ELECTRIC CITY CORP
10SB12G/A, 2000-01-11
PREPACKAGED SOFTWARE
Previous: DERMATOLOGY SYSTEMS INC, 10QSB/A, 2000-01-11
Next: DELTA CAPITAL TECHNOLOGIES INC, 10SB12G/A, 2000-01-11






                               ELECTRIC CITY CORP.
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)


            Delaware                                     36-4197337
- --------------------------------------------------------------------------------
(State or other jurisdiction of                        (I.R.S. Employer
 incorporation or organization)                       Identification No.)



1280 Landmeier Road, Elk Grove Village, Illinois             60007
- --------------------------------------------------------------------------------
     (Address of principal executive offices)              (Zip Code)


Registrant's Telephone Number: (847) 437-1666
- --------------------------------------------------------------------------------


Securities to be registered under Section 12(b) of the Act:

           Title of each class                    Name of each exchange on which
           to be so registered                    each class is to be registered

None
- ------------------------------------              ------------------------------

Securities to be registered under Section 12(g) of the Act:

                         Common Stock, $.0001 par value
- --------------------------------------------------------------------------------
                                (Title of class)


<PAGE>


                                     PART I

Items 1.      Description of Business.

Electric City History and Recent Developments

         Electric  City  Corp.  is a  company  that was  formed to  acquire  and
commercialize a proprietary device and proprietary software package that reduces
the amount of  electricity  required to power  various  lighting  facilities  in
commercial buildings,  factories,  and office structures,  as well as street and
parking lot lighting.  All share amounts  presented  herein  reflect the 2 for 1
share stock split on all  outstanding  shares of common stock effective July 30,
1999.

         Electric City plans to manufacture  and sell its  EnergySaver  State of
the  Art  Lighting   Control   Technology   (hereinafter   referred  to  as  the
"EnergySaver"),  an energy  management  and savings  system  which  utilizes the
technology,  in the U.S. under an exclusive license  agreement.  Electric City's
activities to date have included  raising  capital,  developing  prototypes  and
installing  test  systems  at test  sites in the U.S.  and the  limited  sale of
systems.

         On May 24,  1999,  Electric  City entered into an agreement to purchase
most of the assets, including inventory, of Marino Electric, Inc which agreement
the parties have treated as closed as of May 24, 1999, subject to the payment of
the balance of the purchase  price.  Marino  Electric  was a local  designer and
manufacturer of custom  electrical  switchgear and distribution  panels owned by
Joseph C. Marino,  a director and principal  shareholder  of Electric  City. The
purchase  price of  $3,880,000  consists of the issuance of 1,600,000  shares of
Electric  City common stock and  $1,792,000 in cash to be paid from the proceeds
of Electric  City's current private  placement  described  below.  Electric City
plans to increase overall revenues by marketing and distributing Marino Electric
products in tandem with the EnergySaver.

         Pursuant to the License Agreement dated January 1, 1998 between Giorgio
Reverberi,  the  owner  of  the  Italian  patent  on a  proprietary  device  and
proprietary software package underlying the EnergySaver, and Joseph C. Marino, a
director and principal  shareholder of Electric City (who sublicensed the rights
to  Electric  City for use in the  U.S.),  Electric  City must pay  Reverberi  a
royalty of $300 for each product  unit made by or for Electric  City and sold by
Electric City.

         Electric  City was  initially  formed as a Delaware  limited  liability
company   (Electric   City,   L.L.C.)  on   December  5,  1997  to  acquire  the
above-referenced  license and commercialize the application of a patented device
that  reduces  the amount of  electricity  required  to power  various  lighting
facilities in commercial buildings,  factories, office structures and street and
parking lot lighting.

         On February 4, 1998,  an Operating  Agreement  was entered into between
Electric City,  L.L.C.'s two members each owning 50%,  Joseph C. Marino,  who on
May 2, 1998, assigned his interest to Pino, L.L.C. ("Pino"), which is controlled
by Mr.  Marino and NCVC L.L.C.,  which is  controlled  by Victor  Conant,  Kevin
McEneely, and Nikolas Konstant through dy/dx Consulting, LLC, a Delaware limited
liability company.  On June 5, 1998,  Electric City, L.L.C. merged with and into




                                       2
<PAGE>

Electric  City  Corp.  and Joseph C.  Marino  sublicensed  his rights  under the
Reverberi license agreement Electric City for use in the U.S.

         In June 1998, Electric City issued 1,200,272 shares of its common stock
with a fair  market  value of  $1,200,272  representing  approximately  six (6%)
percent  of  Electric  City's  issued  and  outstanding  common  stock,  to  the
approximately  330  shareholders  of  Pice  Products  Corporation,  an  inactive
unaffiliated  company with minimal  assets,  pursuant to merger  agreement under
which Pice was merged with and into Electric  City.  The number of shares issued
to Pice  was  determined  and  negotiated  with  the  principals  of Pice by the
Company's  Board of Directors as a whole and was concluded by the Board to be an
"arm's length transaction" in that none of the Board of Directors was in any way
affiliated with, or related to the principals of Pice. The purpose of the merger
was to  substantially  increase the number of  shareholders  of Electric City to
facilitate the establishment of a public trading market for Electric City common
stock.  Trading in  Electric  City  common  stock  commenced  on August 14, 1998
through the OTC Bulletin Board under the trading symbol "ECCC".

         For a  chart  representing  the  "affiliated  and  Nonaffiliated  Stock
Ownership, please see Page 17.

         During  July  1998,   Electric  City  acquired  its  present  corporate
headquarters,  manufacturing  and warehouse  located at 1280 Landmeier Road, Elk
Grove Village,  Illinois for the purchase price of $1,140,000 (of which $800,000
was  borrowed by way of a mortgage)  and  $340,000  was paid by the  issuance of
340,000 shares of its common stock. The mortgage debt bears interest at the rate
of 8.25% per annum and is payable  in  monthly  installments  of  principal  and
interest of $6,876 until August 2003,  with a final balloon  payment of $710,000
due in August 2003.

         On May 24, 1999, Electric City entered into an asset purchase agreement
with Marino  Electric,  Inc. a  corporation  wholly  owned by Joseph  Marino,  a
director  and  principal  shareholder  of  Electric  City.  The Board as a whole
believes  the terms of the  transaction  are as  favorable  to the Company as if
negotiated  with an  unaffiliated  third party.  The agreement  provides for the
acquisition  by  Electric  City of  certain  of the  assets of Marino  Electric,
including  work in progress,  inventory,  equipment and all goodwill trade names
and  trademarks,  excluding the accounts  receivable,  cash,  and a recreational
vehicle,  free and clear of any claims,  liens or  encumbrances  in exchange for
$1,792,000  in cash and  1,600,000  shares of Electric  City common stock (at an
assigned  value of $1.31 per share  determined  by the price of the stock at the
time of the initial negotiation of the transaction in January, 1999) for a total
purchase price of  $3,880,000.  No  liabilities  of Marino  Electric,  Inc. were
assumed. Since that date, Electric City has delivered, as partial payment of the
purchase price,  1,600,000 shares of its restricted common stock,  however,  the
cash portion of the  purchase  price is to be paid at the closing of the minimum
of Electric City's current private  placement  described  herein.  Electric City
received an  appraisal of a  controlling  interest in Marino  Electric's  common
stock  conducted by The Griffing  Group,  Inc., a party not affiliated  with the
transaction.  This  appraisal  valued the Marino  Electric  business  as a going
concern  at  approximately  $3.2  million.  However,  the final  purchase  price
includes adjustments to the appraisal amount to reflect the synergistic value of
Marino  Electric  to Electric  City and the  expected  strategic  benefits to be
derived from the combination over and above Marino Electric's stand-alone value.
The  parties  are  presently  treating  the  transaction  as having  been closed
effective  May 24,  1999,  subject to the payment of the balance of the purchase





                                       3
<PAGE>

price, and therefore, Electric City has accrued a current liability on its books
for $1,792,000,  which is accruing interest at the rate of 9% per annum and will
be paid on or before April 30, 2000.  Mr. Marino has agreed to allow the Company
retain and utilize the funds until the referenced  date. The $1,792,000  will be
paid from the  proceeds of the current  506 private  placement  which has raised
funds well in excess of the amounts due under the agreement . The agreement also
provides  cross-indemnification  against losses suffered as a result of breaches
of the representations and warranties of the parties contained in the agreement.

         Through  June  30,  1999,  Electric  City  had  sold  approximately  50
EnergySaver systems to commercial clients within the United States.  These sales
resulted in gross revenues of approximately $300,000. In addition, demonstration
EnergySaver  units have been  installed for test periods in some City of Chicago
buildings,   including  at  O'Hare  International  Airport  and  several  public
libraries.  During the fiscal year 1998/1999 the EnergySaver  accounted for 100%
of the  Company's  sales.  In the first fiscal  quarter of 1999,  the amount was
19.5%.

         Please see Recent Sales,  page 28 for a discussion of arrangements with
John Prinz & Associates, T. J. Riley and Associates, Giorgio Reverberi, Giuseppe
Tagliati and Richard Levy. These  arrangements  were entered into by the Company
for various consulting services and the individuals have been compensated by the
issuance of the Company's common stock.

         Electric  City's  activities  to date have  included  raising  capital,
establishing a sales distribution  network,  selling the EnergySaver product and
preparing  to assemble  the  EnergySaver  product at Electric  City's  principal
facilities located at 1280 Landmeier Road, Elk Grove Village, Illinois.


Business of Marino Electric

         Marino  Electric  is  a  local  designer  and  manufacturer  of  custom
electrical  switching  gear and  distribution  panels which serve to  distribute
electricity  from a building's  principal  power source to the various  electric
switches  within a building.  Marino  Electric's  products  can be found in many
buildings in the Chicago area.

         Marino Electric's  principal  customers are electrical  contractors for
commercial building projects.  Most Marino Electric contracts involve the custom
manufacturing  of electrical  switching  gear and  distribution  panels for such
projects.  In addition,  Marino Electric fabricates cases (electrical boxes) and
assembles circuit breakers,  bus bars and switches.  Marino Electric's principal
parts suppliers are Siemens and Cutler Hammer.

         Since Electric City's EnergySaver is attached to a building's  electric
distribution  panel,  Electric City plans to increase  overall  revenues for the
combined entity by marketing and distributing Marino Electric products in tandem
with the EnergySaver,  which can be incorporated  directly into the distribution
panel  for new  construction  projects.  The  acquisition  is also  expected  to
generally result in national exposure for Marino Electric's business.

Product - The EnergySaver

         The EnergySaver is a computer controlled voltage regulation system that
consists  of  control  panels  containing  electrical  parts in a free  standing




                                       4
<PAGE>

enclosure  which  is  connected  between  the  power  line  and  the  building's
electrical  lighting  circuits.  Regardless  of the  efficiency  of the  current
lighting system,  the type of lamp/ballast  used,  whether for indoor or outdoor
lighting applications,  the EnergySaver is programmable to provide the amount of
power that each lighting  situation needs to function.  The fluctuations  (power
spikes, drops and surges) inherent in any power supply are eliminated, resulting
in a  reduction  of heat  generated  within  a  lighting  system,  which in turn
enhances  lamp/ballast life. The EnergySaver regulates the power, while reducing
volts,  amps and  kilowatts.  The  EnergySaver  has an  on-board  computer  with
intelligent  software that provides constant control and self-diagnosis and that
can be easily  accessed  directly or remotely  via modem or two-way  radio.  The
user,  or customer,  can control,  through the  software,  the amount of savings
desired,  from 0% to 50%.  Electric City  manufactures  EnergySavers  of varying
sizes and capacities to address differing lighting  situations.  The EnergySaver
is Year 2000 compliant with a life expectancy of ten years.

         The Company  believes the benefits  derived  from the  EnergySaver  are
substantial.  These benefits  include  reducing the amount of energy required to
power  lighting  systems  by up  to  50%,  while  significantly  increasing  the
operating  life of lighting  bulbs and ballasts,  which  supplies power to bulbs
within the fixture. The EnergySaver interfaces with new and or existing lighting
panels,  ballasts,  and lamps without  modifications.  The EnergySaver  provides
output  voltage  stability,   eliminating  spikes  and  surges  while  providing
protection from lightening strikes,  electrical shocks and power  interruptions.
The  EnergySaver  also reduces the heat generated by the lighting system through
its operation of that system with less electricity used.

         Planned future  enhancements to the EnergySaver  include size reduction
for smaller  buildings  under 5,000 square feet (e.g.,  single family homes) and
continual product re-design to improve efficiency and manufacturability.

         The  European  counterpart  to the  EnergySaver  which  uses  the  same
proprietary  licensed technology has approximately 5,000 European  installations
currently  in use.  This product has been sold in Europe for over 15 years where
it has  principally  been  used by  governmental  agencies  for  outdoor  street
lighting.

The Market Opportunity

         The  deregulation  of  the  electric   industry   represents  a  unique
opportunity  for  Electric  City  and  the  EnergySaver.   According  to  Forbes
Magazine's  May 19,  1997  issue in an article  entitled  "Power  Players",  the
electric  power  industry is $215  billion in the U.S.  alone.  According to the
"Comprehensive  Electricity  Competition  Plan" of the  DOE,  retail  choice  is
required to be  implemented  by January 1, 2003,  thus,  the  industry is in the
process of a rapid  deregulation.  Companies,  governments and individuals  will
soon  be  able  to buy  power  from  any  supplier.  New  power  generation  and
transmission  companies  will  emerge.  The DOE  Plan  also  states  that:  "The
introduction of competition itself should provide important public benefits,  as
sellers  will  have a strong  incentive  to add value  and  differentiate  their
products  in ways that  will  provide  such  benefits...companies  will  provide




                                       5
<PAGE>

bundled  packages of electricity  and efficiency  services."  Thus,  large power
suppliers like Enron, Duke Energy and Unicom), are actively seeking power saving
technologies that will give them a competitive  advantage in securing customers.
According  to "Demand  Side  Management  in A Community  Electricity  Franchise:
Testimony of Cape and Islands Self-Reliance before the Massachusetts  Department
of Public Utilities on the Economic Feasibility of Energy Efficiency  Investment
(July,  1996), "Who will still have the incentive to implement DSM programs in a
deregulated  market  place?  The  answer is  simple,  the people who pay for the
electricity.  Demand  side  management  ("DSM")  tools are tools that reduce the
amount of electricity used by the customer themselves.  Therefore, Electric City
has the  enhanced  opportunity  to sell  the  EnergySaver  to end  users  of the
electricity  and to market the  EnergySaver  to utilities who need to bundle the
product with their services because of deregulation.

         Deregulation  may or may not be  accompanied  by a reduction  in market
prices,  according to Mr. Dan Berman, Chairman of the Coalition For Local Power.
In an article  entitled  "Covering  the  `Stranded  Costs,"  Nation's  Business'
September, 1997 issue" stated: "If stranded costs are built into post-regulation
customer  bills - as is expected to occur in some states  considering or phasing
in  deregulation  including  California - the full benefits of competition  will
have to wait until these costs are paid."

         Stranded costs are costs incurred by utilities in the building of power
plants and in the building of distribution  infrastructure for power delivery to
customers.  These  costs have  historically  been  incorporated  into the energy
charges to  customers.  Stranded  Costs  Recovery  has been the bottom  line for
electric  utilities  since the  beginning of the  restructuring  debate and many
state  regulators have already conceded utility demands that the American public
pay for all  their  uncompetitive  power  plants  and  infrastructure.  Prior to
deregulation,  the utility that incurred the costs were the same  utilities that
sold power to the customers in a captive market.  With  deregulation the utility
that  incurs  the  costs may or may not be the  utility  that  sells the  power.
Stranded cost recovery  refers to the  incorporation  of the costs incurred into
the power costs given to the customers. 1q

          Furthermore,  according to Mr. Berman, in Davis,  California,  "Under
utility  `restructuring,'...vendors  will  be  clamoring  for  your  electricity
dollar,  with no regard for system  reliability."  Thus, the EnergySaver will be
able to be  utilized  in  these  situations  to  continue  reducing  the cost of
lighting in a deregulated  market and in enhancing  system  reliability with the
voltage regulation features.

         In  the  event  that  prices  are  reduced,   increased   environmental
sensitivity  due to the issue of climate change may result in consumer desire to
lower energy use even in the presence of these falling energy costs, encouraging
the use of the  EnergySaver.  Coop America,  an  environmental  consumer  group,
reported  that  "Green"  purchases  have become more popular and stated that not
only is the earth's  temperature rising, but that it may be rising at increasing
rates.  As it becomes  widely  recognized  that the climate change is worsening,
there  may be  increased  efforts  on the  part  of  governments,  industry  and
individuals  worldwide to decrease  greenhouse  gas  emissions  that will have a
positive effect on the energy conservation  industry.  So, if prices do decline,
customers will have an environmental incentive to purchase the EnergySaver.


                                       6
<PAGE>


         As a result of increased environmental sensitivity, Congress passed the
Energy  Policy  Act of 1992  which  requires  all  states to adopt the  American
Society  of  Heating,   Refrigerating  and  Air-Conditioning  Engineers  (ASHRAE
Standard  90.1-1989),  or better for their state energy codes.  ASHRAE 90.1-1989
sets  prescriptive unit lighting power allowances (ULPA) of 0.4 watts per square
foot for warehouses  250,000 square feet and over and 3.30 watts per square foot
for retail  facilities  less than 2,000 square feet. The  EnergySaver  will help
companies  that are not in  compliance  achieve  compliance  by reducing  energy
consumption to acceptable levels.

         The target market for Electric City's  EnergySaver is any  freestanding
building,  commercial or industrial,  over 5,000 square feet and any large-scale
outdoor  lighting system (e.g.  street and parking lot lighting)  located in the
U.S.  According to the Commercial  Buildings Energy Consumption and Expenditures
1995,   the  most  recent  U.S.   Department  of  Energy,   Energy   Information
Administration  survey of energy use in commercial buildings with more than 1000
square feet, in 1995 there were 4.6 (+/-0.4) million commercial buildings in the
U.S.,  and these  buildings  comprised  approximately  58.8 billion square feet,
(+/-3.9) of total floor space.

Sales and Distribution

         Electric  City  is in  the  process  of  contracting  with  established
(typically  distribute  electrical  products)regional   distributors  ("Regional
Distributors") to carry and market the EnergySaver.  Regional  Distributors sign
multiyear  agreements for product  distribution.  Regional  Distributors  secure
dealers  to  assist  in  their  marketing  and  sales  efforts.   Both  Regional
Distributors and other dealers make their profit via product markup.

         Electric City works with its Regional  Distributors in 19 states and is
currently  negotiating  contracts  in New  York  City and  Southern  California.
Electric  City,  by the  end  of  1999  established  21  exclusive  distribution
agreements covering most of the U.S. The distribution agreements are standard 10
year agreements with varying terms of territory, quotas, and payment terms based
on the market  covered  within the  agreement.  The  agreements  have first year
guaranteed  sales in the amount of amounts to $11,805,000.  The guaranteed sales
are  secured by  irrevocable  letters of credit  issued to  Electric  City Corp.
Electric  City has the authority to draw upon letter of credit in the event that
the distributor  does not purchase the minimum number of units in the first year
of the  distribution  agreements.  Years two through ten have sales  quotas that
increase throughout the term which are not guaranteed sales but obligations that
the distributor  must meet to keep its exclusive  territory  provided for in the
distributor  agreement.  The Company's profits are expected to steadily increase
at  significant  rate.  The profit  margin of the  EnergySaver  has an estimated
30-45% profit margin.  The estimate of the profit margin is based on the current
manufacturing  costs  of  $5,175.00  to  $5,775.00  and a final  sales  price of
$7,500.00 per unit. Year two sales quotas are $41,812,500 and increase  annually
to $147,045,000 in the tenth year of the distributor agreement. The sales quotas
are based upon annual increases in sales of approximately 20% per year.  Product
years 1-5 have a  cumulative  sales volume of  $268,837,500.00.  After the first
year, nonperformance results in the loss of the said territory to Electric City.
Nonperformance  relates in each instance to quota achievement and payment within
the said payment terms of the  agreement(generally  30-60 days with select areas
requiring a 10% deposit upon order  placement).  Agreements are renewable  after
the 10-year period at the discretion of Electric City.  Agreements  terminate at
the  sole  discretion  of  Electric  City  if any  term  is not  met.  Exclusive
distributors operate exclusively in their named territory meaning they establish
dealerships  within  that  market and manage  the sales,  installation,  product
maintenance,  and sales support within the market. Upon selling outside the said
exclusive market, the exclusive  distributor operates as a dealer in the markets
of another exclusive  distributor,  meaning they manage end user sales only. The
Company, in a series of press releases has announced





                                       7
<PAGE>

the signing of the  distributor  agreements.  In press  releases dated March 26,
1999  announcing  the  Texas,   Virginia,   Tennessee,   Missouri  and  Kentucky
Distributor  Agreements,  the April 8,  1999  announcing  Wisconsin  Distributor
Agreement,  and the April 13, 1999 announcing Colorado and Nebraska  Distributor
Agreements,   the  Company  inadvertently  announced  that  the  agreements  had
guaranteed  sales  beyond  the  first  year of the  agreement.  In  fact,  these
agreements do not have  guaranteed  sales after the first year of the agreement.
Thereafter,   all  press  releases  correctly  reflected  that  the  distributor
agreements only have guaranteed sales for the first year of the agreement.

         In  addition,   Electric  City  distributors  plan  to  distribute  the
EnergySaver  in tandem with the electric  distribution  panels  manufactured  by
Marino Electric.

         Electric  City plans to  establish a direct sales force to target large
national or multinational companies. These sales people will focus their efforts
on the energy  engineering  staffs of these  companies,  which can  analyze  and
recommend the purchase of a device such as the  EnergySaver  for their  multiple
sites.


Marketing

         Electric City has retained Burson-Marsteller,  a high end, full service
public  relations firm to assist in the marketing  efforts for the  EnergySaver.
They have  developed a media campaign to introduce the Company to Chicago media,
including print and television outlets. The retainer was for a period of six (6)
months, commencing in March of 1999. The Company has not renewed the agreement.

Licenses and Trademarks

         Pursuant  to the  License  Agreement  dated  January 1,  1998,  between
Giorgio Reverberi, the owner of the foreign patent for the technology underlying
the  EnergySaver,  and Joseph C. Marino,  Chairman and CEO of Electric City, Mr.
Marino has an exclusive license to manufacture,  have made, import, use and sell
in North America,  including the United States,  Canada and Mexico;  Central and
South Americas and the Caribbean, excluding Cuba, Argentina, Chile, Paraguay and
Uruguay any product or method  covered by one or more claims of the  Reverberi's
patents.  Mr. Marino is to pay Reverberi a royalty of $300 for each product unit
made or sold. The term of the Reverberi  License Agreement is until December 31,
2007, which is renewable until December 31, 2017, unless written  termination is
provided by either party of the License  Agreement no less than 90 days prior to
the renewal date.  The Reverberi  License  Agreement may be terminated by either
party upon breach which remains uncured after sixty (60) days notice and only by
Mr. Marino upon sixty (60) days notice  without  cause.  The  Reverberi  License
Agreement is transferable by Mr. Marino so long as he retains an interest in the
transferee.

         Mr. Marino has  sublicensed  to Electric City for no fee, the rights to
the United  States  territory  under the  Reverberi  license  agreement.  Though
receiving no fee for the  sublicense,  the sublicense was partial  consideration
for Mr. Marino's  interest in Electric City,  L.L.C. The terms of the Sublicense





                                       8
<PAGE>

Agreement  dated June 5,  1999,  mirror the  Reverberi  License,  except for the
territory,  which under the Sublicense,  is limited to the United States and the
renewal  provisions.  The  Sublicense  is  renewable  upon the same terms as the
Reverberi License  Agreement,  except that the Sublicense can only be renewed if
the Reverberi License Agreement has not been terminated.  Mr. Marino retains all
other rights under the Reverberi License Agreement.

         In April 1999 Electric City filed applications with the U.S. Patent and
Trademark Office to federally  register its marks  "EnergySaver State of the Art
Lighting  Control  Technology"  "EnergyMiser"  and its corporate name. As of the
date of this  registration  statement,  the U.S. Patent and Trademark Office had
not determined whether the marks and name could be federally  registered and the
Company cannot guarantee that registration certificates will be issued. Electric
City currently  relies solely on common law trademark  protection.  Under common
law,  Electric City generally has priority over subsequent  users of confusingly
similar marks in the same geographical  areas, but does not have priority over a
prior user of a similar mark. If prior use is established, Electric City may not
be able to use  its  mark in the  geographical  area  of the  prior  use.  While
Electric  City's marks are  important to Electric  City,  unavailability  of its
marks in any particular  geographical  area may not necessarily  have a material
adverse  effect on Electric  City.  However,  such  unavailability  may preclude
utilization  of  competitive  advantages  that come with  nationwide or regional
marketing and advertising.

Patents

         Electric  City's  business,  apart  from  that of Marino  Electric,  is
substantially  dependent on the licensed  proprietary  electric  load  reduction
technology  underlying  the  EnergySaver.  This  technology has been patented by
Giorgio  Reverberi  under  Italian  law  but  not in  the  U.S.  a  U.S.  patent
application was filed by Mr. Reverberi in November 1997 and is has been granted.
The grant of the patent  indicates  that the  EnergySaver  does not  infringe on
other  patents  or  intellectual  property  rights.  In light  of  technological
advances  that may be made in products of this type,  Electric  City regards the
value of the  protection  provided  by the patent to be of  uncertain  duration.
Electric City has made  improvements to the EnergySaver since the patent filing.
A  new  software  program  was  developed,   bringing  the  EnergySaver  to  Y2k
compliance. The patent for the newly developed software is scheduled to be filed
within 90-120 days.

         In addition,  Electric City is continually striving to make synergistic
enhancements to the EnergySaver technology. Electric City intends to seek patent
protection  for such  technological  enhancements  to the  extent  that they are
separately patentable.  However, the proprietary information may become known to
competitors  or others may  independently  develop  substantially  equivalent or
better  products that do not infringe on Electric  City's  property  information
rights.

Competition

         Although Electric City is not aware of any direct competitors currently
offering  products  comparable to the  EnergySaver,  competitors are expected to
develop or license their own  technologies  and to begin to offer  products that
will  compete  with  EnergySaver.  Many of these  competitors  will have greater
financial,  technical, marketing, customer service and other resources available





                                       9
<PAGE>

than Electric City.  Electric City  anticipates  that the principal  competitive
factors in this emerging  industry will be affordable  and flexible  technology.
Electric City intends to aggressively  market its products and quickly achieve a
significant  market  share  which  will  help it  withstand  the entry of future
competitors. (See "Marketing.") However, there can be no assurance that Electric
City will  succeed  in this  endeavor  or will be able to achieve  and  maintain
profitability  in  the  highly-competitive  environment  for  energy  management
products and services which is likely to develop.

         Marino  Electric   competes   primarily  with  national   suppliers  of
electrical  switchboards  such as Siemens and Cutler  Hammer,  and several local
electrical manufacturers in Illinois.  Competition in Marino Electric's industry
revolves  primarily  around  the price of the  product  and the time it takes to
complete the project.  Marino Electric  believes that it can generally  complete
custom  projects  more quickly  than the other  national  competitors.  National
competitors  are  structured on an assembly  line basis  because they  primarily
handle standard,  non-custom work assignments;  the benefit of a custom job shop
environment like Marino Electric is the ability to handle custom  assignments in
a more  timely  manner  because  each  assignment  is handled  individually  and
assembly lines are not utilized.

         The  Company  believes  that  there is  currently  not a product on the
market that posses the features and benefits of the EnergySaver;  however, there
are products in the market that the Company  considers  indirect  competition to
the  EnergySaver.  Most  products  that  compete  in  the  same  market  as  the
EnergySaver can be categorized into two categories:  those that reduce the power
to the  lighting  system to a fixed  amount of power and those that  pulsate the
power  to the  lighting  system,  according  to the  National  Lighting  Product
Information  Program's  Specifier Report in Volume 6, Number 2 of the September,
1998 issue.  Both types reduce energy costs for lighting.  The former allows the
customer to reduce the amount of power given to the lighting system with a fixed
amount of savings. For example, if the customer wanted 3% savings the technology
would be set to reduce the amount of power by 3% at the product's  manufacturer.
The level of savings would not be changeable  by the customer.  The  EnergySaver
electronically  and  automatically  changes the savings amounts depending on the
changing  customer  needs and market  prices.  The latter  category  of indirect
competitors  pulsate  the power to the  lighting  systems  to  achieve  savings.
According to the same Specifier Report referenced above,  these power pulsators,
that in effect supply full power to the lighting systems and then turn the power
off so quickly that the lights  remain on, "can reduce power  quality as well as
lamp and ballast  performance,"  whereas the EnergySaver  enhances  lamp/ballast
life.  Finally,  the  Company  believes  that the  EnergySaver  rises above this
indirect  competition because of the software that accompanies the product which
allows the customer to monitor,  operate,  and manipulate the EnergySaver from a
remote location. In conclusion, the Company believes that the EnergySaver posses
features and benefits beyond its indirect competitors.

         Furthermore,  in the face of potentially  falling  energy  prices,  the
EnergySaver  will remain an attractive  product because of the "soft savings" it
provides.  Because of the  reduced  amperage  and  voltage  the powers  lighting
systems with, heat generation  within the lighting system is reduced,  extending
lamp/ballast  life.  According  to the  National  Lighting  Product  Information
Program's  Specifier  Report in Volume 6, Number 2 of the September,  1998 issue
stated  referring to technologies  such as the EnergySaver  which "reduce active





                                       10
<PAGE>

power" it stated "they should also reduce  ballast  operating  temperatures  and
therefore  have the  potential to extend  ballast  life." Heat  reduction in the
lighting  system  will also  impact  air  conditioning  costs by  lessening  the
counterproductive  heat  generation of the overhead  lighting.  The  EnergySaver
regulates the voltage from the power supply to the lighting  system,  protecting
the   lamps/ballast   from  damaging  power  surges  and  spikes.  By  enhancing
lamp/ballast life, the EnergySaver  reduces maintenance costs for its customers.
These "soft  savings" are present  whether  energy costs rise or fall,  creating
value for the EnergySaver in either scenario.

         In Europe, Electronica Reverberi has two different types of products as
their competition.  Both categories of products have very short shelf lives, are
heavy,  and noisy in their  operation.  Constant  maintenance  and  attention is
required by these products because they have many mechanical parts and are often
accompanied by mechanical complications.


Manufacturing

         The  Reverberi  license  agreement   provides  that  the  licensee  may
manufacture its own EnergySaver units. Electric City has begun manufacturing the
units at its principal facility in Elk Grove Village, Illinois, with most of the
component parts supplied by multiple U.S. manufacturers. Electric City continues
to engage in contracting with suppliers to arrange  additional  reliable sources
of supply of parts.  However,  at the  present  time  Electric  City is entirely
reliant on Electronica Reverberi S.A., which is controlled by Mr. Reverberi,  to
supply the computer processor component of the EnergySaver.  There is no written
supply agreement with Electronica Reverberi S.A. and purchases are made on an as
needed basis.  Electric City Corp.  generally paid all invoices  within 30 days.
There is no written,  verbal, nor implied commitment to continue to purchase the
processor  from  Reverberi.  According to the  agreement  between Mr. Marino and
Reverberi,  all parts can be made in the US.  Amounts paid under this  agreement
since its  inception  are $  724,355.59.  The inability of the Company to obtain
components  parts from  Reverberi  at this time  would  have a material  adverse
effect upon the  Company,  its revenue  and its  profitability.  The Company has
designed  and is  developing  a new software  system that is  anticipated  to be
manufactured  locally to overcome this risk. Although Electric City is currently
in discussion with a North American source of supply for the computer  processor
component, the Company cannot guarantee that such efforts will be successful.

         Due to the  capabilities  and expertise of the personnel  obtained from
Marino  Electric,  Electric  City plans  eventually  to enter into  arrangements
whereby  mass  production  of the  EnergySaver  would be  performed  by contract
manufacturers  and Electric  City's  facility in Chicago would be used primarily
for custom orders and technological improvements to the EnergySaver.


Company Financing

         For  information  concerning  Company  financing,  see Item 2.  Plan of
Operation.

Research and Development

         The  Company,  through  the  day to  day  use of  EnergySaver  and  its
components,  and their use at various testing sites around the country  develops
modifications  and  improvements to the product.  Total research and development
costs charged to operations were $1,923,000.



                                       11
<PAGE>

Compliance with Environmental Laws

         Neither the Company's  production  nor sales of its products in any way
generate  activities  or  materials  that that  would  require  compliance  with
federal,  state or local  environmental  laws.  The cost of such  compliance  is
minimal.

Employees

         As of June 30, 1999 Electric City had 37 employees, including 17 former
employees of Marino  Electric.  35 of these  employees  are employed  full-time.
Electrical  manufacturing  employees  from  Marino  Electric  are  covered  by a
collective bargaining agreement with the International Brotherhood of Electrical
Workers,  affiliated  with the A.F.of  L.-C.I.O.  which  expires on December 31,
2000.   Electric  City   considers  its  relations  with  its  employees  to  be
satisfactory.

Item 2.  Plan of Operation

         Electric City is a company that was formed to acquire and commercialize
a proprietary device and proprietary software package that reduces the amount of
electricity  required to power  various  lighting  facilities.  Electric  City's
activities,  to date,  have included  raising  capital,  developing  prototypes,
installing  test  systems at test sites in the U.S.  and the limited sale of its
EnergySaver system.

         On May 24,  1999,  Electric  City entered into an agreement to purchase
most of the assets of Marino  Electric,  which is a designer and manufacturer of
custom electrical switchgear and panels.

         From  December  5, 1997  through  April  30,  1999,  Electric  City has
borrowed  a total  of $1  million  from  related  parties  to fund  its  initial
operating  expenses.  As of July 30,  1999,  $500,000  of this  amount  has been
converted into 500,000 shares of common stock and $200,000  remains  outstanding
and payable on demand. In addition, a total of $98,968 in operating expenses has
been paid on behalf of Electric  City by principal  shareholders.  (See "Certain
Relationships  and  Related  Transactions.")  This  amount  has been  treated as
additional paid in capital in the Electric City financial statements as of April
30, 1999.

         In addition, Electric City has raised a total of $1,365,179 in cash and
received services with a recorded value of $2,715,899 through private placements
of its common stock.  Further,  Electric City has purchased  land and a building
for its  principal  offices  with a recorded  value of  $1,140,000  through  the
issuance of $800,000 in debt and the issuance of common stock. The mortgage debt
bears  interest  at 8.25% and is  payable  in  monthly  principal  and  interest
installments  of $6,876  until  August  2003,  with a final  balloon  payment of
$710,000 due in August 2003.




                                       12
<PAGE>

         From May 1, 1998 through April 30, 1999, Electric City has used cash of
$1,724,048 in operating activities,  primarily attributable to selling,  general
and administrative  expenses,  and used cash of $945,320 in investing activities
to purchase property and equipment.

         The agreement for the purchase of Marino  Electric  assets provided for
the issuance of 1,600,000  shares of common stock and the payment of  $1,792,000
in cash.  The tangible  assets  acquired  consist  primarily  of  equipment  and
inventory.

         In  addition  to the cash  needed to  complete  the  purchase of Marino
Electric  assets and implement the planned  expansion of Marino  Electric from a
local to a national company,  Electric City currently  estimates that additional
cash may be needed for possible niche acquisitions  within the next 12 months of
companies which supply components for the EnergySaver or sell products which are
complementary  to the marketing and  distribution of the  EnergySaver.  Electric
City also expects to hire key  management  personnel  such as a chief  financial
officer and a chief operating officer within the next twelve months. Only a very
small  portion  of the cash  requirements  for  these  items is  expected  to be
satisfied  through  operating  revenues.  However,  the funds  raised by the 506
Offering  will be  sufficient  to meet these cash  requirements,  subject to the
possibility of a rescission of the 506 Offering, as discussed below.

         The Company borrowed $250,000 from each of the 2 principal stockholders
of the Company,  Pino (an entity in which Joseph  Marino holds a 70%  membership
interest  and Michael  Stelter  holds a 10%  membership  interest)  and NCVC (an
entity with which Kevin P. McEneely and Victor L. Conant,  directors of Electric
City, and Nikolas  Konstant,  are  affiliated  and who may be deemed  beneficial
owners of the Electric City common stock held by NCVC L.L.C hold the  membership
interests) for working  capital needs.  The borrowings are payable on demand and
bear interest at 9% per annum. The loans are unsecured and contain no covenants.
At July 31, 1999,  $200,000 of the original  $500,000 remains  outstanding.  The
remaining  balance  was paid by the  company on October  31,  1999,  as follows:
$100,000 principal and $2,125 interest to Pino and $100,000 principal and $2,125
interest to NCVC.

         The Company  purchased a building for $800,000 cash which was satisfied
with a first mortgage and 340,000 shares of the Company's common stock valued at
$1 per share.  The Company has  outstanding  an 8.25%,  $800,000  mortgage  note
payable to a bank. The note requires  monthly payments of principal and interest
of $6,876 through July 2003. A final payment of approximately $710,000 is due in
August 2003. The mortgage is collateralized by the Company's  building and land.
The balance outstanding at July 31, 1999 was approximately $784,000.

         As was  required  under  the  original  Operating  Agreement,  NCVC,  a
stockholder  agreed to loan amounts to the Company up to  $500,000.  The Company
borrowed a total of $254,000 in February,  March and April of 1998.  The Company
borrowed  a  total  $246,000  from  NCVC in May and  June of 1998 to  bring  the
aggregate  borrowed to $500,000.  The  borrowings are payable on demand and bear
interest at 9% per annum. The loans are unsecured and contain no covenants.  The
$500,000 was converted into 500,000 shares of stock, in June of 1998.




                                       13
<PAGE>

         In June 1998,  the Company  issued  940,000 shares of common stock in a
Regulation D 504 offering.  The shares were priced at $1 per share.  As a result
of the  offering  the Company  raised  $440,000 of cash less  offering  costs of
$13,023. The remaining 500,000 shares issued in the offering were as a result of
the conversion of the $500,000 loan from a  stockholder.  The loan was converted
into shares at the $1 per share  value.  In  addition,  the Company sold 911,978
shares of common  stock for a total of $938,202  in cash in  February  and March
1999 (See "Recent Sales of Unregistered Securities").

         In April 1999,  Electric City issued an aggregate of 796,000  shares of
common stock for services  rendered to the Company which the Company valued at $
2,232,789.  TJ Riley and  Associates  (Tom Riley)  received  246,000  shares for
marketing consulting services to develop sales contacts pursuant to an agreement
dated  September  1,  1998,  a copy of  which is  attached  to the  filing.  The
agreement  terminated  on its own accord on August  31,  1999 and had no renewal
provisions.   Giorgio  Reverberi   received  200,000  shares  for  research  and
development  of the  EnergySaver  rendered  on behalf of the  Company  in Italy,
pursuant  to an oral  agreement  as of January 1, 1999 for a term of four months
with no renewal rights.  Giuseppe  Tagliati received 100,000 shares for services
rendered in research and  development  of the  EnergySaver in the United States,
pursuant to an oral  agreement  as of January 1, 1999 for a four month term with
no  renewal  rights.  Richard  Levy  received  250,000  shares in  exchange  for
marketing  consulting  services  rendered,  pursuant to an oral  agreement as of
January 7, 1999 for a four month term with no renewal  rights (See "Recent Sales
of Unregistered Securities").

         To satisfy its cash requirements, in July 1999 Electric City obtained a
one-year  line of credit for $500,000  from LaSalle Bank N.A.  Amounts  drawn on
this  line  of  credit  bear  interest  at  the  prime  rate  plus  1%  and  are
collateralized  by  substantially  all of the assets of Electric City.  Electric
City has borrowed  approximately  $200,000 against this line of credit. The line
of credit was retired  before the end of October,  1999.  In addition,  Electric
City  recently  concluded a private  placement of up to 2,200,000  shares of its
common  stock  in an  offering  made  pursuant  to  Regulation  D and  Rule  506
thereunder (the "506 Offering") A total of $ 9,057,380.50 has been raised,  with
2,149,401  shares  issued.  The net proceeds of this offering are to be used for
the purchase of the assets of Marino Electric,  to purchase inventory,  to repay
indebtedness to principal shareholders and for general working capital purposes.
As a result of the Company's  statements  made in certain press releases  issued
during the 506 Offering,  it is possible,  but not altogether certain, that such
statements might be considered general solicitation, which is not permitted in a
non  public  offering  under  Rule  506,  and,  therefore,  a  violation  of the
registration  provisions of Section 5 of the Securities Act of 1933, as amended.
As a result,  the Company may be in violation of Section 5 of the Securities Act
of 1933, as amended, and, consequently, all of the investors may have rescission
rights as to the shares  acquired.  Such investors may have the right to rescind
these  purchases  of common  stock for a period of one year from the date of the
purchase of the common stock.  In the event that all of the  investors  opted to
rescind  their  investment,  the Company would be obligated to return the entire
$9,057,380.50,  plus statutory interest in an amount dependent upon the state in
which the investors were residents  (which  normally range from 6% to 9%), which
would  have a  material  adverse  effect on the  Company's  financial  position.
Management  does not expect the  outcome of the  possible  recissions  to have a
material  adverse  effect on the Company's  financial  position,  based upon the
close  business  relationship  some  investors  have  with the  Company  and its
management  and the  relationships  that  others  have  with  management  of the





                                       14
<PAGE>

Company.  The Company is not able to determine  whether any such investors would
prevail on their claims. See also Part II, Item 4, paragraph (12).

         Although Electric City cannot determine at this time how much cash will
be raised in the next 12 months from financing  activities the completion of the
acquisition  of  Marino  Electric's  assets  is  the  only  material   financial
commitment for the next 12 months.  The proceeds from the 506 Offering will meet
its cash  requirements for operations for the next 12 months without  additional
financing,  subject to the  possibility  of a rescission  of the 506 Offering as
discussed  above.  Thereafter,  Electric  City  anticipates  additional  private
placements or public  offerings of debt or equity  securities for the purpose of
expanding its business and meeting the demands of its growth.

Year 2000 Readiness Disclosure

         Computer  programs or other embedded  technology that have been written
using two digits (rather than four) to define the applicable  year and that have
time-sensitive  logic may  recognize  a date using "00" as the Year 1900  rather
than the Year 2000, which could result in widespread  miscalculations  or system
failures.  Both information  technology systems and  non-information  technology
systems using  embedded  technology  may be affected by the Year 2000.  Electric
City's EnergySaver is Year 2000 compliant, according to the certificate received
by the  software  manufacturer,  and  Electric  City  believes  that  its  other
equipment, meaning the electric distribution product acquired in the acquisition
of  Marino  Electric,  will not be  affected  by the Year  2000  because  of its
mechanical driven operation as opposed to software driven operation. No specific
indemnities have been provided by the manufacturer other than the manufacturer's
certification  of  compliance.  The  EnergySaver  has  not  been  tested  by  an
independent  third party but,  internal  tests run by qualified  employees  have
determined  that it is Y2K  compliant.  While  the  Company  believes  that  the
EnergySaver will not be subject to Y2K problems, in the event of such a problem,
there are manual  adjustments  that can be made to the  EnergySaver,  that would
allow it to operate in the absence of the software program. The risks associated
with a Y2K malfunction are therefore, minimal. As a result, the Company believes
that the need  does not  presently  exist for a more  comprehensive  contingency
plan.  Electric  City,  in its  day to day  operations,  does  not  utilize  any
proprietary  computer  software,  but uses a commercially  available  accounting
software program  licensed from Intuit.  Electric City has been advised that the
software it uses is Year 2000 compliant.

         Electric  City has completed  its  assessment  of Year 2000 issues,  in
particular  the  process of  verification  of whether  the  critical  technology
systems of distributors, vendors, suppliers and significant customers with which
Electric  City has  material  relationships  are Year 2000  compliant.  ECCC has
approximately  fifteen (15)  regularly  utilized  vendors;  however only six (6)
provide  components that would require  difficulty  purchasing  similar products
elsewhere.  One hundred  (100%) percent of the vendors have been contacted as to
their Y2K compliance  status and all have  responded  with written  verification
that they are Y2K compliant.  Under a worst-case scenario,  if Electric City and
such third  parties  are unable to address  potential  Year 2000  problems  in a
timely  manner,  it could result in material  financial  risk to Electric  City,
including  distributor,  supplier  and  customer  delays  resulting  in delay of
revenue and substantial  unanticipated costs. Therefore,  Electric City plans to
devote all resources  necessary to resolve  anticipated Year 2000 problems which
it can control in a timely  manner,  beginning  with the  ordering of a material





                                       15
<PAGE>

supply sufficient enough to allow for continued  manufacturing  during potential
Year 2000  issue  rectification.  Electric  City does not  expect  that costs of
remediating  Year  2000  problems  will be  material.  Electric  City  does  not
currently have a Year 2000  contingency  plan and it is not  anticipated  that a
contingency plan will be developed beyond ordering additional materials prior to
the year end.  The  risks  associated  with not  having a  contingency  plan are
essentially  "time risks" related to vendors being unable to supply materials in
a timely  fashion and  distributors  being unable to complete  sales in a timely
fashion.  Since the  Company is  acquiring  additional  supplies in an amount it
determines  will be sufficient  for a shipping  delay due to a Y2K problem it is
felt  that that risk is  minimal.  The  Company  has not  verified  and does not
anticipate  verification that its distributors and/or significant  customers are
Year 2000 compliant.  Since the company will be able to complete sales on behalf
of Y2K disabled distributors,  the risk is also considered minimal. As a result,
the  Company  believes  that  the  need  does  not  presently  exist  for a more
comprehensive contingency plan. Electric City is currently not able to determine
whether the Year 2000 will have a material effect on Electric  City's  financial
condition, results of operations or cash flows.

Item 3.  Description of Property.

         Electric City's principal  executive offices,  as well as manufacturing
and warehouse  space are contained in a single story  building of  approximately
16,000 square feet located at 1280 Landmeier Road, Elk Grove Village,  IL 60007.
Electric City  purchased  this property in July 1998 in exchange for $800,000 in
the form of a first mortgage and the issuance of 340,000 shares of Electric City
common stock. The property remains encumbered by first mortgage  indebtedness in
the amount of $786,887.17 at June 30, 1999.  The location is  approximately  60%
manufacturing and 40% office.

         Electric City's  management  believes this facility is satisfactory for
all of its needs for the foreseeable  future and that the property is adequately
covered by insurance.

Item 4. Security Ownership of Certain Beneficial Owners and Management.

         The table below sets forth the beneficial ownership as of July 30, 1999
of shares of Electric  City's  outstanding  common stock,  $0.0001 par value per
share,  (i) by all persons known to Electric City to be the beneficial  owner of
more than 5% of the  common  stock and (ii) by each  member of  Electric  City's
board of directors,  Electric City's Named Executive Officer (as defined in Item
6 below) and by all Directors and the Named Executive Officer as a group.

         As of July 30,  1999,  there  were  26,240,250  shares of common  stock
issued and  outstanding.  On July 8, 1999,  the Electric City board of directors
declared a 2 shares-for-1 share stock split of all of the issued and outstanding
shares of common stock as of July 29, 1999.


Name and Address                  Amount and Nature of
of Beneficial Owner               Beneficial Ownership         % of Class*
- -------------------               --------------------         -----------

Pino, LLC  (1)                              11,075,002               42.2%
1280 Landmeier Road
Elk Grove, IL 60006







                                       16
<PAGE>


NCVC L.L.C. (2)                              9,124,998               34.8%
7300 N. Lehigh
Niles, IL 60714

Joseph C. Marino                            11,433,135 (3)           43.6%
1280 Landmeier Road
Elk Grove, IL 60006

Michael S. Stelter                             155,000 (4)            0.6%
1280 Landmeier Road
Elk Grove, IL 60006

Kevin P. McEneely                            9,124,998 (5)(6)        34.8%
7300 N. Lehigh
Niles, IL 60714

Victor L. Conant                             9,124,998 (5)(7)        34.8%
7300 N. Lehigh
Niles, IL 60714

Nikolas Konstant                             9,124,998 (5)           34.8%
7300 N. Lehigh
Niles, IL 60714

All Directors and Named Executive
Officer as a group (4 persons)              20,723,133               79.0%


* Rule 13d-3(d)(1)(i)  under the Securities Exchange Act of 1934,  regarding the
determination of beneficial owners of securities,  includes as beneficial owners
of securities, among others, any person who directly or indirectly,  through any
contract,  arrangement,  understanding,  relationship or otherwise has or shares
voting power and/or  investment power with respect to such securities;  and, any
person who has the right to acquire beneficial ownership of such security within
sixty days through a means,  including,  but not limited to, the exercise of any
option,  warrant,  right  or  conversion  of  a  security.  Any  securities  not
outstanding  that are subject to such  options,  warrants,  rights or conversion
privileges  shall be deemed to be  outstanding  for the purpose of computing the
percentage  of  outstanding  securities  of the class owned by such person,  but
shall  not be  deemed  to be  outstanding  for  the  purpose  of  computing  the
percentage of the class by any other person.

(1)      Pino,  LLC is an entity in which Joseph  Marino holds a 70%  membership
         interest and Michael  Stelter holds a 10% membership interest.
(2)      NCVC L.L.C.  is an entity with which  Kevin P.  McEneely  and Victor L.
         Conant,   directors  of  Electric  City,  and  Nikolas  Konstant,   are
         affiliated and who may be deemed beneficial owners of the Electric City
         common stock held by NCVC L.L.C.



                                       17
<PAGE>


(3)      Consists of all 11,075,002  shares held of record by Pino, LLC, 328,133
         shares held directly by  Mr. Marino  and  40,000  shares  held  by  Mr.
         Marino's son.
(4)      Consists  of 155,000  shares held of record by Mr.  Stelter.  Since Mr.
         Stelter owns only a 10%  membership  interest in Pino,  LLC and thus is
         not able to control  Pino,  no shares  held of record by Pino have been
         attributed to Mr. Stelter.  All shares held of record by Pino have been
         attributed  to Mr.  Marino,  who  holds a  controlling  70%  membership
         interest in Pino.
(5)      Consists of  9,124,998  shares  held of record by NCVC L.L.C.  which is
         controlled by Messrs.  Conant,  McEneely and Konstant.  Such shares are
         deemed to be beneficially owned by each of these individuals.
(6)      Mr. McEneely disclaims beneficial  ownership of an aggregate of 448,846
         shares held by Patrick  McEneely and Ryan McEneely, his adult children.
(7)      Mr.  Conant  disclaims  beneficial ownership of an aggregate of 470,748
         shares held in trust for Carson Conant and Chappell Conant, his   adult
         children.

         As of July 30,  1999,  Pino,  LLC and NCVC L.L.C.  each held options to
acquire  2,000,000  shares of Electric City common stock at an exercise price of
$1.10 per share.  These options become exercisable on January 2, 2000 and expire
in June 2008.  Effective January 4, 1999, Electric City granted to Joseph Marino
an option to  acquire  up to 900,000  shares at an  exercise  price of $1.75 per
share.  This option becomes  exercisable in pro rata  installments at the end of
each of the first four years after the date of grant and expires in December 31,
2008.

         In January  1999,  high level  executive  employees of the Company were
granted  unqualified  options to purchase  304,000  shares of common stock at an
exercise  price ranging from $1.75 to $3.50.  Options  totaling  150,000  shares
vested upon the signing of the option agreements and 154,000 will vest in fiscal
2000.  In  addition,  as of July  30,  1999  there  is an  outstanding  warrant,
currently exercisable,  to purchase 200,000 shares of Electric City common stock
at an exercise  price of $2.00 per share.  Further,  in April 1999 Electric City
entered into a contract with John Prinz & Associates  LLC whereby  Electric City
may issue up to 340,000  shares of common stock to Prinz upon the  completion of
services for Electric City. Through July 30, 1999, 80,000 shares had been issued
to Prinz See "Recent Sales of Unregistered Securities."

         The following chart represents the relationship  between affiliated and
nonaffiliated stock ownership:

                       ELECTRIC CITY CORP. STOCK OWNERSHIP


                  20,723,133                   5,517,117
                  ----------                   ---------

                  Affiliate                    Non-affiliate




                                       18
<PAGE>


Item 5.  Directors, Executive Officers, Promoters and Control Persons.

         The directors and executive officers of Electric City are as follows:


     Name                 Age       Positions Held With Company
     ----                 ---       ---------------------------

Joseph C. Marino           44        Chief Executive Officer and Chairman of the
                                     Board of Directors and a Director

Kevin P. McEneely          51        Senior Executive Vice President,
                                     Chief Operating Officer,
                                     Secretary and a Director

Michael S. Stelter         42        Vice President of Sales and a Director

Victor L. Conant           52        Director

James Stumpe               41        Director


         All  directors of Electric City are elected  annually  unless no annual
shareholders'  meeting is held, in which event the  Directors  serve until their
successors have been elected and qualified.  The Bylaws of the Company  provides
for five (5)  directors  of the  Company.  There  is no limit on the  number  of
one-year  terms which a Director may serve.  Officers of Electric  City serve at
the  discretion of the Board of Directors.  The following  chart  represents the
corporate structure of the Company:


                                  Shareholders
                                      Elect
                                        |
                                    Directors
                                      Elect
                                        |
                                    Officers:
                                  CEO/President
                                        |
             -------------------------------------------------------
Senior Executive Vice President                         Vice  President of Sales
      Chief Operating Officer


         There are no family relationships among directors or executive officers
of Electric City.

         Additional  information  concerning each director and executive officer
of Electric City follows:



                                       19
<PAGE>

         Joseph C. Marino is a  co-founder  of  Electric  City and has served as
Chief  Executive  Officer of Electric City since its  organization  as a limited
liability  company in December 1997 and as Chairman of the Board of Directors of
Electric City since its  incorporation  in June 1998.  Mr. Marino also serves as
President  of Marino  Electric,  a position  he has held since his  founding  of
Marino Electric in 1986. Marino Electric is an electrical  manufacturing company
which is wholly owned by Mr. Marino.

         Kevin P.  McEneely is a co-founder  of Electric  City and has served as
Senior  Executive  Vice President and Chief  Operating  Officer of Electric City
since its  organization  in December  1997,  and as a director of Electric  City
since its  incorporation  in June 1998.  Mr.  McEneely is also an Executive Vice
President of Nightingale-Conant  Corporation, a position which he has held since
1985.  Nightingale-Conant  Corporation  is a publisher and marketer of audio and
video self-improvement materials.

         Michael S. Stelter is a co-founder  of Electric  City and has served as
Vice  President  of Sales  since  its  organization  in  December  1997 and as a
director of Electric City since its incorporation in June 1998. Mr. Stelter also
serves as Vice President of Marino Electric,  a position which he has held since
1987.

         Victor L. Conant is a co-founder  of Electric  City and has served as a
director of Electric City since its  incorporation  in June 1998.  Mr. Conant is
also President and Chief Executive Officer of Nightingale-Conant  Corporation, a
position which he has held since 1986.

         James  Stumpe  is an  member  of  Electric  City of  Illinois,  LLC,  a
distributor  of the  Company.  Mr.  Stumpe is also the owner of RCI since  1997,
another distributor of the Company. He has been a part owner Diamac Electric, an
electrical  contracting  firm, since 1989. He has a degree from DeVry Institute,
an engineering  school and is a member of the Local 134,  Electrical  Union. Mr.
Stumpe became a Director of the Company on October 12, 1999 and  currently  owns
76,000 shares of the Company's common stock.

Promoter and Control Person

         Nikolas Konstant is a co-founder of Electric City. Mr. Konstant is also
the  Managing  Member  of DYDX LLC,  (since  August  1997) a private  investment
company. DYDX is a special limited partner of the Catterton Simon LLP, a venture
capital fund ("CSP III").

Item 6. Executive Compensation.

Summary Compensation Table

         The following table summarizes the total  compensation  awarded or paid
by Electric City to Electric City's Chief Executive  Officer for the fiscal year
ended April 30, 1999,  Electric  City's first  completed  fiscal year.  No other
executive officer of Electric City had a total annual salary and bonus in excess
of $100,000  for fiscal  1999.  Accordingly,  Electric  City's  Chief  Executive
Officer is the only Named Executive Officer of Electric City under SEC rules.



                                       20
<PAGE>

 <TABLE>
<CAPTION>

                Annual Compensation                                                    Long Term Compensation
- ---------------------------------------------------------------------    ---------------------------------------------------------


                                                                            Awards                      Payouts
                                                                            ------                      -------
  Name and Principal   Fiscal                                            Restricted
                               Salary ($)  Bonus ($)   Other Annual        Stock                         LTIP          All Other
       Position        Year    ----------  ---------   Compensation ($)   Award(s) ($)  Options (#)     Payouts ($)  Compensation($)
       --------        ----                            ---------------   ------------   -----------     ----------   --------------

<S>                    <C>      <C>          <C>            <C>               <C>       <C>                 <C>          <C>
Joseph C. Marino,      1999     $60,000(1)   $0             $0                $0        2,700,000(2)        $0           $0
Chief Executive
Officer
</TABLE>


 (1)     In  connection  with  Electric  City's  initial  formation as a limited
         liability  company,  Mr. Marino agreed to an initial  salary of $60,000
         per year  until  Electric  City  obtained  sales  levels  in  excess of
         $1,000,000,  at which time his annual  salary  was to be  increased  to
         $150,000.  Effective  January 1,  1999,  Electric  City and Mr.  Marino
         entered into a 3-year employment agreement which provides for an annual
         salary of $225,000.

(2)      Effective  July 31, 1998,  Electric City granted to Pino, LLC a 10-year
         option to acquire up to 2,000,000 shares of common stock at an exercise
         price of $1.10 per share. This option becomes exercisable on January 2,
         2000. In that Mr. Marino owns a 70% membership  interest in Pino,  LLC,
         only 70% of those  shares are  reflected .  Effective  January 4, 1999,
         Electric  City  granted  to Joseph  Marino an option to  acquire  up to
         900,000  shares at an  exercise  price of $1.75 per share.  This option
         becomes  exercisable in pro rata installments at the end of each of the
         first four years after the date of grant and expires in December, 2008.


Compensation of Other Executive Officers and Directors

         There are no standard or other compensation  arrangements for directors
of Electric City for their services as such,  including service on committees or
special  assignments,  except for the  standard  reimbursement  of expenses  for
attendance at board of directors meetings.

Option Exercises and Values

                      Option/SAR Grants in Last Fiscal Year
                      -------------------------------------

(Individual Grants)
<TABLE>
<CAPTION>

                                                     Percent of total
                          Number of Securities    options/SARS granted
                        Underlying Options/SARS      to employees in      Exercise or base
 Name                        granted (#)              fiscal year          price ($/Sh)        Expiration Date
 ----                        -----------              -----------          ------------        ---------------

<S>                             <C>                       <C>                <C>                  <C>
Joseph C. Marino                1,400,000                 35% (1)            $1.10/Sh             06/25/2008

Joseph C. Marino                  900,000                 18% (2)            $1.75/Sh             12/31/2008





                                       21
<PAGE>


<FN>
(1)      Mr.  Marino owns a 70%  membership  interest in Pino,  LLC, to which an
         option to acquire up to 2,000,000  shares of common stock was issued in
         1998. Michael Stelter owns a 10% membership interest in Pino, LLC.
(2)      Effective January 4, 1999, Electric City granted to Joseph C. Marino an
         option to acquire up to 900,000  shares at an  exercise  price of $1.75
         per share. This option becomes  exercisable in prorata  installments at
         the end of each of the  first  four  years  after the date of grant and
         expires in December, 2008.
</FN>
</TABLE>


                Aggregate Option/SAR Exercise in Last Fiscal Year
                          And FY-End Option/SAR Values

<TABLE>
<CAPTION>
                                                                                             Value of unexercised
                           Shares                             Number of unexercised      in-the-money options/SARS at
                        acquired on                         options/SARS at FY-end(#)             FY-end ($)
    Name                exercise (#)   Value realized ($)   exercisable/unexercisable      exercisable/unexercisable
  ----------            ------------   ------------------   -------------------------      -------------------------
<S>                                                                <C>                       <C>           <C>
 Joseph C. Marino            -                 -                   0/1,400,000               0/$ 2,660,000 (1)

 Joseph C. Marino            -                 -                    0/900,000                0/$ 1,125,000 (2)

<FN>
(1)  Based on the difference  between the $1.10 per share exercise price and the
     closing bid  quotation  for Electric  City common stock on the OTC Bulletin
     Board for April 30, 1999 of $3.00 per share (post split).

(2)  Based on the difference  between the $1.75 per share exercise price and the
     closing bid  quotation  for Electric  City common stock on the OTC Bulletin
     Board for April 30, 1999 of $3.00 per share (post split).
</FN>
</TABLE>

Long-Term Incentive Plans

         The Company has no long-term incentive plans.

Employment Contracts

         Effective January 1, 1999,  Electric City and Mr. Marino entered into a
4-year  employment  agreement as President  and Chief  Executive  Officer  which
provides for an annual salary of $225,000.  As a part of his  compensation,  Mr.
Marino  is  allowed  the  use of a new  automobile,  provided  insurance  and is
reimbursed for cellular  telephone usage. The Employment  Agreement also granted
Mr.  Marino  options to purchase  the common  stock of the Company as  described
above.  Upon the sale of more than forty  (40%) of the net assets of the Company
to a person  or entity  not  affiliated  with the  Company,  all of the  options
immediately vest and are exercisable by Mr. Marino.  The agreement is terminable
for cause by a vote of 3/4 of the Board of Directors  of the  company,  in which
vote Mr. Marino, as a director,  would not vote nor be counted as a Director for





                                       22
<PAGE>

purposes of determining  the 3/4 vote. Mr. Marino is subject to  confidentiality
restrictions  and an agreement not to compete with the Company for two (2) years
after his separation from the Company.

Item 7. Certain Relationships and Related Transactions.

         On February 4, 1998, in connection  with the  organization  of Electric
City,  Joseph C. Marino and NCVC,  L.L.C.  entered into an operating  agreement,
which was amended on May 26, 1998,  which  commenced  the  operation of Electric
City as a limited liability company. Under the operating agreement,  NCVC agreed
to loan Electric City $500,000 to meet operating cash needs of Electric City and
to secure a letter of credit with a financial institution for $500,000 to secure
the payment  obligation to Reverberi.  In exchange Joseph C. Marino  sublicensed
his rights under the Reverberi  license agreement to Electric City. No value was
accorded  for the  sublicense  or the  securing of the letter of credit.  Of the
total of $500,000 transferred to Electric City, $374,000 was transferred through
May 31, 1998, with the remaining  $126,000 loaned to Electric City in July 1998.
The NCVC loans, which represented  convertible debt, bore no interest,  and were
paid off by the issuance of 500,000  shares of Electric City common stock,  at a
price equal to the fair market  value at the time of the  conversion,  which was
upon completion of the private  placement in June 1998.  After the completion of
the private  placement,  the letter of credit was  unnecessary  and was retired.
Upon completion of this  transaction,  each of Mr. Marino and NCVC had a further
obligation to loan Electric City up to $250,000 on an as-needed  basis,  bearing
interest  at 9%  per  annum  and  payable  on  demand.  As of  April  30,  1999,
outstanding debt under this arrangement  totaled $500,000.  As of July 30, 1999,
outstanding  debt under this  arrangement  totaled  $200,000.  These  loans bear
interest  of 9% and are  payable on demand.  Accrued  interest  on this debt was
approximately  $16,000 at July 30, 1999. The Company's  Board approved the terms
of each of these  transaction and believes the terms each of these  transactions
are as  favorable to the Company as if  negotiated  with an  unaffiliated  third
party. The possibility of conflicts of interest was  counterbalanced by the fact
that these  transactions were negotiated between equal, sole shareholders of the
Company and each party was at risk and would benefit equally.

         During the period  from  December 5, 1997 (date of  inception)  through
April 30, 1999, Electric City paid approximately $165,000 to Marino Electric for
goods purchased and services rendered which included components and cabinets for
EnergySaver units and the installations of EnergySaver units. Marino Electric is
wholly owned by Mr.  Marino.  Further,  since  January 1, 1999 Electric City has
allowed  Marino  Electric to use portions of Electric  City's  building  without
charge.   The  Company's  Board  negotiated  and  approved  the  terms  of  this
transaction  and believes the terms of this  transaction are as favorable to the
Company as if  negotiated  with an  unaffiliated  third  party and  allowed  the
company to control the manufacture of these items. The possibility of a conflict
of  interest  was  counter  balanced  by the fact that  members of the Board not
affiliated  with Marino  Electric  also approved the  transaction.  The votes of
Board members that were not  affiliated  with Marino  Electric were necessary to
approve the supply agreement and were voted in favor of the transaction.

         Effective  May 24,  1999,  Electric  City  entered into an agreement to
acquire most of the assets of Marino Electric for a purchase price of $3,880,000
consisting of  $1,792,000  in cash and 1,600,000  shares of Electric City common





                                       23
<PAGE>

stock.  The Company's  Board  negotiated and approved the terms of each of these
transaction and believes the terms each of these  transactions  are as favorable
to the Company as if negotiated with an unaffiliated  third party.  Although the
Board approved the  transactions  by a Unanimous  Consent,  the possibility of a
conflict of interest was counter  balanced by the fact that members of the Board
not affiliated with Marino Electric also approved the transaction.

         Mr.  Marino owns the rights under the  Reverberi  license  agreement to
sell EnergySaver in Canada, Mexico, and portions of South America.

Item 8.  Description of Securities.

         Electric   City  Corp.   is  authorized   under  its   certificate   of
incorporation  to issue  30,000,000  shares of $.0001 par value common stock and
5,000,000 shares of preferred stock, par value $.01 per share. All of the common
shares are entitled to one vote on any matter  brought  before the  shareholders
including the election of directors. The preferred stock may be issued in series
and the  board  of  directors  is  specifically  vested  with the  authority  to
establish  and  designate  series  of  preferred  and fix  rights,  preferences,
privileges  and  restrictions  of any series of the preferred  stock,  including
without limitation,  those relating to any dividend rights and terms, conversion
rights, voting rights,  redemption rights,  liquidation  preferences and sinking
fund  terms.   There  are  no  provisions  in  the  Company's   certificate   of
incorporation that would delay, defer or prevent a change in control.

         Electric  City common stock has been subject to the "penny stock" rules
under the Securities  Exchange Act of 1934, which cover any equity security that
has a market  price  less than $5.00 per  share,  subject to certain  exceptions
under  ss.ss.  15(g).  In that the stock has been trading for in excess of $5.00
per share,  the stock is currently not subject to the "penny  stock' rules.  Any
broker  engaging  in a  transaction  in a penny stock is required to provide any
customer with a risk disclosure  document,  disclosure of market quotations,  if
any,  disclosure of the compensation of the broker-dealer and its salesperson in
the  transaction,  and monthly account  statements  showing the market values of
penny stocks held in the customer's  accounts.  Further the  broker-dealer  must
determine the suitability of the customer for an investment in "penny stocks" by
obtaining customer  information  concerning the person's  "financial  situation,
investment experience,  and investment  objectives.  The broker-dealer must then
"reasonably  determine"  based  on  the  information  furnished  and  any  other
information  known to the  broker-dealer  that  transactions in penny stocks are
suitable for the person and that the person (or his independent  adviser in such
transactions) has sufficient  knowledge and experience in financial matters that
the person  reasonably  may be expected to be capable of evaluating the risks of
transactions  in penny  stocks.  The bid and offer  quotation  and  compensation
information  must be provided  prior to effecting  the  transaction  and must be
contained on the customer's  confirmation.  Certain  brokers are less willing to
engage in  transactions  involving  penny  stocks as a result of the  additional
disclosure  requirements  described  above.  If the per  share  market  price of
Electric City common stock falls below $5.00,  the penny stock rules may make it
more  difficult  for holders of Electric  City common  stock to dispose of their
shares.









                                       24
<PAGE>



                                     PART II

Item 1.       Market for Common Equity and Related Stockholder Matters.

Market Information

         Electric  City common stock has been quoted on the OTC  Bulletin  Board
under the symbol "ECCC" since August 14, 1998.  The  following  table sets forth
the range of high and low closing per share bid  quotations  for  Electric  City
common stock for each fiscal  quarter  since  August 14,  1998.  Such prices are
reported by the OTC Bulletin  Board  inter-dealer  quotation  system and reflect
inter-dealer prices, without retail mark-up, mark-down or commission and may not
represent actual transactions.  These amounts are from trading days prior to the
2 for 1 share stock split of all  outstanding  shares of common stock  effective
July 30, 1999.


    Fiscal Quarter                              High          Low
    --------------                              ----          ---

    Fiscal Year 1999
     Quarter Ended 10/31/98(1)                $3.438        $.875

     Quarter Ended 1/31/99                    $2.938       $1.125

     Quarter Ended 4/30/99                    $3.905       $1.625

    Fiscal Year 2000                          $14.84        $2.25
    Quarter Ended 7/31/99

(1)      Since August 14, 1998.

         The  closing  quotation  for  Electric  City  common  stock  on the OTC
Bulletin  Board on July 30, 1999 was $8.56 per share.  Electric  City intends to
apply for the listing of its common stock on the Nasdaq  SmallCap Market when as
it meets the  requirements  for such  listing.  However,  Electric  City  cannot
provide  assurance that its application will be approved.  The requirements that
Electric  City must meet include the  registration  of its common stock with the
SEC under the  Securities  Exchange  Act of 1934,  a per share  market  price of
$4.00,  $4,000,000 in net tangible assets, 3 registered and active market makers
and 300 round lot (100 shares or more) shareholders.

         Electric City has never paid a cash dividend with respect to its common
stock and does not  anticipate  paying cash dividends on its common stock in the
foreseeable future.

         As of June 30, 1999 there were  approximately  450 holders of record of
Electric  City common  stock not  including  those shares  beneficially  held in
brokerage accounts.

Item 2.       Legal Proceedings.

         Neither  Electric City nor any of its properties are the subject of any
pending legal proceeding,  nor is Electric City aware of any contemplated  legal
proceeding involving Electric City or its property.




                                       25
<PAGE>

Item 3.       Changes in and Disagreements with  Accountants on  Accounting  and
              Financial Disclosure.

         Not applicable.

Item 4.       Recent Sales of Unregistered Securities.

         Since  its  inception  on  December  5,  1997,  Electric  City has sold
securities  in  the  transactions   described  below  without   registering  the
securities under the Securities Act of 1933. Except as otherwise  indicated,  no
underwriter or sales or placement agent was involved in the transactions.

         (1) In February  1998,  initial  membership  interests in Electric City
L.L.C.  were issued solely to Joseph Marino and NCVC L.L.C.  in exchange for the
sublicense  of Mr.  Marino's  rights  under his license  agreement  with Giorgio
Reverberi to the  technology  underlying the  EnergySaver,  an agreement by NCVC
L.L.C. to make capital contributions of up to $500,000 and to cause the issuance
of a $500,000  irrevocable  standby letter of credit in favor of Mr.  Reverberi.
Such limited liability company membership interests were issued in reliance upon
the exemption from  registration  provided by Section 4(2) of the Securities Act
of 1933, as such  transaction did not involve any public  offering.  All persons
receiving  the  shares  represented  that they were  acquiring  the  shares  for
investment and not with a view to  distribution.  All persons had access to full
information  about the Company and  representations  of the Company provided all
information  requested  by  investors  or  their  representatives.   Mr.  Marino
subsequently transferred his membership interests to Pino, LLC.

         (2) In June,  1998 the Electric City LLC interests  were converted into
an aggregate of  20,000,000  shares of common  stock of Electric  City Corp.  in
connection with the merger of Electric City L.L.C. into Electric City Corp. Such
shares were issued in reliance upon the exemption from registration  provided by
Section 4(2) of the Securities Act of 1933, as such  transaction did not involve
any public  offering.  At such time  Electric  City LLC had only 2 members.  All
persons receiving the shares represented that they were acquiring the shares for
investment and not with a view to  distribution.  All persons had access to full
information  about the Company and  representations  of the Company provided all
information requested by investors or their representatives.

         (3) In June 1998, Electric City issued an aggregate of 1,200,272 shares
of common stock valued at $$1,200,272 to the  approximately  330 shareholders of
Pice Products Corporation,  an inactive company with minimal assets, pursuant to
a merger  agreement  under which Pice Products was merged with and into Electric
City.  Such shares were issued in reliance upon the exemption from  registration
provided  by  Section  4(2)  as such  transaction  did not  involve  any  public
offering.  All persons receiving the shares represented that they were acquiring
the shares for investment and not with a view to  distribution.  All persons had
access to full information about the Company and  representations of the Company
provided all information requested by investors or their representatives.




                                       26
<PAGE>


         (4) In June 1998,  Electric City  concluded a private  placement  under
which it issued an aggregate of 940,000  shares of common stock to 47 persons in
exchange  for an aggregate  of $440,000 in cash and the  conversion  of Electric
City's  indebtedness to NCVC L.L.C. in the amount of $500,000.  Such shares were
issued in reliance upon the exemption from registration  provided by Rule 504 of
Regulation D  promulgated  under the  Securities  Act of 1933,  which limits the
aggregate offering price to not to exceed $1,000,000.  All persons receiving the
shares  represented  that they were  acquiring the shares for investment and not
with a view to distribution.  All persons had access to full  information  about
the  Company  and  representations  of  the  Company  provided  all  information
requested by investors or their representatives.

         (5) In July 1998,  Electric  City granted to Pino,  LLC and NCVC L.L.C.
10-year  options (a total of two (2)  persons) to acquire up to an  aggregate of
4,000,000 shares of common stock at an exercise price of $1.10 per share.  These
options  become  exercisable  on January 2, 2000.  The  options  were  issued in
reliance upon the exemption  from  registration  provided by Section 4(2) of the
Securities Act of 1933, as such transaction did not involve any public offering.
All persons receiving the shares represented that they were acquiring the shares
for  investment and not with a view to  distribution.  All persons had access to
full information about the Company and  representations  of the Company provided
all information requested by investors or their representatives.

         (6) In  September  1998,  Electric  City issued an aggregate of 340,000
shares  of common  stock to  Giovanni  and  Maria  Gullo,  Anthony  and  Rebecca
Petropoulos,  and James and Rosanne Spanola (a total of six (6) persons)pursuant
to a Real Estate Sales  Contract  dated July 3, 1998,  under which Electric City
acquired real estate for its new headquarters.  The total purchase price for the
property was  $1,140,000 of which  $800,000 was paid through  issuing a mortgage
with a bank at the closing and the balance of $340,000 was paid  pursuant to the
issuance of 340,000 shares of common stock.  Such shares were issued in reliance
upon the exemption from registration  provided by Section 4(2) of the Securities
Act of 1933,  as such  transaction  did not  involve  any public  offering.  All
persons receiving the shares represented that they were acquiring the shares for
investment and not with a view to  distribution.  All persons had access to full
information  about the Company and  representations  of the Company provided all
information requested by investors or their representatives.

         (7) On  January  18,  1999,  Electric  City  entered  into a  six-month
consulting  agreement with 1252996 Ontario  Limited (d/b/a The Stockpage)  under
which  Electric  City  issued in April 1999 an  aggregate  of 200,000  shares of
common  stock and  warrants to  purchase  200,000  shares of common  stock at an
exercise price of $2.00 per share, in exchange for investor  relations  services
through the Internet  which  presence was  achieved via "Rolling  Capital."  The
Company valued these  services at $512,000,  comprised of $418,000 for the stock
and $94,000 for the  warrant.  The amount  attributed  to the warrant  took into
consideration  the possibility of fluctuations in the per share trading price of
the common stock pending exercise.  The per share price used to value the shares
was a five day average of the closing price of the Company's common stock on the
OTC Bulletin Board prior to January 18, 1999.  Only one (1) entity received this
warrant. The agreement has expired and will not be renewed. Under the agreement,
Electric City is to commence registration of the 200,000 shares of issued common
stock within six months from the date of the agreement, if it is legally able to





                                       27
<PAGE>

do so. Electric City has not commenced such registration and there is no penalty
for such  failure,  since it is  legally  unable to do so.  The shares of common
stock  and the  warrants  were  issued  in  reliance  upon  the  exemption  from
registration  provided by Section 4(2) of the  Securities  Act of 1933,  as such
transaction  did not involve any public  offering.  All  persons  receiving  the
shares  represented  that they were  acquiring the shares for investment and not
with a view to distribution.  All persons had access to full  information  about
the  Company  and  representations  of  the  Company  provided  all  information
requested by investors or their representatives.

         (8) In February and March 1999,  Electric City issued 911,978 shares of
common stock to a small group of  approximately  30 individuals  closely related
to, or affiliates with long standing personal and/or business relationships with
the Company in exchange for $938,202. Each individual represented to Company, in
writing, that they were "accredited investors" as defined in Regulation D of the
Securities  Act of 1933.  Such shares were issued in reliance upon the exemption
from registration  provided by Rule 506 of Regulation D of the Securities Act of
1933 which  limits  the  aggregate  number of  non-accredited  investors  to 35.
Neither the Company nor any person acting on its behalf used any form of general
solicitation  or  general  advertising  to offer or sell these  securities.  All
persons receiving the shares represented that they were acquiring the shares for
investment and not with a view to  distribution.  All persons had access to full
information  about the Company and  representations  of the Company provided all
information requested by investors or their representatives. The Company did not
timely  file a Form D with the  Commission  in  connection  with  the  offering.
However,  the Company  believes  that this is an incidental  deviation  from the
terms,  conditions  and  requirements  of Regulation D not directly  intended to
protect particular individuals or entities.

          (9) In April 1999, Electric City issued an aggregate of 796,000 shares
of common stock for services rendered to the Company which the Company valued at
$ 2,232,789.  TJ Riley and Associates  (Tom Riley)  received  246,000 shares for
marketing  consulting  services  pursuant  to an  agreement.  Giorgio  Reverberi
received 200,000 shares for research and development services. Giuseppe Tagliati
received 100,000 shares for services  rendered in research and development . The
Stockpage (see 7 above) received 200,000 shares for investor  relations services
pursuant to its  January  18, 1999  agreement  with the  Company.  Richard  Levy
received 250,000 shares in exchange for marketing  consulting services rendered,
pursuant  to an oral  agreement  as of  January  7,  1999.  A total of four ( 4)
entities were issued shares in this offering; the shares issued to the StockPage
are not included in the paragraph (9) as such shares were issued pursuant to the
January 18, 1999 agreement  with the Company.  The per share price used to value
the shares was a five day average of the closing price of the  Company's  common
stock on the OTC Bulletin Board prior to April 20, 1999. Such shares were issued
in reliance upon the exception  from  registration  provided by Rule 4(2) of the
Securities Act of 1933, as such transaction did not involve any public offering.
All persons receiving the shares represented that they were acquiring the shares
for  investment and not with a view to  distribution.  All persons had access to
full information about the Company and  representations  of the Company provided
all information requested by investors or their representatives.

         (10) The Company entered into a Consulting  Agreement with John Prinz &
Associates dated April 16, 1999 for Prinz to act as a consultant and promoter on
behalf of the Company.  The term of the agreement was for six (6) months and has




                                       28
<PAGE>

expired. Prinz was to have received shares of stock for services provided to the
Company as follows:  50,000 shares for the  introduction  to a market maker with
whom the Company would work;  30,000 shares for the development of an acceptable
financial plan; a ten percent (10%) fee for each equity transaction  consummated
by the Company initiated by Prinz; a three percent (3%)fee and 10,000 shares for
each debt  transaction  consummated  by the Company  initiated by Prinz;  15,000
shares for facilitating the Company's  transition to a NASDAQ small cap company;
and ten  percent  (10%) fee and  20,000  shares  to  facilitate  funding  of the
purchase of Marino Electric.

         The  agreement  also  provides  that all shares of Electric City common
stock issued under the agreement  will have piggyback  registration  rights with
respect to any registration statement filed by Electric City with the SEC.

         In May,  1999,  Electric  City issued  80,000 shares of common stock to
Prinz  under  this  agreement  for an  introduction  to a market  maker  and the
preparation of a financial plan for the Company. The Company valued the services
to be provided  under this  agreement at $ 212,496.  The per share price used to
value the shares was a five day  average of the closing  price of the  Company's
common  stock on the OTC Bulletin  Board prior to April 18,  1999.  Only one (1)
person  received  shares in this  offering.  The shares of Electric  City common
stock issued under the agreement were issued in reliance upon the exemption from
registration  provided by Section 4(2) of the  Securities  Act of 1933,  as such
transaction  did not involve any public  offering.  Prinz Capital is required to
perform additional  services to receive the additional shares,  which may not be
required by the Company.  All persons receiving the shares represented that they
were acquiring the shares for  investment  and not with a view to  distribution.
All persons had access to full information about the Company and representations
of the  Company  provided  all  information  requested  by  investors  or  their
representatives.

         (11) In May 1999, Electric City issued 1,600,000 shares of common stock
to Joseph  Marino in  connection  with the  acquisition  of the assets of Marino
Electric for the purchase  price of $3,880,000  consisting of $1,792,000 in cash
and  1,600,000  shares of the Electric  City common  stock.  Only one (1) person
received  shares in this offering.  Such shares were issued in reliance upon the
exemption  from  registration  provided by Section 4(2) of the Securities Act of
1933,  as such  transaction  did not  involve any public  offering.  All persons
receiving  the  shares  represented  that they were  acquiring  the  shares  for
investment and not with a view to  distribution.  All persons had access to full
information  about the Company and  representations  of the Company provided all
information requested by investors or their representatives.

         (12) The Company conducted in  July-December,  1999 an offering to sell
2.2 million  shares of its common  stock on a best efforts  basis  pursuant to a
confidential private placement  memorandum.  Such shares were issued in reliance
upon the exemption from registration provided by Rule 506 of Regulation D of the
Securities  Act of 1933 which  limits  the  aggregate  number of  non-accredited
investors to 35. Investors  solicited were individuals who in one way or another
are related to the Company or persons  associated  with the Company and not from
the general public.  The Company raised  $9,057,380.50 and sold 2,149,401 shares
to  83  individuals  or  entities,   of  whom  65  are  accredited  and  28  are
non-accredited  investors.  The Company prepared and used an Offering Memorandum







                                       29
<PAGE>

with this offering.  All persons receiving the shares represented that they were
acquiring the shares for  investment  and not with a view to  distribution.  All
persons had access to full information about the Company and  representations of
the  Company   provided  all   information   requested  by  investors  or  their
representatives.  Neither the  Company nor any person  acting on its behalf used
any form of general  solicitation or general  advertising to offer or sell these
securities.  However,  as a result of the Company's  statements  made in certain
press releases issued during this offering,  it is possible,  but not altogether
certain,  that such  statements  might be considered  general  solicitation  and
result  in a  violation  of the  registration  provisions  of  Section  5 of the
Securities Act of 1933, as amended. The Company's financial statements contain a
Commitments and  Contingencies  note  concerning the potential  liability of the
Company in connection with this offering.

         The facts relied upon to make the exemption from registration  provided
by Section 4(2) of the Securities Act of 1933 (the "Act") available for the sale
of  securities  discussed in  paragraphs 1, 2, 3, 5, 6, 7, 9, 10 and 11 were the
limited  number  of  purchasers,  the  sophistication  or  accreditation  of the
purchasers,  their access to material information,  the information furnished to
them by Electric City, the absence of any general  solicitation  or advertising,
and restrictions on transfer of the securities  issued to them as indicated by a
legend on the certificates representing such securities.

Item 5.       Indemnification of Directors and Officers.

         Electric City's  certificate of  incorporation  and bylaws provide that
Electric  City may  indemnify  officers  and  directors  of Electric  City or as
permitted  by  Delaware  law.  Electric  City  has  not as of the  date  of this
registration  statement  purchased  directors and officers liability  insurance,
however it may do so in the future.

         Insofar as indemnification for liabilities arising under the Securities
Act of 1933 may be permitted to directors,  officers and controlling  persons of
the Company pursuant to the foregoing provisions,  or otherwise, the Company has
been advised that in the opinion of the Securities and Exchange  Commission such
indemnification  is  against  public  policy  as  expressed  in the  Act  and is
therefore,  unenforceable. In the event that a claim for indemnification against
such liabilities  (other than the payment by the Company of expenses incurred or
paid by a director,  officer or controlling  person in the successful defense of
any  action,  suit or  proceeding)  is  asserted  by such  director,  officer or
controlling  person in connection  with the  securities  being  registered,  the
Company  will,  unless in the opinion of its counsel the matter has been settled
by  controlling  precedent,  submit to a court of appropriate  jurisdiction  the
question  whether  such  indemnification  by  it is  against  public  policy  as
expressed  in the Act and will be  governed  by the final  adjudication  of such
issue.

Disclosure Regarding Forward-Looking Statements

         This  Registration  Statement  includes certain  statements that may be
deemed to be  "forward-looking  statements" within the meaning of Section 27A of
the Securities Act of 1933, as amended (the  "Securities  Act"), and Section 21E
of the  Securities  Exchange Act of 1934, as amended (the "Exchange  Act").  The
safe harbors  under the Privates  Securities  Litigation  Reform Act will not be






                                       30
<PAGE>

applicable  until  such time as the  Company  becomes  subject  to the  periodic
reporting  requirements  under the  Exchange  Act.  Since the  Company was not a
reporting  company at the time this  registration  statement was filed, the safe
harbors under the Privates Securities  Litigation Reform Act are inapplicable to
the statements made in this registration statement.  All statements,  other than
statements of historical  facts,  included in this  Registration  Statement that
address  activities,  events or  developments  that  Electric  City  Corp.  (the
"Company" or "Electric City") expects, believes or anticipates will or may occur
in the future, future capital costs, the size of various markets,  market share,
repayment of debt,  business  strategies,  expansion and growth of the Company's
operations,  Year  2000  issues  and  other  such  matters  are  forward-looking
statements.  These  statements are based on assumptions and analyses made by the
Company in light of its  experience  and its  perception of  historical  trends,
current  conditions,  expected future developments and other factors it believes
are appropriate in the circumstances. Such statements are subject to a number of
assumptions, risks and uncertainties,  general economic and business conditions,
the  business  opportunities  (or lack  thereof)  that may be  presented  to and
pursued by the Company,  changes in laws or regulations and other factors,  many
of which are beyond the control of the Company.  You are cautioned that any such
statements are not guarantees of future  performance  and that actual results or
developments may differ  materially from those projected in the  forward-looking
statements.


                                    PART F/S
                        Financial Statements and Exhibits

                          Index to Financial Statements

                               Electric City Corp.
                               -------------------

F-1                         Report of Independent Certified Public Accountants

F-2 - F-3                   Balance Sheet as of April 30, 1999

F-4                         Statement of Operations for the year ended April 30,
                            1999

F-5                         Statement of Stockholders' Equity for the year ended
                            April 30, 1999

F-6 - F-7                   Statement of Cash Flows for the year ended April 30,
                            1999

F-8 - F21                   Notes to Financial Statements

F-22 - F23                  Balance Sheets as of July 31, 1999 and 1998
                            (Unaudited)

F-24                        Statement of Operations for the  three  months ended
                            July  31,  1999 and 1998 (Unaudited)

F-25                        Statement  of  Stockholders'  Equity  for  the three
                            months  ended  July 31,  1999 (Unaudited)



                                       31
<PAGE>


F-26 - F-27                 Statement of Cash Flows for the three  months  ended
                            July  31,  1999 and 1998 (Unaudited)

F-28 - F-29                 Notes to Financial Statements


Marino Electric Inc.

F-30                        Report of Independent Certified Public Accountants

F-30 - F-32                 Balance Sheet  as of  December 31, 1998  and  as  of
                            April 30, 1999 (Unaudited)

F-33                        Statement  of Income and  Retained  Earnings for the
                            year ended  December  31, 1998 and December 31, 1997
                            (Unaudited) and the four months ended April 30, 1998
                            and 1999 (Unaudited)

F-34                        Statement of Cash Flows for the year ended  December
                            31, 1998 and December 31, 1997  (Unaudited)  and the
                            four   months   ended   April  30,   1998  and  1999
                            (Unaudited)

F-35 - F-38                 Notes to Financial Statements

Pro Forma Financial Statements

F-39                        Pro Forma Financial Statements

F-40                        Unaudited Pro Forma Statement of Operations for the
                            year ended April 30, 1999

F-41                        Unaudited Pro Forma  Statement of Operations for the
                            three months ended July 31, 1999

F-42-F43                    Notes to Unaudited Pro Forma Financial Statement


                                    PART III
Exhibit
Number

2.1      Agreement and Plan of Merger dated June 5, 1998 between the Company and
         Pice Products Corporation (Previously filed)




                                       32
<PAGE>


3.1      Certificate of Incorporation (Previously filed)

3.2      Bylaws (Previously filed)

10.1     Sales,  Distribution and Patent License Agreement dated January 1, 1998
         between Giorgio Reverberi and Joseph C. Marino  (Previously filed)

10.2     Sublicense Agreement dated June 24, 1998 between the Company and Joseph
         C. Marino (Previously filed)

10.3     Employment  Agreement  dated as of January 1, 1999  between the Company
         and Joseph C. Marino (Previously filed)

10.4     Real Estate Sales  Contract  dated July 3, 1998 between the Company and
         the  Giovanni  Gullo  and  Mario  Gullo  Family   Limited   Partnership
         (Previously filed)

10.5     Asset  Purchase  Agreement  dated May 24, 1999  between the Company and
         Marino Electric, Inc. (Previously filed)

10.6     Distribution  Agreement dated September 7, 1999 between the Company and
         Electric City of Illinois LLC (Previously filed)

10.7     Consulting  Agreement dated April 16, 1999 between the Company and John
         Prinz & Associates (Previously filed)

10.8     Consulting  Agreement  dated  January 18, 1999  between the Company and
         1252996 Ontario Limited (d/b/a The Stockpage) (Previously filed)

10.9     Warrant to  Purchase  Common  Stock  dated  January  15,  1999 from the
         Company to 1252996  Ontario  Limited  d/b/a The  Stockpage  (Previously
         filed)

10.10    Professional  Services  Agreement  dated  September 1, 1998 between the
         Company and TJ Riley and Associates (Previously filed)

27.1     Financial  Data  Schedule as of July 31,  1999 and 4/30/99  (Previously
         filed)

                                   SIGNATURES

         In accordance  with Section 12 of the Securities  Exchange Act of 1934,
the Registrant caused this Registration  Statement to be signed on its behalf by
the undersigned, thereunto duly authorized, this _____ day of January 2000.


                                               ELECTRIC CITY CORP.

                                               By:_________________________
                                                     Joseph C. Marino
                                                     Chief Executive Officer










                                       33
<PAGE>



                                TABLE OF CONTENTS

PART I.......................................................................2
Items 1.    Description of Business..........................................2
   Electric City History and Recent Developments.............................2
   Business of Marino Electric...............................................4
   Product -The EnergySaver..................................................4
   The Market Opportunity....................................................5
   Sales and Distribution....................................................7
   Marketing.................................................................8
   Licenses and Trademarks...................................................8
   Patents...................................................................9
   Competition...............................................................9
   Manufacturing............................................................11
   Company Financing........................................................11
   Research and Development.................................................11
   Compliance with Environmental Laws.......................................12
   Employees................................................................12
Item 2.  Plan of Operation..................................................12
   Year 2000 Readiness Disclosure...........................................15
Item 3.  Description of Property............................................16
Item 4. Security Ownership of Certain Beneficial Owners and Management......16
Item 5.  Directors, Executive Officers, Promoters and Control Persons.......19
   Promoter and Control Person..............................................20
Item 6. Executive Compensation..............................................20
   Summary Compensation Table...............................................20
   Compensation of Other Executive Officers and Directors...................21
   Option Exercises and Values..............................................21
   Long-Term Incentive Plans................................................22
   Employment Contracts.....................................................22
Item 7. Certain Relationships and Related Transactions......................23
Item 8.  Description of Securities..........................................24
PART II.....................................................................25
Item 1.     Market for Common Equity and Related Stockholder Matters........25
            Market Information..............................................25
Item 2.     Legal Proceedings...............................................25
Item 3.     Changes in and Disagreements with Accountants on Accounting
            and Financial Disclosure........................................26
Item 4.     Recent Sales of Unregistered Securities.........................26
Item 5.     Indemnification of Directors and Officers.......................30
Disclosure Regarding Forward-Looking Statements.............................30
PART F/S....................................................................31
PART III....................................................................32
SIGNATURES..................................................................33











                                       34
<PAGE>

                        Financial Statements and Exhibits

                          Index to Financial Statements



Electric City Corp.
- -------------------

F-1                         Report of Independent Certified Public Accountants

F-2 - F-3                   Balance Sheet as of April 30, 1999

F-4                         Statement of Operations for the year ended April 30,
                            1999

F-5                         Statement of Stockholders' Equity for the year ended
                            April 30, 1999

F-6 - F-7                   Statement of Cash Flows for the year ended April 30,
                            1999

F-8 - F21                   Notes to Financial Statements

F-22 - F23                  Balance   Sheets  as  of  July  31,  1999  and  1998
                            (Unaudited)

F-24                        Statement of  Operations  for the three months ended
                            July 31, 1999 and 1998 (Unaudited)

F-25                        Statement of Stockholders' Equity  the  three months
                            ended July 31, 1999 (Unaudited)

F-26 - F-27                 Statement  of Cash Flows for the three  months ended
                            July 31, 1999 and 1998 (Unaudited)

F-28 - F-29                 Notes to Financial Statements


Marino Electric Inc.
- --------------------

F-30                        Report of Independent Certified Public Accountants

F-31 - F-32                 Balance  Sheet  as of  December  31,  1998 and as of
                            April 30, 1999 (Unaudited)

F-33                        Statement  of Income and  Retained  Earnings for the
                            year ended  December  31, 1998 and December 31, 1997
                            (Unaudited) and the four months ended April 30, 1998
                            and 1999 (Unaudited)




                                     Page i
<PAGE>




F-34                        Statement of Cash Flows for the year ended  December
                            31, 1998 and December 31, 1997  (Unaudited)  and the
                            four   months   ended   April  30,   1998  and  1999
                            (Unaudited)

F-35 - F-38                 Notes to Financial Statements


Pro Forma Financial Statements
- ------------------------------

F-39                        Pro Forma Financial Statements

F-40                        Unaudited Pro Forma  Statement of Operations for the
                            year ended April 30, 1999

F-41                        Unaudited Pro Forma  Statement of Operations for the
                            three months ended July 31, 1999

F-42 - F-43                 Notes  to   Unaudited   Pro  Forma   Statements   of
                            Operations






















                                     Page ii
<PAGE>


Report of Independent Certified Public Accountants


Electric City Corp.
   (A Development Stage Company)


We have  audited  the  accompanying  balance  sheet of  Electric  City Corp.  (a
development  stage  company) as of April 30, 1999 and the related  statements of
operations,  stockholders'  equity and cash flows for the year then ended. These
financial  statements are the  responsibility of the Company's  management.  Our
responsibility  is to express an opinion on these financial  statements based on
our audit.

We conducted our audit in accordance with generally accepted auditing standards.
Those standards  require that we plan and perform the audit to obtain reasonable
assurance   about  whether  the  financial   statements  are  free  of  material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audit provides a reasonable basis for our opinion.

In our opinion,  the financial  statements  referred to above present fairly, in
all  material  respects,  the  financial  position  of  Electric  City Corp.  (a
development  stage company) at April 30, 1999, and the results of its operations
and cash flows for the year then ended,  in conformity  with generally  accepted
accounting principles.




                                                                BDO Seidman, LLP




Chicago, Illinois
June 16, 1999, except for Note 17
    which is as of December 2, 1999







                                                                             F-1
<PAGE>


                               Electric City Corp.
                          (A Development Stage Company)

                                  Balance Sheet





April 30,                                                               1999
- -------------------------------------------------------------------------------

Assets

Current Assets
     Cash and equivalents                                    $       484,162
     Accounts receivable                                             118,272
     Inventories (Note 3)                                            459,882
     Prepaid expenses (Note 11(d))                                   213,332
- -------------------------------------------------------------------------------

Total Current Assets                                               1,275,648
- -------------------------------------------------------------------------------

Net Property and Equipment (Notes 4, 8 and 11(e))                  1,254,967
- -------------------------------------------------------------------------------












                                                             $     2,530,615
===============================================================================

                                 See accompanying notes to financial statements.





                                                                             F-2
<PAGE>


                               Electric City Corp.
                          (A Development Stage Company)

                                  Balance Sheet





April 30,                                                               1999
- -------------------------------------------------------------------------------

Liabilities and Stockholders' Equity

Current Liabilities
     Notes payable to stockholders (Note 5)                  $       500,000
     Current portion of long-term debt (Note 8)                       18,112
     Accounts payable                                                184,160
     Accrued expenses (Note 7)                                        98,172
- -------------------------------------------------------------------------------

Total Current Liabilities                                            800,444
- -------------------------------------------------------------------------------

Long-Term Debt, less current portion (Note 8)                        770,239
- -------------------------------------------------------------------------------

Commitments (Note 10)

Stockholders' Equity (Notes 6, 11 and 13)
     Preferred stock, $.01 par value;
         5,000,000 shares authorized                                      -
     Common stock, $.0001 par value;
         30,000,000 shares authorized,
         24,388,250 issued
         and outstanding                                               2,438
     Additional paid-in capital                                    6,097,518
     Deficit accumulated during the development stage             (5,140,024)
- -------------------------------------------------------------------------------

Total Stockholders' Equity                                           959,932
- -------------------------------------------------------------------------------

                                                             $     2,530,615
===============================================================================

                                 See accompanying notes to financial statements.





                                                                             F-3
<PAGE>


                               Electric City Corp.
                          (A Development Stage Company)

                             Statement of Operations





Year ended April 30,                                                   1999
- ------------------------------------------------------------------------------

Revenue                                                    $        208,473
- ------------------------------------------------------------------------------

Expenses
     Cost of sales                                                  135,000
     Selling, general and administrative                          4,033,559
- ------------------------------------------------------------------------------

Total                                                             4,168,559
- ------------------------------------------------------------------------------

Operating Loss                                                   (3,960,086)
- ------------------------------------------------------------------------------

Other Income (Expense)
     Acquisition expense (Note 11)                               (1,200,272)
     Interest income                                                  9,054
     Interest expense                                               (59,613)
- ------------------------------------------------------------------------------

Total other expense                                              (1,250,831)
- ------------------------------------------------------------------------------

Net Loss                                                   $     (5,210,917)
==============================================================================

Basic and Diluted Loss Per Common Share                    $          (0.23)
==============================================================================

Weighted Average Common Shares Outstanding                       22,357,874
==============================================================================

                                 See accompanying notes to financial statements.




                                                                             F-4
<PAGE>


                               Electric City Corp.
                          (A Development Stage Company)

                        Statement of Stockholders' Equity




<TABLE>
<CAPTION>


Year ended April 30, 1999
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                           Deficit            Total
                                                                                                       Accumulated         Members'
                                                                                        Additional      During the      Deficit and
                                                                   Member     Common       Paid-in     Development    Stockholders'
                                                        Shares    Capital      Stock       Capital           Stage           Equity
- ------------------------------------------------------------------------------------------------------------------------------------

<S>                                                 <C>          <C>         <C>       <C>            <C>             <C>
Balance, May 1, 1998                                         -   $ 18,679    $     -   $         -    $    (49,469)   $     (30,790)
- ------------------------------------------------------------------------------------------------------------------------------------

Issuance of common stock for merger into Company    20,000,000    (18,679)     2,000        16,679               -                -

Acquisition of Pice Products Corporation (Note 11)   1,200,272          -        120     1,200,152               -        1,200,272

Conversion of convertible debt (Note 11)               500,000          -         50       499,950               -          500,000

Issuance of shares for cash
   (net of offering costs of $13,023) (Note 11)      1,351,978          -        136     1,365,043               -        1,365,179

Issuance of shares for purchase
   of land and building (Note 11)                      340,000          -         34       339,966               -          340,000

Issuance of shares and warrants in
   exchange for services received
     (Note 11)                                         996,000          -         98     2,715,801               -        2,715,899

Net loss for the year ended April 30, 1999                   -          -          -             -      (5,210,917)      (5,210,917)

Net loss of LLC prior to becoming a corporation              -          -          -      (120,362)        120,362                -

Expenses paid on behalf of the Company                       -          -          -        80,289               -           80,289
- ------------------------------------------------------------------------------------------------------------------------------------

Balance, April 30, 1999                             24,388,250   $      -    $ 2,438   $ 6,097,518    $ (5,140,024)   $     959,932
====================================================================================================================================
</TABLE>

                                 See accompanying notes to financial statements.


                                                                             F-5
<PAGE>


                               Electric City Corp.
                          (A Development Stage Company)

                             Statement of Cash Flows



<TABLE>
<CAPTION>

Year ended April 30,                                                                             1999
- --------------------------------------------------------------------------------------------------------

Cash Flows From Operating Activities
<S>                                                                                    <C>
     Net loss                                                                          $   (5,210,917)
     Adjustments to reconcile net loss to net cash used in operating activities
         Depreciation and amortization                                                         30,353
         Issuance of shares and warrants in exchange for services rendered                  3,702,839
         Expenses paid on behalf of company                                                    80,289
         Changes in assets and liabilities
              Accounts receivable                                                            (118,272)
              Inventories                                                                    (269,001)
              Accounts payable                                                                184,160
              Accrued liabilities                                                              98,698
- --------------------------------------------------------------------------------------------------------

Net cash used in operating activities                                                      (1,501,851)
- --------------------------------------------------------------------------------------------------------

Cash Flows Used in Investing Activities
     Purchase of property and equipment                                                      (941,432)
- --------------------------------------------------------------------------------------------------------

Cash Flows Provided by Financing Activities
     Proceeds from long-term debt                                                             800,000
     Payments on long-term debt                                                               (11,649)
     Proceeds from stock issuance                                                           1,365,179
     Proceeds from loan from stockholders                                                     746,000
- --------------------------------------------------------------------------------------------------------

Net cash provided by financing activities                                                   2,899,530
- --------------------------------------------------------------------------------------------------------

Net Increase in Cash and Cash Equivalents                                                     456,247

Cash and Cash Equivalents, at beginning of year                                                27,915
- --------------------------------------------------------------------------------------------------------

Cash and Cash Equivalents, at end of year                                              $      484,162
- --------------------------------------------------------------------------------------------------------
</TABLE>

                                 See accompanying notes to financial statements.





                                                                             F-6
<PAGE>


                               Electric City Corp.
                          (A Development Stage Company)

                             Statement of Cash Flows



<TABLE>
<CAPTION>


Year ended April 30,                                                                  1999
- ---------------------------------------------------------------------------------------------

Supplemental Disclosures of Cash Flow Information
<S>                                                                          <C>
     Stock issued in exchange for conversion of loan from stockholders       $     500,000
     Stock issued as partial payment for land and building                         340,000
     Stock and warrants issued in exchange for services received                 2,715,899
     Cash paid for interest                                                         44,000


</TABLE>























                                                                             F-7
<PAGE>


                               Electric City Corp.
                          (A Development Stage Company)

                          Notes to Financial Statements







1.      Organization and           Electric City (the "Company") was formed as a
        Nature of Business         limited  liability  company  (Electric  City,
                                   L.L.C.) on  December  5, 1997 to acquire  and
                                   commercialize   application   of  a  patented
                                   technology   that   reduces   the  amount  of
                                   electricity   required   to   power   various
                                   lighting   facilities   such  as   commercial
                                   buildings,    factories    and    residential
                                   structures. On February 4, 1998, an Operating
                                   Agreement ("Operating Agreement") was entered
                                   into  between  Electric  City,  L.L.C.'s  two
                                   members,  Joseph C. Marino,  who subsequently
                                   assigned   his   interest  to  Pino,   L.L.C.
                                   ("Pino") and NCVC, L.L.C. ("NCVC"),  pursuant
                                   to  which  Electric  City,   L.L.C.   was  to
                                   actively market this technology in the United
                                   States.  Prior  to May 1,  1998,  the LLC had
                                   nominal  operations,  resulting  in a loss of
                                   approximately    $50,000.    The    Operating
                                   Agreement was subsequently amended on May 26,
                                   1998. On June 5, 1998,  Electric City, L.L.C.
                                   merged with Electric  City Corp.,  a Delaware
                                   corporation. As a result, Electric City Corp.
                                   will  distribute,  manufacture  and  sell  an
                                   energy   management   saving  system  in the
                                   United  States  under  an  exclusive  license
                                   agreement  (Note 8).

                                   The   Company's   activities   to  date  have
                                   included    raising    capital,    developing
                                   prototypes,  installing  test systems at test
                                   sites in the United  States  and the  limited
                                   sales of systems.  Upon  consummation  of the
                                   acquisition   of  certain  assets  of  Marino
                                   Electric, Inc., the Company will no longer be
                                   a development stage company.




2.      Summary of Significant
        Accounting Policies

        Cash and Cash              The   Company    considers    highly   liquid
        Equivalents                investments  with a maturity of three  months
                                   or   less   when   purchased   to   be   cash
                                   equivalents.


        Inventories                Inventories  are  stated at the lower of FIFO
                                   cost or market.





                                                                             F-8
<PAGE>


                               Electric City Corp.
                          (A Development Stage Company)

                          Notes to Financial Statements





        Property and Equipment     Property  and  equipment  are stated at cost.
                                   For financial reporting purposes depreciation
                                   is computed over the  estimated  useful lives
                                   of the  assets  by the  straight-line  method
                                   over the following lives.

                                   Building                    39 years
                                   Computer equipment           3 years
                                   Furniture                    5 years
                                   Shop equipment               7 years


        Revenue Recognition        Revenue  from  sales  of  energy  systems  is
                                   recognized upon shipment.


        Research and Development   Research and development costs are charged to
        Costs                      operations when incurred and are  included in
                                   selling, general and administrative expenses.
                                   Total research and development  costs charged
                                   to operations were $1,923,000.

        Marketing and Promotional  Marketing and  promotional  costs incurred by
        Costs                      the Company are expensed as incurred.

        Organizational Costs       The  Company  incurred  organizational  costs
                                   upon  incorporation  of both  Electric  City,
                                   L.L.C.  and Electric  City Corp.  These costs
                                   consisted  of legal and filing  costs for the
                                   entities and were  expensed as  incurred,  in
                                   accordance with (AICPA) Statement of Position
                                   98-5,  "Reporting  on the  Costs of  Start-Up
                                   Activities."

        Income Taxes               Income  taxes  are  accounted  for  under the
                                   asset and liability  method.  Deferred income
                                   taxes are recognized for the tax consequences
                                   in future  years of  differences  between the
                                   tax basis of assets and liabilities and their
                                   financial  reporting amounts at each year end
                                   based on enacted tax laws and  statutory  tax
                                   rates  applicable to the periods in which the
                                   differences  are  expected to affect  taxable
                                   earnings.     Valuation     allowances    are
                                   established when necessary to reduce deferred
                                   tax assets to the amount more likely than not
                                   to be realized.

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





                                                                             F-9
<PAGE>



        Net Loss Per Share         The  Company  computes  loss per share  under
                                   Statement  of Financial  Accounting  Standard
                                   No. 128 "Earnings  Per Share".  The statement
                                   requires  presentation of two amounts,  basic
                                   and  diluted  loss per share.  Basic loss per
                                   share is computed by dividing loss  available
                                   to  common   stockholders   by  the  weighted
                                   average common shares  outstanding.  Dilutive
                                   earnings  per share would  include all common
                                   stock   equivalents.   The  Company  has  not
                                   included the outstanding  options or warrants
                                   as  common  stock  equivalents   because  the
                                   effect would be antidilutive.

                                   The  members'   capital  was  converted  into
                                   20,000,000  shares  of  common  stock  at the
                                   merger date.  The shares have been treated as
                                   if they have been outstanding since inception
                                   for purposes of computing net loss per share.

        Recent Accounting          In  April  1998,  the  Accounting   Standards
        Pronouncements             Executive   Committee   issued  Statement  of
                                   Position ("SOP") 98-5 "Reporting on the Costs
                                   of  Start-up  Activities."  The SOP  requires
                                   that all costs of start-up  activities should
                                   be expensed as incurred. The SOP is effective
                                   for years  beginning after December 15, 1998.
                                   The Company early adopted this SOP.

                                   In  June  1998,   the  Financial   Accounting
                                   Standards   Board   issued   SFAS  No.   133,
                                   "Accounting  for Derivative  Instruments  and
                                   Hedging     Activities."     This    standard
                                   establishes    accounting    and    reporting
                                   standards for derivative  instruments and for
                                   hedging contracts. This standard is effective
                                   for all fiscal  quarters of all fiscal  years
                                   beginning  after  June  15,  2000.  When  the
                                   Company  adopts  this  statement,  it is  not
                                   expected  to have a  material  impact  on the
                                   Company's   financial   statements  or  their
                                   presentation.


        Stock Split                Subsequent to year end, the Company  effected
                                   a 2-for-1  stock  split.  All  shares and per
                                   share  amounts have been  adjusted to reflect
                                   the split.





                                                                            F-10
<PAGE>



3. Inventories                    Inventories consist of the following:

                                  April 30,                             1999
                                  ---------------------------------------------

                                  Raw materials                  $   117,850
                                  Work in process                     75,978
                                  Finished goods                     266,054
                                  ---------------------------------------------

                                                                 $   459,882
                                  =============================================


4.  Property  and  Equipment      Property and equipment at  April  30, 1999 are
                                  summarized as follows:


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

                                  Land                           $   205,000
                                  Building                           935,000
                                  Furniture                           54,588
                                  Computer equipment                  21,608
                                  Autos                               69,124
                                  ---------------------------------------------

                                                                   1,285,320
                                  Less accumulated depreciation       30,353
                                  ---------------------------------------------

                                                                 $ 1,254,967
                                  =============================================








                                                                            F-11
                                     <PAGE>


                               Electric City Corp.
                          (A Development Stage Company)

                          Notes to Financial Statements





5.      Operating Agreement        On  February   4,  1998,   Joseph  C.  Marino
                                   ("Controlling   Member")   and  NCVC  ("Other
                                   Member") entered into an Operating  Agreement
                                   subsequently   amended   on  May  26,   1998,
                                   commencing   operations  of  the  development
                                   stage company (Electric City, L.L.C.).  Under
                                   the terms and subject to the  conditions  set
                                   forth in the Operating  Agreement,  the Other
                                   Member agreed to loan the Company $500,000 to
                                   meet  operating cash needs of the Company and
                                   to secure a letter of credit with a financial
                                   institution  for  $500,000.  The  Controlling
                                   Member,  in  exchange,  assigned  its  rights
                                   under  a  Sales,   Distribution   and  Patent
                                   License Agreement ("License Agreement") (Note
                                   8) to the Company.  No value was assigned for
                                   the  assignment  of the License  Agreement or
                                   the  securing  of the letter of  credit.  The
                                   letter of  credit  was  retired  by the Other
                                   Member's   payment   of   $250,000   to   the
                                   Controlling   Member,  who  will  obtain  and
                                   surrender  the  letter of credit to the Other
                                   Member and the  financial  institution.  Upon
                                   completion of this  transaction,  each member
                                   had a further  obligation to loan the Company
                                   up to $250,000 each on an as-needed basis. As
                                   of  April  30,   1999,   loans   under   this
                                   arrangement  totaled  $500,000.  These  loans
                                   bear  interest  at  9%  and  are  payable  on
                                   demand.  Accrued  interest  on  this  debt is
                                   approximately $16,000 at April 30, 1999.

                                   Additionally,   pursuant  to  the   Operating
                                   Agreement,  the Other Member was obligated to
                                   bring the Company to the status of a publicly
                                   traded   company   on  the   Over-The-Counter
                                   Bulletin Board ("OTC").

                                   The  Operating  Agreement  also  requires the
                                   Other  Member to  indemnify  the  Controlling
                                   Member  in  every  manner   necessary  as  it
                                   relates to the public registration.


6.      Merger Agreement           On June 5, 1998,  upon the merger of Electric
                                   City,  L.L.C.  into Electric City Corp.,  the
                                   Controlling  Member and Other  Member  became
                                   the  controlling  stockholder and significant
                                   minority stockholder, respectively, and their
                                   respective  obligations  under the  Operating
                                   Agreement  transferred  and  continue  to  be
                                   obligations.








                                                                            F-12
                                     <PAGE>


                               Electric City Corp.
                          (A Development Stage Company)

                          Notes to Financial Statements





7. Accrued Expenses Accrued expenses consist of the following:


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

                                  Compensation                   $     7,042
                                  Interest                            15,914
                                  Real estate taxes                   11,950
                                  Professional fees                   47,730
                                  Other                               15,536
                                  ---------------------------------------------

                                                                 $    98,172
                                  =============================================


8.      Long-Term Debt             Long-term debt consists of the following
                                   at April 30, 1999.

<TABLE>
<CAPTION>
                                  --------------------------------------------------------------------------------

                                  Mortgage note to CIB Bank, 8.25%, payable in monthly
                                      Principal and interest installments of $6,876 until
                                      August 2003.  A final payment of $710,000 is due in
<S>                                          <C>                                                   <C>
                                      August 2003.  Collateralized by the building and land.       $    788,351

                                  Less current portion                                                   18,112
                                  --------------------------------------------------------------------------------

                                                                                                   $    770,239
                                   ===============================================================================
</TABLE>


                                   The  aggregate   amounts  of  long-term  debt
                                   maturing  in each of the next five  years are
                                   as follows:


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

                                  2000                           $    18,112
                                  2001                                19,664
                                  2002                                21,350
                                  2003                                23,178
                                  2004                               706,047
                                  ---------------------------------------------

                                                                 $   788,351
                                  =============================================








                                                                            F-13
<PAGE>


                               Electric City Corp.
                          (A Development Stage Company)

                          Notes to Financial Statements





9.      Income Taxes               The  composition   of  income   tax   expense
                                   (benefit) is as follows:

<TABLE>
<CAPTION>
                                  -----------------------------------------------------------------------

                                   Current
<S>                                                                                       <C>
                                      Federal                                             $  (1,284,000)
                                      State                                                    (226,000)
                                      Adjustment to valuation allowance                       1,510,000
                                  -----------------------------------------------------------------------

                                   Total income tax expense (benefit)                      $           -
                                  =======================================================================
</TABLE>

                                   Deferred   income   taxes   consist   of  the
                                   following:

<TABLE>
<CAPTION>
                                  ------------------------------------------------------------------------


<S>                                                                                       <C>
                                   Total deferred tax assets, relating principally
                                      to net operating loss carryforwards                 $   1,510,000

                                   Deferred tax liabilities                                           -
                                  -----------------------------------------------------------------------

                                                                                              1,510,000
                                   Less valuation allowance                                  (1,510,000)
                                  ------------------------------------------------------------------------

                                   Total net deferred tax asset                           $           -
                                  =======================================================================
</TABLE>

                                   The   Company   has   recorded  a   valuation
                                   allowance equaling the deferred tax asset due
                                   to the  uncertainty of its realization in the
                                   future.  At April 30, 1999, the Company has a
                                   U.S. federal net operating loss  carryforward
                                   available to offset future  taxable income of
                                   approximately  $3,860,000  which  expires  in
                                   fiscal 2019.






                                                                            F-14
<PAGE>


                               Electric City Corp.
                          (A Development Stage Company)

                          Notes to Financial Statements



                                   The  reconciliation  of  income  tax  expense
                                   (benefit) to the amount  computed by applying
                                   the federal statutory rate is as follows:
<TABLE>
<CAPTION>

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

<S>                                                                                              <C>
                                   Income tax (benefit) at federal statutory rate                $    (1,364,000)

                                   State taxes                                                          (193,000)

                                   Tax benefit of loss prior to conversion from L.L.C. to
                                      "C" corporation                                                     47,000

                                   Increase in valuation allowance                                     1,510,000
                                  --------------------------------------------------------------------------------

                                   Income tax expense (benefit)                                  $             -
                                  ================================================================================
</TABLE>


10.     License  and               Pursuant  to  the  License   Agreement  dated
        Employment                 January  1, 1998  between  Giorgio  Reverberi
        Agreements                 ("Reverberi"),  the owner of the patent,  and
                                   Joseph  Marino,  Chairman and CEO of Electric
                                   City  L.L.C.  (who  assigned  the  rights  to
                                   Company), the Company agrees to pay Reverberi
                                   a royalty of $300 for each  product unit made
                                   by  or  for  the  Company  and  sold  by  the
                                   Company. The term of the License Agreement is
                                   until  December  31,  2007,   with  automatic
                                   renewal  available  until  December 31, 2017,
                                   unless  written  termination  is  provided by
                                   either party of the License Agreement no less
                                   than 90 days prior to the  automatic  renewal
                                   date. The Company has accrued $7,800 at April
                                   30, 1999.

                                   In January 1999, the Company  entered into an
                                   employment  agreement  with its  Chairman and
                                   CEO for a period of four years. The agreement
                                   requires   an  annual   salary  of   $225,000
                                   beginning in June 1999.








                                                                            F-15
<PAGE>


                               Electric City Corp.
                          (A Development Stage Company)

                          Notes to Financial Statements





11.     Equity Transaction
                                   a)   On June 5, 1998,  the  Company  acquired
                                        Pice Products  Corporation  ("Pice"),  a
                                        nonoperating     company.     In    this
                                        transaction,  1,200,272 common shares of
                                        the  Company  were  issued  to the  Pice
                                        stockholders  in  return  for all of the
                                        outstanding  shares of Pice. The Company
                                        acquired  no   identifiable   assets  or
                                        liabilities.  The purpose of this merger
                                        was to  enable  the  Company  to  obtain
                                        stockholders.  The shares were valued at
                                        $1 per  share  based on  estimated  fair
                                        value.   As  the  Company   acquired  no
                                        assets,  the  Company  incurred a charge
                                        for $1,200,272.

                                   b)   As  part  of  the   original   Operating
                                        Agreement  (Note 4),  the  Other  Member
                                        agreed to loan amounts to the Company up
                                        to  $500,000 to meet cash needs prior to
                                        the private  placement  offering in June
                                        1998. These loans did not bear interest.
                                        In June  1998,  based  on the  estimated
                                        fair market value price of $1 per share,
                                        the outstanding  balance of $500,000 was
                                        converted  into  500,000  shares  of the
                                        Company's common stock.

                                   c)   On June 11,  1998,  the  Company  issued
                                        940,000   shares  of  common   stock  in
                                        connection  with a private  offering  in
                                        accordance  with  Regulation  D, Section
                                        504   of   the    Securities    Exchange
                                        Commission's   1933  Act  (500,000  upon
                                        conversion of loans described above). As
                                        a result of this  offering,  the Company
                                        generated $440,000 of cash less offering
                                        costs  of  $13,023  through  the sale of
                                        440,000  shares of  common  stock at the
                                        estimated  fair market value price of $1
                                        per share.

                                        In  addition,  the Company  sold 911,978
                                        shares  of  common  stock for a total of
                                        $938,202  in  February  and March  1999.
                                        These shares were sold at  approximately
                                        $1 per share.  During this time  period,
                                        the  fair  market  value  of  the  stock
                                        (current  trading  price  on the  "OTC")
                                        ranged from $2.57 per share to $3.19 per
                                        share.

                                   d)   In August 1998, the Company  purchased a
                                        building  for  $800,000  cash  which was
                                        satisfied   by  a  first   mortgage  and
                                        340,000  shares of the Company's  common
                                        stock,  valued at $1 per share  based on
                                        the  estimated  fair market value of the
                                        common stock.







                                                                            F-16
<PAGE>


                               Electric City Corp.
                          (A Development Stage Company)

                          Notes to Financial Statements




                                   e)   In  April  1999,   the  Company   issued
                                        996,000  shares and 200,000  warrants of
                                        common stock in exchange for  consulting
                                        services  rendered.  As the fair  market
                                        value of these  services was not readily
                                        determinable, these services were valued
                                        based on the fair  market  value for the
                                        stock  issued   (current  price  of  the
                                        common  stock on the "OTC") which ranged
                                        from   $2.09  to   $2.81   Approximately
                                        $2,503,000    has   been    charged   to
                                        operations. $213,332 has been classified
                                        as a  prepaid  expense  as  this  amount
                                        represents  payment  for  services to be
                                        provided in the future.

                                   f)   At  April  30,  1999,  the  Company  had
                                        outstanding warrants to purchase 200,000
                                        shares of the Company's  common stock at
                                        an exercise price of $2 per share. These
                                        warrants expire in February 2002.


12.     Stock Options              The  Company's  Chairman  and CEO was granted
                                   options as part of an employment agreement to
                                   acquire  900,000  shares of  common  stock at
                                   $1.75 each.  These  options vest ratably over
                                   the   four-year   term   of  the   employment
                                   agreements and expire in December 2008.

                                   In June 1998, both NCVC and Pino were granted
                                   options  to  purchase   2,000,000  shares  of
                                   common  stock  each at an  exercise  price of
                                   $1.10 per share.  These  options will vest in
                                   January 2000 if the  Company's  closing stock
                                   price   exceeds   $5  per  share  on  any  20
                                   consecutive trading days.  Subsequent to year
                                   end,  the   Company's   closing  stock  price
                                   exceeded  $5 per  share  for  20  consecutive
                                   trading days.  These  options  expire in June
                                   2008.

                                   In  January  1999,   certain  employees  were
                                   granted options to purchase 304,000 shares of
                                   common  stock at an  exercise  price  ranging
                                   from $1.75 to $3.50.  150,000  options vested
                                   upon  the  signing  of  the   agreements  and
                                   154,000  will  vest  in  fiscal  2000.  These
                                   options  expire in periods from December 2008
                                   through March 2009.













                                                                            F-17
<PAGE>


                               Electric City Corp.
                          (A Development Stage Company)

                          Notes to Financial Statements




                                   The following  table  summarizes  the options
                                   granted,  exercised and outstanding under the
                                   plans:

<TABLE>
<CAPTION>
                                                                                         Exercise             Weighted
                                                                                        Price Per              Average
                                                                           Shares           Share       Exercise Price
                                 --------------------------------------------------------------------------------------


                                 Outstanding at May 1, 1998
<S>                                                                     <C>         <C>     <C>                  <C>
                                 Granted                                5,204,000   $1.10 - $3.50                $1.25
                                 Exercised                                      -               -                    -
                                 --------------------------------------------------------------------------------------

                                 Outstanding at April 30, 1999          5,204,000   $1.10 - $3.50                $1.25
                                 ======================================================================================

                                 Options exercisable at
                                     April 30, 1999                       150,000           $1.75                $1.75
                                 ======================================================================================
</TABLE>



                                   The Company  applies APB No. 25,  "Accounting
                                   for Stock  Issued to  Employees"  and related
                                   interpretations  in  accounting  for options.
                                   Under APB  Opinion 25,  because the  exercise
                                   price of the options  equals the market price
                                   of the  underlying  stock on the  measurement
                                   date, no compensation expense is recognized.





                                                                            F-18
<PAGE>


                               Electric City Corp.
                          (A Development Stage Company)

                          Notes to Financial Statements




                                   The  weighted-average,  grant-date fair value
                                   of stock options granted to employees  during
                                   the    year,    and   the    weighted-average
                                   significant  assumptions  used  to  determine
                                   those   fair   values,   using   a   modified
                                   Black-Sholes  option pricing  model,  and the
                                   proforma effect on earnings of the fair value
                                   accounting for stock options under  Statement
                                   of Financial Accounting Standards No. 123 are
                                   as follows:

<TABLE>
<CAPTION>
                                  ---------------------------------------------------------------------------------

<S>                                                                                                        <C>
                                  Weighted average fair value per options granted                          $.64

                                  Significant assumptions (weighted average)
                                      Risk-free interest rate at grant date                                5.21%
                                      Expected stock price volatility                                        55%
                                      Expected dividend payout                                                -
                                      Expected option life (years)                                         4.10
                                  Net loss
                                      As reported                                                    (5,211,000)
                                      Proforma                                                       (8,351,000)
                                  Net loss per share
                                      As reported                                                          (.23)
                                      Proforma                                                             (.37)
</TABLE>


                                   The following  table  summarizes  information
                                   about stock options  outstanding at April 30,
                                   1999.
<TABLE>
<CAPTION>

                                                         Options Outstanding                     Options Exercisable
                                        ------------------------------------------------------ --------------------------
                                                        Number       Weighted
                                                   Outstanding        Average        Weighted        Number     Weighted
                                                            at      Remaining         Average   Exercisable      Average
                                Exercise             April 30,    Contractual        Exercise      at April     Exercise
                                Price                     1999           Life           Price      30, 1999        Price
                                -------------------------------------------------------------- --------------------------
<S>                             <C>                  <C>           <C>                   <C>
                                $1.10                4,000,000     9.16 years            1.10             -          N/A
                                $1.75                1,200,000     9.75 years            1.75       150,000         1.75
                                $3.50                    4,000     9.92 years            3.50             -          N/A
                                        ------------------------------------------------------ --------------------------

                                                     5,204,000     9.30 years            1.25       150,000         1.75
                                        ====================================================== ==========================
</TABLE>





                                                                            F-19
<PAGE>


                               Electric City Corp.
                          (A Development Stage Company)

                          Notes to Financial Statements




13.     Related  Parties           During the year  ended  April 30,  1999,  the
                                   Company paid approximately $165,000 to Marino
                                   Electric,   Inc.  for  goods   purchased  and
                                   services rendered.  Marino Electric,  Inc. is
                                   owned by an officer  and  stockholder  of the
                                   Company.


14.     Financial  Instruments     The carrying  amounts reported in the balance
                                   sheet for cash, accounts receivable, accounts
                                   payable  and  accrued  expenses  approximates
                                   fair value because of the  short-term  nature
                                   of these  amounts.  The  Company's  long-term
                                   debt   approximates   fair  value   based  on
                                   instruments with similar terms.


15.     Commitments                In April  1999,  the Company  entered  into a
                                   consulting  agreement beginning in May for an
                                   initial   six-month    period.    Under   the
                                   agreement,   the   Company   is  to   receive
                                   financial    and    promotional    consulting
                                   services.  The agreement provides for payment
                                   of specified  shares of the Company's  common
                                   stock if the Company  agrees to work with the
                                   market   maker   introduced   to   them   and
                                   additional  shares  upon  the  completion  of
                                   certain other services.

                                   The above shares,  as well as other shares to
                                   be paid for  service,  will be  valued at the
                                   fair market value of the stock at the date of
                                   issuance.



16.     Subsequent  Event          a)   In January  1999,  the  Company  agreed,
        (Unaudited)                     subject  to  an   appraisal  to  acquire
                                        certain assets of Marino Electric, Inc.,
                                        from Joseph Marino, a related party, for
                                        $1,792,000 in cash and 1,600,000  shares
                                        ($2,096,000)  of  the  Company's  common
                                        stock.  The change of control took place
                                        May 24,  1999.  As Mr.  Marino owns less
                                        than  50% of  the  common  stock  of the
                                        Company,   the   transaction   will   be
                                        accounted  for by  purchase  accounting.
                                        The   purchase   price   of   $3,888,000
                                        exceeded  the fair  value of the  assets
                                        acquired  by  approximately  $3,363,000,
                                        which   will   be    amortized    on   a
                                        straight-line basis over 10 years.





                                                                            F-20
<PAGE>


                               Electric City Corp.
                          (A Development Stage Company)

                          Notes to Financial Statements




                                   The summarized  unaudited proforma results of
                                   operations set forth for the year ended April
                                   30, 1999 assume the  acquisition  occurred as
                                   of he beginning of the year.

                                                                  (Unaudited)
                                  ---------------------------------------------

                                  Net sales                      $  3,179,000


                                  Net loss                         (5,401,000)
                                  ---------------------------------------------

                                  Proforma net loss per share    $      (0.23)
                                  =============================================



17.     Common Stock               In October  1999,  the  Company  completed  a
        Subject to Recission       private  placement of up to 2,200,000  shares
                                   of  its  common  stock  in an  offering  made
                                   pursuant  to  Regulation  D and Rule 506 (the
                                   "506   Offering").   The   proceeds  of  this
                                   offering  are to be used for  payment  of the
                                   cash   portion   of   the   Marino   Electric
                                   acquisition, inventory, repay indebtedness to
                                   the  principal  stockholders  and for general
                                   working  capital  purposes.  As a  result  of
                                   Company's  statements  made in certain  press
                                   releases  issued during the 506 offering,  it
                                   is possible, but not altogether certain, that
                                   such statements  might be considered  general
                                   solicitation,  which  is not  permitted  in a
                                   nonpublic   offering   under  Rule  506,  and
                                   therefore,  a violation  of the  registration
                                   provisions of Section 5 of the Securities Act
                                   of 1933, as amended. As a result, the Company
                                   may  be in  violation  of  Section  5 of  the
                                   Securities   Act  of  1933,  as  amended  and
                                   consequently, all of the investors  may  have
                                   recission rights as to the shares  purchased.
                                   Such  investors may have the right to rescind
                                   these  purchases of common stock for a period
                                   of one year from the date of the  purchase of
                                   the  common  stock.  In the event that all of
                                   the   investors   opted  to   rescind   their
                                   investment,  the Company  would be obliged to
                                   return the entire $9,057,308,  plus statutory
                                   interest  in an  amount  dependent  upon  the
                                   state in which the investors  were  residents
                                   (which  normally  range from 6% to 9%), which
                                   would have a material  adverse  effect on the
                                   Company's finanicial position.

                                   Management does not expect the outcome of the
                                   possible   rescission   to  have  a  material
                                   adverse  effect on the  Company's  finanicial
                                   position,   based  upon  the  close  business
                                   relationship  some  investors  have  with the
                                   Company   and   its    management   and   the
                                   relationship that others have with management
                                   of the  Company.  The  Company is not able to
                                   determine  whether any such  investors  would
                                   prevail on their claims.


                                                                            F-21
<PAGE>



                               Electric City Corp.


                                 Balance Sheets


<TABLE>
<CAPTION>

July 31,                                                         1999              1998
- -------------------------------------------------------------------------------------------
                                                           (Unaudited)       (Unaudited)

Assets

Current Assets
<S>                                                   <C>                 <C>
     Cash and equivalents                             $      3,805,428    $      515,572
     Accounts receivable, net of allowance
         for doubtful accounts  of $10,000                     598,598                 -
     Inventories                                               703,363           215,502
- -------------------------------------------------------------------------------------------

Total Current Assets                                         5,107,389           731,074
- -------------------------------------------------------------------------------------------

Property and Equipment                                       1,460,902             2,904

Less accumulated depreciation                                  (44,838)             (128)
- -------------------------------------------------------------------------------------------

Net Property and Equipment                                   1,416,064             2,776
- -------------------------------------------------------------------------------------------

Cost in Excess of Assets Acquired,
     net of amortization of $63,053                          3,299,762                 -
- -------------------------------------------------------------------------------------------






                                                      $      9,823,215    $      733,850
===========================================================================================
</TABLE>

                                 See accompanying notes to financial statements.


                                                                            F-22
<PAGE>


                               Electric City Corp.


                                 Balance Sheets



<TABLE>
<CAPTION>


July 31,                                                              1999              1998
- -----------------------------------------------------------------------------------------------
                                                               (Unaudited)       (Unaudited)

Liabilities and Equity

Current Liabilities
<S>                                                       <C>                 <C>
     Due to seller                                        $      1,792,000    $            -
     Line of credit and current maturities
        of long-term debt                                          218,488                 -
     Notes payable to stockholders                                 200,000                 -
     Accounts payable                                              549,180             9,329
     Accrued expenses                                              121,110                 -
     Deferred revenue                                              625,000                 -
- -----------------------------------------------------------------------------------------------

Total Current Liabilities                                        3,505,778             9,329
- -----------------------------------------------------------------------------------------------

Long-Term Debt                                                     765,647                 -
- -----------------------------------------------------------------------------------------------

Common Stock Subject to Recission                                3,258,675                 -
- -----------------------------------------------------------------------------------------------

Stockholders' Equity
     Common stock, $.0001 par value,
         30,000,000 shares authorized,
         26,090,250 and 22,140,272 issued
         and outstanding as of
         July 31, 1999 and 1998                                      2,608             2,214
     Additional paid-in capital                                  8,443,774         2,096,681
     Retained deficit                                           (6,153,267)       (1,374,374)
- -----------------------------------------------------------------------------------------------

Total Stockholders' Equity                                       2,293,115           724,521
- -----------------------------------------------------------------------------------------------

                                                          $      9,823,215    $      733,850
===============================================================================================
</TABLE>

                                 See accompanying notes to financial statements.




                                                                            F-23
<PAGE>


                               Electric City Corp.


                            Statements of Operations



<TABLE>
<CAPTION>

                                                                      Three months ended
                                                                           July 31,
                                                            ---------------------------------------
                                                                          1999              1998
- ---------------------------------------------------------------------------------------------------
                                                                   (Unaudited)       (Unaudited)

<S>                                                           <C>                 <C>
Revenue                                                       $        833,523    $            -
- ---------------------------------------------------------------------------------------------------

Expenses
     Cost of sales                                                     668,861                 -
     Selling, general and administrative                             1,063,691           247,716
- ---------------------------------------------------------------------------------------------------

Total expenses                                                       1,732,552           247,716
- ---------------------------------------------------------------------------------------------------

Operating Loss                                                        (899,029)         (247,716)

Other (Expense) Income
     Acquisition expense                                                     -        (1,200,272)
     Amortization of cost in excess                                    (63,053)                -
     Interest income                                                     8,155             2,721
     Interest expense                                                  (59,316)                -
- ---------------------------------------------------------------------------------------------------

Total other (expense) income                                          (114,214)       (1,197,551)
- ---------------------------------------------------------------------------------------------------

Net Loss                                                      $     (1,013,243)   $   (1,445,267)
===================================================================================================

Basic and Diluted Loss Per Common Share                       $          (0.04)   $        (0.07)
===================================================================================================

Weighted Average Shares Outstanding                                 25,480,598        21,435,272
===================================================================================================
</TABLE>

                                 See accompanying notes to financial statements.




                                                                            F-24
<PAGE>


                               Electric City Corp.


                        Statement of Stockholders' Equity
                                   (Unaudited)



<TABLE>
<CAPTION>


                                                                            Additional                              Total
                                                               Common          Paid-in        Retained      Stockholders'
                                                Shares          Stock          Capital         Deficit             Equity
- ----------------------------------------------------------------------------------------------------------------------------

<S>                                         <C>          <C>           <C>              <C>               <C>
Balance, April 30, 1999                     24,388,250   $      2,438  $     6,098,518  $   (5,140,024)   $       959,932

Issuance of shares in exchange for
     services received                         102,000             10          250,416               -            250,426

Acquisition of assets of Marino
     Electric, Inc.                          1,600,000            160        2,095,840               -          2,096,000

Net loss for the quarter ended
     July 31, 1999                                   -              -                -      (1,013,243)        (1,013,243)
- ----------------------------------------------------------------------------------------------------------------------------

Balance, July 31, 1999                      26,090,250   $      2,608  $     8,443,774  $   (6,153,267)   $     2,293,115
============================================================================================================================
</TABLE>

                                 See accompanying notes to financial statements.


                                                                            F-25
<PAGE>


                               Electric City Corp.


                            Statements of Cash Flows



<TABLE>
<CAPTION>


                                                                                          Three months ended
                                                                                               July 31,
                                                                                ---------------------------------------
                                                                                             1999               1998
- -----------------------------------------------------------------------------------------------------------------------
                                                                                      (Unaudited)        (Unaudited)

Cash Flows From Operating Activities
<S>                                                                               <C>                <C>
     Net loss                                                                     $    (1,013,243)   $    (1,445,267)
     Adjustments to reconcile net loss to net cash provided by (used in)
         operating activities
         Depreciation and amortization                                                     86,701                128
         Purchased margin                                                                  50,000                  -
         Issuance of shares and warrants in exchange for services
              rendered                                                                    463,758          1,200,272
         Expenses paid on behalf of company                                                     -             74,839
         Changes in assets and liabilities, net of acquisition
              Decrease in accounts receivable                                            (480,326)                 -
              Increase (decrease) in inventories                                           48,519            (24,621)
              Increase in accounts payable                                                365,020              9,329
              Increase in accrued expenses                                                 22,938                  -
              Increase in deferred revenue                                                625,000                  -
- -----------------------------------------------------------------------------------------------------------------------

Net cash provided by (used in) operating activities                                       168,367           (185,320)
- -----------------------------------------------------------------------------------------------------------------------

Cash Flows Used in Investing Activities
     Purchase of property and equipment                                                    (1,560)                 -
- -----------------------------------------------------------------------------------------------------------------------

Cash Flows Provided by Financing Activities
     Borrowings on line of credit                                                         200,000                  -
     Payments on long-term debt                                                            (4,216)                 -
     Proceeds from stock issuance                                                       3,258,675            426,977
     Proceeds from loan from stockholders                                                       -            246,000
     Payments on loan from stockholders                                                  (300,000)                 -
- -----------------------------------------------------------------------------------------------------------------------

Net cash provided by financing activities                                               3,154,459            672,977
- -----------------------------------------------------------------------------------------------------------------------

Net Increase in Cash and Cash Equivalents                                               3,321,266            487,657

Cash and Cash Equivalents, at beginning of period                                         484,162             27,915
- -----------------------------------------------------------------------------------------------------------------------

Cash and Cash Equivalents, at end of period                                       $     3,805,428    $       515,572
=======================================================================================================================
</TABLE>

                                 See accompanying notes to financial statements.



                                                                            F-26
<PAGE>


                               Electric City Corp.


                            Statements of Cash Flows



<TABLE>
<CAPTION>


                                                                   Three months ended
                                                                        July 31,
                                                         ---------------------------------------
                                                                       1999               1998
- ------------------------------------------------------------------------------------------------
                                                                (Unaudited)        (Unaudited)

Supplemental Cash Flow Disclosure

     In May 1999,  the Company  purchased  certain
     assets  of  Marino   Electric   through   the
     issuance of 1,600,000  shares of common stock
     ($2,096,000)  and an amount due to the seller
     of  $1,792,000.  The purchase  price exceeded
     the fair  value  of the  assets  acquired  by
     $3,362,815.  This  amount has been  accounted
     for as goodwill and will be amortized over 10
     years. The following is the fair value of the
     assets acquired.

<S>                                                         <C>
         Inventory                                          $       342,000
         Fixed assets                                               183,185
- -----------------------------------------------------------------------------
                                                            $       525,185
=============================================================================
</TABLE>

                                 See accompanying notes to financial statements.






















                                                                            F-27
<PAGE>



                               Electric City Corp.

                          Notes to Financial Statements
          (The information as of July 31, 1998 and 1998 and for the three months
          ended July 31, 1998 and 1999 is unaudited)





1.      Basis of Presentation      The financial information included  herein is
                                   unaudited; however, such information reflects
                                   all adjustments  (consisting solely of normal
                                   recurring adjustments), which, in the opinion
                                   of  management,  are  necessary  for  a  fair
                                   statement of results for the interim periods.

                                   The results of operations for the three-month
                                   periods  ended  July  1998  and  1999 are not
                                   necessarily  indicative  of the results to be
                                   expected for the full year.


2.      Line-of-Credit            In July  1999,  the  Company  entered  into a
        Agreement                 $500,000   line-of-credit    agreement   with
                                  LaSalle  Bank N.A.  This line of credit bears
                                  interest at prime (8% at July 31,  1999) plus
                                  one percent and expires on July 12, 2000.  At
                                  July 31, 1999, $200,000 was outstanding under
                                  this line-of-credit agreement.


3.      Private Placement          In July 1999,  the  Company  issued a private
                                   placement  offering under Regulation D of the
                                   Securities  Act of 1993. The offering was for
                                   a minimum of 660,000  shares and a maximum of
                                   2,200,000  shares at $4.50 per  share.  As of
                                   July 31, 1999, the Company had  subscriptions
                                   for 724,150  shares with total cash  proceeds
                                   of 3,258,675 (See Note 7).


4.      Acquisition of Marino      In January 1999, the Company agreed,  subject
        Electric Assets            to an appraisal, to acquire certain assets of
                                   Marino  Electric,  Inc. from Joseph Marino, a
                                   related  party,  for  $1,792,000  in cash and
                                   800,000 shares  ($2,096,000) of the Company's
                                   common   stock.   The   closing   took  place
                                   effective  May 24, 1999.  As Mr.  Marino owns
                                   less  than  50% of the  common  stock  of the
                                   Company, the transaction was accounted for by
                                   the  purchase   method  of  accounting.   The
                                   purchase  price of  $3,888,000  exceeded  the
                                   fair   value  of  the  assets   acquired   by
                                   approximately   $3,363,000   which   will  be
                                   amortized  on a  straight-line  basis over 10
                                   years.  The results of  operations  of Marino
                                   Electric from the date of the acquisition are
                                   reflected in the statement of operations  for
                                   the three months  ended  July 31, 1999.  Upon
                                   consummation of the acquisition, the  Company
                                   is no longer  considered a  development stage
                                   company.






                                                                            F-28
<PAGE>



5.      Stock Split                The  Company  effected  a  two-for-one  stock
                                   split  effective  July 30,  1999.  The  stock
                                   split has been retroactively reflected in the
                                   financial  statements as of and for the three
                                   months   ended   July  31,   1999  and  1998,
                                   respectively.


6.      Net Loss Per Share         The  Company  computes  loss per share  under
                                   Statement of Financial  Accounting  Standards
                                   No. 128 "Earnings  Per Share".  The statement
                                   requires  presentation of two amounts,  basic
                                   and  diluted  loss per share.  Basic loss per
                                   share is computed by dividing loss  available
                                   to common stockholders by the weighed average
                                   common shares outstanding.  Dilutive earnings
                                   per share  would  include  all  common  stock
                                   equivalents. The Company has not included the
                                   outstanding  options  or  warrants  as common
                                   stock equivalents because the effect would be
                                   antidilutive.

7.      Common Stock               In  October  1999,  the  Company  completed a
        Subject to Recission       private  placement of  up to 2,200,000 shares
                                   of  its  common  stock  in an  offering  made
                                   pursuant  to  Regulation  D and Rule 506 (the
                                   "506   Offering").   The   proceeds  of  this
                                   offering  are to be used for  payment  of the
                                   cash   portion   of   the   Marino   Electric
                                   acquisition, inventory, repay indebtedness to
                                   the  principal  stockholders  and for general
                                   working  capital  purposes.  As a  result  of
                                   Company's  statements  made in certain  press
                                   releases  issued during the 506 offering,  it
                                   is possible, but not altogether certain, that
                                   such statements  might be considered  general
                                   solicitation,  which  is not  permitted  in a
                                   nonpublic   offering   under  Rule  506,  and
                                   therefore,  a violation  of the  registration
                                   provisions of Section 5 of the Securities Act
                                   of 1933, as amended. As a result, the Company
                                   may  be in  violation  of  Section  5 of  the
                                   Securities   Act  of  1933,  as  amended  and
                                   consequently, all of the investors  may  have
                                   recession rights as to the shares  purchased.
                                   Such  investors may have the right to rescind
                                   these  purchases of common stock for a period
                                   of one year from the date of  purchase of the
                                   common  stock.  In the event  that all of the
                                   investors opted to rescind their  investment,
                                   the  Company  would be  obliged to return the
                                   entire $9,057,308, plus statutory interest in
                                   an amount  dependent  upon the state in which
                                   the investors were residents  (which normally
                                   range  from 6% to  9%),  which  would  have a
                                   material  adverse  effect  on  the  Company's
                                   finanicial  position.   Management  does  not
                                   expect the outcome of the possible rescission
                                   to  have a  material  adverse  effect  on the
                                   Company's finanicial position, based upon the
                                   close  business  relationship  some investors
                                   have with the Company and its  management and
                                   the   relationship   that  others  have  with
                                   management of the Company. The Company is not
                                   able to determine  whether any such investors
                                   would prevail on their claims.

                                   As the  possibility  of recission does exist,
                                   the  shares  subject to  recission  have been
                                   reported as mezzanine equity in the Company's
                                   financial statements.





                                                                            F-29
<PAGE>


Report of Certified Public Accountants


Marino Electric, Inc.


We have audited the accompanying  balance sheet of Marino  Electric,  Inc. as of
December 31, 1998 and the related statements of operations and retained earnings
and cash  flows for the year then  ended.  These  financial  statements  are the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these financial statements based on our audit.

We conducted our audit in accordance with generally accepted auditing standards.
Those standards  require that we plan and perform the audit to obtain reasonable
assurance   about  whether  the  financial   statements  are  free  of  material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audit provides a reasonable basis for our opinion.

In our opinion,  the financial  statements  referred to above present fairly, in
all  material  respects,  the  financial  position of Marino  Electric,  Inc. at
December 31, 1998, and the results of its operations and cash flows for the year
then ended, in conformity with generally accepted accounting principles.





                                                                BDO Seidman, LLP



Chicago, Illinois
August 30, 1999






                                                                            F-30
<PAGE>


                              Marino Electric, Inc.


                                  Balance Sheet





                                                 December 31,         April 30,
                                                         1998              1999
- --------------------------------------------------------------------------------
                                                                    (Unaudited)

Assets

Current Assets
     Cash and cash equivalents                 $      246,359    $      444,198
     Accounts receivable (net of
         allowance for doubtful
         accounts of $182,000) (Note 6)              556,251           559,808
     Inventories                                      227,580           291,130
- --------------------------------------------------------------------------------

Total Current Assets                                1,030,190         1,295,136
- --------------------------------------------------------------------------------

Property and Equipment
     Shop equipment                                   160,942           160,942
     Transportation and other equipment               154,987           156,517
- --------------------------------------------------------------------------------

                                                      315,929           317,459
     Accumulated depreciation                         (71,985)          (85,599)
- --------------------------------------------------------------------------------

Net Property and Equipment                            243,944           231,860
- --------------------------------------------------------------------------------



                                               $    1,274,134    $    1,526,996
================================================================================

                                 See accompanying notes to financial statements.



                                                                            F-31
<PAGE>


                              Marino Electric, Inc.


                                  Balance Sheet





                                                   December 31,      April 30,
                                                           1998           1999
- --------------------------------------------------------------------------------
                                                                   (Unaudited)

Liabilities and Stockholder's Equity

Current Liabilities
     Loan payable to stockholder (Note 3)        $     228,114    $    228,114
     Bank note payable (Note 4)                         39,893          34,170
     Accounts payable                                   51,113         139,883
     Accrued expenses                                  178,132         281,688
     Deferred tax liability (Note 5)                   194,500         149,500
- --------------------------------------------------------------------------------

Total Current Liabilities                              691,752         833,355
- --------------------------------------------------------------------------------

Commitments

Stockholder's Equity
     Common stock, $1.00 par value;
         10,000 shares authorized, 1,000
         issued and outstanding                          1,000           1,000
     Additional paid-in capital                         89,975          94,535
     Retained earnings                                 491,407         598,106
- --------------------------------------------------------------------------------

Total Stockholder's Equity                             582,382         693,641
- --------------------------------------------------------------------------------

                                                 $   1,274,134    $  1,526,996
================================================================================

                                 See accompanying notes to financial statements.




                                                                            F-32
                                     <PAGE>


                              Marino Electric, Inc.


                  Statement of Operations and Retained Earnings


<TABLE>
<CAPTION>


                                                                                                Four months ended
- ------------------------------------------------------------------------------------------------------------------------------
                                                 Year ended December 31,
                                         -----------------------------------------          April 30,             April 30,
                                                        1998               1997                  1999                  1998
- ------------------------------------------------------------------------------------------------------------------------------
                                                                    (Unaudited)           (Unaudited)           (Unaudited)

<S>                                        <C>                  <C>                <C>                   <C>
Revenue (Note 6)                           $       3,017,087    $     3,066,577    $          823,796    $          705,391
- ------------------------------------------------------------------------------------------------------------------------------

Expenses
     Cost of sales                                 1,689,905          1,438,981               366,549               540,961
     Selling, general and administrative           1,234,826            876,585               289,195               322,267
- ------------------------------------------------------------------------------------------------------------------------------

Total                                              2,924,731          2,315,566               655,744               863,228
- ------------------------------------------------------------------------------------------------------------------------------

Operating Income (Loss)                               92,356            751,011               168,052              (157,837)
- ------------------------------------------------------------------------------------------------------------------------------

Other Income (Expense)
     Interest income                                  11,539              1,432                 1,569                 2,926
     Interest expense                                (35,336)           (18,095)               (7,922)              (14,672)
- ------------------------------------------------------------------------------------------------------------------------------

Total other expense                                  (23,797)           (16,663)               (6,353)              (11,746)
- ------------------------------------------------------------------------------------------------------------------------------

Income (loss) before income taxes
     (benefit)                                        68,559            734,348               161,699              (169,583)

Taxes (Benefit) on Income (Note 5)                    22,000            289,500                55,000               (46,850)
- ------------------------------------------------------------------------------------------------------------------------------

Net Income (Loss)                                     46,559            444,848               106,699              (122,733)

Retained Earnings, at beginning of
     period                                          444,848                  -               491,407               444,848
- ------------------------------------------------------------------------------------------------------------------------------

Retained Earnings, at end of period        $         491,407    $       444,848    $          598,106    $          322,115
==============================================================================================================================
</TABLE>

                                 See accompanying notes to financial statements.





                                                                            F-33
<PAGE>


                              Marino Electric, Inc.


                             Statement of Cash Flows


<TABLE>
<CAPTION>


                                                                                                  Four months ended
- ------------------------------------------------------------------------------------------------------------------------------
                                                          Year ended December 31,              April 30,          April 30,
                                                                1998              1997              1999               1998
- ------------------------------------------------------------------------------------------------------------------------------
                                                                           (Unaudited)       (Unaudited)        (Unaudited)

Cash Flows From Operating Activities
<S>                                                  <C>               <C>               <C>                <C>
     Net income (loss)                               $        46,559   $       444,848   $       106,699    $      (122,733)
     Adjustments to reconcile net income (loss)
         to net cash provided by operating
         activities
         Depreciation                                         40,841            31,144            13,614             10,380
         Interest imputation                                  18,625             9,850             4,560              6,560
         Increase (decrease) in deferred tax
              liability                                      (95,000)          289,500           (45,000)           (48,850)
         Change in allowance for doubtful
              Accounts                                       154,000            28,000                 -                  -
         Changes in assets and liabilities
              Accounts receivable                             73,902          (812,153)           (3,557)           163,742
              Inventories                                   (147,580)          (80,000)          (63,550)                 -
              Accounts payable                               (66,096)          117,209            88,770             12,486
              Accrued liabilities                            144,785            32,213           103,556             12,383
- ------------------------------------------------------------------------------------------------------------------------------

Net cash provided by operating activities                    170,036            60,611           205,092             33,968
- ------------------------------------------------------------------------------------------------------------------------------

Cash Flows Used in Investing Activities
     Purchase of property and equipment                      (48,487)         (204,942)           (1,530)                 -
- ------------------------------------------------------------------------------------------------------------------------------

Cash Flows Used in Financing Activities
     Borrowings (repayments) of bank debt                    (22,653)           62,546            (5,723)            (4,000)
     Borrowings (repayments) on stockholder loan            (100,000)          328,114                 -                  -
- ------------------------------------------------------------------------------------------------------------------------------

Net cash used in financing activities                       (122,653)          390,690            (5,723)            (4,000)
- ------------------------------------------------------------------------------------------------------------------------------

Net (Decrease) Increase  in Cash and Cash
     Equivalents                                              (1,104)          246,359           197,839             29,968

Cash and Cash Equivalents, at beginning of
     Period                                                  247,463                 -           246,359            247,463
- ------------------------------------------------------------------------------------------------------------------------------

Cash and Cash Equivalents, at end of period          $       246,359   $       246,359   $       444,198    $       277,431
===============================================================================================================================

Supplemental Disclosure of Cash Flow Information
     Stock issued in exchange for fixed assets       $             -   $        62,500   $             -    $             -
</TABLE>


                                 See accompanying notes to financial statements.





                                                                            F-34
<PAGE>


                              Marino Electric, Inc.

          Notes to Financial  Statements  (Information  as of April 30, 1999 and
          for the year ended  December  31, 1997 and four months ended April 30,
          1999 and 1998 is unaudited)



1.       Nature  of  Business      Marino   Electric,   Inc.   ("Marino")  is  a
                                   designer   and    manufacturer    of   custom
                                   electrical  switching  gear and  distribution
                                   panels which serve to distribute  electricity
                                   from a building's  principal  power source to
                                   the  various   electric   switches  within  a
                                   building.  Marino's  principal  customers are
                                   located in the metropolitan Chicagoland area.


2.      Summary of Significant
        Accounting Policies

        Cash and Cash              The   Company    considers    highly   liquid
        Equivalents                investments  with a maturity of three  months
                                   or   less   when   purchased   to   be   cash
                                   equivalents.

        Inventories                Inventories,    principally    raw   material
                                   components,   are  stated  at  the  lower  of
                                   average cost or market.

        Property and               Property  and  equipment  are stated at cost.
        Equipment                  For     financial     reporting     purposes,
                                   depreciation  is computed  over the estimated
                                   useful   lives   of   the   assets   by   the
                                   straight-line   method  over  the   following
                                   lives:

                                        Shop equipment                  10 years
                                        Transportation equipment         5 years
                                        Other                           10 years


        Revenue Recognition        Revenue is  recognized  from  sales  when   a
                                   product is shipped  if  the  Company  has  no
                                   further obligation.  On  contracts where  the
                                   Company is required to  perform  installation
                                   services,  revenue  is  recognized  when  the
                                   services have been provided.


        Income Taxes               The Company  follows the asset and  liability
                                   method  which  requires  the  recognition  of
                                   deferred tax assets and  liabilities  for the
                                   expected future tax consequences of temporary
                                   differences   between   the  tax   basis  and
                                   financial   reporting  basis  of  assets  and
                                   liabilities.








                                                                            F-35
<PAGE>


                              Marino Electric, Inc.

          Notes to Financial  Statements  (Information  as of April 30, 1999 and
          for the year ended  December  31, 1997 and four months ended April 30,
          1999 and 1998 is unaudited)



        Concentration of           Financial    instruments   that   potentially
        Credit Risk                subject    the    Company   to    significant
                                   concentration    of   credit   risk   consist
                                   principally of cash  instruments and accounts
                                   receivable.  The Company  maintains  cash and
                                   cash  equivalents   with  various   financial
                                   institutions.  The Company provides credit in
                                   the normal  course of  business.  The Company
                                   performs  ongoing  credit  evaluations of its
                                   customers   and  maintains   allowances   for
                                   potential credit losses.

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


        Interim Financial          The  financial  information  as of April 30,
        Statements                 1999 and  with  respect  to the  four  months
                                   ended April 30,  1999 and 1998 is  unaudited.
                                   In the opinion of  management,  the financial
                                   statements contain all adjustments consisting
                                   of normal  recurring  accruals  necessary for
                                   the fair presentation of the results for such
                                   periods.  The  information is not necessarily
                                   indicative of the results of operations to be
                                   expected for the fiscal year end.


3.      Loans Payable to           The balance  represents  amounts due the sole
        Stockholder                stockholder  of the Company.  The amounts are
                                   noninterest  bearing  and  payable on demand.
                                   The Company has  reflected  interest  expense
                                   and  a  corresponding  credit  to  additional
                                   paid-in  capital in accordance with SAB Topic
                                   1:B in the amounts of $18,625, $9,850, $4,560
                                   and $6,560 for the years ended  December  31,
                                   1999 and 1998 and the four months ended April
                                   30, 1999 and 1998, respectively.


4.      Bank  Note   Payable       The Company has an equipment loan, payable in
                                   monthly   installments  of  $3,028  including
                                   interest  through August 1999, with a balloon
                                   payment of approximately $20,000 in September
                                   1999.  Interest  is  computed  at the  Bank's
                                   prime  rate plus 1% (8.75%  at  December  31,
                                   1998).





                                                                            F-36
<PAGE>


                              Marino Electric, Inc.

          Notes to Financial  Statements  (Information  as of April 30, 1999 and
          for the year ended  December  31, 1997 and four months ended April 30,
          1999 and 1998 is unaudited)



5.      Income Taxes               Income taxes  (benefit)  in the  statement of
                                   income are comprised of the following:

<TABLE>
<CAPTION>
                                                                                                 Four months ended
                                  ----------------------------------------------------------------------------------------
                                                            Year ended December 31,
                                                       ----------------------------------     April 30,       April 30,
                                                                    1998            1997           1999            1998
                                  ----------------------------------------------------------------------------------------

<S>                                                       <C>              <C>             <C>             <C>
                                  Current                 $      117,000   $           -   $    100,000    $      2,000
                                  Deferred                       (95,000)        289,500        (45,000)        (48,850)
                                  ----------------------------------------------------------------------------------------

                                  Total taxes (benefit)
                                      on income           $       22,000   $     289,500   $     55,000    $    (46,850)
                                  ========================================================================================
</TABLE>


<TABLE>
<CAPTION>
                                   The  deferred tax  liability  recorded on the
                                   balance sheet is comprised of the following:

                                                                             December 31,             April 30,
                                                                                     1998                  1999
                                  ---------------------------------------------------------------------------------

                                  Differences in cash/accrual
<S>                                                                     <C>                   <C>
                                      method of accounting              $         194,500     $         149,500
                                  ---------------------------------------------------------------------------------

                                  Total                                 $         194,500     $         149,500
                                  =================================================================================
</TABLE>


6.      Significant  Customer      One  customer  accounted  for  11% and 12% of
                                   sales in the years  ended  December  31, 1998
                                   and 1997, respectively. No customer accounted
                                   for more than 10% of sales in the four months
                                   ended  April  30,  1999 or 1998.  Receivables
                                   from this customer represented 19.0% of total
                                   receivables at December 31, 1998.


7.      Related  Party             During the year ended  December 31, 1998, the
        Transactions               Company sold approximately  $219,500 of goods
                                   sold  to   Electric   City  Corp.   The  sole
                                   stockholder  of the Company is a  significant
                                   stockholder of Electric City Corp.





                                                                            F-37
<PAGE>


                              Marino Electric, Inc.

          Notes to Financial  Statements  (Information  as of April 30, 1999 and
          for the year ended  December  31, 1997 and four months ended April 30,
          1999 and 1998 is unaudited)




8.      Sale of Assets             In January 1999, the Company agreed,  subject
                                   to an  appraisal,  to sell certain  assets to
                                   Electric City Corp.,  a related  entity,  for
                                   $1,792,000  in cash and  1,600,000  shares of
                                   stock.  The closing took place  effective May
                                   24, 1999.














                                                                            F-38
<PAGE>



                             Electric City Corp.
                          Proforma Financial Statements


The following  unaudited  proforma  statements of operations  for the year ended
April 30, 1999 and three months ended July 31, 1999 of Electric City Corp.  (the
"Company") gives effect to the acquisition of certain assets of Marino Electric,
Inc.  which  was  made  as of  May  24,  1999.  The  assets  acquired  were  the
inventories,  all shop equipment and  transportation  equipment,  exclusive of a
recreational  vehicle with a net book value of $53,000 at April 30,  1999.  Cash
and cash equivalents and accounts  receivable were not acquired.  The fair value
of the shop and  transportation  equipment  approximated  net  book  value.  The
acquisition   was  accounted  for  using  the  purchase  method  of  accounting.
Accordingly,  the results of operations of the acquired  assets will be included
in Electric City Corp.'s results only from the  acquisition  date. The unaudited
proforma  statements  of  operations  have been  prepared as if the  acquisition
occurred  on May 1, 1998 and are based on  historical  financial  statements  of
Electric City Corp. and Marino Electric, Inc. from May 1, 1998 through April 30,
1999 and May 1, 1999 through July 31, 1999. The unaudited proforma balance sheet
has not been provided as the  acquisition is reflected in the Company's July 31,
1999 balance sheet.

The purchase  method of accounting has been used in preparation of the unaudited
proforma financial  statements.  Under this method of accounting,  the aggregate
purchase  price is allocated to assets  acquired  based on their  estimated fair
values.  For  purposes  of the  unaudited  proforma  financial  statements,  the
purchase price has been allocated based  primarily on the information  furnished
by management. The final allocation of the purchase price of the assets acquired
will be determined in a reasonable  time after  consummation  of the transaction
and will be based on a complete evaluation of the assets acquired.  Accordingly,
the  information  presented  herein may  differ  from the final  purchase  price
allocation;  however,  such allocation is not expected to differ materially from
the preliminary amounts.

In the opinion of the Company's management,  all adjustments have been made that
are necessary to present fairly the proforma data.

The unaudited proforma  financial  statements should be read in conjunction with
the respective financial statements and related notes included elsewhere in this
registration  statement.  The  unaudited  pro  forma  financial  statements  are
presented for illustrative  purposes only and are not necessarily  indicative of
the results of  operations  or financial  position that would have been achieved
had the transaction reflected therein been consummated as of the date indicated,
or of the results of operations or financial  position for any future periods or
dates.




                                                                            F-39
<PAGE>



                               Electric City Corp.


                   Unaudited Proforma Statement of Operations
                            Year Ended April 30, 1999




<TABLE>
<CAPTION>
                                                 Company
                                              Historical                                Proforma
                                               April 30,              Marino            Increase
                                                    1999      Electric, Inc.          (Decrease)               Proforma
- -------------------------------------------------------------------------------------------------------------------------

<S>                                     <C>                 <C>                 <C>                    <C>
Revenue                                 $        208,473    $      3,135,492    $       (165,000)(1)   $      3,178,965
- -------------------------------------------------------------------------------------------------------------------------

Expenses
     Cost of selling                             135,000           1,515,493             (73,000)(1)          1,577,493
     Selling, general and
         administrative                        4,033,559           1,201,754                   -              5,235,313
     Acquisition expense                       1,200,272                   -                   -              1,200,272
     Amortization of cost in excess                    -                   -             336,300 (1)            336,300
     Interest expense, net                        50,559              18,404             161,300 (1)            230,263
- -------------------------------------------------------------------------------------------------------------------------

Total expenses                                 5,419,390           2,735,651             424,600              8,579,641

Taxes on income                                        -             123,850            (123,850)(1)                  -
- -------------------------------------------------------------------------------------------------------------------------

Net (Loss) Income                       $     (5,210,917)   $        275,991    $       (465,750)      $     (5,400,676)
=========================================================================================================================
Weighted Average Common
     Shares Outstanding                       22,357,874                   -           1,600,000 (1)         23,957,874
=========================================================================================================================
Basic and Diluted Loss Per
      Common Share Outstanding          $          (0.23)                  -                   -       $          (0.23)
=========================================================================================================================
</TABLE>

               See accompanying note to unaudited proforma financial statements.








                                                                            F-40
<PAGE>




                               Electric City Corp.


                   Unaudited Proforma Statement of Operations
                        Three Months Ended July 31, 1999



<TABLE>
<CAPTION>

                                                 Company
                                              Historical                                Proforma
                                                July 31,              Marino            Increase
                                                    1999      Electric, Inc.          (Decrease)               Proforma
- -------------------------------------------------------------------------------------------------------------------------

<S>                                     <C>                 <C>                 <C>                    <C>
Revenue                                 $        833,523    $        142,476    $              -       $        975,999
- -------------------------------------------------------------------------------------------------------------------------

Expenses
     Cost of selling                             668,861              75,659                   -                744,520
     Selling, general and
         administrative                        1,063,691              50,360                   -              1,114,051
     Amortization of cost in excess               63,053                   -              21,018 (2)             84,071
     Interest expense, net                        51,161                   -              10,300 (2)             61,461
- -------------------------------------------------------------------------------------------------------------------------

Total expenses                                 1,846,766             126,019              31,318              2,004,103

Taxes on income                                        -               5,000              (5,000)(2)                  -
- -------------------------------------------------------------------------------------------------------------------------

Net (Loss) Income                       $     (1,013,243)   $         11,457    $        (26,318)      $     (1,028,104)
=========================================================================================================================

Weighted Average Common
     Shares Outstanding                       25,480,598                   -             400,000 (2)         25,880,598
=========================================================================================================================

Basic and Diluted Loss Per
      Common Share Outstanding          $          (0.04)                  -                   -       $          (0.04)
=========================================================================================================================
</TABLE>




                                                                            F-41

<PAGE>


                               Electric City Corp.
               Notes to Unaudited Proforma Statement of Operations
         Year Ended April 30, 1999 and Three Months Ended July 31, 1999


Note 1


Effective May 24, 1999, the Company acquired the inventories, all shop equipment
and transportation equipment exclusive of a recreational vehicle with a net book
value of $53,000 at April 30,  1999 of Marino  Electric,  Inc.  ("Marino").  The
Company did not acquire the cash and cash equivalents or accounts  receivable of
Marino, nor did the Company assume any liabilities of Marino. Marino's principal
business is the design and  manufacture  of custom  electric  switching gear and
distribution  panels  which serve to  distribute  electricity  from a building's
principal  power  source to  various  switches  within  the  building.  Marino's
customers  are  primarily  located in the  metropolitan  Chicagoland  area.  The
acquisition  was  consummated  for  $1,792,000 in cash and  1,600,000  shares of
Electric City Corp.'s common stock with a fair value of $2,096,000.

The transaction was recorded under the purchase method of accounting.  The total
cost of the acquisition was  approximately  $3,888,000,  which exceeded the fair
value of the assets acquired by approximately $3,363,000.  The fair value of the
inventories,  shop  equipment and  transportation  equipment  approximated  book
value. Cost in excess will be amortized over a 10-year period.


Proforma adjustments related to the acquisition included the following:

o    Elimination of $165,000 of sales from Marino to Electric City Corp.

o    Amortization  of the cost in excess of fair value of net assets acquired of
     $336,300 based on a life of 10 years.

o    Elimination  of tax  expense  on Marino  due to the  overall  net loss on a
     proforma basis.

o    The cash portion  ($1,792,000)  of the purchase price has been reflected as
     due to seller at May 1, 1998,  and an interest  charge of $161,300 has been
     made against proforma net loss.







                                                                            F-42

<PAGE>




                               Electric City Corp.
               Notes to Unaudited Proforma Statement of Operations
         Year Ended April 30, 1999 and Three Months Ended July 31, 1999


Note 2

Proforma  adjustments related to the acquisition for the three months ended July
31, 1999 included the following:

o    Amortization of the cost in excess of fair value of net assets acquired for
     the entire three-month period.

o    Elimination  of tax  expense  on Marino  due to the  overall  net loss on a
     proforma basis.

o    Additional interest to reflect the cash portion ($1,792,000) as outstanding
     for the entire three-month period.

o    Reflect  the  shares  issued  (1,600,000)  as  outstanding  for the  entire
     three-month period.



                                                                            F-43



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission