the Actual Commercial
Operation Date or each subsequent third anniversary of the
Actual Commercial Operation Date thereafter ("Anniversary
Date"), request that the IGR, and/or the Commodity Index
and/or the Transportation Index for the IGR, be reviewed
and revised in accordance with the standards set forth
herein.  If either Party provides such notice within the
specified time period, the Operating Committee shall in
good faith undertake such review and revision of the IGR,
and/or the Commodity Index and/or Transportation Index for
the IGR, as applicable.  The purpose of such review of the
IGR shall be to determine the current market price of
interruptible natural gas delivered to comparable users
located within the Washington, D.C. Metropolitan Area at
the time of such review and to revise each such component
of the IGR, as necessary, to reflect such then-current
market price.  For the purposes of this Agreement, the
Washington, D.C. Metropolitan Area includes the District of
Columbia; Calvert County, Charles County, Frederick County,
Montgomery County, Prince George's County and St. Mary's
County in the State of Maryland; and Arlington County,
Fairfax County, Fairfax City, Loudoun County, Prince
William County, Stafford County, Alexandria City, Falls
Church City, Manassas City and Manassas Park City in the
Commonwealth of Virginia.  The purpose of such review of
the Commodity Index and/or Transportation Index for the
IGR, shall be to determine the most accurate method of
tracking changes in the market price of interruptible
natural gas delivered to comparable users located within
the Washington, D.C. Metropolitan Area at the time of such
review and to revise the Commodity Index and/or
Transportation Index for the IGR, as necessary for this
purpose.  If the Operating Committee cannot agree on
appropriate revisions to the IGR, and/or the Commodity
Index and/or Transportation Index for the IGR, as
applicable, within sixty (60) days prior to the relevant
Anniversary Date, the Parties shall use their best efforts
to resolve the matter in accordance with Subsection 17.1(b)
and Section 17.2.  Any revision of the IGR, and/or the
Commodity Index and/or Transportation Index for the IGR, as
applicable, determined in accordance with the provisions of
this Subsection 6.2(b)(vi) or Article XVII shall be
effective on the relevant Anniversary Date, subject to
receipt of all regulatory authorizations (including, but
not limited to, approval of such revision by the Maryland
Commission and the District of Columbia Commission)
necessary to implement such revision in a form satisfactory
to each of the Parties in accordance with the standards set
forth in Subsections 3.1(a) and 3.1(b).  The Parties agree
to cooperate in obtaining all such necessary regulatory
authorizations.  If a revized IGR has not been determined
in accordance with the foregoing procedures and so approved
by regulatory authorities prior to the relevant Anniversary
Date, PEPCO shall continue to make payments to Seller
thereafter based on an IGR determined in accordance with
the IGR provisions of this Agreement and the Commodity
Index and/or Transportation Index for the IGR, that were in
effect on the Day prior to the Anniversary Date, until a
revised IGR, and/or Commodity Index and/or Transportation
Index for the IGR, as applicable, is determined and so
approved.  Any revision to the IGR, and/or the Commodity
Index and/or Transportation Index for the IGR, as
applicable, determined and so approved after the
Anniversary Date shall be made effective retroactively to
the Anniversary Date, subject to the receipt of all
regulatory authorizations necessary for such retroactive
application in a form satisfactory to each of the Parties
in accordance with the standards set forth in Subsections
3.1(a) and 3.1(b).  Any credit or additional payment
resulting from any such retroactive adjustment of the IGR,
and/or the Commodity Index and/or Transportation Index for
the IGR, as applicable, shall be reflected in the next
Monthly Energy Payment due under this Agreement (and
subsequent Monthly Energy Payments, if necessary).
     The OR will be set initially at $3.89/MBtu on June 1,
1990 and will be adjusted each Billing Period thereafter in
accordance with the following formula:

OR        =    0Ri * OI

Where:
          0R     =    0il Rate in effect for the
                 Billing Period.

          ORi    =    Initial Oil Rate: $3.89/MBtu.

          OI     =    Oil Index: Shall be calculated
                      as described below.
                             
The Oil Index for the Oil Rate will be based on prices
reported in Platt's Oilgram Price Report in the U.S. Tank
Car/Truck Transport table for No. 2 fuel oil.  The Index
will be the sum of the most recently reported average of
the low and high prices of No. 2 fuel oil delivered to
Baltimore, Norfolk and Philadelphia, determined as set
forth below, divided by 151.41 cents/gallon (which is the
sum of the average of the low and high prices for No. 2
fuel oil for the same locations as published in Platt's
Oilgram-Monthly Average Supplement for June 1990).  In
calculating the numerator of the above Oil Index, the
average price for No. 2 fuel oil delivered to each location
will be determined by averaging the low and high prices for
each such location as published in Platt's Oilgram for each
Wednesday in the Billing Period.  In the event that any of
the sources of information referred to in the Oil Index is
no longer published or otherwise available, the Parties
agree to negotiate in good faith to replace such source of
information with an appropriate additional source.  Sample
calculations demonstrating the calculation of the OR are
set forth in Appendix B.

     Either Party may, by written notice to the other Party
given during the period between one hundred and fifty (150)
Days and one hundred and twenty (120) Days prior to either
the third anniversary of the Actual Commercial Operation
Date or each subsequent third anniversary of the Actual
Commercial Operation Date thereafter ("Anniversary Date"),
request that the OR and/or the Oil Index be reviewed and
revised in accordance with the standards set forth herein.
If either Party provides such notice within the specified
time period, the Operating Committee shall in good faith
undertake such review and revision of the OR and/or the Oil
Index, as applicable.  The purpose of such review of the OR
shall be to determine the current market price of the fuel
oil component and the transportation component of the OR at
the time of such review and to revise each such component
of the OR, as necessary, to reflect such then-current
market price. The purpose of such review of the Oil Index
shall be to determine the most accurate method of tracking
changes in the price of each of the components of the OR
and to revise the Oil Index, as necessary, for such
purpose. If the Operating Committee cannot agree on
appropriate revisions to the OR and/or the Oil Index, as
applicable, within sixty (60) days prior to the relevant
Anniversary Date, the Parties shall use their best efforts
to resolve the matter in accordance with Subsection 17.1(b)
and Section 17.2.  Any revision of the OR and/or the Oil
Index, as applicable, determined in accordance with the
provisions of this Subsection 6.2(b)(vi) or Article XVII
shall be effective on the relevant Anniversary Date, subject
to receipt of all regulatory authorizations (including, but
not limited to, approval of such revision by the Maryland
Commission and the District of Columbia Commission)
necessary to implement such revision in a form
satisfactory to each of the Parties in accordance with
the standards set forth in Subsections 3.1(a) and
3.1(b).  The Parties agree to cooperate in obtaining
all such necessary regulatory authorizations.  If a
revised OR and/or Oil Index, as applicable, has not
been determined in accordance with the foregoing
procedures and so approved by regulatory authorities
prior to the relevant Anniversary Date, PEPCO shall
continue to make payment to Seller thereafter based on
an OR determined in accordance with the OR provisions
of this Agreement and the Oil Index that were in
effect on the Day prior to the Anniversary Date, until
a revised OR and/or Oil Index, as applicable, is
determined and so approved.  Any revision to the OR
and/or Oil Index, as applicable, determined and so
approved after the Anniversary Date shall be made
effective retroactively to the Anniversary Date,
subject to the receipt of all regulatory
authorizations necessary for such retroactive
application in a form satisfactory to each of the
Parties in accordance with the standards set forth in
Subsections 3.1(a) and 3.1(b).  Any credit or
additional payment resulting from any such retroactive
adjustment of the OR and/or Oil Index shall be
reflected in the next Monthly Energy Payment due under
this Agreement (and subsequent Monthly Energy
Payments, if necessary).

           6.3 (a) Loss of Qualifying Facility
Status.  It is the intent and understanding of the Parties
that the Facility will be a Qualifying Facility throughout
the Term of this Agreement.  If the Facility nevertheless
loses its status as a Qualifying Facility after the Actual
Commercial Operation Date, the Parties' rights and
obligations under this Agreement, including but not limited
to PEPCO's obligation to make payments in accordance with
this Agreement, shall continue, subject to the limitations
set forth in Subsection 6.3(b) and further subject to
receipt of all governmental and regulatory approvals
necessary for such continuation (whether the Facility is a
Qualifying Facility or attains another status) in form and
substance acceptable to each of the Parties pursuant to the
standard set forth in Subsection 6.3(c).  PEPCO may
terminate this Agreement upon one hundred and eighty (180)
Days written notice given at any time subsequent to five
hundred and forty (540) Days following such loss of
Qualifying Facility status if all such necessary
governmental and regulatory approvals have not been
received in a form acceptable to each of the Parties as set
forth above.  If at any time prior to the effective date of
such termination: (i) the Facility regains Qualifying
Facility status and receives all necessary governmental and
regulatory approvals therefor in form and substance
acceptable to each of the Parties, pursuant to the standard
set forth in Subsection 6.3(c), or (ii) the Facility does
not regain Qualifying Facility status, but Seller and PEPCO
receive all necessary governmental and regulatory approvals
in form and substance acceptable to each of the Parties
pursuant to the standard set forth in Subsection 6.3(c) for
the continued purchase and sale of capacity and energy from
the Facility in accordance with the provisions of this
Agreement, then the Parties' rights and obligations shall
continue in accordance with this Agreement.

          (b)  During any period when the Facility has
lost its status as a Qualifying Facility; (i) the
Dispatchable Portion shall be deemed to include the full
capacity and Net Electrical Output of the Facility and
there shall not be any Limited Dispatch Portion; (ii) the
four dispatch segments identified in Subsection 6.2(b)(i)
shall remain in effect without change; (iii) the rates
payable by PEPCO for the Net Electrical Output of each
dispatch segment shall remain in effect except that,
subject to conditions imposed by any governmental or
regulatory permit or approval relating to the Facility
reviewed and approved by PEPCO, Seller may use, and be
compensated for, No. 2 fuel oil as the Fuel for the
Facility on any Day when the Facility is dispatched by
PEPCO and Seller is not able, despite its best efforts, to
comply with the deadlines included in the thenprevailing
required procedures for monthly and daily nomination of gas
transportation service for the Columbia Gas Transmission
Corporation for scheduling transportation of gas to the
Facility on such Day.  Such best efforts shall include, but
not be limited to, reasonable estimates of expected
Facility operation taking into account historical
experience, weather conditions, and nonbinding information
provided by the PEPCO dispatcher.  The Operating Committee
shall modify the operating procedures as necessary to
reflect the elimination of a Limited Dispatch Portion.

          (c)  A Party shall accept any governmental
or regulatory approval referred to in Subsection 6.3(a)
unless such Party reasonably determines that such
governmental or regulatory approval would materially impair
the operation of the Facility by Seller as a facility that
is dispatchable by PEPCO in accordance with the terms and
provisions of this Agreement or would otherwise materially
impair PEPCO's rights in accordance with the terms and
provisions of this Agreement.

              6.4  Other Charges.  Seller shall pay PEPCO
itemized charges for metering and testing requested by
Seller in addition to the metering and testing required to
be performed by PEPCO under this Agreement.

              6.5  Billing and Payment. (a)  PEPCO shall
prepare and render to Seller (or to any person designated
in writing by Seller to PEPCO) within twenty-five (25) Days
after the end of each Billing Period: (i) a statement
detailing PEPCO's calculation of the Monthly Capacity
Payment and the Monthly Energy Payment due to Seller for
such Billing Period, less any undisputed amounts overdue to
PEPCO from Seller pursuant to this Agreement and less any
amounts owing to PEPCO under Sections 6.4 and 6.6, (ii)
payment to Seller in the amount indicated in such
statement, and (iii) calculations of the EAF and EFOR of
the Facility for the most recent time periods referred to
in Subsection 15.1(c) for which data are available.

          (b)  If any undisputed payment from either
Party is not paid when due, there shall be due and payable
to the other Party interest thereon from the date on which
such payment became overdue and calculated at the prime
interest rate(s) then in effect at Citibank of New York, or
its successor, plus two percent (2%), from the last Day of
the Billing Period(s) for which the overdue payment is
owed.

           (c)  If either Party disputes the accuracy
of a bill, the Parties shall use their best efforts to
resolve the dispute in accordance with Section 17.1.  Any
adjustments which the Parties may subsequently agree to
make with respect to any such billing dispute shall be made
by a credit or additional charge on the next bill rendered.
If the Parties are unable to resolve the dispute in this
manner, any amounts disputed on subsequent bills for the
same reason may thereafter be withheld pending final
resolution of the dispute in accordance with the procedures
described in Section 17.2, but the undisputed amount shall
be promptly paid.

           (d)  Upon resolution of a disputed amount,
the amount shall be due and payable to the appropriate
Party, with interest thereon from the date on which such
amount would otherwise have been overdue hereunder if no
dispute had arisen, calculated at the prime interest
rate(s) then in effect at Citibank of New York, or its
successor, plus two percent (2%).  The existence of a
dispute as to any bill shall not relieve either Party of
compliance with any other provision of this Agreement.

           6.6  Other Payments.  Any amounts, other
than those specified in Sections 6.1 and 6.2, due either
Party under this Agreement shall be paid or objected to
within thirty (30) Days following receipt by either Party
of an itemized invoice from the other setting forth, in
reasonable detail, the basis for such payment.  If any
undisputed payment shall not be paid when due, there shall
be due and payable to the other Party interest from the
date on which such payment became overdue and calculated at
the prime interest rate(s) then in effect at Citibank of
New York, or its successor, plus two percent (2%).  PEPCO
shall have the option in any invoice it provides to Seller
pursuant to this Section to require payment from Seller or
to require Seller to treat the amount due as a credit
against any amounts PEPCO may then owe Seller under the
terms of this Agreement.

                        ARTICLE VII
                   PRE-OPERATION PERIOD
                             
           7.1  Facility Construction and Start-Up.

           (a)  The Construction Start Date shall not
be later than forty-eight (48) Months after the Effective
Date. Seller shall provide PEPCO with written confirmation
of the Construction Start Date within ten (10) Days after
the occurrence thereof.  If the Construction Start Date
fails to occur by the time specified above, PEPCO may, at
its option, terminate this Agreement immediately by written
notice to Seller and PEPCO shall have the right to retain
the Development Security as liquidated damages, and any
remaining interest accumulated on the Development Security
shall be returned or released, as the case may be, to
Seller within thirty (30) Days after the date of such
termination.

           (b)  Commencing one (1) Month after the
Effective Date and continuing every Month thereafter until
the Actual Commercial Operation Date, Seller shall provide
a report to PEPCO outlining the progress on development of
the Facility.

           (c)  Seller shall provide PEPCO with a
Critical Path Method Schedule within one hundred and twenty
(120) Days after receipt of the orders required under
Subsection 3.1(a)(i).  Thereafter, Seller shall update and
otherwise report progress on implementation of the Critical
Path Method Schedule in the monthly progress reports to be
provided by Seller pursuant to Subsection 7.1(b).  The CPM
Schedule shall include, as a minimum, the following
milestones:

                (i)  Acquisition of the Site or a lease
thereof and required easements;
               (ii)  Acquisition of each major permit,
certificate, order, and other governmental or
regulatory authorization required prior to the
Construction Start Date and required for the operation
of the Facility during start-up and commercial operation;
              (iii)  Acquisition of project financing,
initial Fuel Supply Contract(s), and a Steam Supply Contract;
               (iv)  Issuance of notice to proceed to EPC
Contractors, and contractors or subcontractors for
major civil, mechanical, and electrical equipment
required by the project;
                (v)  Delivery of major equipment;
               (vi)  Major construction milestones (e.g.,
generator set in place);
              (vii)  Major equipment installed and tested;
and
             (viii)  The Scheduled Commencement Date. The
CPM Schedule shall also track, to the extent possible and
to the extent not specified above, all activities to be
performed by the project contractors, including but not
limited to PEPCO, the EPC Contractor, major equipment
vendors, construction contractors, and operation and
maintenance contractors, and will identify all major
deliverables through permitting, design, construction,
testing, start-up and parallel operation with the PEPCO
System.  The Parties recognize that some of the foregoing
information will be revised after the CPM Schedule is first
submitted and that such information will be updated as
required.  Interface points for PEPCO oversight
requirements will be delineated in the CPM Schedule.  PEPCO
shall evaluate the reasonableness of the CPM Schedule and
monitor progress of the development of the Facility in
order to assess whether the Seller will meet the Actual
Commercial Operation Date as an aid to PEPCO's planning
process.

          (d)  After the Construction Start Date and
until the Actual Commercial Operation Date has occurred,
Seller shall provide PEPCO copies of the routine reports
provided to the Financing Parties, which explain
construction progress.

          (e)  PEPCO shall have the right to review
the design of the Facility and monitor the construction,
start- up, testing and operation of the Facility, including
physical inspections at the Site.  Seller shall comply with
all reasonable requests of PEPCO for access to the Site for
such purposes.  Seller shall cooperate with PEPCO to ensure
that the Facility's power generation equipment and
switchgear are designed and installed so that the Facility
can safely and successfully operate in parallel with the
PEPCO System.

           7.2  Commencement Date.

           (a)  Seller shall provide PEPCO with at
least thirty (30) Days' prior notice of the proposed
Commencement Date.  Such notice shall include Seller's
intended hourly delivery schedule of Start-up Energy.

           (b)  PEPCO and Seller shall agree on the
Commencement Date and PEPCO shall have the right to have
representatives present at the Site on the Commencement
Date; provided, however, that PEPCO reserves the right to
reasonably delay the Commencement Date until the
requirements of Subsection 7.1(i) have been satisfied or in
the event PEPCO is unable to complete the Interconnection
Facilities by such proposed Commencement Date due to Force
Majeure or a failure by Seller to provide information as
required by Subsection 9.2(a) or to carry out its
obligations under the Interconnection Plan provided
pursuant to Subsection 9.2(b) or to make payment of any
Interconnection Costs under this Agreement.  In such event,
PEPCO shall give Seller written notice of the reason for
delaying the Commencement Date or the completion of the
Interconnection Facilities and the applicable Party shall
promptly proceed to rectify the identified problems.

            (c)  Written confirmation of the
Commencement Date shall be sent to PEPCO by Seller within
ten (10) Days after the occurrence thereof.
                             
          7.3  Actual Commercial Operation Date.
          (a)  The Actual Commercial Operation Date
shall be no sooner than the Scheduled Commercial Operation
Date, (or if the Scheduled Commercial Operation Date has
been extended as otherwise permitted under Section 4.4,
then the Actual Commercial Operation Date may occur during
the period between the Scheduled Commercial Operation Date
and the Extended Scheduled Commercial Operation Date) when
all of the following conditions have been satisfied:
                (i)  All of the conditions set forth in
Sections 3.1, 3.2 and 3.3 have been satisfied;
               (ii)  Seller has provided PEPCO with
evidence that it has obtained a commitment for the
permanent financing for the Facility; 
              (iii)  Seller has provided PEPCO at least
thirty (30) Days' prior written notice of the proposed
Actual Commercial Operation Date;
               (iv)  Seller has established the Dependable
Capacity as set forth in Subsection 8.2(a); and
                (v)  Seller has transferred to PEPCO
ownership of the Transmission Facilities and Seller's
rights in the Transmission Facilities Site, free and
clear of any liens or other encumbrances of title,
unless otherwise agreed to by PEPCO.  At the time of
such transfer, Seller shall provide PEPCO with a
warranty that the construction and operation of
electric transmission lines is a permitted use on all
portions of the Transmission Facilities Site and that
Seller has obtained all zoning approvals and other
governmental or regulatory approvals required for
construction and operation of the Transmission
Facilities by Seller prior to the transfer of the
Transmission Facilities to PEPCO pursuant to this
Subsection 7.3(a)(v) and for the initial operation of
the Transmission Facilities by PEPCO subsequent to
such transfer (including, but not limited to, any
certificate of public convenience and necessity for
the Transmission Facilities required from the Maryland
Commission).  Prior to such transfer, Seller shall
provide PEPCO with such information as PEPCO may
reasonably request to evaluate the Transmission
Facilities, the Transmission Facilities Site and such
transfer.  Such information shall include, but not be
limited to:  (i) a Phase I EPA environmental
assessment of the Transmission Facilities Site
(including but not limited to, identification of the
presence of any polychlorinated biphenyls, materials
stored in underground storage tanks, hazardous wastes
within the meaning of RCRA and hazardous substances
within the meaning of CERCLA) current as of the date
of such transfer and in form and substance
satisfactory to PEPCO, (ii) any required easements or
rights of way necessary for construction and operation
of the Transmission Facilities (including
environmental indemnifications to PEPCO from the
parties providing each easement or right of way
satisfactory to PEPCO in its sole discretion), and
           (iii) access to the Transmission Facilities Site for
the purpose of such inspections, testing, and sampling
as PEPCO may require.  No transfer of the Transmission
Facilities or the Transmission Facilities Site to
PEPCO shall occur unless PEPCO has agreed in writing
to accept such transfer.  Such agreement shall not be
unreasonably withheld.
                             
                       ARTICLE VIII
                     OPERATIONS AND MAINTENANCE                             
                             
               8.1  Operation of Facility.

          (a)  Seller shall design, construct, operate
and maintain the Facility in accordance with Prudent
Utility Practices and otherwise in accordance with this
Agreement.

          (b)  Every operation of the intertie and/or
synchronizing circuit breaker shall occur under the
direction of the PEPCO dispatcher.  The generation and
delivery of electricity shall be in accordance with
Appendix F.

         (c)  Seller shall operate the Facility in
parallel with the PEPCO System during the Term of this
Agreement, provided that, the Facility is designed,
constructed, maintained, and operated in accordance with
Prudent Utility Practices and the Guidelines and
Performance Standards for Parallel Operation contained in
Appendix C hereto, including but not limited to, such
practices, guidelines and standards relating to
synchronization, voltage control, and generation of
harmonic frequencies so that operation of the Facility will
not have an adverse impact on the voltage level or wave
form of the PEPCO System.

         (d)  Seller shall notify PEPCO in a timely
manner of any limitations, restrictions or outages of the
Net Electrical Output in accordance with Appendix I.

         (e)  Seller's selection of the operator for
the Facility and the terms and conditions of any operation
and maintenance agreement entered into by Seller with
respect to the Facility shall be subject to PEPCO's review
and approval; provided, however, that PEPCO may only
withhold its approval on the bases that the operator lacks
appropriate experience with the operation of facilities
similar to the Facility or that the operating agreement
would materially impair the operation of the Facility by
Seller as a facility that is dispatchable by PEPCO in
accordance with the terms and provisions of this Agreement
or would otherwise materially impair PEPCO's rights in
accordance with the terms and provisions of this Agreement.

          8.2  Dependable Capacity; Testing of
               Capacity Rating.

          (a)  Prior to or on the Actual Commercial
Operation Date, Seller shall establish a Dependable
Capacity of two hundred thirty thousand (230,000) kilowatts
for the Facility under summer ambient conditions (defined
as 92 degrees F. and fifty percent (50%) relative humidity) in
accordance with the test of "Net Capability" of Appendix D.
The Facility shall also be tested during each Summer Period
and each Winter Period occurring during the Term after the
Actual Commercial Operation Date in accordance with the
procedures set forth in Appendix D to demonstrate the Net
Capability of the Facility.  The Parties agree that the
Dependable Capacity for the Facility under this Agreement
shall be established by testing the Net Capability of the
Facility as specified by Appendix D and shall be the lower
of (i) the Net Capability so tested and certified (stated
in kilowatts) and (ii) the Dependable Capacity specified in
the first sentence of this subsection.

          (b)  PEPCO shall have the right to require
the Seller to revalidate the Dependable Capacity of the
Facility if the Equivalent Availability Factor of the
Facility falls below eighty percent (80%) as calculated for
any twelve (12)-Month period which commences on or after a
one (l)-Year period following the Actual Commercial
Operation Date, or if the Equivalent Forced Outage Rate of
the Facility exceeds ten percent (10%) as calculated for
any twelve (12)-Month period which commences on or after a
one (l)-Year period following the Actual Commercial
Operation Date.  Periods during which Seller has declared a
Force Majeure to exist or during which an Emergency
Condition exists shall be included in the calculation of
the EAF or the EFOR for purposes of this subsection.

           (c)  PEPCO may periodically need recognition
and credit for the generating capacity of the Facility from
the PJM Pool or such other power coordinating group to
which PEPCO belongs and has contractual responsibilities
for providing electrical capacity, or for regulatory or
other reporting purposes.  If, in order to obtain such
recognition, PEPCO must verify the capacity rating of the
Facility under the PJM Pool's criteria, or PEPCO procedures
implementing such criteria, Seller shall, in addition to
the demonstrations of the Dependable Capacity of the
Facility during each Summer Period and Winter Period made
pursuant to Subsection 8.2(a), perform such actual tests of
the Facility's Net Capability as PEPCO may reasonably
request upon at least ten (10) Days' prior notice, with due
consideration to Seller's obligations under the Steam
Supply Contract.

           (d)  In the event that PEPCO is required to
derate the Net Capability of the Facility in accordance
with PJM Pool guidelines, then the Dependable Capacity of
the Facility shall automatically be reduced accordingly.

           (e)  If Seller is consistently unable during
the period from June through September in any Calendar Year
to provide the full Dependable Capacity when dispatched by
PEPCO, due to the unavailability of supplemental firing
equipment or other special equipment or methods used by
Seller in establishing the Dependable Capacity, then PEPCO
may require Seller to reestablish the Dependable Capacity,
in accordance with the test of Net Capability in Appendix
D, without such equipment or methods in operation.

            8.3  Schedule and Dispatch of Generation.
                             
           (a)  PEPCO shall dispatch the portion of the
Facility's Dependable Capacity designated as the Limited
Dispatch Portion for a total of one hundred and eight (108)
Hours between 8:00 a.m. Monday and 8:00 p.m. Friday for
each Week it is available.  At all other times when the
Facility is required at less than the Facility's First
Dispatch Segment by PEPCO System dispatch, the Limited
Dispatch Portion may be cycled off by PEPCO's dispatchers.
Seller shall provide PEPCO with (i) an annual schedule of
the estimated generating capability and availability of the
Limited Dispatch Portion for each Calendar Year no later
than November 1st of the prior Calendar Year in accordance
with Section 8.4, (ii) a monthly schedule of the estimated
generating capability and availability of the Limited
Dispatch Portion no later than one (1) Week prior to the
end of the previous Month and (iii) a weekly schedule
(Monday through Sunday) of estimated generating capability
and availability of the Limited Dispatch Portion no later
than 4:00 p.m. on Thursday of the previous Week and shall
inform PEPCO promptly of any material changes in such
schedules. PEPCO may request Seller to modify the aforesaid
schedules as needed to meet the requirements of the PEPCO
System and shall take into consideration the obligations of
Seller under the Steam Supply Contract in requesting such
modification.  Subject to Prudent Utility Practices, Seller
shall use its reasonable efforts to alter these schedules
to conform to modifications reasonably requested by PEPCO
throughout the Calendar Year.  PEPCO shall furnish to
Seller PEPCO's estimated dispatch schedule for the Facility
and any changes thereto, at the times and in the manner
that PEPCO provides such estimated schedules for its own
generating facilities.

           (b)  For the portion of the Facility's
Dependable Capacity designated as the Dispatchable Portion,
PEPCO's dispatcher shall have the sole discretion to
schedule and control the generation of electricity.
PEPCO's dispatcher shall also have sole discretion to
control operation of the intertie circuit breaker.  When
PEPCO elects to dispatch the Dispatchable Portion, subject
to Prudent Utility Practices and after the Limited Dispatch
Portion, if any, has been fully loaded, PEPCO shall do so
as agreed to by the Parties up to the Facility's Available
Capacity.  PEPCO will not guarantee any hourly generation
level when scheduling the Dispatchable Portion.  The
Facility dispatch shall be in accordance with a dispatch
plan as mutually agreed by the members of the Operating
Committee.  The dispatch plan will be consistent with
Prudent Utility Practices.

           (c)  Seller shall purchase and install the
telecommunications equipment and channels for the Facility
listed in Appendix F attached hereto, subject to such
additions as PEPCO may determine to be appropriate prior to
the Actual Commercial Operation Date in accordance with
Prudent Utility Practices.  At PEPCO's sole expense, from
time to time after the Actual Commercial Operation Date
Seller shall install additional equipment as may be
reasonably required by PEPCO consistent with Prudent
Utility Practices in order to allow PEPCO to maximize
economic and reliable dispatch of the Facility in
coordination with the PEPCO system.

           (d)  Seller shall coordinate with PEPCO to
ensure that any Start-up Energy or Test Energy generated by
the Facility that Seller proposes to deliver to PEPCO on
any Day is delivered at such time during such Day that is
most consistent with economic dispatch of the Facility.

           (e)  For purposes of determining payments to
be made pursuant to Section 6.2, the following will apply.
Natural gas or LNG will be used for the First Dispatch
Segment and the Second Dispatch Segment at all times,
except as allowed by Subsection 6.3(b).  Natural gas or LNG
will be used for the Third Dispatch Segment and the Fourth
Dispatch Segment at all times when natural gas or LNG is
available. Natural gas will be considered to be available
if supply into either the Columbia Gas System or Transco
System is available and interruptible transportation on the
respective pipeline is available.  Supply availability is
intended to mean supply from spot markets (excluding stored
natural gas) in the Gulf of Mexico, mid-continent and
Appalachian regions which are connected to the Columbia Gas
System or Transco System directly or via major interstate
pipeline systems with direct access to these supply
sources.  Other sources of supply may be included in the
future by the Operating Committee.

          (f)  The Fuel Supply Plan is to set forth
Seller's plans to facilitate use of the most economic Fuel
in the Facility, among other matters.  As of the Effective
Date, the most economic Fuel is natural gas.  If, during
the Term, No. 2 fuel oil becomes a more economic Fuel than
natural gas on a long term basis, the Parties agree to
enter into good faith negotiations for the purpose of
agreeing to appropriate revisions to the Fuel Supply Plan
and to this Agreement in order to continue to facilitate
use of the most economic Fuel in the Facility.

            8.4  Annual Notice of Scheduled Maintenance
Outages.  Prior to November 1st of each Calendar Year,
Seller shall submit a proposed schedule of expected
maintenance outages for the twenty-four (24) Month period
beginning on January 1st of the following Calendar Year.
The schedule shall include estimated times of Facility
operation, amounts of electricity production, number of
anticipated and Scheduled Outages and reductions of output
and the reasons therefor, and the start dates and durations
of scheduled maintenance, including a specification of
maintenance requiring shutdown or reduction in output of
the Facility.  PEPCO may request Seller to revise its
proposed schedule for the timing and duration of any
Scheduled Outages or reduction of output of the Facility,
taking into consideration Seller's obligations under the
Steam Supply Contract, to accommodate the requirements of
PEPCO.  Subject to Prudent Utility Practices, Seller shall:
(a) use its best efforts not to schedule maintenance during
the periods from June through September and December
through February unless requested to do so by PEPCO, (b)
use its best efforts to restore the availability of the
Facility as soon as possible during unscheduled outages
that occur during the periods from June through September
and December through February and (c) use its reasonable
efforts to accommodate requests made by PEPCO with respect
to maintenance activities during other periods throughout
the Calendar Year.  Seller may request that its proposed
maintenance schedule as previously provided to PEPCO
pursuant to this Section 8.4 be revised with respect to the
timing and duration of any Scheduled Outages or reduction
of output of the Facility.  PEPCO shall endeavor in good
faith to accommodate any such revision requested by Seller
that is consistent with the requirements of the PEPCO
System and Prudent Utility Practices.

           8.5  Routine Maintenance.  In accordance
with the requirements of the PEPCO System and Prudent
Utility Practices, Seller agrees to coordinate routine
maintenance with PEPCO, including providing PEPCO with:
(a) at least seven (7) Days' notice prior to removing the
Facility from service for routine maintenance, which notice
shall include the scheduled start date and time and
duration of the proposed maintenance outage, or (b) the
number of Days that the maintenance can be deferred and the
duration of the proposed outage.

           8.6  Annual Maintenance and Inspection
Report. Prior to February 1st of each Calendar Year, Seller
shall submit to PEPCO a summary of all maintenance and
inspection work performed in the prior Calendar Year, and
of all conditions experienced or observed during that
Calendar Year that may have a material adverse effect on,
or may materially impair the short or long-term operation
of, the Facility at the operational levels contemplated by
this Agreement.  The summary shall also include Seller's
proposals for correcting or preventing recurrences of such
conditions and for performing such other maintenance and
inspection work as is required by Prudent Utility
Practices. PEPCO may provide comments concerning such
proposals, provided, however, that PEPCO's making or
failing to make comments with respect to operation or
maintenance of the Facility shall not be deemed to
constitute an endorsement of the operation and maintenance
thereof nor a warranty or other assurance by PEPCO of the
safety, durability or reliability of the Facility.

            8.7  Maintenance Reserve.

           (a)  Seller agrees to establish and maintain
for the Term in accordance with Subsection 8.7(b), a
Maintenance Reserve (the "Maintenance Reserve") with a
financial institution with a Thomson BankWatch rating of C
or better and assets of at least twenty-five billion
dollars ($25,000,000,000.00), and under depository
arrangements satisfactory to PEPCO in its sole discretion,
to be used exclusively to pay for certain maintenance
expenses for the Facility, including any repairs, or
replacements that are necessary or appropriate to assure
that the Facility will continue to be operated and
maintained in accordance with Prudent Utility Practices and
the performance standards set forth in this Agreement.  The
Maintenance Reserve shall not be subject to any lien or
other claim by any person (including, but not limited to,
any Financing Party) other than PEPCO.  From time to time
after the initial posting of the Maintenance Reserve,
Seller shall, within thirty (30) Days of PEPCO's request
therefor, provide evidence (including, without limitation,
legal opinions) reasonably satisfactory to PEPCO of the
continuing existence of the Maintenance Reserve.

           (b)  (i)  On or before the first anniversary
of the Actual Commercial Operation Date, Seller shall
deposit at least one million dollars ($1,000,000.00) in the
Maintenance Reserve.  On or before the second anniversary
of the Actual Commercial Operation Date, Seller shall
deposit an additional one million dollars ($1,000,000.00)
in the Maintenance Reserve.  On or before the third
anniversary of the Actual Commercial Operation Date, Seller
shall deposit an additional two million dollars
($2,000,000.00) in the Maintenance Reserve so that by such
third anniversary the aggregate amount of funds deposited
in the Maintenance Reserve pursuant to this Subsection
8.7(b)(i) shall be four million dollars ($4,000,000.00).
Thereafter, Seller shall maintain the portion of the
Maintenance Reserve funded pursuant to this Subsection
8.7(b)(i) at a funding level of four million dollars
($4,000,000.00).  To the extent funds are withdrawn from
the Maintenance Reserve to pay for maintenance costs, the
Maintenance Reserve will be replenished out of the Seller's
Net After-Tax Cash Flow available during the next Month.
If Seller's Net After-Tax Cash Flow is insufficient to fund
the Maintenance Reserve at the required levels, any
shortfall shall be carried over and be due in the following
Month and subsequent Months until the required funding
level of the Maintenance Reserve has been reached.  As an
alternative to depositing cash in the Maintenance Reserve,
Seller may fund the Maintenance Reserve with a letter of
credit, in the amounts and at the times specified in this
Subsection 8.7(b)(i) and otherwise in form and substance
satisfactory to PEPCO in its sole discretion, issued by a
financial institution with a Thomson BankWatch rating of C
or better and with assets of at least twentyfive billion
dollars ($25,000,000,000.00).

             (ii)  (A)  In addition to the amounts
specified in Subsection 8.7(b)(i), Seller shall provide
additional funding for the Maintenance Reserve at quarterly
intervals, commencing with the Actual Commercial Operation
Date, in the amount of fifty-seven dollars ($57.00) for
each hour (or part thereof) of operation of the Facility's
combustion turbines during the prior Quarter.  The hours of
operation for each of the Facility's combustion turbines
shall be added together to determine the total hours of
operation of the Facility's combustion turbines during said
prior Quarter.  The quarterly contributions shall continue
thereafter as necessary to achieve and maintain a level of
funding for the Maintenance Reserve pursuant to this
Subsection 8.7(b)(ii)(A) equal to the amounts specified in
Appendix K attached hereto for the relevant time periods
identified in said Appendix.  The portion of the
Maintenance Reserve funded pursuant to this Subsection
8.7(b)(ii)(A) may be used to perform manufacturer's
recommended maintenance in accordance with the schedule
shown generally on Appendix K attached to this Agreement.

            (b)  By written notice to PEPCO prior to the
Actual Commercial Operation Date, Seller may elect to
increase the total funding level of the Maintenance Reserve
provided pursuant to Subsection 8.7(b)(i) from four million
dollars ($4,000,000.00) to five million dollars
($5,000,000.00).  If Seller so elects, the deposit that
Seller shall be required to make in the Maintenance Reserve
on or before the third anniversary of the Actual Commercial
Operation Date shall be increased by one million dollars
($1,000,000.00) over the amount specified in Subsection
8.7(b)(i) (i.e., so that the aggregate amount of funds
deposited in the Maintenance Reserve by such date shall be
five million dollars ($5,000,000.00)).  Thereafter Seller
shall maintain the Maintenance Reserve at a funding level
of five million dollars ($5,000,000.00) in accordance with
the provisions of Subsection 8.7(b)(i).  If Seller elects
pursuant to this Subsection 8.7(b)(ii)(B) to so increase
the funding level of the Maintenance Reserve, then Seller
shall not be required to provide the funding for the
Maintenance Reserve required under Subsection
8.7(b)(ii)(A).

            (c)  In the event the operating experience
indicates that the amount of funds retained in the
Maintenance Reserve should be increased or is greater than
necessary for the prudent long term operation of the
Facility in accordance with Prudent Utility Practices, the
Parties shall undertake good faith negotiations to modify
accordingly the funding requirements of Subsection 8.7(b).

            8.8  Special Operational Audits.  PEPCO
further reserves the right to have a special operations and
maintenance audit conducted at PEPCO's expense by an
independent third party qualified to conduct such audits:
(a) in the event that the Equivalent Availability Factor of
the Facility falls below eighty percent (80%), or the
Equivalent Forced Outage Rate of the Facility exceeds ten
percent (10%), in either case as calculated for any
consecutive twenty-four (24) Month period occurring after
the date that is one (1) Year after the Actual Commercial
Operation Date, or (b) if circumstances occur in which
PEPCO has the right to require Seller to reestablish the
Dependable Capacity pursuant to Subsection 8.2(e).  If such
a special audit is conducted, Seller agrees to implement
the recommendations of such independent auditor, to the
extent such recommendations are consistent with Prudent
Utility Practices, in a timely and cost effective manner
(but in no event longer than one (1) Year after performance
of the audit, unless the Parties reasonably agree that an
additional period of time is necessary), or to otherwise
make necessary corrections in a manner reasonably
satisfactory to the Parties.  Periods during which a Force
Majeure is in effect or when an Emergency Condition exists
shall be included in the calculation of EAF or EFOR for
purposes of this Section 8.8.

            8.9  Modification of Project and Financing
                 Documents.

           (a)  Without the prior written consent of
PEPCO, Seller may not terminate or modify in a material
manner the Steam Supply Contract, or the Fuel Supply
Contract(s), or its operation and maintenance arrangements,
and may not enter into any new contract or arrangement with
respect to such matters, provided, that, PEPCO's consent
shall not be required for any additional Fuel Supply
Contract(s) for amounts of Fuel in excess of those required
to satisfy Seller's covenant under Section 11.2 of this
Agreement.  PEPCO shall grant its consent for any such
proposed termination, modification or entry unless PEPCO
reasonably determines that such termination, modification
or entry would materially impair the operation of the
Facility by Seller as a facility that is dispatchable by
PEPCO in accordance with the terms and provisions of this
Agreement or would otherwise materially impair PEPCO's
rights in accordance with the terms and provisions of this
Agreement. Seller agrees to pay or reimburse PEPCO for all
reasonable costs and expenses reasonably incurred by PEPCO
in connection with any third party review in accordance
with Appendix H up to a maximum of $50,000.00 per review.

           (b)  Without the prior written approval of
PEPCO, Seller may not:  (i) modify any of the Financing
Documents which include provisions that may affect PEPCO's
rights under this Agreement, or for which the Financing
Parties have requested PEPCO's consent, or which PEPCO has
executed or (ii) enter into any refinancing or additional
financing with respect to the Facility.  PEPCO's review and
approval or disapproval of any such modification,
refinancing or additional financing shall be subject to the
same standards as set forth in Subsection 3.3(b) for
PEPCO's review and approval or disapproval of the Financing
Documents submitted by Seller pursuant to Subsections
3.2(g) and 3.3(b).

             8.10  Operating Committee.

            (a)  Seller and PEPCO agree to establish an
Operating Committee consisting of one (1) representative
each of Seller and PEPCO.  The Operating Committee shall
act only by unanimous agreement or consent.  Seller and
PEPCO shall designate their respective representatives to
the Operating Committee, plus any alternate, by written
notice delivered in accordance with Section 19.2.  Each
Party's representative on the Operating Committee is
authorized to act on behalf of such Party with respect to
any matter arising under this Agreement.

           (b)  The Operating Committee shall develop
and implement suitable operating, maintenance, outage and
capability reporting, accounting, and recordkeeping
policies and procedures to coordinate the operation of the
Facility with the operation of the PEPCO System and
facilitate the coordination and interaction between the
Parties with respect to their performance of the duties and
obligations imposed on the Parties hereunder.  The
Operating Committee shall not, however, have any authority
to modify or otherwise alter the rights and obligations of
the Parties under this Agreement.

           (c)  Seller shall keep the Operating
Committee informed on a current basis of its own policies
and procedures for operation and maintenance of the
Facility and for otherwise implementing this Agreement and
shall discuss with the Operating Committee its suggestions
and proposals with respect to these matters.

                        ARTICLE IX
                      INTERCONNECTION
                             
           9.1  Interconnection and Transmission
Facilities. (a)  All metering devices specified in Appendix
E and all Interconnection Facilities to be installed on
PEPCO's side of the Interconnection Point necessary to
enable PEPCO to receive power from the Facility at the
Interconnection Point, including, but not limited to, any
transformers, switches, relays, other protective devices,
communications equipment and safety equipment, and
transmission improvements necessary to accommodate the
interconnection of the Facility to the PEPCO System shall
be planned, designed, constructed, installed, operated and
maintained by PEPCO at the expense of Seller (except as
otherwise specified in Subsections 10.2(a) and 10.2(b) with
respect to responsibility for the expense of inspecting and
testing the metering devices).  Such amounts shall be paid
by Seller to PEPCO pursuant to Section 6.6.  All
Interconnection Facilities, other than the metering devices
specified in Appendix E, to be installed at the Site or on
property not owned by PEPCO shall be planned, designed,
constructed, installed, operated and maintained by, and at
the expense of, Seller in accordance with PEPCO's
requirements.

           (b)  All Transmission Facilities necessary
to transmit power from the line side of the Facility's line
disconnect switch to the line side of the line disconnect
switch at PEPCO's Burches Hill Substation shall be
designed, constructed and installed in accordance with
PEPCO's requirements by Seller and at Seller's expense
pursuant to Section 9.6.  Subject to PEPCO's approval and
in accordance with Subsection 7.3(a)(v), prior to the
Actual Commercial Operation Date Seller shall transfer
ownership of the Transmission Facilities and its rights in
the Transmission Facilities Site to PEPCO at no cost to
PEPCO.  PEPCO shall be responsible for all maintenance of
the Transmission Facilities after the date of such
transfer.

            9.2  Cost Estimate and Schedule for Design
                 and Construction.

           (a)  Seller shall, no later than two (2)
Years prior to the Scheduled Commencement Date, provide
PEPCO with such information concerning the Facility as
PEPCO may reasonably require to prepare an Interconnection
Plan and a cost estimate and schedule for the
Interconnection Facilities to be installed by PEPCO.  Such
information shall include, as a minimum (i) a functional
one-line diagram of the Facility showing at least the
generator(s), protective relay functions, step-up
transformers and circuit breakers proposed by Seller, (ii)
a Site plan showing Facility layout, property lines, access
road, and proposed boundaries allowed for the switchyard
and (iii) confirmation of the Scheduled Commencement Date.

          (b)  As soon as reasonably practicable, but
in any event no later than one hundred and twenty (120)
Days after receipt of the information provided by Seller
pursuant to Subsection   9.2(a), PEPCO shall provide Seller
with (i) an Interconnection Plan, (ii) an estimate of the
Interconnection Costs for PEPCO's design, procurement,
construction, and installation of the Interconnection
Facilities to be installed by PEPCO, including the metering
devices and metering systems required in connection with
the performance of this Agreement, which estimate shall
include, among other matters, any applicable overhead
costs, and (iii) a schedule for all work relating to the
Interconnection Facilities to be provided by PEPCO designed
to complete such work within a period mutually acceptable
to both Parties, but in any event prior to the Scheduled
Commencement Date; provided that:  (iv) such plan,
estimate, or schedule shall be revised to the extent
necessary, consistent with Prudent Utility Practices, as
determined by PEPCO if Seller provides revised or
additional information which materially affects such plan,
estimate, or schedule, (v) engineering analysis confirms
the technical feasibility of the proposed interconnection
and (vi) such Interconnection Plan is completed at least
eighteen (18) Months prior to the Scheduled Commencement
Date.

          (c)  Seller agrees to grant, or cause to be
granted, to PEPCO all necessary rights of way and
easements, including adequate and continuing access rights
to, and on, the Site or other property of Seller, necessary
to install, operate, maintain, replace and/or remove any
Interconnection Facilities or Transmission Facilities.
Seller agrees that rights of way and easements shall
survive termination or expiration of this Agreement.  Prior
to the construction, by PEPCO, of the Interconnection
Facilities, Seller agrees to execute such other grants,
deeds or documents as PEPCO may require to record such
rights of way and easements.  PEPCO agrees to grant to
Seller on land which PEPCO owns or controls (by right of
way) all easements, permits or permission required by
Seller to construct and operate the Facility during the
Term of this Agreement and to construct and operate the
Transmission Facilities prior to the transfer of the
Transmission Facilities to PEPCO pursuant to Subsection
7.3(a)(v).  Consideration for such grants, deeds or
documents shall be the execution of this Agreement and no
other consideration shall be required.

          (d)  PEPCO shall complete the construction
and installation of the Interconnection Facilities to be
installed by PEPCO in accordance with Prudent Utility
Practices and the schedule established pursuant to
Subsection 9.2(b)(iii), as such schedule may be modified as
provided above; provided, however, that PEPCO's obligation
to complete the construction and installation of such
Interconnection Facilities in accordance with such schedule
is expressly conditioned on Seller's submission of data in
support of the Interconnection Facilities in a timely
manner as required by this Agreement and in form and
substance meeting the requirements of PEPCO.  PEPCO shall
provide Seller with notice of changes in such schedule in a
timely manner.  Failure by PEPCO to complete the
Interconnection Facilities by the date specified pursuant
to Subsection 9.2(b)(iii) shall not be considered a breach
of this Agreement to the extent that such failure can
reasonably be attributed to any of the following:

               (i)  Events of Force Majeure;
               (ii)  The failure of Seller to comply with
     Subsection 9.2(c); and
              (iii)  The failure of Seller to make any
     monthly payment of Interconnection Costs to PEPCO
     pursuant to Section 9.3.

           9.3  Interconnection Costs.  All Interconnection
Costs incurred by PEPCO in accordance with the estimates
provided pursuant to Section 9.2 shall be paid by Seller
in the following manner.  Within twenty (20) Days after the
end of each Month commencing with the Month after PEPCO
provides Seller with the Interconnection Plan described
in Subsection 9.2(b) and continuing until Seller has paid
such Interconnection Costs to PEPCO in full, PEPCO shall
submit to Seller a detailed statement of the Interconnection
Costs actually incurred by PEPCO during the preceding Month
and copies of invoices from third parties relating thereto.
Within twenty (20) Days after receipt of such detailed
statement, Seller shall pay to PEPCO the Interconnection
Costs as specified in such statement.

            9.4  Protective Devices.  Final approval of
the design, construction, and installation of the
protective relays, step-up transformers, circuit breakers,
and other protective devices that Seller proposes to
install on the Facility side of the line disconnect switch
insofar as the requirements of PEPCO are concerned, is
reserved to PEPCO. Such approval shall not be unreasonably
delayed or withheld. PEPCO's approval shall not be required
hereunder for the generating equipment (however,
information with respect to the generating equipment for
the purpose of determining the adequacy of the other
equipment and devices described in the preceding sentence
shall be provided).  PEPCO reserves the right to modify or
expand its requirements for protective devices for the
Interconnection Facilities in accordance with Prudent
Utility Practices.  Except as otherwise provided in
Appendix C, each Party shall be responsible for installing
equipment necessary to protect its own facilities from
possible damage by reason of electrical disturbances or
faults caused by the operation, faulty operation, or
nonoperation of the other Party's facilities.

           9.5  Access to Facility and Site.  Seller
authorizes and empowers PEPCO and its authorized agents to
have reasonable access to the Facility and the Site, upon
reasonable prior notice (in light of the circumstances) and
subject to Seller's safety rules and regulations, in
connection with the design, construction, installation,
operation, and maintenance of any of the Interconnection
Facilities or Transmission Facilities and for the purpose
of reading and maintaining meters, examining, repairing, or
removing any of PEPCO's property, or other purposes related
to the operation and maintenance of such Interconnection
Facilities and Transmission Facilities.  Such access shall
include access to the Seller's maintenance records upon
twenty-four (24) Hours notice by PEPCO.

            9.6  Transmission Facilities.  As soon as
reasonably practicable, but in any case no later than two
(2) Years prior to the Scheduled Commencement Date, Seller
shall provide PEPCO with the Transmission Facilities Plan,
which shall:  (a) be consistent with Prudent Utility
Practices, Appendix J, and PEPCO's requirements, (b)
identify the Transmission Facilities to be constructed and
installed and (c) include a schedule for all work relating
to the Transmission Facilities to be provided by Seller
designed to complete such work within a period mutually
acceptable to both Parties, but in any event prior to the
Scheduled Commencement Date.  The Transmission Facilities
Plan shall be subject to review and approval or disapproval
by PEPCO, which approval or disapproval shall be provided
within ninety (90) Days of PEPCO's receipt of the
Transmission Facilities Plan.  Seller shall be responsible
for:  (x) obtaining all governmental or regulatory
approvals required for construction and operation of the
Transmission Facilities by Seller prior to the transfer of
the Transmission Facilities to PEPCO pursuant to Subsection
7.3(a)(v) and for the initial operation of the Transmission
Facilities by PEPCO subsequent to such transfer (including,
but not limited to, any certificate of public convenience
and necessity for the Transmission Facilities required from
the Maryland Commission), (y) obtaining all easements and
rights of way required for construction and operation of
the Transmission Facilities located on land other than land
owned by PEPCO as of the Effective Date (including
appropriate environmental indemnifications to PEPCO from
the parties providing each easement or right of way
satisfactory to PEPCO in its sole discretion) and (z)
constructing the Transmission Facilities in accordance with
the Transmission Facilities Plan, as reviewed and approved
by PEPCO.  Each governmental or regulatory approval to be
obtained by Seller in accordance with Subsection 9.6(x)
must be in form and substance satisfactory to PEPCO in its
sole discretion.

                         ARTICLE X
                         METERING
                             
             10.1  Metering Devices.

            (a)  The electricity delivered to PEPCO by
Seller pursuant to this Agreement shall be measured by
metering devices to be owned, installed, maintained, and
read by PEPCO in accordance with Prudent Utility Practices.
For billing and payment purposes, PEPCO will use data
collected at PEPCO's control center from signals
telecommunicated by the metering devices included in
Appendix E.

           (b)  The number, type and general location
of such metering devices shall be as set forth in the
Metering Plan contained in Appendix E.  All PEPCO metering
devices shall be sealed and the seal shall be broken only
by PEPCO when such metering devices are to be inspected and
tested or adjusted in accordance with Sections 10.2 and
10.3.

           (c)  Upon request from Seller, PEPCO will,
consistent with Prudent Utility Practices, provide Seller
with reasonable access to pulse initiating contacts that
Seller may use.

          10.2  Inspection of Metering Devices.

           (a)  PEPCO shall inspect and test all
metering devices at its own expense upon installation and
thereafter at least as frequently as required by American
National Standards Institute (ANSI) Standard C21.1.  PEPCO
shall provide Seller with reasonable advance notice of, and
permit a representative of Seller to witness and verify,
such inspections and tests and any adjustments to be made
thereto in accordance with this Section 10.2 and Section
10.3.

           (b)  Upon request by Seller, PEPCO shall
perform additional inspections or tests of any PEPCO
metering device.  Seller and PEPCO shall agree on a
mutually convenient time for such test and PEPCO shall
permit a qualified representative of Seller to inspect or
witness such testing of any metering device.  The
reasonable and actual expense of any such requested
additional inspection or testing shall be borne by Seller
unless, upon such inspection or testing, a metering device
is found to register inaccurately by more than the
allowable limit for meter accuracy established by the
Maryland Commission for retail electric service (which
currently is plus/minus two percent (2%) of true registration), in
which event the expense of the requested additional
inspection or testing shall be borne by PEPCO.

            (c)  If a PEPCO metering device is found to
be defective or inaccurate it shall be adjusted, repaired,
replaced, and/or recalibrated by PEPCO.  Subject to the
provisions of Appendix E, Seller may elect to install and
maintain at its own expense, as part of the Facility, back
up metering including separate current and potential
transformers in addition to those installed and maintained
by PEPCO.  At all times, Seller agrees to keep all meter
locations associated with the Facility clean, clear and
accessible to PEPCO and its authorized agents upon
reasonable advance notice.

            10.3  Adjustments for Inaccurate Meters.  If
a PEPCO-owned metering device fails to register, or if the
measurement made by a metering device is found upon testing
to be inaccurate pursuant to the standard set by the
Maryland Commission for retail electric service (which
currently is plus/minus two percent (2%) of true registration) an
adjustment shall be made correcting all measurements by the
inaccurate or defective metering device for billing
purposes for both the amount of the inaccuracy and the
period of the inaccuracy, in the following manner:

            (a)  In the event that the Parties cannot
agree on the amount of the adjustment necessary to correct
the measurements made by any inaccurate or defective
metering device, the Parties shall use Seller's back-up
metering devices, if installed, to determine the amount of
such inaccuracy; provided, however, that in the event that
Seller's back-up metering devices also are found upon
testing to be inaccurate by more than the allowable limits
applicable to PEPCO's metering devices under this Section
10.3 and the Parties cannot agree on the amount of the
adjustment necessary to correct the measurements made by
such inaccurate or defective back-up metering devices, the
Parties shall estimate the amount of the necessary
adjustment on the basis of deliveries of Net Electrical
Output during periods of similar operating conditions
(e.g., based on the Facility's fuel use records) when the
PEPCO metering devices were registering accurately;

            (b)  In the event that the Parties cannot
agree on the actual period during which the inaccurate
measurements were made, the period during which the
measurements are to be adjusted shall be the shorter of (i)
one-half of the period from the last previous test of the
metering device, or (ii) the one hundred and eighty (180)
Days immediately preceding the test which found the
metering device to be defective or inaccurate; and

            (c)  To the extent that the adjustment
period covers a period of deliveries for which payment has
already been made by PEPCO, PEPCO shall use the corrected
measurements as determined in accordance with Subsections
10.3(a) or 10.3(b) to recompute the amount due for the
period of the inaccuracy and shall subtract the previous
payments by PEPCO for this period from such recomputed
amount.  If the difference is a positive number, that
difference shall be paid by PEPCO to Seller; if the
difference is a negative number, that difference shall be
paid by Seller to PEPCO.  Payment of such difference by the
owing Party shall be made within the thirty (30) Day time
period specified in Section 6.6.

                        ARTICLE XI
               REPRESENTATIONS, WARRANTIES AND
              ADDITIONAL COVENANTS OF SELLER
                AND PEPCO'S REPRESENTATIONS
                             
            11.1  Qualifying Facility.  Seller
represents and warrants that the Facility is a qualifying
cogeneration facility under 18 CFR  292.201-292.207.

            11.2  Fuel Supply and Transportation.

            (a)  Seller covenants that at all times,
from the Actual Commercial Operation Date and continuing
throughout the Term of this Agreement, Seller will have a
reliable supply of Fuel of quality and in quantity
sufficient to meet the energy delivery requirements
hereunder of the Dispatchable Portion and Limited Dispatch
Portion of the Dependable Capacity, and reliable
transportation therefor.  Without limiting the nature of
the foregoing in any manner, Seller specifically covenants
that throughout the Term of this Agreement:  (i) Seller
will own sufficient reserves of natural gas to satisfy the
gas reserve commitment in Appendix M, (ii) Seller will
acquire sufficient additional supplies of natural gas and
oil from time to time to meet the remaining fuel
requirements of its Facility, (iii) Seller will contract
for sufficient firm pipeline transportation capacity to
transport sufficient volumes of natural gas to meet the
fuel requirements for the First Dispatch Segment and the
Second Dispatch Segment, and (iv) Seller will obtain
sufficient interruptible pipeline transportation capacity
to transport the remaining natural gas requirements of the
Facility.

            (b)  Seller covenants that at all times,
from the Actual Commercial Operation Date and continuing
throughout the Term of this Agreement, Seller reasonably
expects that, as determined over the Term of this
Agreement, Seller will be able to obtain Fuel on a basis
that will enable Seller to recover its variable operating
costs, including, but not limited to, those costs required
for Fuel and fuel transportation, from the Monthly Energy
Payment which Seller receives from PEPCO pursuant to
Section 6.2 of this Agreement.

            11.3  Operating and Maintenance Standards.
Seller covenants that the Facility will be operated and
maintained in accordance with (a) operating and maintenance
standards recommended by the Facility's equipment
suppliers, (b) Prudent Utility Practices, including without
limitation, synchronizing, voltage and reactive power
control, (c) operating procedures developed pursuant to
Subsections 7.1(h) and 8.10(b), and (d) the requirements of
Appendix C.

           11.4  Effects on Voltage.  Seller covenants
that the Facility will be operated in such a manner so as
not to have an adverse effect on PEPCO's voltage level or
waveform.

           11.5  Electrical Characteristics.  Seller covenants
that the Facility will be operated with the electrical
characteristics specified in Section 5.2.

           11.6  Status and Authorization.  The Seller
represents and warrants:

           (a)  The Seller is a limited partnership
duly organized, validly existing and in good standing under
the laws of the State of Delaware and is qualified as a
foreign entity in good standing in the State of Maryland
and in each other jurisdiction where the failure so to
qualify would have a material adverse effect upon the
business or financial condition of the Seller or the
Facility; and the Seller has all requisite power and
authority to conduct its business, to own its properties,
and to execute, to deliver, and to perform its obligations
under this Agreement.

           (b)  The execution, delivery and performance
by the Seller of this Agreement have been duly authorized
by all necessary partnership action, and do not and will
not (i) require any consent or approval of the holders of
partnership interests in Seller, other than those which
have been obtained (evidence of which shall be, if it has
not theretofore been, delivered to PEPCO), or (ii) result
in a breach or constitute a default under the Seller's
certificate of limited partnership or partnership
agreement, any indenture, contract or agreement to which it
is a party or by which it or its properties may be bound,
or (iii) violate any law, rule, regulation, order, writ,
judgment, injunction, decree, determination, or award
presently in effect having applicability to the Seller.

           (c)  No authorization or approval by any
governmental or other official agency is necessary for the
due execution and delivery of this Agreement by Seller.

           (d)  This Agreement is a valid, legal and
binding obligation of the Seller, enforceable in accordance
with its terms.

           (e)  There is, as of the date of execution
of this Agreement, no pending or threatened action or
proceeding affecting the Seller before any court,
governmental agency or arbitrator that could reasonably be
expected to materially and adversely affect the financial
condition or operations of the Seller or the ability of the
Seller to perform its obligations hereunder, or which
purports to affect the legality, validity or enforceability
of this Agreement.

           11.7  Permits; Compliance with Laws.

           (a)  Seller shall, at its expense, acquire,
and maintain in effect, from any and all federal, state and
local agencies, commissions and authorities with
jurisdiction over Seller, the Facility, and/or the
Transmission Facilities, all permits, licenses, approvals
and other governmental authorizations, and complete or have
completed all inspections and environmental impact studies,
in each case and to the degree necessary (i) for the
construction, operation and maintenance of the Facility,
for the construction and operation of the Transmission
Facilities by Seller prior to the transfer of the
Transmission Facilities to PEPCO pursuant to Subsection
7.3(a)(v), and for the initial operation of the
Transmission Facilities by PEPCO subsequent to such
transfer, (ii) for Seller to perform its obligations under
this Agreement, and (iii) to obtain and maintain
certification as a Qualifying Facility.  Seller also shall,
at its expense, provide such support for PEPCO's
applications for approval of this Agreement by the District
of Columbia Commission and the Maryland Commission as may
be reasonably requested by PEPCO.

          (b)  Seller shall, at all times, conform to
all applicable laws, ordinances, rules and regulations
applicable to it, to the Facility and/or to the
Transmission Facilities.

           11.8  Certificates.  Seller agrees that,
upon request of PEPCO, it shall deliver or cause to be
delivered from time to time to PEPCO certifications of its
officers, accountants, engineers, or agents as to such
matters as PEPCO may reasonably request.

           11.9  Continuity of Existence.  Seller and
its general partner each agrees to preserve and keep in
force and effect its existence and all franchises, licenses
and permits necessary to the proper conduct of its
business, including without limitation the business of
constructing, owning and operating the Facility.

          11.10  Books and Records; Information.
                             
           (a)  Seller will keep proper books of record
and account in which full correct entries will be made of
all dealings or transactions of or in relation to its
business and affairs, in accordance with generally accepted
accounting principles consistently applied.

           (b)  Sixty (60) Days prior to the Scheduled
Commercial Operation Date, and within one hundred and
twenty (120) Days after the end of each Calendar Year
thereafter, Seller shall furnish to PEPCO copies of a
report from Seller's independent auditors stating that they
are not aware of any material modifications that should be
made in order for Seller's most recent annual audited
financial statements to be in conformance with generally
accepted accounting principles consistently applied.  If
any report from Seller's auditors provided to PEPCO
includes any qualification, Seller shall provide PEPCO with
a copy of Seller's annual audited financial statements to
which such report refers.

           11.11  PEPCO'S Representations.  PEPCO
hereby represents that:

           (a)  this Agreement has been duly
authorized, executed and delivered by PEPCO, and is in full
force and effect on the date hereof; and

           (b)  this Agreement is a valid, legal and
binding obligation of PEPCO, enforceable in accordance with
its terms, except (i) as such enforceability may be limited
by bankruptcy, insolvency, reorganization, moratorium, or
other similar laws now or hereafter in effect relating to
creditors' rights generally, and (ii) to the extent that
the remedies of specific performance, injunctive relief and
other forms of equitable relief are subject to equitable
defenses, the discretion of the court before which any
proceeding therefor may be brought, and the principles of
equity in general.

                        ARTICLE XII
                       TAXES; FINES

           12.1  Taxes.
           (a)  Except as specified in Subsection
15.2(b)(i) and as otherwise specified below, the payment of
any and all present or future federal, state, county, or
municipal taxes, or other lawful taxes imposed by any other
entity in connection with the design, construction,
operation or maintenance of the Facility or in connection
with the design and construction of the Transmission
Facilities shall be the sole and exclusive responsibility
and obligation of Seller.

           (b)  The Parties agree to oppose by all
reasonable lawful means any federal, state, county or
municipal tax that is sought to be imposed upon the
purchase or sale of the Dependable Capacity or Net
Electrical Output from the Facility, provided, however,
that any such tax which nevertheless is imposed upon Seller
(other than any taxes which Seller is required by law to
collect from PEPCO in connection with this Agreement) shall
be the sole and exclusive responsibility and obligation of
Seller and any such tax which nevertheless is imposed upon
PEPCO (other than any taxes which PEPCO is required by law
to collect from Seller in connection with this Agreement)
shall be the sole and exclusive responsibility and
obligation of PEPCO.

           12.2  Fines.

           (a)  Any fines, penalties or other costs
incurred by Seller or its agents, employees or
subcontractors for noncompliance by Seller, its agents,
employees, or subcontractors with the requirements of any
laws, rules, regulations, licenses, permits, approvals or
other governmental requirements shall not be reimbursed by
PEPCO but shall be the sole responsibility of Seller.

          (b)  If such fines, penalties or other costs
are assessed against PEPCO by any government agency or
court due to noncompliance by Seller or its agents,
employees, or subcontractors with any laws, rules,
regulations, licenses, permits, approvals or other
governmental requirements or if the work of Seller or any
part thereof is delayed or stopped by order of any
government agency or court due to the noncompliance of
Seller or its agents, employees or subcontractors with any
such laws, rules, regulations, licenses, permits, approvals
or other governmental requirements, Seller shall indemnify
and hold harmless PEPCO against any and all losses,
liabilities, damages, and claims suffered or incurred
because of the failure of Seller, its agents, employees or
subcontractors to comply therewith. Seller shall also
reimburse PEPCO for any and all legal or other expenses
(including attorneys' fees) reasonably incurred by PEPCO in
connection with such losses, liabilities, damages or
claims.

           (c)  If such fines, penalties or other costs
are assessed against Seller by any government agency or
court due to noncompliance by PEPCO or its agents,
employees or subcontractors with any laws, rules,
regulations, licenses, permits, approvals or other
governmental requirements or if the work of PEPCO or any
part thereof is delayed or stopped by order of any
government agency or court due to the noncompliance of
PEPCO or its agents, employees or subcontractors with any
such laws, rules, regulations, licenses, permits, approvals
or other governmental requirements, PEPCO shall indemnify
and hold harmless Seller against any and all losses,
liabilities, damages, and claims suffered or incurred
because of the failure of PEPCO, its agents, employees or
subcontractors to comply therewith.  PEPCO shall also
reimburse Seller for any and all legal or other expenses
(including attorneys' fees) reasonably incurred by Seller
in connection with such losses, liabilities, damages or
claims.

                       ARTICLE XIII
                         INSURANCE
                             
          13.1  Insurance Required
           (a)  Seller shall obtain, or cause to be
obtained by its EPC Contractor, prior to the commencement
of on-Site construction activities with respect to the
Facility (and prior to the commencement of construction
activities with respect to the Transmission Facilities),
and shall maintain in effect thereafter until the Actual
Commercial Operation Date the following insurance policies
and coverages with respect to the Facility, and with
respect to the Transmission Facilities prior to the
transfer of such Transmission Facilities to PEPCO pursuant
to Subsection 7.3(a)(v), in form and substance reasonably
satisfactory to PEPCO:

                (i)  "Comprehensive General Liability
     Insurance," occurrence form, in the amount of at least
     twenty million dollars ($20,000,000.00) annual
     aggregate for all locations, including but not limited
     to coverage for demolition of any building or
     structure, collapse, blasting, excavation below
     surface of the ground, operations, latent defects,
     active malfunctions, broad form contractual liability
     covering all liabilities assumed under the EPC
     contract, property damage and personal injury;
               (ii)  "Workers' Compensation Insurance"
     which complies with the law of the State of Maryland
     and "Employers' Liability Insurance" with limits of at
     least five hundred thousand dollars ($500,000.00);
              (iii)  "Comprehensive Automobile Insurance"
     with bodily injury and property damage combined single
     limit of at least one million dollars ($1,000,000.00)
     per occurrence and in the aggregate.  Such insurance
     shall include owned, non-owned, hired and rented
     vehicles;
               (iv)  "Completed Operations Insurance" for a
     period of two (2) Years after the Actual Commercial
     Operation Date;
     
                (v)  "Comprehensive Builders All Risk
     Insurance" covering physical loss or damage including,
     but not limited to, that caused by flood, earthquake,
     windstorm, subsidence, comprehensive boiler and
     machinery with testing exclusion deleted, vandalism,
     malicious mischief, explosion, collapse and
     underground hazards, erection, installation and
     testing, while in transit, while in storage and until
     completed and accepted in its entirety by Seller; and
     
               (vi)  Any other insurance required by
     applicable law or which may otherwise be required by
     the Financing Parties.

           (b)  Seller shall obtain from the Actual
Commercial Operation Date and shall maintain in effect
thereafter throughout the Term of this Agreement the
following insurance policies and coverages with respect to
the Facility, in form and substance reasonably satisfactory
to PEPCO:

                (i)  "Comprehensive or Commercial General
     Liability Insurance" with bodily injury and property
     damage combined single limits of at least one million
     dollars ($1,000,000.00) per occurrence and two million
     dollars ($2,000,000.00) in the aggregate, where
     applicable, including but not limited to coverage for
     "Completed Operations Liability", "Contractual
     Liability" and "Broad Form Property Damage";
               (ii)  "Workers' Compensation Insurance"
     which complies with the law of the State of Maryland
     and "Employers' Liability Insurance" with limits of at
     least five hundred thousand dollars ($500,000.00);
              (iii)  "Comprehensive Automobile Insurance"
     with bodily and property damage combined single limit
     of at least one million dollars ($1,000,000.00) per
     occurrence and in the aggregate, covering owned, non
     owned, hired and rented vehicles;
               (iv)  "All Risks Property Coverage
     Insurance" and "Boiler and Machinery Insurance"
     against damage to the Facility in amounts not less
     than the construction cost of the Facility or its
     replacement cost, whichever is greater, subject to
     deductibles of no more than five hundred thousand
     dollars ($500,000.00);
                (v)  "Excess Umbrella Liability Insurance"
     with a limit of at least ten million dollars
     ($10,000,000.00) per occurrence and in the aggregate,
     where applicable, in excess of the limits of insurance
     provided in Subsections 13.1(b)(i) through
     13.1(b)(iii) above; and
     
             (vi)  "Business Interruption Insurance" to
    provide funds to cover all of Seller's costs to the
    extent that such costs would not be eliminated or
    reduced by the failure of the Facility to operate
    (including but not limited to rent or mortgage
    payments, interest and principal payments on loans or
    bonds, salaries, and wages) for a period of at least
    eighteen (18) Months after a deductible period not to
    exceed two (2) Months.  The nominal amount of coverage
    required by Subsections 13.1(b)(iv) and 13.1(b)(vi)
    shall be updated every five (5) years on the
    anniversary of the Actual Commercial Operation Date as
    agreed upon by the Parties in good faith negotiations
    consistent with replacement cost values and gross
    earning revenues.
    
          13.2  Substitute Coverages.  If the
designated coverages, or other relatively comparable
coverages, are unavailable on reasonable commercial terms,
Seller shall provide to PEPCO detailed information as to
the maximum amount of available coverage that it is able to
purchase on reasonable commercial terms; and shall be
required to obtain PEPCO's consent as to the adequacy of
said coverage under the circumstances prevailing at that
time, which consent PEPCO will not unreasonably withhold.

          13.3  Scope of Insurance.  Seller shall cause
the insurers providing the coverages described in Section
13.1 to amend or endorse each such "Comprehensive or
Commercial General Liability Insurance" and "Excess
Umbrella Liability Insurance" policy to (a) include PEPCO,
its directors, officers, and employees as additional
insureds, (b) provide that such insurance is primary with
respect to the interest of PEPCO, its directors, officers
and employees and that any other insurance maintained by
PEPCO, its officers, directors and employees is excess and
not contributory to the insurance provided under Section
13.1, (c) include a waiver of all rights of subrogation
against PEPCO, its directors, officers and employees, (d)
contain a severability of interest provision, (e) provide
that none of PEPCO, its directors, officers or employees
shall be liable for the payment of premiums under such
policy, (f) provide that complete copies of all inspection
or other reports required or performed for the insurer
shall be provided to PEPCO within thirty (30) Days of
delivery to Seller, and (g) provide for at least thirty
(30) Days' written notice to PEPCO prior to the
cancellation, termination, nonrenewal or material change of
such insurance.

          13.4  Evidence of Insurance.  Seller shall
cause such insurers or the agents thereof to provide PEPCO
with certificates of insurance evidencing the policies and
endorsements described in Sections 13.1 and 13.3 initially
at the times specified in Subsections 3.2(k) and 3.2(n) and
annually thereafter.  Failure to provide such certificates
shall not relieve Seller of the insurance requirements
described herein, nor shall failure to obtain or maintain
such insurance relieve, or in any way reduce, any
obligation or liability imposed on Seller elsewhere in this
Agreement.

          13.5  Application of Proceeds.  For the Term
of this Agreement, and subject to the requirements of the
Financing Documents reviewed and approved by PEPCO pursuant
to Subsections 3.2(g), 3.3(b), 3.3(d) or 8.9(b) or the
exercise of any rights or remedies of the Financing Parties
under such Financing Documents, Seller shall either apply
the proceeds of any such insurance policies for damages to
the Facility, as well as the proceeds of any condemnation
awards or proceeds from any other recovery with respect to
the Facility, to the repair of the Facility, or, if the
Facility is not repaired, Seller shall use such proceeds to
pay PEPCO the liquidated damages, which are due to PEPCO,
pursuant to Article IV to the extent such damages are not
adequately provided by the Development Security or
Interconnection Security, unless Seller and PEPCO shall
otherwise agree.

           13.6  Primary or Excess Insurance.  Any
insurance required by this Article XIII may be satisfied by
any combination of primary or excess insurance at Seller's
option.
                             
                        ARTICLE XIV
                       FORCE MAJEURE
                             
          14.1  Effect of Force Majeure.  Subject to
the limitations set forth in this Agreement, in the event
that either Party is rendered unable by reason of an event
of Force Majeure in effect after the Closing Date, to
perform, wholly or in part, any obligation or commitment
set forth in this Agreement, then upon such Party's giving
notice and full particulars of such event as soon as
practicable after the occurrence thereof, the obligations
of such Party (except for the obligation to pay sums of
money owing hereunder for periods prior to the event of
Force Majeure) shall be suspended to the extent of such
Force Majeure condition, and such Party shall not be deemed
to be in breach of this Agreement, for the period of such
Force Majeure condition up to a maximum of:  (a) three
hundred and sixty (360) Days, if such condition occurs
subsequent to the Closing Date but before the Actual
Commercial Operation Date, or (b) five hundred and forty
(540) Days, if such condition occurs subsequent to the
Actual Commercial Operation Date.  Notwithstanding the
foregoing, Force Majeure shall not be applicable to any of
the occurrences specified in Article XV, except:  (y) the
events of default covered by Subsection 15.1(b), or (z) to
the extent that Force Majeure is explicitly provided for in
Subsection 15.1(c).

          14.2  Force Majeure Defined.  For purposes of
this Agreement, Force Majeure shall mean an event,
condition, or circumstance beyond the reasonable control
and without the fault or negligence of the Party claiming
Force Majeure, which, despite all reasonable efforts of the
Party claiming Force Majeure to prevent it, causes a
material delay or disruption in the performance of any
obligation imposed hereunder.  Force Majeure shall include,
without limitation, acts of God, natural disasters, fires,
earthquakes, lightning, floods, storms, civil disturbances,
riots, war, the action of a court or action or failure to
act on the part of any governmental body having or
asserting jurisdiction that is binding upon the Parties and
has been opposed by all reasonable lawful means, strikes,
lockouts or other labor disputes, or any other such causes
or events to the extent beyond the reasonable control, and
without the fault or negligence, of the Party relying
thereon as justification for not performing an obligation
or complying with any condition required of such Party
under this Agreement.  Under no circumstances will lack of
finances be construed to constitute Force Majeure.

           14.3  Notification and Obligation to Remedy
the Cause of Force Majeure.  In the event of the occurrence
of a Force Majeure after the Closing Date, which prevents a
Party from performing its obligations hereunder, such Party
shall (i) immediately notify the other Party in writing of
such Force Majeure, (ii) not be entitled to suspend
performance of any greater scope or longer duration than is
required by the Force Majeure, (iii) use its best efforts
to mitigate the effect of such event of Force Majeure,
remedy its inability to perform and resume full performance
hereunder, (iv) keep such other Party apprised of such
efforts on a continual basis and (v) provide written notice
of the resumption of performance hereunder provided,
however, that the settlement of any strike, lockout or
labor dispute constituting a Force Majeure shall be within
the sole discretion of the Party to this Agreement involved
in such strike, lockout or labor dispute and the
requirement that a Party must use its best efforts to
remedy the cause of the Force Majeure and/or mitigate its
effects and resume full performance hereunder shall not
apply to strikes, lockouts, or labor disputes.

           14.4  Limitations on Force Majeure; Right to Terminate.
           (a)  Notwithstanding any provision of this
Agreement, in no event will any condition of Force Majeure:
(i) extend the Actual Commercial Operation Date for the
Facility beyond June 1, 1997, or (ii) extend the dates for
posting Development Security, Interconnection Security, or
Performance Security beyond those set forth in Sections
4.1, 4.2 and 4.5, respectively.

          (b)  In no event will any condition of Force
Majeure extend this Agreement beyond the Term specified in
Article II.  If any condition of Force Majeure excuses a
Party's performance for a time period greater than:  (i)
three hundred and sixty (360) Days in the event a Force
Majeure occurring during the period between the Closing
Date and the Actual Commercial Operation Date, or (ii) five
hundred and forty (540) Days during the period after the
Actual Commercial Operation Date, the Party not excused by
such Force Majeure may terminate this Agreement immediately
by written notice to the other Party, without further
obligation, or extend such period at its sole discretion.

                        ARTICLE XV
                  TERMINATION AND DEFAULT
                             
           15.1  Event of Default.  The occurrence of
any one of the following shall constitute an Event of
Default:

          (a)  Either Party fails to make timely
payment of any amounts due to the other Party under this
Agreement, which failure continues for a period of sixty
(60) Days after notice of such non-payment, provided,
however, that the failure to make such payment shall not be
an Event of Default during any period in which the payment
is being disputed in good faith pursuant to Section 6.5; or

          (b)  Either Party fails to comply with a
material provision of this Agreement, which failure
continues for a period of sixty (60) Days after notice of
such non-performance, unless such non-performance cannot
reasonably be cured within the sixty (60) Day notice period
and the defaulting Party is thereafter diligently pursuing
remedial efforts with regard to the failure, in which case
the defaulting Party will have an additional period of
sixty (60) Days or such other additional reasonable time
period as the Parties may mutually agree upon in light of
the circumstances to cure such default.  Notwithstanding
the foregoing, the provisions of this Subsection l5.1(b)
shall not be applicable to:  (i) Events of Default that are
subject to any other subsection of this Section 15.1, (ii)
any failure which automatically terminates or entitles
PEPCO to immediately terminate this Agreement pursuant to
any other provision of this Agreement, in which case such
failure shall, unless waived by PEPCO, constitute an
immediate Event of Default, or (iii) loss of Qualifying
Facility status by the Facility; or

          (c)  Any (i) reduction of the Equivalent
Availability Factor of the Facility to less than fifty
percent (50%), or (ii) increase in the Equivalent Forced
Outage Rate for the Facility to greater than twenty percent
(20%), as calculated in either such case for a period of
more than eighteen (18) consecutive Months, exclusive of:
(i) any periods (not to exceed eighteen (18) Months) in
which one or more Emergency Conditions is in effect; and
(ii) any periods (not to exceed eighteen (18) Months) in
which one or more events of Force Majeure is in effect.
PEPCO shall include with the monthly billing statement
provided to Seller pursuant to Subsection 6.5(a),
calculations of the Equivalent Availability Factor and
Equivalent Forced Outage Rate of the Facility for the most
recent time periods referred to in this Subsection l5.1(c)
for which data are available; or

          (d)  Seller sells any Dependable Capacity or
Net Electrical Output from the Facility to any party other
than PEPCO; or

          (e)  The Closing Date does not occur by
December 1, 1994; or

          (f)  By order of a court of competent
jurisdiction, a receiver or liquidator or trustee of either
Party or of a substantial part of the assets of either
Party shall be appointed, and such receiver or liquidator
or trustee shall not have been discharged within a period
of sixty (60) Days, or if by decree of such a court, a
Party shall be adjudicated bankrupt or insolvent or a
substantial part of the assets of such Party shall have
been sequestered, and such decree shall not have been
dismissed, revoked, stayed, or discharged within sixty (60)
Days after the entry thereof, or if an order for relief
shall be entered by a court of competent jurisdiction
against a Party in an involuntary case pursuant to any of
the provisions of the Federal Bankruptcy Code (Title 11,
Bankruptcy, U.S. Code), as it now exists or as it may
hereafter be amended, or pursuant to any other similar
state statute applicable to such Party, as now or hereafter
in effect, which order shall not have been dismissed within
sixty (60) Days after such entry, provided, however, that,
if the Actual Commercial Operation Date has occurred, the
failure to dismiss, revoke, stay or discharge any such
action within such sixty (60) Day period shall not be an
Event of Default for as long as:  (i) Seller is pursuing a
motion for rehearing or reconsideration or an appeal of
such order or decree, and (ii) the Facility is continuing
to operate in a manner consistent with this Agreement; or

          (g)  Either Party shall file a voluntary
petition under bankruptcy or shall consent to the filing of
any bankruptcy or reorganization petition against it under
any similar law, or, without limitation of the generality
of the foregoing, if a Party shall file a petition or
answer or consent seeking relief or assisting in seeking
relief in a proceeding under any of the provisions of the
Federal Bankruptcy Code (Title 11, Bankruptcy, U.S. Code),
as it now exists or as it may hereafter be amended, or
pursuant to any other similar state statute applicable to
such Party, as now or hereafter in effect, or an answer
admitting the material allegations of a petition filed
against it in such a proceeding; or if a Party shall make
an assignment of a substantial part of its assets for the
benefit of its creditors, or if a Party shall become unable
to pay its debts generally as they become due, or if a
Party shall consent to the appointment of a receiver or
receivers, or trustee or trustees, or liquidator or
liquidators of it or of all or a substantial part of its
assets; or

           (h)  The Site or the Facility is taken, in
whole or in part, by the exercise by a person or entity of
the right of eminent domain or its equivalent unless (i)
such person or entity agrees to be bound by this Agreement
and demonstrates to the reasonable satisfaction of PEPCO
that it is capable of fulfilling the requirements of this
Agreement or (ii) Seller demonstrates to the reasonable
satisfaction of PEPCO that Seller's rights to operate the
Facility and PEPCO's rights under this Agreement are not
materially impaired; or

           (i)  The Development Security, the
Interconnection Security, the Performance Security or the
Maintenance Reserve is not provided in accordance with this
Agreement; or

           (j)  The Development Security, the
Interconnection Security, the Performance Security, or the
Maintenance Reserve that has been provided in accordance
with this Agreement becomes materially and adversely
impaired through no fault or action or inaction of PEPCO,
which impairment continues for a period of sixty (60) Days
after PEPCO's notice to Seller of such impairment (such
impairment shall be deemed to include, but shall not be
limited to, instances when the financial institution or
other entity that has been used by Seller to provide a form
of security or reserve no longer satisfies the objective
criteria for such institutions or entities set forth in
this Agreement); or

          (k)  Any tampering by Seller, or its
employees, agents, contractors or subcontractors of any
tier with the Interconnection Facilities on PEPCO's side of
the Interconnection Point or the Transmission Facilities on
the line side of the Facility's line disconnect switch
without the prior written consent of PEPCO (except in
situations where such actions are taken to prevent
immediate injury, death, or property damage, and Seller
uses its best efforts to provide PEPCO with advance notice
of the need for such actions), which Seller does not stop
immediately after receiving notice of such tampering from
PEPCO; or

          (l)  The Fuel Supply Contract(s) shall cease
to be effective in substantially the form initially
furnished to PEPCO as the result of modification or
termination, or the Financing Documents or the Steam Supply
Contract in the forms initially provided to PEPCO shall be
amended or modified, or Seller shall have entered into a
replacement for any such contract or an additional such
contract, unless consent to the modification or termination
of any such Fuel Supply Contract, Financing Document or
Steam Supply Contract, or to any additional such contract,
has been obtained in accordance with the provisions of
Section 8.9 or is not required pursuant to such section; or
                             
          (m)  Seller shall fail to use the
supplemental firing capability of the Facility or other
special equipment or methods used by Seller in establishing
the Dependable Capacity to generate Net Electrical Output
when the Facility is dispatched by PEPCO at levels up to
230 MW that require supplemental firing or such other
special equipment or methods, provided that there is no
physical equipment limitation preventing use of the
supplemental firing capability, or such other special
equipment or methods, of the Facility, which failure
continues for a period of thirty (30) Days after notice
from PEPCO for such failure.

          15.2  Remedies for Default.

          (a)  If an Event of Default occurs, the non
breaching Party may, in addition to any rights described in
specific sections and subsections of this Agreement,
terminate this Agreement by giving notice of such default
and intention to terminate to the other Party, which
termination shall be effective no earlier than the 30th Day
following the date of said notice (except for terminations
pursuant to termination rights provided in Subsections
3.1(d), 3.1(e), 4.1(b), 4.1(c), 6.3(a), 7.1(a) or 14.4(b),
in which case such termination shall be effective
immediately upon such notice or as otherwise set forth in
each such Subsection), whereupon both Parties shall be
relieved of all obligations and liabilities under this
Agreement, except for payment of amounts due before the
effective date of termination or except as otherwise
explicitly provided in this Agreement.  The period between
the giving of notice of intention to terminate and the
effective termination date shall not constitute an
additional cure period and the non-breaching Party's right
to terminate will not be affected by any actions of the
breaching Party during such period.  If, pursuant to its
rights under this Agreement, PEPCO terminates this
Agreement prior to the Actual Commercial Operation Date,
the amounts specified in Sections 4.1 and 4.2 or Section
15.3, as the case may be, in event of such termination
shall be liquidated damages and shall be the sole and
exclusive remedy of either Party.  Except as otherwise
provided in this Subsection 15.2(a), the nonbreaching Party
may exercise any rights or remedies it has at law or in
equity, including but not limited to bringing suit for
monetary damages (unless this Agreement provides for
liquidated damages for the harm caused by the default),
injunctive relief and specific performance.

          (b)  (i)  In addition to all of PEPCO's
rights under this Section 15.2, but subject to the rights
of any Financing Party under Financing Documents reviewed
and approved by PEPCO pursuant to Subsections 3.2(g),
3.3(b), 3.3(d) or 8.9(b) so long as such Financing
Documents are in effect, in the case of an Event of Default
by Seller and if operation of the Facility is not assumed
by any Financing Party or assignee of the Financing Party
within one hundred and twenty (120) Days after such Event
of Default (the "Financier Period"), PEPCO shall have the
right, but under no circumstances the obligation, either:
(A) to purchase the Facility at fair market value as
determined in accordance with the valuation procedures
contained in Appendix G, or (B) to assume responsibility for
the operation and/or the construction of the Facility so as
to assure the uninterrupted availability of electric power,
in which case PEPCO shall also assume liability for the costs
associated with operating or constructing the Facility
(including, but not limited to, obligations to the
Financing Parties) after the date that PEPCO assumes
operating or construction responsibility.  Seller shall
assure that the Financing Documents specifically
acknowledge this right of PEPCO.  PEPCO's obligation to
make Monthly Capacity Payments and Monthly Energy Payments
to Seller pursuant to Sections 6.1 and 6.2 shall terminate
when PEPCO assumes responsibility for the construction
and/or operation of the Facility, if such obligations have
not previously terminated.  Within ninety (90) Days after
the sooner to occur of the expiration of the Financier
Period or the date upon which the Financing Parties notify
PEPCO that they will not exercise this right, PEPCO shall
notify Seller whether PEPCO elects to purchase the Facility
or to assume responsibility for the construction and/or
operation of the Facility pursuant to this Subsection
15.2(b)(i).  If PEPCO notifies Seller within such period
that PEPCO intends to exercise its right to purchase the
Facility or to assume responsibility for the construction
and/or operation of the Facility, Seller shall immediately
enter into good faith negotiations with PEPCO with the
objective of reaching a purchase agreement or a
construction and/or operating agreement, as the case may
be, on terms and conditions acceptable to each Party within
two hundred and seventy (270) Days after expiration of the
Financier Period, and Seller shall not negotiate with any
other person for such purposes during this period.  It is
the intent of the Parties that the terms and conditions of
any such construction and/or operating agreement shall
include, as appropriate, provision for Seller to resume
operation of the Facility if Seller is able to demonstrate
to PEPCO's satisfaction that Seller is able to perform its
obligations under this Agreement and to operate the
Facility in accordance with this Agreement.  During such
two hundred and seventy (270) Day period, Seller shall
provide PEPCO with the opportunity to inspect, examine, and
audit all records necessary to evaluate the operational
viability of the Facility and Seller's obligations.  In the
event that PEPCO exercises its option to assume
responsibility for construction and/or operation of the
Facility pursuant to this Subsection 15.2(b)(i), the
Parties agree and acknowledge that PEPCO shall be liable
only for those obligations of Seller in connection with the
Facility arising after the date on which PEPCO assumes such
construction and/or operation responsibility.  PEPCO in no
event shall be liable for any of Seller's obligations prior
to such date.

           (ii)  In no event shall PEPCO's election to
assume responsibility for constructing and/or operating the
Facility be deemed to be a transfer of title in the
Facility, or a transfer of Seller's obligations as owner
thereof arising from the period prior to PEPCO's assumption
of construction and/or operating responsibility for the
Facility.

           (iii)  During any period in which PEPCO
operates the Facility, PEPCO shall exercise its reasonable
efforts, consistent with Prudent Utility Practices, to
produce and deliver electrical energy, subject to the
Facility being operable at the time of PEPCO's takeover, or
later being made operable by repairs or otherwise.
                             
          15.3  Termination Due to Market Forces.
           (a)  In addition to the termination rights
which PEPCO has been granted in other provisions of this
Agreement, PEPCO may terminate its obligations under this
Agreement at any time prior to the Actual Commercial
Operation Date by giving notice to Seller if such
termination results from a material change or material
changes in circumstances (including, but not limited to, a
change in load growth, technology or legislation) which is
recognized in PEPCO's least cost planning process.  Upon
receipt of notice from PEPCO pursuant to this Subsection
15.3(a), Seller will use its good faith efforts to stop
incurring further costs in connection with the development
of the Facility.  Seller and PEPCO will negotiate in good
faith for a period of one hundred and eighty (180) Days
after the date of such notice in an effort to modify this
Agreement to make provision for the circumstances then
existing (including, but not limited to, PEPCO's then
effective avoided costs and the circumstances that led
PEPCO to give such notice).  In considering any such
modifications, the Parties will make an effort to maintain
the relative balance of benefits and burdens reflected in
this Agreement.  If the Parties are unable to reach
agreement on appropriate modifications to this Agreement
during the one hundred and eighty (180) Day negotiating
period, this Agreement shall terminate at the end of such
one hundred and eighty (180) Day period.  If the Parties
are able to reach agreement on a modified Agreement, they
each shall expeditiously seek all necessary governmental
and regulatory approvals for such modified Agreement.
Approvals to be obtained by PEPCO, including but not
limited to approvals from the District of Columbia
Commission and the Maryland Commission, must be in a form
satisfactory to each Party in its sole discretion.
Approvals to be obtained by Seller must be in a form
satisfactory to each Party in accordance with the standards
set forth in Subsection 3.1(b).  If all such approvals have
not been obtained in a form satisfactory to each of the
Parties in accordance with the standards referenced above
within two hundred and seventy (270) Days of the Parties'
agreement on a modified Agreement, this Agreement shall
terminate.

          (b)  If this Agreement is terminated pursuant
to Subsection l5.3(a), PEPCO shall pay to Seller, as
liquidated damages and as Seller's sole and exclusive
remedy for such termination:  (i) an amount equal to the
reasonable incremental costs incurred by Seller up to and
including the effective date of such termination in
connection with the development of such Facility and (ii) a
fixed fee of (A) three million dollars ($3,000,000.00) if
PEPCO gives notice of termination pursuant to the first
sentence of Subsection 15.3(a) prior to December 1, 1994 or
(B) five million dollars ($5,000,000.00) if PEPCO gives
notice of termination pursuant to the first sentence of
Subsection 15.3(a) on or after December 1, 1994.  Seller
shall be obligated to endeavor in good faith to mitigate
such costs through such actions as sale of work or assets
related to the Facility, prompt cancellation of commitments
with respect to the Facility, or sale of capacity and
energy from the Facility to another purchaser.  If PEPCO so
elects in its notice of termination, PEPCO may assign its
rights and obligations under this Agreement to another
power purchaser subject to the prior consent of Seller and
the Financing Parties, which consent shall not be
unreasonably withheld.  Within thirty (30) Days of
termination of this Agreement pursuant to Subsection
15.3(a), Seller shall provide PEPCO with a detailed listing
of the costs for which it is seeking reimbursement under
this provision.  PEPCO shall have the right to audit and
verify such costs, at its own expense, and Seller shall
make its records, personnel and outside auditors available
to PEPCO to facilitate such audit.  Both Parties agree that
such amount shall constitute fair and reasonable
compensation to Seller for the loss of the benefit of
Seller's bargain with respect to the Facility and waive any
argument or defense as to the validity of this payment
provision on the grounds that it is unfair, unreasonable,
inadequate or should be void as a penalty.

                        ARTICLE XVI
               INDEMNIFICATION AND LIABILITY
                             
          16.1  Indemnification.
          (a)  Except as otherwise specifically
provided in this Agreement, or unless the damage or injury
arises out of, results from, or is caused by the breach of
this Agreement by a Party or by the negligence or
misconduct of a Party's own officers, directors, employees,
agents, contractors, or subcontractors, neither Party shall
be liable to the other for any claims, losses, costs,
expenses, or damages of any kind or character (including
loss of use of property), in connection with damages or
destruction of property or personal injury (including
death) arising out of the performance of this Agreement,
including, but not limited to, the design, construction,
maintenance, or operation of property, facilities, or
equipment owned or used by the other Party, or the use of,
misuse of, or contact with the electric energy delivered
hereunder.

          (b)  Each Party shall indemnify and hold the
other Party, and its officers, directors, affiliates,
agents, employees, contractors and subcontractors, harmless
from and against any and all claims, demands, actions,
losses, liabilities, expenses (including reasonable
attorneys' fees), suits and proceedings of any nature
whatsoever for personal injury, death, or property damage
to third parties, except workers compensation claims,
caused by any act or omission of the indemnifying Party's
own officers, directors, affiliates, agents, employees,
contractors or subcontractors that arise out of or are in
any manner connected with the performance of this
Agreement, except to the extent such injury or damage is
attributable to the negligence or willful misconduct of, or
breach of this Agreement by, the Party seeking
indemnification hereunder.

           (c)  Seller shall also defend, indemnify and
hold PEPCO, and its officers, directors, affiliates,
agents, employees, contractors and subcontractors, harmless
from and against any and all damages, claims, demands,
judgments, losses, costs and expenses (including, but not
limited to, reasonable attorneys' fees) under CERCLA, RCRA
or any other applicable federal, state, or local environmental
laws or regulations, or under federal or state common law,
arising out of any condition, whether known or unknown, of the
Site or the portion of the Transmission Facilities Site that
is not on property owned by PEPCO as of the Effective Date,
or arising out of Seller's ownership or operation of the
Facility or the Transmission Facilities, including without
limitation the discharge, dispersal, release, storage,
treatment, generation, disposal or escape of pollutants or
other toxic or hazardous substances from the Facility or
the Transmission Facilities, the contamination of the soil,
air, surface water or groundwater at or around the Site or
the Transmission Facilities Site, or any pollution
abatement, replacement, removal, or other decontamination
or monitoring obligations with respect thereto, except to
the extent such damages are attributable to the negligence
or willful misconduct of, or breach of this Agreement by,
PEPCO, its officers, directors, affiliates, agents,
employees, contractors or subcontractors.  Seller further
agrees to reimburse any costs incurred by PEPCO in
enforcing this defense, indemnification, and hold harmless
agreement, including PEPCO's reasonable attorneys' fees.

          (d)  Seller shall also defend, indemnify and
hold PEPCO, and its officers, directors, affiliates,
agents, employees, contractors and subcontractors, harmless
from and against any and all damages, claims, demands,
judgments, losses and expenses (including, but not limited
to, reasonable attorneys' fees) that arise out of or are in
any way connected with use and operation of the
Transmission Facilities prior to the transfer of ownership
of the Transmission Facilities to PEPCO in accordance with
Subsection 7.3(a)(v) of this Agreement.

          (e)  In no case shall PEPCO be liable for
damage or destruction of property, facilities, or equipment
operated by Seller as the result of PEPCO's dispatch of the
Facility.

          16.2  Consequential Damages.  Except to the
extent that the liquidated damages specifically provided
for in this Agreement may be so considered or as otherwise
expressly provided in Subsection 4.2(a), neither Party
shall be liable to the other Party for any indirect,
incidental, consequential, punitive, or liquidated damages
as a result of the performance or non-performance of the
obligations imposed pursuant to this Agreement, including
failure to deliver or purchase Dependable Capacity and Net
Electrical Output hereunder, irrespective of the causes
thereof, including fault or negligence.

                       ARTICLE XVII
                    DISPUTE RESOLUTION
                             
           17.1  Senior Officers.

           (a)  The Operating Committee is authorized to
resolve any dispute arising under this Agreement in an
equitable manner and, unless otherwise expressly provided
herein, to exercise the authority of the Parties hereto to
make decisions by mutual agreement.

           (b)  If the Operating Committee is unable to
resolve a dispute under this Agreement, such dispute shall
be referred by the Operating Committee directly to a senior
officer designated by Seller and a senior officer
designated by PEPCO for resolution.

           (c)  The Parties hereto agree to attempt to
resolve all disputes arising hereunder promptly, equitably,
and in a good faith manner and further agree to provide
each other with reasonable access during normal business
hours to any and all non-privileged records, information,
and data pertaining to any such dispute.

           17.2  Maryland Commission.

           (a)  In the event that the Parties are unable
to resolve any dispute arising under this Agreement in
accordance with the procedures set forth in Section 17.1,
the Parties shall submit such dispute to the Maryland
Commission for expedited resolution before pursuing any
other rights or remedies that may be available at law or in
equity, unless such dispute involves the existence of a
default hereunder, in which event the Party alleging the
default may immediately pursue such other rights or
remedies without first having to submit such matter to the
Maryland Commission.

           (b)  Any decision rendered by the Maryland
Commission with respect to any dispute of the Parties shall
be subject to appeal in the normal manner for appeals from
other decisions of the Maryland Commission.

           (c)  In the event that the Maryland
Commission formally declines to render a decision resolving
a dispute of the Parties, as evidenced by a formal Maryland
Commission determination to such effect, or the Maryland
Commission fails to render a decision on the dispute within
one hundred and eighty (180) Days, or one hundred and
twenty (120) Days in the case of a dispute solely involving
the amount of payment due hereunder, of the submission of
such dispute to the Maryland Commission by the Parties,
either Party may then remove the dispute from the Maryland
Commission (and both Parties hereby agree that in such an
event neither Party will assert or support any claim that
the Maryland Commission has the appropriate jurisdiction)
and pursue in any other forum having jurisdiction any other
rights or remedies that may be available at law or in
equity, including, but not limited to, compensation for
monetary damages (in the case of harms for which liquidated
damages are not available pursuant to this Agreement),
injunctive relief, and specific performance.

                       ARTICLE XVIII
   OPTION TO PURCHASE FACILITY; RIGHTS OF FIRST REFUSAL

          18.1  Option to Purchase Transfer Interest. If at
any time during the Term, Seller desires to sell, transfer,
convey or otherwise dispose of a Transfer Interest for
which Seller has not received a bona fide offer, Seller
shall so notify PEPCO and PEPCO shall have the right to
purchase such Transfer Interest in the Facility at the fair
market value of the Transfer Interest as determined by the
Parties in good faith negotiation.  PEPCO shall notify
Seller within sixty (60) Days of PEPCO's receipt of such
notice whether PEPCO intends to exercise such purchase
right.  If PEPCO notifies Seller that it does intend to
exercise such purchase right, Seller and PEPCO shall
negotiate in good faith to consummate such purchase and
Seller shall not negotiate with any other party regarding
the sale of the Transfer Interest until the earlier of:
(y) the date that Seller and PEPCO agree that their
negotiations are terminated or (z) one hundred and eighty
(180) Days after Seller's receipt of PEPCO's notice
declaring its intent to purchase the Transfer Interest.
Upon reasonable notice to Seller, PEPCO shall have the
right to investigate and inspect the Facility, the Site,
and all books and records pertaining to the Facility and
the Site during the period following PEPCO's notice to
Seller declaring its intent to purchase the Transfer
Interest until negotiations related thereto are terminated
pursuant to this Section 18.1. Except as otherwise provided
in Section 18.4, it is intended that no sale or transfer
will be made to PEPCO pursuant to this Section 18.1 if
Seller and PEPCO are unable through negotiations conducted
in good faith to reach agreement on the price and other
terms of such sale or transfer.

          18.2  Right of First Refusal to Purchase Transfer
Interest.  In the event that Seller receives a bona fide
offer from a third party to purchase a Transfer Interest
and Seller desires to sell to said third party pursuant to
the terms of such offer, Seller shall so notify PEPCO and
PEPCO shall have the right of first refusal to purchase the
Transfer Interest at a price equal to and on the same, or
substantially the same, terms as offered to the third
party; provided that, PEPCO shall reimburse Seller for any
negotiation expenses reasonably incurred by Seller in its
consideration of such third party's offer.  Within sixty
(60) Days of PEPCO's receipt of Seller's notice, PEPCO
shall notify Seller whether PEPCO intends to exercise its
right of first refusal to purchase the Transfer Interest.
In the event that PEPCO so notifies Seller of its intent to
exercise its right of first refusal, Seller and PEPCO agree
to negotiate in good faith as expeditiously as possible to
consummate such purchase and Seller shall not negotiate
with such third party or any other party regarding the sale
of the Transfer Interest until the earlier of:  (a) the
date that Seller and PEPCO agree that their negotiations
are terminated or (b) one hundred and twenty (120) Days
after Seller's receipt of PEPCO's notice of its intent to
exercise its right of first refusal.  Upon reasonable
notice to Seller, PEPCO shall have the right to investigate
and inspect the Facility, the Site, and all books and
records pertaining to the Facility and the Site during the
period following PEPCO's written notice to Seller declaring
its intent to purchase the Transfer Interest until
negotiations related thereto are terminated pursuant to
thin Section 18.2.

          18.3  Right of First Refusal to Purchase Interest
in Seller.  If at any time during the Term, a transfer or
sale of any interest in Seller ("Seller Interest") is
planned or proposed, the Owner of such Seller Interest
("Owner") shall so notify PEPCO in writing and PEPCO shall
have the right to purchase such Seller Interest:
          (a)  (i)  if the Owner has not received a bona
     fide offer for such Seller Interest, at the fair
     market value of the Seller Interest determined by
     PEPCO and Owner in good faith negotiations and upon such other
     terms and conditions determined by the Parties through
     negotiation.  Within sixty (60) Days of PEPCO's
     receipt of any such notice from Owner, PEPCO shall
     notify Owner in writing whether PEPCO intends to
     exercise its right to purchase the Seller Interest.
     In the event that PEPCO notifies Owner of its intent
     to purchase the Seller Interest, the Owner and PEPCO
     shall negotiate in good faith to consummate such
     purchase, and the Owner shall not negotiate with any
     other party regarding the sale of the Seller Interest
     until the earlier of:  (A) the date that PEPCO and
     Owner agree that their negotiations are terminated or
     (B) one hundred and eighty (180) Days after Owner's
     receipt of PEPCO's notice of intent to purchase the
     Seller Interest. Except as otherwise provided in
     Section 18.4, it is intended that no sale or transfer
     will be made to PEPCO pursuant to this Subsection
     18.3(a)(i) if the Owner and PEPCO are unable through
     negotiations conducted in good faith to reach
     agreement on the price and other terms of such sale or
     transfer.
              (ii)  Notwithstanding the foregoing, Seller
     shall have been deemed to have fulfilled its
     obligations under Subsection 18.3(a)(i) if Seller,
     without having received a bona fide offer for a Seller
     Interest:  (A) provides PEPCO and other interested
     persons simultaneously an offering memorandum in which
     Seller offers to sell such Seller Interest and
     solicits bids therefor and (B) provides PEPCO with a
     right of first refusal to purchase such Seller
     Interest in accordance with the provisions of
     Subsection 18.3(b).
          (b)  if the Owner has received a bona fide offer
     for such Seller Interest, at a price equal to and on
     the same, or substantially the same terms as, such
     bona fide offer; provided that PEPCO shall reimburse
     Owner for any negotiation expenses reasonably incurred
     by Owner in its consideration of such third party's
     offer. Within sixty (60) Days after PEPCO's receipt of
     written notice from Owner of such a bona fide offer
     for a Seller Interest, PEPCO shall notify Owner in
     writing whether PEPCO intends to exercise its right of
     first refusal to purchase the Seller Interest.  In the
     event that PEPCO so notifies Owner of its intent to
     exercise its right of first refusal, Owner and PEPCO
     agree to negotiate in good faith an expeditiously as
     possible to consummate such purchase and Owner shall
     not negotiate with such third party or any other party
     regarding the sale of the Seller Interest until the
     earlier of:  (i) the date that Owner and PEPCO agree
     that their negotiations are terminated or (ii) one
     hundred and twenty (120) Days after Owner's receipt of
     PEPCO's notice of its intent to exercise its right of
     first refusal.

Upon reasonable notice to Seller and Owner, PEPCO shall
have the right to investigate and inspect the Facility, the
Site, and all books and records pertaining to the Facility
and the Site during the period following PEPCO's written
notice to Owner declaring its intent to purchase the Seller
Interest until negotiations related thereto are terminated
pursuant to this Section 18.3.  Prior to the execution of
this Agreement, PEPCO and the owners of all interests in
Seller shall enter into a separate agreement, in form and
substance satisfactory to PEPCO in its sole discretion,
confirming and implementing the rights granted to PEPCO in this Section
18.3 and Sections 18.4, 18.5 and 18.6.  Any person or
entity that subsequently acquires an interest in Seller
shall, immediately upon such acquisition, enter into such
an agreement with PEPCO, and the failure to do so may be
treated by PEPCO as an immediate Event of Default under
Article XV of this Agreement.

              18.4  Seller's Right to Convey Transfer
Interest; Owner's Right to Convey Seller Interest.  In the
event that: (a) PEPCO elects by written notice to Seller or
Owner, as applicable, not to exercise PEPCO's option to
purchase under Section 18.1 or PEPCO's right of first
refusal under Section 18.2 or 18.3, (b) PEPCO fails to
provide to Seller or Owner, as applicable, written notice
of PEPCO's intention to exercise such option to purchase or
right of first refusal within the applicable time period
allotted for PEPCO's response under Section 18.1, 18.2, or
18.3, or (c) PEPCO and Seller or Owner, as applicable, have
agreed that their negotiations have terminated or the
negotiation period set forth in Section 18.1, 18.2, or 18.3
has expired, then for a period of one (1) Year after such
election, failure, agreement, or expiration, as the case
may be, Seller or Owner, as applicable, shall have the
right to transfer such Transfer Interest or Seller
Interest, as the case may be, to a third party provided
that: (y) the price is no lower than that, and the terms
are not materially more favorable to the transferee than
those, offered to PEPCO and (z) PEPCO has approved the
transferee as a party that is financially and technically
capable of operating the Facility and providing Dependable
Capacity and Net Electrical Output to PEPCO in accordance
with the terms of this Agreement.  If Seller or Owner
proposes to transfer the Transfer Interest or Seller
Interest, as the case may be, to a third party at a price
that is lower than that, and/or on terms that are
materially more favorable to the transferee than those,
offered to PEPCO, then PEPCO shall be given a right of
first refusal to purchase such Transfer Interest (pursuant
to Section 18.2) or Seller Interest (pursuant to Subsection
18.3(b)), as the case may be, at the same price and on the
same, or substantially the same terms, as offered to the
third party.

              18.5  Limitations on Option to Purchase and
Rights of First Refusal.  PEPCO shall not have a right of
first refusal or option to purchase under Section 18.1,
18.2, or 18.3:  (a) when such transfer is (i) a transfer of
a security interest in Seller or the Facility to a
Financing Party providing financing for the Facility in
accordance with the Financing Documents reviewed and
approved by PEPCO pursuant to Subsections 3.2(g), 3.3(b),
3.3(d) or 8.9(b), (ii) a transfer of a Transfer Interest or
a Seller Interest to such Financing Party(ies) upon
foreclosure on such Transfer Interest or Seller Interest
pursuant to the Financing Documents, under the
circumstances set forth in Subsection 18.6(b)(iii), or
(iii) a transfer of a Transfer Interest or a Seller
Interest acquired by such Financing Party(ies) as described
in Subsection 18.5(a)(ii), or the transfer of a Transfer
Interest or a Seller Interest to a third party under a
foreclosure sale, in either case under the circumstances
set forth in Subsection 18.6(b)(iii); or (b) in the case of
the right of first refusal granted pursuant to Section 18.2
or 18.3, with respect to a proposed transfer of less than
all interests in the Facility, the Site or Seller, if the
exercise of such right of first refusal would materially
jeopardize existing regulatory approvals.

           18.6  PEPCO General Transfer Rights.
           (a)  Notwithstanding the foregoing sections
of this Article XVIII, Seller may not sell, convey,
transfer, or otherwise dispose of the Facility and/or the
Site or any material part thereof or any interest therein
to any other party without the prior written consent of
PEPCO, which such consent shall not be unreasonably
withheld. Under no circumstances may Seller or any owner of
an interest in Seller assign or transfer any interest in
Seller, which assignment or transfer would result in a
change in control of either Seller or the Facility, without
the prior written consent of PEPCO, which consent shall not
be unreasonably withheld.  PEPCO shall not withhold its
consent for any assignment or transfer that would result in
a change in control of either Seller or the Facility unless
PEPCO reasonably determines that the parties that would
control Seller or the Facility after such assignment or
transfer are not financially and technically capable of
operating the Facility in accordance with the terms of thin
Agreement.  For purposes of this Section 18.6:  (i) any
transfer or assignment of any general partnership interest,
(ii) any transfer or assignment of any ten percent (10%) or
greater limited partnership interest or (iii) any transfer
of an interest that will result in the transferee holding
in the aggregate a ten percent (10%) or greater limited
partnership interest, shall constitute a change in control.

          (b)  (i)  Prior to exercising any of their
rights to foreclose on the Facility and/or the Seller, the
Financing Parties shall notify PEPCO whether the capacity
and associated energy of the Facility will continue to be
sold to PEPCO in accordance with the terms and provisions
of this Agreement following such foreclosure.  If the
Financing Parties notify PEPCO that the capacity and
associated energy of the Facility will continue to be sold
to PEPCO in accordance with the terms and provisions of
this Agreement, the Financing Parties may exercise their
rights to foreclose on the Facility and/or the Seller, or
may assign their rights in the Facility and/or the Seller
to a third party following foreclosure, or may proceed with
a foreclosure sale to a third party, subject to PEPCO's
prior consent. The Financing Parties, any third party to
which the Financing Parties may assign their rights in the
Facility and/or the Seller, and/or, as appropriate, any
third party that may purchase the Facility or the Seller at
foreclosure, shall agree in writing, in a form reasonably
satisfactory to PEPCO, to continue to sell the capacity and
associated energy of the Facility to PEPCO in accordance
with the terms and provisions of this Agreement.

            (ii)  If the Financing Parties notify
PEPCO pursuant to Subsection 18.6(b)(i) that the capacity
and associated energy of the Facility will not continue to
be sold to PEPCO following foreclosure on the Facility
and/or the Seller, then PEPCO shall have the right to
purchase the Facility at its fair market value as
determined by PEPCO and the Financing Parties in good faith
negotiations in accordance with the procedures set forth in
Appendix P attached to this Agreement.  Within thirty (30)
Days after PEPCO's receipt of such notice from the
Financing Parties, PEPCO shall notify the Financing Parties
and the Seller whether PEPCO intends to pursue its right to
purchase the Facility.  If PEPCO notifies the Financing
Parties and the Seller that PEPCO intends to pursue such
right, PEPCO shall have the right to purchase the Facility
in accordance with the provisions of Appendix P attached to
this Agreement within two hundred seventy (270) Days after
its notice to the Financing Parties and the Seller.

            (iii)  PEPCO shall not have a right of
first refusal or an option to purchase with respect to a
transfer of a Transfer Interest or a Seller Interest as set
forth in Subsections 18.5(a)(ii) and 18.5(a)(iii) if:
(A) the Financing Parties have notified PEPCO in accordance
with Subsection 18.6(b)(i) that the capacity and the
associated energy of the Facility will continue to be sold
to PEPCO in accordance with the terms and provisions of
this Agreement after foreclosure and such agreement with
PEPCO has been acknowledged in writing, in form reasonably
satisfactory to PEPCO, by the Financing Parties, any third
party to which the Financing Parties have assigned their
rights in the Facility and/or the Seller, and/or, as
appropriate, any third party that has purchased the
Facility and/or the Seller at foreclosure, or (B) PEPCO
notifies the Financing Parties and the Seller pursuant to
Subsection 18.6(b)(ii) that PEPCO does not intend to pursue
its right to purchase the Facility, or (iii) PEPCO, in
accordance with the procedures set forth in Appendix P
attached to this Agreement, elects not to purchase the
Facility.

             (iv)  The Financing Parties shall
explicitly acknowledge and agree in writing with PEPCO to
the provisions of this Subsection 18.6(b).
                             
                        ARTICLE XIX
                       MISCELLANEOUS
                             
            19.1  Assignment.  Neither this
Agreement, nor any of the rights or obligations hereunder,
may be assigned, transferred, or delegated by either Party
without the express prior written consent of the other
Party, which consent shall not be unreasonably withheld;
provided, however, that (i) such consent shall not be
required prior to an assignment to a wholly-owned
subsidiary of such Party and (ii) Seller may assign its
rights and/or obligations under this Agreement to the
Financing Parties as required for financing purposes,
subject to PEPCO's right to review and approve the
Financing Documents pursuant to Subsections 3.2(g), 3.3(b),
3.3(d) and 8.9(b) and provided, further, that, in each case
(x) any assignee shall expressly assume assignor's
obligations hereunder, including but not limited to in the
case of an assignment by Seller, making the
representations, warranties and additional covenants set
forth in Article XI hereof, (y) no such assignment shall
impair any security given by Seller hereunder and (z)
unless expressly agreed by the other Party, no assignment,
whether or not consented to, shall relieve the assignor of
its obligations hereunder in the event its assignee fails
to perform.

            19.2  Notices.  Except as otherwise
specified in this Agreement, any notice, demand for
information, or documents required or authorized by this
Agreement to be given to a Party shall be given in writing
and shall be either:  (a) personally delivered, (b) mailed
by registered or certified mail (return receipt requested)
postage prepaid, (c) sent by overnight delivery service
(with a receipt for delivery), or (d) sent by telefacsimile
with a signed acknowledgment of receipt by return
facsimile, to such Party at the following address:

For Seller:                     For PEPCO:
President                       Manager, Supply Side Resources
Panda Energy Corporation        PEPCO
4100 Spring Valley              1900 Pennsylvania Avenue, N.W.
Suite 1001                      Washington, D.C.  20068
Dallas, TX  75244               Telephone:  (202) 872-3044
Telephone:  (214) 980-7519      Telefacsimile:  (202) 331-6185
Telefacsimile:  (214) 980-6815


                                With a copy to:

                                Vice-President, Energy Policy and
                                  Development
                                PEPCO
                                1900 Pennsylvania Avenue, N.W.
                                Washington, D.C.  20068
                                
Each Party's designation of such person and/or address may be
changed at any time by such Party upon written notice given
pursuant to the requirements of this section.  A notice served by
mail shall be effective upon receipt.

             19.3  CHOICE OF LAW.  THIS AGREEMENT SHALL BE
INTERPRETED, CONSTRUED AND GOVERNED BY THE LAWS OF THE STATE OF
MARYLAND AND, TO THE EXTENT APPLICABLE, FEDERAL LAW, WITHOUT REGARD
TO ANY APPLICABLE CONFLICT OF LAWS PROVISIONS.  THE PARTIES HEREBY
SUBMIT TO THE JURISDICTION OF COURTS LOCATED IN, AND VENUE IS
HEREBY STIPULATED TO BE IN, BALTIMORE, MARYLAND.

             19.4  Entire Agreement.  This Agreement, including the
appendices hereto, and the "Agreement With Respect to Transfers of
Interests in Panda-Brandywine, L.P." (entered into by PEPCO, Panda
Energy Corporation and Panda Brandywine Corporation and
acknowledged and agreed to by Seller) of even or approximately even
date herewith constitute the entire understanding between the
Parties and supersede any and all previous understandings between
the Parties with respect to the subject matter hereof.  This
Agreement shall be binding upon and inure to the benefit of the
Parties, and their respective successors and assigns.

           19.5  Further Assurances.  If either Party
determines in its reasonable discretion that any further
instruments, assurances or other things are necessary or desirable
to carry out the terms of this Agreement, the other Party will
execute and deliver all such instruments and assurances and do all
things reasonably necessary or desirable to carry out the terms of
this Agreement; provided, however, that PEPCO's obligations under
this Section shall be subject to PEPCO's right to review and
approve Financing Documents under Subsections 3.2(g), 3.3(b),
3.3(d) and 8.9(b), and any Financing Documents required to be
executed by PEPCO shall be subject to approval by PEPCO in its sole
discretion.

          19.6  Waiver.  No waiver by either Party of the
performance of any obligation under this Agreement or with respect
to any default or any other matter arising in connection with this
Agreement shall be deemed a waiver with respect to any subsequent
performance, default or matter.

          19.7  Modification or Amendment.  No modification,
amendment or waiver of any provision of this Agreement shall be
valid unless it is in writing and signed by both Parties.

          19.8  Severability.  After the approvals required
under Subsection 3.1(a) have been obtained, if any term or
provision of this Agreement or the application thereof to any
person, entity or circumstance shall to any extent be declared
invalid or unenforceable by any competent agency or court, the
remainder of this Agreement, or the application of such term or
provision to persons, entities or circumstances other than those as
to which it is invalid or unenforceable, shall not be affected
thereby, and each other term and provision of this Agreement shall
be valid and enforceable to the fullest extent permitted by law.
In the event that any such term or provision of this Agreement or
the application thereof to any person, entity or circumstance shall
be so declared invalid or unenforceable, the Parties agree to
negotiate in good faith in an effort to reach agreement on
appropriate revisions to this Agreement to restore the relative
benefits and burdens of the Parties as originally incorporated in
this Agreement.

          19.9  Counterparts.  This Agreement may be executed in
several counterparts, and all such counterparts shall constitute
one agreement binding on both Parties hereto and shall have the
same force and effect as an original instrument, notwithstanding
that both Parties may not be signatories to the same original or
the same counterpart.

          19.10  Confidential Information.  The Parties agree that
this Agreement contains confidential commercial information and,
therefore, shall not be disclosed to any third party without the
consent of both Parties.  Further, any information provided by a
Party to the other Party pursuant to this Agreement and labeled
"CONFIDENTIAL" shall be used by the receiving Party solely in
connection with the purposes of this Agreement and shall not be
disclosed by the receiving Party to any third party, except with
the providing Party's consent, and upon request of the providing
Party shall be returned thereto.  Notwithstanding the above, the
Parties acknowledge and agree that this Agreement and any such
information may be disclosed to the Financing Parties, suppliers
and potential suppliers of Fuel and major equipment to the Facility
and other third parties as may be necessary for PEPCO and Seller to
perform their obligations under this Agreement (including, but not
limited to, consultants retained by PEPCO to review Seller's Fuel
Supply Plan, Fuel Supply Contract(s), or other contracts or
arrangements with respect to fuel for the Facility).  To the extent
that such disclosures are necessary, the Parties also agree that
they shall endeavor in disclosing the Agreement and any such
information to seek to preserve the confidentiality of such
disclosures.  This provision shall not prevent either Party from
providing this Agreement or any confidential information received
from the other Party to any court or governmental body as may be
required by such court or body, provided that, if feasible, the
disclosing Party shall have given prior notice to the other Party
of such required disclosure and, if so requested by such other
Party, shall have used all reasonable efforts to oppose the
requested disclosure, as appropriate under the circumstances, or to
otherwise make such disclosure pursuant to a protective order or
other similar arrangement for confidentiality.  Without limiting
the scope of the foregoing, the Parties explicitly agree to use all
reasonable efforts to maintain the confidentiality of this
Agreement in any filings with, or submissions to, any governmental
or regulatory authorities.

          19.11  Independent Contractors.  The Parties are
independent contractors.  Nothing contained herein shall be deemed
to create an association, joint venture, partnership, or
principal/agent relationship between the Parties hereto or impose
any partnership obligation or liability on either Party.  Neither
Party shall have any right, power or authority to enter into any
agreement or commitment, act on behalf of, or otherwise bind the
other Party in any way.

          19.12  Third Parties.  This Agreement is intended solely
for the benefit of the Parties, and nothing in this Agreement shall
be construed to create any duty to, or standard of care with
reference to, or any liability to, any person not a Party to this
Agreement.

          19.13  Headings.  The headings contained in this
Agreement are solely for the convenience of the Parties and should
not be used or relied upon in any manner in the construction or
interpretation of this Agreement.
                                 
          19.14  Press Releases.  Prior to the Actual
Commercial Operation Date, neither Party shall issue any press
release referring to this Agreement without coordination with, and
the prior approval of the other Party.

          19.15  Survival of Rights.  Cancellation, expiration or
earlier termination of this Agreement shall not relieve the Parties
of obligations that by their nature should survive such
cancellation, expiration or termination, including, without
limitation, warranties, remedies, promises of indemnity and
confidentiality.

          19.16  Incorporated Provisions.  PEPCO has an Areawide
Contract with the General Services Administration (GS-00 P-90-BSD-
0027) (hereinafter referred to as the "Areawide Contract") which
requires PEPCO to comply with the following Federal Acquisition
Regulations ("FAR") clauses: (1) 52.222-26 Equal Opportunity (Apr.
1984), 48 C.F.R. 52.222-26 (1990); (2) 52.222-35 Affirmative Action
for Special Disabled and Vietnam Era Veterans (Apr. 1984), 48 C.F.R.
52.222-35 (1990); (3) 52.222-36 Affirmative Action for Handicapped
Workers (Apr. 1984), 48 C.F.R.  52.222-36 (1990); (4) 52.219-8
Utilization of Small Business Concerns and Small Disadvantaged
Business Concerns (Jun. 1985), 48 C.F.R. 52.219-8 (1989); and (5)
52.223-2 Clean Air and Water (Apr. 1984), 48 C.F.R.  52.223-2 (1990).

          To the extent that these and any other government
contract clauses are required to be incorporated by reference and
made part of this Agreement pursuant to the terms of the clauses
themselves, the existence of the Areawide Contract or by operation
of law, such clauses are hereby so incorporated and made part of
the Agreement. Seller agrees to comply with the requirements of any
such government contract clause to the extent that the clause
applies to Seller and Seller is not otherwise exempt from these
requirements.

          19.17  Sections.  Unless otherwise specified, references
in this Agreement to numbered Sections and Subsections shall be to
Sections and Subsections of this Agreement.

                            ARTICLE XX
                  NO WARRANT OF FACILITY BY PEPCO

          20.1  No Implied Warranty.  Notwithstanding any other
provision of this Agreement, PEPCO's review and/or approval of any
material or information submitted to PEPCO under this Agreement
(including but not limited to any governmental or regulatory permit
or approval) and any review, inspection or monitoring of the
Facility or of the design and/or construction thereof by PEPCO and
PEPCO's participation in the Operating Committee shall not be
deemed to constitute either a waiver of any requirement of this
Agreement or an endorsement of the design of the Facility nor a
warranty or other assurance by PEPCO of the safety, durability or
reliability of the Facility.

          IN WITNESS WHEREOF, the Parties have caused this
Agreement to be executed by their respective duly authorized
officers as of the date first above written.


                              POTOMAC ELECTRIC POWER COMPANY
                                
Attest:
                              By:  Paul Dragoumis
                              Title:  Executive Vice President


                              PANDA-BRANDYWINE, L.P.
                              By It's General Partner,
Attest:                       Panda Brandywine Corporation


                              By:  Robert W. Carter
                              Title:  Chairman, Chief Executive Officer





The undersigned, Panda Brandywine Corporation, the general partner
in Panda-Brandywine, L.P., is executing this Power Purchase
Agreement for the limited purpose of acknowledging and agreeing to
comply with the provisions of Section   11.9 of this Agreement.


                              PANDA BRANDYWINE CORPORATION

Attest:
                              By:  Robert W. Carter
                              Title:  Chairman, Chief Executive Officer







                          APPENDIX G
                PROCEDURES FOR DETERMINATION OF
                     FAIR MARKET VALUE OF
                           FACILITY
                               
           The then current net fair market value of the
Facility shall be determined in accordance with the following
procedures if upon the occurrence of an Event of Default by
Seller, PEPCO notifies Seller of its intent to purchase the
Facility pursuant to section 15.2(b) of the Agreement:

           1. PEPCO shall, at PEPCO's expense, submit to the
Seller, within twenty (20) days of the receipt by the Seller of
PEPCO's notice of intent to purchase the Facility, an appraisal
of the then current net fair market value of the Facility
repared by a nationally recognized engineering or consulting
firm elected by PEPCO.

           2. In the event that Seller disagrees with the
appraisal submitted by PEPCO, Seller shall promptly notify
PEPCO to that effect and, within twenty (20) days of submittal
of the appraisal by PEPCO, Seller shall obtain, at Seller's
expense, its own appraisal of the current net fair market value
of the acility prepared by a nationally recognized engineering
or consulting firm selected by Seller.

           3. If the Parties or the two (2) appraisers cannot
reach a consensus on the current net fair market value of the
Facility within ten (10) Days of the submission of Seller's
appraisal to PEPCO, then the two (2) appraisers shall designate
a third similarly qualified appraiser within five (5) Days
after the end of such ten (10) Day period. PEPCO and Seller
shall share equally the expenses of the third appraiser. The
current net fair market value of the Facility shall be the
average of the values submitted by any two (2) of the three (3)
appraisers which are nearest to each other (or, if the two (2)
extreme values are equidistant from the middle value, the
middle value), which average (or middle value) shall be
presented to PEPCO and Seller. If an average (or middle value)
has not been determined within fifteen (15) Days of the
designation of the third appraiser, PEPCO and Seller may
mutually agree to terminate such appriasal process and to
initiate a new process to determine the current net fair market
value of the Facility (either pursuant to the procedures set
forth in this Appendix or otherwise), provided, however, that
PEPCO and Seller and/or the appraisers must reach agreement on
the purchase price within one hundred and twenty (120) Days
after Seller's receipt of PEPCO's notification of its intent to
pursue its right to purchase the Facility under Subsection
15.2(b)

           4. Seller shall provide the appraisers with
reasonable access to the Facility (including the Site) and to
records anclicable to the Facility (including the Site) during
normal business hours in order to enable the appraisers to
conduct their appraisals. Seller shall provide PEPCO, its
officers, employees, agents, and consultants with reasonable
access to the Facility (including the Site) during normal
business hours to conduct such inspections (including but not
limited to soil sampling and other environmental audits and
inspections) and review of records as PEPCO may deem
appropriate in evaluating whether to acquire the Facility
(including the Site).

           5. Following the establishment of the current net
fair market value of the Facility pursuant to the procedures
set forth in this Appendix G, PEPCO shall have up to ninety
(90) Days to provide Seller with irrevocable notice of whether
PEPCO will purchase the Facility at such net fair market value.
PEPCO's determination of whether to purchase the Facility shall
be in PEPCO's sole discretion.

           6. In the event PEPCO elects to purchase the
Facility pursuant to Subsection 15.2(b) of the Agreement and
paragraph 5 above, Seller shall provide PEPCO good and
marketable title to the Facility free and clear of all liens,
conditions, easements, encumbrances or restrictions other than
those which existed at the time of the appraisal process and
which were not expressly excluded by the appraisers in
establishing the current net fair market value of the Facility,
as well as any other such encumbrance which PEPCO specifically
and expressly agrees to assume; provided, however, that as long
as the Financing documents remain in effect, Seller shall not
sell the Facility to PEPCO hereunder unless: (i) PEPCO agrees
to assume all of Seller's then-outstanding obligations under
the Financing Documents with respect to the Facility, (ii) if
PEPCO seeks to purchase and Seller agrees to sell the Facility
free and clear of the Financing Documents, the net proceeds
available to Seller must at a minimum be sufficient, and shall
be used, to satisfy in full all of its then outstanding
obligations under the Financing Documents (including without
limitation any prepayment fees) with respect to the Facility,
or (iii) the Financing Parties otherwise consent to the sale.
PEPCO's purchase of the Facility shall be consummated at a
settlement to be scheduled at a time and place mutually
agreeable to the Parties. Seller and PEPCO shall execute and
deliver at settlement all documents necessary to transfer,
assign and convey to PEPCO all of Seller's right, title and
interest in the Facility. PEPCO shall pay to Seller at
settlement the amount specified in paragraph 5 hereof in cash,
by certified check or by wire transfer of funds.

           7. Capitalized terms used in this Appendix shall
have the meanings assigned to those terms in the Agreement,
unless otherwise defined herein. Notices and other materials to
be provided to the Parties hereunder shall be provided in
accordance with the requirements set out in Section 19.2 of the
Agreement.



<TABLE>
<CAPTION>

                       APPENDIX K

           CONTRIBUTIONS TO MAINTENANCE RESERVE
             PURSUANT TO SUBSECTION 8.7(b)(ii)



                  Deposits      Withdrawals
                     to            from
                Maintenance     Maintenance
 Hours            Account         Account          Balance

<C>            <C>            <C>                  <C>
8,000          $  696,000     $  475,000           $221,000

16,000            696,000        470,000           447,000

24,000            696,000        960,000           183,000

32,000            696,000        475,000           404,000

40,000            696,000        470,000           630,000

48,000            696,000      1,320,000             6,000
               ----------     ----------
               $4,176,000     $4,170,000
               ==========     ==========
</TABLE>
(Schedule will repeat each 48,000 hours)









                     APPENDIX N
         EQUIVALENT AVAILABILITY FACTOR ("EAF")

        N
           (PHm + SCAm - EUHm)
        m=1
EAF =   _______ _ _____ ___ _ _________ _______
        N
                        PHm
       m=1

Where:

m = Month

N = Number of Months in the calculation period

PH =      Period Hours: Total hours in the month.

          SCA =     Simple Cycle Adjustment: The total
          Net  Electrical Output in simple cycle mode for
          the Month as provided for in Subsection
          6.2(b)(iv) of the Agreement divided by the
          average Available Capacity for the Month(4).
          
EUH =     Equivalent Unavailable Hours
          = UOH + POH + MOH + EUDH + EPDH + EMDH
Where:

          UOH =     Unplanned Outage Hours: Sum of the
          time, in hours, during which the Facility
          experienced a full unplanned outage including
          outage events with codes U1, U2, U3, and SF(1,2)
          
          POH =     Planned Outage Hours: Sum of the
          time, in hours, during which the Facility
          experienced a full planned outage or full
          planned outage extensions including outage
          events with codes PO and SE(1,2)
          
          MOH =     Maintenance Outage Hours: Sum of the
          time, in hours, during which the Facility
          experienced a full maintenance outage including
          outage events with code MO(1,2)
          
          EUDH =    Equivalent Unplanned Deration Hours:
          The sum of the products of the time (hours) and
          size (MW-net) for each unplanned derating of
          the Facility (deration events with codes D1,
          D2, and D3) divided by the average Available
          Capacity for the Month(1,3,4)
          
          EPDH =    Equivalent Planned Deration Hours:
          The sum of the products of the time (hours) and
          size (MW-net) for each planned derating of the
          Facility or extension thereof deration events
          with codes PD and DE) divided by the average
          Available Capacity for the Month(1,3,4)
          
          EMDH =    Equivalent Maintenance Deration
          Hours: The sum of the products of the time
          (hours) and size (MW net) for each mintenance
          aerating of the Facility or extension thereof
          (deration events with codes D4 and DE) divided
          by the average Available Capacity for the Month
          (1,3,4)
          
Notes:
(1)  Outage and aeration events and their associated
codes are defined in Appendix I in the Generating Unit
Event Reporting procedure.

(2)  The Facility experiences a full outage event when it
cannot supply electrical energy in the combined-cycle
mode of operation.

(3)  The Facility experiences a aeration event when its
ability to supply electrical output in the combined cycle
mode of operation is limited to below its Available
Capacity. The length of a aeration event excludes hours
coincident with full planned, unplanned, or maintenance
Outage Events.

(4)  The average Available Capacity is defined as the
Available Capacity calculated for an ambient temperature
equal to the average of the weekday peak hour
temperatures for the Month, excluding those weekdays
which are holidays recognized by PEPCO (as identified
pursuant to Section 1.6 of the Agreement).



                  APPENDIX O
    EQUIVALENT FORCED OUTAGE RATE ("EFOR")

          N
               (UOHm + EUDHm  - SCAm)
          m=1
EFOR =    _______ __ ________________________ _________
          N
               (SHm + UOHm + EUDERSm)
          m=1
Where:

m =  Month
N =  Number of Months in the calculation period

UOH =     Unplanned Outage Hours: Sum of the time, in hours,
          during which the Facility experienced a full
          unplanned outage including outage events with
          codes U1, U2, U3, and SF.(1,2)

EUDH =    Equivalent Unplanned Deration Hours: The sum of
          the products of the time (hours) and size (MW net)
          for each unplanned derating of the Facility
          (deration events with codes D1, D2 and D3) divided
          by the average Available Capacity for the Month(1,3,4).

EUDHRS =  Equivalent Unplanned Deration Hours During Reserve
          Shutdown: The sum of the products of the length
          (hours) and size (MW net) for each unplanned
          derating of the Facility (Deration Events with
          codes D1, D2, and D3) which occurred during reserve
          shutdown divided by the average Available Capacity
          for the Month(1,3,4,5).

SCA =     Simple Cycle Adjustment: The total Net Electrical
          Output of the Facility in simple cycle mode for the
          Month as provided for in Subsection 6.2(b)(iv) of the
          Agreement divided by the average Available Capacity for
          the Month(4).

SH =      Service Hours: Sum of the time, in hours, when the
          Facility was electrically connected to the PEPCO
          System.

Notes:

     (1)  Outage and aeration events and their associated
          codes are defined in Appendix I in the Generating Unit
          Event Reporting procedure.

     (2)  The Facility experiences a full outage event when
          it cannot supply electrical energy in the combined-
          cycle mode. 

     (3)  The Facility experiences a deration event when its
          ability to supply electrical output in the combined-
          cycle mode of operation is limited to below its
          Available Capacity. The length of a deration event
          excludes hours coincident with full planned, unplanned,
          or maintenance outage events.

     (4)  The average Available Capacity is defined as the
          Available Capacity calculated for an ambient
          temperature equal to the average of the weekday peak
          hour temperatures for the Month, excluding those
          weekdays which are holidays recognized by
          PEPCO (as identified pursuant to Section 1.6 of
          the Agreement).

     (5)  Hours when the Facility is available but not
          dispatched. Reserve shutdown hours are equal to Period
          Hours less Service Hours less all full planned,
          unplanned, and maintenance outage hours.



                             APPENDIX P
                    VALUATION PROCEDURES FOR PEPCO'S
               BUYOUT RIGHTS UNDER SUBSECTION 18.6(b)(ii)
               
The fair market value of the Facility shall be
determined in accordance with the following procedures
if PEPCO notifies the Financing Parties and the Seller
of its intent to pursue its right to purchase the
Facility pursuant to Subsection 18.6(b)(ii).

1.   PEPCO and the Financing Parties shall negotiate for
a period of sixty (60) Days after receipt by the
Financing Parties of PEPCO's notification of PEPCO's
intent to pursue its right to purchase the Facility
pursuant to Subsection 18.6(b)(ii) in an effort to agree
upon the purchase price. If PEPCO and the Financing
Parties cannot agree upon the purchase price within such
sixty (60) Day period, then, within the next ten (10)
Days, PEPCO and the Financing Parties each shall, at its
own expense, select an appraiser from a nationally
recognized engineering or consulting firm.

2.   If the two (2) appraisers cannot reach a consensus
on the fair market value of the Facility within ten (10)
Days of the submission of the matter to them by PEPCO
and the Financing Parties, then the two (2) appraisers
shall designate a third similarly qualified appraiser
within five (S) Days after the end of such ten (10) Day
period. PEPCO and the Financing Parties shall share
equally the expenses of the third appraiser. The fair
market value of the Facility shall then be the average
of the values submitted by any two (2) of the three (3)
appraisers which are nearest to each other (or, if the
two (2) extreme values are equidistant from the middle
value, the middle value), which average (or middle
value) shall be presented to PEPCO and the Financing
Parties hereto. If an average (or middle value) has not
been determined within fifteen (15) Days of the
designation of the third appraiser, PEPCO and the
Financing Parties may mutually agree to terminate such
appraisal process and to initiate a new process to
determine the fair market value of the Facility (either
pursuant to the procedures set forth in this Appendix or
otherwise), provided, however, that PEPCO and the
Financing Parties and/or the appraisers must reach
agreement on the purchase price within one hundred and
twenty (120) Days after the Financing Parties' and
Seller's receipt of PEPCO's notification of its intent
to pursue its right to purchase the Facility under
Subsection 18.6(b)(ii).

3.   Notwithstanding any other considerations, a bona
fide offer received by the Financing Parties from a
third party not affiliated or otherwise related to, or
associated with, the Financing Parties, which offer is
acceptable to the Financing Parties in their sole
discretion, shall be presumptive evidence of fair market
value.

4.   PEPCO and the Financing Parties shall use all
reasonable efforts to arrive at a mutually agreeable
determination of the fair market value of the Facility
as expeditiously as possible, and shall negotiate in
good faith to arrive at such determination. The
Financing Parties and the Seller shall provide the
appraisers with reasonable access to the Facility
(including the Site) and to records applicable to the
Facility (including the Site) during normal business
hours in order to enable the appraisers to conduct their
appraisals. The Financing Parties and the Seller shall
provide PEPCO, its officers, employees, agents, and
consultants with reasonable access to the Facility
"including the Site) during normal business hours to
conduct such inspection (including but not limited to
soil sampling and other environmental audits and
inspections) and reviews of records as PEPCO may deem
appropriate in evaluating whether to acquire the
Facility.

5.   Following the establishment of the fair market
value of the Facility pursuant to the procedures set
forth in this Appendix P, PEPCO shall have up to thirty
(30) Days to provide the Financing Parties and the
Seller with irrevocable notice of whether PEPCO will
purchase the Facility at such fair market value. PEPCO's
determination of whether to purchase the Facility shall
be in PEPCO's sole discretion.

6.   In the event PEPCO elects to purchase the Facility,
pursuant to Subsection 18.6(b)(ii) and paragraph 5
above, PEPCO shall purchase the Facility free and clear
of all liens, conditions, easements, encumbrances or
restrictions other than those which existed at the time
of the appraisal process or which PEPCO specifically
agrees to assume. The appraisers must take all such
liens, conditions, easements, encumbrances or
restrictions into account in establishing the fair
market value of the Facility. The Financing Parties in
the Financing Documents shall recognize PEPCO's rights
as set forth herein, and in Subsection 18.6(b)(ii).
PEPCO's purchase of the Facility shall be consummated at
a settlement to be scheduled within two hundred and
seventy (270) Days from the receipt by the Financing
Parties and the Seller of PEPCO's notice of its
intention to pursue its right to purchase the Facility
pursuant to Subsection 18.6(b)(ii), at a time and place
mutually agreeable to PEPCO and the Financing Parties.
The Financing Parties, the Seller and PEPCO shall
execute and deliver at settlement all documents
necessary to transfer, assign and convey to PEPCO all of
the right, title and interest in the Facility. PEPCO
shall pay to the Financing Parties (or to the Seller, if
so instructed by the Financing Parties) at settlement
the amount specified in paragraph 5 hereof in cash, by
certified check or by wire transfer of funds.

7.  Capitalized terms used in this Appendix shall have
the meanings assigned to those terms in the Agreement,
unless otherwise defined herein. Notices and other
materials to be provided to PEPCO, the Financing Parties
and the Seller hereunder shall be provided in accordance
with the requirements set out in Section 19.2 of the
Agreement, at the following addresses:

PEPCO:
Manager, Supply Side Resources
PEPCO
l900 Pennsylvania Avenue, N.W.
Washington, D.C. 20068
Telephone: (202) 872-3044
Telefacsimile: (202) 331-6185

With a copy to:

Vice-President, Energy Policy
and Development
PEPCO
1900 Pennsylvania Avenue, N.W.
Washington, D.C. 20068

SELLER

President
Panda Energy Corporation
4100 Spring Valley
Suite 1001
Dallas, Tx 75244
Telephone: (214) 980-7159
Telefacsimile: (214) 980-6815 
FINANCING PARTIES: (To be
provided by Seller after the Closing Date)

8.  The Seller shall cooperate with PEPCO and the
Financing Parties to implement the provisions of this
Appendix P and PEPCO's right to purchase the Facility in
accordance with Subsection 18.6(b)(ii). The Seller shall
be bound by any determination made by PEPCO and the
Financing Parties as to the fair market value of the
Facility or any other terms and conditions of the
transfer of the Facility to PEPCO.





           FIRST AMENDMENT TO POWER PURCHASE AGREEMENT

      This  First  Amendment to Power Purchase Agreement  ("First
Amendment")  is  entered into as of September 16,  1994,  by  and
between  Panda-Brandywine, L.P. ("Seller'),  a  Delaware  limited
partnership,  and  Potomac Electric Power  Company  ("PEPCO"),  a
District  of  Columbia  and  Virginia  corporation  (referred  to
hereinafter  individually  as "Party"  and  collectively  as  the
"Parties".

                           WITNESSETH:

      WHEREAS,  Seller  and PEPCO entered into a  Power  Purchase
Agreement,   dated   as  of  August  9,  1991  ("Power   Purchase
Agreement"), pursuant to the terms of which PEPCO is to  purchase
capacity  and energy from an approximately 230 megawatt  electric
generating facility to be constructed by Seller; and

     WHEREAS, Seller and PEPCO desire to amend the Power Purchase
Agreement.

      NOW,  THEREFORE,  in consideration of these  premises,  the
mutual  covenants set forth herein, and other good  and  valuable
consideration,  the receipt of which is hereby acknowledged,  the
Parties hereby agree as follows:

                            ARTICLE I
                           DEFINITIONS

      1.1  Definitions. Capitalized terms used herein that are not
otherwise  defined  herein shall have the same  meanings  as  set
forth in the Power Purchase Agreement .

                           ARTICLE II
                           AMENDMENTS

      2.1   Amendments  to  Article I. Article  I  of  the  Power
Purchase Agreement is amended as follows:

(a) The following new section is added after Section 1.17:

      1.17A "Conrail" - The Consolidated Rail Corporation or  any
successor thereto.

(b) The following new section is added after Section 1.60:

      1.60A  "Must Run Hours" - The Hours during which  PEPCO  is
required to dispatch the Limited Dispatch Portion pursuant to the
first two sentences of Subsection 8.3(a).

(c)  Section 1.77 is deleted in its entirety and replaced by  the
following:

      1.77 "Scheduled Closing Date" - The date after October 30,
1994  on  which the Seller, by at least sixty ( 60 ) Days'  prior
written  notice  to  PEPCO, projects that the Closing  Date  will
occur, provided that Seller may replace such written notice  with
a  new  sixty 60 Days' written notice upon Seller's determination
that; the Scheduled Closing Date shall be delayed beyond the date
specified in the previous notice.

(d)  Section 1.79 is deleted in its entirety and replaced by  the
following:

     1.79 "Scheduled Commercial Operation Date" - The date during
the  period from June 1, 1996 to June 1, 1997 on which the Seller
projects  that the Actual Commercial Operation Date  will  occur.
Seller shall designate the Scheduled Commercial Operation Date on
or before the Closing Date.

      2.2  Amendments to Article III. Article III of the  Power
Purchase Agreement is amended as follows:

(a) Subsection 3.2(h)(x) is amended as follows:

     (1) Change the word "or" on the first line to a  comma;

     (2) insert the following phrase between the words "way" and
"necessary" on the second line:

     or, in the case of subparts B and D of this subsection,
     occupancy permits issued by Conrail

     (3) change the word "or" on the sixth line to a comma; and

     (4)  insert  the phrase "or occupancy permit"  between  the
words "ways and "satisfactory" on the seventh line.

(b) Subsection 3.2(1) is deleted in its entirety and replaced  by
the following:

      (1)  At  the  times  specified in  Subsection  4.2(a),  the
Interconnection Security pursuant to Section 4.2.

(c) Subsection 3.3(a) is amended by changing the word "or" on the
twentieth  line  to  a  comma, and by inserting  the  phrase  "or
occupancy  permit"  between the words "way"  and  "for"  on  the
twentieth line.

      2.3   Amendments  to Article IV. Article IV  of  the  Power
Purchase Agreement is amended as follows:

(a)  Subsection 4.1(b) is amended by changing the contra  on  the
twenty-first  line  to  a period, and by  deleting  the  language
beginning  with the word "subject" on the twenty-first  line  and
continuing through the phrase "Section 4.4." on the twenty-third
line.

(b) Subsection 4.1(c) is amended as follows:

     (1) Insert the word "and" following the comma at the end of
the eighth line;

     (2)  Change the comma following the word "Maryland" on  the
nineteenth  line  to a period, and delete the language  beginning
with  the  word  "and"  at  the end of the  nineteenth  line  and
continuing through the word "Date" on the twenty-sixth line; and

      (3) Insert the following new sentence between the first and
second sentences:

           Either  Party may terminate this Agreement immediately
     by  written  notice to the other Party given  within  thirty
     (30)  Days  after the Closing Date, if by the  Closing  Date
     Seller has not received easements or occupancy permits  from
     Conrail  for  construction  and  operation  of  Transmission
     Facilities for the Term of this Agreement on that portion of
     Conrail's  right-of-way located in Prince  George's  County,
     Maryland  that extends from the Facility to that portion  of
     the  Transmission Facilities Site that is owned by PEPCO  as
     of the Effective Date.

(c)  Subsection 4.2(a) is amended by deleting the first  sentence
in its entirety and replacing it with the following sentences:

On or before December 1, 1994, Seller shall provide PEPCO with  a
security deposit in an amount equal to the Interconnection  Costs
incurred by PEPCO prior to such date (including, but not  limited
to,  commitments  incurred  for  future  delivery  of  goods  and
services) for which Seller has not previously paid PEPCO pursuant
to  Section 9.3. On the Closing Date, Seller shall provide  PEPCO
with  an  additional security deposit in an amount equal  to  the
remaining balance of Interconnection Costs estimated pursuant  to
Section 9.2 for which Seller has not previously provided PEPCO  a
security  deposit  pursuant  to  the  first  sentence   of   this
Subsection  4.2(a)  or paid PEPCO pursuant to Section  9.3.  (The
security  deposits made pursuant to the first  two  sentences  of
this  Subsection  4.2(a)  are  defined  as  the  "Interconnection
Security.") The Interconnection Security shall be in any form set
forth in Section 4.3.

(d) Subsection 4.2(b) is amended as follows:

      (1) Change the phrase "of the amount of the Interconnection
Security" on the seventh and eighth lines to the phrase  "of  the
sum of the amounts of Interconnection Security";

      (2) Delete the word "initially" on the eighth line; and

      (3)  Change the phrase "the first sentence" on the  eighth
and ninth lines to the phrase "the first and second sentences".

(e)  Section 4.4 is deleted in its entirety and replaced  by  the
following:

     4.4 Extension to the Scheduled Commercial Operation Date.

     If  the  Scheduled Commercial Operation Date  designated  by
     Seller  pursuant to Section 1.79 of this Agreement is  prior
     to June 1, 1997, then, upon written notice to PEPCO given at
     least  sixty  (60)  Days prior to such Scheduled  Commercial
     Operation  Date, Seller may extend such Scheduled Commercial
     Operation Date until June 1, 1997. If the Extended Scheduled
     Commercial  Operation Date designated by Seller pursuant  to
     the  first sentence of this Section 4.4 is prior to June  1,
     1997,  then,  upon written notice to PEPCO  given  at  least
     sixty  (60) Days prior to such Extended Scheduled Commercial
     Operation  Date,  Seller may further  extend  such  Extended
     Scheduled Commercial Operation Date until June 1, 1997.

(f)  Subsection 4.6(a)  is  amended  by  deleting  the  language
beginning with "(ii)" on the seventh line and continuing  through
the  word "Section" on the eighth line, and by changing  "(iii)"
to "(ii)" on the ninth line.

      2.4   Amendments  to Article VI. Article VI  of  the  Power
Purchase Agreement is amended as follows:

(a) Subsection 6.1(a) is amended as follows:

     (1) The date "June 1, 1996" on the fifth line is changed to
the date "January 1, 1997"; and

     (2)  In the definition of the term "CR", the date "June  1,
1996" is deleted on the eleventh and twenty-second lines  and
replaced  in  both  places by the phrase "the  Actual  Commercial
Operation Date".

(b)  Subsection  6.1(b)  is amended by  inserting  the  following
phrase  between  the phrase "Subsection 6.1(a)"  and  the  word
"using"  in  both  places  where they appear  on  the  ninth  and
fifteenth lines:

(as adjusted in accordance with Subsections 6.1(f) and 6.1(g))

(c)  Subsection 6.1(c)(iii) is amended by deleting the date "June
1,  1996"  on the twelfth line and replacing it with  the  phrase
"the Actual Commercial Operation Date".

(d)  Subsection  6.1(d) is amended by inserting  the  phrase  "or
occupancy  permit" on the sixth line between the words "easement"
and "necessary".

(e)  Subsection 6.1(f) is redesignated as Subsection  6.1(h)  and
new Subsections 6.1(f) and 6.1(g) are added as follows:

     (f)  The  Monthly Capacity Payments calculated  pursuant  to
     Subsection  6.1(a) shall be adjusted to reflect  the  annual
     capacity payment adjustments set forth in Appendix Q.
     
     The  annual capacity payment adjustments set forth in Column
     2  of  Appendix Q shall be made by Contract Year unless  the
     first  Contract Year begins before January 1, 1997, in which
     case  such annual capacity payment adjustments shall be made
     by  Calendar  Year (with Calendar Year 1 to begin  at  12:00
     midnight  on December 3l, 1996 and end at 12:00 midnight  on
     December  31, 1997). The annual capacity payment adjustments
     shall be spread evenly over the Monthly Capacity Payments in
     each such Contract Year or Calendar Year, as applicable.
     
     The annual capacity payment adjustments for each of Contract
     Years  11  through 25 set forth in Column 4  of  Appendix  Q
     shall be spread evenly over the Monthly Capacity Payments in
     each such Contract Year.

(g)   The  Monthly  Capacity  Payments  calculated  pursuant   to
Subsection 6.1(a) shall be reduced to reflect any Potential Costs
calculated in accordance with the following formula:

PC = CPWIRR Increase - TC

Where:

PC =   Potential Costs

CPWIRR
Increase =   The predicted increase in PEPCO`s Cumulative
Present Worth of Incremental Revenue Requirements. If the  actual
peak  load  experienced by PEPCO during or before 1997 equals  or
exceeds  5,697 MW, the CPWIRR Increase shall be determined  from
Column  1 of Appendix S . If the actual peak load experienced  by
PEPCO  during (but not before) 1998 equals or exceeds 5,697  MW,
the CPWIRR Increase shall be determined from Column 2 of Appendix
S. If the actual peak load experienced by PEPCO during and before
1998 does not equal or exceed 5,697 MW, the CPWIRR Increase shall
be  determined from Column 3 of Appendix S. For purposes  of  the
determination  of  the  CPWIRR Increase,  the  actual  peak  load
experienced  by  PEPCO  in any year shall  be  PEPCO's  60-minute
system  peak demand for such year, weather corrected and adjusted
to  account for unused available energy use management and  shall
be   adjusted  to  account  for  emergency  procedures   (voltage
reductions  and rolling black-outs) occurring during  the  actual
peak,  for  the purpose of approximating what the highest  actual
peak  load  would  have  been in the  absence  of  the  emergency
procedures. PEPCO shall undertake to promptly disclose to Seller
all  reports  made to any state or federal regulatory commission,
reliability  council or power pool concerning any such  emergency
procedures instituted during the actual peak, provided,  however,
that  PEPCO shall not incur any liability to Seller, or be deemed
to  be in breach of this Agreement, if PEPCO should inadvertently
fail  to make any such disclosure. Such peak load and adjustments
shall  be as prepared by PEPCO for PJM Pool accounting and other
reporting  purposes.  Actual peak load shall  also  be  adjusted
upward for reductions of capacity under the contract entered into
by  PEPCO  and  Ohio  Edison Company, dated March  18,  1987,  as
supplemented or amended from time to time.

TC =      An estimate of the costs that would be payable by
PEPCO pursuant to Subsection 15.3(b) assuming that PEPCO provided
notice  of  termination under Subsection 15.3(a) on  the  Closing
Date,  which costs shall equal the sum of (x) the cost  estimates
set  forth in Column 1 of Appendix R for the appropriate  Closing
Date  and  (y)  a fixed fee of either three million dollars  
($3,000,000.00) if the Closing Date occurs prior to May 1, 1995,  
or five million dollars ($5,000,000.00) if the Closing Date occurs
on or after May 1, 1995.

PEPCO shall calculate the Potential Costs by February 1, 1999.  If
this  Calculation  results  in a positive  number  for  Potential
Costs, then, within ten (10) Days after PEPCO notifies Seller  of
the  results  of  the calculation, the Parties shall  enter  into
negotiations  in  an  effort to agree  upon  adjustments  to  the
Monthly Capacity Payments or other measures that will reduce  the
Potential  Costs to zero (on a net present value basis  expressed
in  1994 dollars using an annual discount rate of 9.84%). If the
Parties are unable to agree upon such adjustments or measures  on
or  before April 1, 1999, then the Monthly Capacity Payments  for
Contract  Years 11 through 25 shall be reduced by the product  of
the Potential Costs multiplied by 0.0335, provided that:

           (i)  for  each  of Contract Years 11 through  15,  the
     Monthly  Capacity Payments shall be reduced by no more  then
     the amount shown in Column 4 of Appendix Q for such Contract
     Year  divided  by twelve (12) (for each such Contract  Year,
     the  amount  by  which  the product of the  Potential  Costs
     multiplied by O.402 exceeds the amount shown in Column 4  of
     Appendix  Q for such Contract Year shall be referred  to  as
     the "Unrecovered Amount"); and
     
           (ii)  for  each of Contract Years 16 through  25,  the
     Monthly  Capacity Payments shall be reduced by an additional
     amount equal to the product of the sum of the present values
     (in  1994  dollars  using  a 9.84%  discount  rate)  of  the
     Unrecovered Amounts multiplied by 0.0664.

(f) Subsection 6.2(b)(v) is amended as follows:

      (1)  The first paragraph is amended to read in its entirety
as follows:

     The  firm gas rate to be applied for Generation of the First
     Dispatch  Segment (FGRA) during the Must Run Hours  will  be
     the  weighted  average  of  two (2)  components.  The  first
     component  will represent natural gas supplied from  natural
     gas  reserves,  or  pursuant to a firm gas  supply  contract
     equivalent to natural gas reserves, purchased by Seller  and
     will  have  a  guaranteed price throughout the  Term.  The
     second component will represent natural gas market purchases
     by  Seller  and be tied to natural gas market prices.  The
     percentage  of  the Fuel to be made available from  Seller's
     natural   gas  reserves  (or  equivalent  firm  gas   supply
     contract)  for  the Term which is required  to  operate  the
     Facility for the First Dispatch Segment during the Must  Run
     Hours is given in Appendix M as %GRCA. The firm gas rate to
     be  applied  for  generation of the First  Dispatch  Segment
     (FGRA)  during Hours other than the Must Run Hours  and  for
     the  generation of the Second Dispatch Segment  (FGRB)  will
     represent natural gas market purchases by Seller and be tied
     to  natural  gas market prices. The FGRA and  FGRB  will  be
     calculated in accordance with the following formulas:

FGRA  During  Must  Run  Hours = 
(FGRR * %GRCA/100%)  +  [FGMR  *
(1-%GRCA/100%)

FGRA During Hours Other Than Must Run Hours = FGMR

FGRB = FGMR


Where:    FGRA  =    Firm Gas Rate for the First Dispatch Segment.

          FGRB  =    Firm  Gas  Rate for  the  Second  Dispatch
                     Segment.

          FGRR  =    Firm Gas Reserve Rate.
 
          FGMR  =    Firm Gas Market Rate.

          %GRCA =    Percent Gas Reserve Commitment to fuel  the
          First  Dispatch Segment, as set forth in  column  2  of
          Appendix M for each Contract Year.

      (2)  The second paragraph is amended by changing the phrase
"column  4" on the second line to the phrase "column 3",  and  by
deleting  the date "June 1, 1996" on the eighth and  tenth  lines
and  replacing  it  in both places with the  phrase  "the  Actual
Commercial Operation Date".

      (3)  The  formula for the "FGMR" at the end  of  the  third
paragraph is amended to read as follows in its entirety:

FGMR = FGMRi * [(.77*CIf) + (.23*TIf)] * P

     (4) A new definition for the new term "P" is added following
the  definition  of  the  term "TIf" at  the  end  of  the  third
paragraph as follows:

      P  = 0.9 for each of the first four (4) Contract Years  and
1.0 for each Contract Year after the fourth Contract Year.

      (5)  The  last paragraph is amended by changing the  phrase
"tenth  anniversary"  on the fourth line  to  the  phrase  "sixth
anniversary".

      2.5  Amendments to Article VII. Article VII of the  Power
Purchase Agreement is amended as follows:

(a) Subsection 7.1 (a) is amended by changing the phrase "forty-
eight  (48) Months" on the second line to the phrase "fifty  (50)
Months".

(b)  Subsection  7.1(c)(i) is amended by adding  the  phrase  "or
occupancy permits" at the end of the second line between the word
"easements" and the semicolon.

(c)  The  first  sentence  of Subsection  7.3(a)  is  amended  by
deleting the language beginning with the word "the" on the second
line  and continuing through the phrase "Operation Date)" on  the
seventh line, and replacing it with the phrase "June 1, 1996".

(d) Subsection 7.3(a)(v) is amended as follows:

     (1) On the thirtieth line, change the word "or" to a comma,
and  insert the phrase "or occupancy permits" between  the  words
"way" and "necessary"; and

      (2)  On  the thirty-third line, change the word "or"  to  a
comma,  and  insert the phrase "or occupancy permit" between  the
words "way" and "satisfactory".

      2.6   Amendments to Article VIII. Article VIII of the Power
Purchase Agreement is amended as follows:

(a)  The first sentence of Subsection 8.3 (a) is deleted  in  its
entirety and replaced by the following two sentences:

PEPCO  shall  dispatch  the portion of the Facility's  Dependable
Capacity designated as the Limited Dispatch Portion for  a  total
of  sixty  (60) Hours Monday through Friday for each Week  it  is
available.  Initially, such dispatch shall be scheduled  for  the
Hours  from  8:00 A.M. to 8:00 P.M. on each such  Day,  but  this
schedule may be adjusted by the Operating Committee.

(b ) Subsection 8.7(b)(i) is amended as follows:

      (1) The Phrase "first anniversary" in the first sentence is
changed  to the phrase "later of December 31, 1998 or the  second
anniversary";

      (2) The phrase "second anniversary" in the second sentence
is changed to the phrase "later of December 31, 1999 or the third
anniversary";

      (3)  The phrase "third anniversary" on the seventh line  is
changed  to the phrase "later of December 3l, 2000 or the  fourth
anniversary"; and

     (4) The phrase "such third anniversary" on the tenth line is
changed  to  the phrase "the later of December 3l, 2000  or  such
fourth anniversary".

(c)  Subsection 8.7(b)(ii)(B) is amended by changing  the  phrase
"third anniversary" on the seventh and eighth lines to the phrase
"later of December 31, 2000 or the fourth anniversary".

      2.7   Amendments  to Article IX. Article IX  of  the  Power
Purchase Agreement is amended as follows:

(a) Section 9.6 is amended as follows:

      (1)  Change the word "and" on the twenty-third  line  to  a
comma;

      (2) insert the phrase "or occupancy permits" between  the
words "way" and "required" on the twenty-fourth line; and

      (3)  on the twenty-eighth line, change the word "or" to  a
comma,  and  insert the phrase "or occupancy permit" between  the
words "way" and "satisfactory".

(b) A new Section 9.7 is added as follows:

      9.7   Third  Party  Assertion of  Interest  in  Portion  of
Transmission Facilities Site.

(a)  Seller  shall  promptly provide PEPCO with  a  copy  of  any
revision  that  Seller  makes  to  its  title  search   for   the
Transmission Facilities Site at any time up to and including  the
Closing  Date. Seller shall provide PEPCO with copies of Seller's
agreement(s)  with  Conrail for easements, occupancy  permits  or
other rights for the Transmission Facilities Site, and copies  of
all  documents  related to such agreement (s).  Seller  shall  be
responsible  for  any and all costs of obtaining and  maintaining
rights  to  locate the Transmission Facilities upon  the  Conrail
right  of-way,  including, but not limited to,  an  initial  fee,
annual rentals, relocation costs, and all other costs payable  to
Conrail  under  the  terms  of Seller's agreement  with  Conrail,
during the Term of this Agreement plus fifteen (15) Years.

(b)  If  at any time during the Term of this Agreement  a  person
asserts an Interest in one or more parcels of land covered by  an
occupancy  permit issued by Conrail to Seller for any portion  of
the  Transmission  Facilities Site  and  the  assertion  of  such
interest may prevent, interrupt or delay the construction  and/or
operation  of Transmission Facilities on such parcel,  then  the
Parties  shall  undertake  the following  actions.  Seller  shall
notify  PEPCO of such assertion of an interest, provided that  if
the interest is asserted against PEPCO following the transfer  of
the  Transmission  Facilities Site to PEPCO, PEPCO  shall  notify
Seller  of such assertion.  Seller shall use its best efforts  to
resolve  the matter expeditiously to eliminate the impediment  to
construction and/or operation of the Transmission Facilities.  If
Seller  is  unable  to eliminate the impediment  to  construction
and/or  operation  of  the  Transmission  Facilities  within  one
hundred  and  twenty  (120) Days after the  date  of  the  notice
provided for in the second sentence of this Subsection 9.7(b)  or
if  a  court of competent jurisdiction issues an order suspending
construction  and/or  operation of  the  Transmission  Facilities
(which  order  Seller is unable to have modified or withdrawn  to
eliminate such suspension within thirty (30) Days after the  date
of  such  order)  in a proceeding involving an  assertion  of  an
interest  in one or more parcels of land covered by an  occupancy
permit  issued  by  Conrail to Seller  for  any  portion  of  the
Transmission Facilities Site, then, upon request by Seller, PEPCO
shall  use  good  faith efforts to exercise  any  eminent  domain
rights it may have in order to obtain title to the parcel  or  to
obtain  an  easement  or  other  right  to  use  the  parcel  for
construction and operation of the Transmission Facilities. (After
PEPCO's  obligation to exercise its eminent domain rights  arises
under  the immediately preceding sentence, Seller shall  continue
to  seek  to  eliminate  the impediment  to  construction  and/or
operation   of   the  Transmission  Facilities   (including,   if
applicable, to seek modification of any order issued by  a  court
of   competent   jurisdiction  suspending   construction   and/or
operation  of  the  Transmission  Facilities  to  eliminate  such
suspension)).  PEPCO's  obligation to  so  exercise  its  eminent
domain rights is contingent upon the prior transfer by Seller  to
PEPCO   of  Seller's  rights  under  the  certificate  of  public
convenience  and necessity issued by the Maryland  Commission  to
Seller authorizing construction and operation of the Transmission
Facilities ("CPCN"). Such transfer is to be made on or  prior  to
the  Actual Commercial Operation Date, subject to approval by the
Maryland  Commission on terms satisfactory to PEPCO in  its  sole
discretion.  If however, a third party asserts an interest  in  a
portion  of  the  Transmission  Facilities  Site  prior  to  such
transfer, then PEPCO and Seller shall seek authorization from the
Maryland  Commission on terms satisfactory to PEPCO in  its  sole
discretion to transfer Seller's rights under the CPCN to PEPCO on
an expedited basis.

(c)  Seller  shall bear all costs incurred by PEPCO in exercising
its  eminent  domain rights for any portion of  the  Transmission
Facilities  Site.  Such costs shall be paid by  Seller  to  PEPCO
pursuant  to Section 6.6. If Seller fails to pay any  such  costs
within the thirty (30) Day period specified in Section 6.6, then,
in addition to its other rights under this Agreement in the event
of  such  failure,  PEPCO's obligation to  exercise  any  eminent
domain rights it may have shall cease and PEPCO may terminate any
eminent domain proceedings which have been instituted.

(d)  PEPCO's  good faith efforts to exercise its  eminent  domain
rights  in order to obtain use of any portion of the Transmission
Facilities   Site   for  construction  and   operation   of   the
Transmission Facilities shall not relieve Seller of  any  of  its
obligations under this Agreement with respect to the Transmission
Facilities  Site  or the Transmission Facilities (including,  but
not   limited   to  Seller's  indemnification  obligation   under
Subsection  16.1(c)). Seller remains responsible  for  fulfilling
all   such  obligations  by  the  deadlines  specified  in   this
Agreement. PEPCO shall have no liability to Seller arising out of
PEPCO's good faith efforts to exercise its eminent domain  rights
as  set  forth  in Subsection 9.7(b) hereof, including  but  not
limited to, any liability for any delays in the Actual Commercial
Operation  Date. Furthermore, PEPCO shall not be  precluded  from
exercising any right that it has under this Agreement (including,
but  not  limited  to, rights to terminate the  Agreement)  as  a
result  of  PEPCO' s good faith efforts to exercise  its  eminent
domain rights as set forth in Subsection 9.7(b) hereof.

      2.8   Amendments to Article XI. Article XI  of  the  Power
Purchase  Agreement  is amended by inserting  the  phrase  ",  or
purchase  sufficient natural gas pursuant to a  firm  gas  supply
contract equivalent to natural gas reserves," between the  words
"gas" and "to" on the eleventh line of Subsection 11.2(a).

      2.9  Amendments to Article XIV. Article XIV  of  the  Power
Purchase Agreement is amended as follows:

(a)  the  phrase  "three hundred and sixty  (360)  Days"  on  the
thirteenth  line  of  Subsection 14.1 is changed  to  the  phrase
"three hundred and sixty-six (366) Days".

(b)  The  date  "June 1, 1997" on the fourth line  of  Subsection
14.4(a) is changed to the date "June 1, 1998".

(c)  The second sentence of Subsection 14.4(b) is amended to read
as follows in its entirety:

      In  any  condition  of  Force  Majeure  excuses  a  Party's
performance for a time period of: (i) three hundred and sixty-six
(366)  Days in the event of a Force Majeure occurring during  the
period  between  the  Closing  Date  and  the  Actual  Commercial
Operation Date, or (ii) five hundred and forty (540) Days  during
the  period after the Actual Commercial Operation Date,  and  the
condition of Force Majeure continues after the conclusion of  the
applicable  time  period, the Party not  excused  by  such  Force
Majeure  may  terminate  this Agreement  immediately  by  written
notice  to the other Party, without further obligation, or extend
such period at its sole discretion.

      2.10  Amendments to Article XV. Article  XV  of  the  Power
Purchase Agreement is amended as follows:

(a)  Subsection 15.1(e) is amended by changing the date "December
1, 1994" on the second line to the date "October 1, 1995".

(b)  The  first  sentence of Subsection  15.3(b)  is  amended  by
changing  the  date "December 1, 1994" in both  places  where  it
occurs in the first sentence to the date "May 1, 1995".

      2.11      Amendments to Article XIX. Article XIX  of  the
Power  Purchase  Agreement is amended  by  making  the  following
changes to Section 19.10:

(a)  Insert the phrase "persons providing corporate financing  to
Panda  Energy Corporation or PEPCO,"  between the comma  and  the
word "suppliers" at the beginning of the thirteenth line.

(b)  Insert  the  phrase  "to  the extent  required  pursuant  to
applicable  federal securities laws or regulations of the  United
States, and" between the word "Party". and the word "to" at  the
beginning of the twenty-fifth line.

      2.12  Amendments to Appendices. The Appendices to the Power
Purchase Agreement are amended as follows:

(a) Appendix B is amended as follows:

      (1)  Delete Tables 2, 6 and 8 in their entirety and replace
them  with revised Tables 2, 6, and 8 respectively, as set  forth
in Attachment E to this First Amendment.

      (2)  Add new Table 9 as also set forth in Attachment  E  to
this First Amendment.

(b)  Appendix F is deleted in its entirety and replaced by a  new
Appendix F as set forth in Attachment F to this First; Amendment.

(c) Appendix L is amended by changing the date "June 1, 1996"  on
the  second  line  of  footnote  2  to  the  phrase  "the  Actual
Commercial Operation Date".

(d) Appendix M is deleted in its entirety and replaced by a new
Appendix M as set forth

(e) A new Appendix Q, as set forth in Attachment B to this First
Amendment, is added to the Power Purchase Agreement.

(f) A new Appendix R, as set for the Attachment C to this First
Amendment, is added to the Power Purchase Agreement.

(g) A new Appendix S, as set for in Attachment D to this First
Amendment, is added to the Power Purchase Agreement.

                           ARTICLE III
                  EFFECTIVE DATE OF AMENDMENTS

     3.1 Effective Date of Amendments.

(a)  The amendments to Subsections 4.2(a) and 4.2(b) of the Power
Purchase Agreement set forth in Sections 2.3(c) and 2.3(d) of
this First Amendment and the amendments to Subsections 15.1(e)
and 15.3(b) of the Power Purchase Agreement set forth in Section
2.10 of this First Amendment shall be effective as the date that
appears in the first paragraph of this First Amendment.

(b)  All other amendments to the Power Purchase Agreement
set forth in Article II of this First Amendment, except for
those set forth in Sections 2.3(c), 2.3(d) and 2.10 of this
First Amendment, shall become effective when: (i) PEPCO has
received a final, nonappealable order from the Maryland
Commission finding that this First Amendment is consistent
with PEPCO's least cost planning and approving the First
Amendment, (ii) PEPCO has received a final, nonappealable
order from the District of Columbia Commission approving an
action plan which includes the Facility, in the context of
the District of Columbia Commission's consideration of
PEPCO's Integrated Least-Cost Resource Plan dated June 30,
1994, and (iii) each Party has notified the other Party
pursuant to Subsection 3.1(c) hereof that each such order
is satisfactory inform and substance to the notifying Party
in its sole discretion. The Parties shall seek all such
regulatory approvals expeditiously and use all reasonable
efforts to obtain the approvals specified above from the
Maryland Commission and the District of Columbia
Commission.

(c) Upon receipt by PEPCO or Seller of any order or
approval described in Subsection 3.1(b) above, such Party
shall promptly transmit to the other Party a copy of such
order or approval. Within thirty (30) Days after the date
of such transmittal, each Party shall give notice to the
other Party whether it deems the order to be satisfactory
in form and substance in its sole discretion.

                           ARTICLE IV
                          MISCELLANEOUS
                                
     4.1 Notices. Any notice or documents required or authorized
by this First Amendment to be given to a Party shall be given in
writing and shall be either: (a) personally delivered, (b)
mailed by registered or certified mail (return receipt
requested) postage prepaid, (c) sent by overnight delivery
service (with a receipt for delivery), or (d) sent by
telefacsimile with a signed acknowledgment of receipt by return
facsimile, to such Party at the following address:
                                
For Seller:                   For PEPCO:
President                     Manager, Supply Side Resources
Panda Energy  Corporation     PEPCO
4100 Spring Valley            1900 Pennsylvania Avenue, N.W.
Suite 1001                    Washington, D.C. 20068
Dallas, TX 75244              Telephone: (202 ) 872-3044
Telephone: (214) 980-7159     Telefacsimile: (202) 331-6185
Telefacsimile:(214) 980-6815

                              With a copy to:

                              Group Vice-President,
                              Energy and Market Policy and Development
                              PEPCO
                              1900 Pennsylvania Avenue, N.W.
                              Washington, D.C. 20068

Each Party's designation of such person and/or address may be
changed at any time by such Party upon written notice given
pursuant to the requirements of this section. A notice served by
mail shall be effective upon receipt.

     4.2  CHOICE OF LAW. THIS FIRST AMENDMENT SHALL BE
INTERPRETED, CONSTRUED AND GOVERNED BY THE LAWS OF THE STATE
OF MARYLAND AND, TO THE EXTENT APPLICABLE, FEDERAL LAW,
WITHOUT REGARD TO ANY APPLICABLE CONFLICT OF LAWS PROVISIONS.
THE PARTIES HEREBY SUBMIT TO THE JURISDICTION OF COURTS
LOCATED IN, AND VENUE IS HEREBY STIPULATED TO BE IN,
BALTIMORE, MARYLAND.

     4.3 Further Assurances. If either Party determines in its
reasonable discretion that any further instruments, assurances
or other things are necessary or desirable to carry out the
terms of this First Amendment, the other Party shall execute
and deliver all such instruments and assurances and do all
things reasonably necessary or desirable to carry out the terms
of this First Amendment.

     4.4 Waiver. No waiver by either Party of the performance of
any obligation under this First Amendment or with respect to any
default or any other matter arising in connection with this
First Amendment shall be deemed a waiver with respect to any
subsequent performance, default or matter.

     4.5 Modification or Amendment. No modification, amendment
or waiver of any provision of this First Amendment shall be
valid unless it is in writing and signed by both Parties.

     4.6 Counterparts. This First Amendment may be executed in
several counterparts, and all such counterparts shall constitute
one agreement binding on both Parties hereto and shall have the
same force and effect as an original instrument, notwithstanding
that both Parties may not be signatories to the same original or
the same counterpart.

     4.7 Confidential Information. The Parties agree that this First
Amendment contains confidential information and, therefore,
shall not be disclosed to any third party without the consent of
both Parties. Further, any information provided by a Party to
the other Party pursuant to this First Amendment and labeled
"CONFIDENTIAL" shall be used by the receiving Party solely in
connection with the purposes of this First Amendment and the
Power Purchase Agreement as amended by this First Amendment and
shall not be disclosed by the receiving Party to any third
party, except with the providing Party's consent, and upon
request of the providing Party shall be returned thereto.
Notwithstanding the above, the Parties acknowledge and agree
that this First Amendment and any such information may be
disclosed to the Financing Parties, persons providing
development financing to Seller or providing corporate financing
to Panda Energy Corporation or PEPCO, consultants, suppliers and
potential suppliers of Fuel and major equipment to the Facility
and other third parries as may be necessary for PEPCO and Seller
to perform their obligations under the Power Purchase Agreement
as amended by this First Amendment (including, but not limited
to, consultants retained by PEPCO to reviews Seller's Fuel
Supply Plan, Fuel Supply Contract(s), or other contracts or
arrangements with respect to fuel for the Facility).  To the
extent that such disclosures are necessary, the Parties also
agree that they shall endeavor in disclosing the First Amendment
and any such information to seek to preserve the confidentiality
of such disclosures. This provision shall not prevent either
Party from providing this-First Amendment or any confidential
information received from the other Party to the extent required
pursuant to applicable federal securities laws or regulations of
the United States, and to any court or governmental body as may
be required by such court or body, provided that, if feasible,
the disclosing Party shall have given prior notice to the other
Party of such required disclosure and, if so requested by such
other Party, shall have used all reasonable efforts to oppose
the requested disclosure, as appropriate under the
circumstances, or to otherwise make such disclosure pursuant to
a protective order or other similar arrangement for
confidentiality . Without limiting the scope of the foregoing,
the Parties explicitly agree to use all reasonable efforts to
maintain the confidentiality of this First Amendment in any
filings with, or submissions to, any governmental or regulatory
authorities.

     4.8 Third Parties. This First Amendment is intended solely
for the benefit of the Parties, and nothing in this First
Amendment shall be construed to create any duty to, or standard
of care with reference to, or any liability to, any person not
a Party to this First Amendment.

     4.9  Headings. The headings contained in this First Amendment
are solely for the convenience of the Parties and should not
be used or relied upon in any manner in the construction or
interpretation of this First Amendment.

     4.10 Press Releases. Prior to the Actual Commercial
Operation Date, neither Party shall issue any press
release referring to this First Amendment without
coordination with, and the prior approval of the other
Party.

     4.11 Continuing Effectiveness of Power Purchase
Agreement. The Power Purchase Agreement, as amended by
Article II of this First Amendment (which amendments
shall become effective at the times specified in Article
III of this First Amendment, remains in full force and
effect and is hereby ratified by the Parties.

       IN WITNESS WHEREOF , the Parties have caused
this First Amendment to be executed by their respective
duly authorized officers as of the date first above
written.

                            POTOMAC ELECTRIC POWER COMPANY

ATTEST:                     By:
                            Title: Group Vice President
                            Energy & Market Policy &
                            Development


                            PANDA-BRANDYWINE, L.P.
ATTEST:
                            By:  Robert W. Carter
                            Title:  President

                         APPENDIX F
         INTERCONNECTION AND COMMUNICATION SPECIFICTION

A. Dispatchable Portion

     Commencing on the Actual Commercial Operation Date,
PEPCO shall have dispatch control over the Dispatchable
Portion of the Facility's Dependable Capacity in accordance
with the terms of the Agreement. Mutually acceptable
dispatch procedures shall be established by the Operating
Committee pursuant to Subsection 8.3(b) of the Agreement and
adopted prior to the Actual Commercial Operation Date, and
shall include, but shall not be limited to, the following
elements:

     1. Subject to Prudent Utility Practices, Section 8.3 of
the Agreement and the provisions of Section A.3 hereof,
PEPCO shall have the right to dispatch the Dispatchable
Portion of the Facility in order to increase or decrease the
Net Electrical Output to the PEPCO System. The Dispatchable
Portion of the Facility shall have an incremental cost curve
with zero or positive slope. The Dispatchable Portion of the
Facility cannot have other variable costs that negate the
effect of the positive or zero incremental cost curve.

     2. Seller shall purchase and own such
telecommunications equipment for the Facility as may be
reasonably required from time to time by PEPCO consistent
with Prudent Utility Practices in order to allow PEPCO to
maximize economic and reliable dispatch of the Facility in
coordination with the PEPCO System. The equipment that is
initially installed shall conform to the provisions set
forth in the operational requirements of section A.5 hereof.

     3. Subject to Prudent Utility Practices and to the
terms and provisions of the Agreement, PEPCO shall have the
sole discretion to determine whether to dispatch the
Dispatchable Portion of the Facility. If PEPCO elects to
dispatch the Dispatchable Portion of the Facility, PEPCO
will do so at certain specified incremental steps as agreed
upon by the Parties, as such increments and rate of change
of output (ramping rate) may be modified by the Operating
Committee. PEPCO will not guarantee any minimum hourly load
or minimum annual generation in dispatching the Dispatchable
Portion of the Dependable Capacity of the Facility. However,
to the extent practicable in making decisions with respect
to dispatch of the Dispatchable Portion of the Facility,
PEPCO shall give reasonable consideration to the obligations
of Seller under the Steam Supply Contract, in accordance
with procedures to be established by the Operating Committee
which procedures shall include reasonable prior notice of
dispatch of the Dispatchable Portion of the Facility to and
from the various load levels when conditions permit such
notice.

     4. PEPCO shall be entitled to the reduction of the Net
Electrical Output of the Facility as specified in Section
5 of the Agreement during Minimum Emergency Generation
Conditions for up to a maximum of two hundred (200)
cumulative hours of operation of the Limited Dispatch
portion during any Year. PEPCO may interrupt or suspend
delivery of electricity from the Facility during an
Emergency Condition or otherwise in accordance with Section
5 of the Agreement. Such occurrences shall not be included
for purposes of determining compliance with the two hundred
(200) cumulative hours limitation on reductions set forth in
the first sentence of this Section A.4.

     5. The following equipment, specified by PEPCO, will
be required at the Facility Site.

      (a)  Remote Terminal Unit (RTU) with Redundant 
           Automatic Generation Control. (AGC). A single RTU
           combining the functions of SCADA and Generation/
           Voltage control is required.  A "desired generaltion"
           signal from the PEPCO Control Center will cause the
           AGC at the Facility to transmit an analog or digital
           signal corresponding from zero (0) to full unit load,
           to the Facility's coordinated boiler/trubine control
           system or product a visual display for use by the
           Facility operator.  The Facility will follow this
           "desired generation" requirement within the limits
           allowed by the Facility's coordinated contorl system.
           VAR loading (voltage set points) will also be signalled
           from the PEPCO Control Center to control the voltage
           of the Facility's excitation system.  This interface
           as well as the necessary status and permissive signals
           must be included in the AGC units for implementation of
           both automatic WATT and VAR control.  (See Attachment
           "A" for block diagram of RTU/AGC equipment.)
      
It will be the Facility operator's responsibility to assure that the 
generator is operated within its voltage limitations, and the limits of its 
capability curve, at all times.

     The RTU/AGC shall have a protocol compatible for communications with 
PEPCO's Master Station.

      (b)  Telecommunications Requirements. The RTU/AGC unit will
      incorporate the capability for telecommunication of three
      (3) phase watts, vars, volts, and amperes measured at the
      generator terminals, and three (3) phase station service
      watts, vars, volts and amperes measured at the normal and
      startup transformer secondaries. Other parameters, such as
      those listed below, will be telemetered via the RTU/AGC from 
      the turbine generator equipment with the choice of parameters 
      to be made durinq preparation of the Interconnection Plan as
      appropriate for the actual Facility design:

       (1)  Actual gross MW.
       (2)  Actual station service.
       (3)  Actual gross MVAR.
       (4)  Desired generation (set point return).
       (5)  Unit response rate (MW)/minute).
       (6)  Maximum limit (MW).
       (7)  Minimum limit (MW).
       (8)  Low Boiler limit (MW).
       (9)  High Boiler limit (MW).
       (10) Unit desired volts (set point return).
       (11) Unit actual volts.
       (12) Response rate (volts).
       (13) Maximum operating volts.
       (14) Minimum operating volts.
       
       (c) Status Monitoring. The RTU/AGC units will also require
       input for monitoring of the status of other conditions
       such as those listed below, for AGC control functions
       with the choice of conditions to be made during preparation
       of the Interconnection Plan as appropriate for the
       actual Facility design.
       
       (1)  Governor mechanical limit (on-off).
       (2)  Automatic control (on-off) (MW).
       (3)  Redundant AGC unit in control.
       (4)  Generator circuit breaker position (open-closed).
       (5)  Normal and start-up station service circuit breaker
            position (open-closed).
       (6)  Maximum/Minimum MW limit violated.
       (7)  Automatic control (on-off) (volts)
       (8)  Plant frequency alarm.
       (9)  Intertie circuit breaker position (open-closed).
       (10) Man/Machine Interface com. line failure alarm.
      
       (d)  Control Points. The RTU/AGC shall be equipped, as a minimum,
            with control points for the intertie breakers.  Other points
            may be requird as determined by the seller.

       (e)  Billing Metering. The RTU/AGC shall be equipped for 
            telecomunicating 3 phase KWH and KVH as supplied by a 
            meter encoder. 

The design of the control system which is selected by the Seller
for the Facility may influence the manner in which the above
functions are accomplished, but in any case, the Facility
control system must furnish analog and digital inputs to the
TRU/AGC unit for the parameters and conditions selected pursuant
to this Section (See Attachment "A"). Voltage measurement shall be
on a one hundred and twenty (120) volt basis and 90-130 volt range.
All transducers shall have a minimum accuracy of plus/minus of 0.5%.

     6. Incremental voltage control of the generator must be
provided. PEPCO requires that the generator have reactive
characteristics consistent with manufacturers' capacities, and
as similar to PEPCO units as follows:

     (a) Fifty percent (50%) of nameplate MVA at generator
         minimum load (lagging NVAR).

     (b) Thirty percent (30%) of nameplate MVA at generator full
         load rating (lagging MVAR).

     (c) Fifty percent (50%) of nameplate MVA at
         generator minimum load (leading MVAR);

     (d) Fifteen percent (15%) of nameplate MVA at
         qenerator full load rating (leading NVAR).

     7.  Loan Profile Recorder. Pulse outputs from kilowatt hour and
kilovar hour meters (In/Out) are required to be sent to a load profile recorder.

     8. Communication Channels. Communications channels are required 
to be installed and maintained between PEPCO and the Facility. The following
list comprises the minimum presently conceived requirements for
communications links between the Facility and PEPCO. Additional
communications requirements may be required in accordance with
Section 9 of this Appendix F.

      (a)   Two (2) separate alternate routed full duplex
channels for AGC 1 and 2. Telecommunications of
meter outputs, circuit breaker status, and some alarm
functions, (Facility to PEPCO) will be provided in
the RtU/AGC remote unit.

      (b) A dedicated voice channel to the PEPCO
Control Center from the Facility via fiber
optic/microwave/or leased line facilities. Battery back-up
must be provided for this communications facility so that
it will function under utility blackout conditions.

      (c) An alternate routed dial-up phone system as back-
up for the communications equipment identified in
subsection (b) above.

      (d) Four (4) dedicated, full duplex channels per
interconnection feeder are required for protective relaying
and transfer tripping, two (2) channels for each alternate route.

      (e) One (1) full duplex channel for billing meter to PEPCO.

      (f) One (1) full duplex channel for analog metering.

      (g) One half duplex channel for load profile
recording equipment. 

    Two independent routes for communication must be geographically
located so that a single accident cannot render both communications
facilities inoperative. As an option to Seller, one of these communication
facilities can be provided through optic fibers integrated into the
construction of the transmission line static wire (spiraled around the
static wire is an acceptable control), separate conductors suspended on the
transmission structure or optic fibers buried underground beneath the
transmission right-of-way.  Other methods may be used subject to the approval
of PEPCO.

      9.  Design details of the Facility which are presently
not available to PEPCO may result in modifications to the
interconnection and communication facilities. These
modifications will be documented by PEPCO as required and
implemented by the Parties.

B.    Other Interconnection Requirements

      The control, telecommunication and protection equipment included in the
Interconnection Facilities must be incorporated into the design of the Facility.
The equipment requires a clean and controlled environment.  The equipment shall 
be capable of withstanding, with no sacrifice of performance, temperatures
from -15 degrees c. with 90% percent noncondensing humidity.

      The attached layout sketch (Attahment B) provides some basic
information on approximate space allocation requirements for some of the PEPCO
specified equipment racks for analog matering, tone equipment and transfer
trip, the protective relaying panels, and the 125 VDC batteries and charges.
PEPCO acknowledges that the Facility has limited floor space and will
cooperate with Sellers during Interconnection Facilities design efforts to 
minimize space requirements. Associated equipment such as distribution panels
are not shown. The load profile recorders, which are usually wall mounted,
and the telephone company terminal equipment are also not shown.

      The above facility as a whole require 125VDC battery and charger
systems. Two 125VDC batteries and chargers are required. Each set of 
batteries shall have a minimum amp-hour capacity to supply their load under
emergency conditions for a period of eight hours. The two 125 VDC systems must
physically and electrically isolated alal the way to the systems they are 
supplying. Some of the above facilities require inputs to be furnished and 
installed by the Seller. Inputs to the RTU/AGC unit may be wired directly to
terminal blocks inside the RTU/AGC cabinet.

     PEPCO will work closely with the Seller on the design layout and provide
information on PEPCO's design practices. PEPCO will in accordance with the
Agreement, review Facility purchase specifications and drawings to assure
compatibility with interconnection equipment, and will also review Seller's
design studies/calculations for systems such as short circuit studies and
grounding to assure safety and protection and proper operation of 
interconnection equipment.  These reviews are not meant to relieve the
Seller of responsibility or liability for the design of the Facility, but are
meant to assure proper coordination between Facility and Interconnection
Facility designs.

C.    Limited Dispatch Portion

      Commencing upon the Actual Commercial Operation Date,
the Limited Dispatch Portion of the Dependable Capacity from
the Facility will be provided to PEPCO in accordance with the
terms of the Agreement. The equipment provided by Seller
pursuant to Section A.5 of this Appendix F will suffice for
the Limited Dispatch Portion as well. Mutually acceptable
schedule and control procedures shall be established by the
Operating Committee and adopted prior to the Actual
Commercial Operation Date, and shall include, but shall not
be limited to, the followinq elements:

    1. Subject to Prudent Utility Practices, Section 8.3 of
the Agreement and the provisions of Section A.4 hereof, PEPCO
shall dispatch the portion of the Facility's Dependable Capacity
designeated as the Limited Dispatch Portion for a total of sixty (60)
Hours Monday through Friday for each Week it is available. Initially,
such dispatch shall be scheduled for the Hours from 8:00 a.m. to 8:00 p.m.
on each such Day, but the schedule may be adjusted by the Operating
Committee.  At all other times when the Facility is
required at less than the Facility's minimum dispatch, the Limited
Dispatch Portion may be cycled off by PEPCO's dispatchers.





<TABLE>
<CAPTION>
                                                                 ATTACHMENT A

                             APPENDIX M

                NATURAL GAS RESERVE COMMITMENT AND PRICE

                               GAS RESERVE
                              COMMITMENT FOR                 UNADJUSTED
                           1ST CT REQUIREMENTS                FIRM GAS
                                  FIRST                       RESERVE
CONTRACT                         DISPATCH                       RATE
YEAR (1)                         SEGMENT                       $/MBtu
- --------                         (%GRCA)                       (FGRR)

COLUMN 1                        COLUMN 2                      COLUMN 3
   <S>                            <C>                          <C>
   1                              100%                         2.58

   2                              100%                         2.68
 
   3                              100%                         2.79

   4                              100%                         2.90

   5                              100%                         3.02

   6                              100%                         3.14

   7                              100%                         3.26
 
   8                              100%                         3.33

   9                              100%                         3.40

  10                              100%                         3.46

  11                              100%                         3.53

  12                              100%                         3.60

  13                              100%                         3.68

  14                              100%                         3.75

  15                              100%                         3.82

  16 & thereafter                   0%                         N/A

</TABLE>
NOTE: (1)  Contract Year shall be defined as set forth in Section 1.19 of
           the agreement.









<TABLE>
<CAPTION>
                                                               ATTACHMENT B

                                APPENDIX Q

                     ANNUAL CAPACITY PAYMENT ADJUSTMENTS

LATER OF
CALENDAR
YEARS (1)           ANNUAL                                        ANNUAL
   OR              CAPACITY                                      CAPACITY
CONTRACT           PAYMENT                 CONTRACT              PAYMENT
 YEARS           ADJUSTMENTS                 YEAR              ADJUSTMENTS
- --------        -------------             ----------          -------------

Column 1          Column 2                 Column 3             Column 4

  <C>           <C>                          <C>               <C>
   1            ($15,000,000)                 1                $         0
   2            ($16,000,000)                 2                $         0
   3                      $0                  3                $         0
   4             ($1,000,000)                 4                $         0
   5              $2,000,000)                 5                $         0
   6                      $0                  6                $         0
   7                      $0                  7                $         0
   8                      $0                  8                $         0
   9                      $0                  9                $         0
  10                      $0                 10                $         0
  11                      $0                 11                $ 1,650,000
  12                      $0                 12                $ 2,850,000
  13                      $0                 13                $ 4,050,000
  14                      $0                 14                $ 5,250,000
  15                      $0                 15                $ 6,450,000
  16                      $0                 16                $ 7,650,000
  17                      $0                 17                $ 8,850,000
  18                      $0                 18                $10,050,000
  19                      $0                 19                $11,250,000
  20                      $0                 20                $12,450,000
  21                      $0                 21                $13,650,000
  22                      $0                 22                $14,850,000
  23                      $0                 23                $16,050,000
  24                      $0                 24                $17,250,000
  25                      $0                 25                $18,450,000 


</TABLE>

NOTES: (1)  With Calendar Year 1 beginning at 12:00 midnight on 12/31/96 and
            ending at 12:00 midnight on 12/31/97.














<TABLE>
<CAPTION>

                                                               ATTACHMENT C

                                   APPENDIX R

                         ESTIMATE TERMINATION COSTS (1)


             CLOSING DATE                         TERMINATION 
             ------------                            COSTS
             MONTH   YEAR                          ESTIMATE
             -----   ----                         -----------

                                                  Column 1

               <S>   <C>                          <C>
               9     1994                         $14,700,000

              10     1994                         $15,700,000

              11     1994                         $16,700,000

              12     1994                         $17,300,000

               1     1995                         $17,700,000
 
               2     1995                         $18,200,000

               3     1995                         $18,600,000

               4     1995                         $19,000,000

               5     1995                         $19,300,000

               6     1995                         $19,600,000

               7     1995                         $19,900,000

               8     1995                         $20,200,000

               9     1995                         $20,500,000

              10     1995                         $20,800,000

</TABLE>
NOTE:  (1)  The sole purpose of this Appendix is to determine the TC component
            of the formula for determining the Potental Cost under Subsection
            6.1(g).











<TABLE>
<CAPTION>

                                                             ATTACHMENT D


                                   APPENDIX S

                                 CPWIRR INCREASE




   Actual
 Commercial 
 Operation                         CPWIRR Increase for
   Date                 Actual Peak Load of 5697 MW Occurring:
- -----------         ----------------------------------------------
Month  Year         In or before        In 1998        In 1999 or
                        1997                           Thereafter
- -----  ----         ------------     -------------    ------------

                      Column 1         Column 2         Column 3

  <C>  <C>          <C>              <C>              <C>
  6    1996         $ 6,000,000      $29,000,000      $39,000,000

  7    1996         $ 7,857,143      $30,857,143      $40,857,143

  8    1996         $ 9,714,286      $32,714,286      $42,714,286

  9    1996         $11,571,429      $34,571,429      $44,571,429

 10    1996         $13,428,571      $36,428,571      $46,428,571

 11    1996         $15,285,714      $38,285,714      $48,285,714

 12    1996         $17,142,857      $40,142,857      $50,142,857

  1    1997         $19,000,000      $42,000,000      $52,000,000

  2    1997         $17,713,061      $40,713,061      $50,713,061

  3    1997         $16,426,122      $39,426,122      $49,426,122

  4    1997         $15,139,183      $38,139,183      $48,139,183

  5    1997         $13,852,244      $36,852,244      $46,852,244

  6    1997         $12,565,305      $35,565,305      $45,565,305
</TABLE>

                           PARENT GUARANTY

     This GUARANTY, dated as of March  ____, 1995, made by RAYTHEON
    COMPANY, a  Delaware corporation, ("Guarantor")  in favor of
    PANDA-BRANDYWINE, L. P., a Delaware Limited partnership
    ("Owner").
     

                              RECITALS

     WHEREAS, Owner has entered into an Amended and Restated
     Turnkey Cogeneration Facility Agreement dated as of
     February _____,  1995 with Raytheon Engineers &
     Constructors, Inc., a Delaware corporation ("Contractor"),
     for the performance by Contractor of certain work and
     services in connection with the establishment of a
     cogeneration facility in Prince George's County, Maryland,
     (the ''Agreement";  capitalized terms used herein and not
     otherwise defined shall have the meanings set forth in the
     Agreement );

              WHEREAS, Contractor  is an indirect subsidiary
    of Guarantor;

              WHEREAS, Contractor has agreed to request Guarantor
    to guarantee its performance under the Agreement in lieu of
    Contractor providing a performance bond to assure its
    performance;

              WHEREAS, Owner has agreed to accept this Guaranty
    from Guarantor in lieu of such performance bond; and

              WHEREAS, Guarantor has agreed to guarantee
    the obligations of Contractor as described in this
    Guaranty.

              NOW, THEREFORE, in consideration of the mutual
    covenants arid premises contained herein, Owner and
    Guarantor agree as follows:

      SECTION 1. Guaranty. Guarantor hereby irrevocably and unconditionally
guarantees the punctual performance of each and every obligation of
Contractor under the Agreement (including, without limitation, under
Sections 5.02, 5.04, 8.06 (b) and 9.01 thereof) and agrees that if
for any reason whatsoever Contractor shall fail or be unable duly,
punctually and fully to perform any such obligation under the
Agreement, Guarantor shall forthwith perform each and every such
obligation, or cause each such obligation to be performed, without
regard to any exercise or nonexercise by Owner of any right, remedy,
power or privilege under or in respect of the Agreement against
Contractor.  Guarantor's obligations shall be subject to Owner
providing Guarantor written notice (unless the giving of such notice
is prevented by applicable law or court order of any default of
Contractor in performing any obligation f or which Owner i s seeking
Guarantor's guaranty. Guarantor shall cure such default within 15
business days after receipt by Guarantor of written notice thereof
specifying the nature of such default. Should a default that cannot
be cured by the payment of money reasonably require more than 15
business days to cure, Guarantor shall commence to cure such default
and diligently prosecute such cure to completion.  In addition,
Guarantor agrees to reimburse Owner on demand for any and all expenses
(including counsel fees and expenses) reasonably incurred by Owner in
enforcing or attempting to enforce any rights under this
Guaranty.

       SECTION 2. Guaranty Absolute. The liability of
Guarantor under this Guaranty with respect to the guaranteed
obligations shall be absolute and unconditional, irrespective of:

       (a) any lack of validity or enforceability of the
           Agreement or any other agreement or instrument relating
           thereto; provided, that this clause shall not ever have
           the effect of increasing the liability of the Guarantor
           beyond the obligations of the Contractor set forth in the
           Agreement, assuming, for purposes of establishing Guarantor's
           liability hereunder, that such obligations are valid
           and enforceable obligations of Contractor;

       (b) any amendment to, waiver of or consent to departure
           from, or failure to exercise any right, remedy,
           power or privilege under or in respect of, the
           Agreement, unless Owner, and any assignee of Owner
           pursuant to Section ll hereof, shall expressly
           agree otherwise in writing, and then only to the
           extent that such liability is released in such
           written agreement;

       (c) any exchange, release or nonperfection of any
           collateral, or any release or amendment or waiver of
           or consent to departure from any  other guaranty of
           or security for the performance of all any of the
           obligations of Contractor under the Agreement;
          
       (d) the insolvency of Contractor or any other guarantor or
           any proceeding, voluntary or involuntary, involving
           the bankruptcy, insolvency, receivership,
           reorganization, arrangement, dissolution or
           liquidation of Contractor or any other guarantor or
           any defense which Contractor or any other guarantor
           may have by reason of the order, decree or decision
           of any court or administrative body resulting from
           any such proceeding;

       (e) any change in ownership of Contractor or any change,
           whether direct or indirect, in Guarantor's
           relationship to Contractor, including, without
           limitation, any such change by reason of any merger
           or any sale, transfer, issuance, or other
           disposition of any stock of Contractor, Guarantor or
           any other entity; and

       (f) any other circumstance of a similar or different
           nature that might otherwise constitute a defense
           available to Guarantor as a guarantor.

           Except as provided above in this Section 2, in no
     event shall the obligations of Guarantor hereunder exceed the
     obligations Guarantor would have had if it were itself a party
     to the Agreement, and Guarantor shall have all rights and
     defenses of "Contractor" under the terms of the Agreement.
     This Guaranty shall continue to be effective, or be reinstated,
     as the case may be, if at any time any payment made, or any
     part thereof, to Owner by Contractor under the Agreement or by
     Guarantor hereunder is ordered rescinded or must otherwise be
     returned by Owner to Contractor or its representative for any
     reason, including, without limitation, upon the insolvency,
     bankruptcy, reorganization, dissolution or liquidation of
     Contractor or otherwise, all as though such payment had not
     been made.

     SECTION 3. Waiver. Guarantor hereby waives
promptness, diligence, notice of acceptance and any other
notice with respect to this Guaranty and any requirement that
the Owner exhaust any right or take any action against or with
respect to Contractor or any other person or entity or any
property.

     SECTION 4. Consent to Jurisdiction: Waiver of
Immunities. (a) Guarantor hereby irrevocably submits to the
jurisdiction of any State or Federal court sitting in the
State of New York, United States of America in any action or
proceeding arising out of or relating to this Guaranty, and
the Guarantor hereby irrevocably agrees that all  claims in
respect of such action or proceeding may be heard and
determined in such State or Federal court.  Guarantor hereby
irrevocably waives, to the fullest extent it may effectively
do so, the defense of an inconvenient forum to the maintenance
of such action or proceeding.  Guarantor hereby irrevocably
consents to the service of any and all process in any such
action or proceeding by the mailing of copies of such process
to Guarantor at its address specified in Section 9 hereof .
Guarantor agrees that a final judgment in any such action or
proceeding shall be conclusive and may be enforced in other
jurisdictions by suit on the judgment or in any other manner
permitted by law.

      (b) Nothing in this Section shall affect the right
          of Owner to serve legal process in any other manner permitted
          by law or affect the right of Owner to bring any action or
          proceeding against Guarantor or its property in the courts of
          any other jurisdiction.

      (c) To the extent that Guarantor has or hereafter
          may acquire any immunity from jurisdiction of any court or
          from any legal process (whether through service or notice,
          attachment prior to judgment, attachment in aid of execution,
          execution or otherwise) with respect to itself or its
          property, Guarantor hereby irrevocably waives such immunity
          in respect of its obligations under this Guaranty.

      SECTION 5. Representations. Guarantor hereby represents as follows:
               
      (a) Guarantor (i) is a duly organized and validly
          existing corporation in good standing under the Laws of
          Delaware, and  (ii) has the corporate power and authority to
          own its property and to transact the business in which it is
          engaged:

      (b) Guarantor has the corporate power to execute,
          deliver and carry out the terms and provisions of this
          Guaranty and has taken all necessary corporate action to
          authorize the execution, delivery and performance of this
          Guaranty.  This Guaranty has been duly executed and delivered
          by Guarantor and constitutes the legal, valid and binding
          obligation of Guarantor enforceable against it in accordance
          with its terms:

     (c)  Neither the execution, delivery or performance
          by Guarantor of this Guaranty nor the consummation of the
          transactions herein contemplated, nor compliance with the terms
          and provisions hereof will (i) violate any provision of the
          charter, by-laws or like organization documents of Guarantor;
          or (ii) in any  manner that would have a material adverse
          effect on the Guarantor or on its  ability to perform its
          obligations hereunder, contravene any applicable provision of
          any law, statute, rule, regulation, order, writ, in junction or
          decree of any court or governmental instrumentality or
          authority or requires the authorization or approval of or any
          filing with any such instrumentality or authority or (iii) will
          conflict or be inconsistent  with, or result in any breach-of,
          any of the terms, covenants, conditions or provisions of, or
          constitute a default under, or result in the creation or
          imposition of (or the obligation to create or impose] any lien
          upon or assignment of any of the property or assets of
          Guarantor pursuant to the terms of any agreement or other
          instrument to which Guarantor is a party or by which it or any
          of its property or assets is bound or to which it is subject;
          and

      (d) There are no actions, suits or proceedings
          pending or, to the best of the knowledge of Guarantor (without
          having made any independent inquiry in respect thereof) ,
          threatened against or affecting Guarantor before any court or
          before any governmental or administrative body or agency of
          which there is a likelihood that the outcome will materially
          and adversely affect its ability to perform its obligations
          hereunder.

     SECTION 6. No Subornation. Notwithstanding any payment or
payments made by Guarantor hereunder or any set-off or
application of funds of Guarantor by Owner, Guarantor shall
not, until all of Contractor's obligations under the
Agreement (including Warranty obligations) shall have been
fulfilled, (a) be entitled to be subrogated to any of the
rights of Owner against Contractor or any other guarantor
or in any collateral security or guaranty or right of
offset held by Owner for the performance and payment of all
of the obligations of Contractor under the Agreement, or
(b) seek any reimbursement or contribution from Contractor
or any other guarantor in respect of any payment, set-off
or application of funds made by Guarantor hereunder.

     SECTION 7.  No Petition.   Guarantor shall not,
without the prior consent of Owner, (i) voluntarily commence,
or join with or solicit any other person or entity in
commencing, any case or other proceeding seeking liquidation,
reorganization or other relief with respect to Contractor or
its debts under any bankruptcy, insolvency or other similar
law now or hereafter in effect or seeking the appointment of a
trustee, receiver, liquidator, custodian or other similar
official of Contractor, or (ii) authorize or permit Contractor
to (A) confluence any such proceeding, or (B) consent to any
such relief or to the appointment of any such case or
proceeding.

     SECTION 8. Amendments.  No amendment or waiver of
any provision of this Guaranty nor consent t o any departure
by Guarantor therefrom shall in any event be effective unless
the same shall be in writing and signed by Owner (including
any Person becoming an "Owner" hereunder pursuant to Section
11), and then such waiver or consent shall be effective only
in the specific instance and for the specific purpose of which
given.

     SECTI0N 9. Addresses for Notices. All notices and
other communication provided for hereunder shall be writing
and, if to Guarantor, mailed or communicated by facsimile or
delivered to it, addressed to:

                          Raytheon Company
                          l41 Spring Street
                          Lexington, Massachusetts 02173

                          Attention:   General Counsel

if to Owner, mailed or delivered to it, addressed to it at its
address specified in the Agreement (and as to any Person
becoming an "Owner" hereunder pursuant to Section 11, at such
address as shall be specified by such Person), or as to each
party at such other address as shall be designated by such
party in a written notice to the other party.  All such
notices and other communications shall, when mailed or
communicated by facsimile transmission, respectively, be
effective when deposited in the mails addressed as aforesaid
or when such facsimile transmission is confirmed.

     SECTION 10. No Waiver; Remedies.  No failure on the
part of Owner to exercise, and no delay in exercising, any
right hereunder shall operate as a waiver thereof; nor shall
any single or partial exercise thereof or the exercise of any
other right operate as a waiver thereof.  The remedies herein
provided are cumulative and are not exclusive of any remedies
provided by law.

     SECTION 11. Continuing Guaranty; Assignments.  This Guaranty
shall be construed as a continuing, absolute and unconditional
Guaranty of performance, and, except as specifically provided in
Section 1 hereof, the obligations of Guarantor hereunder shall
not be conditioned or contingent upon the pursuit by Owner at
any time of any right or remedy against Contractor or against
any other person or entity which may be or become liable in
respect of all or any part of the obligations of Contractor
under the Agreement or against any collateral security or
guaranty therefor.  This Guaranty shall (i) remain in full force
and effect until satisfaction in full of all Contractor's
obligations under the Agreement, (ii) be binding upon Guarantor
and its successors and ( iii ) inure to the benefit of and be
enforceable by Owner and its successors, transferees and
assigns. Except as may be necessary to fulfill its obligations
hereunder in a timely manner, and with the consent of Owner, not
to be unreasonably withheld or delayed, Guarantor shall have no
right, power or authority to delegate a1 or any of its
obligations hereunder; provided that upon any such delegation
permitted hereunder, Guarantor shall nevertheless remain liable
for the performance of any obligations so delegated. Guarantor
hereby expressly agrees that Owner may assign all or any of its
rights hereunder without Guarantor's approval to any person or
entity to which it has assigned its rights under the Agreement
(including, without limitation, the Construction Lender referred
to in the Agreement and/or any security agent acting on its
behalf) and that any such assignee of Owner may similarly further
assign such rights assigned to it.  Owner or any such assignee
shall notify Guarantor in writing of each such assignment (other
than to Construction Lender and/or any security agent acting on
its behalf) made pursuant to this Section 11.  In the event of
any such assignment, references herein to ''Owner" shall be
deemed to include references to the relevant assignee. Guarantor
shall not be obligated to render performance under this Guaranty
to any person other than Owner unless Guarantor shall have first
received notice of the assignment of this Guaranty by Owner to
such person.

     SECTION 12. Waiver of Jury Trial. Guarantor hereby
irrevocably and unconditionally waives any and all right to
trial by jury in any action, suit or counterclaim arising in
connection with this Guaranty.

     SECTION 13. Governing Law.  This Guaranty shall be
governed by, and construed and interpreted in accordance
with, the laws of the State of New York.

     SECTION 14. Severabilitv.  If any provision hereof
is invalid or unenforceable in any  jurisdiction, the other
provisions hereof  shall remain in full force and effect in
such jurisdiction and the remaining provisions hereof shall be
construed in order to carry out the provisions hereof.  The
invalidity or unenforceability of any provision of this
Guaranty in any jurisdiction shall not affect  the validity or
enforceability of any such provision in any other
jurisdiction.

     SECTION 15. Miscellaneous. Any suit under this
Guaranty must be instituted within two years of the date of
Final Acceptance.  No right or action shall accrue hereunder
to or for the use or benefit of any Person other than the
Owner, Construction Lender (any security agent acting on its
behalf) and their respective successors and assigns, but
only then to the extent and in the manner permitted hereby.

     This Guaranty No. l787 supersedes and replaces Guarantor's
Guaranty No. 1613 dated as of December 2, 1993 between Guarantor
and Owner, as amended on May 18, 1994.

     IN WITNESS WHEREOF, Guarantor has caused this
Guaranty to be duly executed and delivered by its officer
thereunto duly authorized as of the date first above written.

                                   RAYTHEON COMPANY
                                            
                                            
                                   By_____________________

                                   Name:  Max E. Bleck
                                   Title: President

















  
EXHIBIT 10.65
                   STEAM SALES AGREEMENT
                             
                          between

                  PANDA-BRANDYWINE, L.P.
              a Delaware limited partnership

                            and
                             
            BRANDYWINE WATER COMPANY a Delaware
                        corporation
                             
                             
                             
                             
                      March 30, 1995
                             
                             


                      STEAM SALES AGREEMENT

           This STEAM SALES AGREEMENT (this "Agreement")
is entered into as of March 30, 1995 by and between
PANDABRANDYWINE, L.P., a Delaware limited partnership
("Supplier") and BRANDYWINE WATER COMPANY, a Delaware
corporation ("Purchaser", and together with Supplier, the
"Parties").

                            RECITALS
           WHEREAS, Supplier is in the business of
developing and operating a cogeneration facility for the
production of electric and thermal energy; and

           WHEREAS, Purchaser is in the business of
producing distilled water products using thermal energy of
the type produced by Supplier; and

           WHEREAS, Supplier wishes to sell thermal energy
to Purchaser and Purchaser wishes to buy thermal energy
from Supplier.

           NOW, THEREFORE, in consideration of the
foregoing and of the premises hereinafter set forth, the
Parties agree as follows:

           The following Exhibits are attached to this
Agreement and incorporated herein by reference as though
fully set forth herein:

          (a) Exhibit A, generally describing those steam
lines, condensate lines and other interconnection devices
located on the Facility Site and located between the
Facility Site and the Interconnection Points and the
Distilled Water Facility, which lines and other devices
may be necessary to interconnect any steam, condensate, or
water, Cooling Water, Feed Water, waste water disposal and
Distilled Water Facility Premises runoff with the
Distilled Water Facility.

           (b)  Exhibit B, which is the proposed sublease
(the "Lease") between Supplier and Purchaser providing for
the sublease of the Distilled Water Facility Premises, the
Distilled Water Facility and all related equipment to
Purchaser, which sublease will be entered into on the date
on which the Facility Lease becomes effective.

                         ARTICLE I
                        DEFINITIONS
                             
1.01       All capitalized terms not otherwise defined
herein shall have the meanings ascribed in that certain
Power Purchase Agreement between Potomac Electric Power
Company, a District of Columbia and Virginia corporation
("Utility"), and Supplier, dated August 9, 1991, as
amended, and the following terms shall have the following
definitions:

1.02       Cooling Water means the water delivered to
the Interconnection Points by Supplier for the
condensation of Purchaser's steam.

1.03       Distilled Water Facility means that certain
distilled water facility to be constructed by Supplier and
leased by Purchaser on the Distilled Water Facility
Premises.

1.04       Distilled Water Facility EPC Contractor means
Raytheon Engineers & Constructors, Inc., a Delaware
corporation or any other EPC contractor responsible for
the design, engineering, procurement and construction of
the Distilled Water Facility.

1.05       Distilled Water Facility Premises means the
land to be leased to Purchaser by Supplier under the
Lease.

1.06       Facility means that certain 230 megawatt gas-
fired cogeneration facility to be constructed by Supplier
and to be located on the Facility Site in Brandywine,
Maryland.

1.07       Facility Site means the land upon which the
Facility is to be located described in the Facility Lease
(excluding the Distilled Water Facility Premises).

1.08       Facility Lease means the Facility Lease intended to
be entered into between the Supplier, as Lessee, and the
Lender, as Lessor, covering the Facility and the Distilled
Water Facility.

1.09       Feed Water means that certain water delivered
to the Interconnection Points by Supplier for use as feed
stock for distilled water.

1.10       Heat Recovery Steam Generator means the
equipment used to convert the thermal energy emanating
from the Facility's gas turbine generator(s) into steam.

1.11       Interconnection Points means the points set
forth in Exhibit A where Thermal Energy, condensate,
water, Cooling Water, Feed Water and waste water disposal
lines are interconnected between the Distilled Water
Facility and the Facility.

1.12       Lender shall mean persons providing
construction or permanent financing to the Facility and
Distilled Water Facility in the case of loan arrangements
or the person acting as "lessor" in the case of a lease or
leveraged lease financing.

1.13       Metering Devices shall have the meaning set
forth in Section 13.01 of this Agreement.

1.14       Power Contract or PEPCO Contract means the
Power Purchase Agreement between Utility and Supplier,
dated August 9, 1991, as the same has been or may from
time to time be further amended, modified, or
supplemented.

1.15       Stipulated Interest Rate means the lesser of
(a) interest at the annual rate quoted from time to time
by Citibank, N.A., New York, N.Y., as its base rate plus
one percent (1%) or (b) the maximum rate permitted by
applicable law for loans to corporate borrowers.

1.16       Thermal Energy means saturated steam generated
by Supplier and delivered to Purchaser which steam shall
have a pressure range between 90 psig minimum and 110 psig
maximum at the Interconnection Point and delivered to the
Interconnection Point at an expected pressure range
between 90 and 110 pounds per square inch gage pressure.

1.17       Utility means Potomac Electric Power Company, a
District of Columbia and Virginia corporation.

                        ARTICLE II
                     TERM OF AGREEMENT
                             
2.01       This Agreement shall become effective as of the
date hereof and, unless sooner terminated pursuant to the
terms hereof, shall remain in full force and effect for an
initial term from the date hereof to the date that is 25
years from the Actual Commercial Operation Date under the
Power Contract. Supplier shall have the option to renew
this Agreement for additional terms of 5 years each by
notifying  Purchaser in writing of such extension at least
30 days before the expiration of the prior term.

2.02       If any of the following events or circumstances
have occurred on or before the Actual Commercial Operation
Date, Supplier shall have the right to terminate this
Agreement upon giving written notice of termination to
Purchaser, and all of the obligations of the Parties shall
be null and void as if this Agreement were never entered
into and executed; provided that the obligations of the
Parties under any other agreement, instrument or contract
shall not be affected (including the rights of Utility and
the Lender to consent to termination of this Agreement)
unless specifically set forth therein:

           (a)  Supplier is unable to secure necessary
     financing for the Facility and all matters related
     thereto on terms acceptable to Supplier in its sole
     discretion; or
     
           (b)  Supplier is unable to obtain all permits,
     licenses,  utility company agreements,  and
     approvals, including environmental permits, necessary
     to construct, own and operate the Facility; or

           (c)  Utility terminates the Power Contract; or

           (d)  There is any change in law, regulation or
     policy that materially and adversely affects the
     economic viability of the Supplier.

2.03       In the event the Power Contract is terminated
for any reason after the Actual Commercial Operation Date,
Supplier shall have the right to terminate this Agreement
upon giving written notice of termination to Purchaser and
all of the obligations hereunder of the Parties shall be
null and void as if this Agreement were never entered into
or executed; provided that the obligations of the Parties
under any other agreement, instrument or contract shall
not be affected (including the rights of Utility and the
Lender to consent to termination of this Agreement) unless
specifically set forth therein.

2.04       The Parties may terminate this Agreement
earlier, with the prior written consent of the Lender and
Utility, by their express written mutual agreement.

2.05          Subject to the rights of Utility to consent
to any termination of this Agreement, if an Event of
Default has occurred and is continuing under the Facility
Lease or the Lender's construction loan agreement, the
Lender, as collateral assignee of Supplier, may, by
written notice to Purchaser, terminate this Agreement.

                        ARTICLE III
       THE FACILITY AND THE DISTILLED WATER FACILITY
                             
3.01       Supplier shall construct and operate the
Facility such that it shall be capable of supplying the
amount and quality of Thermal Energy, Cooling Water, and
Feed Water described in Article IV hereof, without in any
way adversely affecting Supplier's obligations under the
PEPCO Contract.  The Facility shall at all times remain
the leasehold property of Supplier as lessee from the
Lender. Supplier shall sublease the Distilled Water
Facility to Purchaser for the term of this Agreement
pursuant to the Lease set forth in Exhibit B hereto. The
Parties agree to enter into the Lease on the date on which
the Facility Lease becomes effective.

3.02       Supplier shall, so long as same is required by
the PEPCO Contract, design, construct, operate and
maintain the Facility in compliance with the requirements
of the Public Utility Regulatory Policies Act of 1978, as
amended, and the regulations and decisions of the Federal
Energy Regulatory Commission, including 18 CFR 292,
relating thereto (collectively "PURPA") and the other
requirements of the Power Contract.

3.03       Supplier shall be responsible for the design
and construction of all interconnected systems between the
Facility and the Interconnection Points at the Distilled
Water Facility.

3.04      Supplier shall operate the Distilled Water
Facility and perform or provide, at Supplier's expense,
such services, repairs and maintenance to the Distilled
Water Facility and all equipment on the Distilled Water
Facility Premises, as are reasonably required to maintain
the Distilled Water Facility and such equipment and
facilities in good working order and in safe and lawful
operating condition. Supplier shall at all times ensure
that the Distilled Water Facility, including all
equipment, is appropriate for operation in accordance with
the certification of the Facility as a "Qualifying
Facility" under PURPA by the Federal Energy Regulatory
Commission and applications relating thereto (collectively
the "QF Certification") and is properly designed, operated
and maintained. Purchaser shall give Supplier two (2)
weeks notice of any scheduled activities that will cause
Purchaser's Thermal Energy requirements from the Facility
to cease for a period of more than twenty-four (24) hours.
Notification of such activities shall be made by telephone
and confirmed by written notice. Purchaser hereby grants
to Supplier all easements, rights-of-way and/or rights of
ingress and egress necessary for Supplier to perform
conveniently any services, repairs, operations or
maintenance or any one or more of the other activities
contemplated by this Agreement or the Power Contract.
Further, Purchaser hereby agrees that it will not
interfere  in  any manner whatsoever with the construction
activities of the Facility, including, without limitation,
the deliveries of materials to the Facility Site.

3.05      Supplier shall perform or provide all services,
repairs and maintenance to the Interconnection Facilities
(and associated Metering Devices) as are reasonably
required to maintain the Interconnection Facilities in
good working order and in safe and lawful operating
conditions.

3.06       Supplier shall design and build the Distilled
Water Facility using a Distilled Water Facility EPC
Contractor selected by Supplier and acceptable to Lender.
The Distilled Water Facility will be designed, built and
demonstrate performance requirements in accordance with
the specifications approved by Supplier and Lender (the
"Distilled Water EPC Contract").

                        ARTICLE IV
                  SALE OF THERMAL ENERGY
                             
4.01       Commencing on the Actual Commercial Operation
Date, Supplier will deliver to the Interconnection Points,
and Purchaser agrees to accept and use all (up to the
maximum design limits of the Distilled Water Facility)
Thermal Energy produced by the Facility which is delivered
to the Interconnection Points. The  amount  of  Thermal
Energy to be delivered  to the Interconnection Points may
be adjusted downward by Supplier, in its sole discretion.
Supplier shall also deliver effluent Cooling Water to
condense steam generated by the Distilled Water Facility
and Feed Water to make distilled water. Prior to the
Actual Commercial Operation Date, during any operations
and testing of the Facility, Supplier, as agent for
Purchaser shall accept and use all Thermal Energy
delivered up to the maximum design limit of the Distilled
Water Facility and payment shall be made in the same
manner as after the Actual Commercial Operation Date.
Title to and full responsibility for all Thermal Energy,
Cooling Water and Feed Water generated by the Facility
will pass to Purchaser upon its delivery at the
Interconnection Points, and Supplier shall have no
responsibility for such Thermal Energy, Cooling Water and
Feed Water thereafter.

4.02       Purchaser unconditionally agrees that it will
accept delivery of and use all Thermal Energy delivered by
Supplier up to the maximum design limit of the Distilled
Water Facility. The amount of Thermal Energy supplied by
Supplier to Purchaser hereunder shall be sufficient to
maintain the status of the Facility as a "Qualifying
Facility" within the meaning of PURPA on an annual basis
under any possible load or configuration that the Supplier
could reasonably be expected to run as anticipated under
the Power Contract. If Purchaser fails to accept such
Thermal Energy up to the maximum design limits of the
Distilled Water Facility, then in addition to its other
rights hereunder and as may be allowed by law, Supplier
shall have the right, without Purchaser's approval, to
sell Thermal Energy from the Facility to any other person
or entity to the extent required to maintain such status,
and such failure shall be deemed a material default by
Purchaser hereunder.

4.03       Without limiting any right or remedy which
Supplier might have at law or in equity as a result of
such breach, Purchaser agrees that a breach by it of any
covenant contained in Section 4.01 or 4.02 hereof will
cause irreparable injury to Supplier and that Supplier has
no adequate remedy at law in respect of such breach and,
as a consequence, Purchaser agrees that the covenants
contained in Sections 4.01 and 4.02 hereof shall be
specifically enforceable by Supplier against it, and it
waives and agrees not to assert any defense against an
action for specific performance of such covenants except
for a defense that such covenants have not been breached.

4.04       The price for the sale of Thermal Energy, Feed
Water and Cooling Water shall be $1.00 per 1,000 pounds of
Thermal Energy and $1.00 per 1,000 gallons of Feed Water
or Cooling Water.

4.05       Supplier will install, maintain, operate and
own all meters for Thermal Energy, Cooling Water, Feed Water
and waste water along with all other items the Parties
deem necessary for metering and controlling the Distilled
Water Facility.  Meters will be calibrated and maintained
in accordance with general practices.

4.06          All Cooling Water delivered by Supplier
shall be returned by Purchaser to Supplier.  Cooling Water
delivered by Supplier to Purchaser shall not exceed 97 degrees F.
Supplier will be obligated to supply only enough Cooling
Water to condense Purchaser generated steam.

4.07       All payments due under this Agreement to one or
the other Party shall be due and payable at the
recipient's office thirty (30) days after receipt of the
relevant invoice. Any sum remaining unpaid after such date
shall bear interest at the Stipulated Interest Rate.

4.08   Supplier shall be under no obligation to supply
Thermal Energy, Cooling Water and Feed Water to the extent
it is not operating one or both of its Heat Recovery Steam
Generators; or such operation is for repair or testing of
the Facility.

                         ARTICLE V
                  GOVERNMENTAL APPROVALS
                             
5.01       Supplier shall secure, at its own expense,
permits, licenses, easements and rights-of-way, leases,
releases, and other governmental or administrative
approvals necessary for construction  and operation  of
the Facility and the interconnection facilities relating
thereto. Purchaser shall use its best efforts to assist
Supplier in obtaining and maintaining all necessary
permits and approvals and shall fully cooperate with
Supplier in the event Supplier seeks a waiver of the
operating or efficiency standards for a "Qualifying
Facility" under PURPA, as any of the foregoing may be now
or hereafter amended. Except to the extent covered by
Supplier's permits, approvals, easements, rights-of-way
and licenses, Purchaser shall secure at its own expense
all permits, licenses, easements, rights-of-way, releases
and other governmental or administrative approvals
necessary for operation of the Distilled Water Facility
and related equipment. Supplier shall operate and maintain
the Distilled Water Facility, including all related
equipment, in accordance with all applicable federal,
state and local laws, rules,  regulations and permits and
the QF Certification. Supplier shall use its best efforts
to assist Purchaser in obtaining  and maintaining
necessary permits and approvals. Supplier and Purchaser
shall perform their respective obligations hereunder in
compliance with any and all valid and applicable federal,
state and local laws, rules and regulations.

                        ARTICLE VI
               INSURANCE AND INDEMNIFICATION
                             
6.01   Purchaser shall indemnify, defend and save harmless
and reimburse Supplier, its partners and Utility and their
respective officers, directors, affiliates, partners,
employees, servants and agents, and their respective
successors and assigns and the Lenders, from and against
all losses, claims, liabilities, damages, causes of
action, suits, judgments, costs and expenses (including
reasonable attorneys' fees and litigation expenses)
arising from any injury to or death of any person or
persons or damage to any property resulting from or
arising out of or in any way connected with:

           (a) the use of Thermal Energy in the use or
     operation of the Distilled Water Facility and all related
     equipment, including the steam equipment;

           (b)    operation or non-operation or location
     of the Distilled Water Facility or equipment
     (including the steam equipment) by Purchaser, its
     agents, employees, officers or independent
     contractors;
     
           (c)  any other equipment or appurtenances on
     the Distilled  Water  Facility  Premises  (including
     steam equipment);
     
           (d) Thermal Energy present or escaping from any
     point from and including the steam Interconnection
     Points to and including the Distilled Water Facility;

           (e)  Purchaser  or  its operators, officers,
     shareholders,  directors, managers, employees,
     agents, servants or contractors tampering with or
     attempting to repair and/or maintain the steam
     equipment, or any of Supplier's steam lines, meters,
     apparatus or equipment (including,  without
     limitation,  the  Facility,  the interconnection
     facilities and the Metering Devices); or
     
           (f)  the gross negligence or willful misconduct
     of Purchaser.
     
           If any action or proceeding should be brought
against Supplier or Utility or Supplier's or Utility's
partners or their respective officers, directors,
affiliates, partners, employees, servants, and agents or
their respective successors or assigns, based upon any
such claim and if Purchaser, upon notice from Supplier,
shall  cause such action or proceeding  to be
satisfactorily defended in Supplier's reasonable judgment
at Purchaser's expense by counsel reasonably satisfactory
to Supplier, without any disclaimer of liability by
Purchaser in connection with such claim, Purchaser shall
not be required to indemnify Supplier for attorneys' fees
and expenses in connection with such action or proceeding.
The obligations of Purchaser under this Section 6.01 shall
commence to accrue on the date of this  Agreement and
shall survive any termination of this Agreement and any
permitted transfer or assignment by Purchaser or Supplier
of this Agreement or any interest hereunder.

6.02      Supplier shall indemnify, defend and save harmless
and reimburse Purchaser,  its directors, officers,
affiliates, employees, servants and agents, and their
respective successors and assigns, from and against all
losses, claims, actions, liabilities, damages, causes of
action, suits, judgments, costs and expenses (including
reasonable attorneys fees and litigation expenses) arising
from any injury or death of any person or persons or
damage to any property resulting from or arising out of or
in any way connected with the gross negligence or willful
misconduct of Supplier. If any action or proceeding should
be brought against Purchaser or Purchaser's directors,
officers, affiliates, employees, servants and agents or
their respective successors or assigns, based upon any
such claim and if Supplier upon notice from Purchaser,
shall cause such action or proceeding to be satisfactorily
defended in Purchaser's reasonable judgment at Supplier's
expense by counsel reasonably satisfactory to Purchaser,
without any disclaimer of liability by Supplier in
connection with such claim, Supplier shall not be required
to indemnify Purchaser for attorneys' fees and  expenses
in connection with such action or proceeding. The
obligations of Purchaser under this Section 6.02 shall
commence to accrue on the date of this Agreement and shall
survive any termination of this Agreement and any
permitted transfer or assignment by Purchaser or Supplier
of this Agreement or any interest hereunder.

6.03       Purchaser (at Supplier's cost) shall carry and
maintain during the term hereof at least the minimum
insurance coverage set forth in this subsection with
insurers of recognized responsibility satisfactory to the
Supplier and Lender.  Such insurance shall be written on
such forms and with such terms, conditions and deductibles
acceptable to the Supplier and Lender.

          6.03.1 During the construction phase (from the
commencement of on site construction):

                       (i)  Purchaser shall maintain
               Comprehensive General  Liability insurance
               written  on  an occurrence basis with a
               limit of not less than $1,000,000. Such
               coverage shall include, but not be limited
               to, premises/operations, explosion,
               collapse, underground  hazards, broad form
               contractual, independent contractors,
               products/completed operations, broad form
               property damage and personal injury
               liability.
               
                       (ii) Purchaser shall maintain (a)
               Worker's Compensation  insurance  in
               accordance  with statutory provisions of
               the State of Maryland and (b) Employers'
               Liability insurance with a limit of not
               less than $1,000,000. Such policy shall not
               contain an exclusion for occupational
               disease.
               
                       (iii) Purchaser shall maintain
               Comprehensive Automobile Liability
               insurance for owned,  non-owned, leased,
               hired and borrowed vehicles covering bodily
               injury or property damage with a limit of
               not less than $1,000,000.
               
                       (iv) Purchaser shall maintain
               Excess Umbrella Liability insurance written
               on an occurrence basis and providing
               coverage limits in excess of the insurance
               required to be maintained pursuant to
               Sections (i), (ii)(b), and (iii). The limit
               of such insurance and Excess Umbrella
               coverage, when combined, shall not be less
               than $15,000,000. Such insurance shall
               contain a drop down provision in the event
               of exhaustion of underlying limits or
               aggregates and apply on a following form
               basis.
               
               6.03.2 From Actual Commercial Operation
Date to the end of the term of this Agreement:

                       (i) Purchaser shall maintain
               Comprehensive General Liability insurance
               written  on  an occurrence basis with a
               limit of not less than $1,000,000. Such
               coverage shall include, but not be limited
               to, premises/operations, explosion,
               collapse, underground  hazards, broad form
               contractual, independent contractors,
               products/completed operations, broad form
               property damage and personal injury
               liability.
               
                       (ii) Purchaser shall maintain (a)
               Workers' Compensation   insurance  in
               accordance  with statutory provisions of
               the State of Maryland and (b) Employers'
               Liability insurance with a limit of not
               less than $1,000,000. Such policy shall not
               contain an exclusion for occupational
               disease.
               
                       (iii)    Purchaser shall maintain
               Comprehensive Automobile Liability
               insurance for owned, non-owned, leased,
               hired and borrowed vehicles covering bodily
               injury or property damage with a limit of
               not less than $1,000,000.
               
                       (iv) Purchaser shall maintain Excess
               Umbrella Liability insurance written on an
               occurrence basis and providing coverage
               limits in excess of the insurance required
               to be maintained pursuant to Sections (i),
               (ii)(b), and (iii). The limit of such
               insurance and Excess Umbrella coverage,
               when combined, shall not be less than
               $15,000,000. Such insurance shall contain a
               drop down provision in the event of
               exhaustion of underlying limits or
               aggregates and apply on a following form
               basis.

               6.03.3      Endorsements: The Purchaser
shall cause the insurance maintained in accordance with
this Article to be endorsed as follows:

                    (1) the Purchaser shall be the named
               insured with respect to the insurance
               carried pursuant to this section and
               Supplier, Utility and Lender shall be
               included as additional insured with respect
               to 6.03.1(i), (ii)(b), (iii), and (iv) and
               6.03.2(i), (ii)(b), (iii), and (iv) with
               the understanding that any obligation
               imposed upon the Purchaser (excluding the
               obligation  to Pay premiums, which shall be
               the obligation of Supplier) shall be the
               sole obligation of the Purchaser and not
               that of the Supplier, Utility or Lender;
               
                     (2) inasmuch as the liability
               policies are written to cover more than one
               insured, all terms, conditions, insuring
               agreements and endorsements, with the
               exception of the limits of liability, shall
               operate in the same manner as if there were
               a separate policy covering each insured;
               
                     (3) the insurers thereunder shall
               waive all rights  of  subrogation against
               the Supplier, Utility and Lender, any right
               of setoff or counterclaim and any other
               right of deduction, whether by attachment
               or otherwise;

                     (4) such insurance shall be primary
               without right of contribution of any other
               insurance carried by or on behalf of the
               Supplier, Utility or Lender, or any other
               Party, with respect to its interest as such
               in the facility;
               
                     (5) if such insurance is canceled for 
               any reason whatsoever, including for
               nonpayment of premium, or any changes are
               initiated by the carrier which affect the
               interest of the Supplier, Utility or
               Lender, such cancellation or change shall
               not be effective as to the Supplier,
               Utility and Lender until thirty (30) days
               after receipt by the Supplier, Utility and
               Lender of written notice sent by registered
               mail from such insurer.
               
               6.03.4   Certification: At closing, and at
each policy renewal, but not less than annually, Purchaser
shall provide to Supplier, Utility and Lender approved
certification from each insurer or by an authorized
representative of each insurer. Such certification shall
identify the underwriters, the type of insurance, the
limits, deductibles, and term thereof. Upon request, the
Purchaser shall furnish Supplier, Utility and Lender with
copies of all insurance policies, binders, and cover notes
or other evidence of such insurance.

               6.03.5 Power Contract Insurance. This
Article VI shall in no way affect or modify the Parties
obligations relating to insurance under the Power
Contract. In the event of any conflict in insurance
requirements, the requirements of the Power Contract shall
prevail.

                        ARTICLE VII
                          DEFAULT
                             
7.01   Supplier shall be in default of its obligations under this
Agreement if:
               7.01.1   Supplier fails to perform any material obligation
or breaches any of its warranties in a material manner under this
Agreement, unless such failure by Supplier is expressly excused under this
Agreement.

7.02   Purchaser shall be in default of its obligations under this
Agreement if:

               7.02.1   Purchaser fails to perform its agreement contained
in the first sentence of Section 4.02 hereof.

               7.02.2   Purchaser applies for or consents to the
appointment of a receiver, custodian, trustee or liquidator, becomes
unable to pay debts as such become due, makes a general assignment for the
benefit of creditors, or commences a voluntary case under the United
States Bankruptcy Code of 1978, or if final order for relief is granted
against it in an involuntary bankruptcy proceeding.

               7.02.3   The occurrence of an "Event of Default"
(as defined in the Lease) under the Lease; or

               7.02.4  Purchaser fails to perform any other
material obligation or breaches any of its warranties in a material
manner under this Agreement, unless such failure is expressly excused
under this Agreement.

                       ARTICLE VIII
                         REMEDIES
                             
8.01   Upon the occurrence of a default by Purchaser hereunder, and
subject to the rights of Utility under the PEPCO Contract, Supplier may,
without an election of remedies and in addition to any other remedies
herein provided:

       (a)  suspend deliveries of Thermal Energy from the Facility until
     Purchaser shall cure such default; and
    
       (b) exercise all remedies available at law or at equity or other
     appropriate proceedings including bringing an action or actions from
     time to time for recovery of damages which shall include all costs and
     expenses reasonably  incurred in the exercise of its remedies
     (including reasonable attorneys' fees); and
   
       (c) without recourse to legal process, terminate this Agreement by
     delivery of a notice declaring termination; and
     
       (d) terminate the Lease and exercise its rights set forth therein;
     and

       (e) in the event Purchaser disavows its obligations hereunder or
     otherwise breaches the terms hereof, Supplier may elect either to
     enforce or to rescind this Agreement. This remedy shall not be deemed
     to limit the generality of the foregoing, and in the event of an
     election to enforce this Agreement, Supplier shall be entitled to all
     remedies and damages available at law and in equity.
     
8.02   Upon the occurrence of a default by Supplier, Purchaser shall have
the right, with or without recourse to legal process, to seek to enforce
this Agreement and recover compensatory damages (specifically excluding
consequential damages, such as loss of use, lost revenues and costs
incurred because of delays and all other damages and remedies whatsoever)
directly caused by such default.  This remedy shall be the exclusive
remedy of Purchaser in the event of a default by Supplier.

8.03   Notwithstanding anything in this Agreement to the contrary, unless
and until this Agreement has been terminated, Supplier shall not refuse to
deliver, suspend or delay any delivery of Thermal Energy as required under
this Agreement as a result of any breach or alleged breach by Purchaser,
nor shall Purchaser refuse to take and productively use the quantity of
Thermal Energy from Supplier as required under Article IV of this
Agreement, or refuse to make, suspend or delay any of the payments
required under this Agreement, as a result of any breach or alleged breach
by Supplier; provided however, that to the extent Purchaser has failed (or
is reasonably likely to fail) to purchase and productively use the minimum
quantity of Thermal Energy in any year, Supplier may enter into
arrangements for the sale of such Thermal Energy to third parties as in
Supplier's sole discretion may be necessary for the Facility to maintain
its Qualifying Facility status under PURPA; and provided further, however,
that Purchaser's and Supplier's obligations with respect to the minimum
quantity of Thermal Energy shall be reduced in any subsequent year, to the
extent such alternative arrangements for the sale of Thermal Energy to
third parties continues into such subsequent year.

8.04   In no event shall Supplier or Purchaser be liable to the other for
indirect, special, incidental, consequential or exemplary damages,
including, but not limited to, loss of profits or revenue, or, in the case
of Supplier, costs of purchased or replacement steam. Supplier shall not
be liable to Purchaser for damages arising out of Supplier's failure to
deliver Thermal Energy to Purchaser hereunder due to failure to achieve
commercial operation of the Facility or otherwise due to a termination by
Potomac Electric Power Company of the PEPCO Contract.

                        ARTICLE IX
                       FORCE MAJEURE
                             
9.01   All obligations of the Parties to this Agreement (except for the
payment of money for Thermal Energy which has been supplied) shall be
suspended while and for so long as compliance is prevented in whole or in
part by an act of God, war, civil disturbance, explosion, Federal, State,
or Local law, inability to secure permits, approvals, or licenses, binding
order of a court or governmental agency, or any other cause beyond the
reasonable control of Supplier or Purchaser.  Force Majeure shall not
include lack of financial funds, economic slowdowns, or strikes or labor
disputes of the employees of the party claiming Force Majeure. A party
shall notify the other party in writing of the occurrence of a Force
Majeure event within 10 days after the occurrence of such Force Majeure
event. The party suffering an event of Force Majeure shall use its best
efforts to remedy as soon as possible the cause(s) preventing the
performance of this Agreement.

9.02    Notwithstanding anything to the contrary contained herein,
Supplier shall have the right, at such times as it in its sole reasonable
judgment deems necessary, to interrupt the production and delivery of
Thermal Energy, Cooling Water and Feed Water hereunder when the continued
production and/or delivery of such  Thermal Energy, Cooling Water and Feed
Water would constitute a threat of damage or loss to property or of injury
to the health and safety of any individual. Such interruption shall not
constitute a default in the performance of any Supplier's obligations
hereunder.

                         ARTICLE X
         SUPPLIER'S REPRESENTATIONS AND WARRANTIES
                             
10.01    Supplier has been duly formed, and is in good standing as a
limited partnership under the laws of the State of Delaware. Supplier is
qualified to do business in the State of Maryland.

10.02    Supplier has all requisite power and authority to enter this
Agreement, and to perform the obligations on its part herein contained.

10.03    There is no litigation or proceeding pending or, to its
knowledge, threatened against Supplier (otherwise than as expressly
disclosed in writing to Purchaser) that would, if determined adversely to
Supplier have a material adverse effect on the ability of Supplier to
enter or to perform this Agreement.

10.04  The execution and performance by Supplier of its obligations
hereunder will not result in the breach of any agreement or instrument to
which Supplier is a Party or in the violation of any order, rule or
regulation of any court or governmental body having jurisdiction over
Supplier.

                        ARTICLE XI
        PURCHASER'S REPRESENTATIONS AND WARRANTIES
                             
11.01  Purchaser has been duly incorporated, and is in good standing as a
corporation under the laws of the State of Delaware.

11.02  Purchaser has all requisite corporate power and authority to enter
this Agreement and to perform the obligations on its part herein
contained.

11.03  There is no litigation or proceeding pending or, to its knowledge,
threatened against Purchaser (otherwise than as expressly disclosed in
writing to Supplier) that would, if determined adversely to Purchaser,
have a material adverse effect on the ability of Purchaser to enter or to
perform this Agreement.

11.04  The execution and performance by Purchaser of its obligations
hereunder will not result in a breach of any agreement or instrument to
which Purchaser is a Party or in the violation of any order, rule or
regulations of any court or governmental body having jurisdiction over
Purchaser.

                        ARTICLE XII
         DAMAGE OR DESTRUCTION OF FACILITY; REPAIR
                             
12.01  If any portion of the Facility is damaged or destroyed and such
damage or destruction is an event that is covered by insurance, Supplier
will use its reasonable efforts (if permitted by the Facility Lease or
loan agreement with the Lender) to repair or restore steam supply
capability to the extent of insurance proceeds received by Supplier for
repair or restoration. If the insurance proceeds are insufficient or if
the Facility has been damaged or destroyed by an uninsured casualty, and
Supplier or the Lender determine  that the restoration of the Facility is
not economically practical, Supplier may terminate this Agreement without
default by a notice to Purchaser declaring such termination. Upon such
termination, Supplier may dismantle and/or remove any part of the Facility
from the Facility Site without liability in any suit, action or other
proceeding to Purchaser on account of such action, and Purchaser shall
have no further obligation to Supplier hereunder; provided that
obligations of the Parties under any  other agreement,  instrument or
contract shall not be  affected (including Supplier's obligations under
Section 13.5 of the PEPCO Contract) unless specifically set forth therein.
In the event of any conflict between this Section 12.01 and the terms and
conditions of the PEPCO Contract, the PEPCO Contract shall prevail.

12.02  Supplier shall at all times have the right to replace, delete or
substantially alter any component of the Facility; provided that any
alterations to the Facility permitted herein shall not materially change
Purchaser's obligations hereunder.

12.03  If any portion of the Distilled Water Facility or the steam
equipment relating thereto is damaged or destroyed, Purchaser shall comply
with the provisions of the Lease.

                       ARTICLE XIII
                         METERING
                             
13.01  Supplier shall provide, own and maintain, at its own expense, all
necessary meters and associated equipment to be utilized in measuring the
Thermal Energy output of the Facility, measuring the condensate returned
to the Facility, measuring Cooling Water and measuring Feed Water (the
"Metering Devices") which measurements will form the basis of the
calculation of the monies owed pursuant to this Agreement. A single set of
Metering Devices for each service provided will be located at the
Facility. All Metering Devices, the arrangement thereof, and all
calibration procedures shall be approved by Purchaser in writing prior to
the purchase and installation by the Supplier.

13.02  An authorized representative of Supplier will read the Metering
Devices at the end of each calendar month, and will thereafter prepare and
send to Purchaser or its designee a notice of the amounts of steam
delivered to Purchaser by Supplier during such calendar month.

13.03  Supplier's metering devices shall be sealed and such seals shall be
broken only by Supplier and only when a Metering Device is to be
inspected, tested, adjusted, or repaired. Purchaser shall receive
reasonable prior notice of any testing, inspecting, or adjustment of the
Metering Devices and shall have the right to be present at such events.

13.04  Periodic calibration of the Metering Devices will be made at least
once every 2 years at no cost to Purchaser and additional tests will be
made at any reasonable time upon request therefor by Purchaser.  If, as a
result of such tests the Metering Devices are found to be defective or
inaccurate, it will be promptly restored to a condition of accuracy or
replaced by Supplier.  If a test of the Metering Devices is made at the
request of the Purchaser with the result that said Metering Device is
found to be registering correctly or within plus or minus two percent (2%)
of one hundred percent (100%) Purchaser agrees to bear all costs of such
test; provided, however, that if such test shows an error greater than
plus or minus two percent (2%) of one hundred percent (100%), then
Supplier shall bear all costs of such test. All Metering Devices shall be
calibrated by Supplier as close as practical to one hundred percent (100%)
at the time of installation and subsequent testing.

       If any of the Metering Devices tests provided for herein disclose
that the error for such equipment exceeds plus or minus two percent (2%)
of one hundred percent (100%) an adjustment will be made for the actual
period during which inaccurate measurements were made, if that period can
be determined to the mutual satisfaction of the Parties, and otherwise,
for one-half (50%) of the measured quantities resulting from the readings
of such Metering Device taken during the billing periods since the last
test on such Metering Device was made, such adjustments to be made either
upward or downward from the amount of the error to one hundred percent
(100%). Any correction in billing resulting from such adjustment in meter
records shall be made in the next monthly bill rendered by Supplier after
the inaccuracy is discovered, and such correction when made, so long as
the error did not result from the intentional conduct of a Party, shall
constitute a complete and final settlement arising between the Parties out
of  such inaccuracy of the Metering Devices.

       Should any Metering Device fail to register the Thermal Energy
output of the Facility, the condensate returned, or the other services
provided during any period of time, the amount of Thermal Energy output,
condensate return, or other services provided will be estimated by
agreement by the Parties based on the amounts previously delivered during
similar periods under substantially similar conditions, producers
production volumes and historical records.

                        ARTICLE XIV
                        CONDENSATE
                             
14.01  Condensate shall be returned by Purchaser to the Interconnection
Points, and shall be of a quality suitable for use by the Facility.
Condensate return shall be monitored by Supplier.

                        ARTICLE XV
                       MISCELLANEOUS
                             
15.01  This Agreement shall be governed by the laws of the State of New
York.

15.02  This Agreement sets forth the entire agreement between the parties
on the subject matter hereof. Any modification of this Agreement can only
be in the form of a writing, signed by both Parties and having the prior
written consent of the Lender and, if required by the PEPCO Contract,
Utility.

15.03  If any provision of this Agreement shall be found by a court of
competent jurisdiction to be invalid, such finding shall not invalidate
any other provision hereof.

15.04  Neither Party shall be permitted to assign its rights or
obligations under this Agreement except in accordance with this Section
15.04. Supplier, in its sole discretion, may assign this Agreement and
delegate all rights, duties and obligations  to any affiliate, successor
or subsidiary  of Supplier, to any general or limited partnership in which
Supplier is a general or limited partner at the time of the assignment, or
to any person or entity who acquires the Facility or an interest in the
Facility. Supplier or any such successor or assignee may assign this
Agreement as security to any of Supplier's Lenders. Purchaser is aware
that Supplier (or its successor) will enter into a loan agreement (the
"Facility Loan Agreement") and related security documents with Supplier's
Lenders under which Supplier's Lenders or their agent, trustee, successors
or assigns may acquire the rights of Supplier under this Agreement or
assume the rights  and  obligations of Supplier under this Agreement.
Purchaser is also aware that Supplier intends to transfer the Facility and
the Distilled Water Facility to the Lender and leaseback such  Facilities
from the Lender. Purchaser  hereby acknowledges and agrees that Supplier
shall be entitled to enter into an agreement for the operation and
maintenance of the Facility with a third party qualified to perform such
services and further agrees that the execution of any such agreement shall
not constitute an assignment of this Agreement.

       15.04.2       Purchaser may not assign this Agreement without (a)
the prior written consent of Supplier and the Supplier's Lenders and (b)
the written agreement of the assignee whereby such assignee expressly
assumes and agrees to perform each and every obligation of this Agreement,
and any assignment by Purchaser in violation hereof shall be null and
void.

15.05  Nothing contained in this Agreement shall be deemed or construed
for any purpose to establish a partnership, joint venture or a principal-
agent relationship between Supplier and Purchaser.

15.06  All notices under this Agreement shall be given in writing and
shall be deemed to have been given when delivered to the other party by
registered, or certified mail, return receipt requested, addressed as
follows:

       For Purchaser:
       Brandywine Water Company
       4100 Spring Valley, Suite 1001
       Dallas, Texas 75244
       Attn: Chairman & General Counsel


       For Supplier:

       Panda-Brandywine, L.P.
       4100 Spring Valley, Suite 1001
       Dallas, Texas 75244
       Attn: Chairman & General Counsel


15.07  This Agreement shall inure to the benefit of the Parties hereto and
their respective successors and assigns, in accordance with the terms
hereof.

     Executed as of this 30th day of March, 1995.


PANDA-BRANDYWINE, L.P.              BRANDYWINE WATER COMPANY

By: Panda Brandywine Corporation,
     General Partner

By: Robert W. Carter                By:   Robert W. Carter

Title: President                    Title: President



























EXHIBIT 10.65
                      PRECEDENT AGREEMENT
                            BETWEEN
                   COLUMBIA GAS TRANSMISSION
                        CORPORATION AND
                     PANDA-BRANDYWINE, L.P.

          THIS  PRECEDENT  AGREEMENT ("this Agreement")
is made  and  entered into as of the 25th day of February,
1994, by  and between COLUMBIA GAS TRANSMISSION
CORPORATION, a Delaware Limited Partnership (hereinafter
called "Panda").
                        WITNESSETH

          WHEREAS,  Panda  desires that  Columbia  provide
firm  transportation  service ("FTS") for up to 24,24O
Dth/day  of  natural  gas supplies from an interconnection
between Columbia and ANR Pipeline  Company  for delivery
to Cove  Point LNG Limited  Partnership ("LNG"), at  an
interconnection  of  the facilities  of  Columbia  and LNG
near  Loudoun  (meter  M.S. B-17762),  Loudoun  County,
Virginia  for  transportation  and re-delivery by LNG to
a gas  line  serving the Panda cogeneration  facility in
Brandywine, Maryland (the "Brandywine Facility");

          WHEREAS,  Panda  has requested such FTS
pursuant to Columbia's currently effective  Federal  Energy
Regulatory Commission (FERC) Gas Tariff;

          WHEREAS, Panda has made or will make
arrangements for the  natural  gas supply necessary for
transportation  to the  Brandywine Facility;

         WHEREAS,  Columbia  desires to  render  such  FTS
for Panda;

         WHEREAS, construction of facilities by Columbia
will be necessary in order for Columbia to provide the
FTS;

          WHEREAS, Panda will make arrangements for
transportation  service on LNG to further  transport such
natural gas supplies to the Brandywine Facility; and

          WHEREAS, Columbia and Panda have executed a
Service Agreement attached hereto obligating Columbia to
provide the FTS as conditioned and described herein;

          NOW THEREFORE,  in  consideration  of  the
mutual covenants herein contained, the parties hereto
agree as follows:

       Section  1. (a) Fire Transportation Service.
Columbia shall provide  Panda  with  24,240 Dth/day
("Transportation Demand")  of Firm Transportation Service
("FTS") for a  primary term of approximately 25 years as
provided for herein and in the  attached FTS Service
Agreement ("Service Agreement"), such FTS  shall be
rendered under the Service Agreement pursuant to
Columbia's  FTS Rate Schedule. Deliveries of the
Transportation Demand will be at even hourly rates of
flow equal to or less than 1/24 of the Transportation
Demand,  which  shall  be incorporated into the Service
Agreement attached  hereto;  provided  Columbia's gas
controller  shall deliver  gas to Panda at the rate of
flow requested by Panda to the  extent that Columbia's gas
controller determines,  in  his discretion, that such rate
of flow can be accommodated within  Columbia's system
limitations.

          (b)  Points  of Receipt and Delivery. The primary
Point  of  Receipt  for  gas into Columbia's system shall
be at  the  interconnection of the facilities referenced
in Appendix  A of the  Service Agreement. The primary
Point of Delivery will be at  the  interconnection of the
facilities of Columbia and LNG near Loudoun, (meter M. S. 8-
17762) Loudoun County, Virginia as  further  described  in
the Service Agreement.  Columbia  shall deliver  gas to
the Point of Delivery at Columbia's  prevailing line
pressure  on  the suction side of the Loudoun Compressor
Station.

      Section  2.  (a)(1)  Columbia's  New  Facilities. In
order to  provide  the FTS requested by Panda,  Columbia
will  have to   construct certain  facilities  on
Columbia's  pipeline system,   which  facilities Columbia
will own,  operate and maintain.   The  estimated  cost
of constructing Columbia's new  facilities is
$11,448,000, excluding  any  gross-up for income taxes.
Such amount is Columbia's budget estimate of the costs
associated with the construction of facilities
necessary to provide FTS to Panda.  Subject to
the provisions of this  Section 2 concerning additional
facility costs and Section 4 hereof concerning actual
cost reconciliation, Panda agrees to pay to Columbia a
Contribution-in-Aid-of-Construction of  $8,772,590
plus the applicable gross-up for income tax in accordance
with the provisions set forth in Section 3 hereof.

          (a)(2)  Columbia shall diligently undertake the
effort to  obtain all governmental approvals necessary for
Columbia to construct the new facilities and provide
FTS to  Panda, as provided  herein.  Panda shall cooperate
with and provide to Columbia  on a timely basis all
information and data  requested by Columbia which
Columbia deems necessary in order  to  obtain the
necessary regulatory approvals, including any
information requested by the FERC or its staff, for
construction of the new facilities.  Upon  (i) receipt
of all necessary regulatory authority  upon terms and
conditions acceptable to Columbia and Panda,  (ii)
receipt of all requisite approvals and permits
acceptable to Columbia and Panda, (iii) receipt of the
initial payment by Panda to Columbia of the
Contribution-In-Aid-of-Construction as specified in
Section 3(b)(i)  hereof  and (iv) satisfaction  of  the
Conditions Precedent set forth in Section 11 hereof,
Columbia shall commence construction of the facilities
required to provide the FTS to Panda.

        (b)  Additional  Facility  Cost.  If,  after
Columbia receives  an order from the FERC approving the
construction of the  new  facilities  upon terms and
conditions  acceptable to Columbia  and  Panda,  or any
time during construction  of the  facilities,  Columbia
determines that the budget estimate  for the  cost  of
the  new facilities ($11,448,000 excluding  any gross-up
for income taxes) necessary for Columbia to serve  the
Brandywine Facility is anticipated to increase by 10%  or
less  of  such  budget  estimate, then Columbia agrees  to
pay  such  additional  increase in cost. If said costs are
anticipated to  increase  by greater than 10% of the
budget estimate,  Columbia  shall   give  Panda advanced
written  notice  of  such cost  increase, with information
supporting  the  cost  increase.  Columbia  shall not
proceed to incur such cost increase  until Columbia and
Panda negotiate in good  faith  for  the  sole purpose of
determining a method  to  fund  that  portion of the
increase which is in excess of 10% of  the budget
estimate. The funding method negotiated  for the  sole
purpose  of determining the method to fund such excess
will be acceptable to both parties and structured so as
to  preserve  the economic integrity of the new facilities
construction.  All facility costs for which Panda is
responsible shall remain unchanged or be adjusted upward
in accordance with the outcome of  such  negotiations.  In
the event  such negotiations are  necessary,  the
negotiation period  will terminate  upon the  earlier of
(i) the parties reaching agreement as to the  basis upon
which the project will proceed or (ii) the effective date
of  termination  of  this Agreement by  Panda  or
Columbia  as provided in Section l0(a)(i) or l0(b)(i)
hereof. However,  such negotiation period shall be limited
to no more  than  6  (six)  months from  the date Panda
receives notice of an Increase  in the budget  estimate
unless otherwise mutually  agreed  to  by both Columbia
and Panda.

        Section  3.  (a) Contribution-in-Aid-of-
Construction. Panda  shall  make  a Contribution-in-Aid-of-
Construction (the "Contribution")  of  $8,772,590, plus
applicable  grossup for  income  taxes calculated at the
applicable tax rates over the life of the  construction
of  the  facilities contemplated  herein.  The  tax gross-
up will apply only to the  facilities paid for by Panda
but owned by Columbia as  further identified  in
Appendix A  to  this  Agreement.  For purposes  of  this
Agreement,  the "tax  gross-up", or reimbursement  for
income  taxes  incurred  by  Columbia as a result  of
receipt  of the Contribution, shall  be calculated  in
accordance  with the decision of the FERC In
Transwestern Pipeline Company, 45  FERC (CCH)  Para.
61,116 (l988). The parties understand  and  agree that
the cost  of the new facilities construction  for  which
Panda  is ultimately responsible shall be reconciled with
the  actual costs of this project pursuant to Section 4 of
this  Agreement.

        (b)(1)  Payment of Contribution. Panda will  make
an initial payment  in  the  amount  of  $100,000  toward
its Contribution  upon  the execution of this  Agreement
by  both Columbia  and Panda. In addition, Panda will
make  a  second payment  to  Columbia  in the amount of
$100,000  towards  its Contribution, on  March  1, 1994.
Columbia  shall  use  such payments  to  defray  the  cost
of preparing  and  making  the required FERC filing for
the new Columbia facilities,  and to defray  the  cost of
Columbia's environmental assessment  with respect  to  the
construction of the new Columbia  facilities. Panda  will
fund the balance of the Contribution out  of  the proceeds
of  the financing for the Brandywine Facility.  Upon the
closing of such financing, Panda shall certify in writing
to  Columbia  that  the  full amount of  the  Contribution
as defined  in  Section  3(a) hereof as of  the  date
of  this Agreement ($8,772,590 plus the tax gross-up) is
or  will be available to Columbia under the terms and
provisions  of  such financing (but not in a manner
inconsistent with the  specific terms  of this  Agreement)
to pay the  remaining  amount  due Columbia in respect of
the Contribution.

          (b)(2)  Columbia shall provide to Panda, on a monthly
basis,  a  good  faith estimate of the cost of  the
materials, other  related construction costs and  expenses
and  any  tax "gross-up" then known to Columbia that
Columbia will  have to incur  for the construction of the
Columbia facilities  during the  upcoming  month.  Panda
shall review such  estimate  and, within  twenty (20) days
of Panda's receipt of such  estimate, may  provide
Columbia with a list of suppliers that may provide at  a
lower cost materials that are the same as those described
in  Columbia's  estimate.  If Columbia, in  its
discretion,  deem  appropriate, it may purchase the same
materials from the list of suppliers provided by Panda;
provided that nothing herein shall  be construed as an
obligation on Columbia to do so.

          (b)(3) Panda shall pay in full or cause to be
paid in full to Columbia, within thirty (30) days of Panda's
receipt of any and all  monthly  invoices  in  respect  of
the Contribution submitted   by   Columbia.  Such  monthly
invoices   will   be accompanied by a schedule and
supporting information  reflecting in  reasonable detail
the purpose for which Columbia will expend the  requested
funds in connection with the construction of  the new
Columbia facilities. Such amounts requested and actually
received by Columbia from Panda shall  be applied toward
Panda's Contribution. In no event  will Columbia  be
obligated to proceed with  or continue  with  any
construction of facilities as described herein until
payment  by Panda  and  receipt  by  Columbia  of the
funds  requested  by Colombia  in  the  monthly invoices.
After payment  in  full  by Panda  of  all facilities
costs for which it is responsible,  as may  be  adjusted
pursuant to the  terms  of  this  Agreement, Columbia
shall begin expending Colombia's own funds to  satisfy any
of its obligations hereunder for the cost of facilities.

          Section  4.  Actual Cost Reconciliation. (a)  In
the event the actual cost  of the new Columbia facilities
constructed  hereunder  is equal to or  less than
$7,530,120 excluding any gross-up for income taxes, Panda
shall  only  be responsible for such actual cost, plus any
gross-up for income taxes.

          (b) If the actual cost is greater than
$7,530,120 but equal  to or less than $11,448,000.
excluding any gross-up for income  taxes, Panda shall only
be responsible for 31.713%  of the  amount by which such
actual cost exceeds $7,530,120,  plus any   gross  up  for
income  taxes,  and Columbia  shall be responsible for the
remaining portion (68.287%) of  the  amount by  which
such  actual cost exceeds S7,530,120.  In  addition, Panda
shall  be  responsible for the first $7,530,120  of  the
actual total cost, plus any gross-up for income taxes.

         (c)  If the actual cost is greater than
$11,448,000, excluding  any  gross-up for income taxes,
the  provisions of Section  (4)(b) hereof shall apply with
respect to actual cost up to  $11,448,000,  and  the
actual  costs  in  excess of $11,448,000 shall be borne:
(1) by Columbia to the extent such excess is less than or
equal to 10% of $11,448,000; and (2)  by Panda and
Columbia, to the extent such excess is greater  than the
10%  of  $11,448,000; borne by Columbia pursuant  to  the
preceding  Section 4(c)(1), in accordance with the
results  of the negotiations between the parties as
provided for in Section 2(b)  hereof, plus any gross-up
for income taxes applicable  to the amount of the excess
cost for which a party is responsible.
                             
         (d)  For any portion of the new facilities costs
for which Panda is responsible and has not paid to
Columbia at the end of  the new facilities construction,
Columbia will  render Panda a final invoice for the
balance, plus applicable grossup for  income  taxes, which
shall be payable by Panda  within 30 days  of  Panda's
receipt  of the invoice  from  Columbia. If Columbia  has
collected more from Panda than for which Panda is
responsible, Columbia shall refund such excess to Panda
within 180 days of completion of the construction of the
new  facilities, plus interest on such excess calculated
at the FERC approved interest rate at the time of such
refund.

         Section  5. Commencement of Service.  Subject  to
the provisions of Section 11 hereof, this Precedent
Agreement shall become effective  as of the date first
above written.  For purposes of payment of the reservation
charge and Panda's right to deliver to or cause the
Transportation Demand to  be delivered  by  Columbia, the
FTS and the  primary  term of  the Service  Agreement
shall commence on the date of the completion of  the
Columbia facilities, which date shall be no earlier than
November  30,  1995. The primary term of the Service
Agreement shall  end  on  that  date 25 years after the
"Actual  Commercial Operation  Date"  determined  pursuant
to  that  certain  Power Purchase  Agreement,  dated
August 9, 1991,  between  Panda  and Potomac  Electric
Power Company, which ending date shall  be  no earlier
than  May 31, 2021.  After the initial primary  term  (of
approximately  25 years) such service shall continue  from
year to  year  thereafter unless terminated by either
party upon  six (6)  months written  notice to the  other.
Panda  will  notify Columbia of the "Actual Commercial
Operation Date" in  the  form of an actual date certain
as soon as it becomes known to Panda.

         Section  6.  Compliance with Columbia Gas Tariff.
The terms and  conditions  of  this  Agreement  and  the
Service Agreement are subject to the FTS Rate Schedule and
the General Terms  and  Conditions of Columbia's effective
FERC Gas  Tariff, as  the  same may be amended or
superseded from time to time, and  which  are applicable
to the FTS Rate Schedule. Panda  will submit to Columbia
from time to time, and within specified  time periods,
all  required  forms and information  necessary  under
Columbia's   FERC  Gas  Tariff to  receive  the
transportation services specified herein.

         Section 7. Notices. Notices under this Agreement
shall be  in writing, by letter, telex, or telecopier, and
shall  be deemed  to  have  been  duly  made  when  hand
delivered, when deposited  in  the  mail  as  registered
or  certified postage prepaid,  or  in  the case of
transmission by telecopier,  when confirmation  of receipt
is obtained, or in the  case of  telex notice  of  answer-
back  received, and shall  be addressed  as follows:

If to Columbia

         Columbia Gas Transmission Corporation
         Post Office Box 1273
         Charleston,  West  Virginia  25325
         Attention: Director of Market Development
         PH: 304/357-2880
         FAX:304/357-2424

If to Panda

          Panda  Energy  Corporation
          4100  Spring  Valley Suite 1001
          Dallas,  TX  75244
          Attention: Manager, Transportation  and
          Exchange
          Ph: 214/980-7159
          Fax: 214/980-6815
          
Either  party may change its address for  purposes  of
notice by so notifying the other in writing.

         Section  8.  Governing Law. This Agreement  shall
be governed  by the laws of the State of West Virginia,
except as to  any  matters  subject  to federal  law  and
the exclusive jurisdiction of the FERC.

         Section  9.  Successors  and Assigns.  This
Agreement cannot  be  assigned  except by the written
agreement  of  the parties  hereto; provided, Panda may,
without  the  consent  of Columbia,  pledge or assign a
security interest in  its  rights and interests under this
Agreement and the Service Agreement to its  lenders  or
other parties providing  financing  for  the Brandywine
Facility ("Panda's Lenders") as security for Panda's
obligations  under  the  terms  of  such  financing.
Columbia acknowledges but without relinquishing any right
or  action it may  assert  against Panda, or as otherwise
permitted  by  law, upon  an  event  of default by Panda
under the  terms  of such financing, any of Panda's
Lenders may (but shall not obligated to)  assume or cause
its designee or a new lessee or purchaser of  the
Brandywine Facility to assume, all of  the interests,
rights, and obligations of Panda thereafter arising under
this Agreement  or the Service Agreement; provided, that
if  any  of Panda's  Lenders assume this Agreement or the
Service Agreement as  a  result of Panda's default,
Panda's Lenders shall provide written  notice  to
Columbia within sixty (60)  days  of  such assumption.  If
the  rights and interests  of  Panda  in  this Agreement
or  Service Agreement shall  be  assumed,  sold  or
transferred to Panda's Lenders, as provided for herein:
(i) the successor  party shall be bound by and assume  the
terms  and conditions of this Agreement, the Service
Agreement and any and all obligations  to  Columbia
arising or accruing  under  this Agreement and the Service
Agreement from and after the date of such assumption, sale
or transfer; (ii) Columbia shall continue this  Agreement
and the Service Agreement with  the successor party  as
if  such  person had thereafter been named  as  the
contracting   party  under  this  Agreement and  the
Service Agreement;  and  (iii) Panda shall be released
and discharged from  any and all obligations to Columbia
arising or  accruing under  this Agreement or the Service
Agreement from  and  after the  date of such assumption,
sale or transfer; provided,  that nothing  herein shall be
construed as releasing or  discharging Panda of any and
all obligations arising or accruing under this Agreement
or the Service Agreement prior to such date.  In  the
event  of  any assumption, assignment or transfer, the
terms  of this Agreement and the Service Agreement shall
be binding upon and inure to the benefit of the successors
or assignees of the parties  hereto.  Any such assignment
shall  expressly provide that the assignee thereunder
assumes all of the obligations  of the  assigning  party
under  this Agreement and  the  Service Agreement;
provided, however, if any of Panda's lenders assumes this
Agreement or the Service Agreement as a result of  Panda's
default, their  liability  shall be limited to the parent
of applicable reservation charges  and reservation
surcharges, and  commodity charges and   commodity
surcharges to Columbia for  the transportation service
provided under the Service Agreement.

          Section  10.  Termination.  This Agreement  shall
only  be terminated as provided in this section.

          (a) Termination by Panda. Panda, upon thirty
(30) days written notice to Columbia,  may  terminate
this  Agreement  if: (i) the negotiations  contemplated
in  Section  2(b)  hereof  are not satisfactory to Panda,
in its reasonable discretion, at the  end of  the
negotiation  period; (ii) Panda fails  to complete  the
construction of the Brandywine Facility by June 1, 1996;
or (iii) if  any of the conditions precedent in Section
11) hereof are not fulfilled  by  June 1, 1997. Any such
termination shall  not  be effective if the unsatisfied
condition of this Section 10(a)  is satisfied prior to the
end of the 30-day notice period.

          (b)  Termination  By Columbia.  Columbia, upon
thirty (30)  days written notice to Panda, or Panda's
Lenders,  as the case   way  be,  may  terminate  this
Agreement  if:  (i) the negotiations  contemplated in
Section 2(b) of this Agreement  are not  satisfactory to
Columbia, in its reasonable discretion,  at the  end of
the negotiation period; (ii) Panda's failure to make
payments  to Columbia as provided in Section 3(b)  hereof;
or (iii)  if any of the conditions precedent in Section 11
hereof are not  fulfilled by June 1, 1997. Any such
termination shall  not be  effective if the unsatisfied
condition of this Section 10(b) is satisfied prior to the
end of the 30-day notice period.

          (c)  Termination Costs. If this Agreement is
terminated by Panda  or Columbia pursuant  to  this
Section 10, Panda shall reimburse  and  pay Columbia,
within sixty (60) days of Columbia's providing  Panda with
an  itemized listing, for any and all costs  and  expenses
incurred  by Columbia, its agents or contractors,  up  to,
but not  exceeding  the Contribution, as of the effective
date  of such  termination pertaining to the design of the
facilities contemplated  herein; obtaining regulatory and
other  approval for construction   of   such  facilities;
and   the   actual construction  of such facilities. Such
costs and expenses shall include,  but  not  be limited
to, costs and expenses for  all: construction;  materials;
supplies;  labor;  taxes; equipment; charges  attributable
to  holding  and  returning any   unused equipment,
materials or supplies; design engineering; legal  and
professional  fees; internal charges; preparation of
regulatory or  other  filings,  reports and supporting
materials;  and  all efforts  to obtain the requisite
regulatory and other approvals. Columbia shall retain title
to any facilities constructed  or  in the process  of
being  constructed  and  to  any   equipment, materials
or  supplies that cannot be returned  to  vendors or
suppliers.  Columbia  shall  not  be  required  to
refund or reimburse  Panda  for  any  funds  paid  by
Panda  to Columbia pursuant  to  this  Agreement, to the
extent  such funds  are necessary  to  satisfy  any  of
the aforementioned  costs  and expenses, or any "tax gross-
up" thereon.

          (d)  Service Agreement.  If this Agreement is
terminated, the Service   Agreement  attached  hereto
shall  also  be deemed terminated  as of the effective
date of termination  of this Agreement.

               Section  11. Conditions Precedent. Except for the
rights and obligations of Columbia and Panda set forth in
Section 2(a)(2) hereof,  which  shall  be effective on
the  date first  above written, performance by Columbia
and Panda under this Agreement and the Service Agreement
is expressly conditioned upon:

          (a) Columbia obtaining any and all necessary
internal budgetary approvals;

          (b)  Panda  executing  appropriate  precedent
and/or transportation  agreements  with the  upstream  and
downstream transporters  under terms satisfactory to
Panda, in  its  sole discretion,  and  furnishing  proof
to Columbia's  reasonable satisfaction  of  such
agreements prior to Columbia  commencing construction of
the required facilities;

          (c)  Panda executing  appropriate  gas supply
agreement(s) or purchasing gas reserves  under terms
satisfactory  to Panda, in its sole discretion, and
furnishing proof  to Columbia's reasonable satisfaction of
such agreements prior  to  Columbia  commencing
construction of  the  required facilities;

          (d)   Panda  and  Columbia  executing  the
attached Service  Agreement  concurrently with  the
execution of  this Precedent Agreement;

          (e)   Columbia receiving regulatory approvals,
acceptable to Columbia and Panda in their reasonable
discretion, from the FERC approving the  required
facilities construction as set forth herein;

          (f)  Panda closing on  or making arrangements
for the construction  financing for the Brandywine
Facility,  on terms and conditions satisfactory to Panda,
in its sole discretion;

          (g)  Approval by the United States Bankruptcy
Court  for  the  District  of  Delaware,  if such approval
is  determined  by  Columbia to be necessary; and

          (h)  Execution of an Operating and Balancing
Agreement by and between LNG, Panda and other parties as
deemed  necessary  by Columbia  containing terms
acceptable to Columbia  and  Panda, in their reasonable
discretion.

          Columbia   shall  exercise  all  due  diligence
to  cause the conditions precedent (a), (d), (e), (g) and
(h)  set forth above,  and  Panda shall exercise all due
diligence to  cause the  conditions precedent (b), (c),
(d), (f) and (h) set forth above  to  be satisfied on or
before October 1, 1994,  which  is the  target  date for
closing of the construction  financing  of the  Brandywine
Facility. Each party shall provide notice to  the other
party of the satisfaction of each condition for which  the
notifying  party is  responsible  within  30  days  after
the fulfillment  of each such condition. If any  of  the
foregoing conditions precedent are not satisfied, this
Agreement  may  be terminated as provided for in Section
10 hereof.

          Section  12.  Miscellaneous. Terms  defined  in
the  Service Agreement  and  not otherwise defined herein
shall  have  the meaning assigned in the Service
Agreement.

          Section  13.  Financing  Review. Columbia
acknowledges that Panda   intends  to  finance  the
Brandywine  Facility   on non-recourse basis. As such,
Panda's Lenders will  review this Agreement  as  part  of
their due  diligence  review  prior to providing
construction financing for the Brandywine Facility.
Columbia   therefore  agrees  to  provide  such
documentation,  including but not limited to consents to
assignment, opinions  of counsel or certificates, as
Panda's Lenders may  reasonably  require in connection
with such financing, and the  arrangement  between
Columbia and  Panda  contemplated in this  Agreement.
Panda shall reimburse Columbia for  any costs and
expenses incurred by Columbia in hiring any third parties
necessary to comply with this Section 13.

          IN WITNESS  WHEREOF, the parties hereto have
caused this Agreement to be executed by a duly authorized
representative as of the date first above written.


                        COLUMBIA GAS TRANSMISSION
                         CORPORATION

                        By:

                        Name:

                        Its:

                        PANDA-BRANDYWINE, L.P.

                        By:

                        Name:

                        Its:


EXHIBIT 10.68
                    AMENDING AGREEMENT
                             
        This Amending Agreement ("Amendment") is made  and
entered  into this 24th day of March, 1995, by and between
Columbia   Gas   Transmission  Corporation,   a   Delaware
corporation ("Columbia"), and  Panda-Brandywine,  L.P.,  a
Delaware Limited  Partnership ("Panda") to be effective as
set forth in section four of this Amendment.

                   W I T N E S S E T H:

        WHEREAS,  Columbia and Panda are parties  to  that
certain Precedent Agreement dated February 25,  1994
("Precedent  Agreement"), and the  FTS  Service  Agreement
attached  to  the Precedent Agreement also dated  February
25, 1994 ("Service Agreement");

        WHEREAS,  Panda has requested that Columbia  amend
the Precedent Agreement and Service Agreement in light  of
certain Panda business concerns; and

        WHEREAS,  Columbia is agreeable  to  amending  the
Precedent  Agreement and Service Agreement to  accommodate
Panda's   requests  based  upon  Panda's  having  provided
Columbia  the  assurance of its continuing  commitment  to
Columbia  that Columbia will be the pipeline to serve  the
Brandywine Facility;

        NOW,  THEREFORE, in consideration  of  the  mutual
covenants  and agreements set forth herein,  Columbia  and
Panda   agree  as  follows:

     1.  Amendments  to  Precedent Agreement.  Columbia and
Panda agree  that  the  Precedent Agreement is amended effective
as of the effective date of this Amendment as follows:

        (a) All three references to the "$8,772,590" amount
in  Sections  2(a)(1), 3(a) and 3(b)(1) shall be  replaced
with "$6,772,590."

        (b) All five references to the "$7,530,120" amount
in   Sections  4(a)  and  4(b)  shall  be  replaced   with
"$5,530,120".

        (c)  The  reference to "31.713%" in  Section  4(b)
shall be replaced with "20.995%."

        (d)  The  reference to "68.287%" in  Section  4(b)
shall be replaced with "79.005%."

        (e) The second sentence of Section 5 shall be
amended and restated as follows:

"For  purposes  of payment of the reservation  charge  and
Panda's  right  to deliver to or cause the  Transportation
Demand  to  be  delivered by Columbia,  the  FTS  and  the
primary  term of the Service Agreement shall  commence  on
the  date  of  the completion of the Columbia  facilities,
which  date  shall  be no earlier than November  1,  1996;
provided that such commencement date and completion of the
Columbia  facilities  can  be August  1,  1996,  if  Panda
provides  Columbia  with written notification  by  May  1,
1996,  of  Panda's desire for such commencement  date  and
completion of the Columbia facilities to be August 1,
1996."

        (f) Section 10(a) shall be amended and restated as
follows:

"Termination  By  Panda.  Panda,  upon  thirty  (30)  days
written  notice to Columbia, may terminate this  Agreement
if:  (i)  the  negotiations contemplated in  Section  2(b)
hereof  are  not satisfactory to Panda, in its  reasonable
discretion,  at  the end of the negotiation  period;  (ii)
Panda    fails  to  complete  the  construction  of    the
Brandywine Facility by June 1, 1997; or (iii)  if  any  of
the  conditions  precedent in Section 11  hereof  are  not
fulfilled by June 1, 1997. Any such termination shall  not
be effective if the unsatisfied condition of this
Section 10(a) is satisfied prior to the end of the  30-day
notice period."

        (g)  Section 11(h) shall be deleted, and  the  two
references  to "(h)" in the last paragraph of  Section  11
shall likewise be deleted.

    2. Amendments to Service Agreement. Pursuant to the
Amended   and  Restated  FTS  Service  Agreement  attached
hereto,   Columbia  and  Panda  agree  that  the   Service
Agreement is amended effective as of the effective date of
this Amendment as follows:

       (a) The Service Agreement shall be amended to
provide  for  Panda's requested new point  of  receipt  of
Monclova, Ohio, from ANR Pipeline Company.

       (b) The second sentence of Section 2 shall be
amended and restated as follows:

"For  purposes  of payment of the reservation  charge  and
Panda's  right  to deliver to or cause the  Transportation
Demand  to  be  delivered by Columbia,  the  FTS  and  the
primary term of this Agreement shall commence on the  date
of  the completion of the Columbia facilities, which  date
shall  be no earlier than November 1, 1996; provided  that
such  commencement  date and completion  of  the  Columbia
facilities  can  be  August 1,  1996,  if  Panda  provides
Columbia  with  written notification by May  1,  1996,  of
Panda's    desire   for   such  commencement   date    and
completion  of  the Columbia facilities to  be  August  1,
1996."

    3. Effect of Amendment. Except as specifically amended
in  above  Sections 1 and 2 of this Amendment,  all  other
terms  and  provisions  of  the  Precedent  Agreement  and
Service Agreement shall remain in full force and effect.

    4. Effective Date of Amendment. This Amendment shall be
effective as of the date Columbia and Panda  have executed
both this Amendment, and the Amended and Restated Service
Agreement attached hereto, the latter as  amended in
accordance with section 2 of this Agreement.

    5. Counterparts. This Agreement may be executed
in  any number of counterparts, each of which shall be an
original, but such counterparts together shall constitute
one and the same instrument.

     IN WITNESS WHEREOF, the parties hereto have caused
this  Amendment  to  be  executed by  a  duly  authorized
representative.


       COLUMBIA GAS TRANSMISSION CORPORATION
       By:
       Name: Peter J. Kinsella
       Its: Vice President
       Date March 23 1995

       PANDA-BRANDYWINE, L. P.

     By: Panda Brandywine Corporation
     Its General Partner

     By:
     Name: Ralph T. Killian
     Its: Senior Vice President
     Date: March 21, 1995






EXHIBIT 10.69
                             
         AMENDED AND RESTATED FTS SERVICE AGREEMENT

     THIS  AGREEMENT,  made and entered into  this  23rd  day  of
March,  1995,  by   and  between COLUMBIA  GAS  TRANSMISSION
CORPORATION ("Seller") and PANDA BRANDYWINE, L.P. ("Buyer").

                         WITNESSETH

    That in  consideration of the  mutual  covenants  herein
contained, the parties hereto agree as follows:

    Section 1. Service to be Rendered. Seller shall  perform
and Buyer shall receive  service  in  accordance  with   the
provisions of the effective FTS Rate Schedule and applicable
General  Terms and Conditions of Seller's FERC  Gas  Tariff,
Second  Revised  Volume No. 1 (Tariff),  on  file  with  the
Federal  Energy Regulatory Commission (Commission),  as  the
same  may  be amended or superseded in accordance  with  the
rules   and  regulations  of  the  Commission.  The  maximum
obligation  of  Seller to deliver gas hereunder  to  or  for
Buyer,  the designation of the points of delivery  at  which
Seller shall deliver or cause gas to be delivered to or  for
Buyer,  and  the  points of receipt  at  which  Buyer  shall
deliver  or  cause  gas to be delivered,  are  specified  in
Appendix A, as the same may be amended from time to time  by
agreement  between Buyer and Seller, or in  accordance  with
the   rules  and  regulations  of  the  Commission.  Service
hereunder  shall  be provided subject to the  provisions  of
Part  284.223  of Subpart G of the Commission's regulations.
Buyer  warrants that service hereunder is being provided  on
behalf of BUYER.

     Section 2. Term.  This Agreement  is   being   executed
concurrently with an "Amending Agreement" between Seller and
Buyer,  and shall become effective on the first date written
above. For purposes of payment of the reservation charge and
Panda's  right  to  deliver to or cause  the  Transportation
Demand  to be delivered by Columbia, the FTS and the primary
term of the Service Agreement shall commence on the date  of
the  completion of the Columbia facilities, which date shall
be  no  earlier  than November 1, 1996; provided  that  such
commencement date and completion of the Columbia  facilities
can  be  August  1,  1996, if Panda provides  Columbia  with
written  notification by May 1, 1996, of Panda's desire  for
such  commencement  date  and  completion  of  the  Columbia
facilities  to be August 1, 1996. The primary  term  of  the
Service Agreement shall end on that date 25 years after  the
"Actual  Commercial Operation Date" determined  pursuant  to
that certain Power Purchase Agreement, dated August 9, 1991,
between  Panda  and  Potomac Electric Power  Company,  which
ending date shall be no earlier than May 31, 2021. After the
initial  primary  term  (of  approximately  25  years)  such
service  shall continue from year to year thereafter  unless
terminated  by  either  party upon six  (6)  months  written
notice  to  the  other. Panda will notify  Columbia  of  the
"Actual Commercial Operation Date" in the form of an  actual
date certain as soon as it becomes known to Panda.

     Pre-granted  abandonment  shall  apply upon termination
of  the  agreement, subject to any right  of  first  refusal
Buyer  may  have  under  the  Commission's  regulations  and
Seller's Tariff.

    Section 3. Rates. Buyer shall pay Seller the charges and
furnish Retainage as described in the above-referenced  Rate
Schedule,  unless  otherwise agreed to  by  the  parties  in
writing  and  specified  as  an amendment  to  this  Service
Agreement.

    Section 4. Notices. Notices to Seller under this Agreement
shall   be  addressed  to  it  at  Post  Office  Box   1273,
Charleston, West Virginia 25325-1273, Attention:  Manager  -
Agreements  Administration and notices  to  Buyer  shall  be
addressed to it at:

     Panda-Brandywine, L.P.,
     Suite 1001, 4100 Spring Valley,
     Dallas, Texas 75244,
     Attention: Ralph Killian;

until changed by either party by written notice.

    Section 5.  Prior  Agreements.  This  Amended  and
Restated Service Agreement, amends and restates, as of
this Agreement's effective date that Service Agreement
entered  into  on  February 25, 1994  and  revised  on
January 1, 1995.

By: PANDA-BRANDYWINE, L.P.
PANDA-BRANDYWINE CORPORATION, GENERAL PARTNER
Name: Ralph T. Killian
Title: Senior Vice President
Date: March 21, 1995

COLUMBIA GAS TRANSMISSION CORPORATION By:
Name:  Barry J. Lowery
Title: Manager, Agreements
Administration Date: March 21, 1995



EXHIBIT 10.70
                   FTS SERVICE AGREEMENT

     THIS AGREEMENT, made and entered into this 30th day of
March,   1995  by  and  between  COVE  POINT  LNG   LIMITED
PARTNERSHIP,  a  Delaware limited partnership  ("Operator")
and  PANDA-BRANDYWINE, L.P., a Delaware limited partnership
("Customer").

      WITNESSETH:  That  in  consideration  of  the  mutual
covenants  herein contained, the parties  hereto  agree  as
follows:

      Section  1.  Service to be Rendered.  Operator  shall
perform  and  Customer shall receive service in  accordance
with the provisions of the effective Rate Schedule FTS  and
the  applicable General Terms and Conditions of  Operator's
FERC  Gas  Tariff, Revised Volume No. 1, on file  with  the
Federal Energy Regulatory Commission ("Commission"),  which
are  incorporated by reference herein, as the same  may  be
amended  or  superseded in accordance with  the  rules  and
regulations of the Commission and the terms and  conditions
of this Service Agreement including Appendix A. The maximum
obligation  of Operator to provide FTS service  to  or  for
Customer  is  specified in Appendix A, as the same  may  be
amended from time to time by agreement between Customer and
Operator.  Service hereunder shall be provided  subject  to
the provisions of Subpart G of Part 284 of the Commission's
regulations.

      Section  2. Term. Service under this Agreement  shall
commence on the later of (i) June 1, 1996, or (ii) the date
Customer  commences commercial operation  of  its  proposed
cogeneration facility to be constructed in Prince  George's
County,  Maryland  (the "Brandywine Project"),  but  in  no
event  later than June 1, 1997, and shall continue in  full
force  and effect for an Initial Term of twenty (20)  years
from   the   date   service  commences   and   year-to-year
thereafter,  subject to termination by  either  party  upon
written notice to that effect not less than six (6)  months
prior  to  the  expiration  of  the  Initial  Term  or  any
subsequent  one  (1)  year period; provided  however,  that
Customer  and  Operator respectively waive their  right  to
give notice of termination of this agreement until six  (6)
months  after  commencement of the (1) year extension  term
after the Initial Term that is twenty-five (25) years  from
the  date Customer commenced commercial operations  of  the
Brandywine  Project; provided further that if Customer  has
not  commenced  commercial  operations  of  the  Brandywine
Project  by  June  1, 1999, this Service Agreement  may  be
terminated  by  either  party upon sixty  (60)  days  prior
written  notice  to the other party, with such  termination
not   being  effective  if  Customer  commences  commercial
operation  of  the Brandywine Project during  such  60-day
period. This Agreement shall terminate if Customer has  not
executed  the  Agreement and returned an executed  copy  to
Operator on or before May 31, 1995, which termination shall
not  prevent  Customer from submitting a request  for  firm
transportation   service  in  accordance  with   Operator's
effective  FERC  Gas  Tariff.  Upon  termination  of   this
Agreement, Customer shall incur no further liability  under
this  Agreement. Pre-granted abandonment shall  apply  upon
termination of this Agreement.

      Section  3. Rates. Unless otherwise agreed,  Customer
shall   pay  Operator  the  maximum  charges  and   furnish
Retainage  as  described  in  the  above  referenced   Rate
Schedule.

      Section  4. Notices. Notices to Operator  under  this
Agreement shall be addressed to it at 2100 Cove Point Road,
Lusby, MD 20657, and notices to Customer shall be addressed
to  it at 4100 Spring Valley, Suite 1001, Dallas, TX 75244,
Attention:  Ralph T. Killian until changed by either  party
by written notice.

       Section  5.  Superseded  Agreements.  This   Service
Agreement supersedes and cancels, as of the effective  date
hereof, the following Service Agreements: N/A

PANDA-BRANDYWINE, L.P.             COVE POINT LNG LIMITED
by Panda Brandywine Corporation,   PARTNERSHIP
its general partner


By ___________________             By_____________________
Title:  President                  Title:  Chairman
Date: March 30, 1995               Date: March 27, 1995









                     Appendix A
                        to
                FTS Service Agreement 
       between Cove Point LNG Company (Operator)
         and Panda-Brandywine, L.P. (Customer)

Maximum   Firm   Transportation  Quantity  (MFTQ):   24,000
Dth/day. FTS Service is not being performed as the  Elected
FTS Service option pursuant to Rate Schedule FPS.

                  Primary Receipt Points

     Measuring                          Maximum Daily
     Sta. Name                          Quantity (Dth/day)

      Columbia Gas Transmission              24,000
      Loudoun County Virginia


                 Primary Delivery Points

    Measuring                           Maximum Daily
    Sta. Name                           Quantity (Dth/day)

    Washington Gas Light Company             24,000
    White Plain

The  Master List of Interconnects (MLI) as defined  in  the
General  Terms  and  Conditions  of  Operator's  Tariff  is
incorporated  herein  by  reference  for  the  purposes  of
listing valid secondary receipt points and delivery points.

Service  changes pursuant to this Appendix A  shall  become
effective  as  of  the  date service  commences  under  the
Service  Agreement.  This  Appendix  A  shall  cancel   and
supersede the previous Appendix A effective as of  N/A,  to
the  Service Agreement referenced above. With the exception
of  this Appendix A, all other terms and conditions of said
Service Agreement shall remain in full force and effect.


PANDA-BRANDYWINE,  L.P.            COVE POINT LNG LIMITED
 by Panda Brandywine Corporation,  PARTNERSHIP
  its general partner

By ______________________          By_____________________
Title:  President                  Title:  Chairman
Date: March 30, 1995               Date: March 27, 1995




EXHIBIT 10.71
                 GAS TRANSPORTATION AND SUPPLY AGREEMENT
                     Between PANDA-BRANDYWINE, L.P.
                                 and
                  WASHINGTON GAS LIGHT COMPANY Dated:
                         November 10, 1994
                 
                 
                     TABLE OF CONTENTS

ARTICLE I DEFINITIONS                                2

Section 1.1 Definitions                              2

ARTICLE II CONDITIONS PRECEDENT                      7

Section 2.1 Conditions Precedent                     7
Section 2.2 Buyer's Conditions Precedent             7
Section 2.3 Seller's Conditions Precedent            7
Section 2.4 Fulfillment of Conditions Precedent      8
Section 2.5 Failure to Fulfill Conditions
            Precedent                                8

ARTICLE III TERM                                     8

Section 3.1 Term                                     8

ARTICLE IV FIRM TRANSPORTATION SERVICE               9

Section 4.1 Firm Transportation Service              9
Section 4.2 Rate

ARTICLE V PEAK PERIOD RELEASE                        10

Section 5.1 Peak Period Release                      10
Section 5.2 Resolution of Banked Quantities          12

ARTICLE VI MERCHANT SERVICE                          14

Section 6.l Merchant Service                         14
Section 6.2 Merchant Service Price                   14
Section 6.3 Disclaimer of Warranties                 15

ARTICLE VII BALANCING SERVICE                        15

Section 7.1 Daily Imbalance                          15
Section 7.2 Monthly imbalance                        16
Section 7.3 Imbalance Make-Up                        18

ARTICLE VIII TESTING PERIOD SERVICE                  18

Section 8.1 Testing Period Service                   18

ARTICLE IX NOMINATIONS                               18

Section 9.1 Monthly Estimates                        18
Section 9.2 Daily Nomination                         19
Section 9.3 Intraday Nomination Changes              19
Section 9.4 Predetermined Allocation                 19

ARTICLE X QUALITY AND PRESSURE                       20

Section 10.1 Delivery Pressure                       20
Section 10.2 Physical Quality of Gas                 20
Section 10.3 Failure to Conform to Quality
Specifications                                       20

ARTICLE XI MEASUREMENT                               20

Section 11.1 Measurement                             20

ARTICLE XII MEASURING EQUIPMENT                      21

Section 12.1 Ownership and Operation                 21
Section 12.2 Check Meters                            22
Section 12.3 Access to Meters and Records            22
Section 12.4 Measurement Equipment Failures          22
Section 12.5 Accuracy of Measuring Equipment         23
Section 12.6 Correction of Errors                    23
Section 12.7 Preservation of Records                 24

ARTICLE XIII BILLING AND PAYMENT                     24

Section 13.1 Billing                                 24
Section 13.2 Payment                                 24
Section 13.3 Billing Disputes                        25
Section 13.4 Verification                            25
Section 13.5 Correction of Errors                    25
Section 13.6 Non-Business Days                       26

ARTICLE XIV NOTICES                                  26

Section 14.1 Notices                                 26

ARTICLE XV POSSESSION AND RESPONSIBILITY             27

Section 15.1 Possession and Responsibility           27

ARTICLE XVI WARRANTY OF TITLE                        27

Section 16.1 Warranty of Title                       27

ARTICLE XVII FORCE MAJEURE                           28

Section 17.1 Effect of Force Majeure                 28
Section 17.2 Force Majeure Termination               29
Section 17.3 Settlement of Strikes, Lockouts, or
 Other Labor Disputes                                29

ARTICLE XVIII TRANSFER AND ASSIGNMENT                30

Section 18.1 Assignments                             30

ARTICLE XIX DEFAULT AND REMEDIES                     30

Section 19.1 Definition of Event of Default          31
Section 19.2 Remedies for Event of Default           32
Section 19.3 Seller's Failure to Deliver             33
Section 19.4 Exclusion of Certain Damages            34

ARTICLE XX INDEMNIFICATION                           34

Section 20.1 Indemnification                         34
Section 20.2 Notice and Legal Defense                34
Section 20.3 Failure to Defend Action                34
Section 20.4 Indemnification Amount                  35

ARTICLE XXI FACILITIES CONSTRUCTION                  35

Section 21.1 WGL Facilities                          35

ARTICLE XXII WEATHER PREDICTIONS                     35

Section 22.1 Weather Predictions                     35

ARTICLE XXIII MISCELLANEOUS PROVISIONS               36

Section 23.1     Regulation                          36
Section 23.2     Binding Effect                      36
Section 23.3     Nonwaiver of Defaults               36
Section 23.4     Written Amendments                  36
Section 23.5     Choice of Law                       36
Section 23.6     Severability and Renegotiation      36
Section 23.7     Other Agreements                    37
Section 23.8     No Third Party Beneficiary          37
Section 23.9     Priority                            37
Section 23.10    Captions                            37
Section 23.11    Survival                            37
Section 23.12    Further Assurances                  37
Section 23.13    Counterparts                        37



     THIS GAS TRANSPORTATION AND SUPPLY AGREEMENT
("Agreement"), is made and entered into this 10th day of
November, 1994, by and between Panda-Brandywine, L.P., a
Delaware limited partnership ("Buyer"), and Washington
Gas Light Company, a District of Columbia corporation
and a Virginia corporation ("Seller"). Buyer and Seller
are sometimes referred to herein individually as a
"Party" and together as "Parties".

                       WITNESSETH
                            
       WHEREAS, Seller, a gas distribution company
subject to regulation by the Maryland Public Service
Commission, owns and operates natural gas distribution
Facilities in the states of Maryland and Virginia and
the District of Columbia; and

       WHEREAS, Buyer intends to construct, own and
operate an approximately 230 MW (net) natural gas and
oil-fired cogeneration facility to be located in Prince
George's County, Maryland (the "Brandywine Facility");
and

       WHEREAS, Buyer has contracted for firm
transportation service on the interstate pipelines
of Columbia Gas Transmission Corporation and CLNG;
and

       WHEREAS, Buyer has requested Seller to provide
transportation service, whereby Seller will transport to
the Brandywine Facility on a firm basis certain
quantities of natural gas owned by Buyer and delivered
to Seller through the interstate pipeline facilities of
CLNG; and

       WHEREAS, Buyer has requested Seller to provide a
merchant service, whereby Seller will sell and Buyer
will purchase certain quantities of natural gas
nominated by Buyer in addition to the quantities of
natural gas transported by Seller on behalf of Buyer;
and

       WHEREAS, Seller has agreed to provide
transportation service and merchant service to Buyer;
and

       WHEREAS, Buyer has agreed to release or sell to
Seller quantities of natural gas for resale by seller
during certain peak periods of natural gas usage; and

       WHEREAS, Seller has agreed, in order to provide
Buyer with transportation service and merchant
service, to construct at its own expense certain
facilities necessary to provide such services.

       NOW, THEREFORE, in consideration of the mutual
covenants and agreements contained herein, the
sufficiency of which is hereby acknowledged, and
intending to be legally bound, Buyer and Seller hereby
agree as follows:

                         ARTICLE I
                        DEFINITIONS

       Section 1.1 Definitions: For purposes of this
Agreement, except where another meaning is expressly
stated, the following capitalized words shall have the
following meanings:

    (a) "Air Permit Restrictions" means the limits
on Buyer's ability to burn fuel oil at the Brandywine
Facility, set forth in the certificate of public
convenience and necessity issued to Buyer by the
Maryland Public Service Commission in Case No. 8488,
as such limits may be amended from time to time.

    (b) "Average Daily Temperature" means the
average of the hourly temperatures measured during a
Day at the Washington National Airport Station of the
National Weather Service.

    (c) "Agreement" a means this Gas Transportation
and Supply Agreement, between Buyer and Seller, as it
may be amended, supplemented or modified from time to
time.

    (d) "Banked Quantity" means the Quantity of Gas
released by Buyer to Seller during a Peak Period
Release and credited to Buyer's account pursuant to
Section 5.1.

    (e) "Brandywine Facility" means the
approximately 230 MW (net) natural gas and oil-fired
cogeneration facility Buyer intends to construct, own
and operate in Prince George's County, Maryland,
including any and all appurtenant facilities necessary
to receive Gas delivered by Seller under this
Agreement.

     (f) "British thermal unit" or "Btu" means the
amount of heat required to raise the temperature of one
(1) pound of water one (1) degree Fahrenheit from sixty
(60) degrees Fahrenheit to sixty-one (61) degrees
Fahrenheit.

     (g) "Buyer" means Panda-Brandywine, L.P., its
successors and permitted assignees.

     (h) "Buyer's Lenders" means the lenders or other
entities providing financing for the construction and
operation of the Brandywine Facility.

     (i) "Carry-over Quantity" means that portion
of a Monthly Imbalance that is (i) not subject to cash-
out pursuant to Section 7.2(b) and (c), and (ii) that
may be made-up pursuant to Section 7.3.

     (j) "Commencement Date" means the Day on which
Buyer commences commercial operation of the Brandywine
Facility in accordance with the Power Purchase
Agreement, dated August 9, 1991, between Buyer and
Potomac Electric Power Company, as such agreement may
be amended from time to time.

     (k) "Commodity Fee" has the meaning set forth in
Section 6.2.

     (l) "Contract Year" means the twelve (12) Month
period beginning on the first Day of the first Month
following the Commencement Date (provided, however, if
the Commencement Date occurs on the first Day of a
Month, the first Contract Year shall begin on the
Commencement Date), and on each succeeding anniversary
of such Day.

       (m) 'CLNG" means Columbia LNG Corporation, or
its successor Cove Point LNG Limited Partnership, or a
successor or assignee of either of them to the pipeline
and Gas liquefaction facilities currently owned by
Columbia LNG Corporation.

     (n) "CLNG Pressure Deficiency" shall have the
meaning set forth in Section 4.1.

     (o) "Cubic Foot" means a quantity of Gas that
occupies one (1) cubic foot when such Gas is at a
temperature of sixty (60) degrees Fahrenheit and at an
absolute pressure of fourteen and seventy-three one-
hundredths (14.73) pounds per square inch.

     (p) "Daily Balancing Fee" has the meaning set
forth in Section 7.1.

     (q) "Daily Delivery Quantity" means the Quantity
of Gas Seller actually delivered to Buyer and Buyer
actually received at the Delivery Point during a Day
pursuant to Article IV (including any Quantity of Gas
Seller delivers to the Delivery Point during such Day
allowing Buyer to makeup an imbalance pursuant to
Section 7.3), less the Daily Merchant Quantity, and
less any Quantity of Gas Seller actually delivered to
Buyer at the Delivery Point during such Day pursuant to
Option 3 in Section 5.2.

     (r) "Daily Imbalance" means a Daily Negative
Imbalance or a Daily Positive Imbalance.

     (s) "Daily Merchant Quantity" means, for any
Day, the Quantity of Gas that Seller sold and actually
delivered and Buyer purchased and actually received
during a Day at the Delivery Point in accordance with
Article VI.

     (t) "Daily Negative Imbalance" shall have the
meaning set forth in Section 7.1(a).

     (u) "Daily Positive Imbalance" shall have the
meaning set forth in Section 7.1(a).

     (v) "Daily Receipt Quantity" means the Quantity
of Gas CLNG actually delivered during a Day at the
Receipt Point for Buyer's account during a Day pursuant
to Article IV (including any Quantity of Gas CLNG
delivers to the Receipt Point during such Day allowing
Buyer to make-up an imbalance pursuant to Section
7.3), and less any Banked Quantity arising from a Peak
Period Release elected by Seller during such Day
pursuant to Section 5.1.

       (w) "Daily Transportation Quantity" means, for
any Day, a Quantity of Gas equal to the sum of (i) the
Daily Delivery Quantity, plus (ii) any Quantity of Gas
actually delivered by Seller at the Delivery Point
during such Day in accordance with Option 3 in Section
5.2.

       (x) "Day" means a period of twenty-four (24)
consecutive hours beginning at 8:00 a.m. EST on a
calendar day and ending at 8:00 a.m. EST on the next
calendar day.

       (y) "Delivery Point" means the point of
interconnection between the WGL Facilities and the
Brandywine Facility.

       (z) "Dekatherm" or "Dth" means a Quantity of
Gas equal to one (1) MMBtu.

       (aa) "Event of Default" shall have the meaning
set forth in Section l9.1(a).

       (bb) "Excessive Monthly Imbalance" shall have
the meaning set forth in Section 7.2.

       (cc) "F" means Fahrenheit.

       (dd) "FERC" means the Federal Energy Regulatory
Commission, or its successor agency.

       (ee) "Force Majeure" shall have the meaning set
forth in Section 17.1.

       (ff) "Gas" means natural gas meeting the
quality specifications set forth in Article X.

       (gg) "Gas Supply Contract" means any natural
gas supply agreement entered into by Buyer providing
for the sale and delivery of gas, on a firm basis, to
Buyer.

       (hh) "Heating Value of Gas" shall have the
meaning set forth in the effective FERC Gas Tariff of
CLNG.

       (ii) "Imbalance Tolerance Levels shall have the
meaning set forth in Section 7.2.

       (jj) "Mcf" means 1,000 Cubic Feet of Gas.
                           
       (kk) "Merchant Fee" shall have the meaning set
forth in Section 6.2.

       (ll) Merchant Service Price" shall have the
meaning set forth in Section 6.2.

       (mm) "Minimum Pressure" means 375 psig.

       (nn) MMBtu" means one million (1,000,000) Btu.

       (oo)  "Month" means the period beginning at
5:00 a.m.  EST on the first day of a calendar month
and ending at 8:00 a.m. on the first day of the next
calendar month.

        (pp) "Monthly Delivery Quantity" means the
sum of (i)  the  sum  of each Daily Delivery Quantity
during  a Month,  plus (ii) any carry-over Quantity
arising from  a prior  Month's  Negative Monthly
Imbalance  that  is  not made-up  by Buyer pursuant
to Section 7.3. A Quantity  of Gas  received by Buyer
at the Delivery Point to  make-up, pursuant  to
Section  7.3,  a Daily  Positive  Imbalance incurred
during  such  Month or  a  carry-over  Quantity
arising from Positive Monthly Imbalance during the
prior Month shall, in no event, be considered part of
a Monthly Delivery Quantity.

        (qq)  "Monthly Imbalance" shall have the
meaning set forth in Section 7.2.

        (rr) "Monthly Receipt Quantity" means the sum
of (i)  the  sum  of  each Daily Receipt Quantity
during  a Month,  plus (ii) any carry-over Quantity
arising from  a prior Month's  Positive Monthly
Imbalance that is not  made-up by  Buyer  pursuant to
Section 7.3. A  Quantity  of  Gas delivered  at the
Receipt Point for Buyer's  account  to make-up,
pursuant  to  Section 7.3,  a  Daily  Negative
Imbalance  incurred during such Month  or  a  carry-
over Quantity arising from Negative Monthly Imbalance
during the  prior Month shall, in no event, be
considered  part of a Monthly Receipt Quantity.

       (ss) "Negative Monthly Imbalance" shall have
the meaning set forth in Section 7.2.

       (tt) "Nominated Daily Merchant Quantity" means
the Quantity of Gas Buyer nominates in accordance
with Article IX for sale and delivery at the Delivery
Point by Seller during a Day in accordance with this
Agreement..

       (uu) "Nominated Daily Delivery Quantity" means
the Quantity of Gas Buyer nominates in accordance
with Article IX for transportation and delivery at
the Delivery Point by Seller during a Day in
accordance with this Agreement, including any
Quantity of Gas to be delivered in accordance with
Option 3 in Section 5.2.

       (w) "Nominated Daily Receipt Quantity" means
the Quantity of Gas Buyer nominates in accordance
with Article IX for receipt by Seller at the Receipt
Point during a Day in accordance with this Agreement.

      (ww) "Peak Period Release" shall have the
meaning set forth in Section 5.1.

       (xx) "Positive Monthly Imbalance" shall have
the meaning set forth in Section 7.2.

      (yy) "Psig" means pounds per square inch
gauge.

       (zz) "Quantity of Gas" means a volume of Gas
expressed in Dekatherms as determined under Section
11.1

       (aaa) "Receipt Point" means the point of
interconnection between the WGL Facilities and the
interstate pipeline facilities of CLNG at the White
Plains meter station in Charles County, Maryland, or
some other point mutually agreed to by Buyer and
Seller.

       (bbb) "Seller" means Washington Gas Light
Company, its successors and permitted assignees.

       (ccc) "Transportation Rate" shall have the
meaning set forth in Section 5.2.

       (ddd) "WGL Facilities means the facilities of
Seller that are necessary for Seller to provide Buyer
with the services set forth in this Agreement,
including gas distribution facilities that Seller
must construct at its sole expense from the
interstate pipeline of CLNG to the Brandywine
Facility and the metering, regulating and appurtenant
facilities to be constructed by Seller at its sole
expense on the site of the Brandywine Facility, as
such facilities are described in the report Seller
must provide under Section 21.1.

                     ARTICLE II
                CONDITIONS PRECEDENT
                          
       Section 2.1 Conditions Precedent: The
obligations of Buyer and Seller under this Agreement shall be
subject to the fulfillment of the conditions precedent set forth
in Section 2.2 and Section 2.3.

       Section 2.2 Buyer's Conditions Precedent:
Buyer shall endeavor in good faith to fulfill the
following conditions precedent by the dates set forth
below, unless the Parties mutually agree to waive
fulfillment of any of the conditions precedent or
mutually agree to a different date by which each such
condition must by fulfilled.

       (a) Buyer shall have made arrangement for or
closed on financing for the construction of the
Brandywine Facility, on terms and conditions
satisfactory to Buyer in its sole discretion, no
later than June 1, 1997.

       (b) The Maryland Public Service Commission
shall have issued  a final  and non-appealable order
approving any amendment or modification to the certificate of
public convenience and necessity issued by the
Maryland Public Service Commission authorizing Buyer
to construct and operate the Brandywine Facility as
may be necessary to reflect the entering into of this
Agreement, on terms and conditions satisfactory to
Buyer in its sole discretion, no later than April 1,
1995.

     (c) Columbia Gas Transmission Corporation shall
have received and accepted all necessary FERC
approvals to construct the facilities necessary to
provide to Buyer 24,000 Dth per day of firm
transportation service, which approvals shall be
final and non-appealable, and such facilities shall
be operational, no later than June 1, 1997.

     (d) CLNG and Buyer shall have entered into a
firm transportation agreement obligating CLNG to
provide Buyer with 24,000 Dth per day of firm
transportation service and CLNG shall have received
and accepted all necessary FERC approvals to provide
such service to Buyer, which approvals shall be final
and non-appealable, no later than June 1, 1997.

       Section 2.3 Seller's Conditions Precedent:
Seller shall endeavor in good faith to fulfill each
of the following conditions precedent by the dates
set forth below, unless Buyer waives fulfillment of
either of the conditions precedent or the Parties
mutually agree to a different date by which such
conditions must by fulfilled.

       (a) The Maryland Public Service Commission
shall have issued a final and non-appealable order
approving this Agreement, on terms and conditions
reasonably satisfactory to Buyer and Seller, no later
than April 1, 1995.

       (b) Seller shall have commenced construction
of the WGL Facilities no later than six (6) Months after
Seller receives notice from Buyer that Buyer has
commenced construction of the Brandywine Facility.

       Section 2.4 Fulfillment of Conditions
Precedent: Upon fulfillment of each of the conditions
precedent in Section 2.2 and Section 2.3, the Party
responsible for the fulfillment of the condition
shall notify the other Party in writing of the
fulfillment of the condition. With respect to the
condition precedent set forth in Section 2.3(a),
Seller shall promptly provide Buyer with a copy of
any order issued by the Maryland Public Service
Commission approving the Agreement and shall notify
Buyer whether it accepts the order. Buyer shall
review the order and shall notify Seller within
twenty (20) Days of Buyer's receipt of such order
whether it finds the terms and conditions of such
order reasonably satisfactory and whether it accepts
the order. If Buyer determines that the order is
unsatisfactory, Buyer shall provide Seller with the
reasons for its determination. If Buyer fails to
notify Seller that it accepts the order within such
20-Day notice period, Buyer shall be deemed to have
accepted the order. If either Buyer or Seller does
not accept the order, Seller shall use its best
efforts to obtain an amendment or modification to
such order to make the terms and conditions of such
order reasonably satisfactory to both Buyer and
Seller.

       Section 2.5 Failure to Fulfill Conditions
Precedent: If the conditions precedent in Section 2.2
and Section 2.3 are not fulfilled or waived in a
timely manner, either Party may terminate this
Agreement by providing the other Party with forty-
five (45) Days prior written notice of its intent to
terminate this Agreement. Unless the condition for
which such notice of termination is given is
fulfilled within such 45-Day notice period, this
Agreement shall terminate and neither Party shall
have any further obligations or liabilities under
this Agreement.

                     ARTICLE III
                        TERM
                          
    Section 3.1 Term: This Agreement shall become
effective on the date first written above and shall
continue in full force and effect for a primary term
of twenty-five (25) Contract Years, and for
additional terms of one (1) Contract Year thereafter
unless and until terminated by either Party upon six
(6) Months' prior written notice to the other Party
to be given no later than the end of the sixth Month
after the commencement of any additional Contract
Year term.

                     ARTICLE IV
                          
       Section 4.1 Firm Transportation Service:
Subject to the terms and conditions of this
Agreement, commencing on the Commencement Date and on
every Day thereafter during the effectiveness of this
Agreement, Seller shall receive at the Receipt Point
a Quantity of Gas up to the Nominated Daily Receipt
Quantity and shall transport and deliver at the
Delivery Point a Quantity of Gas up to the Nominated
Daily Delivery Quantity, all on a firm basis;
provided, however, during any period in which the
pressure on the CLNG pipeline system at the Receipt
Point is less than 500 psig (a "CLNG Pressure
Deficiency"), Seller shall, using its best efforts,
deliver at the Delivery Point as much Gas as is
possible during the Day, up to the Nominated Daily
Delivery Quantity, at no less than the Minimum
Pressure; and provided further, if Seller is unable
to deliver any portion of the Nominated Daily
Delivery Quantity at the Delivery Point due to a CLNG
Pressure Deficiency, Buyer shall not incur a Daily
Imbalance due to Seller's failure to deliver the
Nominated Daily Delivery Quantity.

       Section 4.2 Rate

       (a) Subject to the terms of this Agreement,
Buyer shall pay Setter the Transportation Rate for
each Dekatherm of Gas Seller actually transports and
delivers to Buyer and Buyer actually receives at the
Delivery Point during each Month in accordance with
this Article IV.

      (b) The Transportation Rate shall equal $0.05
per Dth, plus the amount of any excise, use, gross
receipts, franchise or other similar tax which Seller
shall be required to pay or collect by the State of
Maryland for the transportation service provided by
Seller to Buyer under this Agreement. Any such tax
payable by Buyer under this Section 4.2 shall be
calculated with reference to the Quantity of Gas
actually transported by Seller and received by Buyer
under this Agreement.

     (c) The amount payable by Buyer each Month for
transportation service provided by Seller under this
Agreement shall be determined by multiplying the
Transportation Rate by the Daily Transportation
Quantity for each Day during such Month.

                      ARTICLE V
       PEAK PERIOD RELEASE; BANKED QUANTITIES
                          
       Section 5.l Peak Period Release

       (a) (i) Subject to the restrictions set forth
in Section 5.1(c), commencing on the Commencement
Date and during the effectiveness of this Agreement,
Seller may elect that Buyer release for Seller's
resale during a Day the Quantity of Gas Buyer has
scheduled and confirmed for delivery and actually
received at the Receipt Point during such Day, up to
24,000 Dth of Gas per Day (such red ease, a "Peak
Period Release". Seller shall notify Buyer twentyfive
(25) hours in advance of a potential Peak Period Red
easel Such notice shall include the predicted
duration and the Quantity of Gas Seller may require
Buyer to release during such Peak Period Release. To
the extent that the Quantity of Gas Seller has
specified in such notice exceeds the Quantity of Gas
Buyer has previously scheduled and confirmed for
delivery at the Receipt Point curing such Day, Buyer
shall nominate in accordance with the terms of the
Gas Supply Contracts) the full Quantity of Gas
requested by Seller in such notice to be delivered at
the Receipt Point during such Day, up to 24,000 Dth
of Gas per Day.

       (ii) Seller's actual election of a Peak Period
Release, on the Day specified by Seller in the notice
required in Section 5.1(a)(i), shall be effective
during the Day for such Peak Period Release upon
Seller providing Buyer with no less than one (1)
hour's prior notice. Such notice shall indicate the
duration of the Peak Period Release (consistent with
the terms of this Agreement) and the Quantity of Gas
Seller requests Buyer to release. If Buyer makes
arrangements for the delivery of a Quantity of Gas to
the Receipt Point during a Day in reliance on
Seller's prediction of a Peak Period Release set
forth in the notice provided to Buyer under Section
5.1(a)(i) and Seller does not actually elect a Peak
Period Release during such Day, at Buyer's election
such Quantity of Gas shall be either (A) stored on
Seller's distribution system as a Daily Positive
Imbalance that shall not be subject to any fees or
charges by Seller as either a Daily Imbalance or an
Excessive Monthly Imbalance (as those terms are
defined in this Agreement), or (B) transported by
Seller for delivery at the Delivery Point. Seller
shall indemnify and hold Buyer harmless from any and
all imbalance penalties, fees or charges that may be
assessed Buyer by its pipeline transporters to the
extent Se1ler's actual election of a Peak Period Red
ease differs from the predicted Peak Period Release
set forth in the notice required under Section
5.1(a)(i).

       (b) During any Peak Period Release, Buyer
shall cause to be delivered at the Receipt Point the
Quantity of Gas Buyer has scheduled and confirmed for
delivery at the Receipt Point during the Day of the
Peak Period Release, and Buyer shall not take
delivery at the Delivery Point of such Quantity of
Gas. Seller shall credit to Buyer's account the
Quantity of Gas released to Seller during a Peak
Period Release (such Quantity of Gas, a "Banked
Quantity"). Buyer assumes no liability to Seller if a
third-party gas supplier or pipeline transporter
fails to deliver the Quantity of Gas Seller has
requested be released during a Peak Period Release,
and Buyer agrees to pursue in good faith on behalf of
Seller any right or cause of action Buyer may have
against such third-party gas supplier or pipeline
transporter when such failure prevents or impairs
Seller's receipt of such Quantity of Gas. If Buyer
fails to pursue in good faith any right or cause of
action against a third-party gas supplier or pipeline
transporter as set forth in the previous sentence,
Buyer's rights to pursue such cause of action shall
be subrogated to Seller and Seller may also pursue
its rights and remedies as set forth in Article XIX.
Seller shall be liable for and shall indemnify and
hold Buyer harmless from the imposition of any and
all penalties that may be assessed by any Gas
transporter arising from or out of Seller's election
of a Peak Period Release.
                          
       (c) Seller's right to request a Peak Period
Release shall be limited as follows:

       (i) Seller may elect a Peak Period Release
only during the Months of December, January and
February of each calendar year, and may elect only up
to five (5) Days of Peak Period Release in each of
such Months.

       (ii) Seller may elect no more than two (2)
Days of Peak Period Release in any seven (7) Day
period during the Months in which Setter may elect a
Peak Period Release.

       (iii) Seller may elect a Peak Period Release
only on a Day for which the Average Daily Temperature
is predicted to be 20 degrees F or below.

       (iv) Except as limited by Section 5.1(f),
Seller may not elect a Peak Period Release if Buyer
determines, in its sole discretion, that use of fuel
oil at the Brandywine Facility during such Peak
Period Release in lieu of the Quantity of Gas to be
red eased by Buyer will result in Buyer's violation
of the Air Permit Restrictions.

       (d) Buyer's release of a Quantity of Gas to
Seller during a Peak Period Release shall be subject
to the following:

       (i) In accordance with Section 15.1, Seller
shall be deemed to be in possession-and control of
any  Quantity of Gas released by Buyer to Seller
during a Peak Period Release.

       (ii) Seller shall be responsible for any and
all taxes that may arise as a result of Buyer's
release of a Quantity of Gas to Seller during a Peak
Period Release and Seller's possession and control of
possession and control of

                   ARTICLE IV
          FIRM TRANSPORTATION SERVICE
                          
       Section 4.1 Firm Transportation Service:
Subject to the terms and conditions of this
Agreement, commencing on the Commencement Date and on
every Day thereafter during the effectiveness of this
akes with respect to the quality of Gas it delivers to the
Receipt Point set forth in Section 10.2 and with
respect to title set forth in Section 16.1, BUYER
MAKES NO WARRANTIES (WHETHER EXPRESSED, IMPLIED OR
STATUTORY) WITH RESPECT TO SUCH QUANTITY OF GAS
INCLUDING IMPLIED WARRANTIES OF MERCHANTABILITY AND
IMPLIED WARRANTIES OF FITNESS FOR A PARTICULAR
PURPOSE.

        (e) Each Month during the effectiveness of
this Agreement, Buyer shall provide Seller with a
report setting forth the number of hours during the
prior Month that Buyer operated the Brandywine
Facility using fuel oil.

        (f) On any Day during which the Average Daily
Temperature is less than 30 degrees F and Buyer has not
delivered or caused to be delivered at the Receipt
Point a Quantity of Gas for transportation by Seller
that is sufficient to meet the Gas supply
requirements at the Brandywine Facility during such
Day, Seller may permit Buyer to incur a Daily
Negative Imbalance pursuant to Article VII to the
extent necessary to meet the Gas supply requirements
at the Brandywine Facility. To the extent that Seller
permits Buyer to incur a Daily Negative Imbalance
pursuant to this Section 5.1(f), Buyer shall be
prohibited, during the current Contract Year, from
exercising its rights under Section 5.1(c)(iv) to
prevent Seller from requesting a Peak Period Release
up to the Quantity of Gas constituting the Daily
Negative Imbalance incurred by Buyer pursuant to this
Section 5.1(f). Nothing in this Section 5.1(f) shall
in any way limit or remove the restrictions on
Seller's right to request a Peak Period Release set
forth in Sections 5.1(c)(i), (ii) or (iii) or alter
or modify Buyer's right to resolve a Banked Quantity
pursuant to Section 5.2.

     Section 5.2 Resolution of Banked Quantities
                          
       (a) Any Banked Quantity shall remain credited
to Buyer's account until Buyer exercises one of three
options for reducing a Banked Quantity, set forth in
this Section 5.2(a). Buyer shall elect an option or
options for reducing a Banked Quantity and exercise
such option or options by the March 31 following the
Day in which the Banked Quantity is credited to
Buyer's account. If Buyer does not take delivery at
the Delivery Point of a Quantity of Gas pursuant to
Option 3 below by such March 31, Buyer shall elect
either of the payment options set forth below (either
Option 1 or Option 2), and Seller shall credit such
amounts to the next invoice that Seller provides
Buyer pursuant to Section 13.1 Banked Quantities
shall be resolved in the order in which such
Quantities of Gas are credited to Buyer's account.

          Option 1: Buyer may elect to receive
payment from Seller for some or all of a Banked
Quantity in an amount equal to the product of (A)
l.5, multiplied by (B) the Commodity Fee in effect
during the Peak Period Release from which such Banked
Quantity arose or, if a Commodity Fee His not in
effect during such Peak Period Red ease, the sum of
(x) the price as first published in the Month during
which the Peak Period Release occurred as the n
Louisiana Index" price for Columbia Gulf Transmission
Company as listed under "Prices of Spot Gas Delivered
to Pipeline" (per MMBtu dry) in Inside FERC's Gas
Market Report by McGraw-Hill, Inc. (or, if such index
price shall no longer be published, such replacement
index price that provides an index price that is
comparable in all material respects to the "Louisiana
Index" price and that is agreed to by the Parties),
plus (y) the sum of the maximum interruptible
transportation rates set forth in the effective FERC
Gas Tariffs of Columbia Gulf Transmission Company (or
its successor), Columbia Gas Transmission Corporation
(or its successor) and CLNG applicable to the
interruptible transportation of Gas on Columbia Gull
from Rayne, Louisiana to Leach, Kentucky, on Columbia
Gas Transmission from Leach, Kentucky to Loudoun,
Virginia and on CLNG from Loudoun, Virginia to the
Receipt Point, and multiplied by (C) the Banked
Quantity for which Buyer has elected such payment.

       Option 2: Buyer may elect to receive payment
from Seller for some or all of a Banked Quantity in
an amount equal to the product of (A) the actual cost
of fuel oil per Btu during the Day of the Peak Period
Release from which such Banked Quantity arose,
multiplied by (B) the Banked Quantity for which Buyer
has elected such Payment. Buyer shall provide Seller
with documentation demonstrating the actual cost of
fuel oil Buyer incurred during such Peak Period
Release.
                          
       Option 3: Buyer may elect to have Seller
transport and deliver at the Delivery Point, in
accordance with Section 4.l, a Quantity of Gas equal
to the product of (A) 1.5, multiplied by (B) the
Banked Quantity for which Buyer has elected such
delivery.

       (b) If Buyer selects Option 3 for the delivery
of a Banked Quantity, Seller shall deliver such
Banked Quantity at the Delivery Point for Buyer as
part of the Nominated Daily Delivery Quantity
submitted by Buyer pursuant to Article IX; provided,
however, Seller shall not be required to deliver such
Banked Quantity to Buyer at any time during a Day
when the Average Daily Temperature is below 21 degrees F.

                     ARTICLE VI
                  MERCHANT SERVICE
                          
          Section 6.1 Merchant Service: Subject to
the terms and conditions of this Agreement,
commencing on the Commencement Date and on every Day
thereafter during the effectiveness of this
Agreement, Seller shall sell and deliver at the
Delivery Point and Buyer shall purchase and receive a
Quantity of Gas up to the Nominated Daily Merchant
Quantity. Seller's obligation to sell and deliver a
Quantity of Gas to Buyer pursuant to this Section 6.1
shall be on a best efforts basis from each April 1
through the next following October 31 during the
effectiveness of this Agreement, and shall be on an
as available basis from each November 1 through the
next following March 31 during the term of this
Agreement.

       Section 6.2 Merchant Service Price

       (a) Subject to the terms and conditions of
this Agreement, Buyer shall pay Seller the Merchant
Service Price for each Dekatherm of Gas Seller
actually sells and delivers to Buyer and Buyer
actually receives at the Delivery Point during each
Month in accordance with this Article VI. Buyer shall
be responsible for the payment of all taxes arising
from the sale of a Quantity of Gas to Buyer at the
Delivery Point. Seller shall be responsible for the
payment of all taxes, royalties, overriding
royalties, fees and other costs arising prior to the
sale of a Quantity of Gas to Buyer at the Delivery
Point. The Merchant Service Price shall be determined
as follows:

Merchant Service Price = (Merchant Fee + Commodity
Fee)

       WHERE:

       (i) The Merchant Fee shall equal $0.05.

       (ii) The Commodity Fee for each Month during
the effectiveness of this Agreement shall be 
determined as follows: At least five (5) Days prior
to the beginning of each Month, Seller and Buyer
shall negotiate in good faith to agree on a Commodity
Fee to be effective during the next Month. If Seller
and Buyer are unable to agree on a Commodity Fee for
the next Month, no Commodity Fee shall be effective
for such Month and Buyer shall not be permitted to
receive merchant service from Setter during such
Month.

      (b) The amount payable by Buyer each Month for
merchant service provided by Setter under this
Agreement shall be determined by multiplying the
Merchant Service Price by the Daily Merchant Quantity
for each Day during such Month.

       Section 6.3 Disclaimer of Warranties: Except
for the warranty Seller makes with respect the
quality of Gas it delivers at the Delivery Point set
forth in Section 10.2 and with respect to title set
forth in Section 16.1, SELLER MAKES NO WARRANTIES
(WHETHER EXPRESSED, IMPLIED OR STATUTORY) WITH
RESPECT TO ANY QUANTITY OF GAS SOLD TO BUYER PURSUANT
TO THIS ARTICLE VI INCLUDING IMPLIED WARRANTIES OF
MERCHANTABILITY AND IMPLIED WARRANTIES OF FITNESS FOR
A PARTICULAR PURPOSE.

                     ARTICLE VII
                  BALANCING SERVICE
                          
       Section 7.1 Daily Imbalance

       (a) Commencing on the Commencement Date and
on every Day thereafter during the effectiveness of
this Agreement, on any Day in which the Daily Receipt
Quantity is greater than the Daily Delivery Quantity'
Buyer shall have incurred a "Daily Positive
Imbalance." On any Day in which the Daily Receipt
Quantity is less than the Daily Delivery Quantity,
Buyer shall have incurred a "Daily Negative
Imbalance" (a Daily Positive Imbalance or a Daily
Negative Imbalance shall also be a "Daily Imbalance");
provided, however, during any Day on which Buyer
has elected to receive merchant service from Seller
pursuant to Article VI, Buyer shall not be deemed to
have incurred a Daily Negative Imbalance on such Day.

       (b) For each Dekatherm of Gas constituting
a Daily Imbalance, Buyer shall pay Seller a "Daily
Balancing Fee" of $0.025 per Dth. On any Day in which
the Average Daily Temperature is greater than or
equal to 30 degrees F. Buyer shall have the right,
without restriction, to incur either a Daily Negative
Imbalance or a Daily Positive Imbalance. On any Day
in which the Average Daily Temperature is greater
than or equal to 20 degrees F and less than 30
degrees F. Buyer shall have the right to incur a
Daily Negative Imbalance only to the extent Gas is
available on the gas distribution system of Seller to
accommodate such Daily Negative Imbalance. Otherwise,
there shall be no restriction on Buyer's right to
incur a Daily Imbalance. In no event shall Buyer be
subject to the payment of the Daily Imbalance Fee for
any Daily Imbalance that is the result of an event of
Force Majeure or  caused by Seller's failure to
perform under the terms of this Agreement.

       Section 7.2 Monthly Imbalance

      (a) Commencing on the Commencement Date and
for each Month thereafter during the effectiveness of
this Agreement, during any Month in which the Monthly
Receipt Quantity is greater than the Monthly Delivery
Quantity, Buyer shall have incurred a "Positive
Monthly Imbalance." During any Month in which the
Monthly Receipt Quantity is less than the Monthly
Delivery Quantity, Buyer shall have incurred a
Negative Monthly Imbalance. N A Positive Monthly
Imbalance or a Negative Monthly Imbalance shall be
the Buyer's "Monthly Imbalance."

      (b) Commencing on the Commencement Date and
for each Month thereafter during the effectiveness of
this Agreement, during any Month in which Buyer's
Monthly Imbalance exceeds a quantity that is 10% of
the greater of (i) the Monthly Receipt Quantity or
(ii) the Monthly Delivery Quantity (such quantity,
the "Imbalance Tolerance Level"), the Quantity of Gas
constituting the portion of the Monthly Imbalance
that exceeds the Imbalance Tolerance Level (the
"Excessive Monthly Imbalances) shall be "cashed-out"
by the Parties as set forth in this Section 7.2.
Notwithstanding the above, upon mutual agreement of
the Parties, Buyer may carry-over into the next
Month, pursuant to Section 7.2(e), its entire Monthly
Imbalance in lieu of cashing-out an Excessive Monthly
Imbalance pursuant to this Section 7.2. If the
Parties cannot so agree, the Excessive Monthly
Imbalance shall be cashed-out pursuant to this
Section 7.2.

      (c) An Excessive Monthly Imbalance shall be
cashed-out as fo1lows:

      (i) If the Buyer experienced a Positive
Monthly Imbalance during the Month, Seller shall pay
Buyer an amount equal to the product of (A) the
Excessive Monthly Imbalance, multiplied by (B) the
Commodity Fee in effect during such Month. If a
Commodity Fee is not in effect for such Month, the
price at which a Positive Monthly Imbalance is cashed-
out shall equal the sum of (A) the price as first
published in the Month during which the Buyer
experienced the Positive Monthly Imbalance as the
"Louisiana Index" price for Columbia Gulf
Transmission Company as listed under "Prices of Spot
Gas Delivered to Pipeline" (per MMBtu dry) in Inside
FERC's Gas Market Report by McGraw-Hill, Inc. (or, if
such index price shall no longer be published, such
replacement index price that provides an index price
that is comparable in all material respects to the
"Louisiana Index" price and that is agreed to by the
Parties), plus (B) the sum of the maximum
interruptible transportation rates set forth in the
effective FERC Gas Tariffs of Columbia Gulf
Transmission Company (or its successor), Columbia Gas
Transmission Corporation (or its successor) and CLNG
applicable to the interruptible transportation of Gas
on Columbia Gulf from Rayne, Louisiana to Leach,
Kentucky, on Columbia Gas Transmission from Leach,
Kentucky to Loudoun, Virginia and on CLNG from
Loudoun, Virginia to the Receipt Point. Seller shall
credit any amount due Buyer under this Section 7.2(c)
in the invoice next sent to Buyer pursuant to Section
13.1.

       (ii) If the Buyer experienced a Negative
Monthly Imbalance during the Month, Buyer shall pay
Setter an amount equal to the product of (A) the
Excessive Monthly Imbalance, multiplied by (B) the
Commodity Fee in effect during such Month. If a
Commodity Fee is not in effect for such Month, the
price at which a Negative Monthly Imbalance is cashed-
out shall equal the sum of (A) the price first
published in the Month during which the Buyer
experienced the Negative Monthly Imbalance as the
"Louisiana Index" price for Columbia Gulf
Transmission Company as listed under "Prices of Spot
Gas Delivered to Pipeline" (per MMBtu dry) in Inside
FERC's Gas Market Report by McGraw-Hill, Inc. (or, if
such index price shall no longer be published, such
replacement index price that provides an index price
that is comparable in all material respects to the
"Louisiana Index" price and that is agreed to by the
Parties), plus (B) the sum of the maximum
interruptible transportation rates set forth in the
effective FERC Gas Tariffs of Columbia Gulf
Transmission Company (or its successor), Columbia Gas
Transmission Corporation (or its successor) and CLNG
applicable to the interruptible transportation of Gas
on Columbia Gulf from Rayne, Louisiana to Leach,
Kentucky, on Columbia Gas Transmission from Leach,
Kentucky to Loudoun, Virginia and on CLNG from
Loudoun, Virginia to the Receipt Point.

      (d) Any Excessive Monthly Imbalance that is
cashed-out shall be removed from Buyer's account for
the purpose of determining a future Daily Imbalance
or Monthly Imbalance. In no event shall any portion
of an Excessive Monthly Imbalance resulting from an
event of Force Majeure or caused by Seller's failure
to perforate under the terms of this Agreement be
cashed-out pursuant to this Section 7.2.
                          
       (e) For any portion of Buyer's Monthly
Imbalance that is less than or equal to the Imbalance
Tolerance Level or for any Excessive Monthly
Imbalance that is not cashed-out pursuant to Section
7.2(c) due to the Parties' mutual agreement pursuant
to Section 7.2(b), Buyer may carry-over the Quantity
of Gas constituting such Monthly Imbalance (the
"carry-over Quantity") into the next Month without
being subject to the monthly cash-out set forth in
this Section 7.2 and may attempt to make-up such
carry-over Quantity in accordance with Section 7.3.

       Section 7.3 Imbalance make-up: Subject to the
limitations in this Section 7.3, during any Day of a
Month, Buyer may make-up all or any portion of a
Daily Imbalance incurred during such Month or ail or
any portion of a carry-over Quantity from the prior
Month by adjusting the Nominated Daily Receipt
Quantity relative to the Nominated Daily Delivery
Quantity. On any Day during which the Average Daily
Temperature is greater than or equal to 30 degrees F,
Buyer shall have the right without restriction to
make-up any imbalances in accordance with this
Section 7.3. On any Day during which the Average
Daily Temperature is less than 30 degrees F or
greater than 20 degrees F, Buyer shall have the right
to make-up in accordance with this Section 7.3 any
Daily Positive Imbalance or any carry-over Quantity
arising from a Positive Monthly Imbalance only to the
extent Gas is available on the gas distribution
system of Seller, as determined by Seller in its sole
discretion, to enable Buyer to exercise such make-up
rights. Any imbalance that is made-up by Buyer
pursuant to this Section 7.3 shall be removed from
Buyer's account for the purpose of determining a
future Daily Imbalance or Monthly Imbalance.

                    ARTICLE VIII
               TESTING PERIOD SERVICE
                          
       Section 8.1 Testing Period Service: Prior to
the Commencement Date, but no earlier than February
1, 1996 or the date Buyer commences testing of the
Brandywine Facility, at the request of Buyer, Seller
shall, on an as available basis, receive a Quantity
of Gas at the Receipt Point for Buyer' s account and
sham 1 transport and deliver at the Delivery Point
such Quantity of Gas for Buyer's use in testing the
Brandywine Facility. The rate for such transportation
service shall be the Transportation Rate. In
addition, at the request of Buyer in its sole
discretion and in lieu of the transportation service
available to Buyer in this Section 8.1, Seller shall
sell and deliver, on an as available basis, and Buyer
shall purchase and receive at the Delivery Point a
Quantity of Gas for Buyer's use in testing the
Brandywine Facility. The price for any Gas Seller
sells and delivers and Buyer purchases and receives
under this Section 8.1 shall be the Merchant Service
Price. Buyer shall provide Seller with thirty (30)
Days' prior written notice of Buyer's commencement of
testing at the Brandywine Facility.

                     ARTICLE IX
                     NOMINATIONS
                          
                          
                          
          Section 9.1 Monthly Estimates: Commencing
on the Commencement Date and during the effectiveness
of this Agreement, five (5) Days prior to each Month,
Buyer shall submit to Setter estimates of the
Nominated Daily Receipt Quantity, the Nominated Daily
Delivery Quantity (which shall include, as indicated
separately by Buyer, any Quantity of Gas to be
delivered at the Delivery Point by the Seller
pursuant to Option 3 in Section 5.2) and the
Nominated Daily Merchant Quantity, that Buyer desires
Seller to receive, transport, sell or deliver (as the
case may be) during each Day of the following Month.
Buyer shall not be bound by the estimates submitted
to Seller pursuant to this Section 9.1.

       Section 9.2 Daily Nomination:
Commencing on the Commencement Date and for each Day
during the effectiveness of this Agreement, by S:00
a.m. of each Day, Buyer shall submit to Seller the
Nominated Daily Receipt Quantity, the Nominated Daily
Delivery Quantity (which shall include, as indicated
separately by Buyer, any Quantity of Gas nominated by
Buyer to be delivered at the Delivery Point by the
Seller pursuant to Option 3 in Section 5.2) and the
Nominated Daily Merchant Quantity that Buyer desires
Setter to receive, transport, sell or deliver (as the
case may be) during such Day. Such nomination shall
also indicate an estimate of the Quantity of Gas
Buyer intends to make-up in accordance with Section
7.3. Seller shall confirm such daily nomination by
facsimile to Buyer. Buyer shall endeavor in good
faith to submit nominations that accurately reflect
Buyer's estimates of the Quantity of Gas Buyer
expects to use at the Brandywine Facility. If Buyer
fails to submit a nomination to Seller in accordance
with this Article IX, Seller shall deem Buyer's
nomination for that Day to be equal to the last
effective nomination Buyer provided to Seller. Buyer
may designate an agent to submit nominations on its
behalf in accordance with this Article IX.

       Section 9.3 Intraday Nomination Chances:
During each Day, Buyer may submit to Seller a change
to the nomination effective for such Day. Any such
nomination change shall be effective no later than
one (1) hour after Buyer submits such nomination
change to Seller.

       Section 9.4 Predetermined Allocation: With
each nomination Buyer submits to Seller pursuant to
Section 9.2, Buyer shall indicate the method Seller
shall utilize for al locating Gas among the Daily
Delivery Quantity, the Daily Merchant Quantity, and
any Quantity of Gas delivered at the Delivery Point
during such Day pursuant to Option 3 in Section 5.2,
such allocation to be based on the total Quantity of
Gas delivered by Seller at the Delivery Point during
such Day.

                         ARTICLE X
                   QUALITY AND PRESSURE

       Section 10.1 Delivery Pressure: Any Quantity of
Gas delivered by Seller at the Delivery Point for the
account of Buyer shall be delivered at a pressure of no
less than the Minimum Pressure.

       Section 10.2 Physical Quality of Gas: All Gas
delivered at the Receipt Point for Buyer's account and
delivered by Seller at the Delivery Point shall
substantially conform to the quality specifications set
forth in the effective FERC Gas Tariff of CLNG, as the
same may be amended from time to time.

      Section 10.3 Failure to Conform to Quality
Specifications

       (a) If the Gas delivered by or on behalf of
Buyer at the Receipt Point fails to conform to the
quality specifications set forth in Section 10.2,
Seller shall have the right, upon reasonable prior
written notice to Buyer, to discontinue acceptance of
Buyer's Gas. Such notice must specify the manner in
which the quality of the Gas fails to conform to the
specifications set forth in this Agreement.

       (b) If the Gas delivered by Seller at the
Delivery Point fails to conform to the quality
specifications set forth in Section 10~2, Buyer shall
have the right to discontinue acceptance of deliveries
of Gas. Buyer shall provide written notice to Seller as
soon as practicable after such discontinuance of the
acceptance of Gas. Such notice must specify the manner
in which the quality of Gas fails to conform to the
specifications set forth in this Agreement.

                      ARTICLE XI
                      MEASUREMENT
                           
      Section 11.l Measurement

      (a) The Heating Value of Gas delivered by Seller
on behalf of Buyer at the Delivery Point shall be
determined by Seller in accordance with the applicable
measurement provisions set forth in CLNG's then-
effective FERC Gas Tariff, as amended or modified from
time to time, and shall be based on the measurements
made by Seller's measuring equipment at
the Receipt Point"

       (b) The Quantity of Gas delivered by Seller at
the Delivery Point shall be measured at the Delivery
Point in a manner consistent with the applicable
measurement provisions set forth in CLNG's then-
effective FERC Gas Tariff, as amended or modified from
tine to time, and shall be based upon the Heating Value
of Gas determined pursuant to Section 11.1.

                      ARTICLE XII
                  MEASURING EQUIPMENT
                           
Section 12.1 Ownership and Operation

       (a) Seller shall install, own, maintain, and
operate, at no additional expense to Buyer, at or near
the Receipt Point a measuring station, conforming with
those in general use in the natural gas industry,
properly equipped with displacement, turbine or orifice
meters, Gas samplers, chromatography, and other
equipment necessary to measure the Quantity of Gas and
the Heating Value of Gas received at the Receipt Point;
provided, however, Seller may utilize measurements made
by CLNG for Gas delivered by CLNG to the Receipt Point
in lieu of installing, owning, maintaining and
operating a measuring station for measuring Gas
received at the Receipt Point. Orifice meters shall be
installed and operated in accordance with the
specifications recommended in Gas Measurement Committee
Report No. 3 of the American Gas Association, as
amended from time to time and applied in a practical
manner. Displacement or turbine meters, if used, shall
be installed  and Gas volumes computed, in accordance
with specifications recommended by the American Gas
Association, applied in a practical manner, or, in the
absence of such specifications, in accordance with
generally accepted industry practices.

      (b) Seller shall install own, maintain, and
operate, at no additional expense to Buyer, at the
Delivery Point a measuring station, conforming with
those in general use in the natural gas industry,
containing the equipment necessary to measure the
Quantity of Gas delivered at the Delivery Point. Buyer
shall provide Seller with a location on the site of the
Brandywine Facility to construct such measuring
station. Orifice meters shall be installed and operated
in accordance with the specifications recommended in
Gas Measurement Committee Report No. 3 of the American
Gas Association, as amended from time to time and
applied in a practical manner. Displacement or turbine
meters, if used, shall be installed and Gas volumes
computed, in accordance with specifications recommended
by the American Gas Association, applied in a practical
manner, or, in the absence of such specifications, in
accordance with generally accepted industry practices.

       Section 12.2 Check Meters

       (a) Buyer may install, operate, and maintain at
the Delivery Point its own check measuring equipment at
no additional expense to Seller except as specifically
provided herein. The installation and operation of any
check measuring equipment by Buyer shall not interfere
with the operation of Seller's measuring equipment that
is located at the Delivery Point.

       (b) Buyer may connect to any electronic real-
time information regarding total receipts and
deliveries that Seller obtains with respect to the
measurement of Gas at the Receipt Point and the
Delivery Point. In such case, the construction,
ownership, cost and expense of such connection shall be
borne (i) by Buyer, for that portion of the connection
located on the site of the Brandywine Facility, and
(ii) by Setter, for the remaining portion of the
connection. Setter, at no expense to Buyer except as
specifically provided herein, may connect to any
electronic real-time information Buyer obtains
regarding total receipts and deliveries at Buyer' s
check meter on Buyer's Plant property; provided,
however, such connection shall not interfere with the
operation of Buyer's check measuring equipment.

       Section 12.3 Access to Meters and Records:
Seller and Buyer shall be given prior notice of and
shall have the right to be present at the time of any
installation, reading, cleaning, changing, repairing,
inspecting, testing, calibrating or adjusting done in
connection with the other Party's equipment used in
measuring the Quantity of Gas and the Heating Value of
Gas received or delivered at the Receipt Point or
Delivery Point. The records from this equipment shall
remain the property of their owner, but upon request,
each Party shall submit to the other Party copies of
the requested records and charts, together with
calculations therefrom, for inspection and
verification, and copying, subject to return within ten
(10) Days after receipt.

      Section 12.4 Measurement Equipment Failures
                           
       (a) Subject to the provisions of Section
12.4(b), with respect to Seller's measurement equipment
at the Receipt Point and at the Delivery Point, in the
event Seller's measurement equipment is out of service
or registering inaccurately, the Quantity of Gas
received or delivered at the Receipt Point or Delivery
Point shall be determined, unless mutually agreed
otherwise: (i) by using the registration of any check
meter or other equipment if installed and accurately
registering; (ii) in the absence of such registrations,
by correcting the error if the percentage of error is
ascertainable by calibration, test or mathematical
calculation; or (iii) in the absence of both such
registrations and percentages of error, by estimating
the Quantity of Gas or the Heating Value of Gas
delivered to the Receipt Point or Delivery Point by
receipts or deliveries during periods under similar
conditions when the meter-was registering accurately.

       (b) In the event there is a discrepancy between
the Quantity of Gas measured by Seller's measurement
equipment at the Delivery Point and the Quantity of Gas
measured by Buyer's check meter on the site of the
Brandywine Facility (if such check meter is installed),
the Parties shall promptly seek to determine the
correct Quantity of Gas. Until such discrepancy is
corrected, unless otherwise agreed, the Quantity of Gas
delivered at the Delivery Point shall be determined:
(i) by using Buyer's check meter if Buyer's check meter
is accurate and Seller's meter is not accurate; (ii)
by using Seller's meter if such meter is accurate and
Buyer's check meter is not accurate; or (iii) by using
Seller's meter if both meters are determined to be
accurate; and (iv) by using Buyer's check meter for any
time period prior to verification and correction of
such meters for any circumstances not covered by (i) and
(iii) above.

       Section 12.5 Accuracy of Measuring Equipment:
The accuracy of Seller Is measuring equipment and
Buyer's check meter on the site of the Brandywine
Facility shall be verified at reasonable intervals;
provided, however, neither Party shall be required to
verify the accuracy of its equipment more frequently
than once in any thirty (30) Day period. In the event
either Party shall notify the other that it desires a
special test of any measuring equipment, the Parties
shall cooperate to secure a prompt verification of the
accuracy of such equipment. The cost of any special
test, if requested, shall be paid for by the requesting
Party if the measuring equipment tested is found to be
in error by less than two percent (2%).

       Section 12.6 Correction of Errors

      (a) If testing indicates that Seller's measuring
equipment, or Buyer's Delivery Point check meter, is in
error such equipment shall be adjusted immediately to
record accurately and any previous recordings from the
equipment shall be corrected to zero (O) error for any
period that is known definitely or agreed upon, but in
case the period is not known definitely or agreed upon,
corrections shall be for a period extending for one-
half of the time elapsed since the date of the last
test.

     (b) If a test of Seller's measuring equipment
demonstrates an inaccuracy of two percent (2%) or more,
adjustment of payments made by Buyer to Seller during
the period of inaccuracy shall be as follows:

     (i) If the metering equipment registers a
Quantity of Gas greater than is actually delivered to
Buyer at the Delivery Point, Seller shall make a refund
to Buyer for the amount which has been charged in
excess of that which would have been charged had the
meter registered with 100 percent accuracy. The refund
will be computed upon the assumption that the meter was
registering 100 percent prior to the beginning of the
period of inaccuracy or the period of adjustment as
determined in Section 12.6(a). The actual error of the
meter, and not the difference between the allowable
error and the error as found, shall be used as the
basis for calculating the refund.

       (ii) If the metering equipment registers a
Quantity of Gas less than actually delivered to Buyer
at the Delivery Point, Seller may bill Buyer one half
of the unbilled undercharge for a period of twelve
months, unless the meter has been tested within that
twelve month period, in which event Seller may bill
Buyer one half of the unbilled undercharge for the
period since the meter was last tested.

       Section 12.7 Preservation of Records: Each Party
shall preserve for a period of at least three (3)
years, or such longer period as is required by any
governmental authority having jurisdiction, all test
data, charts, and other similar records.

                     ARTICLE XIII
                  BILLING AND PAYMENT
                           
       Section 13.1 Billing: Seller shall present to
Buyer on or before the fifteenth (15th) Day following a
Month in which Gas was delivered to Buyer under this
Agreement a statement showing (i) the Quantity of Gas
and the Heating Value of Gas received at the Receipt
Point and delivered at the Delivery Point on behalf of
Buyer on each Day during such Month, separately for the
Daily Receipt Quantity, the Daily Delivery Quantity,
the Daily Merchant Quantity, any Banked Quantity
credited to Buyer's account and any Quantity of Gas
delivered by Seller to Buyer at the Delivery Point
pursuant to Option 3 in Section 5.2, (ii) the
quantities of Gas in Mcf received at the Receipt Point
and delivered at the Delivery Point on behalf of Buyer
on each Day during such Month, separately for the Daily
Receipt Quantity, the Daily Delivery Quantity, the
Daily Merchant Quantity, for any Banked Quantity
credited to Buyer's account and any Quantity of Gas
delivered by Seller to Buyer at the Delivery Point
pursuant to Option 3 in Section 5.2, and (iii) the
total amounts and charges due and payable by Buyer.

       Section 13.2 Payment: Subject to the provisions
of Section 13.5, within forty-eight (4%) hours after
Buyer receives a draw from Buyer's Lenders following
receipt-of Seller's statement (but no later than five
(5) Days after the end of the Month in which Seller's
statement was delivered to Buyer) or on or before the
last day of the Month in which Seller's statement is
received by Buyer if Buyer is no longer drawing funds
from Buyer's Lenders, Buyer shall pay to Seller by wire
transfer to an account identified by Seller the amount
due pursuant to such statement and this Agreement for
transportation service and merchant service performed
during the preceding Month. The account number for
Seller shall be such account number as reflected on
Seller's invoice from time to time. If presentation of
a bill to Buyer is delayed beyond the fifteenth (15th)
Day of a Month as required in Section 13.1, then the
payment date shall be postponed by a period equal to
the number of Days elapsed between the fifteenth (15th)
Day of the Month and the Day on which the bill was
actually presented, unless Buyer is responsible for
such delay in which case payment shall be due as set
forth above. If Buyer fails to pay the undisputed
portion of any amount when due, interest on the unpaid
amount shall accrue from the date such payment was due
at a rate equal to two percent (2%) above the prime
interest rate of Chase Manhattan Bank, N.A. (New York)
or its successor bank, in effect on the first business
Day of the Month for which interest is being
calculated.

       Section 13.3 Billing Disputes: If Buyer in good
faith disputes the amount of a bill issued by Seller,
or any part of it, Buyer shall pay such amount as is
undisputed and shall notify Seller of the amount in
dispute and the reasons for that dispute not later than
the date payment of the undisputed amount is due. In
the event such good faith dispute is resolved by the
Parties, Buyer shall pay Seller any additional amounts
due. Buyer's withholding of payment of amounts which it
disputes in good faith until final resolution of such
dispute shall not constitute a payment default under
l9.1(a)(i).

       Section 13.4 Verification: Seller and Buyer
shall have the right to examine at any reasonable time
the books, records, and charts of the other Party to
the extent necessary to verify the accuracy of any
statement, chart or computation made under or pursuant
to the provisions of this Agreement.

       Section 13.5 Correction of Errors In the event
either Party determines that there is an error in the
amount billed in any statement rendered by Seller, the
error shall be adjusted within thirty (30) Days of the
Day on which a final determination of whether an error
has occurred has been made. If the error resulted in an
overcharge and the bill has been paid, Seller shall
refund the amount of the overcharge, with interest at a
rate equal to two percent (2%) above the prime interest
rate of Chase Manhattan Bank, N.A. (New York) or its
successor bank, in effect on the first business Day of
the Month for which interest is being calculated, from
the time the overcharge or undercharge was paid to the
date of refund. If the error resulted in an undercharge
and the bill has been paid, Buyer shall pay the amount
of the undercharge upon notice from Seller.
Notwithstanding the above, in no event shall Seller or
Buyer be liable to the other Party for errors
determined to have occurred in any bill or statement
that was originally issued more than twenty-four (24)
Months prior to the Day on which the error was
determined.

       Section 13.6 Non-Business Days: If a payment
date under this Article XIII falls on a Day that is not
a Day on which Seller is open for business, then the
payment date shall be the next Day Seller is open for
business after the date that the payment is otherwise
due.

                      ARTICLE XIV
                        NOTICES
                           
       Section 14.1 Notices: All notices including,
without limitation, communications, statements, and
nominations that are required or permitted under this
Agreement shall be in writing except as otherwise
provided for in this Agreement or as otherwise agreed
to by the Parties. Notice or communication shall be
deemed effective upon receipt. Notice may be
accomplished by personal service, telegram, telecopier,
overnight courier or U.S. mail and shall be sent to the
Parties at the following addresses:

Seller:
       Washington Gas Light Company
       6801 Industrial Road
       Springfield, Virginia 22157
       Telephone: (703) 750-4265
       Telecopier: (703) 750-7945

Buyer: Panda-Brandywine, L. P.
       4100 Spring Valley
       Suite 1001
       Dallas, TX 75244
       Attention: Fuel Manager
       Telephone: (214) 980-7159
       Telecopier: (214) 980-6815

Either Party may change its address from time to time
by giving written notice of such change to the other
Party. Any notice or communication given or delivered
under this Agreement by mail shall be deemed received
by the addressee at the end of the third (3rd) business
Day after the date of mailing by prepaid mail in the
U.S. mail; provided, however, at any time when there is
a strike affecting delivery of U.S. mail, all such
deliveries shall be made by hand, overnight courier or
telecopier. If any such notice, communication,
statement or nomination is delivered by hand, overnight
courier or telecopier to the addressee, it shall be
deemed to have been received by the addressee as soon
as such delivery or transmission has been effected.

                      ARTICLE XV
             POSSESSION AND RESPONSIBILITY
                           
Section 15.1 Possession and Responsibility: As between
the Parties, Buyer shall be deemed to be in exclusive
control and possession of the Gas to be received,
transported, and delivered by Seller pursuant to
Article IV prior to receipt by Seller at the Receipt
Point and after receipt by Buyer of such Gas at the
Delivery Point. Otherwise Seller shall be deemed to be
in exclusive control and possession of the Gas,
including with respect to any Banked Quantity until
reduced by Buyer pursuant to Section 5.2. The Party
that has exclusive control and possession of the Gas
shall have sole responsibility for any event or
occurrence regarding the Quantity of Gas in that
Party's exclusive control and possession, and shall
indemnify, defend and hold harmless the other Party
with regard to such event or occurrence in accordance
with Article XX hereof, except to the extent of the
fault, negligence or willful misconduct of the other
Party, or except to the extent the other Party fails to
comply with the terms of this Agreement.

                      ARTICLE XVI
                   WARRANTY OF TITLE
                           
      Section 16.1 Warranty of Title

     (a) Buyer warrants for itself, its agents and
its principals that at the time of delivery of its Gas
to Seller at the Receipt Point, Buyer shall have good,
valid, and legal title to the Gas, or the right to
deliver or cause to be delivered such Gas, free and
clear of all liens, encumbrances, security interests,
charges, and other adverse claims. Buyer agrees to pay
or cause to be paid to the entities entitled all
royalties, overriding royalties or like charges and
remove hi adverse claims in respect of Buyer's Gas or
the value thereof.

      (b) Seller warrants for itself, its agents and
its principals that at the time of sale and delivery of
Gas to Buyer at the Delivery Point pursuant to Article
VI, Seller shall have good, valid, and legal title to
the Gas, or the right to sell and deliver such Gas,
free and clear of all liens, encumbrances, security
interests, charges, and other adverse claims. Seller
agrees to pay or cause to be paid to the entities
entitled all royalties, overriding royalties or like
charges and remove all adverse claims in respect of
Seller's Gas or the value thereof. Seller hereby
warrants to Buyer that at the time of Seller's
redelivery of Gas transported on behalf of Buyer
pursuant to Article IV, including redelivery of any
Quantity of Gas at the Delivery Point pursuant to
Option 1 in Section 5.1, Seller will have the good
right to deliver or redeliver such Gas, and that such
Gas shall be free and clear of all liens, encumbrances,
security interests, charges and other adverse claims.

    (c) Each Party agrees, with respect to the Gas
delivered or redelivered by it, to indemnify the other
against all suits, actions, debts, accounts, damages,
costs (including reasonable attorney's fees), losses
and expenses arising from or out of any adverse claims of any and
all persons to or against said Gas.

                     ARTICLE XVII
                     FORCE MAJEURE
                           
       Section 17.1 Effect of Force Manure

     (a) If either Party is rendered wholly or
partially unable to perform its obligations under this
Agreement because of an event of Force Majeure, that
Party shall be excused from whatever performance is
affected by the event of Force Majeure to the extent so
affected; provided, that such Party shall comply with
the provisions of this Section 17.1. Under the terms of
this Agreement, Force Majeure shall mean any act of
God, strikes, lockouts or other industrial
disturbances, acts of the public enemy, wars,
blockades, insurrections, riots, epidemics, landslides,
lightning, earthquakes, fires, storms, floods,
washouts, arrests and restraints of governments and
people, civil disturbances, explosions, breakage or
accident to machinery or lines of pipe, the necessity
for making repairs to or alterations of machinery or
lines of pipe, freezing of machinery or lines of pipe
due to abnormally cold weather, partial or entire
failure of Buyer's Gas supply due to an event of force
Majeure, failure of any third party pipeline
transporter to transport under a firm transportation
agreement the Gas that would be received at the Receipt
Point prior to delivery to Seller at the Receipt Point
due to an event of force Majeure, inability to obtain
materials, equipment, supplies , permits or labor, the
binding future order of any court or administrative
body of applicable jurisdiction which materially
adversely affects either Party's ability to perform
under this Agreement, or any other cause, whether of
the kind herein enumerated or otherwise, and whether or
not caused or occasioned by or happening on the account
of, the act or omission of one of the Parties or some
person or concern not a Party to this Agreement, not
within the reasonable control and without the fault or
negligence of the Party claiming the event of Force
Major.

     (b) The non-performing Party claiming-suspension
of its obligations under this Agreement due to an event
of Force Majeure, as soon as practicable after learning
of the occurrence of the inability to perform due to an
event of Force Majeure, shall provide written notice to
the other Party giving the particulars of the
occurrence, including an estimation of its expected
duration and probable impact on the performance of its
obligations under this Agreement, and shall continue to
furnish timely regular reports with respect thereto
during the period of Force Majeure.

       (c) The non-performing Party shall exercise all
reasonable efforts to continue to perform its
obligations under this Agreement and to remedy its
inability to so perform.

       (d) The non-performing Party shall provide the
other Party with prompt notification of the cessation
of the event of Force Majeure giving rise to the excuse
from performance.

       (e) No obligation of either Party that arose
prior to the occurrence of the event of Force Majeure
shall be excused as a result of that occurrence.

       Section 17.2 Force Manure Termination: In the
event that Buyer is unable to utilize the
transportation service or merchant service under this
Agreement for a period of three-hundred and sixty-five
(365) consecutive Days or longer, due to an event of
Force Majeure declared by a Party, the Party not
claiming Force Majeure may terminate this Agreement on
thirty (30) Days' prior written notice to the other
Party.

       Section 17.3 Settlement of Strikes Lockouts or
Other Labor Disputes: Nothing in this Article XVII
shall require the settlement of any strike, walkout,
lockout or other labor dispute on terms that, in the
sole judgment of the Party involved in the dispute, are
contrary to that Party's interest. It is understood and
agreed that the settlement of strikes, walkouts,
lockouts or other labor disputes shall be entirely
within the discretion of the Party having the
difficulty.

                     ARTICLE XVIII
                TRANSFER AND ASSIGNMENT
                           
       Section 18.1 Assignments

       (a) Except as specified in Section l8.1(b), the
rights and obligations of the Parties to this Agreement
may not be assigned by either Party except upon the
express written consent of the other Party, which
consent shall not be unreasonably withheld. In the
event that an assignment is made and consented to, the
assigning Party shall be released and discharged from
all obligations to the other Party under this Agreement
thereafter arising, such assignee shall be substituted
in place of the assigning Party herein, and the
assigning Party shall remain liable for all obligations
to the other Party hereunder arising and accruing
hereunder prior to the effectiveness of such
assignment.

      (b) Either Party may assign its rights and
interests under this Agreement, without the consent of
the other Party but upon written notice to the other
Party, to any person or entity that succeeds by
purchase, merger, or consolidation to the assets of the
assigning Party substantially or in its entirety. Buyer
may assign to any person, without the consent of Setter
but upon written notice to the Seller, its duties
relating to the administration of this Agreement,
including but not limited to submitting nominations to
Seller pursuant to Article IX. Buyer shall have the
right, without the consent of Seller but upon written
notice to Seller, to assign all of its rights and
interests (but not its obligations) under this
Agreement to Buyer's Lenders as security for Buyer's
obligations under the terms of financing provided by
Buyer's Lenders. Seller acknowledges that upon an event
of default by Buyer under the terms of such financing,
any of Buyer's Lenders may (but shall not be obligated
to) assume or cause its designee or a new lessee or
purchaser of the Brandywine Facility to assume, all of
the interests, rights, and obligations of Buyer
thereafter arising under this Agreement. If the rights,
obligations and interests of Buyer in this Agreement
shall be assumed, sold or transferred as provided for
herein, Buyer shall be released and discharged from and
the assuming party shall be bound by and assume the
terms and conditions of this Agreement and any and all
obligations to Seller arising or accruing under this
Agreement from and after the date of such assumption,
and Seller shall continue this Agreement with the
assuming party as if such person had thereafter been
named as the contracting party under this Agreement;
provided/ however, if any of Buyer's Lenders assumes
this Agreement as provided herein they shall not be
liable for the performance of such obligations
hereunder except to the extent of their interest in the
Brandywine Facility.

                      ARTICLE XIX
       DEFAULT AND REMEDIES, FAILURE TO DELIVER
                           
     Section 19.1 Definition of Event of Default

     (a) An Event of Default under this Agreement
shall be deemed to exist upon the occurrence of any one
or more of the following events:

     (i) The unexcused failure by either Party to
make payment of any amounts due to the other Party
under this Agreement and that failure continues for a
period of thirty (30) Days after written notice of
nonpayment; or

     (ii) The unexcused failure by Seller to
receive, transport, sell or deliver any Quantity of Gas
in accordance with this Agreement for twenty (20) Days
during any Contract Year, except during a Peak Period
Release or as a result of Force Majeure; or

     (iii) The unexcused failure by either Party to
perform fully any other material provision of this
Agreement and (A) such failure continues for a period
of sixty (60) Days after written notice of non-
performance from the other Party or (B) if within such
60-Day period the non-performing Party commences and
proceeds with due diligence to cure the failure and the
failure is not cured within one hundred and eighty
(80) Days or the period of time agreed to by the
Parties in writing as being necessary for the Party to
cure the failure with all due diligence; or

     (iv) If by order of a court of competent
jurisdiction, a receiver or liquidator or trustee of
either Party or of any of the property of either Party
shall be appointed and such receiver or liquidator or
trustee shall not have been discharged within a period
of sixty (60) Days; or, if by decree of such a court,
either Party shall be adjudicated bankrupt 'or
insolvent or any substantial part of the property of
such Party shall have been sequestered or, such decree
shall have continued undischarged and unstayed for a
period of sixty (60) Days after the entry thereof; or,
if a petition to declare bankruptcy or to reorganize
either Party pursuant to any of the provisions of the
Federal Bankruptcy Code, as it now exists or as it may
hereafter be amended or pursuant to any other similar
state statute applicable to such Party, as now or
hereafter in effect, shall be filed against such Party
and shall not be dismissed within sixty (60) Days after
such filing; or

      (v) If either Party shall file a voluntary
petition in bankruptcy under any provision of any
Federal or state bankruptcy law or shall consent to the
f fling of any bankruptcy or reorganization petition
against it under any similar law; or without limitation
of the generality of the foregoing, if either Party
shall file a petition or answer or consent seeking
relief or assisting in seeking relief in a proceeding
under any of the provisions of the Federal Bankruptcy
Code, as it now exists or as it may hereafter be
amended or pursuant to any other similar state statute
applicable to such Party, as now or hereafter in
effect, or an answer admitting the material allegations
of a petition filed against it in such a proceeding;
or, if either Party shall make a general assignment for
the benefit of its creditors; or, if either Party shall
admit in writing its inability to pay its debts
generally as they become due; or if either Party shall
consent to the appointment of a receivers), trustee (s)
or Liquidator(s) of its or of all or of any part of its
property.

       (b) If both Parties reasonably agree that an
Event of Default has occurred, then the non-defaulting
Party may proceed to exercise any remedy provided under
this Agreement or existing at law or in equity. If one
Party believes in good faith that no Event of Default
has occurred and promptly informs the Party asserting
the existence of the Event of Default of this belief,
then the Parties shall enter negotiations in an attempt
to resolve the dispute; provided, however, if the non-
defaulting Party believes in good faith that a
negotiated resolution to the dispute is unlikely, then
that Party may proceed to exercise any and all remedies
available under this Agreement or existing at law or in
equity; and provided, further, nothing contained in
this Section l9.1(b) shall be deemed to extend the cure
periods set forth in Section 19.1(a).

       Section 19.2 Remedies for Event of Default:
During any Event of Default, the Party not in default
shall have the right, subject to the cure periods set
forth in Section l9.1(a):

       (a) To suspend service under this Agreement for
thirty (30) Days upon written notice to the defaulting
Party and, after such 30-Day suspension period, to
terminate this Agreement upon thirty (30) Days' written
notice to the defaulting Party; provided, however, such
termination shall not be effective if the Event of
Default is cured prior to the end of such 30-Day notice
period; and

       (b) To pursue any other remedy provided under
this Agreement or now or hereafter existing at law or
in equity or otherwise/except as expressly limited by
this Agreement; provided, however, in the case of an
Event of Default by Buyer hereunder, Seller shall
provide Buyer's Lenders with notice of such Event of
Default at the same time such notice is provided to
Buyer pursuant to Article XIV hereof and Buyer's
Lenders each shall have the right (but not the
obligation), within the time periods for cure set forth
in Section 19.1(a) hereof, (i) to cure the Event of
Default on behalf of Buyer or (ii) to cure the Event of
Default on behalf of Buyer and to assume or cause its
designee or a lessee or purchaser of the Brandywine
Facility to assume all of the rights and obligations of
Buyer under this Agreement arising after the date of
such assumption.

       Section 19.3 Seller's Failure to Deliver

       (a) If on any Day, Seller fails to receive,
transport, sell or deliver a Quantity of Gas in
accordance with the terms of this Agreement for any
reason, except during a Peak Period Release or as a
result of Force Majeure, Seller shall pay to Buyer as
liquidated damages an amount equal to either of the
following:

       (i) On any Day during which Buyer's use of fuel
oil at the Brandywine Facility in lieu of the Quantity
of Gas Seller fails to receive, transport, deliver or
sell under this Agreement would not violate the Air
Permit Restrictions, or on any Day during which Buyer
is able to obtain a replacement supply of Gas for the
full Quantity of Gas Seller fails to receive,
transport, deliver or sell, the difference between (x)
the total cost Buyer reasonably incurs to purchase and
transport replacement fuel (either Gas or fuel oil) to
the Brandywine Facility for use at the Brandywine
Facility during such Day, and (y) the total cost Buyer
would have incurred for the Quantity of Gas Seller
failed to receive, transport, sell or deliver in
accordance with the terms of this Agreement; or

       (ii) On any Day during which Buyer's use of fuel
oil at the Brandywine Facility in lieu of the Quantity
of Gas Seller fails to receive, transport, sell or
deliver would violate the Air Permit Restrictions, or
during which Buyer is unable to obtain replacement fuel
(either Gas or fuel oil), the total reduction in
payments due to Buyer from Potomac Electric Power
Company, pursuant to that certain Power Purchase
Agreement, dated August 9, 1991, between Seller and
Potomac Electric Power Corporation (as such agreement
may be amended from time to time), as a result of
Buyer's failure to deliver capacity or energy to
Potomac Electric Power Company during the period of
Seller's failure to receive, transport, sell or deliver
a Quantity of Gas.

       (b) Buyer's remedy of liquidated damages under
this Section 19.3 shall be in addition to such other
remedies available to Buyer hereunder if Seller's
failure to receive, transport, sell or deliver a
Quantity of Gas under this Agreement constitutes an
Event of Default, including commencing an action before
the Maryland Public Service Commission; provided,
however, such other remedies available to Buyer shall
not include an action to recover the costs Buyer incurs
to construct its own pipeline in lieu of receiving
service from Seller hereunder.

      Section 19.4 Exclusion of Certain Damages:
Neither Party shall be liable to the other Party for
special, incidental, consequential or punitive damages
arising out of or related to this Agreement.

                      ARTICLE XX
                    INDEMNIFICATION
                           
      Section 20.1 Indemnification: Each Party
hereto shall indemnify and hold the other Party, its
affiliates, successors and assigns, and the officers,
directors, employees, agents, representatives,
contractors and stockholders of each of them, harmless
from and against all damages, losses or expenses
suffered or paid as a result of any and all claims,
demands, suits, causes of action, proceedings,
judgments, and liabilities, including reasonable
attorneys' fees incurred in litigation or otherwise,
assessed, incurred or sustained by or against any such
Party with respect to or arising out of a willful or
negligent act or failure to act or of a breach of this
Agreement by the indemnifying Party, its successors and
assigns, or any of their officers, directors,
employees, contractors, agents or representatives,
except to the extent that any such damages, losses or
expenses are the result of a willful or negligent act
or the failure to act or of a breach of the terms of
this Agreement by the indemnified Party, its successors
and assigns or any of their officers, directors,
employees, contractors, agents or representatives.

      Section 20.2 Notice and Legal Defense:
Promptly after receipt by a Party of any claim or
notice of the commencement of any action,
administrative or legal proceeding or investigation as
to which the indemnity provided for in Section 20.1
hereof may apply, the indemnified Party shall notify
the indemnifying Party in writing of this fact. The
indemnifying Party shall assume the defense thereof
with an attorney designated by that Party and
satisfactory to the indemnified Party. However, the
indemnifying Party may not settle or compromise any
claim or lawsuit without the prior consent of the
indemnified Party if such settlement or compromise (a)
requires the indemnified Party to forego or relinquish
any rights or make any unindemnified payment; or (b)
subjects the indemnified Party to any injunction. The
indemnified Party shall have the right, at its sole
option and expense, to retain counsel to represent its
interests in defending the claim or lawsuit.

      Section 20.3 Failure to Defend Action: Should
a Party be entitled to indemnification under Section
20.1 hereof as a result of a claim by a third party and
the indemnifying Party fails to assume the defense of
that claim, the indemnified Party may at the expense of
the indemnifying Party contest (or, with the prior
written consent of the indemnifying Party, settle) the
claim; Provided, however, the indemnified Party may,
without the consent of the indemnifying Party (with the
indemnifying Party remaining obligated to indemnify the
indemnified Party under Section 20.1) choose not to
contest such claim if, in the written opinion of the
indemnified Party's attorney, such claims) is
meritorious.

       Section 20.4 Indemnification Amount: In the
event that a Party is obligated to indemnify and hold
the other Party and its successors and assigns harmless
under Section 20.1, the amount owing to the indemnified
Party shall be the amount of such Party's actual out-of-
pocket loss and expenses net of any net insurance or
other actual recovery but shall not include any
special, incidental, consequential or punitive damages.

                      ARTICLE XXI
                FACILITIES CONSTRUCTION
                           
       Section   21.1 GAL Facilities: Upon Seller's
receipt of notice from Buyer that Buyer has commenced
construction of the Brandywine Facility, Seller shall
construct, at its sole expense and in accordance with
Section 2.3(b), the WGL Facilities. Within four (4)
months of Sellers receipt of such notice, Seller shall
provide Buyer with a report describing, with
particularity, the facilities to be constructed, their
location, their physical characteristics, and the time
schedule Seller shall follow for the construction,
testing and completion of the WGL Facilities. Once
Seller has commenced construction of the WGL
Facilities, Seller shall provide Buyer with a Monthly
progress report concerning the construction of the WGL
Facilities until the WGL Facilities are operational.
Seller shall complete construction of and put into
operation the WGL Facilities no later than twelve (12)
Months following receipt of Buyer's notice required by
this Section 21.1, but in any event no later than
February 1, 1996, provided, Buyer is making reasonable
progress toward completion of construction of the
Brandywine Facility. If Buyer significantly changes the
date by which it will commence testing of the
Brandywine Facility (which date is currently scheduled
to be February 1, 1996), Buyer and Seller shall meet to
negotiate a change in the date by which Seller must
complete construction and put into operation the WGL
Facilities, which date shall correspond to the date
Buyer will commence testing of the Brandywine Facility.

                     ARTICLE XXII
                  WEATHER PREDICTIONS
                           
       Section 22.1 Weather Predictions: On each Day,
by 8:00 a.m. EST, Seller shall provide Buyer with the
weather prediction Seller is then relying on to plan
its Gas supply needs for its distribution customers for
the next Day.

                      ARTICLE XXIII 
               MISCELLANEOUS PROVISIONS
                           
          Section 23.1 Regulation

      (a) This Agreement and the respective
obligations of the Parties hereto are subject to all
present and future valid laws, orders, rules and
regulations by governmental authorities having
jurisdiction over the Parties, this Agreement or any
provision hereof. Neither Party shall be held in
default for failure to perform hereunder if such
failure is due to compliance with laws, orders, rules
or regulations of any such governmental authorities.

      (b) This Agreement is subject to the approval
of the Maryland Public Service Commission, on terms and
conditions reasonably acceptable to both Parties.

      Section 23.2 Binding Effect: The terms and
provisions of this Agreement and the respective rights
and obligations hereunder of Buyer and Seller shall be
binding upon and inure to the benefit of their
respective successors and permitted assigns.

      Section 23.3 Nonwaiver of Defaults: No waiver
by Seller or Buyer of any default by the other under this
Agreement in the performance of any provisions of this
Agreement shall operate or be construed as a waiver of
any future default or defaults, whether of a similar or
different character.

      Section 23.4 Written Amendments: No modification of the terms
and provisions of this Agreement shall be or become effective except
by written amendment executed by the Parties.

      Section 23.5 Choice of Law: This Agreement
shall be governed by and construed in accordance with the
laws of the State of Maryland, other than such laws
governing choice of laws.

       Section 23.6 Severability and Renegotiation:
Should any provision of this Agreement for any reason
be declared invalid or unenforceable by final and non-
appealable order of any court or regulatory body having
jurisdiction, such decision shall not affect the
validity of the remaining portions, and the remaining
portions shall remain in force and effect as if this
Agreement had been executed without the invalid or
unenforceable portion. In the event any provision of
this Agreement is declared invalid or unenforceable,
the Parties shall promptly negotiate in good faith a
new provisions) to eliminate the invalidity or
unenforceable provision and to restore this Agreement
as near as possible to its original intent and effect.

      Section 23.7 Other Agreements: This Agreement
contains the entire agreement and understanding of the
parties relating to the transportation and sale of Gas
and supersedes any and ail oral or written agreements
and understandings that may have been made previously
that relate to the subject matter herein.

      Section 23.S No Third Party Beneficiary: No
customer of Seller other than Buyer shall have any
rights under this Agreement.

      Section 23.9 Priority: Notwithstanding
anything that may be contained in this Agreement, if there is a
conflict between the provisions of this Agreement and
an effective tariff of Setter, to which this Agreement
is or may become subject, the provisions of this
Agreement shall control unless the Maryland Public
Service Commission orders otherwise.

      Section 23.10 Captions: All indices, titles,
subject headings, section titles, and similar items are
provided for the purpose of reference and convenience
and are not intended to be inclusive, definitive or to
affect the meaning, content or scope of this Agreement.

      Section 23.1l Survival: Any provisions) of
this Agreement that expressly or by implication comes into
or remains in force following the termination or
expiration of this Agreement shall survive the
termination or expiration of this Agreement.

      Section 23.12 Further Assurances: The Parties
shall execute such additional documents including,
without limitation, a reasonable consent to assignment
or similar document required by Buyer's Lenders, and
shall cause such additional action to be taken as may
be reasonably required or, in the good faith and
prudent judgment of any Party, may be necessary or
desirable to effect or evidence the provisions of this
Agreement and the transactions contemplated hereby.

      Section 23.13 Counterparts: This Agreement
may be executed in any number of counterparts, and each
counterpart shall have the same force and effect as the
original instrument.

          IN WITNESS WHEREOF, the Parties hereto have
caused this Agreement to be signed by their duly
authorized officers as of the day and year first above
written.

ATTEST:                  WASHINGTON GAS LIGHT COMPANY
                         BY:  Frank J. Hollewa
                         TITLE: Senior Vice President



ATTEST                   PANDA-BRANDYWINE, L.P.
                         BY: Panda Brandywine
                             Corporation its sole
                             general partner
                             
                             
                         BY:  Robert C. Carter

                        Title: Chairman
                           

EXHIBIT 10.72
                          SITE LEASE
                  DATED AS OF MARCH 30, 1995
                            between
                    PANDA-BRANDYWINE, L.P.
                        as Site Lessor

                             and

        SHAWMUT BANK CONNECTICUT, NATIONAL ASSOCIATION
                (not in its individual capacity
                 but solely as Owner Trustee),
                        as Site Lessee
           Real Property Located in the Counties of
             Prince George's and Charles, Maryland
                           
                           
                           
                           
                           
                       TABLE OF CONTENTS


Definitions                                             1
Article II       Lease of Site; Term; Election to
                 Terminate; Removal                     1
   Section 2.1   Lease of Site; Term                    1
   Section 2.2   Election to Terminate                  1

Article III      TITLE; SEVERANCE AGREEMENT             2

   Section 3.1   Title                                  2
   Section 3.2   Severance Agreement                    2

Article IV       RENTAL PAYMENTS                        2

   Section 4.1   Rental Payments                        2
   Section 4.2   Method of Payment                      3

Article V        RETURN OF SITE                         3

Article VI       QUIET ENJOYMENT                        3

Article VII      USE OF SITE                            4

Article VIII     EASEMENTS                              4

   Section 8.1   Grant of Easements                     4
   Section 8.2   Exercise of Easements                  4
   Section 8.3   Dedications; Joinder in Recording      4
   Section 8.4   Termination                            5
   Section 8.5   Easements Appurtenant; No Interference 5

Article IX       LIENS                                  5

Article X        UNDERTAKINGS OF SITE LESSOR            6

   Section 10.1  Sufficiency of Site Lease;
                 Maintenance                            6
   Section 10.2  Site Lessor to Defend Title            6

Article XI       TAXES AND CLAIMS                       6

   Section 11.1  Before Lease Termination Date          6
   Section 11.2  After Lease Termination Date           6
   Section 11.3  Apportionment                          7
   Section 11.4  Indemnification                        7
   Section 11.5  Additional Indemnification by
                 Site Lessor                            8
   Section 11.6  Survival                               8

Article XII      INSURANCE                              9

Article XIII     CONDEMNATION                           9

Article XIV      SITE LEASE DEFAULTS; REMEDIES          9

Article XV       SUBLEASE; ASSIGNMENT                  10

Article XVI      LIMITATION OF LIABILITY               11

Article XVII     NOTICES                               12

Article XVIII    Binding Effect                        12

Article XIX      MISCELLANEOUS                         12

   Section 19.1  Severability                          12
   Section 19.2  Amendments                            12
   Section 19.3  Headings                              12
   Section 19.4  Counterparts                          12
   Section 19.5  GOVERNING LAW                         13
   Section 19.6  No Merger                             13
   Section 19.7  Recording                             13
   Section 19.8  Leveraged Lease                       13
   Section 19.9  Certain Rights of Power Purchaser     13

Schedule 1       Legal Description of Site
Schedule 2       Legal Description of Easements

Exhibit A        Memorandum of Lease






                         SITE LEASE
                              
          SITE LEASE dated as of March 30, 1995 between PANDA
BRANDYWINE, L.P., a Delaware limited partnership having an
address at 4100 Spring Valley, Suite 1001, Dallas, Texas
75244, as lessor (the "Partnership" or "Site Lessor"), and
SHAWMUT BANK CONNECTICUT, NATIONAL ASSOCIATION, a national
banking association, not in its individual capacity but
solely as Owner Trustee under the Trust Agreement (as defined
in the Loan Agreement referred to below), as lessee (the
"Owner Trustee" or "Site Lessee"), having an address at 777
Main Street, Hartford, Connecticut 06115.

                          ARTICLE I
                              
                         DEFINITIONS
                              
          For purposes of this Site Lease, capitalized terms
used herein and not otherwise defined herein shall have the
respective meanings assigned to them in Appendix A to the
Construction Loan Agreement and Lease Commitment dated as of
March 30, 1995 among the Partnership, Panda Brandywine
Corporation and General Electric Capital Corporation (as the
same may be amended, supplemented or otherwise modified, the
"Loan Agreement").  Any term defined by reference to an
agreement, instrument or other document shall have the
meaning so assigned to it whether or not such document is in
effect. Unless otherwise indicated, references in this Site
Lease to sections, paragraphs, clauses, appendices, schedules and
exhibits are to the same contained in or attached to this
Site Lease.
                         ARTICLE II
                              
                      LEASE OF SITE; TERM;
               ELECTION TO TERMINATE; REMOVAL
                              
          SECTION 2.1.  Lease of Site; Term.  Site Lessor
hereby leases and demises to Site Lessee, and Site Lessee
hereby leases and hires from Site Lessor, upon and subject to
the terms and conditions hereof, the parcels of land
described in Schedule 1 hereto (the "Site"), together with
Site Lessor's interests in and to the easements described in
Schedule 2 hereto (the "Easements"), TO HAVE AND TO HOLD for
a term (the "Site Lease Term") which shall commence on the
date hereof and shall expire on the earlier of (i) November
1, 2037, and (ii) the termination of the Facility Lease
pursuant to Section 9(c), 9(d) or 12(b) thereof.

          SECTION 2.2.  Election to Terminate.  Site Lessee
may at any time following the Lease Termination Date at its
option, terminate this Site Lease and the Site Lease Term
upon payment of $1 to Site Lessor.  Upon such termination all
of Site Lessee's obligations and liabilities hereunder,
including its obligation to make rental payments hereunder,
shall automatically terminate.


                         ARTICLE III
                              
                 TITLE; SEVERANCE AGREEMENT
                              
          SECTION 3.1.  Title.  Site Lessor warrants and
represents that (a) it has good and marketable and
indefeasible fee simple title in and to the Site and good
title in and to the Easements and (b) upon execution and
delivery of this Site Lease, Site Lessee will have (i) good
leasehold title in and to the Site and good title in and to
the Easements and (ii) good title to the easements granted to
it pursuant to Article VIII hereof, in each case free and
clear of all liens and encumbrances except for Permitted
Liens.  Site Lessor further warrants and represents that such
Permitted Liens do not and will not materially adversely
affect the use of the Site, the Facility, the Easements and
the easements granted to Site Lessee pursuant to Article VIII
hereof, as contemplated by the Loan Agreement, the Facility
Lease and the other Transaction Documents.

          SECTION 3.2.  Severance Agreement.  It is the
intention of Site Lessor and Site Lessee that the Facility
and each portion thereof, and all repairs, replacements,
substitutions and additions thereto, whether now or at any
time hereafter located on the Site, are severed, and shall
remain severed, from the Site and the Easements even if
physically attached, are and shall remain personal property,
and are not and shall not be fixtures or an accession to the
Site and the Easements, the title thereto being separate and
distinct from the title to the Site and the Easements, and
shall be treated as personal property with respect to the
rights of all Persons whatsoever and for all purposes of the
Loan Agreement, this Site Lease, the Site Sublease, and the
Facility Lease, and title to the Facility shall not, except
as specifically contemplated by the Transaction Documents, be
affected in any way by any instrument dealing with the Site or any part
thereof. Notwithstanding the foregoing, if contrary to the
intention of Site Lessor and Site Lessee, any Governmental
Authority with jurisdiction over the Site or the Easements
determines that any portion of the Facility is a fixture or
accession to the Site or the Easements, such portion of the
Facility shall constitute part of the Site being leased
hereunder.
                         ARTICLE IV
                              
                       RENTAL PAYMENTS
                              
          SECTION 4.1.  Rental Payments.  For the period
commencing on the date hereof and ending on the earlier of
(x) the end of the Site Lease Term and (y) the Lease
Termination Date (but only if on such Lease Termination Date,
no Event of Default or Lease Event of Default shall have
occurred and be continuing), the rent payable by Site Lessee
hereunder for the lease of the Site, the right to use the
Easements and the grant of the easements granted pursuant to
Article VIII hereof shall be $1 per year.  Site Lessee agrees
to pay the sum of $20 towards such rent in advance upon the
execution of this Site Lease.  After the Lease Termination
Date (but only if on such Lease Termination Date, no Event of
Default or Lease Event of Default shall have occurred and be
continuing) to the end of the Site Lease Term, Site Lessee
shall pay to Site Lessor, for the lease of the Site, the
right to use the Easements and the grant of the easements
granted pursuant to Article VIII hereof, the Fair Market
Rental Value of the Site, the right to use the Easements and
the grant of the easements granted pursuant to Article VIII
hereof, for such period.  Such rent shall be payable
quarterly in arrears during the period commencing on the
Lease Termination Date (but only if on such Lease Termination
Date, no Event of Default or Lease Event of Default shall
have occurred and be continuing) and ending on the last day
of the Site Lease Term.

          SECTION 4.2.  Method of Payment.  Rental payments
(other than the rental payment made on the date hereof) shall
be paid to Site Lessor to a bank account with a bank
designated by Site Lessor.  Each such payment shall be made
by Site Lessee in immediately available funds by 12:00 noon,
New York City time, on the scheduled date on which such
payment shall be due, unless such scheduled date shall not be
a Business Day, in which case such payment shall be due and
payable on the next succeeding Business Day.

                          ARTICLE V
                              
                       RETURN OF SITE
                              
          On the last day of the Site Lease Term, Site Lessee
shall peaceably and quietly surrender possession of the Site
to Site Lessor free and clear of all liens and encumbrances
except for Permitted Liens.


                         ARTICLE VI
                              
                       QUIET ENJOYMENT
                              
          Site Lessor warrants and covenants that neither it
nor any of its successors or assigns shall disturb Site
Lessee's peaceful and quiet use and possession of the Site
and will take no action in violation of Site Lessee's rights to
possession and use of the Facility, the Site, the Easements
and the easements granted to Site Lessee pursuant to Article
VIII hereof in accordance with the terms of this Site Lease
and the other Transaction Documents.

                         ARTICLE VII
                         USE OF SITE

          Site Lessee shall use the Site only for legitimate
business purposes and, so long as the Power Purchase
Agreement is in full force and effect, in a manner consistent
with the terms thereof, and Site Lessee shall not use the
Site or permit the Site to be used for any unlawful use or
any use that constitutes a public or private nuisance upon
the Site or any part thereof or in any manner which will
violate or breach the provisions of any Easements or
Governmental Actions.  After the Lease Termination Date, upon
the request of Site Lessee, Site Lessor shall cooperate with
Site Lessee in obtaining the valid and effective issuance,
or, as the case may be, transfer or amendment of all
Governmental Actions necessary or, in the reasonable opinion
of Site Lessee, desirable for the ownership, operation and
possession of the Site by Site Lessee or any permitted
transferee, lessee or assignee thereof of the Facility or the
possession and use of any property covered by this Site Lease
until the expiration or termination of the Site Lease Term.

                        ARTICLE VIII
                              
                          EASEMENTS
                              
          SECTION 8.1.       Grant of Easements.  Subject to
the provisions of Section 8.2 hereof, Site Lessor hereby
covenants and agrees to grant to Site Lessee from time to
time such easements, if any, in, to, over, under and across
the lands, if any, owned by Site Lessor adjacent to the
Facility as Site Lessee shall reasonably determine to be
necessary or desirable in connection with the construction,
use, operation or maintenance of the Facility.

          SECTION 8.2.  Exercise of Easements.  Except as
otherwise provided under the Facility Lease, Site Lessee
shall be responsible for the construction, installation,
maintenance and repair of all improvements and equipment
installed by it pursuant to the easements referred to in this
Article VIII.

          SECTION 8.3.  Dedications; Joinder in Recording.
The parties hereto shall each, to the extent necessary and to
the extent the same shall not result in the loss of
compensation otherwise obtainable from condemnation, join in
the execution of such instruments as may be required by any
Governmental Authority or Applicable Law in order to
effectuate widenings of streets or the installation of public
utilities and similar utility easements under and across
portions of the Site.  Each party hereto shall comply, at the
expense of Site Lessor, with each reasonable request of the
other party hereto to join in the execution, delivery and
recordation of such instruments as may be required to locate
a specific easement granted herein.

          SECTION 8.4.  Termination.  The easements granted
pursuant to this Article VIII shall terminate at the end of
the Site Lease Term, and Site Lessee shall, upon request and
at the cost and expense of Site Lessor, execute and deliver
such instruments as Site Lessor may reasonably require to confirm
the termination of Site Lessee's interest therein.

          SECTION 8.5.  Easements Appurtenant; No
Interference. The easements granted to Site Lessee pursuant
to this Article VIII shall be deemed to be appurtenant to the
Site and shall be for the benefit of Site Lessee and its
permitted successors and assigns and any sublessee of the
Site or any part thereof. Site Lessor shall not grant or
convey any easement or other interest that, if used or
enjoyed in accordance with its terms, would interfere with
the use and enjoyment of the Facility, the Site, the
Easements or the easements granted pursuant to this Article
VIII or the operation of the Facility by Site Lessee (or
Lessee under the Facility Lease) or its successors, assigns
or sublessees at any time during the Site Lease Term.

                         ARTICLE IX
                              
                            LIENS
                              
          From the date hereof until the Lease Termination
Date, Section 7(a) of the Facility Lease and subsection 7.4
of the Loan Agreement shall apply with respect to Liens on or
with respect to the Site, the Easements and the Site Lessee's
title thereto or interest therein.  During the period, if
any, from the Lease Termination Date to the end of the Site
Lease Term, (i) Site Lessee will keep, or cause to be kept,
the Site free and clear of all Liens in favor of any Person
claiming by, through or under Site Lessee (excluding Site
Sublessee under the Site Sublease and any Person claiming by,
through or under Site Sublessee) except for Permitted Liens
and Liens based upon amounts the payment of which is either
not yet delinquent or is bonded, provided that Site Lessee
shall not be required to discharge any such Lien during any
period that Site Lessee shall in good faith be contesting the
validity or the amount of any such Lien so long as such
contest shall not involve any substantial risk of any
material adverse effect on the ability of Site Lessee to
perform its obligations under this Site Lease, or any danger
of civil or criminal liability being imposed on Site Lessor,
and (ii) Site Lessor will keep, or cause to be kept, the
Site, the Easements and the easements granted pursuant to
Article VIII hereof free and clear of Liens (other than
Permitted Liens) in favor of any Person claiming by, through
or under Site Lessor.

                          ARTICLE X
                              
                 UNDERTAKINGS OF SITE LESSOR
                              
          SECTION 10.1.  Sufficiency of Site Lease;
Maintenance. Site Lessor covenants, represents and warrants
to Site Lessee that the Site and the Easements are sufficient
and will, at all times during the Site Lease Term, be
sufficient, or, if the same shall cease to be so sufficient,
Site Lessor will at its expense take such action, including
the conveyance of easements and the grant of common
facilities rights, as is reasonable or necessary, in order to
provide Site Lessee with reasonable means of connecting,
operating, maintaining, modifying, replacing, renewing,
repairing and removing the Facility.  In addition, Site
Lessor shall use its reasonable efforts to provide fire and
water systems necessary to maintain, protect and preserve the
Site and the Facility.  At all times during the Site Lease
Term, Site Lessor, at its expense, shall maintain the Site in
accordance with Applicable Laws and Prudent Utility Practice,
so that it will be available for the operation of the Facility,
including, without limitation, the maintenance of bridges, roads,
equipment, pumps and pipelines located on the Site.

          SECTION 10.2.  Site Lessor to Defend Title.  Site
Lessor shall, at all times, at Site Lessor's cost and
expense, warrant and defend the leasehold estate in the Site
and the interests in the Easements and title to the easements
granted to Site Lessee pursuant to Article VIII hereof
conferred on Site Lessee by this Site Lease, as represented
in subsection 3.9 of the Loan Agreement.

                         ARTICLE XI
                              
                      TAXES AND CLAIMS
                              
          SECTION 11I.1.  Before Lease Termination Date.
During the period from the date hereof until the Lease
Termination Date, Section 6.11 of the Loan Agreement and
Section 7(a) of the Facility Lease shall apply with respect
to any and all Taxes and Claims (as defined below) incurred
or asserted in any way relating to, or arising out of, the
Site or the Easements.

          SECTION 11.2.  After Lease Termination Date.
During the period, if any, from the Lease Termination Date to
the end of the Site Lease Term, Site Lessee shall pay or
cause to be paid, before delinquency, any and all Taxes
(including, without limitation, income and franchise taxes of
Site Lessee or any Affiliate of Site Lessee) assessed,
levied, imposed upon or to become due and payable out of or
in respect of the use, ownership, possession, operation,
control or maintenance of the Site and Easements, and Site
Lessor shall pay or cause to be paid, before delinquency, any
and all other Taxes (including, without limitation, income
and franchise taxes of Site Lessor or any Affiliate) in any
way relating to or arising out of the Site and Easements;
provided, however, that neither Site Lessee nor Site Lessor
shall be required to pay any Tax payable by it pursuant to
the preceding provisions of this Section 11.2 if it shall be
contesting in good faith the validity thereof, so long as
such contest does not involve any risk of the sale,
forfeiture, interference with the use of or loss of any
material part of the Facility or the Site.

          SECTION 11.3.  Apportionment.  If after the Lease
Termination Date and during the Site Lease Term, the Site
shall not be separately assessed but shall be assessed as
part of a larger tract of land, Site Lessor and Site Lessee
shall apportion any Tax resulting from such assessment.  Site
Lessee's proportionate share of any such Tax shall be
determined by multiplying the amount of such Tax by a
fraction, the numerator of which shall be the acreage of the
Site, and the denominator of which shall be the acreage of
all the land covered by such Tax. Before the calculation of
each party's proportionate share of such Tax, the amount of
any such Tax shall be reduced by an amount equal to that
amount of such Tax attributable to all improvements located
on the larger tract, inclusive of the Site (including, but
not limited to, the Facility).  The amount of Site Lessee's
proportionate share of the Tax so calculated shall be
increased by the amount of the Tax allocable to those
improvements owned by Site Lessee and the amount of Site
Lessor's proportionate share of the Tax so calculated shall
be increased by the amount of the Tax allocable to those
improvements owned by Site Lessor.  Site Lessor and Site
Lessee shall each, on request of the other, apply individually
(if legally required) or join in the other's application (if
legally required) for separate assessments for the Facility and
the Site.

          SECTION 11.4.  Indemnification.  During the period,
if any, from the Lease Termination Date to the end of the
Site Lease Term, Site Lessor and Site Lessee each agrees,
subject to the indemnification provisions of the Loan
Documents and the Lease Documents, to assume liability for
and to indemnify, protect, save and keep harmless the other
party and the other party's permitted successors, assigns,
shareholders, officers, directors and agents, from and
against any and all liabilities, obligations, losses,
damages, penalties, claims, actions, suits, judgments, legal
fees, costs, expenses and disbursements, excluding Taxes
(herein collectively called "Claims"), incurred by or
asserted against such other party, whether or not such other
party shall also be indemnified as to any such Claim by any
other Person, in any way relating to or arising out of the
conduct, operation or management of, or any work, act or
thing done in or on, or any accident, injury or damage caused
to any person or property in or on (i) the land owned or
occupied by Site Lessor adjacent to the Site, in the case of
Site Lessor or (ii) the Site, in the case of Site Lessee;
provided, however, that one party shall not be required to
indemnify the other party for (x) any Claim resulting from
acts which constitute the willful misconduct or gross
negligence of such other party or (y) any Claim resulting
directly from a transfer by such other party of all or part
of its interest in this Site Lease or the Site, other than to
the party otherwise indemnified or as a result of an Event of
Default, Lease Event of Default or Site Lease Event of
Default. To the extent that one party, in fact, receives
indemnification payments from the other party under the
indemnification provisions of this Section 11.4, the
indemnifying party shall be subrogated, to the extent of such
indemnity paid, to such indemnified party's rights with
respect to the transaction or event requiring or giving rise
to such indemnity.

          SECTION 11.5.  Additional Indemnification by Site
Lessor.  Site Lessor hereby assumes liability for and agrees
to indemnify, protect, save and keep harmless Site Lessee and
its permitted successors, assigns, shareholders, officers,
directors and agents from and against any and all Claims in
any way relating to or arising out of the condition of the
Site, including, without limitation, those arising from any
act of the Site Lessor, (i) at the time Site Lessee enters
into possession thereof pursuant to this Site Lease and (ii)
at any time prior to the Lease Termination Date, but not with
respect to any condition caused by the gross negligence or
willful misconduct of Site Lessee.  Without in any way
limiting the obligation of Site Lessor to indemnify and hold
harmless Site Lessee herein or pursuant to any other
Transaction Document, Site Lessor agrees to indemnify,
protect, save and keep harmless Site Lessee and its
successors, assigns, shareholders, officers, directors and
agents from and against all Claims (including response costs
such as clean-up, removal or mitigation costs) in any way
relating to or arising out of the presence or release of any
Hazardous Substance (i) on the Site (A) at the time Site
Lessee enters into possession thereof pursuant to the Site
Lease and (B) at any time prior to the Lease Termination Date
or (ii) resulting, directly or indirectly, from the
activities of Site Lessor, its agents, employees, affiliates
or contractors.

          SECTION 11.6.  Survival.  The obligations of Site
Lessor and Site Lessee under this Article XI shall survive
the expiration or termination of this Site Lease and are
expressly made for the benefit of, and shall be enforceable
by, the indemnified party.  The extension of any applicable
statute of limitations by one party shall not affect the
survival of the other party's obligations, as the case may
be, under this Article XI.  All payments required to be paid
pursuant to this Article XI shall be made directly to, or as
otherwise required by, the indemnified party upon written
demand.

                         ARTICLE XII
                          INSURANCE
                              
          During the period, if any, from the Lease
Termination Date to the end of the Site Lease Term, Site
Lessor and Site Lessee shall maintain or cause to be
maintained in effect, with insurers of recognized
responsibility, insurance policies with respect to the Site,
and any improvements or equipment installed by such party
pursuant to the easements referred to in Article VIII,
insuring against such loss or damage to the person and
property of others from such risks and in such amounts as
owners of similar properties maintain with respect to such
property; provided, however, that such party may self-insure
against such risks, by deductible provisions or otherwise, to
the extent that equally creditworthy responsible owners of
similar properties self-insure against such risks with
respect to such property. Any insurance policies maintained
in accordance with the preceding sentence shall name the
other party as an additional insured thereunder.

                        ARTICLE XIII
                              
                        CONDEMNATION
                              
     If after the Lease Termination Date, all or a
substantial portion of the Site and/or the Easements is
condemned or transferred in lieu of condemnation and the
remainder is not sufficient to permit operation of the
Facility on a commercial basis, the Site Lease Term shall
terminate at the time title vests in the condemning
authority, and the net proceeds of the condemnation shall be
divided between Site Lessor and Site Lessee in proportion to
the Fair Market Sales Values of their respective interests in
the property condemned.  If an insubstantial portion of the
Site and/or the Easements is condemned at any time, the Site
Lease Term shall not terminate and the net proceeds of the
condemnation shall be used first to restore the Site and the
Easements, with the balance divided between Site Lessor and
Site Lessee in proportion to the Fair Market Sales Values of
their interests in the property condemned.  For the purposes
of this Article XIII the net proceeds of a condemnation shall
mean the total condemnation proceeds less the costs and
expenses incurred in connection with the condemnation
(including legal fees).

                         ARTICLE XIV
                              
                SITE LEASE DEFAULTS; REMEDIES
                              
          The term "Site Lease Default", whenever used
herein, shall mean the following event but only if such event
occurs after the Lease Termination Date:

          Site Lessee shall fail to pay rent pursuant to
     Section 4.1 hereof, shall fail to comply with the
     provisions of Article IX hereof or shall fail to pay any
     amounts under Section 11.2, Section 11.4 and Article XII
     hereof within 15 days after payment thereof shall have
     become due and demanded by Site Lessor.

          Upon the occurrence of a Site Lease Default and so
long as the same shall be continuing, Site Lessor may, at its
option, declare this Site Lease to be in default by written
notice to such effect given to Site Lessee and at any time
thereafter, so long as Site Lessee has not remedied all
continuing Site Lease Defaults, Site Lessor may exercise the
following remedies, as Site Lessor in its sole discretion
shall elect:

          Site Lessor may exercise any right or remedy that
     may be available to it under Applicable Law (including,
     without limitation, the offsetting of any sums owing to
     Site Lessor hereunder against sums owing by Site Lessor
     in its capacity as lessee under the Facility Lease) or
     proceed by appropriate court action to enforce the terms
     hereof or to recover damages for the breach hereof
     except that Site Lessor shall not exercise any right or
     remedy that may be available to it hereunder or at law
     or in equity to rescind or terminate this Site Lease or
     take possession of the Site, the Easements or the
     easements granted pursuant to Article VIII hereof.
     
     
                         ARTICLE XV
                              
                    SUBLEASE; ASSIGNMENT
                              
          Site Lessee will not sublease the Site or assign
this Site Lease, except that:

          (a)  Site Lessee may sublease the Site to the
     Partnership (the "Site Sublessee") pursuant to the Site
     Sublease; and
     
          (b)  At any time after the Lease Termination Date,
     or at any time after the Loan Agreement has been
     declared to be in default pursuant to Section 8 thereof,
     or the Facility Lease has been declared to be in default
     pursuant to  Section 15 thereof, Site Lessee may
     sublease the Site or assign this Site Lease or any
     rights hereunder to any Person in connection with the
     sale or lease or other disposition of the Facility or
     any interest therein to such Person.
     
Upon the assumption by any assignee of the obligations of
Site Lessee hereunder, the Site Lessee so assigning shall be
automatically released from such obligations.


                         ARTICLE XVI
                              
                   LIMITATION OF LIABILITY
                              
     16.1 Partnership.  There shall be full recourse to the
Partnership and all of its assets for the liabilities of the
Partnership under this Site Lease, but in no event shall any
Partner, Affiliate of any Partner, or any officer, director
or employee of the Partnership, any Partner or their
Affiliates or any holder of any equity interest in any
Partner be personally liable or obligated for such
liabilities of the Partnership, except as may be specifically
provided in any other Transaction Document to which such
Partner is a party or in the event of fraudulent actions,
knowing misrepresentations, gross negligence or willful
misconduct by the Partnership, any Partner or any of their
Affiliates in connection with this Site Lease.  Subject to
the foregoing limitation on liability, Site Lessee may sue
or commence any suit, action or proceeding against any Partner
or any Affiliate in order to obtain jurisdiction over the
Partnership to enforce its rights and remedies hereunder.
Nothing herein contained shall limit or be construed to limit
the liabilities and obligations of any Partner or Affiliate
thereof in accordance with the terms of any other Transaction
Document creating such liabilities and obligations to which
such Partner or Affiliate is a party.

     16.2 Owner Trustee.  Shawmut Bank Connecticut is
entering into this Site Lease solely as Owner Trustee under the Trust
Agreement and not in its individual capacity.  Accordingly,
each of the representations, warranties, undertakings and
agreements herein made on the part of the Site Lessee, is
made and intended not as a personal representation, warranty,
undertaking or agreement by or for the purpose or with the
intention of binding Shawmut Bank Connecticut personally, but
is made and intended for the purpose of binding only the
Trust Estate.  This Site Lease is executed and delivered by
the Site Lessee solely in the exercise of the powers
expressly conferred upon it as trustee under the Trust
Agreement; and no personal liability or responsibility is
assumed hereunder by or shall at any time be enforceable
against Shawmut Bank Connecticut or any successor in trust on
account of any action taken or omitted to be taken or any
representation, warranty, undertaking or agreement hereunder
of the Site Lessee, either expressed or implied, all such
personal liability, if any, being expressly waived by the
parties hereto, except that the parties hereto, or any Person
acting by, through or under them, making a claim hereunder,
may look to the Trust Estate for satisfaction of the same and
Shawmut Bank Connecticut or its successor in trust, as
applicable, shall be personally liable for its own gross
negligence or willful misconduct in the performance of its
duties as Owner Trustee or otherwise.


                        ARTICLE XVII
                              
                           NOTICES
                              
          Unless otherwise specifically provided for herein,
all notices, consents, directions, approvals, instructions,
requests and other communications required or permitted by
the terms hereof to be given to each party hereto shall be in
writing, and shall become effective when delivered in the
manner and to the address specified in the Facility Lease.

                        ARTICLE XVIII
                       BINDING EFFECT

          The terms and provisions of this Site Lease and the
respective rights and obligations hereunder of Site Lessee
and Site Lessor shall be binding upon, and inure to the
benefit of, their respective permitted successors and
assigns.


                         ARTICLE XIX
                              
                        MISCELLANEOUS
                              
          SECTION 19.1.  Severability.  Any provision of this
Site Lease that shall be prohibited or unenforceable in any
jurisdiction shall, as to such jurisdiction, be ineffective
to the extent of such prohibition or unenforceability without
invalidating the remaining provisions hereof and any such
prohibition or unenforceability in any jurisdiction shall not
invalidate or render unenforceable such provision in any
other jurisdiction.  To the extent permitted by applicable
law, the parties hereto hereby waive any provision of law
that renders any provision hereof prohibited or unenforceable
in any respect.

          SECTION 19.2. Amendments.  Neither this Site Lease
nor any of the terms hereof may be terminated, amended,
supplemented, waived or modified other than (x) by an
instrument in writing signed by the party against which the
enforcement of the termination, amendment, supplement, waiver
or modification shall be sought and (y) pursuant to the
provisions of subsection 9.1 of the Loan Agreement.

          SECTION 19.3. Headings.  The headings of the
various Articles and Sections of this Site Lease are for convenience
of reference only and shall not modify, define or limit any
of the terms or provisions hereof.

          SECTION 19.4. Counterparts.   This Site Lease may
be executed by the parties hereto in separate counterparts, each
of which when so executed and delivered shall be an original,
but all such counterparts shall together constitute but one
and the same instrument.

          SECTION 19.5. GOVERNING LAW.  THIS SITE LEASE SHALL
IN ALL RESPECTS BE GOVERNED BY, AND CONSTRUED IN ACCORDANCE
WITH, THE LAWS OF THE STATE OF MARYLAND.

          SECTION 19.6. No Merger.  There shall not be any
merger of the leasehold estate and interest in the Easements
created hereunder with the fee estate in the Site or any part
thereof or with any other estate in the Site by reason of the
fact that the same Person may simultaneously acquire, own or
hold, as the case may be, directly or indirectly, (a) the
leasehold estate created hereunder or any interest in or Lien
upon the leasehold estate created hereunder, and (b) the fee
estate in the Site or any part thereof or any other estate in
the Site or any interest in or Lien upon such fee estate or
upon such other estate in the Site, unless and until all
Persons having any interest in or Lien upon (i) the leasehold
estate and interest in the Easements created hereunder and
(ii) the fee estate in the Site or any part thereof or such
other interest in the Site, shall join in a written
instrument effecting such merger and shall duly record the
same among the Land Records of the County of Prince George's,
Maryland and the County of Charles, Maryland (collectively,
the "Land Records").

          SECTION 19.7.  Recording.  Site Lessor and Site
Lessee agree that a Memorandum of Lease substantially in the
form annexed hereto as Exhibit A shall be recorded among the
Land Records as soon as possible after the execution hereof.
The memorandum shall expressly state that it is executed
pursuant to provisions contained in this Site Lease, and is
not intended to vary the terms and conditions hereof.

          SECTION 19.8.  Leveraged Lease.  If, upon the sale
of the Facility by the Partnership to the Owner Trustee in
accordance with the provisions of the Loan Agreement, GE
Capital exercises its option under subsection 5.8 of the Loan
Agreement to cause the Owner Trustee to borrow funds to
finance (or refinance) a portion of the purchase price of the
Facility, the parties hereto agree to execute a supplement
hereto to provide for such provisions as are customary and
appropriate in respect of leveraged lease transactions.

          SECTION 19.9.  Certain Rights of Power Purchaser.
Nothing in this Site Lease shall be deemed to limit the
provisions of the Consent of the Power Purchaser, which
provisions are solely for the benefit of the Power Purchaser
and not the Site Lessee.  Without limiting the scope of the
foregoing, Site Lessor agrees, for the exclusive benefit of
the Power Purchaser and not the Site Lessee, that the
exercise of remedies or any similar action under this Site
Lease is subject to, and shall be conducted in a manner
consistent with, the Power Purchaser's rights under (i) the
Consent of the Power Purchaser and (ii) the Power Purchase
Agreement and the Transfer Agreement (to the extent such
rights under the Power Purchase Agreement and the Transfer
Agreement are not explicitly waived by the Power Purchaser in
accordance with the terms of the Consent of the Power
Purchaser).

          IN WITNESS WHEREOF, the parties hereto have caused
this Agreement to be duly executed and delivered by their
respective officers thereunto duly authorized as of the day
and year first above written.


                                   PANDA-BRANDYWINE, L.P.
                                   By:  Panda Brandywine
                                        Corporation, its general
                                        partner
                                   By:  ________________________
                                        Name: Robert W. Carter
                                        Title:President
                                        
                                   SHAWMUT BANK CONNECTICUT,
                                   NATIONAL ASSOCIATION, not in its
                                   individual capacity but  solely
                                   as Owner Trustee

                                   By:  _____________________
                                        Name: Kathy A.
                                        Larimore Title:
                                        Assistant Vice
                                        President
                                         
                                         
                                         
                                         
STATE OF NEW YORK   )
                    )  ss.:
COUNTY OF NEW YORK  )


          PERSONALLY APPEARED on this 10th day of April 1995
the above-named Kathy A. Larimore, Assistant Vice President,
of SHAWMUT BANK CONNECTICUT, NATIONAL ASSOCIATION, a national
banking association, and acknowledged the foregoing to be his
free act and deed in his said capacity and the free act and
deed of said SHAWMUT BANK CONNECTICUT, NATIONAL ASSOCIATION.

Notary Stamp
Steven Maher
Notary Public, State of New York
No. 31-4973136
Qualified in New York County
Certificate Filed in New York County
Commission Expires October 15, 1996

                              Notary Public


          Type or print name: Steve Maher


STATE OF NEW YORK   )
                    )  ss.:
COUNTY OF NEW YORK  )


          PERSONALLY APPEARED on this 10th day of April, 1995
the above-named Robert W. Carter, President of PANDA
BRANDYWINE CORPORATION, the general partner of PANDA-
BRANDYWINE, L.P., a Delaware limited partnership, and
acknowledged the foregoing to be his free act and deed in his
said capacity and the free act and deed of said PANDA
BRANDYWINE CORPORATION, and PANDA BRANDYWINE, L.P.

Notary Stamp
Steven Maher
Notary Public, State of New York
No. 31-4973136
Qaulified in New York County
Certificate Filed in New York County
Commission Expires October 15, 1996

                              Notary Public
          Type or print name: Steven Maher


EXHIBIT 10.73
                        SITE SUBLEASE
                              
                              
          SITE SUBLEASE dated as of March 30, 1995 made
between SHAWMUT BANK CONNECTICUT NATIONAL ASSOCIATION, a
national banking association, not in its individual capacity
but solely as Owner Trustee under the Trust Agreement (as
defined in the Loan Agreement referred to below), as
sublessor (the "Owner Trustee" or "Sublessor"), and PANDA-
BRANDYWINE, L.P., a Delaware limited partnership
("Partnership" or "Sublessee"), as sublessee.

                          RECITALS:
                              
          A.  Sublessor is the owner of a leasehold estate
in the real property described on Schedule A hereto (the
"Site") and the holder of certain interests under the
easements described on Schedule B hereto (the "Easements")
under the terms of the Site Lease dated as of the date
hereof (as the same may be amended, supplemented or
otherwise modified from time to time, the "Site Lease") a
memorandum of which is to be recorded among the Land Records
of Prince George's County, Maryland and the Land Records of
Charles County, Maryland (the "Land Records").

          B.  Sublessor is, or in the future will be, the
owner of a natural gas-fired cogeneration facility and a
distilled water facility more particularly described in
Schedule C attached hereto (the "Facility") which is or will
be located on the Site and the land covered by the
Easements.

          C.  Pursuant to the Facility Lease to be entered
into on the Lease Closing Date between Sublessor and
Sublessee (the "Facility Lease"), Sublessor will lease and
demise the Facility to Sublessee.

          D.  In connection with said lease of the Facility,
Sublessor desires to sublease to Sublessee the Site (as
hereinafter defined) together with Site Lessor's interest in
the Easements, and Sublessee desires to sublease the Site
and obtain such interests in the Easements from Sublessor
upon the terms and conditions hereinafter set forth.

                         AGREEMENT:
                              
          In consideration of the mutual agreements herein
contained and other good and valuable consideration, the
receipt and sufficiency of which are hereby acknowledged,
Sublessor and Sublessee, intending to be legally bound
hereby, hereby agree as follows:


          SECTION 1.  DEFINITIONS

          1.1  Defined Terms.  Unless otherwise defined
herein, capitalized terms used herein shall have the
meanings assigned to them in Appendix A to the Construction
Loan Agreement and Lease Commitment, dated as of March 30,
1995, among General Electric Capital Corporation, Panda
Brandywine Corporation and the Partner ship (as the same may
be amended, supplemented or otherwise modified from time to
time, the "Loan Agreement") (such definitions to be equally
applicable to both the singular and plural forms of the terms
defined). Any term defined by reference to an agreement,
instrument or other document shall have the meaning so assigned
to it whether or not such document is in effect.

         1.2  Other Definitional Provisions.  The words
"hereof," "herein" and "hereunder" and words of similar
import when used in this Site Sublease shall refer to this
Site Sublease as a whole and not to any particular provision
hereof.  Section, subsection, Appendix, Exhibit and Schedule
references contained in this Site Sublease are references to
Sections, subsections, Appendices, Exhibits and Schedules in
or to this Site Sublease unless otherwise specified.

          SECTION 2.  DEMISING PROVISIONS

          2.1  Sublease.  Sublessor hereby demises and
subleases to Sublessee and Sublessee hereby subleases and
hires from Sublessor, upon and subject to the terms and
conditions hereinafter set forth, the Site and any and all
additions, alterations and improvements from time to time
included in the Site, excluding the Facility (which Site,
additions, alterations and improvements are hereinafter
referred to as the "Site"), together with Sublessor's
interest in and to the Easements, TO HAVE AND TO HOLD the
same, subject as aforesaid, unto Sublessee and Sublessee's
successors and assigns, commencing on the date hereof and
continuing for the term described in Section 3 hereof.
Sublessee acknowledges that it subleases and hires and takes
the Site and the Easements "as is" and Sublessor has not
made any covenants, representations or warranties about the
Site or the Easements other than those expressly set forth
herein.

          2.2  Severance.  It is the intention of the
Sublessor and the Sublessee that the Facility and each
portion thereof, and all repairs, replacements,
substitutions and additions thereto, whether now or at any
time hereafter located on the Site, are severed, and shall
remain severed, from the Site and the Easements even if
physically attached, are and shall remain personal property,
and are not and shall not be fixtures or an accession to the
Site and the Easements, the title thereto being separate and
distinct from the title to the Site and the Easements, and
shall be treated as personal property with respect to the
rights of all Persons whatsoever and for all purposes of the
Loan Agreement, the Site Lease, this Site Sublease and the
Facility Lease, and title to the Facility shall not, except
as specifically contemplated by the Transaction Documents,
be affected in any way by any instrument dealing with the
Site and the Easements or any part thereof.  Notwithstanding
the foregoing, if contrary to the intention of Sublessor and
Sublessee, any Governmental Authority with jurisdiction over
the Site or the Easements determines that any portion of the
Facility is a fixture or accession to the Site or the
Easements, such portion of the Facility shall constitute
part of the Site being leased hereunder.

          SECTION 3.  TERM

          The term of this Site Sublease shall commence on
the date hereof and shall end on the earlier to occur of (i)
expiration or earlier termination of the Facility Lease
(taking into account any renewals of the term thereof) and
(ii) the day before the date of expiration or termination of
the Site Lease.


          SECTION 4.  USE

          During the term of this Site Sublease, the Site
and the Easements shall be used by Sublessee as provided in
the Site Lease.  Sublessee shall perform all the terms,
covenants and conditions to be performed by Sublessor under
the Site Lease other than any obligation of Sublessor
contained in Article IX and Sections 11.2 and 11.4 thereof.


          SECTION 5.  RENT

          As rent for the Site and the Easements for the
term hereof, Sublessee shall pay rent of $1 per year.
Sublessee agrees to pay to Sublessor the sum of $20 towards
such rent in advance upon execution of this Site Sublease.


         SECTION 6.  POSSESSION AND QUIET ENJOYMENT
                              
          Subject to the provisions of the Site Lease, and
so long as no Event of Default or Lease Event of Default
shall have occurred and be continuing, neither Sublessor nor
any of its permitted successors and assigns shall disturb
Sublessee's peaceful and quiet use and possession of the
Site and the Easements, and Sublessee shall enjoy all rights
of Sublessor under the Site Lease; provided, however,
Sublessor shall not be responsible for the acts of
predecessors in title to Sublessor. Sublessor warrants that,
as of the date hereof, it has not heretofore assigned or
encumbered its interests acquired pursuant to the Site Lease
or any part thereof.


          SECTION 7.  NO MERGER OF TITLE

          There shall be no merger of this Site Sublease or
the leasehold estate or interest in the Easements created by
this Site Sublease with any estate in the Facility or other
estate in the Site or any part thereof by reason of the fact
that the same Person may acquire, own or hold, directly or
indirectly, (a) this Site Sublease or any interest in this
Site Sublease or in any such leasehold estate and (b) any
estate in the Facility or other estate in the Site and the
Easements or any part thereof or any interest in such
estate, and no such merger shall occur unless and until all
Persons having any interest (including a security interest)
in (i) this Site Sublease or the leasehold estate or
interest in the Easements created by this Site Sublease and
(ii) any estate in the Facility or other estate in the Site
and the Easements or any part thereof, shall join in a
written instrument effecting such merger and shall duly
record the same among the Land Records.

          SECTION 8.  RESPONSIBILITY OF SUBLESSOR

          Sublessor shall have no duty, responsibility,
liability or obligation to Sublessee in respect of the Site
and the Easements for the use, maintenance or condition of
the Facility, except as provided in Section 6 hereof and in
the Site Lease (which obligations are hereby incorporated
herein by reference). Sublessor shall have no liability or
obligation whatsoever to Sublessee under this Site Sublease
by reason of termination of the Site Lease in the absence of
any breach by Sublessor of its express affirmative obligations
to Sublessee hereunder or under the Site Lease.

          SECTION 9.  SURRENDER

          At the termination of this Site Sublease,
Sublessee shall forthwith quit and surrender the Site and
the Easements and deliver the Site and the Easements to
Sublessor in the same condition, reasonable wear and tear
excepted, as on the date hereof.  Subject to any applicable
provisions of the Site Lease and except as provided in
Section 8 of the Facility Lease, all improvements affixed to
the Site and the Easements shall be and remain the property
of Sublessor from and after the termination of this Site
Sublease.

          SECTION 10.  MISCELLANEOUS

          10.1  Notices.  Unless otherwise specifically
provided for herein, all notices, consents, directions,
approvals, instructions, requests and other communications
required or permitted by the terms hereof to be given to
each party hereto shall be in writing, and shall become
effective when delivered in the manner and to the address
specified in the Facility Lease.

          10.2  Amendments.  Neither this Site Sublease nor
any of the terms hereof may be terminated, amended,
supplemented, waived or modified orally, but only (x) by an
instrument in writing signed by the party against which
enforcement of the termination, amendment, supplement,
waiver or modification shall be sought and (y) pursuant to
the provisions of the Loan Agreement.

          10.3  Headings, etc.  The headings of various
Sections and subsections of this Site Sublease are for
convenience of reference only and shall not modify, define,
expand or limit any of the terms or provisions hereof.

          10.4  Successors and Assigns.  The terms of this
Site Sublease shall be binding upon and inure to the benefit
of Sublessee and Sublessor and their permitted respective
successors and assigns.

          10.5  GOVERNING LAW.  THIS SITE SUBLEASE HAS BEEN
DELIVERED IN AND SHALL BE GOVERNED BY AND BE CONSTRUED AND
INTERPRETED IN ACCORDANCE WITH THE LAWS OF THE STATE OF
MARYLAND.
          10.6  Severability.  Any provision of this Site
Sublease that is prohibited or unenforceable in any
jurisdiction shall, as to such jurisdiction, be ineffective
to the extent of such prohibition or unenforceability
without invalidating the remaining provisions hereof, and
such prohibition or unenforceability in any jurisdiction
shall not invalidate or render unenforceable such provision
in any other jurisdiction.

          10.7  Limitation of Liability.  (a)  There shall
be full recourse to the Partnership and all of its assets
for the liabilities of the Partnership under this Site
Sublease, but in no event shall any Partner, Affiliate of
any Partner, or any officer, director or employee of the
Partnership, any Partner or their Affiliates or any holder
of any equity interest in any Partner be personally liable
or obligated for such liabilities of the Partnership, except
as may be specifically provided in any other Transaction
Document to which such Partner is a party or in the event of
fraudulent actions, knowing misrepresentations, gross negligence
or willful misconduct by the Partnership, any Partner or any of
their Affiliates in connection with this Site Sublease.  Subject
to the foregoing limitation on liability, Sublessor may sue or
commence any suit, action or proceeding against any Partner or
any Affiliate in order to obtain jurisdiction over the Partnership
to enforce its rights and remedies hereunder.  Nothing herein
contained shall limit or be construed to limit the liabilities and
obligations of any Partner or Affiliate thereof in  accordance with
the terms of any other Transaction Document creating such
liabilities and obligations to which such Partner or Affiliate
is a party.

          (b)  Shawmut Bank Connecticut is entering into
this Site Sublease solely as Owner Trustee under the Trust
Agreement and not in its individual capacity.  Accordingly,
each of the representations, warranties, undertakings and
agreements herein made on the part of the Sublessor, is made
and intended not as a personal representation, warranty,
undertaking or agreement by or for the purpose or with the
intention of binding Shawmut Bank Connecticut personally,
but is made and intended for the purpose of binding only the
Trust Estate.  This Site Sublease is executed and delivered
by the Sublessor solely in the exercise of the powers
expressly conferred upon it as trustee under the Trust
Agreement; and no personal liability or responsibility is
assumed hereunder by or shall at any time be enforceable
against Shawmut Bank Connecticut or any successor in trust
on account of any action taken or omitted to be taken or any
representation, warranty, undertaking or agreement hereunder
of the Sublessor, either expressed or implied, all such
personal liability, if any, being expressly waived by the
parties hereto, except that the parties hereto, or any
Person acting by, through or under them, making a claim
hereunder, may look to the Trust Estate for satisfaction of
the same and Shawmut Bank Connecticut or its successor in
trust, as applicable, shall be personally liable for its own
gross negligence or willful misconduct in the performance of
its duties as Owner Trustee or otherwise.

          10.8  Recording.  Sublessor and Sublessee agree
that a Memorandum of Lease substantially in the form annexed
hereto as Exhibit A shall be recorded among the Land Records
as soon as possible after the execution hereof.  The
memorandum shall expressly state that it is executed
pursuant to provisions contained in this Site Sublease, and
is not intended to vary the terms and conditions hereof.

          10.9  Sublease; Assignment.  Sublessee will not
subsublease the Site or assign this Site Sublease, except
that Sublessee may sub-sublease the Site to Brandywine Water
Company pursuant to the Steam Lease.

          10.10  Leveraged Lease.  If, upon the sale of the
Facility by the Partnership to the Owner Trustee in
accordance with the provisions of the Loan Agreement, GE
Capital exercises its option under subsection 5.8 of the
Loan Agreement to cause the Owner Trustee to borrow funds to
finance (or refinance) a portion of the purchase price of
the Facility, the parties hereto agree to execute a
supplement hereto to provide for such provisions as are
customary and appropriate in respect of leveraged lease
transactions.

          IN WITNESS WHEREOF, the parties hereto have caused
this Site Sublease to be duly executed by their respective
officers thereunto duly authorized as of the day and year
first above written.

                              SHAWMUT BANK CONNECTICUT, NATIONAL
                              ASSOCIATION, not in its individual
                              capacity but solely as Owner Trustee
                              By:  __________________________
                              Name: Kathy A Larimore
                              Title:Assistant Vice President

                              PANDA BRANDYWINE, L.P.                           
                              By:  Panda Brandywine Corporation,
                              its general partner
                              By:  ________________________
                              Name: Robert W. Carter
                              Title:President

STATE OF NEW YORK   )
                    )  ss.:
COUNTY OF NEW YORK  )


          PERSONALLY APPEARED on this 10th day of April, 1995,
the above-named Kathy A. Larimore, Assistant Vice President, of SHAWMUT
BANK, CONNECTICUT, NATIONAL ASSOCIATION, a national banking
association, and acknowledged the foregoing to be his free act
and deed in his said capacity and the free act and deed of said
SHAWMUT BANK CONNECTICUT.

Notary Stamp

Steven Maher
Notary Public, State of New York
No. 31-4973136
Qualified in New York County
Certificate Filed in New York County
Commission Expires October 15, 1996

                              Notary Public

          Type or print name: Steven Maher



STATE OF NEW YORK   )
                    )  ss.:
COUNTY OF NEW YORK  )


          PERSONALLY APPEARED on this 10th day of April, 1995,
the above-named Robert W. Carter, President of PANDA
BRANDYWINE CORPORATION, the general partner of PANDA-
BRANDYWINE, L.P., a Delaware limited partnership, and
acknowledged the foregoing to be his free act and deed in his
said capacity and the free act and deed of said PANDA
BRANDYWINE CORPORATION, and PANDABRANDYWINE, L.P.

Notary Stamp

Steven Maher
Notary Public, State of New York
No. 31-4973136
Qualified in New York County
Certificate Filed in New York County
Commission Expires October 15, 1997

                              Notary Public


          Type or print name: Steven Maher



EXHIBIT 10.74
                          $105,525,000

                   Panda Funding Corporation

          11-5/8% Pooled Project Bonds, Series A due 2012

                       PURCHASE AGREEMENT


                                                    July 26, 1996

JEFFERIES & COMPANY, INC.
11100 Santa Monica Boulevard
10th Floor
Los Angeles, California  90025

Ladies and Gentlemen:

     Panda  Funding Corporation, a Delaware corporation  ("PFC"),
proposes,  upon  the  terms  and conditions  set  forth  in  this
Purchase  Agreement  (this "Agreement"), to  issue  and  sell  to
Jefferies & Company, Inc. (the "Initial Purchaser"), $105,525,000
aggregate  principal  amount of its 11-5/8%%  Pooled  Project  Bonds,
Series  A  due  2012  (the "Bonds").  The Bonds  will  be  issued
pursuant  to the provisions of a Trust Indenture, to be dated  as
of July 31, 1996 (the "Indenture"), among PFC, Panda Interfunding
Corporation,  a  Delaware corporation, which  will  be  the  sole
stockholder  of  PFC  on  the Closing Date  (the  "Company"  and,
together with PFC, the "Issuers"), and Bankers Trust Company,  as
Trustee  (the "Trustee").  The Bonds will be unconditionally  and
irrevocably  guaranteed as to principal,  premium,  if  any,  and
interest  by  the Company pursuant to the Company  Guaranty  (the
"Company   Guaranty"   and,  together   with   the   Bonds,   the
"Securities").   Capitalized terms used but  not  defined  herein
have the meanings assigned to them in the Indenture.  Capitalized
terms  used but not defined herein or in the Indenture  have  the
meanings  assigned  to  them  in the Offering  Circular  (defined
below).

     PFC,  the  Company and Panda Energy International,  Inc.,  a
Texas  corporation ("Panda International"), wish  to  confirm  as
follows  their agreement with the Initial Purchaser in connection
with the purchase and resale of the Securities.

     1.    Preliminary  Offering Circular and Offering  Circular.
The  Securities will be offered and sold to the Initial Purchaser
without registration under the Securities Act of 1933, as amended
(the "Act"), in reliance on an exemption pursuant to Section 4(2)
under  the Act.  The Issuers have prepared a preliminary Offering
Circular,   dated   July  5,  1996  (the  "Preliminary   Offering
Circular"),  and an Offering Circular, dated July 26,  1996  (the
"Offering  Circular"),  setting forth information  regarding  the
Issuers  and  the  Securities.   Any  references  herein  to  the
Preliminary Offering Circular and the Offering Circular shall  be
deemed  to  include all amendments and supplements thereto.   The
Issuers hereby confirm that they have authorized the use  of  the
Preliminary  Offering  Circular  and  the  Offering  Circular  in
connection with the offering and resale of the Securities by  the
Initial Purchaser.

     The  Issuers understand that the Initial Purchaser  proposes
to make offers and sales (the "Exempt Resales") of the Securities
purchased  by the Initial Purchaser hereunder only on  the  terms
and  in  the  manner  set  forth in  the  Offering  Circular  and
Section  2  hereof,  as  soon  as  the  Initial  Purchaser  deems
advisable  after this Agreement has been executed and  delivered,
(a) to persons whom the Initial Purchaser reasonably believes  to
be   qualified  institutional  buyers  ("Qualified  Institutional
Buyers") as defined in Rule 144A under the Act, as such rule  may
be  amended  from  time  to time ("Rule 144A"),  in  transactions
satisfying  the conditions set forth in Rule 144A and  (b)  to  a
limited number of other institutional "accredited investors,"  as
defined in Rule 501(a)(1), (2), (3) and (7) under Regulation D of
the  Act  ("Accredited Investors"), in private sales exempt  from
registration under the Act (such persons specified in clauses (a)
and (b) being referred to herein as the "Eligible Purchasers").

     It   is  understood  and  acknowledged  that  upon  original
issuance  thereof, and until such time as the same is  no  longer
required  under the applicable requirements of the Act,  each  of
the  Bonds (and each security issued in exchange therefor  or  in
substitution thereof) shall bear a legend substantially the  same
as the following legend:

     THIS  BOND HAS NOT BEEN REGISTERED UNDER THE SECURITIES
     ACT  OF 1933, AS AMENDED (THE "SECURITIES ACT"), OR ANY
     STATE  SECURITIES LAWS, AND, ACCORDINGLY,  MAY  NOT  BE
     OFFERED OR SOLD WITHIN THE UNITED STATES OR TO, OR  FOR
     THE  ACCOUNT OR BENEFIT OF, U.S. PERSONS, EXCEPT AS SET
     FORTH  IN  THE FOLLOWING SENTENCE.  BY ITS  ACQUISITION
     HEREOF,  THE  HOLDER (i) REPRESENTS THAT (A)  IT  IS  A
     "QUALIFIED   INSTITUTIONAL  BUYER"   (AS   DEFINED   IN
     RULE  144A UNDER THE SECURITIES ACT) OR (B)  IT  IS  AN
     INSTITUTIONAL  "ACCREDITED  INVESTOR"  (AS  DEFINED  IN
     RULE  501(a)(1), (2), (3) OR (7) UNDER REGULATION D  OF
     THE   SECURITIES  ACT)  (AN  "INSTITUTIONAL  ACCREDITED
     INVESTOR"),  (ii) AGREES THAT IT WILL NOT WITHIN  THREE
     YEARS  AFTER THE ORIGINAL ISSUANCE OF THIS BOND  RESELL
     OR  OTHERWISE  TRANSFER THIS BOND EXCEPT (A)  TO  PANDA
     FUNDING CORPORATION, (B) INSIDE THE UNITED STATES TO  A
     QUALIFIED  INSTITUTIONAL BUYER IN COMPLIANCE WITH  RULE
     144A  UNDER  THE SECURITIES ACT, (C) INSIDE THE  UNITED
     STATES  TO  AN INSTITUTIONAL ACCREDITED INVESTOR  THAT,
     PRIOR  TO  SUCH  TRANSFER, FURNISHES TO  BANKERS  TRUST
     COMPANY, AS TRUSTEE, OR ITS SUCCESSOR TRUSTEE, A SIGNED
     LETTER    CONTAINING   CERTAIN   REPRESENTATIONS    AND
     AGREEMENTS RELATING TO THE RESTRICTIONS ON TRANSFER  OF
     THIS  BOND  (THE FORM OF WHICH LETTER CAN  BE  OBTAINED
     FROM  THE  TRUSTEE), (D) OUTSIDE THE UNITED  STATES  TO
     FOREIGN PURCHASERS IN OFFSHORE TRANSACTIONS MEETING THE
     REQUIREMENTS  OF  RULE 904 OF REGULATION  S  UNDER  THE
     SECURITIES  ACT,  (E) PURSUANT TO  THE  EXEMPTION  FROM
     REGISTRATION PROVIDED BY RULE 144 UNDER THE  SECURITIES
     ACT  (IF  AVAILABLE) OR (F) PURSUANT  TO  AN  EFFECTIVE
     REGISTRATION  STATEMENT UNDER THE  SECURITIES  ACT  AND
     (iii)  AGREES  THAT IT WILL DELIVER TO EACH  PERSON  TO
     WHOM THIS BOND IS TRANSFERRED A NOTICE SUBSTANTIALLY TO
     THE  EFFECT  OF  THIS LEGEND.  IN CONNECTION  WITH  ANY
     TRANSFER  OF  THIS BOND WITHIN THREE  YEARS  AFTER  THE
     ORIGINAL  ISSUANCE OF THIS BOND, THE HOLDER MUST  CHECK
     THE  APPROPRIATE  BOX SET FORTH ON THE  REVERSE  HEREOF
     RELATING TO THE MANNER OF SUCH TRANSFER AND SUBMIT  THE
     CERTIFICATE  TO  BANKERS TRUST COMPANY,  AS  SECURITIES
     REGISTRAR.    IF   THE  PROPOSED   TRANSFEREE   IS   AN
     INSTITUTIONAL  ACCREDITED INVESTOR,  THE  HOLDER  MUST,
     PRIOR  TO  SUCH  TRANSFER,  FURNISH  TO  PANDA  FUNDING
     CORPORATION, PANDA INTERFUNDING CORPORATION AND BANKERS
     TRUST  COMPANY, AS TRANSFER AGENT, SUCH CERTIFICATIONS,
     LEGAL  OPINIONS  OR  OTHER  INFORMATION  AS  THEY   MAY
     REASONABLY  REQUIRE TO CONFIRM THAT  SUCH  TRANSFER  IS
     BEING  MADE  PURSUANT TO AN EXEMPTION  FROM,  OR  IN  A
     TRANSACTION    NOT   SUBJECT   TO,   THE   REGISTRATION
     REQUIREMENTS OF THE SECURITIES ACT.  THIS  LEGEND  WILL
     BE REMOVED AFTER THE EXPIRATION OF THREE YEARS FROM THE
     ORIGINAL  ISSUANCE OF THIS BOND.   AS USED HEREIN,  THE
     TERMS "OFFSHORE TRANSACTION," "UNITED STATES" AND "U.S.
     PERSON"  HAVE THE RESPECTIVE MEANINGS GIVEN TO THEM  IN
     REGULATION S UNDER THE SECURITIES ACT.

     It   is   also  understood  and  acknowledged  that  holders
(including  subsequent transferees) of the Securities  will  have
the  registration  rights  set forth in the  registration  rights
agreement (the "Registration Rights Agreement") substantially  in
the  form  attached  hereto as Exhibit A, to be  dated  the  date
hereof among the Issuers and the Initial Purchaser.

     2.    Agreements  to  Sell, Purchase and  Resell.   (a)  The
Issuers  hereby  agree, subject to the terms and  conditions  set
forth  herein,  to issue and sell to the Initial  Purchaser  and,
upon  the basis of the representations, warranties and agreements
of  the  Issuers  and  Panda International contained  herein  and
subject to the terms and conditions set forth herein, the Initial
Purchaser  agrees  to purchase from the Issuers,  at  a  purchase
price  of  98%  of  the  principal amount  thereof,  $105,525,000
principal amount of Bonds (together with the Company Guaranty).

          (b)  The Initial Purchaser has advised the Issuers that
it  proposes to offer the Securities for sale upon the terms  and
conditions  set  forth  in this Agreement  and  in  the  Offering
Circular.   The Initial Purchaser hereby represents and  warrants
to,  and  agrees  with,  the Issuers that the  Initial  Purchaser
(i)  is an Accredited Investor, (ii) will not solicit offers for,
or  offer or sell, the Securities by means of any form of general
solicitation  or  general  advertising  within  the  meaning   of
Rule  502(c) under the Act and (iii) will solicit offers for  the
Securities  only  from,  and  will offer,  sell  or  deliver  the
Securities,   as  part  of  their  initial  offering,   only   to
(A) persons whom the Initial Purchaser reasonably believes to  be
Qualified  Institutional Buyers or, if any such person is  buying
for  one or more institutional accounts for which such person  is
acting  as  fiduciary  or  agent,  only  when  such  person   has
represented to the Initial Purchaser that each such account is  a
Qualified Institutional Buyer, to whom notice has been given that
such sale or delivery is being made in reliance on Rule 144A and,
in  each case, in transactions entered into in reliance upon  the
exemption from the registration requirements of the Act set forth
in  Rule  144A and (B) to a limited number of other institutional
investors  who represent to the Initial Purchaser that  they  are
Accredited  Investors.   The Initial Purchaser  has  advised  the
Issuers  that  it will offer the Securities at a price  initially
equal  to  100%  of  the principal amount thereof,  plus  accrued
interest,  if  any, from the date of issuance of the  Securities.
Such  price may be changed by the Initial Purchaser at  any  time
thereafter without notice.

     3.    Delivery  of  the  Securities  and  Payment  Therefor.
Delivery  to  the  Initial  Purchaser  of  and  payment  for  the
Securities  (the  "Closing") shall  be  made  at  the  office  of
Jefferies & Company, Inc., 39 Broadway, New York, New York 10006,
at 10:00 a.m., New York City time, on July 31, 1996 (the "Closing
Date").   The  place of the Closing and the Closing Date  may  be
varied by agreement among the Initial Purchaser and the Issuers.

     The  Securities  will be delivered to the Initial  Purchaser
against payment of the purchase price therefor by means of a wire
transfer   of   same  day  funds  in  accordance   with   written
instructions  from PFC.  The Issuers will reimburse  the  Initial
Purchaser  for its costs of obtaining such same day  funds.   The
Securities  will  be  evidenced by a single  global  security  in
definitive  form  (the  "Global Security") and/or  by  additional
certificated securities, and will be registered, in the case of a
Global  Security,  in the name of Cede & Co. as  nominee  of  The
Depository Trust Company ("DTC"), and in the other cases, in such
names  and  in such denominations as the Initial Purchaser  shall
request  prior  to 9:30 a.m., New York City time, on  the  second
business  day preceding the Closing Date.  The Securities  to  be
delivered to the Initial Purchaser shall be made available to the
Initial  Purchaser in New York City for inspection and  packaging
not later than 9:30 a.m., New York City time, on the business day
next preceding the Closing Date.

     4.   Agreements of the Issuers and Panda International.  The
Issuers  and Panda International agree with the Initial Purchaser
as follows:

          (a)   Until the completion of the distribution  of  the
Securities  by the Initial Purchaser to Eligible Purchasers,  the
Issuers and Panda International will advise the Initial Purchaser
promptly,  and  if  requested  by  the  Initial  Purchaser,  will
promptly  confirm  such advice in writing of any  change  in  the
condition  (financial or other), business, prospects,  properties
or  results  of  operations of PFC, the Company and  any  of  the
Projects  described in the Offering Circular, or of the happening
of any event or the existence of any condition which requires any
amendment  or  supplement to the Offering Circular  so  that  the
Offering Circular (x) will not contain any untrue statement of  a
material  fact  or omit to state a material fact required  to  be
stated  therein or necessary to make the statements  therein,  in
the  light  of the circumstances under which they were made,  not
misleading or (y) will comply with applicable law.

          (b)  The Issuers will furnish to the Initial Purchaser,
without  charge,  as of the date of the Offering  Circular,  such
number  of copies of the Offering Circular as may then be amended
or supplemented as the Initial Purchaser may request.

          (c)   The Issuers will not make any amendment or supple
ment  to  the  Preliminary Offering Circular or to  the  Offering
Circular of which the Initial Purchaser shall not previously have
been  advised or to which the Initial Purchaser shall  reasonably
object after being so advised.

          (d)   Prior  to  the  execution and  delivery  of  this
Agreement, the Issuers have delivered, and after the date  hereof
the  Issuers  will  deliver,  to the Initial  Purchaser,  without
charge, in such quantities as the Initial Purchaser has requested
or may request, copies of the Preliminary Offering Circular.  The
Issuers consent to the use, in accordance with the securities  or
Blue  Sky  laws of the jurisdictions in which the Securities  are
offered  by  the Initial Purchaser and by dealers, prior  to  the
date  of  the  Offering  Circular, of each  Preliminary  Offering
Circular so furnished by the Issuers.  The Issuers consent to the
use of the Offering Circular in accordance with the securities or
Blue  Sky  laws of the jurisdictions in which the Securities  are
offered  by  the  Initial Purchaser and by all  dealers  to  whom
Securities may be sold, in connection with the offering and  sale
of the Securities.

          (e)   If,  at  any  time  prior to  completion  of  the
distribution  of  the  Securities by  the  Initial  Purchaser  to
Eligible  Purchasers, any event shall occur  or  otherwise  exist
that  in  the  judgment of the Issuers or in the opinion  of  the
Initial Purchaser should be set forth in the Offering Circular so
that  the  Offering  Circular (x) will  not  contain  any  untrue
statement  of  a material fact or omit to state a  material  fact
required to be stated therein or necessary to make the statements
therein, in the light of the circumstances under which they  were
made, not misleading or (y) will comply with applicable law,  the
Issuers  will  forthwith  prepare an  appropriate  supplement  or
amendment thereto, and will expeditiously furnish to the  Initial
Purchaser  the number of copies thereof as the Initial  Purchaser
shall reasonably request.

          (f)   The  Issuers  will  cooperate  with  the  Initial
Purchaser   and   with  its  counsel  in  connection   with   the
qualification  of the Securities for offering  and  sale  by  the
Initial Purchaser and by dealers under the securities or Blue Sky
laws of such jurisdictions as the Initial Purchaser may designate
and  will  file  such  consents to service of  process  or  other
documents  necessary  or  appropriate in  order  to  effect  such
qualification;  provided that in no event shall  the  Issuers  be
obligated  to  qualify to do business in any  jurisdiction  where
they  are not now so qualified or to take any action which  would
subject  them  to service of process in suits, other  than  those
arising  out  of the offering or sale of the Securities,  in  any
jurisdiction where they are not now so subject.

          (g)   For a period of three years beginning on the date
of  this  Agreement,  the  Issuers will furnish  to  the  Initial
Purchaser (i) as soon as available, a copy of each report of  the
Issuers  mailed to stockholders or filed with the Securities  and
Exchange Commission (the "Commission") and (ii) from time to time
such  other  information concerning the Issuers  as  the  Initial
Purchaser may reasonably request.

          (h)  The Issuers and Panda International will apply the
net  proceeds from the sale of the Securities in accordance  with
the description set forth under "Use of Proceeds" in the Offering
Circular.
          (i)    Without   the  prior  consent  of  the   Initial
Purchaser, prior to the expiration of 180 days after the date  of
the  Offering Circular, neither of the Issuers will offer,  sell,
contract  to  sell  or  otherwise dispose  of  any  fixed  income
obligation  having a maturity of more than one year,  other  than
fixed income obligations issued under the Indenture.

          (j)  Neither of the Issuers or Panda International have
taken,  nor  will they take, directly or indirectly,  any  action
designed  to  or that might reasonably be expected  to  cause  or
result  in  stabilization or manipulation of  the  price  of  the
Securities  to  facilitate the sale or resale of the  Securities.
Except  as permitted by the Act, neither of the Issuers or  Panda
International will distribute any offering material in connection
with  the  offering and sale of the Securities or Exempt  Resales
other  than  the  Offering Circular.  Neither of the  Issuers  or
Panda  International will solicit any offers to buy or offers  to
sell  the Securities by means of any form of general solicitation
or  general advertising (within the meaning of Rule 502(c)  under
the Act).

          (k)  From and after the Closing Date, so long as any of
the  Securities  are outstanding and are "restricted  securities"
within  the  meaning of the Rule 144(a)(3) under the Act  or,  if
earlier, until three years after the Closing Date, and during any
period  in  which the Issuers are not subject to  Section  13  or
15(d)  of  the  Securities Exchange Act of 1934, as amended  (the
"Exchange  Act"),  the Issuers will furnish  to  holders  of  the
Securities and prospective purchasers of Securities designated by
such  holders,  upon request of such holders or such  prospective
purchasers, the information required to be delivered pursuant  to
Rule 144A(d)(4) under the Act to permit compliance with Rule 144A
in connection with resales of the Securities.

          (l)   The  Issuers have complied, and will continue  to
comply in connection with the Exempt Resales, with all provisions
of Florida Statutes Section 517.075 relating to the Issuers doing
business with Cuba.

          (m)   The Issuers agree to not sell, offer for sale  or
solicit offers to buy or otherwise negotiate with respect to  any
security  (as  defined in the Act) that could be integrated  with
the  sale  of  the Securities in a manner that could require  the
registration under the Act of the sale of the Securities  by  the
Issuers  to the Initial Purchaser or by the Initial Purchaser  to
the Eligible Purchasers.

          (n)   The Issuers agree to comply with all of the terms
and  conditions  of  the Registration Rights  Agreement  and  all
agreements set forth in the representation letters of the Issuers
to  DTC  relating to the approval of the Securities  by  DTC  for
"book entry" transfer.

          (o)   The Issuers agree that, prior to any registration
of  the Securities pursuant to the Registration Rights Agreement,
or  at  such  earlier time as may be so required,  the  Indenture
shall  be  qualified under the Trust Indenture Act of  1939  (the
"1939  Act") and they will cause to be entered into any necessary
supplemental indentures in connection therewith.

     5.   Representations and Warranties of the Issuers and Panda
International.  The Issuers and Panda International, jointly  and
severally, represent and warrant to the Initial Purchaser that:

          (a)   The  Preliminary Offering Circular  and  Offering
Circular with respect to the Securities have been prepared by the
Issuers  for use by the Initial Purchaser in connection with  the
Exempt  Resales.  No order or decree preventing the  use  of  the
Preliminary  Offering Circular or the Offering Circular,  or  any
order  asserting  that  the  transactions  contemplated  by  this
Agreement  are  subject to the registration requirements  of  the
Act,  has  been  issued and no proceeding for  that  purpose  has
commenced  or is pending or, to the knowledge of the Issuers  and
Panda International, is contemplated.

          (b)  The Preliminary Offering Circular and the Offering
Circular  as of their respective dates and the Offering  Circular
as  of  the Closing Date, did not or will not at any time contain
an  untrue  statement  of a material fact  or  omit  to  state  a
material fact required to be stated therein or necessary to  make
the statements therein, in light of the circumstances under which
they  were  made, not misleading, except that this representation
and  warranty  does not apply to statements in or omissions  from
the  Preliminary Offering Circular and Offering Circular made  in
reliance upon and in conformity with information relating to  the
Initial  Purchaser furnished to the Issuers in writing by  or  on
behalf  of  the Initial Purchaser expressly for use therein,  and
PFC, the Company and Panda International agree that the only such
information  provided in writing by or on behalf of  the  Initial
Purchaser, expressly for use in the Preliminary Offering Circular
or  Offering  Circular,  is  that information  contained  in  the
section entitled "Plan of Distribution."

          (c)  The Indenture has been duly and validly authorized
by  each  of the Issuers and, upon its execution and delivery  by
the  Issuers and assuming due authorization, execution,  delivery
and  performance  by  the Trustee, will be a  valid  and  binding
agreement of each of the Issuers, enforceable against each of the
Issuers  in  accordance  with its terms,  except  as  enforcement
thereof may be limited by bankruptcy, insolvency or other similar
laws  affecting  creditors' rights generally and subject  to  the
applicability  of general principles of equity; no  qualification
of  the  Indenture under the 1939 Act is required  in  connection
with the offer and sale of the Securities contemplated hereby  or
in connection with the Exempt Resales; and the Indenture conforms
in  all  material  respects  to the description  thereof  in  the
Offering Circular.

          (d)   The Bonds and the Company Guaranty have been duly
authorized  by  PFC  and  the Company,  respectively,  and,  when
executed and delivered by PFC and the Company, respectively, and,
in  the  case  of  the Bonds, authenticated  by  the  Trustee  in
accordance  with  the  Indenture and  delivered  to  the  Initial
Purchaser  against payment therefor in accordance with the  terms
hereof,  will  have been validly issued and delivered,  and  will
constitute valid and binding obligations of PFC and the  Company,
respectively, entitled to the benefits set forth in the Indenture
and  enforceable  against the Issuers in  accordance  with  their
respective terms, and on the Closing Date the issuance  and  sale
of  the  securities  to  be  exchanged for  the  Securities  (the
"Exchange Securities") will have been duly authorized by PFC  and
the  Company  and,  when issued, authenticated and  delivered  in
accordance  with the terms of the Indenture and the  Registration
Rights  Agreement, the Exchange Securities will constitute  valid
and  legally binding obligations of PFC and the Company, and will
be  entitled  to  the  benefits provided  in  the  Indenture  and
enforceable in accordance with their terms, except in  each  case
as  enforcement thereof may be limited by bankruptcy,  insolvency
or  other  similar laws affecting the enforcement  of  creditors'
rights  generally  and  subject to the applicability  of  general
principles of equity; and the Securities conform in all  material
respects to the description thereof in the Offering Circular.

          (e)   PFC  is a corporation duly incorporated,  validly
existing  and  in good standing under the laws of  the  State  of
Delaware,  with full corporate power and authority to own,  lease
and  operate  its  properties  and to  conduct  its  business  as
described  in  the Offering Circular, and is duly registered  and
qualified to conduct its business and is in good standing in each
jurisdiction  or  place  where the  nature  or  location  of  its
properties  (owned  or  leased) or the conduct  of  its  business
requires  such  registration or qualification, except  where  the
failure  to  so  register or qualify would not  have  an  adverse
effect   on   the  condition  (financial  or  other),   business,
prospects,  properties  or  results of  operations  of  PFC,  the
Company,  or any subsidiary of the Company that is or  would  be,
singly or in the aggregate, material to PFC, the Company and  any
such  subsidiary, taken as a whole, whether or not  occurring  in
the  ordinary  course of business (a "Material Adverse  Effect").
PFC  does  not own or hold any capital stock or any other  equity
securities of any corporation or have any equity interest in  any
firm,  partnership, association or other entity.  The  authorized
capital  stock  of PFC consists of 1,000 shares of Common  Stock,
par   value  $0.01  per  share,  all  of  which  is  issued   and
outstanding.   All  of  PFC's issued and  outstanding  shares  of
capital  stock  are  owned  by the Company  and  have  been  duly
authorized  and validly issued, are fully paid and non-assessable
and  are  not  subject to any preemptive or similar rights.   All
such capital stock is free and clear of any Lien and upon Closing
will  be  free  and clear of any Lien except for the restrictions
under  the  Indenture and the Liens created by the Company  Stock
Pledge  Agreement.  PFC does not have outstanding any  securities
convertible into or exchangeable for any of its capital stock  or
any  rights  to subscribe for or to purchase, or any warrants  or
options for the purchase of, or any agreements providing for  the
issuance  (contingent or otherwise) of, or any calls, commitments
or claims of any character relating to, any such capital stock.

          (f)   The  Company is a corporation duly  incorporated,
validly existing and in good standing under the laws of the State
of  Delaware,  with  full corporate power and authority  to  own,
lease  and operate its properties and to conduct its business  as
described  in  the Offering Circular, and is duly registered  and
qualified to conduct its business and is in good standing in each
jurisdiction  or  place  where the  nature  or  location  of  its
properties  (owned  or  leased) or the conduct  of  its  business
requires  such  registration or qualification, except  where  the
failure  to  so  register or qualify would not  have  a  Material
Adverse  Effect.   The authorized capital stock  of  the  Company
consists  of  1,000 shares of Common Stock, par value  $0.01  per
share,  all  of  which  will be issued  and  outstanding  at  the
Closing.   All of the Company's issued and outstanding shares  of
capital stock are owned by PEC and have been duly authorized  and
validly  issued, are fully paid and non-assessable  and  are  not
subject  to  any preemptive or similar rights.  All such  capital
stock is free and clear of any Lien and upon Closing will be free
and  clear  of  any  Lien except for the restrictions  under  the
Indenture  and  the  Liens  created  by  the  PEC  Stock   Pledge
Agreement.   The Company does not have outstanding any securities
convertible into or exchangeable for any of its capital stock  or
any  rights  to subscribe for or to purchase, or any warrants  or
options for the purchase of, or any agreements providing for  the
issuance  (contingent or otherwise) of, or any calls, commitments
or claims of any character relating to, any such capital stock.

          (g)   PEC  is a corporation duly incorporated,  validly
existing  and  in good standing under the laws of  the  State  of
Texas, with full corporate power and authority to own, lease  and
operate  its properties and to conduct its business as  described
in the Offering Circular, and is duly registered and qualified to
conduct its business and is in good standing in each jurisdiction
or place where the nature or location of its properties (owned or
leased) or the conduct of its business requires such registration
or  qualification,  except where the failure to  so  register  or
qualify  would not have a Material Adverse Effect.  All of  PEC's
issued and outstanding shares of capital stock are owned by Panda
International and have been duly authorized and validly issued.

          (h)    Panda   International  is  a  corporation   duly
incorporated,  validly existing and in good  standing  under  the
laws  of  the  State  of  Texas, with full  corporate  power  and
authority to own, lease and operate its properties and to conduct
its  business  as  presently  conducted  or  as  proposed  to  be
conducted,  and is duly registered and qualified to  conduct  its
business  and is in good standing in each jurisdiction  or  place
where  the nature or location of its properties (owned or leased)
or  the  conduct  of its business requires such  registration  or
qualification, except where the failure to so register or qualify
would not have a Material Adverse Effect.

          (i)   Panda-Brandywine,  L.P.  ("PBLP")  is  a  limited
partnership duly organized, validly existing and in good standing
under  the  laws of the State of Delaware, with full  partnership
power and authority to own, lease and operate its properties  and
to  conduct  its business as described in the Offering  Circular,
and  is duly registered and qualified to conduct its business and
is  in  good  standing in each jurisdiction or  place  where  the
nature  or  location of its properties (owned or leased)  or  the
conduct   of   its   business  requires  such   registration   or
qualification, except where the failure to so register or qualify
would  not  have a Material Adverse Effect.  All the  partnership
interests  in  PBLP  have  been duly and validly  authorized  and
issued  and  Panda-Brandywine Corporation, a Delaware corporation
("PBC"),   owns  the  sole  general  partner  interest   in   the
Partnership  and Panda Energy Corporation, a Delaware corporation
("PECD"),  owns the sole limited partner interest in  PBLP,  free
and  clear  of  any  Lien  on  such general  or  limited  partner
interests except for restrictions under the partnership agreement
of PBLP and Liens under the Brandywine Financing Documents.  PBLP
does  not  have  outstanding any certificates or securities  that
evidence interests in PBLP, or any securities convertible into or
exchangeable for any of its partnership interests or  any  rights
to  subscribe for or to purchase, or any warrants or options  for
the  purchase  of, or any agreements providing for  the  issuance
(contingent or otherwise) of, or any calls, commitments or claims
of  any  character  relating to, any such  partnership  interests
except  for those rights established by the partnership agreement
of  PBLP  and the Liens under the Brandywine Financing Documents.
PBLP  does  not  own  or  hold any capital  stock  or  any  other
securities of any corporation or have any equity interest in  any
firm, partnership, association or other entity.

          (j)   PBC  is a corporation duly incorporated,  validly
existing  and  in good standing under the laws of  the  State  of
Delaware,  with full corporate power and authority to own,  lease
and  operate its properties as presently conducted or as proposed
to  be conducted, and is duly registered and qualified to conduct
its  business  and  is in good standing in each  jurisdiction  or
place  where the nature or location of its properties  (owned  or
leased) or the conduct of its business requires such registration
or  qualification,  except where the failure to  so  register  or
qualify  would not have a Material Adverse Effect.   PBC  is  the
sole  general partner of PBLP.  PBC does not conduct any business
or  participate in any activities other than those  necessary  to
perform its duties and obligations as the sole general partner of
PBLP.   The  authorized capital stock of PBC  consists  of  1,000
shares  of Common Stock, par value $0.01 per share, all of  which
are  issued and outstanding and owned by PEC.  Upon Closing,  all
of such shares will be owned by Panda Interholding Corporation, a
Delaware  corporation ("Interholding").  All of  the  outstanding
shares  of  capital  stock of PBC have been duly  authorized  and
validly  issued, are fully paid and non-assessable  and  are  not
subject to any preemptive or similar rights.  Such capital  stock
is  free  and  clear of any Lien except for the Liens  under  the
Brandywine  Financing Documents.  PBC does not  have  outstanding
any  securities convertible into or exchangeable for any  of  its
capital  stock or any rights to subscribe for or to purchase,  or
any  warrants or options for the purchase of, or (except for  the
Liens  under  the Brandywine Financing Documents) any  agreements
providing for the issuance (contingent or otherwise) of,  or  any
calls,  commitments or claims of any character relating  to,  any
such  capital stock.  Except for the general partner interest  in
the  Panda-Brandywine Partnership, PBC does not own or  hold  any
capital stock or any other securities of any corporation or  have
any  equity  interest  in any firm, partnership,  association  or
other entity.

          (k)   PECD is a corporation duly incorporated,  validly
existing  and  in good standing under the laws of  the  State  of
Delaware,  with full corporate power and authority to own,  lease
and  operate its properties as presently conducted or as proposed
to  be conducted, and is duly registered and qualified to conduct
its  business  and  is in good standing in each  jurisdiction  or
place  where the nature or location of its properties  (owned  or
leased) or the conduct of its business requires such registration
or  qualification,  except where the failure to  so  register  or
qualify  would not have a Material Adverse Effect.  PECD  is  the
sole limited partner of PBLP.  PECD does not conduct any business
or  participate in any activities other than those  necessary  to
perform its duties and obligations as a limited partner of  PBLP.
The authorized capital stock of PECD consists of 1,000 shares  of
Common  Stock, par value $0.01 per share, all of which are issued
and  outstanding  and owned by PEC.  Upon Closing,  all  of  such
issued and outstanding shares will be owned by Interholding.  All
of the outstanding shares of capital stock of PECD have been duly
authorized  and validly issued, are fully paid and non-assessable
and  are  not subject to any preemptive or similar rights.   Such
capital  stock will be free and clear of any Lien except for  the
Liens  under the Brandywine Financing Documents.  PECD  does  not
have  outstanding any securities convertible into or exchangeable
for any of its capital stock or any rights to subscribe for or to
purchase, or any warrants or options for the purchase of, or  any
agreement  providing for the issuance (contingent  or  otherwise)
of,  or  (except  for  the Liens under the  Brandywine  Financing
Documents)  any  calls, commitments or claims  of  any  character
relating  to,  any such capital stock.  Except  for  its  limited
partner  interest in PBLP, PECD does not own or hold any  capital
stock  or  any other securities of any corporation  or  have  any
equity  interest in any firm, partnership, association  or  other
entity.

          (l)   Brandywine Water Company ("BWC") is a corporation
duly  incorporated, validly existing and in good  standing  under
the  laws of the State of Delaware, with full corporate power and
authority to own, lease and operate its properties and to conduct
its  business as described in the Offering Circular, and is  duly
registered and qualified to conduct its business and is  in  good
standing  in  each  jurisdiction or place  where  the  nature  or
location  of its properties (owned or leased) or the  conduct  of
its  business requires such registration or qualification, except
where  the  failure to so register or qualify  does  not  have  a
Material  Adverse Effect.  The authorized capital  stock  of  the
Company consists of 1,000 shares of Common Stock, par value $0.01
per  share, all of which are issued and outstanding and owned  by
PEC.   Upon  Closing,  all of such issued and outstanding  shares
will be owned by Interholding.  All of the outstanding shares  of
capital  stock  of  BWC  have been duly  authorized  and  validly
issued, are fully paid and non-assessable and are not subject  to
any  preemptive  or similar rights.  Upon Closing,  such  capital
stock  will  be free and clear of any Lien except for  the  Liens
under  the  Brandywine Financing Documents.  BWC  does  not  have
outstanding  any securities convertible into or exchangeable  for
any  of  its capital stock or any rights to subscribe for  or  to
purchase, or any warrants or options for the purchase of, or  any
agreements  providing for the issuance (contingent or  otherwise)
of,  or  any  calls,  commitments, or  claims  of  any  character
relating  to, any such capital stock except under the  Brandywine
Financing Documents.

          (m)   Interholding is a corporation duly  incorporated,
validly existing and in good standing under the laws of the State
of  Delaware,  with  full corporate power and authority  to  own,
lease  and operate its properties and to conduct its business  as
described  in  the Offering Circular, and is duly registered  and
qualified to conduct its business and is in good standing in each
jurisdiction  or  place  where the  nature  or  location  of  its
properties  (owned  or  leased) or the conduct  of  its  business
requires  such  registration or qualification, except  where  the
failure  to  so  register or qualify would not  have  a  Material
Adverse  Effect.   The authorized capital stock  of  Interholding
consists  of  1,000 shares of Common Stock, par value  $0.01  per
share,  all of which will be issued and outstanding and owned  by
the  Company  upon  Closing.  Upon Closing all of  Interholding's
outstanding  shares  of  capital  stock  will  have   been   duly
authorized  and  validly  issued, will be  fully  paid  and  non-
assessable  and will not be subject to any preemptive or  similar
rights.   Upon Closing such capital stock will be free and  clear
of  any Lien except for the restrictions under the Indenture  and
the   Liens  created  by  the  Company  Stock  Pledge  Agreement.
Interholding does not have outstanding any securities convertible
into  or exchangeable for any of its capital stock or any  rights
to  subscribe for or to purchase, or any warrants or options  for
the  purchase  of, or any agreements providing for  the  issuance
(contingent  or  otherwise)  of, or any  calls,  commitments,  or
claims  of  any  character relating to  any  such  capital  stock
except,  upon  Closing, for restrictions under the Indenture  and
Liens created by the Company Stock Pledge Agreement.

          (n)  Panda Cayman Interfunding Company ("PIC (Cayman)")
is  a  Cayman  Islands exempted company duly formed  and  validly
existing  under  the  laws of the Cayman  Islands,  British  West
Indies  with  full power and authority to own, lease and  operate
its  properties and to conduct its business as described  in  the
Offering  Circular,  and  is  duly registered  and  qualified  to
conduct its business and is in good standing in each jurisdiction
or place where the nature or location of its properties (owned or
leased) or the conduct of its business requires such registration
or  qualification,  except where the failure to  so  register  or
qualify  would not have a Material Adverse Effect. The authorized
share  capital of PIC (Cayman) consists of 50,000 shares  with  a
nominal  or par value of $1.00 each, 100 shares of which will  be
issued  and outstanding upon Closing.  Upon Closing, all  of  PIC
(Cayman)'s  issued and outstanding shares will be  owned  by  the
Company  and  will have been duly authorized and validly  issued.
Such  shares are free and clear of any Lien except, upon Closing,
for  restrictions under the Indenture and Liens  created  by  the
Company  Stock  Pledge  Agreement.  PIC (Cayman)  does  not  have
outstanding  any securities convertible into or exchangeable  for
any  of  its share capital or any rights to subscribe for  or  to
purchase, or any warrants or options for the purchase of, or  any
agreements  providing for the issuance (contingent or  otherwise)
of,  or  any  calls,  commitments, or  claims  of  any  character
relating  to any such share capital, except for Liens created  by
the  Company  Stock  Pledge  Agreement  upon  Closing.   Each  of
Interholding, PIC (Cayman), PBC, PECD, BWC, PBLP, PR  Corp.,  PRC
II,  the  Panda-Rosemary  Partnership and Panda-Rosemary  Funding
Corporation, a Delaware corporation are herein referred to as   a
"Subsidiary" or collectively as the "Subsidiaries".

          (o)   Each of PFC, the Company and the Subsidiaries has
all  authorizations,  approvals,  orders,  licenses,  franchises,
certificates and permits (collectively, "Permits") of  and  from,
and  has  made  all filings with, all regulatory or  governmental
officials,  bodies and tribunals  necessary to own or  lease  its
respective  properties  and to conduct its respective  businesses
described in the Offering Circular, except as otherwise described
in  the  Offering Circular or where failure to have  obtained  or
made  the same will not have a Material Adverse Effect, and  none
of  PFC, the Company, any Subsidiary and Panda International  has
received any notice of proceedings relating to the revocation  or
modification  of any such Permits or filings; each  of  PFC,  the
Company and the Subsidiaries has fulfilled and performed all  its
current  material  obligations with respect to such  Permits  and
filings  and no event has occurred which allows, or after  notice
or lapse of time, or both, would allow, revocation or termination
thereof or result in any other material impairment of the  rights
of  the  holder of any such Permit, subject in each case to  such
qualification  as  may  be set forth in  the  Offering  Circular,
except  where  the  failure to so do will  not  have  a  Material
Adverse   Effect;  and,  except  as  described  in  the  Offering
Circular,  such Permits and filings contain no restrictions  that
are   materially   burdensome  to  PFC,  the  Company   and   the
Subsidiaries taken as a whole; and each of PFC, the  Company  and
the  Subsidiaries  is  in compliance with  all  applicable  laws,
rules,  regulations, orders and consents, the violation of  which
would  have a Material Adverse Effect.  The property and business
of  PFC, the Company and the Subsidiaries conform in all material
respects  to  the descriptions thereof contained in the  Offering
Circular.

          (p)   Each of PFC, the Company and the Subsidiaries has
good and marketable title to all of its respective properties and
assets described in the Offering Circular as owned by it, free of
all  Liens, except such as are described in the Offering Circular
or  such as are not burdensome and do not interfere with the  use
of  the  property  or  the conduct of the business  of  PFC,  the
Company  or  such  Subsidiary in a manner that  is  or  would  be
material  to the business of PFC, the Company and the  Subsidiary
taken  as a whole.  Each of PFC, the Company and the Subsidiaries
has  valid,  subsisting and enforceable leases for the properties
described  in  the Offering Circular as leased by it,  with  such
exceptions as are described in the Offering Circular or  such  as
in the aggregate are not burdensome and do not interfere with the
conduct  of the business of the Company or such Subsidiary  in  a
manner  that  is  or  would be material to the  Company  and  the
Subsidiaries taken as a whole.

          (q)   All  Permits  required to be obtained  by  or  on
behalf  of  PFC,  the  Company  or any  of  the  Subsidiaries  in
connection  with (i) the due execution, delivery and  performance
by  the  Company  or  the Subsidiaries of the Project  Agreements
(defined  below)  to  which  it is a  party  and  (ii)  the  use,
occupancy,  operation,  or maintenance  of  the  Panda-Brandywine
Facility, are set forth on Schedule 5(q) attached hereto.  To the
best knowledge of the Issuers and Panda International (i) all  of
the  Permits that are required to be obtained in the name of  any
of  the Subsidiaries on or prior to the date hereof are listed on
Part  A  of Schedule 5(q) and have been duly obtained, have  been
validly issued and are in full force and effect and (ii) none  of
the  Permits listed on Part B of Schedule 5(q) is required to  be
obtained  by  any  Subsidiary as of the  Closing.   None  of  the
Issuers  and  Panda International has any reason to believe  that
the  Permits  set forth in Part B of Schedule 5(q)  will  not  be
obtained by the Subsidiaries.

          (r)    Each   of  the  representations  and  warranties
contained the Purchase Agreement dated July 26, 1996 by and among
the Initial Purchaser, Panda-Rosemary Funding Corporation, Panda-
Rosemary,  L.P. and Panda International relating to  $111,400,000
principal amount of 8-5/8% First Mortgage Bonds Due 2016 is true and
correct.

          (s)   The  Panda-Brandywine Facility is  a  "qualifying
cogeneration  facility" under the Federal Power Act  ("FPA"),  as
amended  by Section 201 of the Public Utility Regulatory Policies
Act  of  1978 ("PURPA") and the regulations of the Federal Energy
Regulatory  Commission ("FERC") promulgated thereunder,  and  the
Panda  Brandywine Facility's current intended use, operation  and
ownership  are  consistent  with  such  facility's  status  as  a
"qualifying cogeneration facility."

          (t)   Attached hereto as Schedules 5(t)-1  and  5(t)-2,
respectively, are lists of all agreements relating to the  Panda-
Rosemary  Facility (the "Panda-Rosemary Project Agreements")  and
the  Panda-Brandywine  Facility  (the  "Panda-Brandywine  Project
Agreements",  and  collectively with the  Panda-Rosemary  Project
Agreements, the "Project Agreements"), other than those that  are
not   material  to  the  ownership  or  the  current  or   future
construction, operation, maintenance or results of  operation  of
either   the  Panda-Rosemary  Facility  or  the  Panda-Brandywine
Facility.   None  of  the Project Agreements  has  been  amended,
modified  or  terminated.   None of  the  Company,  PFC  and  any
Subsidiary is, or, except as permitted in accordance with Section
6.26 of the Rosemary Indenture and any similar provisions in  the
Brandywine  Financing Documents, will be,  as  a  result  of  the
construction, ownership, operation or maintenance of  the  Panda-
Rosemary  Facility or the Panda-Brandywine Facility in accordance
with  the  Project  Agreements, subject to regulation  (i)  under
PUHCA  as  a  "public  utility  company"  or  an  "affiliate"  or
"subsidiary  company"  or a "holding company"  or  a  "registered
holding  company"  or  a  company subject to  registration  under
PUHCA, (ii) under the Federal Power Act, as amended, as a "public
utility"  or  an  "electric utility" or a "transmitting  utility"
other   than  as  contemplated  by  18  C.F.R.  Section  292.601,
(iii)  under  any  other  similar  federal  law  regulating   the
generation, transmission or sale of electricity under  which  the
Company  or  any Subsidiary would be deemed to be the  generator,
transmitter  or  seller of such electricity (including,  but  not
limited   to,  treatment  as  an  "electric  utility,"  "electric
corporation,"  "electrical  company," "public  utility,"  "public
utility holding company" or any similar entity under any existing
law  or  an  "affiliate" or "subsidiary company" of a "registered
holding company"), (iv) respecting the rates or the financial and
organizational regulations of electric utilities under any  state
law or regulation or (v) the equivalent under the applicable laws
of  any  state relating to public utilities and/or public service
corporations  or  any similar entity, except that  Panda-Rosemary
Funding  Corporation  and  the  Panda-Rosemary  Partnership   are
subject to continuing oversight by the NCUC, and the jurisdiction
of  the  NCUC,  particularly with regard  to  organizational  and
operational matters,  under N.C.G.S.  62-110.1 and 156  and  NCUC
Rule  R1-37(d)(3), under the terms and conditions imposed by  the
NCUC  in  the CPCNs issued or transferred to them, and the  terms
and conditions imposed by the NCUC in its Order Not to Reconsider
but  to  Impose New Conditions issued regarding PR Corp. in  NCUC
Docket No. SP-73, Sub 1 on October 2, 1989.

          (u)   None of the Trustee, the Collateral Agent or  any
holder  of  the  Securities will, solely by  reason  of  (i)  the
ownership,   operation  and  maintenance  of  a  Project   by   a
Subsidiary, (ii) the purchase and ownership of the Securities  or
(iii) any other transaction contemplated by the Indenture (except
foreclosure which results in any such person owning or  operating
any  facility),  be deemed by any governmental  authority  having
jurisdiction to be, or to be subject to financial, organizational
or  rate  regulation as, (A) a "public utility" under  the  North
Carolina  Public Utilities Act, N.C.G.S. 62-3(23), (B) a "natural
gas  company" under the Natural Gas Act of 1938, as  amended,  or
(C)  an  "electric utility," "electric corporation,"  "electrical
company," "public utility," "public utility holding company,"  an
"affiliate,"  a "subsidiary company" or any similar entity  under
any  existing law (including, but not limited to, the laws of the
States of North Carolina and Maryland).

          (v)   The  easements, licenses and other rights granted
or to be granted to the Subsidiaries pursuant to the terms of the
Project Agreements are not subject to any Liens (other than Liens
permitted by such Project Agreements) and provide or will provide
the  Subsidiaries with all rights and property interests required
to  enable the Subsidiaries to obtain all services, materials  or
rights  (including access) required for the design, construction,
start-up,   operation  and  maintenance  of  the   Panda-Rosemary
Facility   and  the  Panda-Brandywine  Facility,  including   the
Subsidiaries'  full and prompt performance of their  obligations,
and  full and timely satisfaction of all conditions precedent  to
the performance by others of their obligations, under the Project
Agreements,  other than those services, materials or rights  that
reasonably  can  be  expected to be obtainable  in  the  ordinary
course of business.

          (w)   PFC,  the  Company and the Subsidiaries  own,  or
possess adequate rights to use, all trademarks, service marks and
other  rights  necessary for the conduct  of  their  business  as
described in the Offering Circular, and none of PFC, the Company,
any Subsidiary and Panda International has received any notice of
conflict  with the asserted rights of others in any such  respect
that  would materially adversely affect the business of PFC,  the
Company  or  any  Subsidiary, and none of PFC, the  Company,  any
Subsidiary and Panda International know of any basis therefor.

          (x)   Price  Waterhouse  LLP, who  have  certified  the
financial  statements  included in  the  Offering  Circular,  are
independent  accountants with respect to PFC and the  Company  as
required by the Act.

          (y)  None of PFC, the Company, any Subsidiary and Panda
International  is  in  violation of  its  respective  charter  or
by-laws  or  similar organizational documents,  or  of  any  law,
ordinance,  administrative  or governmental  rule  or  regulation
applicable  to  PFC,  the  Company,  such  Subsidiary  or   Panda
International  or of any Permit, judgment or any  decree  of  any
court  or  governmental agency or body having  jurisdiction  over
PFC, the Company, the Subsidiaries or Panda International that is
not accurately described in the Offering Circular in all material
respects  or  that would have a Material Adverse  Effect,  or  in
default  in  the  performance or observance  of  any  obligation,
agreement,  covenant  or  condition contained  in  any  contract,
indenture,   mortgage,  loan  agreement,   note,   lease,   bond,
debenture,  bank  loan,  credit  agreement  or  other  agreement,
instrument or evidence of indebtedness to which PFC, the Company,
any  Subsidiary or Panda International is a party or by which any
of  them  may  be  bound,  or to which any  of  their  respective
property  or assets is subject, that is not accurately  described
in  the Offering Circular in all material respects or that  would
have a Material Adverse Effect.

          (z)   There  are  no legal or governmental  proceedings
pending  or,  to the knowledge of PFC or the Company, threatened,
against  PFC, the Company, any Subsidiary or Panda International,
or  to which any of their respective properties is subject,  that
are  not  accurately disclosed in all material  respects  in  the
Offering  Circular  or that, if resolved adversely  to  PFC,  the
Company, such Subsidiary or Panda International, could reasonably
be  expected  to have a Material Adverse Effect or to  materially
affect the issuance of the Securities or the consummation of  the
transactions  contemplated by this Agreement or  the  Transaction
Documents  (defined below).  There are no agreements,  contracts,
indentures, leases or other documents or instruments of PFC,  the
Company,  any Subsidiary or Panda International that are required
to  be  described  in the Offering Circular  in  order  that  the
statements  made  therein  are not  misleading  in  any  material
respect  or  in  order  that  there  are  no  material  omissions
therefrom, that are not described in the Offering Circular.

          (aa)  None of PFC, the Company, any Subsidiary or Panda
International  is  involved  in any  labor  dispute  or,  to  the
knowledge of PFC, the Company or Panda International, is any such
dispute  threatened,  other than a charge  of  discrimination  in
violation  of  Title  VII of the Civil Rights  Act  of  1964,  as
amended,  filed  against Panda International by  Mrs.  Brenda  L.
Hudgins  with the Equal Employment Opportunity Commission,  which
charge  could not reasonably be expected to result in a  Material
Adverse Effect.

          (bb) Each of PFC, the Company and the Subsidiaries  has
filed  all federal, state and local tax returns that are required
to  be filed (other than returns with respect to which failure to
so file would not have a Material Adverse Effect) or has obtained
extensions  thereof and has paid all taxes shown on such  returns
and  all  assessments received by it to the extent that the  same
have become due.

          (cc)  None of the issuance, offer, sale or delivery  of
the  Securities, the execution, delivery or performance  of  this
Agreement,  or any of the Transaction Documents by  the  Issuers,
PEC  or  Panda International or the consummation by the  Issuers,
PEC  or  Panda  International  of the  transactions  contemplated
hereby   or   thereby   (i)   requires  any  consent,   approval,
authorization or other order of, or registration or  filing  with
(based on the assumptions set forth in paragraph (nn) below  with
respect  to  registration under the Act), any  court,  regulatory
body, administrative agency or other governmental body, agency or
official  except  for such as may have been obtained  or  may  be
required in connection with the registration under the Act of the
Securities  or  the  Exchange  Bonds  in  accordance   with   the
Registration Rights Agreement, the qualification of the Indenture
under  the  1939  Act and except for such as may be  required  in
connection  with registration under the Act of the Securities  or
the  Exchange  Bonds  in accordance with the Registration  Rights
Agreement and compliance with the securities or Blue Sky laws  of
certain  jurisdictions  and  to  perfect  security  interests  as
contemplated  by the Security Documents, (ii) conflicts  or  will
conflict with or constitutes or will constitute a breach of, or a
default  under,  the certificate or articles of incorporation  or
bylaws,  or  other organizational documents, of the Issuers,  the
Subsidiaries,  PEC  or Panda International,  (iii)  after  giving
effect to the transactions contemplated by this Agreement and the
Transaction   Documents  (other  than  the  Project   Agreements)
conflicts or will conflict with or constitutes or will constitute
a  breach of, or a default under, any agreement, indenture, lease
or  other instrument to which the Issuers, the Subsidiaries,  PEC
or  Panda International is a party or by which any of them or any
of   their  respective  properties  may  be  bound,  other   than
conflicts,  breaches  or defaults that could  not  reasonably  be
expected  to result in a Material Adverse Effect or to materially
affect the issuance of the Securities or the consummation of  the
transaction  contemplated by this Agreement  or  the  Transaction
Documents,  (iv) based on the assumptions set forth in  paragraph
(nn) below with respect to registration under the Act, and except
for  compliance  with the securities laws or  Blue  Sky  laws  of
certain  jurisdictions (as to which no representation or warranty
is  given), violates or will violate any statute, law, regulation
or  filing or judgment, injunction, order or decree applicable to
the  Issuers, the Subsidiaries, PEC or Panda International or any
of  their respective properties, other than violations that could
not reasonably be expected to result in a Material Adverse Effect
or  to  materially affect the issuance of the Securities  or  the
consummation of the transaction contemplated by this Agreement or
the  Transaction Documents, or (v) except as contemplated by  the
Indenture and the Security Documents, will result in the creation
or  imposition  of any Lien upon any property or  assets  of  the
Issuers, the Subsidiaries, PEC or Panda International pursuant to
the terms of any agreement or instrument to which any of them  is
a  party or by which any of them may be bound or to which any  of
the property or assets of any of them is subject.

          (dd)  The financial statements, together with the notes
thereto,  included  as  part  of the Offering  Circular,  present
fairly  the financial position, results of operations and changes
in  partners' equity and cash flows of the Company on  the  basis
stated  in the Offering Circular at the respective dates  or  for
the  respective  periods  to  which they  apply,  and  have  been
prepared   in  accordance  with  generally  accepted   accounting
principles consistently applied throughout the periods  involved.
The  other  financial and statistical information  and  data  set
forth  in  the Offering Circular (other than the Projections,  as
defined  in  paragraph (qq) below) are accurate in  all  material
respects and, to the extent such information and data is  derived
from  the  financial  books and records of the  Issuers,  present
fairly in all material respects the information purported  to  be
shown  thereby  at  the respective dates or  for  the  respective
periods  for  which  they  apply  and  is  prepared  on  a  basis
consistent  with  such financial statements  and  the  books  and
records of the Issuers.

          (ee)  The  pro  forma financial data  included  in  the
Offering  Circular  include  all  material  adjustments  to   the
historical  data  required  to  reflect  the  issuance   of   the
Securities  and  the other transactions described  in  the  notes
related  to  such  pro  forma financial  data  contained  in  the
Offering  Circular and the pro forma adjustments and  assumptions
used  in  the preparation of such pro forma data in the  Offering
Circular are reasonable.

          (ff)  The Company's capitalization as of March 31, 1996
was  as  set forth in the Offering Circular in the section titled
"Capitalization" under the column titled "Actual."

          (gg)  Except  as  disclosed in the  Offering  Circular,
subsequent to the date as of which such information is  given  in
the Offering Circular, neither the Issuers nor any Subsidiary has
incurred  any  liability or obligation, direct or contingent,  or
entered into any transaction that is in each case material to the
Issuers and the Subsidiaries taken as a whole, and there has  not
been any change in the capital stock, or material increase in the
short-term  or long-term debt, of the Issuers or any   Subsidiary
or any event or circumstance that has had, or reasonably could be
expected to have, a Material Adverse Effect.

          (hh) This Agreement, the Registration Rights Agreement,
the  Indenture,  the Security Documents, the Additional  Projects
Contract and the Project Agreements are collectively referred  to
as   the  "Transaction  Documents".   The  Issuers,  PEC,   Panda
International and the Subsidiaries are collectively  referred  to
as  the  "Panda  Parties".  Each of the Panda  Parties  has  full
corporate or partnership power and authority, as the case may be,
to   execute  and  enter  into,  and  deliver  and  perform   its
obligations  under the Transaction Documents to  which  it  is  a
signatory.  The execution and delivery of, and the performance by
each   of  the  Panda  Parties  of  its  obligations  under   the
Transaction Documents to which it is a signatory have  been  duly
and  validly authorized by such party.  The Transaction Documents
either are, or at the Closing shall have been, duly executed  and
delivered  by  each  of the Panda Parties  that  is  a  signatory
thereto,  and constitute, or at the Closing will constitute,  the
valid  and legally binding agreement of each of the Panda Parties
that  is  a  signatory thereto, enforceable against each  of  the
Panda Parties that is a signatory thereto in accordance with  its
terms,  except  as  the enforcement hereof  and  thereof  may  be
limited by bankruptcy, insolvency or other similar laws affecting
the enforcement of creditors' rights generally and subject to the
applicability of general principles of equity.

          (ii) The execution and delivery of each of the Security
Documents  to which PFC or the Company is a party or  will  be  a
party on the Closing Date will be effective to create in favor of
the  Collateral Agent for the benefit of the Secured Parties,  as
security  for payment and performance of the obligations  secured
thereby,  a  valid  and  enforceable  security  interest  in  the
Collateral  covered or purported to be covered thereby  upon  the
delivery  of  stock certificates representing certain  Collateral
and  upon  filing  of the appropriate UCC-1 financing  statements
(the  "Financing Statements"), with the first priority  purported
to  be  created thereby.  The Financing Statements on the Closing
Date  will  be  in  appropriate form for  filing  (including  the
description  of the collateral set forth therein) in each  office
and in each jurisdiction where required to create and perfect the
lien and security interest described above.

          (jj)  Except  as  permitted by the  Act,  none  of  the
Issuers  or  Panda  International have distributed  any  offering
material  in  connection  with  the  offering  and  sale  of  the
Securities other than the Preliminary Offering Circular  and  the
Offering Circular.

          (kk)  Each of the Issuers is not and, upon sale of  the
Securities  to be issued and sold thereby in accordance  herewith
and  the  application of the net proceeds to the Issuers of  such
sale as described in the Offering Circular under the caption "Use
of  Proceeds," will not be an "investment company" or  a  company
"controlled" by an "investment company" within the meaning of the
Investment Company Act of 1940, as amended (the "1940 Act").

          (ll)  When  the  Securities are  issued  and  delivered
pursuant  to this Agreement, such Securities will not be  of  the
same  class (within the meaning of Rule 144A(d)(3) under the Act)
as  any  security  of the Issuers that is listed  on  a  national
securities  exchange registered under Section 6 of  the  Exchange
Act  or  that  is quoted in a United States automated interdealer
quotation system.

          (mm)  Neither  the Issuers nor any of their  affiliates
(as defined in Rule 501(b) of Regulation D ("Regulation D") under
the  Act)  has  directly,  or indirectly  through  any  agent  or
otherwise,  (1) sold, offered for sale, solicited offers  to  buy
or  otherwise negotiated in respect of, any security (as  defined
in  the Act) which is or will be integrated with the offering and
sale  of  the  Securities  in a manner  that  would  require  the
registration  of the Securities under the Act or (2)  engaged  in
any  form of general solicitation or general advertising  (within
the  meaning  of Rule 502(a) of Regulation D under  the  Act)  in
connection with the offering of the Securities.

          (nn)  Assuming (1) that the representations and  warranties
of  the Initial Purchaser in Section 2 hereof are true  and
correct  in  all  material respects, (2)  the  Initial  Purchaser
complies in all material respects with the covenants set forth in
Section 2 hereof, (3) compliance by the Initial Purchaser in  all
material  respects with the offering and transfer procedures  and
restrictions described in the Offering Circular, (4) the accuracy
in  all  material respects of the representations and  warranties
made  in accordance with this Agreement and the Offering Circular
by  Eligible  Purchasers to whom the Initial Purchaser  initially
resells  Securities  and  (5) Eligible  Purchasers  to  whom  the
Initial Purchaser initially resells Securities receive a copy  of
the  Offering Circular prior to such sale, the purchase and  sale
of   the   Securities  pursuant  hereto  (including  the  Initial
Purchaser's proposed offering of the Securities on the terms  and
in  the  manner set forth in the Offering Circular and Section  2
hereof) do not require registration under the Act.

          (oo)  The execution and delivery of this Agreement  and
the  sale  of  the  Securities to the Initial  Purchaser  by  the
Issuers,  Panda  International or by  the  Initial  Purchaser  to
Eligible  Purchasers will not involve any prohibited  transaction
within the meaning of Section 406 of ERISA or Section 4975 of the
Code.    The  representation  made  by  the  Issuers  and   Panda
International in the preceding sentence is made in reliance  upon
and  subject  to  the  accuracy  of,  and  compliance  with,  the
representations and covenants made or deemed made by the Eligible
Purchasers  as  set  forth  in the Offering  Circular  under  the
section entitled "Transfer Restrictions."

          (pp) Each Project Agreement is in full force and effect
and  constitutes  a valid and legally binding obligation  of  the
Subsidiaries that are parties thereto and, to the best  knowledge
of PFC, the Company and Panda International, of each person other
than  the Subsidiaries that is party thereto, enforceable against
the Subsidiaries and each person other than the Subsidiaries that
is  a party thereto, in accordance with the terms thereof, except
as  such  enforceability may be limited by bankruptcy, insolvency
or  other  similar laws affecting the enforcement  of  creditors'
rights  generally  and  subject to the applicability  of  general
principles  of  equity.  After giving effect to the  transactions
contemplated  by  this  Agreement and the  Transaction  Documents
(other  than the Project Agreements), except as set forth in  the
Offering Circular, to the best knowledge of the Issuers and Panda
International, the Subsidiaries and such other parties are not in
default  (and no event has occurred which with lapse of  time  or
notice  or action by a third party could result in a default)  in
the  performance of or compliance with any term or  provision  of
any  Project Agreement and, to the best knowledge of PFC and  the
Company,  no  force majeure has occurred and is continuing  under
any Project Agreement.

          (qq)  The Issuers and Panda International have reviewed
the   financial  projections  for  the  Panda-Rosemary   Facility
contained  in  the Panda-Rosemary Cogeneration Project  Condition
Assessment Report for Potential Investors at the Request of Panda
Energy Corporation prepared by Burns & McDonnell included in  the
Offering   Circular   as  Appendix  C  thereto,   the   financial
projections  for the Panda-Brandywine Facility contained  in  the
Independent  Panda-Brandywine Pro Forma Projections prepared  for
Panda  International by ICF included in the Offering Circular  as
Appendix  E  and  the consolidated projections contained  in  the
Summary  of the Consolidated Pro Forma of the Panda-Rosemary  and
Panda  Brandywine Power Projects prepared for Panda International
by  ICF  included in the Offering Circular as Appendix B  thereto
(collectively,   the   "Projections")  and   believe   that   the
Projections  are  based  upon assumptions  that,  to  the  extent
material  for purposes of consideration of the Projections  taken
as  a whole, are accurately disclosed in all material respects in
the  Offering  Circular.   The Issuers  and  Panda  International
believe  the  Projections  to  be  reasonable  in  light  of  the
assumptions  made  therein.  The Issuers and Panda  International
have reviewed the assumptions contained in (1) the Assessment  of
Fuel   Price,   Supply  and  Delivery  Risks  for  Panda-Rosemary
Cogeneration   Project  prepared  by  Benjamin  Schlesinger   and
Associates, Inc., included in the Offering Circular as Appendix D
thereto,  (2)  the Independent Engineer's Report Panda-Brandywine
Cogeneration  Project prepared by Pacific Energy  Systems,  Inc.,
included  in  the  Offering Circular as Appendix  G  thereto  and
(3)   the   Panda-Brandywine,  L.P.  Generating   Facility   Fuel
Consultant's  Report  prepared by  C.  C.  Pace  Resources,  Inc.
included in the Offering Circular as Appendix H thereto, and  the
Issuers  and Panda International believe such assumptions  to  be
reasonable.    The  reports  described  in  this  paragraph   are
collectively referred to as the "Independent Engineers' Reports."
Burns  & McDonnell, ICF, Benjamin Schlesinger & Associates, Inc.,
Pacific  Energy Systems, Inc. and C. C. Pace Resources, Inc.  are
collectively referred to as the "Independent Engineers."

          (rr) Except as disclosed in the Offering Circular, PFC,
the  Company  and  the  Subsidiaries are in compliance  with  all
applicable  federal, state and local laws (including common  law)
and  regulations,  ordinances,  permits,  approvals  and  consent
decrees  relating to the protection of human health  and  safety,
the  environment  or  hazardous or toxic  substances  or  wastes,
pollutants    or   contaminants   (collectively    "Safety    and
Environmental Laws"), except for such noncompliance as could  not
reasonably be expected to have a Material Adverse Effect.  Except
as  disclosed in the Offering Circular (as it may be  amended  or
supplemented),  compliance  with Safety  and  Environmental  Laws
currently  in  effect is not expected to have a  material  effect
upon  the capital expenditures, earnings and competitive position
of  PFC  and  the  Company, there are not any material  estimated
capital expenditures for environmental control facilities for the
current and succeeding fiscal year and, to the best knowledge  of
the  Issuers and Panda International, there are not any  past  or
present  actions, activities, circumstances, events or  incidents
with respect to environmental matters, including releases of  any
material  into the environment, that could reasonably be expected
to  have a Material Adverse Effect.  Except as disclosed  in  the
Offering  Circular,  there  is no  claim  under  any  Safety  and
Environmental Law, including common law, pending or, to the  best
knowledge  of  the  Issuers  and Panda International,  threatened
against the Issuers, the Company or any Subsidiary ("Claim") that
would  have  a Material Adverse Effect and, to the  best  of  the
knowledge   of   the  Issuers  and  Panda  International,   under
applicable  law  there  are  not any  past  or  present  actions,
activities,   circumstances,  events  or   incidents,   including
releases  of  any material into the environment,  that  would  be
reasonably  likely  to form the basis of any  Claim  against  the
Issuers  or   any  Subsidiary that would have a Material  Adverse
Effect.

          (ss) None of Panda International, the Company or any of
the  Subsidiaries has violated any U.S. or foreign federal, state
or   local   laws   applicable  to  its  business   relating   to
discrimination  in the hiring, promotion or pay of  employees  or
any  applicable  federal or state wages and hours  laws,  or  any
provisions of the Employee Retirement Income Security Act of 1974
or  the  rules and regulations promulgated thereunder,  which  in
each case could result in any Material Adverse Effect.

     6.   Indemnification and Contribution.  (a) PFC, the Company
and   Panda  International  agree,  jointly  and  severally,   to
indemnify, defend and hold harmless the Initial Purchaser and its
officers,  shareholders, employees and directors and  any  person
who  controls the Initial Purchaser within the meaning of Section
15 of the Act or Section 20 of the Exchange Act, from and against
any  loss,  expense, liability or claim (including the reasonable
cost  of  investigating such claim) which, jointly or  severally,
such   Initial   Purchaser  or  any  such  officer,  shareholder,
employee, director or controlling person may incur under the Act,
the  Exchange  Act or otherwise, as such expenses  are  incurred,
insofar as such loss, expense, liability or claim arises  out  of
or is based upon any untrue statement or alleged untrue statement
of a material fact contained in the Preliminary Offering Circular
or  Offering Circular, as amended or supplemented, or arises  out
of  or is based upon any omission or alleged omission to state  a
material  fact required to be stated in the Preliminary  Offering
Circular  or  Offering Circular, as amended or  supplemented,  or
necessary  to make the statements made therein, in light  of  the
circumstances under which they were made, not misleading,  except
insofar as any such loss, expense, liability or claim arises  out
of  or  is based upon any untrue statement or omission or alleged
untrue  statement  or  omission which has been  made  therein  or
omitted  therefrom  in reliance upon and in conformity  with  the
information provided in writing to PFC or the Company  by  or  on
behalf  of  the  Initial  Purchaser, expressly  for  use  in  the
Preliminary Offering Circular or Offering Circular, and PFC,  the
Company  and  Panda  International  agree  that  the  only   such
information  provided in writing by or on behalf of  the  Initial
Purchaser, expressly for use in the Preliminary Offering Circular
or  Offering  Circular,  is  that information  contained  in  the
section entitled "Plan of Distribution."  The foregoing indemnity
agreement  shall be in addition to any liability which  PFC,  the
Company   and  Panda  International  may  otherwise  have.    The
indemnification  contained in this Section 6(a) with  respect  to
untrue  statements  made in, or omissions  or  alleged  omissions
from,  the Preliminary Offering Circular shall not inure  to  the
benefit of the Initial Purchaser or the other persons entitled to
indemnification  as  described above  on  account  of  any  loss,
expense,  liability  or  claim arising from  the  resale  of  the
Securities  by the Initial Purchaser if (1) the Company  and  PFC
shall  have complied with their obligations under Sections  4(b),
4(c),  4(d) and 4(e) hereof, (2) a copy of the Offering  Circular
(as  amended  or  supplemented if any amendments  or  supplements
thereto shall have been furnished to the Initial Purchaser  prior
to  the written confirmation of such resale) shall not have  been
given  or  sent  to such person by or on behalf  of  the  Initial
Purchaser  prior to the written confirmation of such  resale  and
(3)  the  untrue  statement or alleged untrue  statement  of,  or
omission or alleged omission of, a material fact contained in the
Preliminary  Offering  Circular, or any amendment  or  supplement
thereto,  that is the basis for the loss, expense,  liability  or
claim  as  to  which such claim for indemnification is  made  was
corrected  in  the Offering Circular (as amended or  supplemented
and  delivered  to  the Initial Purchaser prior  to  the  written
confirmation of such resale).

     If  any  notice  of claim is received by or  any  action  is
brought   against   the  Initial  Purchaser  or   its   officers,
shareholders,  employees, directors or persons  who  control  the
Initial  Purchaser  (as  described above)  in  respect  of  which
indemnity  may  be  sought against PFC,  the  Company  and  Panda
International  pursuant to the foregoing paragraph,  the  Initial
Purchaser  shall  promptly  notify  PFC,  the  Company  or  Panda
International  in  writing  of  such  notice  of  claim  or   the
institution  of such action (provided, that the failure  to  give
such  notice shall not relieve either PFC, the Company  or  Panda
International  of any liability which they may have  pursuant  to
this  Agreement,  except to the extent that it  shall  have  been
determined by a court of competent jurisdiction by final judgment
that  such  failure has resulted in the forfeiture of substantive
rights  or  defenses  by the indemnifying  party)  and  PFC,  the
Company  or Panda International shall assume the defense of  such
action,  including  the  employment of  counsel  and  payment  of
reasonable  expenses.   The Initial Purchaser  or  such  officer,
shareholder,  employee,  director  or  person  who  controls  the
Initial  Purchaser (as described above) shall have the  right  to
employ  its  or their own counsel in any such case  (but  not  to
direct  the  defense), but the fees and expenses of such  counsel
shall  be  at  the expense of the Initial Purchaser  or  of  such
persons unless (i) the employment of such counsel shall have been
authorized  in writing by PFC, the Company or Panda International
in  connection  with the defense of such action,  (ii)  PFC,  the
Company  or  Panda International shall not have employed  counsel
reasonably  satisfactory to the Initial Purchaser to have  charge
of  the defense of such action or (iii) such indemnified party or
parties  shall  have been advised by counsel that  there  may  be
defenses  available to it or them that are different from  or  in
addition  to  those  available to  PFC,  the  Company  and  Panda
International  (and, in the case of clause  (i),  (ii)  or  (iii)
above, the Company, the Partnership and Panda International shall
not have the right to direct the defense of such action on behalf
of  such  indemnified party or parties and such fees and expenses
shall  be  borne, jointly and severally, by PFC, the Company  and
Panda International and paid as incurred, provided that PFC,  the
Company and Panda International shall only be responsible for the
fees  and  expenses  of one counsel for the  indemnified  parties
hereunder).    Anything  in  this  paragraph  to   the   contrary
notwithstanding, none of PFC, the Company and Panda International
shall  be  liable for any settlement of any such claim or  action
effected without its written consent, which consent shall not  be
unreasonably   withheld   or   delayed.    Notwithstanding    the
immediately  preceding  sentence, if  at  any  time  the  Initial
Purchaser  shall  have  requested  PFC,  the  Company  or   Panda
International  to reimburse the Initial Purchaser  for  fees  and
expenses  of  counsel  required to be paid by  the  Company,  the
Partnership or Panda International, each of PFC, the Company  and
Panda  International shall be liable for any settlement  of  such
claim or action effected without its written consent if (i)  such
settlement  is  entered into more than 60 days after  receipt  by
PFC,   the  Company  or  Panda  International  of  such  request,
(ii)  PFC,  the  Company or Panda International  shall  not  have
reimbursed the Initial Purchaser in accordance with such  request
prior  to  the  date  of such settlement and  (iii)  the  Initial
Purchaser   shall   have  given  PFC,  the   Company   or   Panda
International at least 30 days' prior notice of its intention  to
settle.

          (b)   The Initial Purchaser agrees to indemnify, defend
and  hold  harmless PFC and the Company, each of their respective
directors, officers and employees and any person who controls PFC
or  the  Company within the meaning of Section 15 of the  Act  or
Section  20  of  the  Exchange Act from  and  against  any  loss,
expense,  liability  or claim (including the reasonable  cost  of
investigating  such  claim) which PFC, the Company  or  any  such
person  may  incur under the Act, the Exchange Act or  otherwise,
insofar as such loss, expense, liability or claim arises  out  of
or is based upon any untrue statement or alleged untrue statement
or  omission of a material fact or alleged omission of a material
fact  which  has  been  made in or omitted from  the  Preliminary
Offering  Circular or Offering Circular in reliance upon  and  in
conformity with the information relating to the Initial Purchaser
furnished in writing by or on behalf of the Initial Purchaser  to
PFC  and  the  Company.  PFC, the Company and Panda International
agree  that  the only information provided in writing  by  or  on
behalf of the Initial Purchaser to PFC and the Company, expressly
for   use  in  the  Preliminary  Offering  Circular  or  Offering
Circular,  is that information contained in the section  entitled
"Plan  of Distribution."  The foregoing indemnity agreement shall
be  in addition to any liability which the Initial Purchaser  may
otherwise have.

     If  any  notice  of claim is received by or  any  action  is
brought against PFC, the Company or any such person in respect of
which  indemnity  may  be sought against  the  Initial  Purchaser
pursuant  to  the  foregoing paragraph, PFC, the  Company,  Panda
International  or such person shall promptly notify  the  Initial
Purchaser  in writing of such notice of claim or the  institution
of  such  action (provided, that the failure to give such  notice
shall not relieve the Initial Purchaser of any liability which it
may have pursuant to this agreement, except to the extent that it
shall  have  been determined by a court of competent jurisdiction
by   final  judgment  that  such  failure  has  resulted  in  the
forfeiture  of substantive rights or defenses by the indemnifying
party) and the Initial Purchaser shall assume the defense of such
action,  including  the  employment of  counsel  and  payment  of
reasonable  expenses.  PFC, the Company, Panda  International  or
such  person  shall have the right to employ  its  or  their  own
counsel in any such case (but not to direct the defense), but the
fees and expenses of such counsel shall be at the expense of PFC,
the  Company  or  such person unless (i) the employment  of  such
counsel  shall  have been authorized in writing  by  the  Initial
Purchaser in connection with the defense of such action, (ii) the
Initial  Purchaser  shall  not have employed  counsel  reasonably
satisfactory to the Issuers or Panda International to have charge
of  the defense of such action or (iii) such indemnified party or
parties  shall  have been advised by counsel that  there  may  be
defenses  available  to it or them which are  different  from  or
additional to those available to the Initial Purchaser  (and,  in
the  case  of  clause  (i),  (ii) or  (iii)  above,  the  Initial
Purchaser shall not have the right to direct the defense of  such
action  on behalf of such indemnified party or parties) and  such
fees  and  expenses shall be borne by the Initial  Purchaser  and
paid  as incurred, provided that the Initial Purchaser shall only
be  responsible for the fees and expenses for one counsel for all
persons  in respect of which indemnity may be sought against  the
Initial  Purchaser).  Anything in this paragraph to the  contrary
notwithstanding, the Initial Purchaser shall not  be  liable  for
any  settlement of any such claim or action effected without  the
written consent of the Initial Purchaser, which consent shall not
be   unreasonably  withheld  or  delayed.   Notwithstanding   the
immediately  preceding sentence, if at any time the  Issuers  and
Panda International shall have requested the Initial Purchaser to
reimburse such indemnified party for fees and expenses of counsel
required  to  be  paid  by  the Initial  Purchaser,  the  Initial
Purchaser  agrees that it shall be liable for any  settlement  of
any  proceeding effected without its written consent if (i)  such
settlement is entered into more than 60 days after receipt by the
Initial  Purchaser  of such request, (ii) the  Initial  Purchaser
shall  not  have reimbursed the indemnified party  in  accordance
with  such  request  prior to the date  of  such  settlement  and
(iii)  such  indemnified  party  shall  have  given  the  Initial
Purchaser  at  least 30 days' prior notice of  its  intention  to
settle.

          (c)   If  the  indemnification  provided  for  in  this
Section 6 is unavailable to an indemnified party under subsection
(a)  or  (b) of this Section 6 in respect of any losses, damages,
expenses,  liabilities or claims referred to therein,  then  each
applicable indemnifying party shall contribute to the amount paid
or  payable by such indemnified party as a result of such losses,
expenses,  liabilities  or claims (i) in such  proportion  as  is
appropriate to reflect the relative benefits received by PFC, the
Company  and Panda International on the one hand and the  Initial
Purchaser  on the other hand from the offering of the  Securities
or  (ii)  if the allocation provided by clause (i) above  is  not
permitted by applicable law, in such proportion as is appropriate
to  reflect not only the relative benefits referred to in  clause
(i)  above  but also the relative fault of PFC, the  Company  and
Panda International on the one hand and the Initial Purchaser  on
the  other  in connection with the statements or omissions  which
resulted in such losses, expenses, liabilities or claims, as well
as  any  other  relevant equitable considerations.  The  relative
benefits received by PFC, the Company and Panda International  on
the  one  hand  and the Initial Purchaser on the other  shall  be
deemed  to  be in the same proportion as the total proceeds  from
the  offering (net of underwriting discounts and commissions  but
before deducting expenses) received by PFC, the Company and Panda
International  bear  to  the  total  discounts  and   commissions
received  by the Initial Purchaser.  The relative fault  of  PFC,
the  Company and Panda International on the one hand and  of  the
Initial  Purchaser on the other shall be determined by  reference
to,  among other things, whether the untrue statement or  alleged
untrue  statement  of  a  material fact or  omission  or  alleged
omission to state a material fact relates to information supplied
by  PFC, the Company or by the Initial Purchaser and the parties'
relative intent, knowledge, access to information and opportunity
to  correct  or prevent such statement or omission.   The  amount
paid  or  payable by a party as a result of the losses, expenses,
liabilities  and  claims referred to above  shall  be  deemed  to
include  any legal or other fees or expenses reasonably  incurred
by  such party in connection with investigating or defending  any
claim or action.

          (d)   PFC,  the  Company, Panda International  and  the
Initial  Purchaser agree that it would not be just and  equitable
if contribution pursuant to this Section 6 were determined by pro
rata  allocation or by any other method of allocation  that  does
not  take account of the equitable considerations referred to  in
Section  6(c)  above.   Notwithstanding the  provisions  of  this
Section  6,  the  Initial  Purchaser shall  not  be  required  to
contribute  any  amount in excess of the difference  between  the
consideration  paid  to  PFC by such Initial  Purchaser  for  the
Securities purchased by it and the consideration received by such
Initial Purchaser upon the resale of such Securities by reason of
such untrue statement or alleged untrue statement or omission  or
alleged omission.

          (e)    The   indemnity   and  contribution   agreements
contained  in  this Section 6 and the covenants,  warranties  and
representations  of  PFC,  the Company  and  Panda  International
contained in this Agreement shall remain in full force and effect
irrespective  of any investigation made by or on  behalf  of  the
Initial  Purchaser, or any of its officers, employees, directors,
shareholders or persons who control the Initial Purchaser  within
the  meaning  of  Section 15 of the Act  or  Section  20  of  the
Exchange  Act,  or  by or on behalf of PFC,  the  Company,  Panda
International, their respective directors, officers, employees or
any  person  who controls PFC, the Company or Panda International
within the meaning of Section 15 of the Act or Section 20 of  the
Exchange Act, and shall survive any termination of this Agreement
or  the  issuance  and  delivery of  the  Securities.   PFC,  the
Company,  Panda  International and the  Initial  Purchaser  agree
promptly  to  notify  the  others  of  the  commencement  of  any
litigation or proceeding against it and, in the case of PFC,  the
Company  or  Panda International, against any of their respective
officers  and directors in connection with the issuance and  sale
of the Securities, or in connection with the Preliminary Offering
Circular or Offering Circular.

     7.   Conditions of the Initial Purchaser's Obligations.  The
obligations  of the Initial Purchaser to purchase the  Securities
on  the  Closing Date hereunder is subject to the fulfillment  or
waiver,  in  the  Initial  Purchaser's sole  discretion,  of  the
following conditions:

          (a)  At the time of execution of this Agreement and  on
the  Closing Date, no order or decree preventing the use  of  the
Offering Circular or any amendment or supplement thereto, or  any
order  asserting  that  the  transactions  contemplated  by  this
Agreement are subject to the registration requirements of the Act
shall  have been issued and no proceedings for that purpose shall
have  been commenced or shall be pending or, to the knowledge  of
the  Issuers and Panda International, be contemplated.  No  order
suspending  the  sale  of  the  Securities  in  any  jurisdiction
designated by the Initial Purchaser shall have been issued and no
proceedings for that purpose shall have been commenced  or  shall
be  pending  or,  to  the  knowledge of  the  Issuers  and  Panda
International, shall be contemplated.

          (b)   Subsequent  to the date hereof, there  shall  not
have  occurred  any  change,  or  any  development  involving   a
prospective  change, in or affecting the condition (financial  or
other),  business, prospects, properties or results of operations
of  PFC,  the  Company, PEC, Panda International or  any  of  the
Subsidiaries,  which  in  the opinion of the  Initial  Purchaser,
singly or in the aggregate, would materially adversely affect the
market for the Securities.

          (c)   The Initial Purchaser shall not have been advised
by the Issuers or Panda International or shall not have concluded
and  disclosed  to PFC or the Company that the Offering  Circular
contains  an untrue statement of a fact which in the  opinion  of
the  Initial  Purchaser or its counsel is material  or  omits  to
state a fact which in the opinion of the Initial Purchaser or its
counsel,  is  material and is required to be  stated  therein  or
necessary  in order to make the statements therein, in the  light
of the circumstances under which they were made, not misleading.

          (d)   PFC and the Company shall have furnished  to  the
Initial Purchaser:

               (i)   the opinion of Chadbourne & Parke LLP, dated
     the  Closing  Date  and addressed to the Initial  Purchaser,
     substantially in the form of Exhibit B-1 hereto;

               (ii)  the opinion of Chadbourne & Parke LLP, dated
     the  Closing  Date  and addressed to the Initial  Purchaser,
     substantially in the form of Exhibit B-2 hereto;

               (iii)  the letter of Chadbourne & Parke LLP, dated
     the  Closing  Date  and addressed to the Initial  Purchaser,
     substantially in the form of Exhibit B-3 hereto;

               (iv)   the  opinion of Simpson Thacher & Bartlett,
     dated   the  Closing  Date  and  addressed  to  the  Initial
     Purchaser, substantially in the form of Exhibit C hereto;

               (v)    the  opinion of Maples & Calder, dated  the
     Closing   Date  and  addressed  to  the  Initial  Purchaser,
     substantially in the form of Exhibit D hereto;

               (vi)   the  opinion of Venable, Baetjer &  Howard,
     LLP,  dated  the Closing Date and addressed to  the  Initial
     Purchaser, substantially in the form of Exhibit E-1 hereto;

               (vii)  the  opinion of Venable, Baetjer &  Howard,
     LLP,  dated  the Closing Date and addressed to  the  Initial
     Purchaser, substantially in the form of Exhibit E-2 hereto;

               (viii)    the opinion of McGuire, Woods, Battle  &
     Boothe,  LLP,  dated the Closing Date and addressed  to  the
     Initial  Purchaser, substantially in the form of  Exhibit  F
     hereto;

               (ix)   the  opinion of Canterbury, Stuber,  Pratt,
     Elder & Gooch, P.C., dated the Closing Date and addressed to
     the  Initial Purchaser, substantially in the form of Exhibit
     G hereto; and

               (x)    the opinion of Gibbs and Haller, dated  the
     Closing   Date  and  addressed  to  the  Initial  Purchaser,
     substantially in the form of Exhibit H hereto.

          (e)   The Initial Purchaser shall have received on  the
Closing  Date an opinion of Vinson & Elkins L.L.P.,  counsel  for
the  Initial Purchaser, dated the Closing Date, and addressed  to
the  Initial  Purchaser,  with respect to  such  matters  as  the
Initial Purchaser may request.

          (f)   The Initial Purchaser shall have received letters
addressed to the Initial Purchaser, and dated the date hereof and
the  Closing  Date from Price Waterhouse LLP, independent  public
accountants,  substantially in the forms heretofore  approved  by
the Initial Purchaser.

          (g)   (i)  There shall not have been any change in  the
capital  stock  of the Issuers nor any material increase  in  the
short-term  or long-term debt of the Issuers (other than  in  the
ordinary  course of business) from that set forth or contemplated
in   the  Offering  Circular  (or  any  amendment  or  supplement
thereto);  (ii)  there shall not have been, since the  respective
dates  as of which information is given in the Offering Circular,
except  as may otherwise be stated in the Offering Circular,  any
Material  Adverse  Change;  (iii)  PFC,  the  Company   and   the
Subsidiaries  shall  not  have  any liabilities  or  obligations,
direct  or  contingent (whether or not in the ordinary course  of
business),  that  are  material  to  PFC,  the  Company  and  the
Subsidiaries, taken as a whole, other than those reflected in the
Offering  Circular (or any amendment or supplement thereto);  and
(iv)  all  the representations and warranties of the Issuers  and
Panda International contained in this Agreement and the Indenture
shall  be true and correct in all material respects on and as  of
the  date hereof and on and as of the Closing Date as if made  on
and  as of the Closing Date, and the Initial Purchaser shall have
received a certificate, dated the Closing Date and signed by  the
chief  executive officer and the chief accounting officer of  the
Issuers  and Panda International (or such other officers  as  are
acceptable to the Initial Purchaser), to the effect set forth  in
this Section 7(g) and in Section 7(h) hereof.

          (h)  The Issuers and Panda International shall not have
failed  at  or  prior to the Closing Date to  have  performed  or
complied  in  all material respects with any of their  respective
agreements  herein  contained and required  to  be  performed  or
complied with by them hereunder at or prior to the Closing Date.

          (i)   The  Issuers and Panda International  shall  have
furnished or caused to be furnished to the Initial Purchaser such
further certificates and documents as the Initial Purchaser shall
have reasonably requested.

          (j)   The Initial Purchaser shall have received  copies
of all Permits set forth on Part A of Schedule 5(q), certified by
an  authorized  officer of the Company as being complete  and  in
full force and effect.

          (k)   On  or  prior to the Closing Date, the  Financing
Statements  shall  have  been delivered for  filing,  recordation
and/or registration in each office and in each jurisdiction where
required  to create and perfect a valid and enforceable  security
interest in the Collateral covered or purported to be covered  by
the Security Documents, with the priority purported to be created
thereby.  All filing fees required to be paid with respect to the
execution, recording or filing of the Financing Statements  shall
have been paid or provided for.

          (l)   No  law,  regulation, ruling guideline  or  other
governmental  action  or  inaction shall  have  occurred  (or  be
proposed  if such proposal has a reasonable likelihood  of  being
enacted  and, if enacted, would have a Material Adverse  Effect),
the  effect  of which is to prevent, directly or indirectly,  the
Trustee, any Secured Party, the Issuers or any other party to any
Project  Agreement  from  fulfilling its  respective  obligations
thereunder,  or  which  would subject any Secured  Party  to  any
unreimbursed  liability  by  reason of  the  performance  of  its
obligations under the Indenture (other than taxes levied  on  the
income of such Secured Party).

          (m)   The conditions to closing set forth in Section  7
of  that  certain Purchase Agreement dated as of the date hereof,
by  and  among  the  Initial  Purchaser,  Panda-Rosemary  Funding
Corporation  and Panda-Rosemary, L.P. (relating to the  offering
and  sale by Panda-Rosemary Funding Corporation of its 8-5/8%  First
Mortgage  Bonds Due 2016) shall have been satisfied or waived  by
the Initial Purchaser.

          (n)   The Independent Engineers will have consented  to
the  references to them in the Offering Circular and the  use  of
the  Independent  Engineer's Reports prepared by the  Independent
Engineers and contained in Appendices B, C, D, E, G and H to  the
Offering  Circular,  and  since  the  dates  of  the  Independent
Engineer's Reports, no event affecting the Independent Engineers'
Reports  or  the matters referred to therein shall have  occurred
(i) which shall make untrue or incorrect in any material respect,
as of the Closing Date, any information or statement contained in
the  Independent  Engineers' Reports or in the Offering  Circular
under   the   caption   "Offering  Circular   Summary - Independent
Engineers' and Consultants' Reports" or (ii) which shall  not  be
reflected  in  the  Offering Circular  but  should  be  reflected
therein in order to make the statements and information contained
in  the  Independent  Engineers'  Reports,  or  in  the  Offering
Circular  relating  to  matters referred to  in  the  Independent
Engineers'  Reports,  in light of the circumstances  under  which
they  were  made, not misleading, as evidenced by  a  certificate
satisfactory to the Initial Purchaser of an authorized officer of
each of the Independent Engineers, dated the Closing Date.

          (o)   The  Initial  Purchaser shall  have  received  an
opinion,  dated  the  Closing Date from  Kelly,  Drye  &  Warren,
counsel  to  the Trustee, the Collateral Agent and the Depositary
Agent,  in  respect  of  the enforceability  of  the  Transaction
Documents  to  which the Trustee, the Collateral  Agent  and  the
Depositary Agent are parties.

          (p)  The Initial Purchaser shall have received, in form
and substance satisfactory to the Initial Purchaser:

               (i)    certified copies of the (A) certificate  of
     incorporation  and by-laws, of each of PFC and  the  Company
     and  (B)  resolutions of the board of directors of  each  of
     PFC,  the  Company, PEC and Panda International  authorizing
     the  execution,  delivery and performance of  each  Security
     Document  to  which  such Person  is  a  party  and  of  all
     documents  evidencing other necessary  action  with  respect
     thereto;

               (ii)  certificates signed by an authorized officer
     of  each  such  Person certifying the name,  incumbency  and
     signature of each individual authorized to sign the Security
     Documents  to  which such Person is a party  and  the  other
     documents  or  certificates to be delivered pursuant  hereto
     and  thereto, which may be conclusively relied upon until  a
     revised certificate is similarly so delivered; and

               (iii) good standing certificates, certificates  of
     authority to transact business as a foreign corporation,  as
     applicable, and franchise tax certificates with  respect  to
     each such Person.

          (q)   The  Issuers and Panda International  shall  have
paid  in  full on the Closing Date the fees and expenses referred
to  in  clause (v) of Section 8 by delivering to counsel for  the
Initial Purchaser on such date a check payable to such counsel in
the requisite amount.

     All such opinions, certificates, letters and other documents
will be in compliance with the provisions hereof only if they are
reasonably  satisfactory  in form and substance  to  the  Initial
Purchaser and counsel for the Initial Purchaser.

     Any  certificate  or document signed by any  officer  of  an
Issuer   pursuant   to  this  Agreement   shall   be   deemed   a
representation  and  warranty  by  the  Issuers  to  the  Initial
Purchaser as to the statements made therein.

     8.    Expenses.  (a) Whether or not the purchase and sale of
the  Securities  hereunder is consummated or  this  Agreement  is
terminated  pursuant to Section 9 hereof, the Issuers  and  Panda
International agree, jointly and severally, to pay the  following
costs  and expenses and all other costs and expenses incident  to
the  performance by them of their obligations hereunder: (i)  the
preparation, printing or reproduction of the Preliminary Offering
Circular   and   the   Offering  Circular  (including   financial
statements  thereto),  this Agreement,  the  Registration  Rights
Agreement,  the  Indenture and the other  Transaction  Documents;
(ii)  the  printing  (or  reproduction) and  delivery  (including
postage,  air  freight  charges  and  charges  for  counting  and
packaging)  of  such  copies  of the Offering  Circular  and  the
Preliminary  Offering  Circular as may be requested  for  use  in
connection   with  the  offering  and  sale  of  the  Securities;
(iii)    the    preparation,    printing    (or    reproduction),
authentication,  issuance and delivery of  certificates  for  the
Bonds  including any stamp taxes in connection with the  original
issuance   and   sale  of  the  Bonds;  (iv)  the  printing   (or
reproduction) and delivery of this Agreement, the preliminary and
supplemental  Blue  Sky  Memoranda and all  other  agreements  or
documents  printed  (or reproduced) and delivered  in  connection
with the offering of the Securities; (v) the qualification of the
Securities  for offer and sale under the securities or  Blue  Sky
laws  of  the  several states as provided in Section 4(f)  hereof
(including  the fees, expenses and disbursements of  counsel  for
the  Initial  Purchaser relating to the preparation, printing  or
reproduction  and  delivery of the preliminary  and  supplemental
Blue  Sky  Memoranda  and such qualification  in  the  amount  of
$15,000);   (vi)  the  performance  by  the  Issuers   of   their
obligations   under  this  Agreement,  the  Registration   Rights
Agreement and the Transaction Documents.

          (b)   If  the  purchase  and  sale  of  the  Securities
hereunder  is not consummated because of any failure, refusal  or
inability  on  the part of the Issuers or Panda International  to
perform  all obligations on their part to be performed  hereunder
other  than  by reason of a default by the Initial  Purchaser  in
payment for the Securities on the Closing Date, the Issuers shall
reimburse the Initial Purchaser promptly upon demand for all out-
of-pocket expenses (including fees and disbursements of  counsel)
that  shall  have  been  incurred by it in  connection  with  the
proposed  purchase  and  sale of the  Securities  and  the  other
transactions contemplated hereby.

          (c)   Except  as otherwise expressly provided  in  this
Agreement,  each  party hereto shall bear  its  own  expenses  in
connection  with the transactions contemplated by this  Agreement
(including the fees and disbursements of its counsel).

     9.    Termination  of  Agreement.  This Agreement  shall  be
subject  to termination in the absolute discretion of the Initial
Purchaser, without liability on the part of the Initial Purchaser
to  the  Issuers or Panda International, by notice to the Issuers
and  Panda International, if prior to the Closing Date (a)  there
shall  occur any default or breach by PFC, the Company  or  Panda
International  hereunder or the failure to  satisfy  any  of  the
conditions contained in Sections 4 or 7 hereof or (b)  if,  since
the  date  of  this  Agreement and prior  to  the  Closing  Date,
(i)  there  has  occurred  any material  adverse  change  in  the
financial  markets  of  the  United States  or  any  outbreak  of
hostilities or other calamity or crisis, the effect of  which  on
the financial securities markets of the United States is such  as
to  make it, in the reasonable good faith judgment of the Initial
Purchaser,  impracticable to market the Securities or to  enforce
contracts  for  the  sale  of  the Securities,  or  (ii)  trading
generally  on  the New York Stock Exchange or the American  Stock
Exchange has been suspended (other than by limitation on hours or
number  of  days  of trading), or minimum or maximum  prices  for
trading  have  been  fixed,  or maximum  ranges  for  prices  for
securities have been required, by the New York Stock Exchange  or
the  American Stock Exchange or by order of the Commission or any
other governmental authority, (iii) a banking moratorium has been
declared  by  any federal or state authorities, (iv) there  shall
have occurred any downgrading in the rating of the Securities  by
Moody's Investors Service, Inc., Duff & Phelps Credit Rating  Co.
or  any  public  announcement that such  organization  has  under
surveillance or review its rating of the Securities  or  (v)  any
invalidation  of  Rule  144A by any court or  any  withdrawal  or
proposed  withdrawal of any rule or regulation under the  Act  or
the  Exchange Act by the Commission or any amendment or  proposed
amendment  thereof  by  the  Commission  which  in  the   Initial
Purchaser's   judgment,  would  materially  impair  the   Initial
Purchaser's  ability to purchase, hold or effect resales  of  the
Securities  as contemplated hereby or the ability of  holders  of
the  Securities  to effect resales as currently  contemplated  by
Rule 144A and Regulation S.

     If  this  Agreement is terminated pursuant to this  Section,
such  termination shall be without liability of any party to  any
other party except as provided in Section 8.

     10.    Notices.    All  notices  and  other   communications
hereunder  shall be in writing and shall be deemed to  have  been
duly  given  if  mailed or transmitted by any  standard  form  of
telecommunication.   Notices to the Initial  Purchaser  shall  be
directed to the Initial Purchaser, c/o Jefferies & Company, Inc.,
11100 Santa Monica Boulevard, 10th Floor, Los Angeles, California
90025,  attention:  Syndication Department, notices to  PFC,  the
Company and Panda International shall be directed to 4100  Spring
Valley Road, Suite 1001, Dallas, Texas 75244, Attention:  General
Counsel.

     11.  Parties.  This Agreement shall inure to the benefit  of
and  be  binding  upon the Initial Purchaser, PFC,  the  Company,
Panda  International  and their respective successors  and  legal
representatives.    Nothing  expressed  or  mentioned   in   this
Agreement  is  intended  or  shall be construed  to  provide  any
person,  firm  or corporation, other than the Initial  Purchaser,
PFC,  the  Company,  Panda  International  and  their  respective
successors and legal representatives and the controlling  persons
and  officers, employees, directors and shareholders referred  to
in   Section   6   and   their   respective   heirs   and   legal
representatives, any legal or equitable right,  remedy  or  claim
under or in respect of this Agreement or any provision herein  or
therein  contained.   This  Agreement  and  all  conditions   and
provisions  hereof are intended to be for the sole and  exclusive
benefit  of  the  Initial  Purchaser,  PFC,  the  Company,  Panda
International   and   their  respective  successors   and   legal
representatives,  and  said  controlling  persons,  shareholders,
employees, officers and directors and their respective heirs  and
legal  representatives, and for the benefit of no  other  person,
firm or corporation.  No purchaser of Securities from the Initial
Purchaser  shall be deemed to be a successor by reason merely  of
such purchase.

     12.   Governing  Law  and  Time.  This  Agreement  shall  be
governed  by  and construed in accordance with the  laws  of  the
State  of  New  York  applicable to agreements  made  and  to  be
performed  in  said State.  Specified times of day refer  to  New
York time, unless otherwise specified.

     If the foregoing is in accordance with your understanding of
our  agreement,  please sign and return to PFC, the  Company  and
Panda   International  a  counterpart  hereof,   whereupon   this
instrument,  along with all counterparts, will become  a  binding
agreement among the Initial Purchaser, PFC, the Company and Panda
International in accordance with its terms.

     Please  confirm that the foregoing correctly sets forth  the
agreement  between  the  Issuers,  Panda  International  and  the
Initial Purchaser.

                              Very truly yours,

                              Panda Funding Corporation


                              By:
                              Name:  William C. Nordlund
                              Title: Vice President


                              Panda Interfunding Corporation

                     
                              By:
                              Name: William C. Nordlund
                              Title: Vice Presidnet


                              Panda Energy International, Inc.

                         
                              By:
                              Name: William C. Nordlund
                              Title: Vice President


Confirmed as of the date first
above mentioned.

JEFFERIES & COMPANY, INC.

By:  JEFFERIES & COMPANY, INC.


By:
Name:     Christopher W. Allick
Title:    Executive Vice President


EXHIBIT 10.75

                 ADDITIONAL PROJECTS CONTRACT
                               
                               
                             among
                               
                               
               PANDA ENERGY INTERNATIONAL, INC.,
                               
                   PANDA ENERGY CORPORATION,
                               
                               
                              and
                               
                               
                PANDA INTERFUNDING CORPORATION
                               
                               
                               
                               
                               
                               
                               
                               
                   Dated as of July 31, 1996
                               
                               
                               
                        _______________                               
                               



                       TABLE OF CONTENTS

                                                          Page

ARTICLE I.  DEFINITIONS                                     1

 SECTION 1.01  DEFINITIONS                                  1
 SECTION 1.02  USAGE                                        2

ARTICLE II.  TRANSFERS OF OWNERSHIP INTERESTS               2

 SECTION 2.01  TRANSFERS OF OWNERSHIP INTERESTS ON THE
               EFFECTIVE DATE                               2
 SECTION 2.02  REQUIRED FUTURE TRANSFERS OF OWNERSHIP
               INTERESTS IN ELIGIBLE PROJECTS               2
 SECTION 2.03  SPECIAL EXCEPTIONS                           4
 SECTION 2.04  PERMISSIVE FUTURE TRANSFERS OF OWNERSHIP
               INTERESTS                                    4
 SECTION 2.05  DISPOSITION OF OWNERSHIP INTERESTS NOT
               SUBJECT TO TRANSFER                          5
 SECTION 2.06  PANDA INTERNATIONAL AND PEC COVENANTS        5
 SECTION 2.07  ADDITIONAL PROVISIONS                        5

ARTICLE III.  REPRESENTATIONS AND WARRANTIES                6

 SECTION 3.01  REPRESENTATIONS AND WARRANTIES REGARDING
               PANDA INTERNATIONAL, PEC AND THE PIC         6
 SECTION 3.02  REPRESENTATIONS AND WARRANTIES REGARDING
               THE PROJECT COMPANIES                        7
 SECTION 3.03  REPRESENTATIONS AND WARRANTIES REGARDING
               TRANSFERS OF ELIGIBLE PROJECTS               9

ARTICLE IV.  MISCELLANEOUS                                 12

 SECTION 4.01  NOTICES                                     12
 SECTION 4.02  AMENDMENTS                                  13
 SECTION 4.03  ASSIGNMENT                                  13
 SECTION 4.04  SUCCESSORS AND ASSIGNS                      13
 SECTION 4.05  INVALIDITY                                  13
 SECTION 4.06  COUNTERPARTS                                13
 SECTION 4.07  NO ORAL AGREEMENTS                          14
 SECTION 4.08  GOVERNING LAW AND SUBMISSION TO
               JURISDICTION                                14
 SECTION 4.09  RELATED PARTY CONTRACTS                     14
 SECTION 4.10  EFFECTIVE DATE AND TERM                     14

GLOSSARY                                                     1


                      _________________



                 ADDITIONAL PROJECTS CONTRACT
          
          
          This ADDITIONAL PROJECTS CONTRACT, dated as of
July 31, 1996, is by and among Panda Energy International,
Inc., a Texas corporation ("Panda International"), Panda
Energy Corporation, a Texas corporation ("PEC"), and Panda
Interfunding Corporation, a Delaware corporation ("PIC").

                               
                      W I T N E S S E T H
                               
          WHEREAS, PIC, Panda Funding Corporation, a Delaware
corporation and a subsidiary of PIC (the "Issuer"), and
Bankers Trust Company, a New York banking corporation, as
trustee (the "Trustee") under the Trust Indenture, dated as of
July 31, 1996 (the "Indenture"), by and among PIC, the Issuer
and the Trustee, have entered into the Indenture for the
purpose of issuing $105,525,000 principal amount of Pooled
Project Bonds, Series A due 2012 (the "Series A Bonds") and
additional series of bonds ("Additional Series", and
collectively with the Series A Bonds, the "Bonds");

          WHEREAS, PEC has agreed to contribute to PIC (or a
wholly owned subsidiary of PIC) on the Effective Date (as
hereinafter defined) all of its ownership interests in the
Project Companies (as hereinafter defined), which interests
will serve as partial collateral for the Series A Bonds; and

          WHEREAS, Panda International and PEC have agreed to
transfer or to cause to be transferred, as applicable, all
ownership interests held by Panda International, PEC or any
Affiliate (as hereinafter defined)  of either of them in any
Future U.S. Project or Future International Project (as
hereinafter defined) that satisfies the requirements for such
transfer as set forth herein within the period set forth
herein;

          NOW, THEREFORE, in consideration of the mutual
covenants and agreements herein contained, Panda
International, PEC and PIC hereby agree as follows:

                               
                           ARTICLE I
                               
                               
                          Definitions
                               
          Section 1.01  Definitions.  In addition to the terms
defined in this Agreement, the capitalized terms used in this
Agreement will have the meanings ascribed to such terms in the
Glossary attached hereto.  The Glossary constitutes a part of
this Agreement and is incorporated herein.

          Section 1.02  Usage.  Unless the context of this
Agreement clearly requires otherwise, (a) pronouns, wherever
used herein, and of whatever gender, will include natural
Persons and corporations and associations of every kind and
character, (b) the word "included" or "including" will mean
"including without limitation", (c) the word "or" will have
the inclusive meaning represented by the phrase "and/or", (d)
the words hereof, herein, hereunder, and similar terms in this
Agreement will refer to this Agreement as a whole and not any
particular section or article in which such words appear, (e)
all terms defined in this Agreement (or in the Glossary
attached hereto) in the singular will have the same meaning
when used in the plural and vice versa, (f) each reference to
a "year" that is not described as a calendar year, will refer
to the 12-month period following the applicable date of
commencement.  The section, article and other headings in this
Agreement and the Table of Contents to this Agreement are for
reference purposes and will not control or affect the
construction of this Agreement or the interpretation hereof in
any respect.  Article, section and subsection references are
to this Agreement unless otherwise specified.

                               
                          ARTICLE II
                               
                               
               Transfers of Ownership Interests
                               
          Section 2.01  Transfers of Ownership Interests on
the Effective Date.  On the Effective Date PEC shall transfer
to a PIC U.S. Entity all of the Ownership Interests of PEC in
each of Panda-Rosemary Corporation, PRC II Corporation, Panda-
Brandywine Corporation, Panda Energy Corporation, and
Brandywine Water Company, each of which is a Delaware
corporation (individually, a "Project Company" and
collectively, the "Project Companies").

          Section 2.02  Required Future Transfers of Ownership
Interests in Eligible Projects.  (a) If at any time within the
period commencing on the Effective Date and ending on the
fifth anniversary thereof Panda International, PEC, or any
Affiliate of either of them executes a Power Purchase
Agreement with respect to any Future U.S. Project or any
Future International Project, Panda International or PEC, as
the case may be, shall transfer, and in the case of an
Ownership Interest owned by an Affiliate of either of them,
Panda International or PEC, as the case may be, shall cause
such Affiliate to transfer all of its Ownership Interest in
such Future U.S. Project to a PIC U.S. Entity or all of its
Ownership Interest in such Future International Project to a
PIC International Entity, as the case may be, on a date that
is not later than ninety (90) days following the earlier of
the Financial Closing or the Commercial Operations Date with
respect to such Future U.S. Project or Future International
Project, provided that the following conditions are satisfied:

            (i)  as a result of the transfer of such Ownership
Interest, after taking into account the Anticipated Additional
Debt, the annual projected PIC Debt Service Coverage Ratio and
the annual projected Consolidated Debt Service Coverage Ratio,
if then applicable under the Indenture, will equal or exceed
1.7:1 and 1.25:1, respectively, for each Future Ratio
Determination Period (as defined in the Indenture).

           (ii)  Rating Agency Confirmation has been received;

          (iii)  as a result of such transfer, none of Panda
International, PEC, PIC, any PIC Entity or any of their
respective Affiliates will become an "investment company" or a
company "controlled" by an "investment company" within the
meaning of the Investment Company Act of 1940, as amended;

           (iv)  as a result of such transfer, none of Panda
International, PEC, PIC, any PIC Entity or any of their
respective Affiliates will be classified as a "holding
company", a "subsidiary company" of a "holding company", an
"affiliate" of a "holding company", or an "affiliate" of a
"subsidiary" of a "holding company", as such terms are defined
in the Public Utility Holding Company Act of 1935, as amended;

            (v)  such transfer is not prohibited by any
Project Document (other than a Related Party Contract);

           (vi)  the Ownership Interest is not at such time
the subject of a foreclosure action commenced in connection
with indebtedness incurred with respect to such Ownership
Interest or the Eligible Project to which it pertains, nor has
a default or event of default occurred and not been cured or
waived with respect to such indebtedness whether or not a
foreclosure action has been commenced; and

          (vii)  in the case of an Ownership Interest in a
Future International Project, such transfer, in the opinion of
nationally recognized tax counsel selected by Panda
International, would not prevent Panda International (and any
affiliated group of companies with which it files a U.S.
consolidated return) from deferring U.S. income taxes on the
earnings from such Future International Project.

          (b)    Notwithstanding the provisions of Section
2.02(a), if the electric power generating facility being
developed by PEC near Lakeland, Florida (the "Panda-Kathleen
Facility") achieves Financial Closing or the Commercial
Operations Date, PEC shall transfer to a PIC U.S. Entity all
of the Ownership Interests held by PEC in each of Panda-
Kathleen Corporation, a Delaware corporation, and Panda/Live
Oak Corporation, a Delaware corporation, not later than ninety
(90) days following the earlier of Financial Closing or the
Commercial Operations Date with respect to the Panda-Kathleen
Facility.  Such transfer shall occur irrespective of whether
the requirements of Section 2.02(a)(i)-(vii) are satisfied.

          (c)    Notwithstanding anything to the contrary set
forth in Section 2.02(a), with respect to any Eligible Project
that has been acquired by the Transferor after such Project
has achieved the Commercial Operations Date and that is
required to be transferred pursuant to Section 2.02(a), such
transfer shall occur on a date that is not later than ninety
(90) days following the date of such acquisition.

          Section 2.03  Special Exception.

          Notwithstanding anything to the contrary set forth
elsewhere herein, none of Panda International, PEC, or any
Affiliate of either of them shall be required to comply with
the requirements of Section 2.02(a) with respect to any
Ownership Interest in an Eligible Project that is being
developed in phases unless the phases can be legally separated
in a commercially reasonable manner.  If the phases of an
Eligible Project cannot be so separated, then such Eligible
Project shall be treated as having achieved Financial Closing
or reaching Commercial Operatons only when such milestones are
achieved or reached with respect to all phases of such
Eligible Project.

          Section 2.04  Permissive Future Transfers of
Ownership Interests.  If Panda International, PEC, or any
Affiliate of either of them is not required to sell, transfer
or contribute an Ownership Interest to a PIC Entity within the
ninety (90) day period following the earlier of the Financial
Closing or the Commercial Operations Date with respect to a
Future U.S. Project or a Future International Project because
all of the conditions in Section 2.02(a)(i)-(vii) have not
been satisfied within such period, Panda International, PEC,
or such Affiliate may, but shall not be required to, sell,
transfer or contribute such Ownership Interest to a PIC Entity
at any time, provided the conditions in Section
2.02(a)(i)-(vii) are then satisfied.

          Section 2.05  Disposition of Ownership Interests Not
Subject to Transfer.  With respect to an Ownership Interest in
any Eligible Project as to which either Financial Closing or
the Commercial Operations Date has occurred but that was not
subject to transfer pursuant to Section 2.02(a) at the
earliest to occur of such dates, Panda International, PEC, or
any Affiliate of either of them shall be entitled, in its sole
discretion, to retain, sell, transfer, exchange, abandon or
otherwise dispose of, in whole or in part, such Ownership
Interest and any and all rights and interests therein, and no
PIC Entity shall have any right or interest with respect to
such Ownership Interest.

          Section 2.06  Panda International and PEC Covenants.
Panda International and PEC each covenant and agree as
follows:

          (a)  Panda International and PEC shall use, and
shall cause their Affiliates to use, commercially reasonable
efforts to structure the Project Documents relating to each
Eligible Project such that their Ownership Interests in each
such Eligible Project will be eligible for transfer to a PIC
Entity pursuant to Section 2.02(a) or (b), as applicable, and
shall use and cause their Affiliates to use commercially
reasonable efforts to obtain all consents necessary in
connection with any such transfer; and

          (b)  PIC shall cause each PIC Entity to become a
party to this Agreement through the execution of an
appropriate instrument of accession.

          Section 2.07  Additional Provisions.

          (a)  Nothing contained herein shall require that
Panda International, PEC, or any Affiliate of either of them
expend funds on the development, construction, ownership or
operation of any Eligible Project.

          (b)    Nothing contained herein shall be deemed to
prohibit the sale of any Ownership Interest prior to or in
connection with the Financial Closing for any Eligible Project
or to the extent permitted under the Indenture.

                               
                          ARTICLE III
                               
                               
                Representations and Warranties
                               
          Section 3.01  Representations and Warranties
Regarding Panda International, PEC and PIC.

          Each of Panda International, PEC and PIC, as
applicable, hereby represents and warrants to each other as
follows:

          (a)  Due Authorization; Binding Obligation.  Such
party is duly organized and validly existing as a corporation
under the laws of its state of organization and has all
requisite corporate power and authority to execute, deliver
and perform this Agreement.  This Agreement has been duly and
validly authorized, executed and delivered by such party.
This Agreement constitutes the valid and binding obligation of
such party, enforceable in accordance with its terms, except
as enforcement may be limited by bankruptcy and other similar
laws of general application relating to or affecting the
rights and remedies of creditors and to general principles of
equity.

          (b)  Non-Contravention.  The execution, delivery and
performance of this Agreement by such party does not violate
or conflict with (i) any provision of the organizational
documents of such party, (ii)Eany law, rule or regulation of
any federal, state, local or foreign government or agency
thereof, to which such party is subject or (iii)Eany contract
or other agreement binding upon such party.

          (c)  Third-Party and Regulatory Approvals.  Such
party is not required to file, seek or obtain, from any Third
Party or any governmental body or agency, any notice, filing,
authorization, approval, order or consent in connection with
the execution, delivery and performance of this Agreement.

          (d)  Legal Proceedings, etc.  Such party is not
engaged in or a party to or, to such party's knowledge,
threatened with, any suit, investigation, legal action or
other proceeding that, if determined adversely to such party,
would affect the ability of such party to perform its
obligations under this Agreement.  There is no outstanding
order, ruling, decree, judgment or stipulation by or with any
court, administrative agency or other similar authority to
which such party is subject, that could reasonably be expected
to affect such party's ability to perform its obligations
under this Agreement.

          Section 3.02  Representations and Warranties
Regarding the Project Companies.  PEC represents and warrants
to PIC, with respect to each Project Company in which an
Ownership Interest is required to be transferred pursuant to
Section 2.01, the following:

          (a)  Organization.  Such Project Company is a
corporation duly organized, validly existing and in good
standing under the laws of the State of Delaware.  Such
Project Company has full corporate power and authority to
carry on its business as presently conducted by it and to own,
lease and operate its properties and assets.

          (b)  Qualifications, etc.  Such Project Company is
duly qualified to do business as a foreign corporation in the
jurisdictions in which it conducts operations, and neither the
character of the properties owned or held under lease or
license by such company nor the nature of the business
conducted by it requires qualification to do business in any
other jurisdiction, except for such qualifications which if
failed to be obtained would not have a Material Adverse Effect
on the Project Company.

          (c)  Subsidiaries.  Except as set forth on Schedule
3.02(c), such Project Company does not own, directly or
indirectly, any capital stock or security or other equity
interest in, or have any obligation to form or participate in,
any company, partnership, joint venture or other organization
or enterprise.  All capital stock, securities and other equity
interests set forth on Schedule 3.02(c) are owned by the
entities set forth on Schedule 3.02(c) free and clear of all
liens, except for liens created or permitted under the
applicable Project Documents.

          (d)  Legal Proceedings, etc.  Such Project Company
is not a party to or, to PEC's knowledge, is not threatened
with, any suit, investigation, legal action or other
proceeding, before any court, administrative or regulatory
agency, arbitration panel or other similar authority the
outcome of which could reasonably be expected to have a
Material Adverse Effect on such Project Company.  There is no
outstanding order, ruling, decree, judgment or stipulation by
or with any court, administrative agency, arbitration panel or
other similar authority to which such Project Company is
subject that could reasonably be expected to have a Material
Adverse Effect on such Project Company.

          (e)  Capitalization.  PEC owns all of the issued and
outstanding shares of capital stock in such Project Company,
which shares are validly issued, fully paid and nonassessable.
Except as set forth on Schedule 3.02(e), there are no
outstanding options, warrants or other rights to purchase,
obtain or acquire, or any outstanding securities or
obligations convertible into or exchangeable for, or any
voting agreements with respect to, any shares of capital stock
of such Project Company or any other securities or other
equity interests of any such Entity and no such Entity is
obligated, now or in the future, contingently or otherwise, to
issue, purchase or redeem capital stock or any other
securities or other equity interests to or from any Person.
Except as set forth on Schedule 3.02(e), no Entity other than
PEC has a contractual right to participate in the cash flow
related to the Ownership Interests in such Project Company.
True and complete copies of the organizational documents of
such Project Company shall be delivered to the PIC U.S. Entity
to which each Ownership Interest is to be transferred on or
before the date of such transfer.

          (f)  Clear Title.  The Ownership Interest will be
conveyed free and clear of liens or other material rights or
material encumbrances, except for Permitted Liens.

          (g)  Project Documents and Violations.  There are no
Project Document Violations under the Project Documents
relating to such Project Company.  True and complete copies of
all Project Documents relating to such Project Company will be
provided to the PIC U.S. Entity to which the Ownership
Interest in such Project Company will be transferred following
such transfer.

          (h)  Non-contravention.  The consummation of the
transfers contemplated by Section 2.01 will not conflict with
or cause a breach of, or require any consent that has not been
obtained under, the organizational documents with respect to
such Project Company, any Project Document related to such
Project Company, or any applicable law, regulation, permit or
authorization relating to the Ownership Interest or such
Project Company, except to the extent that any such conflict,
breach or failure to obtain such consent could not reasonably
be expected to have a Material Adverse Effect on such Project
Company.

          (i)  Taxes.  No Liens for taxes exist with respect
to any assets or properties of such Project Company, except
for statutory Liens for taxes not yet due and Liens for taxes
that are the subject of a Good Faith Contest.

          (j)  Compliance with Laws.  (i) Such Project Company
is in compliance with all applicable laws and regulations,
except where the failure to so comply could not reasonably be
expected to have a Material Adverse Effect on such Project
Company, (ii) to the knowledge of PEC, no claims or notices of
claims have been received by such Project Company to the
effect that such Project Company is in violation of any
applicable laws or regulations, except for violations that
could not reasonably be expected to have a Material Adverse
Effect on such Project Company and (iii) all permits and
authorizations required by such Project Company to fulfill its
obligations under its respective Project Documents have been
obtained and are in full force and effect, except for permits
or authorizations that are not yet required to be obtained or
as to which the failure to have obtained the same could not
reasonably be expected to have a Material Adverse Effect on
such Project Company.

          (k)  Regulatory Matters.  Such Project Company is
not a "public utility", an "electric utility", an "electric
utility holding company", an "electric utility company", a
"holding company" or any similarly named Entity that is
subject to utility regulation, or a subsidiary or an affiliate
of any of the foregoing, under any applicable law of any state
or the U.S. (including, without limitation, the Public Utility
Holding Company Act of 1935, as amended, and the Federal Power
Act of 1935, as amended).

          Section 3.03  Representations and Warranties
Regarding Transfers of Eligible Projects.  In connection with
each transfer of an Ownership Interest in an Eligible Project
required by Section 2.02(a) or 2.02(b) or permitted by Section
2.04, Panda International or PEC shall represent and warrant
in the instruments of transfer, to the extent that either of
such Entities is the Transferor, or shall cause their
Affiliate to represent and warrant in the instruments of
transfer, if such Affiliate is the Transferor, the following:

          (a)  Organization.  Each Project Ownership Entity in
which an Ownership Interest is to be transferred is duly
organized and validly existing under the laws of the
jurisdiction of its organization.  Each such Project Ownership
Entity has full power and authority to carry on its business
as presently conducted by it and to own, lease and operate its
properties and assets.

          (b)  Qualifications, etc.  Each Project Ownership
Entity in which an Ownership Interest is to be transferred is
duly qualified to do business in the jurisdictions in which it
conducts operations, and neither the character of the
properties owned or held under lease or license by such
Project Ownership Entity nor the nature of the business
conducted by it requires qualification to do business in any
other jurisdiction, except for such qualifications which if
failed to be obtained would not have a Material Adverse Effect
on the Ownership Interest of such Project Ownership Entity.

          (c)  Subsidiaries.  Except as set forth in a
schedule to the instruments of transfer, no Project Ownership
Entity in which such Ownership Interest is to be transferred
owns, directly or indirectly, any capital stock or security or
other interest in, nor has any obligation to form or
participate in, any company, partnership, joint venture or
other organization or enterprise.

          (d)  Legal Proceedings, etc.  No Project Ownership
Entity in which an Ownership Interest is to be transferred is
a party to or, to such Transferor's knowledge, threatened
with, any suit, investigation, legal action or other
proceeding before any court, administrative or regulatory
agency, arbitration panel or other similar authority the
outcome of which could reasonably be expected to have a
Material Adverse Effect on such Project Ownership Entity.
There is no outstanding order, ruling, decree, judgment or
stipulation by or with any court, administrative agency,
arbitration panel or other similar authority to which such
Project Ownership Entity is subject that could reasonably be
expected to have a Material Adverse Effect on the Ownership
Interest of such Project Ownership Entity.

          (e)  Capitalization.  The Ownership Interests to be
transferred are validly issued, fully paid and non-assessable
and there are no outstanding options, warrants or other rights
to purchase, obtain or acquire, or any outstanding securities
or obligations convertible into or exchangeable for, or any
voting agreements with respect to, any member interests,
shares of capital stock or other equity interests of any such
Project Ownership Entity and such Project Ownership Entity is
not obligated, at the time of such transfer or at any time in
the future, contingently or otherwise, to issue, purchase or
redeem capital stock or any other securities or other equity
interests to or from any Person.  Except as set forth in a
schedule to the instruments of transfer, no Entity other than
the Transferor has a contractual right to participate in the
cash flow related to such Ownership Interest.  True and
complete copies of the organizational, charter or partnership
documents of each Project Ownership Entity in which an
Ownership Interest will be transferred pursuant to such
instruments of transfer will be provided to the PIC Entity to
which such Ownership Interest is to be transferred on or
before the effective date of transfer.

          (f)  Clear Title.  The Ownership Interest will be
conveyed free and clear of material liens or other material
rights or material encumbrances, other than those created by
or permitted under the Project Documents relating to the
Ownership Interest or such Project Ownership Entity.

          (g)  Project Documents and Project Document
Violations.  There are no Project Document Violations with
respect to the Project Documents relating to the Ownership
Interest or any Project Ownership Entity to which the
Ownership Interest pertains.  True and complete copies of all
Project Documents relating to the Ownership Interest and the
Project Ownership Entity to which the Ownership Interest
pertains will be provided to the PIC Entity to which such
Ownership Interest will be transferred.

          (h)  Non-contravention.  The consummation of the
transfer of the Ownership Interest will not conflict with or
cause a breach of, or require any consent that has not been
obtained under, any Project Document related to the Ownership
Interest or any Project Ownership Entity to which the
Ownership Interest pertains, or any applicable law,
regulation, permit or authorization, except to the extent that
any such conflict, breach or failure to obtain such consent
could not reasonably be expected to have a Material Adverse
Effect on the Ownership Interest or such Project Ownership
Entity.

          (i)  Taxes.  No liens for taxes exist with respect
to any assets or properties of any Project Ownership Entity to
which such Ownership Interest pertains, except for statutory
liens for taxes not yet due and Liens that could not
reasonably be expected to have a Material Adverse Effect on
the Ownership Interest or such Project Ownership Entity.

          (j)  Compliance with Laws.  (i) Each Project
Ownership Entity to which such Ownership Interest pertains is
in compliance with all applicable laws and regulations, except
where the failure to so comply could not reasonably be
expected to have a Material Adverse Effect on the Ownership
Interest or such Project Ownership Entity, (ii) to the
knowledge of the Transferor, no claims or notices of claims
have been received by such Project Ownership Entity to the
effect that such Project Ownership Entity is in violation of
any applicable laws or regulations, except for violations that
could not reasonably be expected to have a Material Adverse
Effect on the Ownership Interest or such Project Ownership
Entity, and (iii) all permits and authorizations required by
such Project Ownership Entity to fulfill its obligations under
its respective Project Documents have been obtained and are in
full force and effect, except for permits or authorizations
that are not, as of the time of such transfer, required to
have been obtained or as to which the failure to have obtained
the same could not reasonably be expected to have a Material
Adverse Effect on the Ownership Interest or such Project
Ownership Entity.

          (k)  Regulatory Matters.  None of the Project
Ownership Entities in which an Ownership Interest is to be
transferred pursuant to such instruments of transfer is a
"public utility", an "electric utility", an "electric utility
holding company", an "electric utility company", a "holding
company" or any similarly named entity that is subject to
utility regulation, or a subsidiary or an affiliate of any of
the foregoing, under any applicable law of any state or the
U.S. (including, without limitation, the Public Utility
Holding Company Act of 1935, as amended, and the Federal Power
Act of 1935, as amended).

                               
                          ARTICLE IV
                               
                               
                         Miscellaneous
                               
          Section 4.01  Notices.  All notices and other
communications provided for herein (including any
modifications of, or waivers or consents under, this
Agreement) shall be given or made in writing and delivered by
hand, telecopy, courier or U.S. Mail to the intended recipient
at the "Address for Notices" specified below (or, as to any
party, at such other address as will be designated for notice
by such party in a notice to the other party).  Any notice
given pursuant to this Agreement will be deemed effective when
such notice is received (or upon refusal of receipt) by the
addressee; provided that notices received by any party after
its normal business hours (or on a day other than a Business
Day) will be effective on the next Business Day.

          Addresses For Notices:

          To Panda
          International:   Panda Energy International, Inc.
                           Attention:  General Counsel
                           4100 Spring Valley Road
                           Suite 1001
                           Dallas, Texas  75244
                           Telecopy No. (214) 980-6815
                           
          To PEC, PIC or
          a PIC Entity:    Panda Energy Corporation or
                           Panda Interfunding Corporation
                           or PIC Entity
                           c/o Panda Energy International,
                           Inc.
                           Attention: General Counsel
                           4100 Spring Valley Road
                           Suite 1001
                           Dallas, Texas  75244
                           Telecopy No. (214) 980-6815
                           
          Section 4.02  Amendments.  No amendment,
modification, waiver, consent, approval, direction or other
action under this Agreement will be effective unless in
writing and signed by the party to be bound.

          Section 4.03  Assignment.  Except as otherwise
provided in this Section 4.03 no party shall have the right to
assign any of its rights or delegate any of its duties or
obligations under this Agreement to any other Person without
the prior written consent of the other parties hereto, which
consent may be withheld in the consenting party's sole
discretion.  Any such assignment or delegation without such
consent will be void ab initio.  Notwithstanding the foregoing
provisions of this Section 4.03 to the contrary, any party
hereto shall be entitled to assign all of its rights and
delegate all of its duties and obligations under this
Agreement to any successor of such party by merger or to any
purchaser of all or substantially all of the assets of such
party.

          Section 4.04  Successors and Assigns.  Subject to
Section 4.03, this Agreement will be binding upon and inure to
the benefit of the parties hereto and their respective
permitted successors and assigns.

          Section 4.05  Invalidity.  In the event that any one
or more of the provisions contained in this Agreement will,
for any reason, be held invalid, illegal or unenforceable in
any respect, such invalidity, illegality or unenforceability
will not affect any other provision of this Agreement.

          Section 4.06  Counterparts.  This Agreement may be
executed in any number of counterparts, all of which taken
together will constitute one and the same instrument and the
parties hereto may execute this Agreement by signing any such
counterpart.

          Section 4.07  No Oral Agreements.  This Agreement
embodies the entire agreement and understanding between the
parties and supersedes all other agreements and understandings
between such parties relating to the subject matter hereof and
may not be contradicted by evidence of prior, contemporaneous,
or subsequent oral agreements of the parties.

          Section 4.08  Governing Law and Submission to
Jurisdiction.  THIS AGREEMENT WILL BE GOVERNED BY, AND
CONSTRUED IN ACCORDANCE WITH, THE LAWS OF THE STATE OF NEW
YORK, WITHOUT REGARD TO THE PRINCIPLES THEREOF RELATING TO
CONFLICTS OF LAW (EXCEPT SECTION 5-1401 OF THE NEW YORK
GENERAL OBLIGATIONS LAW).

          Section 4.09  Related Party Contracts.  Any Related
Party Contract shall be deemed acceptable for all purposes of
this Agreement if it contains terms and conditions that would
generally be considered in the independent power industry to
represent an arm's length transaction.

          Section 4.10  Effective Date and Term.  This
Agreement will become effective as of the date of issuance of
the Series A Bonds pursuant to the Indenture (the "Effective
Date"), and will terminate (the "Initial Term") on the earlier
of (i) July 31, 2006, or (ii) the date on which neither Panda
International nor PEC nor any Affiliate (excluding PIC and any
PIC Entity) thereof has any Ownership Interest in a Future
U.S. Project or a Future International Project for which a
Power Purchase Agreement has been executed during the period
commencing on the Effective Date and ending on the fifth
anniversary thereof and that is subject to being transferred
to a PIC Entity pursuant to Section 2.02(a) or (b). The
parties hereto will have no further rights or obligations
hereunder following such termination (other than with respect
to any defaults by either party hereunder prior to such
termination).  Notwithstanding the foregoing, Panda
International and PEC shall each have the right, which may be
exercised by either of them independently or by both of them,
to extend the term of this Agreement for up to an additional
five (5) years beyond the Initial Term, if notice of such
extension is given to PIC and to each PIC Entity which becomes
a party to this Agreement not later than thirty (30) days
prior to the expiration of the Initial Term.  Neither PIC nor
any PIC Entity which becomes a party to this Agreement shall
have the right to extend the Initial Term hereof.

          Although this Agreement is dated July 31, 1996, this
Agreement will become effective only on the Effective Date.

          EXECUTED as of the Effective Date.

                          PANDA ENERGY INTERNATIONAL, INC.
                          
                          
                          
                          By:
                          Name:   Robert W. Carter
                          Title:  Chairman of the Board,
                                  President and Chief
                                  Executive Officer
                          
                          
                          
                          PANDA ENERGY CORPORATION
                          
                          
                          
                          By:
                          Name:   Robert W. Carter
                          Title:  Chairman of the Board,
                                  President and Chief
                                  Executive Officer
                          
                          
                          
                          PANDA INTERFUNDING CORPORATION
                          
                          
                          
                          By:
                          Name:   Robert W. Carter
                          Title:  Chairman of the Board,
                                  President and Chief
                                  Executive Officer



                      ________________                          
                          
                          

                           GLOSSARY
                               
                 Additional Projects Contract
                             among
               Panda Energy International, Inc.
                 Panda Energy Corporation and
                Panda Interfunding Corporation
                               
                               
          In addition to such other defined terms as may be
set forth in the Agreement in which this Glossary is included,
as used in such Agreement or in this Glossary, the following
terms have the following respective meanings (capitalized
terms not otherwise defined herein or in the Agreement shall
have the meanings set forth in the Indenture):

          "Additional Series" -- Additional series of Bonds
(other than the Series A Bonds) issued pursuant to the
Indenture and a Series Supplemental Indenture (as defined in
the Indenture).

          "Anticipated Additional Debt" -- The original
principal amount of an Additional Series proposed to be issued
which is equal to the largest principal amount of such
Additional Series that will provide a projected PIC Debt
Service Coverage Ratio and a projected Consolidated Debt
Service Coverage Ratio (if then applicable) of at least 1.7:1
and 1.25:1, respectively, for each Future Ratio Determination
Period, as confirmed by the Consolidating Engineer, assuming,
in respect of the Additional Series proposed to be issued:
(i) a maximum maturity and average life generally available in
the marketplace for debt of a similar nature and (ii) a coupon
rate then prevailing in the market for debt of a similar
nature, and taking into account (a) in the case of the PIC
Debt Service Coverage Ratio, Cash Available for Distribution
from the Project Portfolio and (b) in the case of the
Consolidated Debt Service Coverage Ratio, Cash Available from
Operations (net of any reserve requirements under Project-
level debt and Company-level debt) from the Project Portfolio
(giving effect, in each case, to transfer to the Projected
Portfolio of any Project in respect of which such Additional
Series is proposed to be issued).  In making this analysis,
the Consolidating Engineer shall use generally accepted
financial analysis methods and generally follow the methods
used to calculate the amount of the offering of the Series A
Bonds, including the methods used in the Consolidated Pro
Forma Report for the Series A Bonds.

          "Affiliate" -- With respect to any Person, (a) a
Person directly or indirectly owning, controlling or holding
the power to vote 50 percent or more of the outstanding voting
securities of such other Person, (b) any Person 50 percent or
more of whose outstanding voting securities are directly or
indirectly owned, controlled or held with power to vote, by
such other Person, or (c) any Person directly or indirectly
controlling, controlled by or under common control with, such
other Person.

          "Agreement" -- The Additional Projects Contract
dated as of July 31, 1996 among Panda Energy International,
Inc., Panda Energy Corporation and Panda Interfunding
Corporation, in which this Glossary is included.

          "Bonds" -- Pooled Project bonds of any series issued
under the Indenture and any Series Supplemental Indenture (as
defined in the Indenture).

          "Cash Available for Distribution" -- As defined in
the Indenture.

          "Cash Available from Operations" -- As defined in
the Indenture.

          "Commercial Operations Date" -- With respect to an
Eligible Project, the date of (a) completion of construction
and testing and the functioning of such Eligible Project, and
(b) the satisfaction and discharge of all completion
requirements of, and commencement of regular capacity or
reservation payments under, the purchase, transportation or
other off-take or use contracts for such Eligible Project.

          "Consolidated Debt Service Coverage Ratio" -- As
defined in the Indenture.

          "Consolidating Engineer" -- As defined in the
Indenture.

          "Consolidating Pro Forma Report" -- The report
entitled "Summary of the Consolidated Pro Formas of the Panda-
Rosemary and Panda-Brandywine Power Projects" prepared by ICF
Resources Incorporated, dated July 26, 1996, containing a
summary consolidation of the pro forma financial projections
for the Panda-Brandywine Facility and the Panda-Rosemary
Facility.

          "Control" -- The power to exercise a controlling
influence over the management and policies of an Entity,
directly or indirectly, whether through the ownership of
Equity Interests, by contract or otherwise.

          "Effective Date" -- As defined in Section 4.10 of
the Agreement.

          "Eligible Project" -- Any Future U.S. Project or
Future International Project in which Panda International or
PEC or any Affiliate of either of them (other than PIC or any
direct or indirect subsidiary thereof), holds or acquires an
Ownership Interest.

          "Entity" -- Any corporation, company, voluntary
association, partnership, joint venture, trust, estate,
unincorporated organization, governmental authority or any
other form of legal Person, other than a natural Person.

          "Equity Interests" -- Collectively, stock in
corporations, shares in limited liability and offshore
companies and other partnership or equity interests that
participate in the profits of the underlying Entity.

          "Financial Closing" -- With respect to an Eligible
Project, means closing of the initial construction or
long-term project financing (or acquisition financing after
either of such dates) of such Eligible Project.

          "Future International Project" -- An electric power
generation project (including businesses substantially related
thereto, such as a steam host affiliated therewith) being
developed, constructed, owned or operated in a country other
than the U. S., except for any such project that is included
within the definition of Future U.S. Project.

          "Future Ratio Determination Period" -- As defined in
the Indenture.

          "Future U.S. Project" -- An electric power
generation project (including businesses substantially related
thereto, such as a steam host affiliated therewith) being
developed, constructed, owned or operated in the U.S. (other
than the projects being developed, constructed, owned or
operated by the Project Companies), or (i) being developed,
constructed, owned or operated in a country other than the
U.S. and (ii) as to which U.S. tax deferred status is not
being sought.

          "Glossary" -- This Glossary to the Agreement.

          "Indenture" -- The Trust Indenture dated as of July
31, 1996 by and among the Issuer, PIC and the Trustee, as
supplemented by any Series Supplemental Indenture thereto.

          "Initial Term" -- As defined in Section 4.10 of this
Agreement.

          "Ownership Interest" -- Collectively, with respect
to any Eligible Project, Equity Interests or other securities
in the corresponding Project Company or other Project
Ownership Entity representing (i) at least a direct or
indirect 50% ownership or equivalent interest in an Eligible
Project, or (ii) at least a direct or indirect 25% ownership
interest in, and Control over, an Eligible Project, provided,
that no other Ownership Interest represents greater control
over such Eligible Project.  An Ownership Interest may be in
the form of Equity Interests or other securities in a Project
Company, or in a Project Ownership Entity that owns (directly
or through one or more Project Ownership Entities) Equity
Interests or other securities in a Project Company.

          "Panda-Brandywine Facility" -- The 230 MW natural
gas-fired, combined-cycle cogeneration facility being
constructed and located in Brandywine, Prince George's County,
Maryland.

          "Panda-Kathleen Facility" -- The natural gas-fired,
combined-cycle cogeneration facility to be located near
Lakeland, Florida that is being developed by PEC.

          "Panda-Rosemary Facility" -- The 180 MW natural gas-
fired, combined-cycle cogeneration facility located in Roanoke
Rapids, North Carolina.

          "Payment Date" -- As defined in the Indenture.

          "Person" -- Any natural person or Entity.

          "PIC Debt Service Coverage Ratio" -- As defined in
the Indenture.

          "PIC Entity" -- Any PIC U.S. Entity or PIC
International Entity.

          "PIC International Entity" -- Any Entity (i) that
100% of its voting capital stock or other voting equity
interest (other than directors' qualifying shares mandated by
applicable law and de minimis shares issued to comply with
legal requirements for a minimum number of shareholders), is
owned directly by PIC and (ii) that holds or has been
established to hold an Ownership Interest in a Future
International Project.

          "PIC U.S. Entity" -- Any Entity (i) that 100% of its
voting capital stock or other voting equity interest is owned
directly by PIC and (ii) that holds or has been established to
hold an Ownership Interest in a Future U.S. Project.

          "Power Purchase Agreement" -- A power purchase
agreement or similar agreement for the sale of electric
capacity and/or electric energy to a utility or other
purchaser from an Eligible Project.

          "Project" -- As defined in the Indenture.

          "Project Company" -- Each of Panda-Rosemary
Corporation, a Delaware corporation, PRC II Corporation, a
Delaware corporation, Panda-Brandywine Corporation, a Delaware
corporation, Panda Energy Corporation, a Delaware corporation,
and Brandywine Water Company, a Delaware corporation.

          "Project Document Violation" -- Any breach,
violation or default (or event that with notice or the lapse
of time, or both, would constitute a breach, violation or
default) under a Project Document that could reasonably be
expected to have a Material Adverse Effect on the
corresponding Ownership Interest.  Any such breach, violation
or default that would, if unremedied, give rise to a right to
terminate (or accelerate indebtedness under) a Project
Document will be deemed to have a Material Adverse Effect on
the corresponding Ownership Interest.

          "Project Documents" -- With respect to an Eligible
Project, a Project Company, a Project Ownership Entity or any
Ownership Interest therein, the contracts, agreements,
licenses and permits (including all amendments thereto) that
burden or benefit (in any material respect) such Eligible
Project, Project Company, Project Ownership Entity or
Ownership Interest, including without limitation contracts and
agreements relating to the project construction, financing or
operation.  The Project Documents may include one or more
Related Party Contracts and Shareholder Commitments.

          "Project Ownership Entities" -- Collectively, with
respect to any Eligible Project, an Entity (excluding any PIC
Entity or any direct or indirect parent of such PIC Entity)
that is (i) the direct or indirect owner of a Project or
(ii) that is obligated under or a guarantor of Project Debt or
that has granted a security interest in any of its assets
(including Project cash flows), other than the capital stock
of any of its Subsidiaries (and any dividends or other
distributions on such capital stock and proceeds therefrom),
to secure the payment of Project Debt or the performance of
any Project Document.

          "Project Portfolio" -- As defined in the Indenture.

          "Rating Agency Confirmation" -- Confirmation by any
two of the three Top Tier Rating Agencies that then maintains
a rating on the Bonds (all of which Rating Agencies shall be
requested to provide such confirmation) to the effect that the
rating on the Bonds will not be reduced as a result of the
transfer of an Ownership Interest, including without
limitation as a result of the issuance of Additional Series in
an amount equal to the Anticipated Additional Debt.

          "Related Party Contract" -- Any contract burdening
or benefiting an Eligible Project pursuant to which Panda
International or any Affiliate of it is required to perform
services for or is entitled to obtain benefits from such
Project, including any marketing, capacity, operations and
maintenance, fuel management or fuel supply contract; provided
that a Related Party Contract shall not include any
Shareholder Commitment.

          "Series A Bonds" -- The 11-5/8% Pooled Project
Bonds, Series A due 2012, issued pursuant to the Indenture.

          "Shareholder Commitment" -- Any guarantee,
indemnity, other liability, undertaking or commitment of Panda
International, PEC or any Affiliate of either of them entered
into in connection with the development, acquisition,
financing or ownership of an Eligible Project or an Ownership
Interest therein, in favor of one or more of the corresponding
Project Ownership Entities or any lender, supplier, customer
or governmental Entity for the primary purpose of providing
financial or other credit support with respect to the Eligible
Project or the Ownership Interest therein.

          "Third Party" -- With respect to an Entity, any
person that is not an Affiliate of such Entity.

          "Top Tier Rating Agencies" -- Standard and Poor's,
Moody's Investors Service, Inc. and Duff & Phelps Credit
Rating Co., and any successor to any of the foregoing, and any
other firm that in the regular course of its business
evaluates and issues ratings on bonds and other debt
instruments and whose ratings are generally recognized as
having significant influence in the debt financing markets for
similar debt offerings.

          "Transferor" -- Panda International, PEC, or any
Affiliate of either of them, as the case may be, that holds an
Ownership Interest that has been, is being, or will be
transferred to any PIC Entity pursuant to this Agreement.

          "U.S." -- All states, commonwealths, territories and
possessions of the United States of America, as of the date
hereof.

EXHIBIT 10.76
                   NON-PETITION AGREEMENT
                              
          NON-PETITION AGREEMENT dated as of July 31,  1996,
among  Panda  Interfunding Corporation,  Panda  Interholding
Corporation, Panda-Rosemary Corporation, PRC II Corporation,
Panda-Rosemary    Funding    Corporation    (the    "Funding
Corporation"),  each  a  Delaware  corporation,  and  Panda-
Rosemary,   L.P.,   a  Delaware  limited  partnership   (the
"Partnership").
          
          WHEREAS,   the  Funding  Corporation  will   issue
$111,400,000 principal amount of 8-5/8 percent First  Mortgage
Bonds due 2016 (the "Bonds"); and
          
          WHEREAS,  each of the parties hereto  acknowledges
that it will realize substantial direct or indirect benefits
from the issuance of the Bonds; and
          
          WHEREAS,  the  execution  and  delivery  of   this
Agreement by each of the parties hereto is required  by  (i)
the  Purchase Agreement dated as of July 26, 1996 among  the
Partnership,  the  Funding  Corporation  and   Jefferies   &
Company,  Inc. as a condition precedent to the effectiveness
of  the  parties' obligations under said Purchase Agreement,
and  (ii)  Fleet  National Bank, as trustee (the  "Trustee")
under  the  Trust Indenture dated as of July  31,  1996,  as
supplemented by the First Supplemental Indenture dated as of
July   31,   1996  (the  "Indenture"),  among  the   Funding
Corporation, the Trustee and the Partnership, as a condition
to release of the preceeds of the Bond;
          
          NOW,  THEREFORE, for and in consideration  of  the
premises and mutual covenants herein contained and for other
good and valuable consideration, the receipt and adequacy of
which are hereby acknowledged, the parties hereto, intending
to  be  legally bound, do hereby covenant and agree for  the
benefit  of  each  other  and the Trustee  that,  until  one
hundred  twenty-four (124) days after the  satisfaction  and
discharge of the Indenture, none of the parties hereto shall
file,  join  in,  or  otherwise cause  the  filing  of,  any
bankrufptcy,  reorganization,  arrangment,  insolvency,   or
liqudation proceeding or other proceeding under any  federal
or state bankruptcy or similar laws against any of the other
parties hereto.
          
          IN  WITNESS  WHEREOF, the undersigned  have  cause
this  Agreement to be duly executed by their duly authorized
officers, all as of the date first written above.


Panda Interfunding Corporation


By: __________________________
Name:  Robert W. Carter
Title: Chairman of the Board,
       President and Chief
       Executive Officer

Panda Interholding Corporation


By:  __________________________
Name:  Robert W. Carter
Title: Chairman of the Board,
       President and Chief
       Executive Officer

Panda-Rosemary Corporation


By:  __________________________
Name:  Robert W. Carter
Title: Chairman of the Board,
       President and Chief
       Executive Officer


PRC II Corporation


By:  ___________________________
Name:  Robert W. Carter
Title: Chairman of the Board,
       President and Chief
       Executive Officer


Panda-Rosemary Funding Corporation


By:  ______________________________
Name:  Robert W. Carter
Title: Chairman of the Board,
       President and Chief
       Executive Officer


Panda-Rosemary, L.P.

By:  Panda-Rosemary Corporation,
     General Partner


     By:  __________________________
     Name:  Robert W. Carter
     Title: Chairman of the Board,
            President and Chief
            Executive Officer


EXHIBIT 10.77
                   NON-PETITION AGREEMENT

          NON-PETITION AGREEMENT dated as of July 31, 1996,

among Panda Funding Corporation (the "Issuer"), Panda Interholding

Corporation, Panda Interfunding Corporation (the "Company"), 

each a Delaware corporation, Panda (Cayman) Interfunding Company, 

a Cayman Islands exempted company. 


          WHEREAS, the Issuer will issue $105,525,000 principal

amount of 11-5/8% Pooled Project Bonds due 2012 (the "Bonds");

and


          WHEREAS, each of the parties hereto acknowledges

that it will realize substantial direct or indirect benefits

from the issuance of the Bonds; and


         WHEREAS, the execution and delivery of this Agreement

by each of the parties hereto is required by (i) the Purchase

Agreement dated as of July 26, 1996 among the Company, the Issuer

and Jefferies & Company, Inc. as a condition precedent to the

effectiveness of the parties' obligations under said Purchase

Agreement, and (ii) Bankers Trust Company, as trustee (the "Trustee")

under the Trust Indenture dated as of July 31, 1996, as supplemented

by the First Supplemental Indenture dated as of July 31, 1996 (the

"Indenture"), among the Issuer, the Trustee and the Company, as a

condition to release of the proceeds of the Bonds;


          NOW, THEREFORE, for and in consideration of the

premises and mutual covenants herein contained and for other

good and valuable consideration, the receipt and adequacy of

which are hereby acknowledged, the parties hereto, intending

to be legally bound, do hereby covenant and agree for the

benefit of each other and the Trustee that, until one hundred

twenty-four (124) days after the satisfaction and discharge of 

the Indenture, none of the parties hereto shall file, join in, 

or otherwise cause the filing of, any bankruptcy, reorganization,

arrangement, insolvency, or liquidation proceeding or other 

proceeding under any federal or state bankruptcy or similar laws

against any of the other parties hereto.


          IN WITNESS WHEREOF, the undersigned have cause

this Non-Petition Agreement to be duly executed by their duly 

authorized officers, all as of the date first written above.


                         Panda Interfunding Corporation
                         

                         By:
                         Name:  Robert W. Carter
                         Title: Chairman of the Board,
                                President and Chief
                                Executive Officer
                         
                         
                         Panda Interholding Corporation
                         
                         
                         By:
                         Name:  Robert W. Carter
                         Title: Chairman of the Board,
                                President and Chief
                                Executive Officer
                         
                         
                         Panda Funding Corporation
                         
                         
                         By:
                         Name:  Robert W. Carter
                         Title: Chairman of the Board,
                                President and Chief
                                Executive Officer
                         

                         Panda (Cayman) Interfunding Company
                         
                         
                         By:
                         Name:  Robert W. Carter
                         Title: Chairman of the Board,
                                President and Chief Executive Officer


EXHIBIT 12.00

<TABLE>
PANDA INTERFUNDING
RATIO OF EARNINGS TO FIXED CHARGES
(Dollars in Thousands)
<CAPTION>
                                          ----------------Year Ended December 31,----------------      -Six Months Ended June 30,-
                                          1991       1992     1993      1994     1995       1995         1995     1996      1996
                                                                                           Pro Forma                     Pro Forma
                                          -----     -----     -----     -----    -----     -----        -----    -----     ------
<S>                                       <C>       <C>       <C>      <C>      <C>        <C>          <C>     <C>        <C>
Including capitalized interest:
 Income(loss) before minority interest    $3,573    $4,957    $4,502   $5,242    $3,045    $(6,695)    $2,345    $  (70)   $(4,442)
 
 Interest expense                         15,414    11,478    11,066   11,018    11,716     21,875      5,669     6,370     10,942
 Amortization of debt issue costs            493       436       502      600       554        312        273       282        170
 Capitalized interest                                                     803     5,793      5,793      1,360     6,225      6,225
                                          ------    ------    ------   ------    ------     ------      -----    ------     ------
  Total fixed charges                     15,907    11,914    11,568   12,421    18,063     27,980      7,302    12,877     17,337

 Earnings before fixed charges            19,480    16,871    16,070   16,860    15,315     15,492      8,287     6,582      6,670

 Ratio of earnings to fixed charges         1.22      1.42      1.39     1.36      0.85       0.55       1.13      0.51       0.38

 Deficiency in coverage of fixed charges                                        $(2,748)   (12,488)             $(6,295)   $(10,667)

Excluding capitalized interest:

 Earnings before fixed charges           $19,480   $16,871   $16,070  $16,860   $15,315   $15,492      $8,287   $ 6,582    $  6,670
 Total fixed charges excluding 
  capitalized interest                    15,907    11,914    11,568   11,618    12,270    22,187       5,942     6,652      11,112

 Ratio of earnings to fixed charges,
  excluding capitalized interest            1.22      1.42      1.39     1.45      1.25      0.70        1.39      0.99        0.60

 Deficiency in coverage of fixed 
  charges, excluding capitalized
  interest                                                                                $(6,695)              $   (70)    $(4,442)

</TABLE>


                                                    EXHIBIT 21.00

                                
                                
         SUBSIDIARIES OF PANDA INTERFUNDING CORPORATION
                                


                                   Jurisdiction of
Name of Entity                     Organization

Panda Funding Corporation               Delaware
Panda Cayman Interfunding Corporation   Cayman Islands, B.W.I.
Panda Interholding Corporation          Delaware
Panda-Rosemary Corporation              Delaware
PRC II Corporation                      Delaware
Panda-Rosemary, L.P.                    Delaware
Panda-Rosemary Funding Corporation      Delaware
Panda Brandywine Corporation            Delaware
Panda Energy Corporation                Delaware
Brandywine Water Company                Delaware
Panda-Brandywine, L.P.                  Delaware




            SUBSIDIARIES OF PANDA FUNDING CORPORATION
                                
                              None.


EXHIBIT 23.01

             CONSENT OF INDEPENDENT ACCOUNTANTS

We hereby consent to the use in the Prospectus constituting part of this 
Registration Statement on Form S-1 of our report dated May 20, 1996, 
relating to the financial statements of Panda Interfunding as of December 31,
1994 and 1995 and for each of the three years in the period ended December 31,
1995, which appears in such Prospectus.  We also consent to the reference 
to us under the heading "Experts" in such Prospectus.





/s/  PRICE WATERHOUSE LLP
PRICE WATERHOUSE LLP

Dallas, Texas
October 11, 1996



EXHIBIT 23.03
                      [ICF RESOURCES INCORPORATED LETTERHEAD]


October 11, 1996



Panda Interfunding Corporation
Panda Funding Corporation
c/o Panda Energy International, Inc.
4100 Spring Valley Road
Suite 1001
Dallas, Texas  75244

Re:  Consultant's Report

Ladies and Gentlemen:

We consent to the use of (i) our report entitled "Independent Panda-Brandywine 
Pro Forma Projections" and our Officer's Certificate, of even date herewith, 
related thereto, and (ii) our report entitled "Summary of the Consolidated Pro 
Formas of the Panda Rosemary and Panda Brandywine Power Projects" and our 
Officer's Certificate, of even date herewith, related thereto, in the 
Prospectus (the "Prospectus") relating to the offering of Pooled Project 
Bonds, Series A-1 due 2012 offered by Panda Funding Corporation and included 
in the registration statement on Form S-1 by Panda Interfunding Corporation 
and Panda Funding Corporation and the inclusion of such reports and 
certificates as Appendices to the Prospectus.

We also consent to the statements by Burns & McDonnell in their report (and the
summary thereof) included in the Prospectus, that they have relied on our 
report entitled "Independent Assessment of the Dispatchability of the 
Panda-Rosemary Project".

We also consent to the statements by C.C. Pace Resources, Inc., in their report
included in the Prospectus, that they have relied on our reports referenced 
above.

We also consent to the statements by Pacific Energy Systems, Inc., in their 
report included in the Prospectus, that they have relied on our reports 
referenced above.

We also hereby consent to being referred to (i) under the term "Consolidating
Engineer" provided that it is understood that ICF Resources Incorporated did 
not perform engineering services in connection with its work relating to the
Prospectus, and (ii) as experts under the heading "Independent Engineers and
Consultants" in the Prospectus.

All of the above-referenced ICF Resources Incorporated reports were prepared
pursuant to the terms of the Consulting Agreement(s) between ICF Resources and
Panda Energy International.

                              ICF RESOURCES, INCORPORATED


                              By:  /s/  B. S. Venkateshwara
                              Name:  B. S. Venkateshwara
                              Title: Vice President
                              

  
EXHIBIT 23.04
               [BURNS & MCDONNELL LETTERHEAD]



October 11, 1996





Panda Interfunding Corporation
Panda Funding Corporation
c/o Panda Energy International, Inc.
4100 Spring Valley Road
Suite 1001
Dallas, TX  75244

Re:  Independent Engineer's Report

Ladies and Gentlemen:

We consent to the use of our report entitled "Panda-Rosemary Cogeneration 
Project Assessment Report for Potential Investors at the Request of Panda 
Energy Corporation" and the Officer's Certificate, of even date herewith, 
related thereto in the Prospectus (the "Prospectus") relating to the offering
of Pooled Project Bonds, Series A-1 due 2012 offered by Panda Funding 
Corporation and included in the registration statement on Form S-1 by Panda 
Interfunding Corporation and Panda Funding Corporation, and to the inclusion 
of such report and certificate as an Appendix to the Prospectus.

We also consent to the statements by ICF Resources, Incorporated in their 
reports (and the summaries thereof) included in the Prospectus, that they have 
relied on our report referenced above, and we authorize such reliance.

We also hereby consent to the reference to us as experts under the heading 
"Experts-Independent Engineers and Consultants" in the Prospectus. 

Sincerely,

BURNS & MCDONNELL


By:  /s/ Michael W. McComas
Name:  Michael W. McComas
Title: Vice President





EXHIBIT 23.05
                [BENJAMIN SCHLESINGER AND ASSOCIATES LETTERHEAD]



October 11, 1996





Panda Interfunding Corporation
Panda Funding Corporation
c/o Panda Energy International, Inc.
4100 Spring Valley Road
Suite 1001
Dallas, Texas  75244

Re:  Fuel Consultant's Report

Ladies and Gentlemen:

We consent to the use of our report entitled "Assessment of Fuel Price, Supply 
and Delivery Risks for the Panda-Rosemary Cogeneration Project" and the 
Officer's Certificate, of even date herewith, related thereto in the 
Prospectus (the "Prospectus") relating to the offering of Pooled Project 
Bonds, Series A-1 due 2012 offered by Panda Funding Corporation and included 
in the registration statement on Form S-1 by Panda Interfunding Corporation 
and Panda Funding Corporation, and to the inclusion of such report and 
certificate as an Appendix to the Prospectus.

We also hereby consent to the reference to us as experts under the heading 
"Experts-Independent Engineers and Consultants" in the Prospectus. 


                     BENJAMIN SCHLESINGER AND ASSOCIATES, INC.


                    By:   /s/  Benjamin Schlesinger, Ph.D.
                    Name:     Benjamin Schlesinger
                    Title:    President




EXHIBIT 23.06

             [PACIFIC ENERGY SYSTEMS LETTERHEAD]


October 11, 1996




Panda Interfunding Corporation
Panda Funding Corporation
c/o Panda Energy International, Inc.
4100 Spring Valley Road
Suite 1001
Dallas, Texas  75244

Re:  Independent Engineer's Report

Ladies and Gentlemen:

We consent to the use of our report entitled "Independent Engineer's Report, 
Panda-Brandywine Cogeneration Project" and our Officer's Certificate, of even 
date herewith, related thereto in the Prospectus (the "Prospectus") relating 
to the offering of Pooled Project Bonds, Series A-1 Due 2012 offered by Panda 
Funding Corporation and included in the registration statement on Form S-1 by 
Panda Interfunding Corporation and  Panda Funding Corporation, and to the 
inclusion of such report and certificate as an Appendix to the Prospectus.

We also consent to the statements by ICF Resources, Incorporated in their 
reports (and the summaries thereof) included in the Prospectus, that they have
relied on our report above and we authorize such reliance.

We also consent to the statements by C.C. Pace Resources, Inc., in their 
report included in the Prospectus, that they have relied on our report 
referenced above and we authorize such reliance.

We also hereby consent to the reference to us as experts under the heading 
"Experts-Independent Engineers and Consultants" in the Prospectus.

                              PACIFIC ENERGY SYSTEMS


                              By: /s/  John R. Martin
                              John R. Martin
                              President
                              




EXHIBIT 23.07
                   [C.C. PACE LETTERHEAD]





October 11, 1996



Panda Interfunding Corporation
Panda Funding Corporation
c/o Panda Energy International, Inc.
4100 Spring Valley Road
Suite 1001
Dallas, Texas  75244

Re:  Fuel Consultant's Consent

Ladies and Gentlemen:

We consent to the use in the Prospectus constituting part of the registration 
statement on Form S-1 by Panda Interfunding Corporation and Panda Funding 
Corporation relating to the offering of Pooled Project Bonds, Series A-1 due 
2012 by Panda Funding Corporation (the "Prospectus") of our report dated 
July 2, 1996 entitled "Panda-Brandywine, L.P. Generating Facility Fuel 
Consultant's Report" (the "Report") and our Officer's Certificate of even date
herewith related thereto, which are included as an Appendix to the Prospectus,
and to the reference to us as experts under the heading "Experts-Independent 
Engineers and Consultants" in the Prospectus.

We also consent to the statements by ICF Resources, Incorporated in their 
reports included in the Prospectus, that they have relied on the Report and we
authorize such reliance.

                              C.C. PACE RESOURCES, INC.


                              By: /s/  Daniel E. White
                              Daniel E. White

                              Title: Senior Vice President
                              



___________________________________________________________________________

                               UNITED STATES
                    SECURITIES AND EXCHANGE COMMISSION
                         WASHINGTON, D.C.   20549
                           ____________________
                                 FORM T-1

        STATEMENT OF ELIGIBILITY UNDER THE TRUST INDENTURE ACT OF
        1939 OF A CORPORATION DESIGNATED TO ACT AS TRUSTEE
      
        CHECK IF AN APPLICATION TO DETERMINE ELIGIBILITY OF A
        TRUSTEE PURSUANT TO SECTION 305(b)(2) ___________
                      ______________________________
                                     
                           BANKERS TRUST COMPANY
            (Exact name of trustee as specified in its charter)

NEW YORK                                          13-4941247
(Jurisdiction of Incorporation or                 (I.R.S. Employer
organization if not a U.S. national bank)         Identification no.)


FOUR ALBANY STREET
NEW YORK, NEW YORK                                10006
(Address of principal                             (Zip Code)
executive offices)

                             Bankers Trust Company
                             Legal Department
                             130 Liberty Street, 31st Floor
                             New York, New York  10006
                             (212) 250-2201
                     (Name, address and telephone number of agent for service)
                     _________________________________

                         Panda Funding Corporation
                      Panda Interfunding Corporation
            (Exact name of obligor as specified in its charter)

Delaware                                          75-2660911
                                                  75-2660915
(State or other jurisdiction of                   (I.R.S. employer
Incorporation or organization)                    Identification no.)

4100 Spring Valley Road
Suite 1001
Dallas, Texas                                          75244
(Address of principal executive offices)               (Zip Code)

              11 5/8% Pooled Project Bonds, Series A due 2012
              11 5/8% Pooled Project Bonds, Series A-1 due 2012
                    (Title of the indenture securities)





Item   1. General Information.
          Furnish the following information as to the trustee.
     
          (a)   Name and address of each examining or supervising authority to 
                which it is subject.

               Name                                         Address

               Federal Reserve Bank (2nd District)          New York, NY
               Federal Deposit Insurance Corporation        Washington, D.C.
               New York State Banking Department            Albany, NY

          (b)  Whether it is authorized to exercise corporate trust powers.

               Yes.

Item   2. Affiliations with Obligor.

          If the obligor is an affiliate of the Trustee, describe each such
          affiliation.

          None.

Item   3. -15. Not Applicable

Item  16. List of Exhibits.

          Exhibit 1 -     Restated Organization Certificate of Bankers Trust 
                          Company dated August 7, 1990 and Certificate of 
                          Admendment of the Organization Certificate of 
                          Bankers Trust Company dated March 21, 1996, copy 
                          attached.

          Exhibit 2 -     Certificate of Authority to commence business - 
                          Incorporated herein by reference to Exhibit 2 filed 
                          with Form T-1 Statement, Registration No. 33-21047.


          Exhibit 3 -     Authorization of the Trustee to exercise corporate 
                          trust powers - Incorporated herein by reference to 
                          Exhibit 2 filed with Form T-1 Statement, Registration
                          No. 33-21047.

          Exhibit 4 -     Existing By-Laws of Bankers Trust Company, dated as 
                          amended on October 19, 1995. - Incorporated herein 
                          by reference to Exhibit 4 filed with Form T-1 
                          Statement, Registration No. 33-65171.

          Exhibit 5 -     Not applicable.

          Exhibit 6 -     Consent of Bankers Trust Company required by Section 
                          321(b) of the Act. - Incorporated herein by 
                          reference to Exhibit 4 filed with Form T-1 
                          Statement, Registration No. 22-18864.

          Exhibit 7 -     A copy of the latest report of condition of Bankers 
                          Trust Company dated as of June 30, 1996.

          Exhibit 8 -     Not Applicable.

          Exhibit 9 -     Not Applicable.



                                 SIGNATURE



     Pursuant to the requirements of the Trust Indenture Act of 1939, as
amended, the trustee, Bankers Trust Company, a corporation organized and
existing under the laws of the State of New York, has duly caused this
statement of eligibility to be signed on its behalf by the undersigned,
thereunto duly authorized, all in The City of New York, and State of New York, 
on the 8th day of October, 1996.


                              BANKERS TRUST COMPANY



                              By:  /s/  Scott Thiel
                                   Scott Thiel
                                   Assistant Vice President





Legal Title of Bank: Bankers Trust Company   Call Date: 6/30/96   
ST-BK: 36-4840      FFIEC 031
Address:   130 Liberty Street      Vendor ID: D     CERT:  00623    Page RC-1
City, State ZIP: New York, NY  10006                                    11
FDIC Certificate No.:    0   0   6   2   3

Consolidated Report of Condition for Insured Commercial
and State-Chartered Savings Banks June 30, 1996

All schedules are to be reported in thousands of dollars.  Unless otherwise 
indicated, reported the amount outstanding as of the last business day of the 
quarter.

Schedule RC--Balance Sheet

                                                     _______________
                                                             C400
                  Dollar Amounts in Thousands     RCFD  Bil Mil Thou
- ------------------------------------------------------------------------------
ASSETS                                            / / / / / / / / / /  
1.  Cash and balances due from depository         
    institutions (from Schedule RC-A):            / / / / / / / / / / 
    a.  Noninterest-bearing balances and currency  
        and coin(1) ...........................    0081          1,631,000 1.a.
    b.  Interest-bearing balances(2)...........    0071          2,066,000 1.b.
2.  Securities:                                   / / / / / / / / / / 
    a.   Held-to-maturity securities 
         (from Schedule RC-B, column A) .......    1754                  0 2.a.
    b.   Available-for-sale securities 
         (from Schedule RC-B, column D)........    1773          3,761,000 2.b.
3.  Federal funds sold and securities purchased 
    under agreements to resell in domestic offices 
    of the bank and of its Edge and Agreement 
    subsidiaries, and in IBFs:                   / / / / / / / / / /
    a.   Federal funds sold.....................   0276          5,162,000 3.a.
    b.   Securities purchased under agreements to 
         resell.................................   0277          4,192,000 3.b.
4.  Loans and lease financing receivables:       / / / / / / / / / /
    a.   Loans and leases, net of unearned income 
         (from Schedule RC-C)   
         RCFD 2122 24,849,000                   / / / / / / / / / /        4.a.
    b.   LESS:  Allowance for loan and lease 
         losses.................................
         RCFD 3123 923,000                      / / / / / / / / / /        4.b.
    c.   LESS:  Allocated transfer risk reserve 
         RCFD  3128      0                      / / / / / / / / / /        4.c.
    d.   Loans and leases, net of unearned income,     
         allowance, and reserve (item 4.a minus 
         4.b and 4.c).............................  2125        23,926,000 4.d.
5.  Assets held in trading accounts...............  3545        33,052,000 5.

6.  Premises and fixed assets (including capitalized
    leases).......................................  2145           858,000 6.

7.  Other real estate owned (from Schedule RC-M)..  2150           216,000 7.

8.  Investments in unconsolidated subsidiaries and 
    associated companies (from Schedule RC-M)       2130           271,000 8.

9.  Customers' liability to this bank on acceptances 
    outstanding...................................  2155           572,000 9.

10. Intangible assets (from Schedule RC-M)........  2143            18,000 10.

11. Other assets (from Schedule RC-F).............  2160         7,612,000 11.

12. Total assets (sum of items 1 through 11)......  2170        83,337,000 12.

__________________________
(1)  Includes cash items in process of collection and unposted debits.
(2)  Includes time certificates of deposit not held in trading accounts.






Legal Title of Bank:  Bankers Trust Company    Call Date: 6/30/96  
ST-BK:  36-4840         FFIEC  031
Address:  130 Liberty Street      Vendor ID: D   CERT:  00623     Page  RC-2
City, State Zip: New York, NY  10006                              12
FDIC Certificate No.:   0   0   6   2   3

Schedule RC--Continued
                  Dollar Amounts in Thousands   / / / / / / Bil  Mil Thou
- -------------------------------------------------------------------------------
LIABILITIES                                    / / / / / / / / / / 
13.    Deposits:                               / / / / / / / / / / 
       a. In domestic offices (sum of totals 
          of columns A and C from Schedule RC-E, 
          part I)                             RCON 2200     9,040,000  13.a.
          (1)   Noninterest-bearing(1) 
                  RCON 6631 3,569,000........../ / / / / / / / / /     13.a.(1)
          (2)  Interest-bearing ...............
                  RCON 6636 5,471,000........../ / / / / / / / / /     13.a.(2)
        b. In foreign offices, Edge and Agreement 
           subsidiaries, and IBFs (from Schedule 
           RC-E part II)                     RCFN 2200     19,648,000  13.b.
           (1)  Noninterest-bearing 
                  RCFN 6631   494,000.......... / / / / / / / / / /    13.b.(1)
           (2)  Interest-bearing 
                  RCFN 6636 19,154,000........ / / / / / / / / / /     13.b.(2)

14.    Federal funds purchased and securities sold
       under agreements to repurchase in domestic 
       offices of the bank and of its Edge and 
       Agreement subsidiaries, and in IBFs:   / / / / / / / / / / 
       a.   Federal funds purchased..........RCFD 0278       2,564,000  14.a.
       b.   Securities sold under agreements to 
            repurchase.......................RCFD 0279         790,000  14.b.

15.    a.   Demand notes issued to the U.S. 
            Treasury.........................RCON 2840               0  15.a.
       b.   Trading liabilities..............RCFD 3548      18,177,000  15.b.

16.    Other borrowed money:                  / / / / / / / / / / 
       a.   With original maturity of one year or 
            less.............................RCFD 2332      16,421,000  16.a.
       b.   With original maturity of more than 
            one year.........................RCFD 2333       3,388,000  16.b.

17.    Mortgage indebtedness and obligations under 
       capitalized leases....................RCFD 2910          31,000  17.

18.    Bank's liability on acceptances executed
       and outstanding.......................RCFD 2920         572,000  18.

19.    Subordinated notes and debentures.....RCFD 3200       1,227,000  19.

20.    Other liabilities (from Sch. RC-G)....RCFD 2930       6,911,000  20.

21.    Total liabilities (sum of items 13 
       through 20)...........................RCFD 2948      78,769,000  21.

22.    Limited-life preferred stock and related 
       surplus...............................RCFD 3282               0  22.

EQUITY CAPITAL                                      / / / / / / / / / / 

23.    Perpetual preferred stock and related 
       surplus...............................RCFD 3838         500,000  23.

24.    Common stock..........................RCFD 3230       1,002,000  24.

25.    Surplus (exclude all surplus related to 
       preferred stock)......................RCFD 3839         528,000  25.

26.    a.   Undivided profits and capital 
            reserves.........................RCFD 3632       2,915,000  26.a.
       b.   Net unrealized holding gains (losses) 
            on available-for-sale securities.RCFD 8434      (   5,000)  26.b.

27.    Cumulative foreign currency translation 
       adjustments...........................RCFD 3284      ( 372,000)  27.

28.    Total equity capital (sum of items 23 
       through 27)...........................RCFD 3210       4,568,000  28.

29.    Total liabilities, limited-life preferred
       stock, and equity capital (sum of items 21, 
       22, and 28)...........................RCFD 3300      83,337,000  29.


Memorandum
To be  reported only with the March Report of Condition.
   1.  Indicate in the box at the right the number of the 
       statement below that best describes the most
       comprehensive level of auditing work performed for 
       the bank by independent external auditors as of any          Number
       date during 1995..................... RCFD 6724             N/A   M.1

1      =   Independent audit of the bank conducted in  
           accordance with generally accepted auditing
           standards by a certified public accounting
           firm which submits a report on the bank

2      =   Independent audit of the bank's parent holding 
           company conducted in accordance with generally
           accepted auditing standards by a certified public
           accounting firm which submits a report on the 
           consolidated holding company

3      =   Directors' examination of the bank conducted in 
           accordance with generally accepted auditing
           standards by a certified public accounting firm
           (may be required by state chartering authority)

4      =   Director's examination of the bank performed by 
           other external auditors (may be required by state
           chartering authority)

5      =   Review of the bank's financial statements by 
           external auditors

6      =   Compilation of the bank's financial statements by
           external auditors

7      =   Other audit procedures (excluding tax preparation
           work) 

8      =   No external audit work

______________________
(1)  Including total demand deposits and noninterest-bearing time and savings 
     deposits.



                            State of New York,

                            Banking Department


     I, PETER M. PHILBIN, Deputy Superintendent of Bank of the State of New 

York, DO HEREBY APPROVE the annexed Certificate entitled "CERTIFICATE OF 

AMENDMENT OF THE ORGANIZATION CERTIFICATE OF BANKERS TRUST COMPANY Under

Section 8005 of the Banking Law," dated March 20, 1996, providing for an

increase in authorized capital stock from $1,351,666,670 consisting of

85,166,667 shares with a par value of $10 each designated as Common Stock

and 500 shares with a par value of $1,000,000 each designated as Series

Preferred Stock to $1,501,666,670 consisting of 100,166,667 shares with a

par value of $10 each designated as Common Stock and 500 shares with a par

value of $1,000,000 each designated as Series Preferred Stock.


Witness, my hand and official seal of the Banking Department at the City of

New York,

                    this 21st day of March in the Year of our

                    Lord one thousand nine hundred and ninety-six.



                                             Peter M. Philbin
                                        Deputy Superintendent of Banks
 




                        CERTIFICATE OF AMENDMENT
                                     
                                  OF THE
                                     
                         ORGANIZATION CERTIFICATE
                                     
                             OF BANKERS TRUST
                                     
                   Under Section 8005 of the Banking Law
                                     
                       _____________________________

     We, James T. Byrne, Jr. and Lea Lahtinen, being respectively a
Managing Director and an Assistant Secretary of Bankers Trust Company, do
hereby certify:

     1.   The name of the corporation is Bankers Trust Company.

     2.   The organization certificate of said corporation was filed by the
Superintendent of Banks on the 5th of March, 1903.

     3.   The organization certificate as heretofore amended is hereby
amended to increase the aggregate number of shares which the corporation
shall have authority to issue and to increase the amount of its authorized
capital stock in conformity therewith.

     4.   Article III of the organization certificate with reference to the
authorized capital stock, the number of shares into which the capital stock
shall be divided, the par value of the shares and the capital stock
outstanding, which reads as follows:

     "III.   The amount of capital stock which the corporation is
     hereafter to have is One Billion, Three Hundred Fifty One
     Million, Six Hundred Sixty-Six Thousand, Six Hundred Seventy
     Dollars ($1,351,666,670), divided into Eighty-Five Million, One
     Hundred Sixty-Six Thousand, Six Hundred Sixty-Seven (85,166,667)
     shares with a par value of $10 each designated as Common Stock
     and 500 shares with a par value of One Million Dollars
     ($1,000,000) each designated as Series Preferred Stock."

is hereby amended to read as follows:

     "III.   The amount of capital stock which the corporation is
     hereafter to have is One Billion, Five Hundred One Million, Six
     Hundred Sixty-Six Thousand, Six Hundred Seventy Dollars
     ($1,501,666,670), divided into One Hundred Million, One Hundred
     Sixty Six Thousand, Six Hundred Sixty-Seven (100,166,667) shares
     with a par value of $10 each designated as Common Stock and 500
     shares with a par value of One Million Dollars ($1,000,000) each
     designated as Series Preferred Stock."

     6.   The foregoing amendment of the organization certificate was
authorized by unanimous written consent signed by the holder of all
outstanding shares entitled to vote thereon.

     IN WITNESS WHEREOF, we have made and subscribed this certificate this
20th day of March , 1996.


                                        James T. Byrne, Jr.
                                        ------------------------------
                                        James T. Byrne, Jr.
                                        Managing Director


                                        Lea Lahtinen
                                        -------------------------------
                                        Lea Lahtinen
                                        Assistant Secretary

State of New York        )
                         )  ss:
County of New York       )

     Lea Lahtinen, being fully sworn, deposes and says that she is an
Assistant Secretary of Bankers Trust Company, the corporation described in
the foregoing certificate; that she has read the foregoing certificate and
knows the contents thereof, and that the statements herein contained are
true.

                                                  Lea Lahtinen
                                                  -----------------------
                                                  Lea Lahtinen

Sworn to before me this 20th day
of March, 1996.


     Sandra L. West
- --------------------------------
     Notary Public

  SANDRA L. WEST                       Counterpart filed in the
Notary Public State                    Office of the Superintendent of 
 of New York                           Banks, State of New York
 No. 31-4942101                        This 21st day of March, 1996
Qualified in New York County
Commission Expires September 19, 1996





WARNING: THE EDGAR SYSTEM ENCOUNTERED ERROR(S) WHILE PROCESSING THIS SCHEDULE.

<TABLE> <S> <C>


<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from SEC Form S-1
and is qualified in its entirety by reference to such financial statements.
</LEGEND>
       
<S>                             <C>                     <C>
<PERIOD-TYPE>                   6-MOS                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1996             DEC-31-1995
<PERIOD-END>                               JUN-30-1996             DEC-31-1995
<CASH>                                       8,293,887               3,036,238
<SECURITIES>                                         0                       0
<RECEIVABLES>                                4,824,659               5,199,999
<ALLOWANCES>                                         0                       0
<INVENTORY>                                  3,077,790               3,084,168
<CURRENT-ASSETS>                            16,239,838              11,333,069
<PP&E>                                     276,181,188             237,801,668
<DEPRECIATION>                            (23,114,476)            (21,008,036)
<TOTAL-ASSETS>                             314,836,578             275,115,175
<CURRENT-LIABILITIES>                       19,640,805              18,457,226
<BONDS>                                    274,343,682             234,608,361
                                0                       0
                                          0                       0
<COMMON>                                             0                       0
<OTHER-SE>                                (16,761,993)            (14,786,078)
<TOTAL-LIABILITY-AND-EQUITY>               314,836,578             275,115,175
<SALES>                                     14,821,905              30,331,515
<TOTAL-REVENUES>                            15,208,731              31,226,783
<CGS>                                        5,061,346               9,347,707
<TOTAL-COSTS>                                6,254,005              11,169,083
<OTHER-EXPENSES>                             4,560,887              10,344,460
<LOSS-PROVISION>                                     0                       0
<INTEREST-EXPENSE>                           6,369,754              11,715,929
<INCOME-PRETAX>                            (1,975,915)             (2,002,689)
<INCOME-TAX>                                         0                       0
<INCOME-CONTINUING>                        (1,975,915)             (2,002,689)
<DISCONTINUED>                                       0                       0
<EXTRAORDINARY>                                      0                       0
<CHANGES>                                            0                       0
<NET-INCOME>                               (1,975,915)             (2,002,689)
<EPS-PRIMARY>                                        0                       0
<EPS-DILUTED>                                        0                       0
        


</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission