MIDAMERICAN FUNDING LLC
S-4/A, 1999-12-16
ELECTRIC SERVICES
Previous: TRUETIME INC, S-1/A, 1999-12-16
Next: INVESTRA ENTERPRISES INC, 10SB12G, 1999-12-16



<PAGE>


   AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON DECEMBER 16, 1999
                                                      REGISTRATION NO. 333-90553

================================================================================
                      SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

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

                               AMENDMENT NO. 1 TO

                                   FORM S-4
                            REGISTRATION STATEMENT
                                     UNDER
                          THE SECURITIES ACT OF 1933

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

                           MIDAMERICAN FUNDING, LLC
            (Exact name of registrant as specified in its charter)

<TABLE>
 <S>                                 <C>                              <C>
                IOWA                               4911                     47-0819200
  (STATE OR OTHER JURISDICTION OF     (PRIMARY STANDARD INDUSTRIAL       (I.R.S. EMPLOYER
   INCORPORATION OR ORGANIZATION)      CLASSIFICATION CODE NUMBER)     IDENTIFICATION NO.)
</TABLE>
                               ----------------
                               666 GRAND AVENUE
                            DES MOINES, IOWA 50303
                                 (515) 242-4000
  (Address, including zip code, and telephone number, including area code, of
                   registrant's principal executive offices)


                         JOHN A. RASMUSSEN, JR., ESQ.
                      VICE PRESIDENT AND GENERAL COUNSEL
                           MIDAMERICAN FUNDING, LLC
                               666 GRAND AVENUE
                            DES MOINES, IOWA 50303
                                (515) 242-4300
           (Name, address, including zip code, and telephone number,
                   including area code, of agent for service)

                                ----------------
                                   Copy to:
                               BRYANT B. EDWARDS
                               LATHAM & WATKINS
                       633 WEST FIFTH STREET, SUITE 4000
                         LOS ANGELES, CALIFORNIA 90071
                                (213) 485-1234

       APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC: As soon
as practicable after this registration statement becomes effective.

       IF ANY OF THE SECURITIES BEING REGISTERED ON THIS FORM ARE BEING OFFERED
IN CONNECTION WITH THE FORMATION OF A HOLDING COMPANY AND THERE IS COMPLIANCE
WITH GENERAL INSTRUCTION G, CHECK THE FOLLOWING BOX.  [ ]

       IF THIS FORM IS FILED TO REGISTER ADDITIONAL SECURITIES FOR AN OFFERING
PURSUANT TO RULE 462(B) UNDER THE SECURITIES ACT, CHECK THE FOLLOWING BOX AND
LIST THE SECURITIES ACT REGISTRATION STATEMENT NUMBER OF THE EARLIER EFFECTIVE
REGISTRATION STATEMENT FOR THE SAME OFFERING.  [ ]

       IF THIS FORM IS A POST-EFFECTIVE AMENDMENT FILED PURSUANT TO RULE 462(D)
UNDER THE SECURITIES ACT, CHECK THE FOLLOWING BOX AND LIST THE SECURITIES ACT
REGISTRATION STATEMENT NUMBER OF THE EARLIER EFFECTIVE REGISTRATION STATEMENT
FOR THE SAME OFFERING.  [ ]
                               ----------------
                        CALCULATION OF REGISTRATION FEE
================================================================================

<TABLE>
<CAPTION>
                                                                       Proposed          Proposed           Amount of
             Title of Each Class of               Amount to be      Offering Price       Aggregate         Registration
          Securities to be Registered              Registered      per Security(1)    Offering Price(1)       Fee(2)
<S>                                              <C>                    <C>           <C>                   <C>
5.85% Senior Secured Exchange Notes due 2001      $200,000,000           100%          $200,000,000          $55,600
6.339% Senior Secured Exchange Notes due 2009     $175,000,000           100%          $175,000,000          $48,650
6.927% Senior Secured Exchange Bonds due 2029     $325,000,000           100%          $325,000,000          $90,350
</TABLE>

================================================================================


(1) Estimated solely for purposes of calculating the registration fee pursuant
    to Rule 457.
(2) The registration fee was paid in connection with the initial filing of the
    registration statement.

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

     THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE OR
DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT
SHALL FILE A FURTHER AMENDMENT WHICH SPECIFICALLY STATES THAT THIS REGISTRATION
STATEMENT SHALL THEREAFTER BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(A) OF
THE SECURITIES ACT OF 1933 OR UNTIL THE REGISTRATION STATEMENT SHALL BECOME
EFFECTIVE ON SUCH DATE AS THE SECURITIES AND EXCHANGE COMMISSION, ACTING
PURSUANT TO SAID SECTION 8(A), MAY DETERMINE.

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

<PAGE>


                SUBJECT TO COMPLETION, DATED DECEMBER 16, 1999


PROSPECTUS

                           MIDAMERICAN FUNDING, LLC

                              EXCHANGE OFFER FOR
                      5.85% SENIOR SECURED NOTES DUE 2001
                     6.339% SENIOR SECURED NOTES DUE 2009
                      6.927% SENIOR SECURED BONDS DUE 2029

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

     This is an offer to exchange our outstanding 5.85% Senior Secured Notes
due 2001, 6.339% Senior Secured Notes due 2009 and 6.927% Senior Secured Bonds
due 2029 you now hold for new, substantially identical 5.85% Senior Secured
Exchange Notes due 2001, 6.339% Senior Secured Exchange Notes due 2009 and
6.927% Senior Secured Exchange Bonds due 2029 that will be free of the transfer
restrictions that apply to the initial securities. This offer will expire at
5:00 p.m., New York City time, on         2000, unless we extend it. You must
tender your initial securities by the deadline to obtain exchange securities
and the liquidity benefits they offer.


     We agreed with the initial purchasers of the initial securities to make
this offer and register the issuance of the exchange securities following the
closing for the initial securities. This offer applies to any and all initial
securities tendered before the expiration of the exchange offer.

     The exchange securities will not trade on any established exchange. The
exchange securities have the same financial terms and covenants as the initial
securities, and are subject to the same business and financial risks.

     A DESCRIPTION OF THOSE RISKS BEGINS ON PAGE 11.

     The terms of the exchange offer will include the following:

     o  We will exchange all initial securities that are validly tendered and
        not withdrawn prior to the expiration of the exchange offer.

     o  You may withdraw tenders of initial securities at any time prior to the
        expiration of the exchange offer.

     o  We will not receive any proceeds from the exchange offer.

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

     NEITHER THE SECURITIES AND EXCHANGE COMMISSION NOR ANY STATE SECURITIES
COMMISSION HAS APPROVED OR DISAPPROVED OF THESE SECURITIES OR PASSED UPON THE
ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL
OFFENSE.

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

                The date of this prospectus is December   , 1999

<PAGE>

                               TABLE OF CONTENTS





<TABLE>
<CAPTION>
                                                                                         PAGE
                                                                                         ----
<S>                                                                                      <C>
Prospectus Summary ...................................................................     1
Risk Factors .........................................................................    11
The Exchange Offer ...................................................................    16
Use of Proceeds ......................................................................    26
Capitalization .......................................................................    26
Selected Consolidated Financial Data .................................................    27
Management's Discussion and Analysis of Financial Condition and Results of Operations     29
Our Business and the Business of MHC and MidAmerican Energy ..........................    55
Management ...........................................................................    62
Ownership of Our Membership Interests ................................................    65
Description of the Securities ........................................................    65
Plan of Distribution .................................................................    86
United States Federal Income Tax Considerations for United States Holders ............    87
Legal Matters ........................................................................    88
Experts ..............................................................................    88
Incorporation by Reference ...........................................................    88
Where You Can Find More Information ..................................................    88
Index to Financial Statements ........................................................    F-1
</TABLE>


                                       i
<PAGE>

                              PROSPECTUS SUMMARY


     The following summary highlights selected information from this prospectus
and may not contain all of the information that is important to you. This
prospectus includes specific terms of the securities that are subject to the
exchange offer, as well as information regarding our business and detailed
financial data. We encourage you to read the prospectus in its entirety. You
should pay special attention to the "Risk Factors" section beginning on page 11
of this prospectus.

                         SUMMARY OF OUR EXCHANGE OFFER

     On March 11, 1999 we completed the offering of $200,000,000 aggregate
principal amount of our 5.85% Senior Secured Notes due 2001, $175,000,000
aggregate principal amount of our 6.339% Senior Secured Notes due 2009 and
$325,000,000 aggregate principal amount of our 6.927% Senior Secured Bonds due
2029. We offered these initial securities in reliance on exemptions from the
registration requirements of the Securities Act. As part of the offering of the
initial securities, we entered into a registration rights agreement with the
initial purchasers of the initial securities in which we agreed, among other
things, to deliver this prospectus to you and to complete an exchange offer for
the initial securities. Below is a summary of that exchange offer.

The Exchange Offer..........   We are offering to exchange up to $700,000,000
                               principal amount of exchange securities which
                               have been registered under the Securities Act for
                               up to $700,000,000 principal amount of initial
                               securities. We will exchange initial securities
                               only in integral multiples of $1,000.

                               In order to be exchanged, an initial security
                               must be properly tendered and accepted. We will
                               exchange all initial securities that are validly
                               tendered and not withdrawn. As of the date of
                               this prospectus, there are $700,000,000
                               principal amount of initial securities
                               outstanding. We will issue exchange securities
                               promptly after the expiration of the exchange
                               offer.

Resales Without Further
 Registration...............   Based on interpretations by the staff of the
                               Securities and Exchange Commission, we believe
                               that the exchange securities issued in the
                               exchange offer may be offered for resale, resold
                               or otherwise transferred by you without
                               compliance with the registration and prospectus
                               delivery requirements of the Securities Act, so
                               long as:

                               o  you are acquiring the exchange securities in
                                  the ordinary course of your business;

                               o  you are not participating, do not intend to
                                  participate and have no arrangement or
                                  understanding with any person to participate,
                                  in a distribution of the exchange securities;
                                  and

                               o  you are not our "affiliate."

                               By tendering your initial securities as
                               described below, you will be making
                               representations to this effect.


Transfer Restrictions on
Exchange Securities.........   If you are our affiliate or are engaged in,
                               intend to engage in or have any arrangement or
                               understanding with any person to participate in,
                               the distribution of exchange securities:



                                       1
<PAGE>


                               o  you cannot rely on the applicable
                                  interpretations of the staff of the
                                  Securities and Exchange Commission; and

                               o  you must comply with the registration
                                  requirements of the Securities Act in
                                  connection with any resale transaction.

                               Each broker or dealer that receives exchange
                               securities for its own account in exchange for
                               initial securities that were acquired as a
                               result of market-making or other trading
                               activities must acknowledge that it will deliver
                               this prospectus in connection with any offer to
                               resell, resale or other transfer of the exchange
                               securities issued in the exchange offer.


Expiration Date.............   5:00 p.m., New York City time, on         2000,
                               unless we extend the expiration date.


Accrued Interest on the
 Exchange Securities and
 Initial Securities.........   The exchange securities will bear interest from
                               the most recent date to which interest has been
                               paid on the initial securities. If your initial
                               securities are accepted for exchange, then you
                               will waive interest on the initial securities
                               accrued to the date the exchange securities are
                               issued.


Increase in Interest Rate...   As the registration statement of which this
                               prospectus is a part was not declared effective
                               by December 7, 1999, the interest rate on the
                               initial securities was increased by 0.50% per
                               annum beginning on December 7, 1999 until the
                               registration statement is declared effective.


Conditions to Our Acceptance
 and Exchange of
 Initial Securities.........   Our obligations to accept initial securities and
                               exchange initial securities for exchange
                               securities are subject to the following
                               conditions, which we may assert or waive in our
                               sole discretion:

                               o  the exchange offer cannot violate applicable
                                  law;

                               o  there cannot exist any law or governmental
                                  proceeding which (1) seeks to restrain or
                                  prohibit the exchange offer, (2) seeks
                                  damages as a result of the exchange offer or
                                  (3) results in a material delay in our
                                  ability to exchange initial securities;

                               o  there cannot have occurred (1) a suspension
                                  of trading in securities on the New York
                                  Stock Exchange, (2) a declaration of a
                                  banking moratorium or (3) a commencement of a
                                  war involving the United States; and

                               o  there cannot have occurred a material
                                  adverse change in our business, financial or
                                  other condition, operations, stock ownership
                                  or prospects.



                                       2
<PAGE>


Procedures for Tendering
 Initial Securities.........   If you wish to tender your initial securities,
                               you must complete, sign and date the letter of
                               transmittal, or a facsimile of it, in accordance
                               with its instructions, and transmit the letter of
                               transmittal, together with your initial
                               securities and any other required documentation,
                               and The Bank of New York, who is the exchange
                               agent, must receive your documentation at the
                               address set forth in the letter of transmittal by
                               5:00 p.m. New York City time, on the expiration
                               date. By executing the letter of transmittal, you
                               will represent to us that you are acquiring the
                               exchange securities in the ordinary course of
                               your business, that you are not participating, do
                               not intend to participate and have no arrangement
                               or understanding with any person to participate,
                               in the distribution of exchange securities, and
                               that you are not our "affiliate."

Special Procedures for
 Beneficial Holders.........   If you are the beneficial holder of initial
                               securities that are registered in the name of
                               your broker, dealer, commercial bank, trust
                               company or other nominee, and you wish to tender
                               in the exchange offer, you should promptly
                               contact the person in whose name your initial
                               securities are registered and instruct that
                               person to tender on your behalf.

Guaranteed Delivery
 Procedures..................  If you wish to tender your initial securities and
                               you cannot deliver your certificates, the letter
                               of transmittal or any other required documents to
                               the exchange agent before the expiration date,
                               you may tender your initial securities according
                               to the guaranteed delivery procedures.

Withdrawal Rights...........   You may withdraw the tender of your initial
                               securities at any time before 5:00 p.m., New York
                               City time, on the expiration date.


Acceptance of Initial
 Securities and Delivery of
 Exchange Securities........   Subject to the conditions described above, we
                               will accept for exchange any and all initial
                               securities which are properly tendered in the
                               exchange offer before 5:00 p.m., New York City
                               time, on the expiration date. The exchange
                               securities will be delivered promptly after the
                               expiration date.

Exchange Agent..............   The Bank of New York is serving as exchange
                               agent in connection with the exchange offer.

Federal Income
 Tax Considerations.........   We believe that your exchange of initial
                               securities for exchange securities in the
                               exchange offer will not result in any gain or
                               loss to you for United States federal income tax
                               purposes.

Use of Proceeds.............   We will not receive any proceeds from the
                               issuance of exchange securities in the exchange
                               offer. We will pay all expenses incident to the
                               exchange offer.



                                       3
<PAGE>


                            SUMMARY OF OUR BUSINESS


MIDAMERICAN FUNDING, LLC


     We are an Iowa limited liability company that was formed in March 1999 to
facilitate the acquisition by MidAmerican Energy Holdings Company of MHC Inc.
MidAmerican Energy Holdings Company was formerly called CalEnergy Company, Inc.
and MHC Inc. was formerly called MidAmerican Energy Holdings Company. We are a
direct wholly-owned subsidiary of MidAmerican Holdings. We own all of the
outstanding common stock of MHC, which owns all of the common stock of
MidAmerican Energy Company. We conduct no business other than activities
related to the issuance of the securities and the ownership of MHC.


     Our principal executive offices are located at 666 Grand Avenue, Des
Moines, Iowa 50303, and our telephone number is (515) 242-4000.

MIDAMERICAN HOLDINGS


     MidAmerican Holdings is a fast-growing global energy company with an
increasingly diversified portfolio of regulated and nonregulated assets. The
focus of MidAmerican Holdings has evolved over time from development and
acquisition activities in the domestic and international power generation
markets to strategic electric and gas utility acquisitions, with a particular
emphasis on investment-grade countries like the United States, the United
Kingdom, Australia, Canada, New Zealand and the countries of Western Europe.
This focus has provided MidAmerican Holdings with increased scale, skill,
revenue diversity, credit quality, quality of cash flows and additional growth
opportunities associated with each of the acquired businesses. MidAmerican
Holdings' investments in related activities are primarily intended to support
and augment the profitability of its existing core businesses.


     MidAmerican Holdings, headquartered in Des Moines, Iowa, has approximately
9,800 employees and is the largest publicly traded company in Iowa. Through its
retail utility subsidiaries, MidAmerican Energy in the United States and
Northern Electric plc in the United Kingdom, MidAmerican Holdings provides
electric service to 2.2 million customers and natural gas service to 1.2
million customers worldwide. Through CalEnergy Generation, MidAmerican
Holdings' independent power production and nonregulated business subsidiary,
and MidAmerican Energy's utility operations, MidAmerican Holdings manages and
owns interests in approximately 8,300 net megawatts of diversified power
generation facilities in operation, construction and development.

     On October 25, 1999, MidAmerican Holdings announced that an investor group
comprised of Berkshire Hathaway Inc., Walter Scott, Jr. and David L. Sokol had
reached agreement to acquire MidAmerican Holdings for $35.05 per share in cash.
The purchase price together with the assumption of debt represents a total
enterprise value of approximately $9 billion. Upon completion of the
transaction, which is expected to occur by April 2000, MidAmerican Holdings
would become a privately owned company with publicly traded fixed income
securities.


                                       4
<PAGE>

MIDAMERICAN ENERGY AND MHC


     MidAmerican Energy is the largest combined electric and gas utility in
Iowa with approximately 652,900 electric and 621,500 gas customers. It has gas
and electric operations in Iowa, Illinois and South Dakota and gas operations
in Nebraska. The regulated service area is comprised of 10,600 square miles
with a total population of approximately 1.7 million. MidAmerican Energy owns
installed generation capacity of approximately 4,000 megawatts, comprised of
71% coal, 19% natural gas and 10% nuclear fuel sources. Due to its geographic
location and fuel sources, MidAmerican Energy is a low cost producer of
electricity in the Mid-Continent Area Power Pool. From time to time,
MidAmerican Energy supplies electricity to other utilities in major energy
markets in the midwestern United States, like the Chicago, St. Louis, Kansas
City, Milwaukee and Minneapolis areas. MidAmerican Energy's gas operations are
served by at least four major gas pipelines on which MidAmerican Energy has
rights to firm and interruptible pipeline capacity. Approximately 88% of the
total revenues of MHC in 1998 came from MidAmerican Energy.


     MidAmerican Energy is subject to regulation and oversight by one or more
of the Federal Energy Regulatory Commission, the Iowa Utilities Board, the
Illinois Commerce Commission and other regulatory bodies. These governmental
agencies regulate the following aspects of MidAmerican Energy's business, among
other things: the issuance of securities, accounting policies and practices,
electric interconnections and transmission services, retail rates and affiliate
transactions.

     MidAmerican Energy is a wholly-owned subsidiary of MHC. In addition to its
regulated business conducted through MidAmerican Energy, MHC conducts
nonregulated businesses through its subsidiaries MidAmerican Capital Company,
Midwest Capital Group and MidAmerican Services Company, including real estate
development, financial and energy investments and energy services.

     The following chart shows the ownership structure of MidAmerican Holdings,
us and our subsidiaries.



                                   MIDAMERICAN
                                    HOLDINGS


                                           100%


                                   MIDAMERICAN
                                    FUNDING


                                           100%


                100%                   MHC                  100%



      MIDAMERICAN          100%                   100%        MIDAMERICAN
        CAPITAL                                                 SERVICES



                       MIDAMERICAN              MIDWEST
                         ENERGY                 CAPITAL





                                       5
<PAGE>

THE MERGER


     On March 12, 1999 our subsidiary, MAVH Inc., was merged with and into MHC
under a merger agreement among MidAmerican Holdings, MAVH, MHC and another
subsidiary of MidAmerican Holdings. The merger resulted in MHC becoming our
direct wholly-owned subsidiary and an indirect wholly-owned subsidiary of
MidAmerican Holdings. MidAmerican Holdings paid $27.15 in cash for each
outstanding share of MHC common stock for a total of $2.42 billion. The merger
was financed with the net proceeds of the initial securities and an equity
contribution from MidAmerican Holdings. In connection with the merger,
MidAmerican Holdings became an exempt public utility holding company.






                                       6

<PAGE>

                    SUMMARY OF THE TERMS OF THE SECURITIES


     The form and terms of the exchange securities and the initial securities
are identical in all material respects, except that transfer restrictions and
registration rights applicable to the initial securities do not apply to the
exchange securities. The exchange securities will evidence the same debt as the
initial securities and will be governed by the same indenture.

Initial Securities..........   The initial securities include the following:


                               o  $200,000,000 principal amount of 5.85%
                                  Senior Secured Notes due 2001

                               o  $175,000,000 principal amount of 6.339%
                                  Senior Secured Notes due 2009

                               o  $325,000,000 principal amount of 6.927%
                                  Senior Secured Bonds due 2029


Exchange Securities.........   The exchange securities include the following:


                               o  $200,000,000 principal amount of 5.85%
                                  Senior Secured Exchange Notes due 2001

                               o  $175,000,000 principal amount of 6.339%
                                  Senior Secured Exchange Notes due 2009

                               o  $325,000,000 principal amount of 6.927%
                                  Senior Secured Exchange Bonds due 2029


Maturity...................    o  The entire principal amount of the 2001
                                  securities matures on March 1, 2001.

                               o  The entire principal amount of the 2009
                                  securities matures on March 1, 2009.

                               o  The entire principal amount of the 2029
                                  securities matures on March 1, 2029.

Interest....................   Annual rate:

                               o  5.85%, in the case of the 2001 securities;

                               o  6.339%, in the case of the 2009 securities;
                                  and

                               o  6.927%, in the case of the 2029 securities.

                               Interest is paid every six months on March 1 and
                               September 1.


Collateral..................   The securities are secured by a pledge of all
                               of the common stock of MHC.

Ranking.....................   The securities:

                               o  are our direct senior secured obligations;

                               o  rank on an equal basis with all of our other
                                  existing and future senior obligations;

                               o  rank senior to all of our existing and
                                  future subordinated indebtedness; and


                                       7
<PAGE>


                               o  effectively rank junior to all indebtedness
                                  and other liabilities, including preferred
                                  stock, of our direct and indirect
                                  subsidiaries, to the extent of the assets of
                                  the subsidiaries.

                               The amount of additional indebtedness that we
                               can incur under the indenture for the securities
                               which is ranked equally with the securities is
                               unlimited so long as (1) the indebtedness is
                               incurred as part of our permitted businesses and
                               activities as described below or (2) the rating
                               agencies confirm that the incurrence of the
                               indebtedness will not result in a downgrade of
                               the ratings for the securities.

                               The indenture for the securities does not
                               restrict the incurrence of additional unsecured
                               indebtedness by our subsidiaries and permits our
                               subsidiaries to incur a significant amount of
                               secured indebtedness. At September 30, 1999, MHC
                               and its direct and indirect subsidiaries had
                               total indebtedness, including preferred stock,
                               of approximately $1,316 million, all of which is
                               effectively senior to the securities.



Ratings.....................   The securities have been assigned ratings of
                               BBB+ by Standard & Poor's Ratings Group, BBB+ by
                               Duff & Phelps Credit Rating Co. and Baa1 by
                               Moody's Investors Service, Inc.


Covenants Limiting
 Our Activities..............  The indenture contains covenants which, among
                               other things and subject to exceptions described
                               later in this prospectus, restrict our ability
                               to:

                               o  make distributions unless no event of
                                  default exists or would result from the
                                  distribution and either:

                                 (1)  at the time and as a result of the
                                      distribution, our leverage ratio does not
                                      exceed 0.67:1 and our interest coverage
                                      ratio is not less than 2.2:1; or


                                 (2)  at the time our senior secured long-term
                                      debt is rated at least BBB by Standard &
                                      Poor's and Duff & Phelps, and at least
                                      Baa2 by Moody's.


                               o  enter into any business operations other
                                  than:


                                 (1) the transactions contemplated by the
                                     indenture and the other financing
                                     documents related to the offering of the
                                     securities;


                                 (2) activities related to the management and
                                     ownership of MHC;

                                 (3) entering into and performing any
                                     agreements to accomplish the activities
                                     described in clauses (1) and (2) above;
                                     and

                                 (4) exercising any corporate powers that are
                                     incidental to or necessary, suitable or
                                     convenient for the accomplishment of the
                                     activities described in clauses (1), (2)
                                     and (3) above.


                                       8
<PAGE>


                                 However, we may enter into additional business
                                 operations from time to time in the future
                                 if, prior to doing so, we obtain written
                                 confirmation from the rating agencies that
                                 the entering into of the new business
                                 operations will not result in a downgrade of
                                 the ratings for the securities.

                                o  merge or consolidate with or into any other
                                   person or transfer or lease all or
                                   substantially all of our assets to another
                                   person.

                                o  incur any indebtedness other than:

                                 (1) as a part of our permitted businesses and
                                     activities as described above; and

                                 (2) other indebtedness so long as the rating
                                     agencies confirm that the incurrence of
                                     the indebtedness will not result in a
                                     downgrade of the ratings for the
                                     securities.

                                o  issue, assume or guarantee indebtedness
                                   secured by a lien, other than the securities
                                   or any other indebtedness issued under the
                                   indenture.

                               The covenants and restrictions which limit our
                               ability to pay dividends or make other
                               distributions will cease to be in effect if the
                               rating agencies confirm in writing that, without
                               these covenants and restrictions, our long-term
                               senior secured debt would still be rated at
                               least BBB+ by each of Standard & Poor's and Duff
                               & Phelps and at least Baa1 by Moody's.

Covenants Limiting the
 Activities of Our
 Significant Subsidiaries....  The indenture also restricts, among other things
                               and subject to exceptions described later in this
                               prospectus, the ability of our significant
                               subsidiaries to:

                               o  incur any indebtedness at the MHC level
                                  other than indebtedness outstanding on the
                                  closing date for the initial securities under
                                  MHC's existing agreements and extensions of
                                  this indebtedness.

                               o  issue, assume or guarantee indebtedness
                                  secured by a lien, other than liens permitted
                                  under the indenture.

                               o  enter into new businesses and activities
                                  other than those types of businesses and
                                  activities in which we are or MidAmerican
                                  Energy is engaged today and any other
                                  business or activity which is deemed
                                  necessary, useful or desirable in connection
                                  with those businesses and activities.

                               The indenture defines a significant subsidiary
                               as any subsidiary whose gross assets or gross
                               revenues represent at least 25% of our gross
                               assets or gross revenues.


                                       9
<PAGE>


Optional Redemption.........   We may redeem any series of securities in whole
                               or in part at any time at a redemption price
                               equal to the sum of:

                               o  the greater of:

                                 (1) 100% of the principal amount of the series
                                     of securities being redeemed, and

                                 (2) the sum of the present values of the
                                     remaining scheduled payments of principal
                                     of and interest on the series of
                                     securities being redeemed, discounted to
                                     the date of redemption on a semiannual
                                     basis at the treasury yield plus (x) 15
                                     basis points in the case of the 2009
                                     securities, or (y) 25 basis points in the
                                     case of the 2029 securities, plus

                               o  accrued and unpaid interest on the
                                  securities being redeemed to the date of
                                  redemption.



                                       10
<PAGE>
                                 RISK FACTORS


     You should carefully consider the following factors before deciding to
tender your initial securities in the exchange offer.

YOUR FAILURE TO EXCHANGE YOUR INITIAL SECURITIES FOR EXCHANGE SECURITIES COULD
RESULT IN YOUR HOLDING ILLIQUID SECURITIES WHICH CANNOT BE RESOLD UNLESS YOU
REGISTER THEM UNDER THE SECURITIES ACT OR FIND AN EXEMPTION FROM REGISTRATION.

     The initial securities were not registered under the Securities Act or
under the securities laws of any state and may not be resold, offered for
resale or otherwise transferred unless they are subsequently registered or
resold in reliance on an exemption from the registration requirements of the
Securities Act and applicable state securities laws. If you do not exchange
your unregistered initial securities for registered exchange securities in the
exchange offer, you will not be able to resell, offer to resell or otherwise
transfer the initial securities unless they are registered under the Securities
Act or unless you resell them, offer to resell them or otherwise transfer them
under an exemption from the registration requirements of, or in a transaction
not subject to, the Securities Act. In addition, we will no longer be under an
obligation to register the initial securities under the Securities Act except
in the limited circumstances provided under the registration rights agreement
between us and the initial purchasers of the initial securities. In addition,
to the extent that initial securities are tendered for exchange and accepted in
the exchange offer, the trading market for the untendered and tendered but
unaccepted initial securities could be illiquid.

OUR ABILITY TO MAKE PAYMENTS ON THE SECURITIES IS DEPENDENT ON THE RECEIPT OF
DISTRIBUTIONS FROM OUR SUBSIDIARIES AND OUR SUBSIDIARIES CANNOT MAKE THESE
DISTRIBUTIONS UNTIL THEY MAKE PAYMENTS ON THEIR OWN INDEBTEDNESS.

     We conduct our operations predominantly through MHC and substantially all
of our consolidated assets related to operations are held by MHC and its
subsidiaries. Our ability to pay interest on the securities is entirely
dependent upon our receipt of dividends and other distributions from MHC and its
subsidiaries. The availability of distributions from our subsidiaries is subject
to the satisfaction of various covenants and conditions contained in the
applicable subsidiaries' existing and future financing documents. The
distributions are also subject to utility regulatory restrictions agreed to by
MHC in March 1999 whereby it committed to the Iowa Utilities Board to (1) use
commercially reasonable efforts to maintain an investment grade rating on
MidAmerican Energy's long-term debt and (2) maintain MidAmerican Energy's common
equity level above 42% of total capitalization unless circumstances beyond MHC's
control result in the common equity level decreasing to below 39% of total
capitalization. MHC must seek the approval of the Iowa Utilities Board of a
reasonable utility capital structure if MidAmerican Energy's common equity level
decreases below 42% of total capitalization, unless the decrease is beyond the
control of MHC. MHC is also required to seek the approval of the Iowa Utilities
Board if MidAmerican Energy's equity level decreases to below 39%, even if the
decrease is due to circumstances beyond the control of MHC.

     Our subsidiaries, including MHC and MidAmerican Energy, will not have any
obligation to pay any amounts due on the securities or to make any funds
available for payment, and do not guarantee any payment on the securities. Any
right we may have to receive assets of any of our subsidiaries upon any
liquidation or reorganization of the subsidiary would be effectively
subordinated to the claims of any of the subsidiary's creditors and preferred
stockholders.

     The indenture contains limitations on our ability and the ability of MHC
to incur additional secured or unsecured indebtedness. However, the indenture
contains no restrictions on the amount of additional unsecured indebtedness
which may be incurred by our subsidiaries other than MHC. In addition, the
indenture permits our subsidiaries other than MHC to incur significant
additional amounts of secured indebtedness. At September 30, 1999, MHC and its
subsidiaries had total indebtedness, including preferred stock, of
approximately $1,316 million, all of which is effectively senior to the
securities.

IF WE DEFAULT UNDER THE INDENTURE AND YOU FORECLOSE ON AND SELL THE STOCK
PLEDGED TO SECURE OUR OBLIGATIONS, THE PRICE YOU RECEIVE FOR THE STOCK MAY NOT
BE SUFFICIENT TO PAY ALL AMOUNTS DUE ON THE SECURITIES.



                                       11
<PAGE>


     The securities are secured by a pledge of all of the common stock of MHC.
There is currently no market for this stock. We cannot assure you that, if the
securities were to become due and payable because of an event of default under
the indenture, the proceeds from the sale of the MHC stock would be sufficient
to pay all amounts due on the securities.


BECAUSE MIDAMERICAN ENERGY IS OUR WHOLLY-OWNED SUBSIDIARY, WE ARE SUBJECT TO
THE OPERATING UNCERTAINTIES ASSOCIATED WITH UTILITIES.


     The operation of a utility involves many risks, including the breakdown or
failure of power generation equipment, pipelines, transmission lines,
distribution lines or other equipment or processes, fuel interruption, and
performance below expected levels of output or efficiency. Sales and revenues
of a utility may also be adversely affected by general economic and business
conditions and weather conditions in its territory. Our subsidiary, MidAmerican
Energy, is subject to the specific risks described above, and its sales and
revenues could be affected by general economic and business conditions and
weather conditions in its service territory. If MidAmerican Energy's revenues
are adversely affected by any of these specific risks or general conditions,
its ability to make distributions to us will also be adversely affected. As a
result, the amount of funds available to us to make payments on the securities
would be decreased.

THE GENERATING FACILITIES OWNED BY OUR SUBSIDIARY, MIDAMERICAN ENERGY, ARE
DEPENDENT ON A LIMITED NUMBER OF SUPPLIERS AND SERVICE PROVIDERS.

     The electric generating facilities owned by MidAmerican Energy are often
dependent on a single or limited number of entities to supply or transport gas,
coal or other fuels, to dispose of wastes or to deliver electricity. The
failure of any of these third parties to fulfill its contractual obligations
could increase the costs incurred by MidAmerican Energy to provide electric
service to its customers. As a result, MidAmerican Energy's net revenues would
decrease and it would have less funds available to make distributions to us. We
would then have less funds available to make payments on the securities.

INCREASED COMPETITION COULD PUT PRESSURE ON MARGINS FOR TRADITIONAL ELECTRIC
SERVICES PROVIDED BY MIDAMERICAN ENERGY AND DECREASE THE REVENUES EARNED BY
MIDAMERICAN ENERGY.

     In the traditional regulated electric industry prior to restructuring, the
generation, transmission, delivery and sales functions are integrated and
electricity is provided as a bundled service. Generally, in states that have
enacted electric restructuring, the generation and sales functions have been
deregulated and are subject to competition while the transmission and delivery
functions remain regulated. For local gas distribution businesses, the supply
and transportation functions are similarly being separated, with the supply
function being opened to competitors for all classes of customers.

     MidAmerican Energy conducts its business primarily in Iowa and Illinois.
88.6% of MidAmerican Energy's electric business is in Iowa and 10.7% of its
electric business is in Illinois. 79.8% of MidAmerican Energy's gas business is
in Iowa and 10.3% of its gas business is in Illinois.

     While retail electric competition is presently not permitted in Iowa,
legislation to do so was introduced in Iowa's legislature during the 1999
session. While this legislation was not passed, it is expected to be considered
again by the Iowa legislature in 2000.

     In Illinois, legislation to restructure Illinois' electric utility
industry was enacted in December 1997. Under the law, beginning October 1,
1999, larger non-residential customers in Illinois and 33% of the remaining
non-residential Illinois customers are allowed to select their provider of
electric supply services. All other non-residential customers will have the
right to choose starting on December 31, 2000. Residential customers all
receive the opportunity to select their electric supplier on May 1, 2002.

     In Iowa and Illinois, gas customers are permitted to transport gas
purchased from independent suppliers using MidAmerican Energy's distribution
facilities.


     Although the anticipated changes in the electric utility industry may
create opportunities, they will also create additional challenges and risks for
utilities. Competition will put pressure on margins


                                       12
<PAGE>


for traditional electric services. Restructuring efforts in Iowa and Illinois
could materially impact the results of operations of MidAmerican Energy and,
accordingly, our results of operations, in a manner which is difficult to
predict.


MIDAMERICAN ENERGY IS SUBJECT TO COMPREHENSIVE ENERGY REGULATION BY
GOVERNMENTAL AGENCIES AND THE RECOVERY OF ITS FULL FUEL COSTS IS DEPENDENT ON
REGULATORY ACTION.


     MidAmerican Energy is subject to comprehensive regulation by several
utility regulatory agencies, which significantly influences its operating
environment and its ability to recover its costs from utility customers.
Further, in connection with the approval by the Iowa Utilities Board of the
acquisition by MidAmerican Holdings of MHC, MHC agreed to use all commercially
reasonable efforts to maintain an investment grade credit rating for
MidAmerican Energy and its long-term debt. MHC also agreed to seek the approval
of the Iowa Utilities Board of a reasonable utility capital structure if
MidAmerican Energy's common equity level decreases below 42% of total
capitalization, unless the decrease is beyond the control of MHC. MHC is also
required to seek the approval of the Iowa Utilities Board if MidAmerican
Energy's equity level decreases to below 39%, even if the decrease is due to
circumstances beyond the control of MHC.

     So far, the regulatory environment presently applicable to MidAmerican
Energy has, in general, given MidAmerican Energy an exclusive right to serve
customers within its electric service territory and, in turn, the obligation to
provide electric service to those customers. Base electricity rates for Iowa
customers include a factor which provides for the recovery of a representative
level of fuel costs. However, to the extent actual fuel costs vary from that
factor, earnings are impacted.

     We cannot assure you that regulations described above will not change or
that additional regulations will not become applicable to MidAmerican Energy's
business in the future. Changes in regulations or additional regulations could
have an adverse impact on MidAmerican Energy's results of operations and,
accordingly, on our results of operations.


WE AND OUR SUBSIDIARIES ARE SUBJECT TO ENVIRONMENTAL REGULATIONS WHICH COULD BE
DIFFICULT AND COSTLY TO COMPLY WITH.

     We and our subsidiaries are subject to a number of environmental laws and
regulations affecting many aspects of our and our subsidiaries' present and
future operations, including the disposal of various forms of waste, the
construction or permitting of new facilities and air and water quality. These
laws and regulations generally require us and our subsidiaries to obtain and
comply with a wide variety of environmental licenses, permits and other
approvals. We and our subsidiaries are also subject to a number of complex and
stringent environmental laws and regulations that both public officials and
private individuals may seek to enforce. We cannot assure you that existing
environmental regulations will not be revised or that new regulations seeking
to protect the environment will not be adopted or become applicable to us or
our subsidiaries. Revised or additional regulations which result in increased
compliance costs or additional operating restrictions could have a material
adverse effect on our results of operations.

     In particular, regulatory compliance associated with the construction of
new facilities is a costly and time-consuming process. Intricate and rapidly
changing environmental regulations may require major expenditures for
permitting and create the risk of expensive delays or material impairment of
project value if projects cannot function as planned due to changing regulatory
requirements or local opposition.

WE ARE SUBJECT TO THE UNIQUE RISKS ASSOCIATED WITH NUCLEAR GENERATION.


     The risks of nuclear generation risks include the following:

    (1)   the potential harmful effects on the environment and human health
          resulting from the operation of nuclear facilities and the storage,
          handling and disposal of high-level and low-level radioactive
          materials;

    (2)   limitations on the amounts and types of insurance commercially
          available to cover losses that might arise in connection with nuclear
          operations; and



                                       13
<PAGE>


    (3)   uncertainties with respect to the technological and financial aspects
          of decommissioning nuclear plants at the end of their licensed lives.

     The Nuclear Regulatory Commission has broad authority under federal law to
impose licensing and safety-related requirements for the operation of nuclear
generating facilities. In the event of non-compliance, the Nuclear Regulatory
Commission has the authority to impose fines or shut down a unit, or both,
depending upon its assessment of the severity of the situation, until
compliance is achieved. Revised safety requirements promulgated by the Nuclear
Regulatory Commission have, in the past, necessitated substantial capital
expenditures at nuclear plants, including those with which we have a long-term
power purchase contract or in which we have an ownership interest, like the
Cooper and Quad Cities units, and additional expenditures could be required in
the future. In addition, although we have no reason to anticipate a serious
nuclear incident at the units in which we have an interest, if an incident did
occur, it could have a material but presently undeterminable adverse effect on
our financial condition.


WE CANNOT PREDICT THE TYPE OR MAGNITUDE OF POTENTIAL PROBLEMS ASSOCIATED WITH
THE "YEAR 2000" ISSUE AND THESE PROBLEMS COULD HAVE A MATERIAL ADVERSE EFFECT
ON OUR RESULTS OF OPERATIONS.


     The "year 2000" issue arises from the widespread use of computer programs
that rely on two-digit date codes to perform computations or decision-making
functions. Many of these programs may fail due to an inability to properly
interpret date codes beginning January 1, 2000. We and our subsidiaries have
undertaken an extensive ongoing project to address our information technology
and non-information technology systems potentially affected by the year 2000
date change. We and our subsidiaries have completed both (1) the inventory,
assessment and planning phases for substantially all of our systems and (2) the
resolution and implementation phases for nearly all of our high-and
medium-priority systems to ensure that these systems are suitable for continued
use into the year 2000.


     Despite the comprehensive nature of our year 2000 project, it is possible
that MidAmerican Energy may experience random, widespread and/or simultaneous
failures in its generation, transmission and distribution systems during
January 2000. Although MidAmerican Energy is developing contingency plans for
anticipated risks of interruption to the generation or distribution of energy,
we cannot assure you that outages will not occur. Although the impact on future
operations and revenues is unknown, any failure of computer systems to perform
because of year 2000 implications could result in operating problems and costs
that are material to us. Although we believe the compliance project will be
completed sufficiently in advance of January 1, 2000, unforeseen and other
factors could cause delays in the project and/or require material expenditures,
which could have a material adverse effect on our results of operations. In
addition, we cannot assure you that we and our subsidiaries will not be
adversely affected by year 2000 problems experienced by third parties.


THERE IS NO EXISTING MARKET FOR THE EXCHANGE SECURITIES AND WE CANNOT ASSURE
YOU THAT AN ACTIVE TRADING MARKET WILL DEVELOP.

     We are offering the exchange securities to the holders of the initial
securities. There is no existing market for the exchange securities and we
cannot assure you that a market will develop. If a market for the exchange
securities were to develop, future trading prices would depend on many factors,
including prevailing interest rates, our operating results and the market for
similar securities. We do not intend to apply for listing or quotation of the
exchange securities on any securities exchange or stock market. As a result, it
may be difficult for you to find a buyer for your securities at the time you
want to sell them, and even if you found a buyer, you might not get the price
you want.


THIS PROSPECTUS CONTAINS FORWARD-LOOKING STATEMENTS THAT ARE DEPENDENT ON
CIRCUMSTANCES AND EVENTS WHICH MAY BE OUTSIDE OF OUR CONTROL.


     Some of the statements contained in this prospectus are forward-looking
statements that are dependent on circumstances and events that may be outside
of our control. We identify these statements by using words like "expect,"
"believe," "anticipate," "estimate" and "projected" and similar expressions.
The forward-looking statements in this prospectus involve known and unknown
risks, uncertainties and other important factors that could cause our actual
results, performance or achievements to differ materially from any future
results, performance or achievements expressed or implied by the
forward-looking statements.



                                       14
<PAGE>

    These risks, uncertainties and other important factors include, among other
    things:

    o general economic and business conditions in the United States and the
      midwestern United States, and MidAmerican Energy's service territory in
      particular;

    o governmental, statutory, regulatory or administrative initiatives
      affecting us, MidAmerican Energy or the United States electricity
      industry;

    o weather effects on sales and revenues;

    o general industry trends;

    o competition;

    o fuel and power costs and availability;

    o changes in business strategy, development plans or vendor
      relationships;

    o availability, term and deployment of capital;

    o availability of qualified personnel; and

    o risks relating to nuclear generation.



                                       15
<PAGE>

                              THE EXCHANGE OFFER


WE AGREED WITH THE INITIAL PURCHASERS OF THE INITIAL SECURITIES TO EFFECT THE
EXCHANGE OFFER PURSUANT TO THE REGISTRATION RIGHTS AGREEMENT.

     We sold the initial securities on March 11, 1999 in a transaction exempt
from the registration requirements of the Securities Act. Credit Suisse First
Boston Corporation, Lehman Brothers Inc., Goldman Sachs & Co. and Merrill Lynch
& Co., as the initial purchasers, subsequently resold the initial securities to
qualified institutional buyers in reliance on Rule 144A and under Regulation S
under the Securities Act. As of the date of this prospectus, $700,000,000
aggregate principal amount of unregistered initial securities are outstanding.


     We entered into a registration rights agreement with the initial
purchasers under which we agreed that we would, at our own cost:


    o use our reasonable best efforts to cause the registration statement, of
      which this prospectus is a part, relating to the exchange offer to be
      declared effective by the securities and Exchange Commission on or before
      December 7, 1999;

    o keep the exchange offer open for a period of not less than the shorter
      of (1) the period ending when the last of the remaining initial
      securities is tendered and (2) 30 days from the date notice is mailed to
      holders of the initial securities; and

    o maintain the registration statement continuously effective for a period
      of not less than the longer of (1) the period until consummation of the
      exchange offer and (2) 120 days after effectiveness of the registration
      statement, subject to extension. However, in the event that all resales
      of exchange securities covered by the registration statement have been
      made, the registration statement need not remain continuously effective.

THERE WILL BE RESTRICTIONS ON THE ABILITY OF SOME HOLDERS TO RESELL THE
EXCHANGE SECURITIES.

     Based on no-action letters issued by the staff of the securities and
Exchange Commission to third parties, we believe that a holder of initial
securities who exchanges initial securities for exchange securities in the
exchange offer generally may offer the exchange securities for resale, sell the
exchange securities and otherwise transfer the exchange securities without
further registration under the Securities Act and without delivery of a
prospectus that satisfies the requirements of Section 10 of the Securities Act.
This does not apply, however, to a holder who is an affiliate of ours within
the meaning of Rule 405 of the Securities Act. We also believe that a holder
may offer, sell or transfer the exchange securities only if the holder acquires
the exchange securities in the ordinary course of its business and is not
participating, does not intend to participate and has no arrangement or
understanding with any person to participate in a distribution of the exchange
securities.

     Any holder of initial securities using the exchange offer to participate
in a distribution of exchange securities cannot rely on the no-action letters
referred to above. This category of holders includes a broker-dealer that
acquired initial securities directly from us, but not as a result of
market-making activities or other trading activities. Consequently, this type
of holder must comply with the registration and prospectus delivery
requirements of the Securities Act in the absence of an exemption from these
requirements.

     Each broker-dealer that receives exchange securities for its own account
in exchange for initial securities, where the initial securities were acquired
by the broker-dealer as a result of market-making activities or other trading
activities, may be a statutory underwriter and must acknowledge that it will
deliver a prospectus meeting the requirements of the Securities Act in
connection with the resale of exchange securities received in exchange for
initial securities. The letter of transmittal which accompanies this prospectus
states that by so acknowledging and by delivering a prospectus, a participating
broker-dealer will not be deemed to admit that it is an underwriter within the
meaning of the Securities Act. A participating broker-dealer may use this
prospectus, as it may be amended from time to time, in connection with resales
of exchange securities it receives in exchange for initial securities in the
exchange offer. We will make this prospectus available to any participating
broker-dealer in connection with any resale of this kind for a period of 30
days after the expiration date of the exchange offer.



                                       16
<PAGE>


YOU MUST MAKE THE FOLLOWING REPRESENTATIONS AND ACKNOWLEDGEMENTS IN THE LETTER
OF TRANSMITTAL IN ORDER TO EXCHANGE YOUR INITIAL SECURITIES FOR EXCHANGE
SECURITIES.

     Each holder of initial securities who wishes to exchange initial
securities for exchange securities in the exchange offer will be required to
represent and acknowledge, for the holder and for each beneficial owner of the
initial securities, whether or not the beneficial owner is the holder, in the
letter of transmittal that:

     o  the exchange securities acquired in the exchange offer in exchange for
        initial securities are being obtained in the holder's ordinary course of
        business;

     o  neither the holder nor any beneficial is engaging in or intends to
        engage in a distribution of exchange securities;

     o  neither the holder nor any beneficial owner has an arrangement or
        understanding with any person to participate in the distribution of
        exchange securities;

     o  if the holder or any beneficial owner is a resident of the State of
        California, it falls under the self-executing institutional investor
        exemption set forth under applicable California law;

     o  if the holder or any beneficial owner is a resident of the Commonwealth
        of Pennsylvania, it falls under the self-executing institutional
        investor exemption set forth under applicable Pennsylvania law;

     o  it understands that any person who is a broker-dealer registered under
        the Exchange Act, or is participating in the exchange offer for the
        purpose of distributing the exchange securities, must comply with the
        registration and prospectus delivery requirements of the Securities Act
        in connection with a secondary resale transaction of the exchange
        securities or interests in exchange securities acquired by that person
        and cannot rely on the position of the staff of the Securities and
        Exchange Commission set forth in the no-action letters described above;

     o  it understands that a secondary resale transaction described above and
        any resales of exchange securities or interests in exchange securities
        obtained by the holder in exchange for initial securities or interests
        in initial securities originally acquired by the holder directly from us
        should be covered by an effective registration statement containing the
        selling security holder information required by Item 507 or Item 508, as
        applicable, of Regulation S-K of the Securities and Exchange Commission;
        and

     o  neither the holder nor any beneficial owner is our "affiliate," as this
        term is defined under Rule 405 under the Securities Act.

WE MAY BE REQUIRED TO FILE A SHELF REGISTRATION STATEMENT COVERING RESALES OF
THE INITIAL SECURITIES.

     If applicable law or interpretations of the staff of the Securities and
Exchange Commission are changed so that the exchange securities received by
holders who make all of the above representations in the letter of transmittal
are not or would not be, upon receipt, transferable by each holder without
restriction under the Securities Act, we will, at our cost:

     o  file a shelf registration statement covering resales of the initial
        securities,

     o  use our reasonable best efforts to cause the shelf registration
        statement to be declared effective under the Securities Act on or prior
        to December 7, 1999, and

     o  use our reasonable best efforts to keep effective the shelf
        registration statement until the earlier of two years after March 11,
        1999, subject to exceptions, or the time when all of the applicable
        initial securities are no longer outstanding.

     We may postpone or suspend the filing or the effectiveness of any shelf
registration statement if done by us in good faith and for valid business
reasons. We will, if and when we file the shelf registration statement, provide
to each holder of the initial securities copies of the prospectus which is a
part of the shelf registration statement, notify each holder when the shelf
registration statement has become effective and take other actions as are
required to permit unrestricted resales of the initial securities.



                                       17
<PAGE>


THE INTEREST RATE ON THE INITIAL SECURITIES IS INCREASED FROM AND AFTER
DECEMBER 7, 1999 BECAUSE A REGISTRATION STATEMENT WAS NOT DECLARED EFFECTIVE BY
DECEMBER 7, 1999.

     As neither the exchange offer registration statement nor a shelf
registration statement was declared effective by December 7, 1999, the interest
rate on the initial securities was increased by 0.50% per annum from and after
December 7, 1999 until the exchange offer registration statement or the shelf
registration statement is declared effective. Upon consummation of the exchange
offer, holders of initial securities will not be entitled to any increase in
the rate of interest on the initial securities, but the initial securities will
still be governed by the indenture under which the initial securities were
issued.


THE GENERAL TERMS OF THE EXCHANGE OFFER ARE DESCRIBED IN THE FOLLOWING
PARAGRAPHS.


     We are offering, upon the terms and subject to the conditions set forth in
this prospectus and in the accompanying letter of transmittal, to exchange
exchange securities for a like aggregate principal amount of initial securities
properly tendered on or prior to the expiration date and not properly withdrawn
in accordance with the procedures described below. We will issue, promptly
after the expiration date, the exchange securities in exchange for a like
principal amount of outstanding initial securities tendered and accepted in
connection with the exchange offer. You may tender your initial securities in
whole or in part in a principal amount of $1,000 and integral multiples of
$1,000. However, if any initial securities are tendered for exchange in part,
the untendered principal amount of those initial securities must be $100,000 or
any integral multiple of $1,000 in excess of $100,000.

     The exchange offer is not conditioned upon any minimum principal amount of
initial securities being tendered. As of the date of this prospectus,
$700,000,000 aggregate principal amount of the initial securities is
outstanding.

     If any tendered initial securities are not accepted for exchange because
of an invalid tender or any other reason, certificates for any unaccepted
initial securities will be returned, without expense to the tendering holder
promptly after the expiration date.

     You will not be required to pay brokerage commissions or fees or, subject
to the instructions in the letter of transmittal, transfer taxes with respect
to the exchange of initial securities. We will pay all charges and expenses,
other than applicable taxes described below, in connection with the exchange
offer.

     Neither we nor our board of managers makes any recommendation to you as to
whether to tender or refrain from tendering all or any portion of your initial
securities in the exchange offer. In addition, no one has been authorized to
make this type of recommendation. You must make your own decision whether to
tender in the exchange offer and, if you do tender, the aggregate amount of
initial securities to tender. In making these decisions, you should read this
prospectus and the letter of transmittal and consult with your advisers. You
should make the decision whether to tender based on your own financial position
and requirements.

THE EXCHANGE OFFER IS SCHEDULED TO EXPIRE ON       , 2000, BUT WE HAVE THE
ABILITY TO EXTEND THE EXPIRATION DATE.

     The exchange offer expires on the expiration date. The term "expiration
date" means 5:00 p.m., New York City time, on       , 2000, unless we in our
sole discretion extend the period during which the exchange offer is open. If
we do so, the term "expiration date" will mean the latest time and date to
which the exchange offer is extended. We may extend the exchange offer at any
time and from time to time by giving oral or written notice to the exchange
agent and by timely public announcement. Without limiting the manner in which
we may choose to make any public announcement and subject to applicable law, we
will have no obligation to publish, advertise or otherwise communicate any
public announcement other than by issuing a release to an appropriate news
agency.

     During any extension of the exchange offer, all initial securities
previously tendered in the exchange offer will remain subject to the exchange
offer.



                                       18
<PAGE>

WE CAN WAIVE CONDITIONS TO THE EXCHANGE OFFER AND AMEND THE EXCHANGE OFFER IN
OTHER WAYS


     We reserve the right (1) to delay accepting any initial securities, to
extend the exchange offer or to terminate the exchange offer and not accept
initial securities not previously accepted for any reason, including if any of
the conditions to the exchange offer described below are not satisfied and are
not waived by us, or (2) to amend the terms of the exchange offer in any
manner, whether prior to or after the tender of any of the initial securities.
If any delay, extension, termination or amendment occurs, we will give oral or
written notice to the exchange agent and will either issue a public
announcement or give notice to the holders of the initial securities as
promptly as practicable. If the delay, extension, termination or amendment is
material, we will be required to file a post-effective amendment to the
registration statement of which this prospectus is a part.


     If (1) we waive any material condition to the exchange offer or amend the
exchange offer in any other material respect and (2) the exchange offer is
scheduled to expire at any time earlier than the expiration of a period ending
on the fifth business day after the date that notice of the waiver or amendment
is first published, sent or given, then the exchange offer will be extended
until the expiration of the five business day period.


FOLLOWING IS A DESCRIPTION OF THE PROCEDURES YOU MUST FOLLOW IN ORDER TO TENDER
YOUR INITIAL SECURITIES IN THE EXCHANGE OFFER.

     THE ITEMS YOU MUST SUBMIT IN ORDER TO TENDER YOUR INITIAL SECURITIES

     To tender in the exchange offer, you must (1) complete, sign and date the
letter of transmittal, or a facsimile of the letter of transmittal, (2) have
the signatures on the letter of transmittal guaranteed if required by the
letter of transmittal and (3) mail or otherwise deliver the letter of
transmittal, together with any other required documents or an agent's message
in case of book-entry delivery as described below, to the exchange agent before
the expiration date. In addition, either

     o  certificates for the initial securities being tendered must be received
        by the exchange agent along with the letter of transmittal on or before
        the expiration date,

     o  a timely confirmation of a book-entry transfer of the initial
        securities, if this procedure is available, into the exchange agent's
        account at The Depository Trust Company in accordance with the procedure
        for book-entry transfer described below, along with the letter of
        transmittal, must be received by the exchange agent on or before the
        expiration date, or

     o  you must comply with the guaranteed delivery procedures described
        below.


THE METHOD OF DELIVERY OF CERTIFICATES, THE LETTER OF TRANSMITTAL AND ALL OTHER
REQUIRED DOCUMENTS IS AT YOUR OPTION AND SOLE RISK. IF YOU DELIVER BY MAIL, WE
RECOMMEND REGISTERED MAIL, RETURN RECEIPT REQUESTED AND PROPERLY INSURED, OR AN
OVERNIGHT DELIVERY SERVICE. IN ALL CASES, YOU SHOULD ALLOW SUFFICIENT TIME TO
ENSURE TIMELY DELIVERY. NO LETTERS OF TRANSMITTAL OR INITIAL SECURITIES SHOULD
BE SENT TO US.


     SPECIAL CIRCUMSTANCES THAT MAY APPLY TO YOUR TENDER


     To be tendered effectively, the initial securities, the letter of
transmittal and all other required documents, or, in the case of a participant
in The Depository Trust Company, an agent's message, must be received by the
exchange agent prior to 5:00 p.m., New York City time, on the expiration date.
Except in the case of a participant in The Depository Trust Company who
transfers initial securities by an agent's message, delivery of all documents
must be made to the exchange agent at its address set forth on the back of this
prospectus. You may also request your respective broker, dealer, commercial
bank, trust company or nominee to effect your tender for you.

     Your tender of initial securities will constitute an agreement between you
and us in accordance with the terms and subject to the conditions set forth in
the prospectus and in the letter of transmittal. If you tender less than all of
your initial securities, you should fill in the amount of initial securities
being tendered in the appropriate box on the letter of transmittal. The entire
amount of initial securities delivered to the exchange agent will be deemed to
have been tendered unless you indicate otherwise.



                                       19
<PAGE>


     Only a holder of initial securities may tender initial securities in the
exchange offer. The term "holder" means any person in whose name initial
securities are registered on our books or any other person who has obtained a
properly completed bond power from the registered holder.

     Any beneficial owner whose initial securities are registered in the name
of a broker, dealer, commercial bank, trust company or other nominee and who
wishes to tender should contact the registered holder promptly and instruct the
registered holder to tender on its behalf. If the beneficial owner wishes to
tender on its own behalf, the beneficial owner must, prior to completing and
executing the letter of transmittal and delivering its initial securities,
either make appropriate arrangements to register ownership of the initial
securities in the beneficial owner's name or obtain a properly completed bond
power from the registered holder. The transfer of registered ownership may take
considerable time.

     Signatures on a letter of transmittal or a notice of withdrawal, as the
case may be, must be guaranteed by a firm (an "eligible institution") that is a
member of a recognized signature guarantee medallion program within the meaning
of Rule 17Ad-15 under the Exchange Act, unless the initial securities tendered
pursuant to the letter of transmittal are tendered (1) by a registered holder
who has not completed the box entitled "Special Issuance Instructions" or
"Special Delivery Instructions" on the letter of transmittal or (2) for the
account of an eligible institution. If signatures on a letter of transmittal or
a notice of withdrawal are required to be guaranteed, the guarantee must be by
an eligible institution.

     If the letter of transmittal is signed by a person other than the
registered holder of any initial securities listed in the letter of
transmittal, the initial securities must be endorsed or accompanied by bond
powers and a proxy which authorizes the other person to tender the initial
securities on behalf of the registered holder, in each case as the name of the
registered holder appears on the initial securities. If the letter of
transmittal or any initial securities or bond powers are signed by trustees,
executors, administrators, guardians, attorneys-in-fact, officers of
corporations or others acting in a fiduciary or representative capacity, that
person should so indicate when signing, and unless waived by us, evidence
satisfactory to us of their authority to so act must be submitted with the
letter of transmittal.


     OUR RIGHTS IN CONNECTION WITH THE TENDERING PROCEDURES


     All questions as to the validity, form, eligibility and withdrawal of the
tendered initial securities will be determined by us in our sole discretion,
which determination will be final and binding. We reserve the absolute right to
reject any and all initial securities not properly tendered or any initial
securities which, if accepted by us, would be unlawful. We also reserve the
right to waive any irregularities or conditions of tender as to particular
initial securities. Our interpretation of the terms and conditions of the
exchange offer, including the instructions in the letter of transmittal, will
be final and binding on all parties. Unless waived, any defects or
irregularities in connection with tenders of initial securities must be cured
within a time that we determine. Neither we, the exchange agent or any other
person will be under any duty to give notification of defects or irregularities
with respect to tenders of initial securities, nor will we or any of them incur
any liability for failure to give notification. Tenders of initial securities
will not be deemed to have been made until any irregularities have been cured
or waived. Any initial securities received by the exchange agent that are not
properly tendered, and which have defects or irregularities which have not been
timely cured or waived, will be returned without cost to the holder by the
exchange agent as soon as practicable following the expiration date.

     In addition, we reserve the right in our sole discretion (1) to purchase
or make offers for any initial securities that remain outstanding subsequent to
the expiration date or to terminate the exchange offer, and (2) to the extent
permitted by applicable law, to purchase initial securities in the open market,
in privately negotiated transactions or otherwise. We have no present plan to
acquire any initial securities which are not tendered in the exchange offer.
The terms of any purchases or offers could differ from the terms of the
exchange offer.



                                       20
<PAGE>


YOU MAY BE ABLE TO USE THE DEPOSITORY TRUST COMPANY IN CONNECTION WITH THE
TENDER OF YOUR INITIAL SECURITIES.

     The exchange agent will make a request to establish an account with
respect to the initial securities at The Depository Trust Company for purposes
of the exchange offer within two business days after the date of this
prospectus. Any financial institution that is a participant in The Depository
Trust Company may book-entry deliver initial securities by causing The
Depository Trust Company to transfer the initial securities into the exchange
agent's account at The Depository Trust Company in accordance with The
Depository Trust Company's procedures for transfer on or prior to the
expiration date. If you are a participant in The Depository Trust Company and
transfer your initial securities by an agent's message, you do not need to
transmit the letter of transmittal to the exchange agent to consummate your
exchange.

     The term "agent's message" means a message which is transmitted
electronically by The Depository Trust Company to the exchange agent and which
forms part of a book-entry confirmation that states that The Depository Trust
Company has received an express acknowledgment from the participant in The
Depository Trust Company tendering the securities that the participant has
received and agrees to be bound by the letter of transmittal and/or the notice
of guaranteed delivery discussed below, where applicable.

YOU MAY BE ABLE TO TENDER YOUR INITIAL SECURITIES BY PROVIDING A NOTICE OF
GUARANTEED DELIVERY.

     If you would like to tender your initial securities, and (1) your initial
securities are not immediately available, (2) time will not permit your initial
securities or other required documents to reach the exchange agent before the
expiration date, or (3) the procedure for book-entry transfer cannot be
completed on a timely basis, your tender may still be effected if:


    o  the tender is made through an eligible institution;


    o  on or prior to the expiration date, the exchange agent receives from the
       eligible institution a properly completed and duly executed letter of
       transmittal, or in the case of a participant in The Depository Trust
       Company, an agent's message, and a notice of guaranteed delivery,
       substantially in the form provided by us, or, in the case of a
       participant in The Depository Trust Company, by an agent's message, (1)
       setting forth your name and address and the amount of initial securities
       tendered, (2) stating that the tender is being made by the notice of
       guaranteed delivery and (3) guaranteeing that within three New York
       Stock Exchange trading days after the date of execution of the notice of
       guaranteed delivery, the certificates for all physically tendered
       initial securities, in proper form for transfer, or a book-entry
       confirmation, as the case may be, and any other documents required by
       the letter of transmittal, will be deposited by the eligible institution
       with the exchange agent; and

    o  the certificates for all physically tendered initial securities, in
       proper form for transfer, or a book-entry confirmation, as the case may
       be, and any other documents required by the letter of transmittal are
       received by the exchange agent within three New York Stock Exchange
       trading days after the date of execution of the notice of guaranteed
       delivery.

     A tender will be deemed to have been received as of the date when your
properly completed and duly signed letter of transmittal accompanied by your
initial securities is received by the exchange agent, or if you are a
participant in The Depository Trust Company, as of the date when an agent's
message has been received by the exchange agent. Issuances of exchange
securities in exchange for initial securities tendered with a notice of
guaranteed delivery by an eligible institution will be made only against
deposit of the letter of transmittal with the tendered initial securities and
any other required documents.


FOLLOWING IS A DESCRIPTION OF THE TERMS AND CONDITIONS OF THE LETTER OF
TRANSMITTAL. THESE TERMS AND CONDITIONS ARE PART OF THE EXCHANGE OFFER.

     The letter of transmittal contains the following terms and conditions,
among others, which are part of the exchange offer:


                                       21
<PAGE>


     o  You represent and warrant that you have full authority to tender your
        initial securities.

     o  You agree to, upon our request, execute and deliver any additional
        documents deemed by us to be necessary or desirable to complete the
        tender of your initial securities.

     o  You acknowledge that the tender of your initial securities will
        constitute an agreement between you and us as to the terms and
        conditions of the exchange offer described in this prospectus.

     o  You make the representations and warranties described above.

     o  Your obligations under the letter of transmittal will be binding on
        your successors, assigns, executors, administrators, trustees in
        bankruptcy and legal and personal representatives.

YOU MAY WITHDRAW A TENDER OF YOUR INITIAL SECURITIES PRIOR TO THE EXPIRATION
DATE.

     Initial securities tendered in the exchange offer may be withdrawn at any
time prior to 5:00 p.m. New York City time, on the expiration date. For a
withdrawal to be effective, a written, telegraphic, telex or facsimile
transmission notice of withdrawal must be timely received by the exchange agent
at its address set forth on the back of this prospectus. Any notice of
withdrawal must specify the name of the person having tendered the initial
securities to be withdrawn, identify the initial securities to be withdrawn,
specify the name in which the initial securities are registered if different
from that of the withdrawing holder, accompanied by evidence satisfactory to us
that the person withdrawing the tender has succeeded to the beneficial
ownership of the initial securities being withdrawn. If certificates for
initial securities have been delivered or otherwise identified to the exchange
agent, then, prior to the release of the certificates, the withdrawing holder
must also submit the serial numbers of the particular certificates to be
withdrawn and a signed notice of withdrawal with signatures guaranteed by an
eligible institution unless the holder is an eligible institution. If initial
securities have been tendered in accordance with the procedure for book-entry
transfer described above, any notice of withdrawal must specify the name and
number of the account at The Depository Trust Company to be credited with the
withdrawn initial securities and otherwise comply with The Depository Trust
Company's procedures. If any initial securities are tendered for exchange but
are not exchanged for any reason, or if any initial securities are submitted
for a greater principal amount than the holder desires to exchange, the
unaccepted or nonexchanged initial securities will be returned to the holder
without cost to the holder as soon as practicable after withdrawal, rejection
of tender, termination of the exchange offer or submission of nonexchanged
initial securities.

IF YOU WITHDRAW YOUR TENDER, YOU MAY RETENDER YOUR INITIAL SECURITIES PRIOR TO
THE EXPIRATION DATE IN ACCORDANCE WITH THE PROCEDURES FOR TENDERING DESCRIBED
ABOVE.

     Withdrawals of tenders of initial securities may not be rescinded. Initial
securities properly withdrawn will not be deemed validly tendered for purposes
of the exchange offer, but may be retendered at any subsequent time on or prior
to the expiration date by following any of the procedures described above.

     All questions as to the validity, form and eligibility of withdrawal
notices will be determined by us in our sole discretion, and our determination
will be final and binding on all parties. Neither we, any affiliates or assigns
of ours, the exchange agent nor any other person will be under any duty to give
any notification of any irregularities in any notice of withdrawal or incur any
liability for failure to give notification.

FOLLOWING IS A DESCRIPTION OF HOW WE WILL ACCEPT INITIAL SECURITIES AND DELIVER
EXCHANGE SECURITIES.

     Upon the terms and subject to the conditions of the exchange offer, we
will exchange, and will issue to the exchange agent, exchange securities for
initial securities validly tendered and not withdrawn promptly after the
expiration date. For the purposes of the exchange offer, we will be deemed to
have accepted for exchange validly tendered initial securities when and if we
have given oral or written notice of acceptance to the exchange agent. The
exchange agent will act as agent for the tendering holders of initial
securities for the purposes of receiving exchange securities from us and



                                       22
<PAGE>


causing the initial securities to be assigned, transferred and exchanged. Upon
the terms and subject to the conditions of the exchange offer, delivery of
exchange securities to be issued in exchange for accepted initial securities
will be made by the exchange agent only after timely receipt by the exchange
agent of certificates for the initial securities or a timely book-entry
confirmation of the initial securities into the exchange agent's account at The
Depository Trust Company, a properly completed and duly executed letter of
transmittal and all other required documents, or, in the case of a book-entry
delivery, an agent's message.


THE CIRCUMSTANCES IN WHICH WE WILL NOT BE REQUIRED TO EFFECT THE EXCHANGE OFFER
ARE DESCRIBED BELOW.


     Notwithstanding any other provisions of the exchange offer, or any
extension of the exchange offer, we will not be required to accept for
exchange, or to exchange, any initial securities for any exchange securities,
and, as described below, may terminate the exchange offer, whether or not any
initial securities have previously been accepted for exchange, or may waive any
conditions to or amend the exchange offer, if any of the following conditions
has occurred or exists or has not been satisfied:


     o  the exchange offer, or the making of any exchange by a holder, violates
        any applicable law or any applicable interpretation of the staff of the
        Securities and Exchange Commission;

     o  in our reasonable judgment there has been or is threatened, instituted
        or pending any action or proceeding before, or any injunction, order or
        decree has been issued by, any court or governmental agency or other
        governmental regulatory or administrative agency or commission, which:

        (1) seeks to restrain or prohibit the making or consummation of the
            exchange offer or any other transaction contemplated by the exchange
            offer;

        (2) assesses or seeks any damages as a result the making or consummation
            of the exchange offer or any other transaction contemplated by the
            exchange offer; or


        (3) results in a material delay in our ability to accept for exchange or
            exchange some or all of the initial securities in the exchange
            offer;

     o  any statute, rule, regulation, order or injunction is sought, proposed,
        introduced, enacted, promulgated or deemed applicable to the exchange
        offer or any of the transactions contemplated by the exchange offer by
        any government or governmental authority, domestic or foreign, or any
        action will have been taken, proposed or threatened by any government,
        governmental authority, agency or court, domestic or foreign, that in
        our reasonable judgment might directly or indirectly result in any of
        the consequences referred to in clauses (1), (2) or (3) immediately
        above or, in our reasonable judgment, might result in the holders of
        exchange securities having obligations with respect to resales and
        transfers of exchange securities which are greater than those described
        in the interpretations of the staff of the Securities and Exchange
        Commission referred to in this prospectus, or would otherwise make it
        inadvisable to proceed with the exchange offer;

     o  there will have occurred any of the following:


        (1) any general suspension of trading in, or general limitation on
            prices for, securities on the New York Stock Exchange;

        (2) a declaration of a banking moratorium or any suspension of
            payments in respect of banks in the United States or any
            limitation by any governmental agency or authority that adversely
            affects the extension of credit to us; or

        (3) a commencement of a war, armed hostilities or other similar
            international calamity directly or indirectly involving the United
            States, or, in the case any of the foregoing exists at the time of
            commencement of the exchange offer, a material acceleration or
            worsening of the event; or



                                       23
<PAGE>


     o  a material adverse change will have occurred or be threatened in our
        business, financial or other condition, operations, stock ownership or
        prospects.

     The foregoing conditions are for our sole benefit and may be asserted by
us with respect to all or any portion of the exchange offer regardless of the
circumstances, including any action or inaction by us, giving rise to the
condition, or may be waived by us in whole or in part at any time or from time
to time in our sole discretion. Our failure at any time to exercise any of the
foregoing rights will not be deemed a waiver of any right, and each right will
be deemed an ongoing right which may be asserted at any time or from time to
time. In addition, we have reserved the right, notwithstanding the satisfaction
of each of the foregoing conditions, to amend the exchange offer. Any
determination by us concerning the fulfillment or non-fulfillment of any
conditions will be final and binding upon all parties.

     In addition, we will not accept for exchange any initial securities
tendered, and no exchange securities will be issued in exchange for any initial
securities tendered, if at the time any stop order will be threatened or in
effect with respect to (1) the registration statement of which this prospectus
constitutes a part or (2) the qualification of the indenture under the Trust
Indenture Act of 1939.


THE BANK OF NEW YORK WILL ACT AS EXCHANGE AGENT FOR THE EXCHANGE OFFER.

     The Bank of New York has been appointed as the exchange agent for the
exchange offer. The Bank of New York also acts as trustee under the indenture.


     Delivery of letters of transmittal and any other required documents and
questions, requests for assistance and requests for additional copies of this
prospectus or the letter of transmittal, should be directed to the exchange
agent at its address and numbers set forth on the back of this prospectus.
Except in the case of a participant in The Depository Trust Company who
transfers initial securities by an agent's message, delivery to an address
other than as set forth on the back of this prospectus, or transmissions of
instructions via a facsimile or telex number other than to the exchange agent
as set forth on the back of this prospectus, will not constitute a valid
delivery.


WE ARE REQUIRED TO PAY THE FEES AND EXPENSES DESCRIBED BELOW IN CONNECTION WITH
THE EXCHANGE OFFER.


     We have not retained any dealer-manager or similar agent in connection
with the exchange offer and will not make any payments to brokers, dealers or
others for soliciting acceptances of the exchange offer. We will, however, pay
the exchange agent reasonable and customary fees for its services and will
reimburse it for reasonable out-of-pocket expenses in connection therewith. We
will also pay brokerage houses and other custodians, nominees and fiduciaries
the reasonable out-of-pocket expenses incurred by them in forwarding copies of
this prospectus and related documents to the beneficial owners of initial
securities, and in handling tenders for their customers. We estimate that the
expenses we will incur in connection with the exchange offer, including the
fees and expenses of the exchange agent and printing, accounting and legal
fees, will be approximately $200,000.


YOU MAY BE REQUIRED TO PAY TRANSFER TAXES IN CONNECTION WITH YOUR TENDER.


     Holders who tender their initial securities for exchange will not be
obligated to pay any transfer taxes in connection with the exchange. If,
however, exchange securities are to be delivered to, or are to be issued in the
name of, any person other than a registered holder of the initial securities
tendered, or if a transfer tax is imposed for any reason other than the
exchange of initial securities in connection with the exchange offer, then the
amount of transfer taxes, whether imposed on the registered holder or any other
person, will be payable by the tendering holder. If satisfactory evidence of
payment of the taxes or exemption from payment is not submitted with the letter
of transmittal, the transfer taxes will be billed directly to the tendering
holder.


NO ONE ELSE HAS BEEN AUTHORIZED TO PROVIDE YOU WITH INFORMATION REGARDING THE
EXCHANGE OFFER.

     No person has been authorized to give any information or to make any
representations in connection with the exchange offer other than those
contained in this prospectus. If given or made,


                                       24
<PAGE>


the information or representations should not be relied upon as having been
authorized by us. Neither the delivery of this prospectus nor any exchange made
under this prospectus will, under any circumstances, create any implication
that there has been no change in our affairs since the respective dates as of
which information is given in this prospectus.


     The exchange offer is not being made to, nor will tenders be accepted from
or on behalf of, holders of initial securities in any jurisdiction in which the
making or acceptance of the exchange offer would not be in compliance with the
laws of the jurisdiction. However, we may, at our discretion, take any action
as we may deem necessary to make the exchange offer in the affected
jurisdiction and extend the exchange offer to holders of initial securities in
that jurisdiction. In any jurisdiction that has securities laws or blue sky
laws which require the exchange offer to be made by a licensed broker or
dealer, the exchange offer is being made on behalf of us by one or more
registered brokers or dealers which are licensed under the laws of the
jurisdiction.


YOU WILL NOT HAVE APPRAISAL RIGHTS.


     Holders of initial securities will not have dissenters' rights or
appraisal rights in connection with the exchange offer.


THE FEDERAL INCOME TAX CONSEQUENCES OF YOUR EXCHANGE.


     The exchange of initial securities for exchange securities will not be a
taxable exchange for federal income tax purposes, and holders will not
recognize any taxable gain or loss or any interest income as a result of the
exchange.



                                       25
<PAGE>


                                USE OF PROCEEDS


USE OF PROCEEDS FROM THE SALE OF THE INITIAL SECURITIES

     MidAmerican Holdings acquired MHC on March 12, 1999 for $27.15 in cash for
each outstanding share of common stock of MHC. The total acquisition cost was
approximately $2.42 billion. Approximately $1.5 billion in debt and preferred
stock of MidAmerican Energy remained outstanding after the acquisition.

     We received approximately $695 million of net proceeds from the sale of
the initial securities. All of these proceeds were used to fund a portion of
MidAmerican Holdings' cost of acquiring MHC. The remaining $1.72 billion of the
acquisition cost was funded by an equity contribution from MidAmerican
Holdings. The funding sources for this equity contribution were as follows:

     o the sale by MidAmerican Holdings of its $1.5 billion senior notes in
       September and November of 1998, of which approximately $940 million was
       used to acquire MHC;

     o the sale by MidAmerican Holdings of interests in its domestic
       independent power projects in February and March of 1999; and

     o other cash on hand.

     MidAmerican Holdings' acquisition of MHC did not involve payments to any
individuals or entities other than the stockholders of MHC, and did not involve
any related party transactions.

USE OF PROCEEDS FROM THE EXCHANGE OFFER


     The exchange offer satisfies an obligation under the registration rights
agreement. We will not receive any cash proceeds from the exchange offer.


                                CAPITALIZATION
                                (IN THOUSANDS)


     The following table sets forth our capitalization as of September 30,
1999. This table should be read in conjunction with our consolidated financial
statements and the notes to the financial statements appearing elsewhere in
this prospectus.



<TABLE>
<CAPTION>
                                                                            SEPTEMBER 30, 1999
                                                                               (UNAUDITED)
                                                                           -------------------
<S>                                                                        <C>
   Members' Equity: ......................................................      $1,836,163
   MidAmerican Enery preferred securities, not subject to mandatory
     redemption ..........................................................          31,759
   Preferred securities, subject to mandatory redemption:
     MidAmerican Energy preferred securities .............................          50,000
     MidAmerican Energy-obligated preferred securities of subsidiary trust
      holding solely MidAmerican Energy junior subordinated debentures ...         101,598
   Long-term debt:
     MidAmerican Funding .................................................         702,742
     MidAmerican Energy ..................................................         759,683
     Nonregulated subsidiaries notes .....................................          70,000
   Notes payable .........................................................          89,115
   Current portion of long-term debt .....................................         215,635
                                                                                ----------
      Total capitalization ...............................................      $3,856,695
                                                                                ==========
</TABLE>


                                       26
<PAGE>

                     SELECTED CONSOLIDATED FINANCIAL DATA
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)


     The selected consolidated financial data of MHC for the years ended
December 31, 1994, 1995, 1996, 1997 and 1998 set forth below have been derived
from audited financial statements of MHC. The selected consolidated financial
data of MHC for the nine months ended September 30, 1998 and January 1, 1999
through March 11, 1999, and the selected consolidated financial data of
MidAmerican Funding for the period March 12, 1999 through September 30, 1999,
set forth below have been derived from unaudited financial statements. You
should read the financial data set forth below in conjunction with the
historical consolidated financial statements of MHC and MidAmerican Funding and
related notes to the financial statements included and incorporated by
reference in this prospectus.

     The summary pro forma as adjusted information of MidAmerican Funding is
based on the historical financial data of MHC and MidAmerican Funding and gives
effect to the offering of the initial securities and the acquisition by
MidAmerican Funding of MHC, using proceeds from the offering and the equity
contributions from MidAmerican Holdings. In each case, the information is
presented as if these transactions had occurred at January 1, 1998, with
respect to the statement of operations data and other financial data. The
summary pro forma as adjusted financial information does not purport to
represent what the results of operations or financial condition of MidAmerican
Funding actually would have been had the acquisition and the related financing
transactions in fact occurred on the assumed date, nor does it purport to
project the results of operations and financial position for any future period.
You should read the summary pro forma as adjusted financial information set
forth below in conjunction with the unaudited pro forma condensed consolidated
financial statements and the historical consolidated financial statements of
MHC and MidAmerican Funding and the related notes to the financial statements
appearing elsewhere in this prospectus.


HISTORICAL DATA


<TABLE>
<CAPTION>
                                                           MHC (THE PREDECESSOR)
                              -------------------------------------------------------------------------------
                                                         YEARS ENDED DECEMBER 31,
                              -------------------------------------------------------------------------------
                                    1994            1995            1996            1997            1998
                              --------------- --------------- --------------- --------------- ---------------
<S>                            <C>             <C>             <C>             <C>             <C>
Revenues ....................   $ 1,635,187     $ 1,655,474     $ 1,911,204     $ 1,969,537     $ 1,775,924
Operating income(1) .........       264,783         292,464         349,399         276,726         271,412
Income from continuing
 operations(2)(7) ...........       123,098         119,705         143,761         139,332         127,154
Net income ..................       120,189         122,764         131,046         135,104         131,318
OTHER FINANCIAL DATA:
Ratio of earnings to fixed
 charges(3) .................           2.4x            2.5x            2.8x            2.8x            2.8x


<CAPTION>
                                                            MIDAMERICAN
                                  MHC (THE PREDECESSOR)        FUNDING
                              ----------------------------- ------------
                                NINE MONTHS
                                   ENDED         JAN. 1-      MAR. 12-
                                 SEPT. 30,       MAR. 11,     SEPT. 30,
                                    1998           1999         1999
                              --------------- ------------- ------------
<S>                            <C>             <C>          <C>
Revenues ....................   $ 1,333,464     $ 383,066    $ 943,574
Operating income(1) .........       235,372        58,898      166,863
Income from continuing
 operations(2)(7) ...........       107,105        16,789      108,628
Net income ..................       113,355        17,210      119,886
OTHER FINANCIAL DATA:
Ratio of earnings to fixed
 charges(3) .................           3.1x          2.7x         3.3x
</TABLE>



                                       27
<PAGE>


<TABLE>
<CAPTION>
                                                                                                           MIDAMERICAN
                                                          MHC (THE PREDECESSOR)                              FUNDING
                                  --------------------------------------------------------------------- ----------------
                                                           AS OF DECEMBER 31,                            AS OF SEPT. 30,
                                       1994          1995          1996          1997          1998           1999
                                  ------------- ------------- ------------- ------------- ------------- ----------------
<S>                               <C>           <C>           <C>           <C>           <C>             <C>
BALANCE SHEET DATA:
Total assets ....................  $4,388,894    $4,470,097    $4,521,848    $4,278,091    $4,244,336      $5,264,570
Long-term debt(4) ...............   1,471,127     1,468,617     1,474,701     1,178,769     1,045,548       1,748,060
Power purchase contract .........     137,809       125,729       111,222        97,504        83,127          83,127
Short-term borrowings ...........     124,500       184,800       161,990       138,054       339,826          89,115
Preferred stock:
 Not subject to mandatory
  redemption ....................      89,955        89,945        31,769        31,763        31,759          31,759
 Subject to mandatory
  redemption(5) .................      50,000        50,000       150,000       150,000       150,000         151,598
Common equity(6) ................   1,204,112     1,225,715     1,239,946     1,301,286     1,200,950       1,836,163
</TABLE>

PRO FORMA DATA


<TABLE>
<CAPTION>
                                                       MIDAMERICAN FUNDING
                                               -----------------------------------
                                                 YEAR ENDED      NINE MONTHS ENDED
                                                DECEMBER 31,       SEPTEMBER 30,
                                                    1998               1999
                                               --------------   ------------------
<S>                                            <C>                <C>
INCOME STATEMENT DATA:
Revenues .....................................  $ 1,775,924        $ 1,326,640
Operating income .............................      241,053            219,725
Income from continuing operations(7) .........       74,632            130,534
OTHER FINANCIAL DATA:
Ratio of earnings to fixed
 charges(3) ..................................          1.9x               3.1x
</TABLE>


- ------------------------------------------------------------------------------
(1)   MHC's 1995 operating income reflects $33,400 of costs related to a
      restructuring and workforce reduction plan implemented and completed in
      1995.

(2)   In 1998, MHC recorded after-tax gains totaling $15,700 for sales of
      several properties and investments, including a portion of its investment
      in the common stock of McLeodUSA, Inc. Also, in 1998, MHC expensed $4,200
      for transaction costs related to the acquisition by MidAmerican Holdings
      of MHC. In 1997, MHC recorded after-tax gains totaling $11,200 for sales
      of assets of railcar businesses and a portion of a its investment in
      McLeodUSA common stock. MHC recorded after-tax losses of approximately
      $10,200 and $9,400 for the write-down of nonregulated assets during 1995
      and 1996, respectively. In 1996, MHC incurred $8,700 of costs in
      connection with its merger proposal to IES Industries, Inc.

(3)   For purposes of computing historical ratios of earnings to fixed charges,
      earnings are divided by fixed charges. "Earnings" represent the aggregate
      of (a) the pre-tax income of MidAmerican Funding, and (b) fixed charges.
      "Fixed charges" represent interest, whether expensed or capitalized,
      amortization of deferred financing and bank fees, and the portion of
      rentals considered to be representative of the interest factor, which is
      one-third of lease payments, and preferred stock dividend requirements of
      majority-owned subsidiaries.

(4)   Includes amounts due within one year.

(5)   Post-1995 years include MHC-obligated mandatorily redeemable preferred
      securities of a subsidiary trust holding solely MidAmerican Energy junior
      subordinated debentures.

(6)   Common equity increased in 1997 primarily due to recording the market
      value of an investment in McLeodUSA common stock.

(7)   In May 1999, MidAmerican Funding sold most of its investment in the
      common stock of McLeodUSA and recorded an after-tax gain of $47,114.



                                       28
<PAGE>

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


                                 INTRODUCTION


COMPANY STRUCTURE


     The current corporate structure of MidAmerican Funding, LLC is the result
of the merger transaction completed on March 12, 1999, involving MHC and
CalEnergy Company, Inc. MHC was named MidAmerican Energy Holdings Company
before the merger transaction. CalEnergy, through a reincorporation
transaction, was renamed MidAmerican Energy Holdings Company in connection with
the merger transaction. MidAmerican Funding, a wholly-owned subsidiary of
MidAmerican Holdings, acquired all of the outstanding common stock of MHC.
MidAmerican Holdings is an exempt public utility holding company headquartered
in Des Moines. References to MHC regarding information, events or transactions
prior to the merger relate to the former MidAmerican Energy Holdings Company.

     MHC is a holding company for MidAmerican Energy Company, MidAmerican
Capital Company, Midwest Capital Group, Inc., MidAmerican Services Company and
MidAmerican Realty Services Company. Prior to December 1, 1996, MidAmerican
Energy held the capital stock of MidAmerican Capital and Midwest Capital.
Effective December 1, 1996, each share of MidAmerican Energy common stock was
exchanged for one share of MHC common stock. As part of the transaction,
MidAmerican Energy distributed the capital stock of MidAmerican Capital and
Midwest Capital to MHC.

     In October 1999, MHC distributed its investment in MidAmerican Realty to
MidAmerican Holdings in conjunction with an initial public offering of common
stock of HomeServices.Com, a successor company to MidAmerican Realty.


DESCRIPTION OF FINANCIAL STATEMENTS AND MANAGEMENT'S DISCUSSION AND ANALYSIS

     Management's Discussion and Analysis (MD&A) addresses the financial
statements of MidAmerican Funding and MHC. The financial statements of
MidAmerican Funding include the results of MHC beginning March 12, 1999. Due to
its significance, the results for MidAmerican Energy are described specifically
in the "Results of Operations" section of MD&A. Information related to
MidAmerican Energy also relates to MHC. Information related to MidAmerican
Capital and Midwest Capital pertains only to the discussion of the financial
condition and results of operations of MHC.

     As discussed above, MHC's investment in MidAmerican Realty was distributed
to MidAmerican Holdings in October 1999. Accordingly, results of operations for
MidAmerican Realty are reflected as discontinued operations for each period and
entity presented.


FORWARD-LOOKING STATEMENTS

     From time to time, MidAmerican Funding or one of its subsidiaries
individually may make forward-looking statements within the meaning of the
federal securities laws that involve judgments, assumptions and other
uncertainties beyond the control of MidAmerican Funding or any of its
subsidiaries individually. These forward-looking statements may include, among
others, statements concerning revenue and cost trends, cost recovery, cost
reduction strategies and anticipated outcomes, pricing strategies, changes in
the utility industry, planned capital expenditures, financing needs and
availability, statements of MidAmerican Funding's expectations, beliefs, future
plans and strategies, anticipated events or trends and similar comments
concerning matters that are not historical facts. Investors and other users of
the forward-looking statements are cautioned that these statements are not a
guarantee of future performance of MidAmerican Funding and that the
forward-looking statements are subject to risks and uncertainties that could
cause actual results to differ materially



                                       29
<PAGE>


from those expressed in, or implied by, those statements. Some, but not all, of
the risks and uncertainties include weather effects on sales and revenues, fuel
prices, competitive factors, general economic conditions in MidAmerican
Energy's service territory, interest rates, inflation and federal and state
regulatory actions.



                       RESULTS OF OPERATIONS - 1996-1998


MHC

     The following tables provide a summary of the earnings contributions of
MHC's operations for each of the years ended December 31:

<TABLE>
<CAPTION>
                                         1998          1997          1996
                                     -----------   -----------   -----------
<S>                                  <C>           <C>           <C>
  Net Income (in millions)
  Continuing operations
    Utility                           $  110.6      $  119.5      $  154.7
    Nonregulated operations               16.5          19.8         (11.0)
  Discontinued operations                  4.2          (4.2)        (12.7)
                                      --------      --------      --------
  Consolidated earnings               $  131.3      $  135.1      $  131.0
                                      ========      ========      ========
</TABLE>


MIDAMERICAN ENERGY

     The following table provides a summary of the earnings contributions of
MidAmerican Energy's operations for each of the years ended December 31:



<TABLE>
<CAPTION>
                                          1998          1997          1996
                                      -----------   -----------   -----------
                                                   (In millions)
                                             Earnings on Common Stock
<S>                                   <C>           <C>           <C>
  Continuing operations                 $ 110.6       $ 119.5      $  154.7
  Discontinued operations*                   --            --         (10.1)
                                        -------       -------      --------
  Consolidated earnings                 $ 110.6       $ 119.5      $  144.6
                                        =======       =======      ========
</TABLE>



     * 1996 includes the net losses of MidAmerican Capital and Midwest Capital
prior to their transfer to MHC on December 1, 1996.



EARNINGS SUMMARY


     The following discussion details significant impacts on the results of
operations for MHC, the predecessor to MidAmerican Funding, for the years ended
December 31, 1998, 1997 and 1996.

     Although utility earnings for 1998 were lower than in the prior year, a
reduction was anticipated because of the electric pricing settlements achieved
in 1996 and 1997 in Iowa and Illinois. Warmer-than-normal temperatures during
the heating season also had a negative impact on 1998 earnings. Growth in the
number of customers and in other sales factors contributed positively to
earnings in 1998. Additionally, MidAmerican Energy's successful performance in
the non-retail (off-system) energy market helped offset decreases from weather
and reductions in electric retail prices. Utility operating expenses increased
as MidAmerican Energy continued strengthening its customer service and
marketing capabilities and adding to its information technology resources.

     Beginning the second half of 1997 and continuing throughout 1998,
MidAmerican Energy charged to expense additional amortization of deferred
energy efficiency costs, ongoing energy efficiency costs and Cooper Nuclear
Station costs consistent with ratemaking treatment. These items significantly
increased other operating expenses. In conjunction with expensing these items,
MidAmerican Energy began recovery of these costs from its customers, which
resulted in additional revenues.


     Realized after-tax gains on the sale of McLeodUSA stock and other
nonregulated investments not aligned with MHC's corporate vision are also
included in 1998 earnings.


                                       30
<PAGE>

DISCONTINUED OPERATIONS

 MHC:


     During 1996, MHC discontinued some of its nonregulated operations. The
income or loss from those operations and the losses on disposal are reflected
as discontinued operations in each of the periods presented in the consolidated
statements of income of MHC included in this prospectus. Net assets of the
discontinued operations are separately presented in the Consolidated Balance
Sheets as Investment in Discontinued Operations.

     In the fourth quarter of 1996, MHC and KCS Energy, Inc. of Edison, New
Jersey, signed a definitive agreement to sell a portion of MHC's nonregulated
operations to KCS for $210 million in cash and warrants to purchase KCS Energy
common stock. The sale, which included MHC's oil and gas exploration and
development operations, was completed in January 1997. MHC recorded an
after-tax loss of $7.1 million for the transaction in 1996 and an additional
$0.9 million in 1997.


     In October 1997, MHC also divested a subsidiary that developed and
operated a computerized information system which facilitated real-time exchange
of power in the electric industry. MHC recorded a $4.0 million anticipated
after-tax loss on disposal of those operations in September 1996 and an
additional $3.2 million after-tax loss on disposal in September 1997.


     In October 1999, MHC distributed its investment in MidAmerican Realty to
MidAmerican Holdings in conjunction with an initial public offering of common
stock of HomeServices.Com, a successor company to MidAmerican Realty.

 MIDAMERICAN ENERGY:

     MidAmerican Energy received $15.3 million in cash in 1996 as final
settlement for the sale of a former coal mining subsidiary which was reflected
as discontinued operations in 1982 by one of MidAmerican Energy's predecessors.
The final settlement included reacquisition by the buyer of preferred equity
issued to MidAmerican Energy and the settlement of reclamation obligations.
MidAmerican Energy recorded an after-tax loss on disposal of $3.3 million for
the transaction in September 1996, representing the after-tax difference
between proceeds received and the carrying value of the assets. This
transaction is included in discontinued operations in the consolidated
financial statements of MidAmerican Energy as well as MHC. Discontinued
operations of MidAmerican Energy includes the net earnings/loss of MidAmerican
Capital and Midwest Capital for periods prior to their December 1, 1996
transfer to MHC.



UTILITY GROSS MARGIN

 REGULATED ELECTRIC GROSS MARGIN:

<TABLE>
<CAPTION>
                                                  1998        1997        1996
                                               ---------   ---------   ---------
                                                         (IN MILLIONS)
<S>                                            <C>         <C>         <C>
         Operating revenues                     $1,170      $1,126      $1,099
         Cost of fuel, energy and capacity         226         236         234
                                                ------      ------      ------
          Electric gross margin                 $  944      $  890      $  865
                                                ======      ======      ======
</TABLE>


     1998 vs. 1997 -

     Electric gross margin improved $54 million in 1998 compared to 1997. An
increase in revenues from energy efficiency cost recovery and the Cooper
Tracker, which is discussed below, accounted for $26.1 million and $2.5
million, respectively, of the increase in margin. Increases in revenues from
these factors are substantially offset by increases in other operating
expenses.

     Regarding the increase in energy efficiency revenues, on September 29,
1997, MidAmerican Energy began recovering from customers its remaining deferred
energy efficiency costs and current, ongoing energy efficiency costs. Deferred
energy efficiency costs are costs previously incurred by MidAmerican Energy
which, in accordance with rate treatment, were not charged to expense until
recovery from customers began. Recovery of deferred energy efficiency costs
occurs over a four-year



                                       31
<PAGE>


period from the date collection begins. Approximately $44.4 million of
MidAmerican Energy's 1998 electric revenues were from the recovery of energy
efficiency program costs compared to $18.3 million in 1997. Collection of
deferred energy efficiency costs will decrease starting in 1999 as various
recovery periods are completed. Refer to the discussion under "Energy
Efficiency" in the "Operating Activities and Other Matters" section of MD&A for
further discussion.

     The Cooper Tracker allows MidAmerican Energy to collect on a current basis
the Iowa portion of expenses for Cooper Nuclear Station capital improvement
advances. Prior to the Cooper Tracker, which began in July 1997, capital
improvement advances were capitalized when incurred and amortized over future
periods in accordance with rate treatment.

     Electric margin also improved due to an increase in sales volume. In
total, electric retail sales for 1998 increased 2.7% compared to 1997. Moderate
but steady growth in the number of customers increased electric gross margin by
$8.6 million compared to 1997. In addition, an increase in sales that are not
dependent on weather contributed $15.5 million to the increase. When compared
to normal, the impact of temperatures resulted in an estimated $2 million
reduction of electric gross margin for 1998 compared to a $4 million reduction
in 1997 - or, a $2 million increase in margin for 1998 compared to 1997.
Temperatures in 1998 were warmer than normal during the heating seasons and
hotter than normal during the cooling season.

     As anticipated, the effect of rate proceedings in 1996 and 1997 reduced
electric gross margin for 1998 compared to 1997. Revenues in 1998 reflect the
full-year effect of a June 1997 price reduction for Illinois customers and a
small price reduction in August 1998 related to Illinois utility industry
restructuring. Prices for Iowa residential customers were reduced $10 million
annually in July 1997 and $5 million annually in June 1998. Since July 1997,
MidAmerican Energy has reduced prices a total of approximately $10 million
annually for its Iowa commercial and industrial customers. The commercial and
industrial price reductions were achieved through negotiated contracts, a pilot
project and tariffed rate reductions. The combined effect of price reductions
decreased revenues and electric margin by $17.0 million for 1998 compared to
1997.

     Prior to July 11, 1997, MidAmerican Energy was allowed to recover its
energy costs from most of its electric utility customers through energy
adjustment clauses included in revenues. Effective July 11, 1997, the energy
adjustment clause was eliminated for Iowa customers as part of MidAmerican
Energy's Iowa pricing plan. Previously, variations in energy costs did not
affect gross margin or net income due to corresponding changes in revenues
collected through the energy adjustment clauses. With the elimination of the
Iowa energy adjustment clause, fluctuations in energy costs now may have an
impact on gross margin and net income.

     In addition to retail sales, MidAmerican Energy delivers electric energy
at wholesale to other utilities and municipalities which distribute it to
end-use customers. Under the Iowa pricing settlement, revenues from these
off-system sales are considered a component of total energy costs. Accordingly,
electric margin in 1998 reflects MidAmerican Energy's strong performance in the
off-system market relative to 1997. Margins on off-system sales, which account
for most of MidAmerican Energy's sales for resale, contributed $14.2 million
more to gross margin in 1998 than in 1997. Though related sales volumes
decreased 11.5% compared to the 1997 level, MidAmerican Energy obtained
improved margins per unit for the 1998 sales. Refer to comments on the energy
market under "Industry Evolution" in the "Operating Activities and Other
Matters" section of MD&A.


     1997 vs. 1996 -

     Electric margin for 1997 increased $25 million compared to 1996. An
increase in revenues from energy efficiency cost recovery accounted for $9.0
million of the increase in margin while revenues from the Cooper Tracker
totaled $3.9 million in 1997, the first year for that collection mechanism.

     Retail sales of electricity increased 2.6% compared to 1996 sales. A
moderate but steady growth in the number of customers contributed $11.1 million
to the increase in electric gross margin. Compared to 1996, sales and gross
margin improved due to the impact of temperatures in


                                       32
<PAGE>


MidAmerican Energy's service territory. Although temperatures overall were
milder than normal in both years, comparatively, margin for 1997 increased $5
million over 1996 margin due to the effect of weather. When compared to normal,
the impact of temperatures resulted in a $4 million reduction of electric gross
margin in 1997 compared to a $9 million reduction in the 1996 margin.
Additionally, revenues and margin increased due to an improvement in sales not
dependent on weather.

     As discussed above, the Iowa energy adjustment clause was eliminated in
July 1997. Energy costs per unit for the remainder of 1997 were below the
amount recovered in rates under the Iowa pricing plan and resulted in an
increase to gross margin. Margins on off-system sales contributed $3.2 million
more to electric margin in 1997 than in 1996. Additionally, the 1997 electric
margin benefited from a $6.2 million increase in transmission revenues.

     In total, price reductions decreased electric gross margin by $21.4
million in 1997 compared to 1996. In addition to the price reductions discussed
above, MidAmerican Energy reduced prices for its Illinois customers by $13.1
million annually on November 3, 1996, in conjunction with a rate reduction
proceeding. In Iowa, MidAmerican Energy reduced its electric retail prices by
$8.7 million effective November 1, 1996. This was the first reduction related
to MidAmerican Energy's pricing plan filed in June 1996. Refer to "Rate
Matters" in "Liquidity and Capital Resources" later in MD&A for further
information regarding prices in Iowa.


 REGULATED GAS GROSS MARGIN:

<TABLE>
<CAPTION>
                                 1998     1997     1996
                                ------   ------   -------
                                      (IN MILLIONS)
<S>                             <C>      <C>      <C>
  Operating revenues             $430     $536     $537
  Cost of gas sold                243      346      345
                                 ----     ----     ----
       Gas gross margin          $187     $190     $192
                                 ====     ====     ====
</TABLE>

     1998 vs. 1997 -


     MidAmerican Energy's regulated gas revenues include purchase gas
adjustment clauses through which MidAmerican Energy is allowed to recover the
cost of gas sold from most of its gas utility customers. Consequently,
fluctuations in the cost of gas sold do not affect gross margin or net income
because revenues reflect comparable fluctuations in revenues from purchase gas
adjustment clauses. A decrease in the 1998 per-unit cost of gas compared to
1997 reduced revenues and cost of gas sold by approximately $59 million.
MidAmerican Energy recently made a filing with the Iowa Utilities Board that
would modify the use of the purchase gas adjustment clause beginning May 1,
2000. Refer to "Small Volume Gas Transportation" under the "Operating
Activities and Other Matters" section of MD&A for further discussion.

     Recovery of gas energy efficiency costs resulted in a $9.2 million
increase in revenues and gross margin for 1998 compared to 1997. As discussed
in the "Regulated Electric Gross Margin" section, on September 29, 1997,
MidAmerican Energy began recovery of its deferred energy efficiency costs that
had not previously been approved for recovery. Approximately $17.5 million of
MidAmerican Energy's 1998 gas revenues were from the recovery of energy
efficiency program costs compared to $8.3 million in 1997. Again, increases in
revenues from energy efficiency cost recovery are substantially offset by
corresponding increases in other operating expenses.

     Unusually mild temperatures during the 1998 heating seasons resulted in a
decrease in gas margin for 1998. Temperatures in 1998 were 15.6% warmer than
normal, reducing gas gross margin in 1998 by an estimated $18 million compared
to normal. In 1997, temperatures were closer to normal, resulting in a
reduction of the 1997 margin of only $2 million. Comparing the two years then,
gas margin decreased $16 million in 1998 due to the variation in temperatures.
Customer growth, which contributed $1.6 million to gas margin in 1998, and
other sales factors, helped mitigate the negative effect of weather on the 1998
margin. In total, retail sales of natural gas in 1998 decreased 12.7% compared
to 1997.



                                       33
<PAGE>

     1997 vs. 1996 -

     Gas gross margin for 1997 decreased $2 million compared to 1996. On a
comparative basis, the 1997 gas margin decreased an estimated $10 million due
to the effect of weather. Temperatures in 1997 were close to normal, resulting
in a $2 million reduction in margin, while temperatures in 1996 were 10.1%
colder than normal, contributing $8 million to the 1996 gas gross margin. The
decrease in gross margin due to weather was partially offset by a $2.3 million
increase from growth in the number of retail customers. In total, retail sales
of natural gas in 1997 decreased 7.1% compared to 1996 sales.

     Revenues from energy efficiency cost recovery contributed $3.4 million
more to gas margin in 1997 than in 1996. Revenues and cost of gas sold
increased approximately $25 million in 1997 due to an increase in the average
cost of gas per unit compared to 1996.


REGULATED OPERATING EXPENSES

 OTHER OPERATING EXPENSES


     Regulated other operating expenses increased $32.3 million for 1998
compared to 1997. An increase in energy efficiency costs accounted for $31.6
million of the increase in other operating expenses compared to 1997. Refer to
the "Regulated Electric Gross Margin" section for further comments on energy
efficiency costs.

     Operating expenses related to Cooper increased due in part to the
ratemaking treatment for Cooper capital improvements, as discussed in the
"Regulated Electric Gross Margin" section. Cooper capital improvement advances
are now expensed when incurred. MidAmerican Energy is recovering the Iowa
portion of these costs through the Cooper Tracker, while recovery in Illinois
is included in base rates. This change accounted for a $1.7 million increase in
nuclear operations costs compared to 1997. Excluding those costs, nuclear
operations expenses decreased $8.2 million for 1998 compared to 1997 due to an
extended outage at the Quad Cities Station.

     MidAmerican Energy continued its focus on customer service and reliability
during 1998. Further emphasis on customer service operations and
marketing-related efforts resulted in increases in customer service costs,
information technology consulting costs, advertising costs and other related
expenses. Increases in these expenses accounted for a majority of the remaining
increase. The impact of these items was partially offset by a decrease in
employee benefits expenses.


     Regulated other operating expenses increased $79.4 million in 1997
compared to 1996. Nuclear operating costs increased $14.0 million compared to
1996. Of that increase, $4.5 million related to the change in rate treatment of
Cooper capital improvement advances. An increase in energy efficiency costs,
including amortization of historical costs and charging expense for current
costs, accounted for $13.1 million of the increase in other operating expenses.


     MidAmerican Energy's efforts to improve its customer service and
reliability resulted in increases in consulting costs, advertising costs and
other related expenses. In addition, 1997 reflects increases in uncollectable
accounts expense, employee incentive compensation and employee benefits
expenses. Other operating expenses for 1997 also reflect an increase in energy
transmission expense due in part to changes required by Federal Energy
Regulatory Commission order nos. 888 and 889.


 MAINTENANCE


     Maintenance expenses increased $9.4 million in 1998 compared to 1997. An
increase in maintenance costs at the Quad Cities Station accounted for $8.0
million of the total. Additionally, MidAmerican Energy incurred repair costs
for storms in June 1998, totaling $3.8 million, compared to $2.0 million in
1997 for costs related to a snowstorm in October of that year.

     Maintenance expenses increased $9.5 million for 1997 compared to 1996. The
main cause of the increase was an adjustment in 1996 to capitalize to power
plant inventory the cost of spare parts which were previously charged to
expense. The adjustment, which reduced 1996 expense by $6.2 million, was



                                       34
<PAGE>


made to conform accounting methodologies of predecessor companies. Restoration
costs for an October 1997 snowstorm also contributed to the increase, while
maintenance expenses at the Quad Cities Station decreased $2.5 million in 1997
compared to 1996.


 DEPRECIATION AND AMORTIZATION


     The increase in 1998 expense compared to 1997 is due to additional
decommissioning funding for the Quad Cities Station, an increase in utility
plant and regulatory accruals.

 PROPERTY AND OTHER TAXES

     Deregulation of the Illinois electric utility industry resulted in changes
in the way public utility taxes are assessed in Illinois. The changes resulted
in a decrease in MidAmerican Energy's tax expense for 1998 compared to 1997.
One of the taxes is now assessed directly on the energy consumer instead of
through the utility. Accordingly, MidAmerican Energy's electric revenues
reflect an equal reduction in 1998. Property taxes increased $8.8 million in
1997 compared to 1996 due primarily to an increase in the assessed value for
Iowa property tax purposes.



NONREGULATED OPERATING REVENUES AND OPERATING EXPENSES


 MIDAMERICAN ENERGY:


     Revenues and Cost of Sales -


     Revenues from wholesale natural gas marketing operations increased $32.5
million in 1998 compared to 1997 due to an increase of 18 million MMBtus (88%)
in related sales volumes. The increase in sales volumes was due primarily to
gas marketing contracts previously serviced by one of MHC's nonregulated
subsidiaries that were renewed as MidAmerican Energy contracts starting in May
1998. While the increase from sales volumes alone resulted in a $49.8 million
increase in revenues, it was partially offset by a $17.3 million decrease due
to a decrease in the average price per unit, reflective of a lower cost of gas
per unit. Cost of sales related to natural gas marketing for 1998 reflects the
increase in sales and the decrease in the average cost of gas per unit. Total
gross margin, which is total price less cost of gas, on nonregulated natural
gas sales was unchanged compared to 1997.

     Other activities contributing to the increase in nonregulated revenues for
1998 relate to work for other utilities and work beyond the meter for
customers. In addition, the 1998 amount includes revenues of CBEC Railway, a
subsidiary of MidAmerican Energy that operates rail services on a section of
railroad track it owns. MidAmerican Energy's revenues in 1998 and 1997 also
include pre-tax income from awards for successful performance under its
incentive gas procurement program. Under the program, if MidAmerican Energy's
cost of gas varies from an established reference price range, then the savings
or cost is shared between customers and shareholders. The awards totaled $4.3
million and $4.9 million in 1998 and 1997, respectively.

     For the comparison of 1997 with 1996, revenues from wholesale natural gas
marketing operations increased $23.1 million due primarily to an increase in
sales volumes of 7 million MMBtus (51%). The increase in sales volumes resulted
in a $16.8 million increase in revenues. In addition, an increase in the
average price per unit, reflecting an increase in the average cost of gas per
unit, contributed $6.3 million. Cost of sales related to natural gas marketing
for 1997 reflects the increases in sales and the average cost of gas per unit.
Total gross margin on nonregulated natural gas sales decreased $0.3 million
compared to 1996.

     Nonregulated revenues for 1997 also reflect a $2.2 million increase
compared to 1996 in MidAmerican Energy's award for performance under its
incentive gas procurement program.


     Other Nonregulated Operating Expenses -


     Other operating expenses increased in 1998 compared to 1997 due to costs
related to work for other utilities, costs of work beyond the meter for
MidAmerican Energy customers, costs of appliance services and costs of
initiatives for new products and services in preparation for deregulation.



                                       35
<PAGE>

     The increase in 1997 costs compared to 1996 relates to appliance services
and initiatives for new products and services.


 MHC:



     Revenues of MidAmerican Capital and Midwest Capital decreased by a total
of $163 million in 1998 compared to 1997, primarily due to lower volumetric
sales associated with the expiration of wholesale gas contracts which were not
replaced. As discussed above, some of the contracts were renewed as MidAmerican
Energy contracts. Accordingly, nonregulated cost of gas sold decreased
significantly in 1998 from 1997.


     Nonregulated other operating expenses for 1998 decreased approximately
$5.7 million due primarily to corporate administrative costs in 1997 which are
no longer incurred because of the absence of the oil and gas exploration and
development subsidiary that MHC sold in 1997.


NON-OPERATING INCOME AND INTEREST EXPENSE


 MIDAMERICAN ENERGY:

     Interest and Dividend Income -

     In December 1997, MidAmerican Energy sold its billed accounts receivable.
A portion of the consideration for the sale was a subordinated note from the
purchaser. Interest income on that note caused the increase in 1998 compared to
1997. Refer to "Financing Activities, Plans and Availability" below for a
discussion of the sale.


     Other, Net -


     Other, Net for 1998 and 1997 reflects the discount on sold accounts
receivable, net of a fee for servicing amounts. The discount is designed to
cover the expenses of MidAmerican Energy Funding Corporation, including bad
debt expense, sub-servicer fees, monthly administrative costs and interest. The
discount is recorded in other because it is considered "a below the line" cost
for regulatory purposes. The net discount reduced Other, Net by $7.0 million
and $0.3 million in 1998 and 1997 respectively. The net discount for 1997
reflects one month of activity, while 1998 reflects a full year of activity.

     In September 1997, MidAmerican Energy received a $15 million cash payment
from Nebraska Public Power District as settlement for a lawsuit filed by
MidAmerican Energy against the Nebraska Public Power District. Approximately
$12 million was refunded to MidAmerican Energy's customers. The remaining
amount was retained by MidAmerican Energy for recovery of litigation costs in
the lawsuit. Other, Net for 1997 reflects $2.2 million of pre-tax income for
recovery of litigation costs incurred in prior years.

     In addition, Other, Net includes the recognition of deferred income from
energy efficiency programs totaling $0.2 million, $5.0 million and $3.3 million
for 1998, 1997 and 1996, respectively. As discussed in the gross margin
sections, MidAmerican Energy started recovery of its remaining deferred energy
efficiency costs in September 1997. Accordingly, carrying costs for, or return
on, deferred balances are now being collected from customers and are reflected
in revenues.

     In 1996, MidAmerican Energy recorded an initial pre-tax gain of $3.2
million on its sale of storage gas supplies. MidAmerican Energy recorded an
additional $0.8 million gain in the second quarter of 1997 after receiving
favorable treatment on the transaction from the Iowa Utilities Board.


     Other, Net for 1997 reflects a net loss on reacquired long-term debt of
$0.9 million compared to a $1.1 million net gain in 1996.

     Other, Net for 1996 includes approximately $8.7 million of expenses for
costs incurred by MidAmerican Energy for its merger proposal to IES Industries
Inc. in 1996.



                                       36
<PAGE>


     Fixed Charges -

     During 1998, MidAmerican Energy reduced its long-term debt through
maturities and refinancing. Refer to "Financing Activities, Plans and
Availability" later in MD&A for more details.

     An increase in the average amount of commercial paper outstanding in 1998
compared to 1997 resulted in an increase in other interest expense for 1998.

     Preferred securities of MidAmerican Energy's subsidiary trust were issued
in December 1996. MidAmerican Energy preferred shares were reacquired at that
time, resulting in the decrease in preferred dividends. Preferred dividends
include net gains or losses on the reacquisition of MidAmerican Energy
preferred shares. Net losses on reacquisitions totaled $1.4 million and $1.6
million for 1997 and 1996, respectively.


 MHC:

     Dividend Income -


     Dividend income decreased for 1998 due to MidAmerican Capital's reduced
holdings of preferred stock.


     Realized Gains and Losses on Securities, Net -

     Net realized gains on securities for 1998 includes a $14.0 million pre-tax
gain on the sale of shares of McLeodUSA common stock. Realized gains on
securities in 1997 also includes an $8.0 million pre-tax gain on the sale of
shares of McLeodUSA common stock.

     Other, Net -

     Other, Net for 1998 includes $4.7 million from the divestment of
nonregulated assets in the first quarter, including the sale of MHC's interest
in a financial management company, the sale of a commercial office building and
liquidation of a partnership interest concurrent with the sale of its
commercial property. MHC also recorded $2.1 million of income from an equity
investment in a venture capital fund.

     Additionally, other, net for 1998 includes a $2.7 million gain on the sale
of railcars and a $2.9 million gain on the sale of real estate. During 1997,
MHC sold all of the assets of its railcar repair services subsidiary and most
of the assets of its railcar leasing subsidiary and recorded pre-tax gains
totaling $10.0 million.

     During 1996, MHC began to reevaluate its nonregulated investments which
were held by predecessor companies to the 1995 merger creating MHC. Through the
evaluation process, management determined which investments fit MHC's
objectives and which should be divested. The method of divestiture could
include alternatives from finding an immediate buyer to holding the investment
until maturity. At the time, MHC held approximately 70 different investments
within its MidAmerican Capital and Midwest Capital subsidiaries which it was
evaluating. Other, Net includes writedowns totaling $3.4 million and $15.6
million for 1997 and 1996, respectively, from the evaluation of nonregulated
investments. The investments consisted primarily of alternative energy projects
such as wind power and hydroelectric.



                                       37
<PAGE>


                         RESULTS OF OPERATIONS - 1999

     The following is a discussion of the historical unaudited interim results
for MidAmerican Funding for the period March 12, 1999 through September 30,
1999 and its predecessor MHC for the year to date periods ending March 11, 1999
and September 30, 1998. Results for MidAmerican Funding include the results
from MHC beginning March 12, 1999, in conjunction with the acquisition by
MidAmerican Holdings of MHC. Some of the impacts of the acquisition are
reflected in MidAmerican Funding's results of operations, predominantly
interest costs on debt issued by MidAmerican Funding to complete the
acquisition and the effects of purchase accounting, including goodwill
amortization and the impacts of fair value adjustments to the carrying value of
assets and liabilities.

RESULTS OF OPERATIONS OF MIDAMERICAN FUNDING FOR THE PERIOD MARCH 12, 1999
THROUGH SEPTEMBER 30, 1999

     On March 12, 1999, the merger of MHC and CalEnergy Company Inc. was
completed. CalEnergy, through a reincorporation transaction, was renamed
MidAmerican Energy Holdings Company. MidAmerican Funding is the subsidiary of
MidAmerican Holdings that purchased MHC.

     In conjunction with the transaction, MidAmerican Funding paid $27.15 in
cash for each outstanding share of MHC common stock for a total of
approximately $2.42 billion in a merger pursuant to which MHC became a direct
wholly owned subsidiary of MidAmerican Funding. The MidAmerican Merger has been
accounted for as a purchase business combination and as such the results of
operations of MidAmerican Funding include the results of MHC beginning March
12, 1999. The purchase price has been allocated to assets acquired and
liabilities assumed based on preliminary valuations, and MidAmerican Funding is
awaiting final valuations. MidAmerican Funding recorded goodwill of
approximately $1.5 billion which is being amortized using the straight line
method over a 40-year period.

     On March 11, 1999, MidAmerican Funding issued $200 million of 5.85% Senior
Secured Notes due 2001, $175 million of 6.339% Senior Secured Notes due 2009,
and $325 million of 6.927% Senior Secured Bonds due 2029. The proceeds from the
offering were used to complete the MidAmerican Merger.

UTILITY GROSS MARGIN

 REGULATED ELECTRIC GROSS MARGIN:

     MidAmerican Energy's electric gross margin for the period March 12, 1999
through September 30, 1999, totaled $560 million.

     Approximately $21 million of MidAmerican Energy's electric revenues for
the period were from the recovery of energy efficiency program costs. Revenues
from energy efficiency cost recovery are substantially offset by corresponding
costs in other operating expenses. Refer to the discussion under "Energy
Efficiency" in the "Operating Activities and Other Matters" section of MD&A for
further discussion.

     Temperatures during the period were milder than normal, reducing electric
margin by approximately $4 million.

     Additionally, MidAmerican Energy recorded an accrual for a revenue sharing
arrangement under its 1997 pricing plan settlement. The accrual reduced
revenues and electric margin by $15 million during the period.

 REGULATED GAS GROSS MARGIN:

     MidAmerican Energy's regulated gas gross margin totaled $80 million for
the period March 12, 1999 through September 30, 1999.



                                       38
<PAGE>


     Revenues from recovery of gas energy efficiency program costs totaled
approximately $8 million for the period. Again, revenues from energy efficiency
cost recovery are substantially offset by corresponding costs in other
operating expenses. Refer to the discussion under "Energy Efficiency" in the
"Operating Activities and Other Matters" section of MD&A for further
discussion.

     On January 22, 1999, the Iowa Utilities Board approved a $6.7 million
annual interim increase in gas rates for Iowa retail customers effective
immediately. An additional increase was implemented on May 27, 1999, which
resulted in a final rate increase of $13.9 million annually.

     Temperatures during the heating months were warmer than normal, resulting
in a decrease in gas gross margin of approximately $3 million.


REGULATED OPERATING EXPENSES

     Other operating expenses totaled $232 million for the period March 12,
1999 through September 30, 1999. As mentioned in the gross margin discussions,
other operating expenses includes energy efficiency program costs. For
MidAmerican Funding's period ended September 30, 1999, these costs totaled
approximately $25 million. MidAmerican Energy incurred approximately $3 million
in operating costs related to its year 2000 readiness efforts during the
period.

     Property and other taxes were reduced by an adjustment of $0.8 million for
property taxes related to periods prior to the March 12, 1999 merger.


NONREGULATED OPERATING REVENUES AND OPERATING EXPENSES

     Revenues from nonregulated operations include $68 million from
nonregulated natural gas activities. Nonregulated cost of sales reflects $66
million of related cost of gas.

     Approximately $7 million of nonregulated revenues related to MidAmerican
Energy's market access service project, which began in the third quarter of
1999. This pilot project allows customers with at least 4 MW of load that are
participating in the project to choose their electric power supplier. Since the
project is a pilot, or test, project, the level of future revenues and
possibility of a similar program continuing beyond the project is not
determinable. Revenues from project participants related to non-supply
services, such as distribution and transmission, continue to be reflected in
MidAmerican Energy's regulated electric revenues.

     Nonregulated other operating costs for the period March 12, 1999 through
September 30, 1999 include approximately $20 million from amortization of
goodwill at MidAmerican Funding associated with the acquisition by MidAmerican
Holdings of MHC. Additionally, nonregulated other operating costs include $9
million from nonregulated marketing initiatives at MidAmerican Energy.


NON-OPERATING INCOME AND INTEREST EXPENSE

     Interest and Dividend Income -

     Interest income reflects interest on temporary cash investments which
include proceeds from the sale of McLeodUSA common stock described below.

     Realized Gains and Losses on Securities, Net -

     In May 1999 6,741,116 shares of McLeodUSA common stock held by MHC were
sold in a secondary offering. A pre-tax gain of $78.2 million resulting from
this transaction is reflected in realized gains and losses on securities, net.

     Fixed Charges -

     Interest on long-term debt includes $25 million of interest expense on the
$700 million in debt issued by MidAmerican Funding in conjunction with
MidAmerican Holdings acquisition of MHC.



                                       39
<PAGE>


RESULTS OF OPERATIONS OF MHC FOR THE PERIOD JANUARY 1, 1999 THROUGH MARCH 11,
1999

UTILITY GROSS MARGIN

 REGULATED ELECTRIC GROSS MARGIN:

     MidAmerican Energy's electric gross margin for the period January 1, 1999
through March 12, 1999, totaled $169 million.

     Temperatures during the period were warmer than normal, reducing electric
margin by approximately $4 million.

     Approximately $7 million of MidAmerican Energy's electric revenues for the
period were from the recovery of energy efficiency program costs. MidAmerican
Energy also recorded an accrual for a revenue sharing arrangement under its
1997 pricing plan settlement. The accrual reduced revenues and electric margin
by $3 million during the period.

 REGULATED GAS GROSS MARGIN:

     MidAmerican Energy's regulated gas gross margin totaled $60 million for
the period March 12, 1999 through September 30, 1999.

     Revenues from recovery of gas energy efficiency program costs totaled
approximately $3 million for the period. Again, revenues from energy efficiency
cost recovery are substantially offset by corresponding costs in other
operating expenses.

     On January 22, 1999, the Iowa Utilities Board approved a $6.7 million
annual interim increase in gas rates for Iowa retail customers effective
immediately.

     Temperatures during the period were warmer than normal, resulting in a
decrease in gas gross margin of approximately $4 million.

REGULATED OPERATING EXPENSES

     Other operating expenses totaled $94 million for the period January 1,
1999 through March 11, 1999. As mentioned in the gross margin discussions,
other operating expenses includes energy efficiency program costs. These costs
totaled $8 million for the period. MidAmerican Energy also incurred
approximately $2 million in operating costs related to its year 2000 readiness
efforts.

NONREGULATED OPERATING REVENUES AND OPERATING EXPENSES

     For the year to date period ended March 11, 1999, nonregulated natural gas
marketing activities accounted for $29 million and $28 million of nonregulated
revenues and nonregulated cost of sales, respectively.

     Nonregulated other operating costs include $3 million from nonregulated
marketing initiatives at MidAmerican Energy.

NON-OPERATING INCOME AND INTEREST EXPENSE

     Realized Gains and Losses on Securities, Net -

     Realized gains and losses on securities, net reflects a $16 million gain
on the sale of shares of McLeodUSA common stock held by MHC.

     Other, Net -

     Other, net non-operating income for the period ended March 11, 1999
includes approximately $19 million of costs related to the acquisition of MHC
by MidAmerican Holdings. In addition, it includes $2 million of expense related
to accounts receivables sold.



                                       40
<PAGE>


RESULTS OF OPERATIONS OF MHC FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1998

UTILITY GROSS MARGIN

 REGULATED ELECTRIC GROSS MARGIN:

     MidAmerican Energy's electric gross margin for the nine months ended
September 30, 1998 totaled $733 million.

     Temperatures in the third quarter were hotter than normal while
temperatures in the first two quarters of 1998 were milder than normal.
Overall, the effect of the variance from normal temperatures improved electric
gross margin by approximately $6 million.

     Approximately $34 million of MidAmerican Energy's electric revenues for
the period were from the recovery of energy efficiency program costs, which are
substantially offset by energy efficiency costs reflected in other operating
expenses.

     In June 1998, revenues from Iowa residential customers were reduced $5
million annually. Since July 1997, MidAmerican Energy has reduced revenues from
its Iowa commercial and industrial customers a total of approximately $10
million annually through negotiated contracts and a tariffed rate reduction.
These reductions were only partially in effect in the 1998 nine-month period.
Revenues from Illinois customers were reduced $0.9 million in August 1998
related to Illinois utility industry restructuring.

     Off-system sales were restricted somewhat by the impact of a Quad Cities
Nuclear Station outage during the first five months of 1998. However, a
volatile wholesale energy market provided opportunities in June to sell energy
at prices substantially higher than normal.

 REGULATED GAS GROSS MARGIN:

     MidAmerican Energy's regulated gas gross margin totaled $133 million for
year to date September 30, 1998.

     Revenues from recovery of gas energy efficiency program costs totaled
approximately $13 million for the period. Again, revenues from energy
efficiency cost recovery are substantially offset by corresponding costs in
other operating expenses.

     Temperatures during the nine-month period were warmer than normal,
resulting in a decrease in gas gross margin of approximately $10 million.

REGULATED OPERATING EXPENSES

     Other operating expenses totaled $343 million for the period. Energy
efficiency program costs accounted for $40 million of the total for the
nine-month period.

     Some costs for the Quad Cities Nuclear Station were shifted from other
operating expenses to maintenance expense due to the outage in the first five
months of the period. Using the nine-month period ended September 30, 1997 as a
comparison, other operating costs were down $12 million while maintenance
expenses were up $6 million.

     In addition to the shift in nuclear costs, maintenance expenses for the
period included $3.5 million for repair costs related to storms in June 1998.

NONREGULATED OPERATING REVENUES AND OPERATING EXPENSES

     For the year to date period ended September 30, 1998, nonregulated natural
gas marketing activities accounted for $103 million and $98 million of
nonregulated revenues and nonregulated cost of sales, respectively.

     Nonregulated other operating costs include $6 million from nonregulated
marketing initiatives at MidAmerican Energy.



                                       41
<PAGE>


NON-OPERATING INCOME AND INTEREST EXPENSE

     Other, Net -

     Other, net non-operating income for the nine-month period ended September
30, 1998 includes $4 million of expense related to accounts receivables sold.
In addition, the first nine months of 1998 includes $5 million gain from the
divestment of nonregulated assets in the first quarter, including the sale of
MHC's interest in a financial management company, the sale of a commercial
office building and liquidation of a partnership interest concurrent with the
sale of its commercial property. MHC also recorded $2.1 million of income from
an equity investment in a venture capital fund.



                        LIQUIDITY AND CAPITAL RESOURCES


     MidAmerican Funding has available a variety of sources of liquidity and
capital resources, both internal and external. These resources provide funds
required for current operations, construction expenditures, dividends, debt
retirement and other capital requirements.

     As reflected on the consolidated statements of cash flows included in this
prospectus, MHC had net cash provided from operating activities of $334 million
in 1998 compared to $392 million in 1997. For the period ended September 30,
1999 MidAmerican Funding had net cash provided from operating activities of
$47.5 million.



INVESTING ACTIVITIES AND PLANS

 UTILITY CONSTRUCTION EXPENDITURES


     MidAmerican Energy's primary need for capital is utility construction
expenditures. For the period March 12, 1999 through September 30, 1999, utility
construction expenditures totaled $99 million, including capitalized interest
and Quad Cities Nuclear Station nuclear fuel purchases. All of these
expenditures were met with cash generated from utility operations, net of
dividends.

     Forecasted utility construction expenditures, including capitalized
interest, for 1999 are $179 million and $720 million for 2000 through 2003.
Capital expenditure needs are reviewed regularly by MidAmerican Energy's
management and may change significantly as a result of these reviews.
MidAmerican Energy presently expects that all utility construction expenditures
for the next five years will be met with cash generated from utility
operations, net of dividends. The actual level of cash generated from utility
operations is affected by, among other things, economic conditions in the
utility service territory, weather and federal and state regulatory actions.


 NUCLEAR DECOMMISSIONING


     Each licensee of a nuclear facility is required to provide financial
assurance for the cost of decommissioning its licensed nuclear facility. In
general, decommissioning of a nuclear facility means to safely remove the
facility from service and restore the property to a condition allowing
unrestricted use by the operator. Based on information presently available,
MidAmerican Energy expects to contribute approximately $42 million during the
period 1999 through 2003 to an external trust established for the investment of
funds for decommissioning the Quad Cities Nuclear Station. Approximately 65% of
the trust's funds are now invested in domestic corporate debt and common equity
securities. The remainder is invested in investment grade municipal and United
States Treasury bonds.

     In addition, MidAmerican Energy makes payments to Nebraska Public Power
District related to decommissioning Cooper. These payments are reflected in
other operating expenses in the consolidated statements of income included in
this prospectus. The Nebraska Public Power District estimates call for
MidAmerican Energy to pay approximately $57 million to the Nebraska Public
Power District for Cooper decommissioning during the period 1999 through 2003.
The Nebraska Public Power District invests the funds predominately in United
States Treasury bonds and other United States government securities.
Approximately 20% was invested in domestic corporate debt. MidAmerican Energy's
obligation for Cooper decommissioning may be affected by the actual plant



                                       42
<PAGE>


shutdown date and the status of the power purchase contract at that time. In
July 1997, the Nebraska Public Power District filed a lawsuit in the United
States District Court for the District of Nebraska naming MidAmerican Energy as
the defendant and seeking a declaration of MidAmerican Energy's rights and
obligations in connection with Cooper nuclear decommissioning funding.

     Cooper and Quad Cities Nuclear Station decommissioning costs charged to
Iowa customers are included in base rates, and recovery of increases in those
amounts must be sought through the normal ratemaking process. Decommissioning
costs charged to Illinois customers are recovered through a rate rider on
customer billings.


 INVESTMENTS


     MidAmerican Capital invests in a variety of marketable securities which it
holds for indefinite periods of time. In the consolidated statements of cash
flows included in this prospectus, the lines under "Purchase of Securities" and
"Proceeds from Sale of Securities" consist primarily of the gross amounts of
these activities, including realized gains and losses on investments in
marketable securities.



FINANCING ACTIVITIES, PLANS AND AVAILABILITY


 MIDAMERICAN ENERGY

     MidAmerican Energy currently has authority from the Federal Energy
Regulatory Commission to issue short-term debt in the form of commercial paper
and bank notes aggregating $400 million. As of September 30, 1999, MidAmerican
Energy had a $250 million revolving credit facility agreement and a $5 million
bank line of credit. MidAmerican Energy's commercial paper borrowings are
supported by the revolving credit facility and the line of credit. MidAmerican
Energy also has a revolving credit facility which is dedicated to providing
liquidity for its obligations under outstanding pollution control revenue bonds
that are periodically remarketed.

     In 1997, MidAmerican Energy entered into a revolving agreement, which
expires in 2002, to sell all of its right, title and interest in the majority
of its billed accounts receivable to MidAmerican Energy Funding Corporation, a
special purpose entity established to purchase accounts receivable from
MidAmerican Energy. MidAmerican Funding Corp. in turn sold receivable interests
to outside investors. In consideration for the sale, MidAmerican Energy
received $70 million in cash and the remaining balance in the form of a
subordinated note, bearing interest at 8%, from MidAmerican Funding Corp. As of
September 30, 1999, the revolving cash balance was $66 million due to a decline
during the second quarter of 1999 in accounts receivable available for sale and
the amount outstanding under the subordinated note was $28.3 million. The
agreement is structured as a true sale, as determined by Statement of Financial
Accounting Standards (SFAS) No. 125, under which the creditors of MidAmerican
Funding Corp. will be entitled to be satisfied out of the assets of MidAmerican
Funding Corp. prior to any value being returned to MidAmerican Energy or its
creditors. Therefore, the accounts receivable sold are not reflected on
MidAmerican Energy's consolidated balance sheets included in this prospectus.
As of September 30, 1999, $98.6 million of accounts receivable, net of
reserves, were sold under the agreement.

     MidAmerican Energy has authorization from the Federal Energy Regulatory
Commission to issue up to an additional $500 million in various forms of
long-term debt. MidAmerican Energy will also need authorization from the
Illinois Commerce Commission prior to issuing any securities. If 90% or more of
the proceeds from a securities issuance are used for refinancing purposes,
MidAmerican Energy need only provide the Commission with an "informational
statement" prior to the issuance which sets forth the type, amount and use of
the proceeds of the securities to be issued. If less than 90% of the proceeds
are used for refinancing, MidAmerican Energy must file a comprehensive
application seeking authorization prior to issuance. The Commission is required
to hold a hearing before issuing its authorization.

 MHC


     As of September 30, 1999, MHC had lines of credit totaling $44 million to
provide for short-term financing needs, under which no debt was outstanding.


                                       43
<PAGE>


     As of September 30, 1999, MidAmerican Capital had unsecured revolving
credit facilities in the amount of $6 million, under which no debt was
outstanding. MidAmerican Capital has $115 million of long-term debt maturities
and sinking fund requirements for 1999 through 2003 related to debt outstanding
at September 30, 1999.

     Midwest Capital currently has a $25 million line of credit with
MidAmerican Energy, of which $5 million was outstanding at September 30, 1999.



OPERATING ACTIVITIES AND OTHER MATTERS

 INDUSTRY EVOLUTION

     The utility industry continues to evolve into an increasingly competitive
environment. In virtually every region of the country, legislative and
regulatory actions are being taken which result in customers having more
choices in their energy decisions.


     In the electric industry, the traditional vertical integration of
generation, delivery and marketing is being unbundled, with the generation and
marketing functions being deregulated. For local gas distribution businesses,
the supply, local delivery and marketing functions are similarly being
separated and opened to competitors for all classes of customers. While retail
electric competition is presently not permitted in Iowa, MidAmerican Energy's
primary market, legislation to do so was introduced in the Iowa legislature in
the last session. Deregulation of the gas supply function related to small
volume customers is also being considered by the Iowa Utilities Board.
MidAmerican Energy is actively participating in the legislative and regulatory
processes shaping the new environment in which its businesses will operate.

     The generation and retail portions of MidAmerican Energy's electric
business will be most affected by competition. The introduction of competition
in the wholesale market has resulted in a proliferation of power marketers and
a substantial increase in market activity. As retail choice evolves,
competition from other traditional utilities, power marketers and
customer-owned generation could put pressure on utility margins.

     During the transition to full competition, increased volatility in the
marketplace can be expected. With the elimination of the energy adjustment
clause in Iowa, MidAmerican Energy is exposed to movements in energy prices.
Although MidAmerican Energy has sufficient low cost generation under typical
operating conditions for its retail electric needs, a loss of adequate
generation by MidAmerican Energy at a time of high market prices could subject
MidAmerican Energy to losses on its energy sales.


 LEGISLATIVE AND REGULATORY EVOLUTION


     In December 1997, the Governor of Illinois signed into law a bill to
restructure Illinois' electric utility industry and transition it to a
competitive market. Under the law, beginning October 1, 1999 larger
non-residential customers in Illinois and 33% of the remaining non-residential
Illinois customers are allowed to select their provider of electric supply
services. All other non-residential customers will have supplier choice
starting December 31, 2000. Residential customers all receive the opportunity
to select their electric supplier on May 1, 2002.

     The law required a 15% electric rate reduction for all Illinois
residential customers in 1998. To satisfy its obligation, MidAmerican Energy
received credit for its 1996 and 1997 Illinois rate reductions, totaling $15.5
million, and reduced rates an additional $0.9 million annually, effective
August 1, 1998. MidAmerican Energy is exempted from the requirement to join an
independent system operator or to form an in-state independent system operator.


     In addition, the law provides for Illinois earnings above a specified
level of return on common equity to be shared equally between customers and
MidAmerican Energy beginning in April 2000. MidAmerican Energy's return on
common equity level will be based on a rolling two-year average, with the first
determination being based on an average of 1998 and 1999. The return on common
equity level at which MidAmerican Energy will be required to share earnings is
a multi-step



                                       44
<PAGE>


calculation of average 30-year United States Treasury bond rates plus 5.50% for
1998 and 1999. Legislation passed in July 1999 increases the benchmark for 2000
through 2004 to 8.5% above the 30-year Treasury bond rate. If the resulting
average Treasury bond rate were equal to the December 1998 30-year Treasury
bond rate, the return on common equity level above which sharing must occur
would be approximately 10.6% for 1998 and 1999 and 13.6% for 2000 through 2004.
The law allows MidAmerican Energy to mitigate the sharing of earnings above the
threshold return on common equity through accelerated cost recognition that
would reduce MidAmerican Energy's earnings. MidAmerican Energy continues to
evaluate its strategy regarding the sharing mechanism.

     The law also addresses charges to customers for transition costs based on
a lost-revenue approach. These transition fees, designed to help utilities
recover stranded costs, will end December 31, 2006, subject to possible
extension. MidAmerican Energy continues its involvement in proceedings which
detail the new competitive environment and continues to evaluate the impact of
the law on its operations and the opportunities the law presents.

     In Iowa, a replacement of the prior utility property tax system, which was
supported by MidAmerican Energy, went into effect on January 1, 1999. The
replacement tax is primarily a consumption-based tax on the user of energy and
assures stability in tax collections as the industry is deregulated in Iowa.
With resolution of the utility property tax issue, MidAmerican Energy is
pursuing the adoption of electric utility industry restructuring legislation.
Progress was made during the 1999 Iowa legislative session, and MidAmerican
Energy continues to work toward adoption of new legislation in a future
session.


 RESIDENTIAL AND COMMERCIAL PILOT PROJECT


     On August 21, 1998, the Iowa Utilities Board issued an order approving
MidAmerican Energy's proposal to allow at least 15,000 Iowa families and 2,000
small businesses to have the opportunity to select among competing electricity
providers. The two-year pilot program will allow participating retail customers
in the selected test area to choose among several electricity providers,
including MidAmerican Energy, and to have that energy delivered by MidAmerican
Energy. Customer enrollment is currently allowed and the pilot may begin in
1999 should additional suppliers register. Businesses in the test area will be
eligible for the program if their annual peak demand is less than four
megawatts. New suppliers participating in the program will have to be certified
by the Iowa Utilities Board and meet specified requirements.


 ACCOUNTING EFFECTS OF INDUSTRY RESTRUCTURING


     A possible consequence of competition in the utility industry is that SFAS
71 may no longer apply. SFAS 71 sets forth accounting principles for operations
that are regulated and meet the criteria specified in SFAS 71. For operations
that meet the criteria, SFAS 71 allows, among other things, the deferral of
costs that would otherwise be expensed when incurred. A majority of MidAmerican
Energy's electric and gas utility operations currently meet the criteria
required by SFAS 71, but its applicability is periodically reexamined. On
December 16, 1997, MidAmerican Energy's generation operations serving Illinois
were no longer subject to the provisions of SFAS 71 due to passage of industry
restructuring legislation in Illinois. Thus, in 1997 MidAmerican Energy was
required to write off the regulatory assets and liabilities from its balance
sheet related to its Illinois generation operations. The net amount of these
write-offs was not material. If other portions of its utility operations no
longer meet the criteria of SFAS 71, MidAmerican Energy could be required to
write off the related regulatory assets and liabilities from its balance sheet,
and thus, a material adjustment to earnings in that period could result. As of
September 30, 1999, MidAmerican Energy had $274 million of regulatory assets on
its consolidated balance sheet included in this prospectus.


 ENERGY EFFICIENCY


     MidAmerican Energy's regulatory assets as of September 30, 1999 included
$47.9 million of deferred energy efficiency costs. Based on the current level
of recovery, MidAmerican Energy expects to recover these costs by the end of
2001. MidAmerican Energy is also allowed to recover its ongoing energy
efficiency costs on a current basis. Recovery of these costs is being collected
from customers



                                       45
<PAGE>


based on projected annual costs of $17.4 million, which may be adjusted
annually. Amortization of the deferred energy efficiency costs and current
expenditures for energy efficiency costs will be reflected in other operating
expenses over the related periods of recovery. The total of these costs for the
years 1999, 2000 and 2001 is estimated to be $43 million, $40 million and $35
million, respectively.



 RATE MATTERS: ELECTRIC



     Through several steps from mid-1997 to the end of 1998, electric prices
for Iowa industrial customers were reduced by an amount which will have a $6
million annual impact on revenues, and electric prices for Iowa commercial
customers were reduced by an amount which will have a $4 million annual impact
on revenues. The reductions were achieved through a retail access pilot
project, negotiated individual electric contracts and a $1.5 million tariffed
rate reduction for selected non-contract commercial customers.


     The negotiated electric contracts have differing terms and conditions as
well as prices. The contracts range in length from five to ten years, and some
have price renegotiation and early termination provisions exercisable by either
party. The vast majority of the contracts are for terms of seven years or less,
although some large customers have agreed to ten-year contracts. Prices are set
as fixed prices; however, many contracts allow for potential price adjustments
with respect to environmental costs, government imposed public purpose
programs, tax changes and transition costs. While the contract prices are
fixed, except for the potential adjustment elements, the costs MidAmerican
Energy incurs to fulfill these contracts will vary. On an aggregate basis the
annual revenues under contract are approximately $180 million.


     Under a 1997 pricing plan settlement agreement resulting from an Iowa
Utilities Board rate proceeding, if MidAmerican Energy's annual Iowa electric
jurisdictional return on common equity exceeds 12%, then earnings above the 12%
level will be shared equally between customers and MidAmerican Energy. If the
return on common equity exceeds 14%, then two-thirds of MidAmerican Energy's
share of those earnings above the 14% level will be used for accelerated
recovery of regulatory assets. The pricing plan settlement agreement precludes
MidAmerican Energy from filing for increased rates prior to 2001 unless the
return on common equity falls below 9%. Other parties signing the agreement are
prohibited from filing for reduced rates prior to 2001 unless the return on
common equity, after reflecting credits to customers, exceeds 14%. On April 14,
1999, the Iowa Utilities Board approved, subject to additional refund,
MidAmerican Energy's 1998 return on common equity calculation. During the
second quarter of 1999, MidAmerican Energy refunded $2.2 million to its Iowa
non-contract customers related to the return on common equity calculation for
1998. The agreement also eliminated MidAmerican Energy's energy adjustment
clause, and, as a result, the cost of fuel is not directly passed on to
customers.



 RATE MATTERS: GAS



     In October 1998, MidAmerican Energy made a filing with the Iowa Utilities
Board requesting a rate increase for its Iowa retail gas customers. An interim
rate increase of approximately $6.7 million annually was approved by the Iowa
Utilities Board on January 22, 1999, effective immediately. On April 23, 1999,
the Iowa Utilities Board issued an order approving a settlement agreement
between MidAmerican Energy, the OCA and other parties which provides for an
annual increase of $13.9 million. The new rates were implemented May 27, 1999.


     In November 1998, MidAmerican Energy filed with the South Dakota Public
Utilities Commission requesting a rate increase for its South Dakota retail gas
customers. The Commission in April 1999 approved a rate increase of $2.4
million annually, effective May 1, 1999.


     On September 1, 1999, MidAmerican Energy filed with the Illinois Commerce
Commission requesting a rate increase totaling $3.2 million annually for its
Illinois retail gas customers. An Illinois Commerce Commission decision is
anticipated prior to August 2000.



                                       46
<PAGE>

 ENVIRONMENTAL MATTERS


     The United States Environmental Protection Agency (EPA) and state
environmental agencies have determined that contaminated wastes remaining at
decommissioned manufactured gas plant facilities may pose a threat to the
public health or the environment if these contaminants are in sufficient
quantities and at sufficient concentrations as to warrant remedial action.

     MidAmerican Energy is evaluating 27 properties which were, at one time,
sites of gas manufacturing plants in which it may be a potentially responsible
party. The purpose of these evaluations is to determine whether waste materials
are present, whether the materials constitute an environmental or health risk,
and whether MidAmerican Energy has any responsibility for remedial action.
MidAmerican Energy's estimate of probable remediation costs for these sites as
of September 30, 1999 was $29 million. This estimate has been recorded as a
liability and a regulatory asset for future recovery through the regulatory
process. Refer to Note 4 of the Notes to MidAmerican Funding's Audited
Consolidated Financial Statements as of September 30, 1999, for a further
discussion of MidAmerican Energy's environmental activities related to
manufactured gas plant sites and cost recovery.

     Although the timing of potential incurred costs and recovery of costs in
rates may affect the results of operations in individual periods, management
believes that the outcome of these issues will not have a material adverse
effect on MidAmerican Energy's financial position or results of operations.

     On July 18, 1997, the EPA adopted revisions to the National Ambient Air
Quality Standards for ozone and a new standard for fine particulate matter.
Based on data to be obtained from monitors located throughout the states, the
EPA will make a determination of whether the states have any areas that do not
meet the air quality standards (i.e., areas that are classified as
nonattainment). If a state has area(s) classified as nonattainment area(s), the
state is required to submit a State Implementation Plan specifying how it will
reach attainment of the standards through emission reductions or other means.

     In May 1999, the United States District Court of Appeals for the District
of Columbia Circuit remanded the standards adopted in July 1997 back to the EPA
indicating the EPA had not expressed sufficient justification for the basis of
establishing the standards and ruling that the EPA has exceeded its
constitutionally-delegated authority in setting the standards. The EPA's appeal
of the court's ruling to the full panel of the United States District Court of
Appeals for the District of Columbia was denied. As a result of the court's
initial decision and the current status of the standards, the impact of any new
standards on MidAmerican Energy is currently unknown. If the EPA successfully
appeals the court's decision, however, and the new standards are implemented,
then MidAmerican Energy's fossil fuel generating stations may be subject to
emission reductions if the stations are located in nonattainment areas. As part
of an overall state plan to achieve attainment of the standards, MidAmerican
Energy could be required to install control equipment on its fossil fuel
generating stations or decrease the number of hours during whch these stations
operate. The degree to which MidAmerican Energy may be required to install
control equipment or decrease operating hours under a nonattainment scenario
will be determined by the state's assessment of MidAmerican Energy's relative
contribution, along with other emission sources, to the nonattainment status.
The installation of control equipment would result in increased costs to
MidAmerican Energy. A decrease in the number of hours during which the affected
stations operate would decrease the revenues of MidAmerican Energy. An increase
in costs incurred by MidAmerican Energy or a decrease in the revenues earned by
MidAmerican Energy would decrease the amount of funds MidAmerican Energy has
available to make distributions to MidAmerican Funding. This decrease would
have a corresponding decrease in the amount of funds available to MidAmerican
Funding to make payments on the securities.

     In December 1997, negotiators from more than 150 nations met in Kyoto,
Japan to negotiate an international agreement designed to address global
climate change impacts by attempting to reduce so-called greenhouse gas
emissions. Some scientists contend that these gases build up in the earth's



                                       47
<PAGE>


atmosphere and cause global temperatures to rise. The primary target of these
emissions is carbon dioxide which is formed by, among other things, the
combustion of fossil fuels. The agreement currently calls for the United States
to reduce its emissions of carbon dioxide and other greenhouse gases to 7% below
1990 levels in the 2008-2012 time frame. The United States became a signatory to
the agreement on November 12, 1998. In order for the agreement to become binding
upon the United States, ratification by the United States Senate is necessary.
The cost to the utility industry in general, and to MidAmerican Energy
specifically, of reducing its carbon dioxide emissions levels by 7% below 1990
levels would depend on available technology at the time, but could be material.


 QUAD CITIES NUCLEAR POWER STATION


     The Quad Cities Nuclear Station is operated by, and 75% owned by,
Commonwealth Edison Company. On May 6, 1999, the Nuclear Regulatory Commission
advised Commonwealth Edison that it had classified the Quad Cities Nuclear
Station in the Commission's Routine Oversight category (the best of the
Commission's three new categories) for nuclear power plants, removing the
station from the Trending (adversely) Letter status initiated in January 1998.
During the first nine months of 1999, the station capacity factor was in excess
of 93.5%.


 GENERATING CAPABILITY


     In July 1999, retail customer usage of electricity caused an hourly peak
demand of 3,833 megawatts on MidAmerican Energy's energy system. MidAmerican
Energy is interconnected with Iowa and neighboring utilities and is involved in
an electric power pooling agreement known as Mid-Continent Area Power Pool.
Each Power Pool participant is required to maintain for emergency purposes a
net generating capability reserve of at least 15% above its system peak demand.
MidAmerican Energy was able to maintain its capacity reserve requirement during
the hot weather in July 1999 and was not adversely affected by the resultant
high prices in the off-system market.

     MidAmerican Energy believes it has adequate electric capacity reserve and
continues to manage its generating resources to ensure an adequate reserve in
the future. However, significantly higher than normal temperatures during the
cooling season could cause MidAmerican Energy's reserve to fall below the 15%
minimum. If MidAmerican Energy fails to maintain the appropriate reserve,
significant penalties could be contractually imposed by the Mid-Continent Power
Pool.


ACTIVITIES REGARDING YEAR 2000 DATE ISSUES


     The following discussion of year 2000 issues describes MidAmerican
Funding's plans to address technical problems relating to calculations,
manipulations, storage and other uses of date-sensitive data which could cause
some computer-controlled systems, applications and processes to incorrectly
process critical financial and operational information, or stop processing
altogether. The discussion contains by necessity many forward-looking
statements. MidAmerican Funding wishes to avail itself of the safe harbor
provisions of the Private Securities Litigation Reform Act of 1995, and in
order to do so includes the following meaningful cautionary statements with
regard to the forward looking statements of its year 2000 plans. MidAmerican
Funding's intentions, expectations, and predictions relating to its year 2000
efforts are subject to risks and uncertainties that could cause actual results
to differ materially from those expressed in, or implied by, the
forward-looking statements. These risks and uncertainties include, among
others, the effects of weather, federal and state regulatory actions, and other
matters, many of which are beyond MidAmerican Funding's control. In addition,
MidAmerican Funding claims the full protections established by the Year 2000
Information and Readiness Disclosure Act for Year 2000 Statements and Year 2000
Readiness Disclosure. This Act does not, however, preclude third party claims
which are based on the Federal securities laws.


 PROJECT DESCRIPTION


     MidAmerican Energy has undertaken an extensive ongoing project to address
its information technology (IT) and non-IT (including embedded technology)
systems potentially affected by the year 2000 date change. MidAmerican Energy's
approach is based on a five-phase project methodology -




                                       48
<PAGE>


inventory, assessment, planning, resolution and implementation - designed to
result in the identification and evaluation of potential problems, and
remediation of MidAmerican Energy's computer-controlled systems, applications
and processes. MidAmerican Energy generally defines the five phases as follows:

     1. Inventory Phase - The purpose of the inventory phase is to identify and
document computer-controlled systems, applications and processes used by
MidAmerican Energy that may have a date-sensitive function.

     2. Assessment Phase - The purpose of the assessment phase is to collect
information about inventoried systems, including the business and technical
context in which individual systems operate, to make an informed judgment
concerning an appropriate plan to mitigate year 2000 related risks.

     3. Planning Phase - The purpose of the planning phase is to develop
strategic and tactical plans for systems that require replacement, repairs,
upgrades or other appropriate actions (collectively referred to as "remedial
actions").

     4. Resolution Phase - The purpose of the resolution phase is to execute
the plan developed during the preceding phases. Testing of systems and/or
components of systems, as well as any preceding or subsequent remedial action,
is commenced during this phase.

     5. Implementation Phase - The purpose of the implementation phase is to
examine the systems to determine whether they will function adequately in a
production environment and to perform follow-up administrative tasks as
required to develop appropriate documentation in support of year 2000
readiness.

     MidAmerican Energy classifies all systems ranging from low- to
high-priority based on their importance to carrying out MidAmerican Energy's
business mission. System priority is based on potential impacts resulting from
year 2000 problems on public and employee safety, prolonged and widespread
service outages, long-term shareholder value, and ability to comply with
regulatory requirements. In the case of low-priority systems, year 2000
readiness may be delayed beyond January 1, 2000, or perhaps indefinitely.
MidAmerican Energy plans to use the last two months of 1999 to perform
post-implementation testing, address selected lower priority systems and
conduct preparedness exercises.

     Vendors, customers and other third parties may affect MidAmerican Energy's
ability to achieve year 2000 readiness. Because service reliability and
financial stability are dependent on MidAmerican Energy's supply chain, a
concerted effort is being made to investigate important third parties to assess
their ability to continue to supply products or services to, or purchase
products or services from, MidAmerican Energy.


 STATE OF READINESS


     Due to factors including the overlapping nature of the project phases and
the varying degree of complexity of the computer-controlled systems,
applications and processes being addressed, it is difficult to accurately
determine the status of completion of a particular phase of the project at any
given point in time. MidAmerican Energy uses three methods to measure the
status of project completion:

   1. As an entity with public utility operations, MidAmerican Energy must
      comply with the year 2000 regulatory requirements imposed by the North
      American Electric Reliability Council. Council reporting data is limited
      primarily to systems that are directly associated with transmission grid
      stability. The transmission grid consists of the interconnected
      transmission systems of North American utilities. Reporting categories
      include nuclear generation, non-nuclear generation, Energy Management
      Systems and Supervisory Control and Data Acquisition systems,
      telecommunications systems, substation controls and system protection,
      and IT business information systems. MidAmerican Energy reported in its
      July compliance filing with the Council that it is "100% Y2K Ready" on
      systems considered mission-critical by the Council definition. The
      Council defines "100% Y2K Ready" to mean that the primary





                                       49
<PAGE>



      function of a system or component will continue to operate as designed
      irrespective of whether or not a secondary or tertiary date function
      operates. The Council defines "mission-critical systems" to mean those
      systems directly associated with transmission grid stability that could
      cause or perpetuate a system wide instability or have a significant effect
      on the transmission grid.

   2. A "checklist" approach is used to monitor the completion status of each
      system that is unique to a given organizational group. For example,
      identical substation meters may be located in several individual
      substations, but the meter is counted as only one system. All systems are
      viewed as equivalent, regardless of priority, in the checklist approach.
      Systems are categorized as complete or not complete, without regard to
      percentage of completion of the system in total or percentage of
      completion of any particular phase of the project. As of September 30,
      1999, there were 5,554 separate systems in MidAmerican Energy's
      inventory. Of these, over 99% had been completed.

   3. MidAmerican Energy's internally developed measure is more sensitive than
      the methods discussed above and is based on business risk/priority,
      weighted tasks and weighted phases. Only high- and medium-risk/priority
      systems are included in the status of completion calculation. The data
      related to systems that could impact grid stability pertains only to
      those systems that directly affect MidAmerican Energy's customers. Also,
      progress toward completion is measured. As of September 30, 1999,
      MidAmerican Energy as a whole is generally in the resolution phase.
      Percentage of completion for six areas of business operations is as
      follows:


      A. IT - Applications: 95-100% complete
      B. IT - Operations & Infrastructure: 95-100% complete
      C. Generation: 95-100% complete
      D. Energy Delivery: 95-100% complete
      E. Retail: 95-100% complete
      F. Corporate Services (excluding IT): 95-100% complete


     The investigation of supply chain issues consists of documenting the
nature of business relationships in correspondence, surveys and meetings with
third parties and making determinations regarding their year 2000 readiness
status based on the responses received. MidAmerican Energy has initiated
contact with vendors and business partners it considers to represent a
significant financial or operational risk if they were to experience year 2000
problems. In addition, interconnected utilities and wholesale customers, as
well as high-volume retail customers, have been contacted for the purpose of
reviewing the status of their year 2000 readiness efforts. To date, information
made available to MidAmerican Energy has not been uniform in terms of quality
and quantity. Although none of the information has suggested that the year 2000
readiness efforts of these vendors, business partners and customers have been
inadequate, MidAmerican Energy intends to maintain ongoing communications with
some third parties through the few months of 1999. MidAmerican Energy, will
also continue monitoring information provided by vendors regarding year 2000
readiness about specific systems or components supplied by these vendors for
use by MidAmerican Energy, but on which MidAmerican Energy cannot perform its
own year 2000 readiness testing.


 COSTS


     As of September 30, 1999 approximately $10.2 million in operating expenses
have been incurred to carry out year 2000 activities. It is anticipated that up
to $2.8 million in additional operating expenses and capital costs will need to
be incurred to complete the project. Although additional unforeseen costs may
be incurred, at this time MidAmerican Energy has not become aware of any
material costs which may arise in order to achieve year 2000 readiness. Future
progress toward achievement of year 2000 readiness could change this outlook.

     MidAmerican Energy has renovated or replaced several high-priority systems
(e.g., management information, materials management information, work
management information, customer service,




                                       50
<PAGE>

electric outage management, meter control and inventory, and others) to gain
enhanced functionalities. For example, the development and installation of a new
customer service system and related applications was an outcome of the merger
which created MidAmerican Energy in July of 1995. Although potential year 2000
problems existing in the predecessor companies' customer service system products
were recognized, the decision to implement the new customer service system was
primarily in response to integration difficulties and the need for additional
application functionalities. The costs of these renovations and replacements are
not reported in this discussion as their development and installation was not
driven by year 2000 concerns.


 CONTINGENCY PLANS


     A contingency plan identifying credible worst-case scenarios has been
developed. The contingency plan is comprised of both mitigation and recovery
aspects. Mitigation entails planning to reduce the impact of unresolved year
2000 problems, and recovery entails planning to restore services in the event
that year 2000 problems occur. MidAmerican Energy's contingency plan has been
reviewed by senior management. Although the plan is substantially complete, it
will be refined throughout the remainder of the year based on results of
contingency planning drills and changes in circumstances.

     Although a number of factors come into play in defining reasonably likely
worst case scenarios, the loss of voice and data communications, volatile load
patterns, and inability to control generation and/or return generation units to
service are viewed as the most serious threats. The relative seriousness of
these threats is based on recognition that the occurrence of any of these types
of problems could have an immediate and significant effect on service
reliability and financial performance.

     MidAmerican Energy participated in contingency planning drills coordinated
by the North American Electric Reliability Council on April 9, 1999 and
September 8-9, 1999. The drills focused on managing problems resulting from a
simulated partial loss of voice and data communications services. The drills
demonstrated that MidAmerican Energy would be able to maintain its voice and
data communications through the efficient use of its backup systems.


 RISKS


     Despite the comprehensive nature of MidAmerican Energy's year 2000 project
and the results the project is designed to produce, MidAmerican Energy may
experience random, widespread and simultaneous failures in its generation,
distribution and other computer-controlled systems during year 2000 transition
periods. Contingency plans for any known or reasonably anticipated risk of
interruption to the generation or distribution of energy are being developed to
plan for resources needed to be put in place to reduce the potential outage
period to a minimum. Although the impact on future operations and revenues is
unknown, failure of MidAmerican Energy's systems to perform because of year
2000 implications could result in operating problems and costs material to
MidAmerican Energy.

     Although management believes the project will be completed sufficiently in
advance of January 1, 2000, unforeseen and other factors could cause delays in
the project, the results of which may have a material effect on MidAmerican
Energy's results of operations. In addition, there is no assurance that
MidAmerican Energy will not be affected by year 2000 problems experienced by
third parties.

ACCOUNTING ISSUES


     In June 1998, the Financial Accounting Standards Board (FASB) issued SFAS
133, "Accounting for Derivative Instruments and Hedging Activities", which was
delayed by SFAS 137 and is effective for fiscal years beginning after June 15,
2000. SFAS 133 requires an entity to recognize all of its derivatives as either
assets or liabilities in its statement of financial position and measure those
instruments at fair value. MidAmerican Funding is in the process of evaluating
the impact of this accounting standard.


                                       51
<PAGE>

           QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

     MidAmerican Funding is exposed to market risk, including changes in the
market price of commodities. To manage the price volatility relating to these
exposures, MidAmerican Funding enters into various financial derivative
instruments. A risk management committee governs the overall direction,
structure, conduct and control of MidAmerican Funding's risk management
activities, including the use of financial derivative instruments.
Responsibilities of the risk management committee include authorization and
communication of risk management policies and procedures, strategic hedging
program guidelines, appropriate market and credit risk limits, and appropriate
systems for recording, monitoring and reporting the results of transactional
and risk management activities.

     MidAmerican Funding uses hedge accounting for commodity-related instruments
pertaining to its natural gas purchasing operations.


COMMODITY PRICE RISK


     Regulated Natural Gas Operations -

     Under the current regulatory framework, MidAmerican Funding is allowed to
recover in revenues the cost of gas sold from most of its regulated gas
customers through a purchased gas adjustment clause. MidAmerican Funding derived
approximately 94% of its regulated gas revenues from these customers in 1998.
Because the majority of MidAmerican Funding's firm natural gas supply contracts
contain pricing provisions based on a daily or monthly market index,
MidAmerican Funding's regulated gas customers, although ensured of the
availability of gas supplies, retain the risk associated with market price
volatility.

     MidAmerican Funding enters into natural gas futures and swap agreements to
mitigate a portion of the market risk retained by its regulated gas customers
through the purchase gas adjustment clause. These financial derivative
activities are recorded as hedge accounting transactions, with net amounts
exchanged or accrued under swap agreements and realized gains or losses on
futures contracts included in the cost of gas sold and recovered in revenues
from regulated gas customers. At December 31, 1998, MidAmerican Funding had
entered into the following financial derivative instruments for regulated
operations:



<TABLE>
<S>                                                              <C>
Futures Contracts:
   Net Contract Volumes- Long (Short) ........................   (240,000) MMBtu
   Unrealized Gain (Loss) at 12/31/98 (in thousands) .........   $(1,843)
Swap Contracts:
   Contract Volumes ..........................................   7,200,000 MMBtu
   Unrealized Gain (Loss) at 12/31/98 (in thousands) .........   $225
</TABLE>


     A $0.05 increase in underlying natural gas prices would increase
unrealized losses on the above futures contracts by approximately $12,000 and
would increase unrealized gains on the above swap contracts by approximately
$360,000.

     Nonregulated Natural Gas Operations -

     MidAmerican Funding also derives revenues from nonregulated sales of
natural gas. Pricing provisions are individually negotiated with these
customers and may include fixed prices or prices based on a daily or monthly
market index. MidAmerican Funding enters into natural gas futures and swap
agreements to offset the financial impact of variations in natural gas
commodity prices for physical delivery to non-regulated customers. These
financial derivative activities are recorded as hedge accounting transactions,
with net amounts exchanged or accrued under swap agreements and realized gains
or losses on futures contracts included in the cost of gas sold. At December
31, 1998,



                                       52
<PAGE>



MidAmerican Funding had entered into the following financial derivative
instruments for non-regulated operations:



<TABLE>
<S>                                                              <C>
Futures Contracts:
   Net Contract Volumes- Long (Short) ........................   (110,000) MMBtu
   Unrealized Gain (Loss) at 12/31/98 (in thousands) .........   $28
Swap Contracts:
   Contract Volumes ..........................................   9,122,181 MMBtu
   Unrealized Gain (Loss) at 12/31/98 (in thousands) .........   $(3,121)
</TABLE>



     A $0.05 increase in underlying natural gas prices would decrease
unrealized gains on the above futures contracts by approximately $6,000 and
would decrease unrealized losses on the above swap contracts by approximately
$456,000. Unrealized gains and losses on financial derivatives entered into for
nonregulated operations have little ultimate impact on MidAmerican Funding's
earnings and cash flow as these amounts are offset by corresponding changes in
the theoretical value of underlying contracts for physical delivery of natural
gas to nonregulated customers.

     1997 Total Natural Gas Operations -

     At December 31, 1997, MidAmerican Funding had entered into the following
financial derivative instruments for natural gas operations:



<TABLE>
<S>                                                              <C>
Futures Contracts:
   Net Contract Volumes- Long (Short) ........................   2,000,000 MMBtu
   Unrealized Gain (Loss) at 12/31/97 (in thousands) .........   $(386)
Swap Contracts:
   Contract Volumes ..........................................   6,968,807 MMBtu
   Unrealized Gain (Loss) at 12/31/97 (in thousands) .........   $(885)
</TABLE>



INTEREST RATE RISK

     MidAmerican Funding is exposed to market value risk from changes in
interest rates on its preferred stock investments. MidAmerican Funding reviews
the interest rate sensitivity of these securities and purchases put options and
enters into "short" positions in futures contracts on United States Treasury
securities for other than trading purposes in order to reduce related interest
rate risk. MidAmerican Funding's intent is to manage the risk arising from
changes in the general level of interest rates with a change in market value of
the hedging instruments. MidAmerican Funding does not purchase or sell hedging
instruments for speculative purposes.

     The following table demonstrates the impact of varying interest rate
changes to the market value at December 31, 1998:


<TABLE>
<CAPTION>
                              PREFERRED      FUTURES AND                      CHANGE IN MARKET
                            STOCK MARKET   OPTIONS MARKET   TOTAL PORTFOLIO    VALUE OF TOTAL
                                VALUE           VALUE         MARKET VALUE       PORTFOLIO
                           -------------- ---------------- ----------------- -----------------
                                                  (amounts in millions)
    <S>                      <C>              <C>             <C>                <C>
     Interest Rate Change:
     200 basis pt decrease    $  150.8         $  --           $  150.8           $  10.6
     100 basis pt decrease       144.4           0.1              144.5               4.3
     Current interest rates      137.3           2.9              140.2                --
     100 basis pt increase       129.2          10.0              139.2             ( 1.0)
     200 basis pt increase       120.9          17.3              138.2             ( 2.0)
</TABLE>



The number of hedging instrument contracts entered into, or their notional
amount, is dependent on, among other things, the duration of the portfolio,
specific call provisions of each fixed rate preferred stock, the slope of the
Treasury yield curve, the expected volatility of Treasury yields and the cost
of



                                       53
<PAGE>


using futures and/or options. The notional amount of MidAmerican Funding's
hedging instruments at December 31, 1998 and 1997, respectively are set forth
in the following table:


<TABLE>
<CAPTION>
                                       1998                            1997
                           -----------------------------   ----------------------------
                            CONTRACTS     NOTIONAL AMT.     CONTRACTS     NOTIONAL AMT.
                           -----------   ---------------   -----------   --------------
    <S>                       <C>           <C>               <C>          <C>
     Put Options               697           $89,064           815          $ 98,182
     Futures Contracts          33             4,217           142            17,107
                               ---           -------           ---          --------
     Total                     730           $93,281           957          $115,289
                               ===           =======           ===          ========
</TABLE>


The notional amounts of these hedging instruments do not represent the amounts
exchanged by the parties and are not a measure of MidAmerican Funding's
financial exposure through its use of these hedging instruments. MidAmerican
Funding is exposed only to the initial purchase price of the put options and to
changes in the market value of the futures contracts.



                                       54
<PAGE>

          OUR BUSINESS AND THE BUSINESS OF MHC AND MIDAMERICAN ENERGY


OUR BUSINESS


     We were formed as an Iowa limited liability company on March 9, 1999 to
issue the initial securities and facilitate MidAmerican Holdings' acquisition
of MHC. MidAmerican Holdings is our sole member. We currently own all of the
outstanding common stock of MHC. We do not engage in any business other than
activities associated with the issuance of the securities and the ownership of
MHC.


THE BUSINESS OF MHC

     MHC is an exempt public utility holding company headquartered in Des
Moines, Iowa, and incorporated in the State of Iowa. As an exempt public
utility holding company, MHC is exempt from regulation by the securities and
Exchange Commission as a registered holding company under the Public Utility
Holding Company Act of 1935, as amended, except for the acquisition of utility
companies operating in states other than Iowa. As a holding company, MHC is
able to segregate its regulated utility operations from its nonregulated
operations which is beneficial from both financial and regulatory perspectives.
This type of structure also provides flexibility with respect to the
development of the nonregulated operations. While there are additional
administrative costs incurred by a holding company structure, we believe the
benefits described above are greater than these costs.

     MHC's interests include:

      o  100% of the common stock of MidAmerican Energy;

      o  100% of the common stock of MidAmerican Capital;

      o  100% of the common stock of Midwest Capital; and

      o  100% of the common stock of MidAmerican Services.


     MidAmerican Energy is primarily engaged in the business of generating,
transmitting, distributing and selling electricity and distributing, selling
and transporting natural gas. MidAmerican Capital manages marketable securities
and passive investment activities, nonregulated wholesale and retail natural
gas businesses, security services and other energy-related, nonregulated
activities. Midwest Capital functions as a regional business development
company in MidAmerican Energy's service territory. MidAmerican Services, which
was formed in April 22, 1997, provides comprehensive energy services to
utilities and other companies.

     Prior to the initial public offering described below, MidAmerican
Holdings' real estate brokerage and related services were conducted through
MHC's subsidiary, MidAmerican Realty Services. On October 14, 1999,
HomeServices.Com, the successor to MidAmerican Realty, sold 35% of its common
stock in an initial public offering. The remaining 65% is owned by MidAmerican
Holdings.


     For the nine months ended September 30, 1999, 96% of MHC's operating
revenues, excluding revenues from MidAmerican Realty Services, were from
MidAmerican Energy, 4% were from MidAmerican Capital and less than 1% were from
Midwest Capital. For the year ended December 31, 1998, 95% of MHC's operating
revenues, excluding revenues from MidAmerican Realty Services, were from
MidAmerican Energy, 5% were from MidAmerican Capital and less than 1% were from
Midwest Capital.



THE BUSINESS OF MIDAMERICAN ENERGY

 OVERVIEW OF MIDAMERICAN ENERGY'S BUSINESS

     Currently, most of MidAmerican Energy's business is conducted in a
rate-regulated environment and accordingly, many of its decisions as to the
source and use of resources and other strategic matters are evaluated from a
utility business perspective. However, beginning January 1, 1998, MidAmerican
Energy began managing its operations as four distinct business units:
generation, transmission, energy


                                       55
<PAGE>

delivery and retail. Under this corporate framework, MidAmerican Energy
believes that its preparations for, and opportunities to succeed in, the future
electric and gas energy environment will be enhanced. With the establishment of
these four business units, MidAmerican Energy believes that it is able to focus
on the specific needs and anticipated risks and opportunities of its major
business units in a more flexible manner. Some administrative functions are
handled by a corporate services group which supports all of the business units.

     Although specific functions may be moved between business units as future
circumstances warrant, the principal focus of each business unit has been
established:


    o  Generation--Significant functions of the generation business unit
       include the production and purchase of energy and the sale of wholesale
       energy.

    o  Transmission--The transmission business unit coordinates all activities
       related to MidAmerican Energy's transmission facilities, including
       monitoring access to and assuring the reliability of the transmission
       system.

    o  Energy Delivery--Energy delivery includes the distribution of
       electricity and natural gas to end-users and related activities.

    o  Retail--Retail includes marketing, customer service and related
       functions for core and complementary products and services.


 ELECTRICITY AND GAS DISTRIBUTION AND SALES

     MidAmerican Energy distributes electricity in Council Bluffs, Des Moines,
Fort Dodge, Iowa City, Sioux City and Waterloo, Iowa, the Quad Cities
(Davenport and Bettendorf, Iowa and Rock Island, Moline and East Moline,
Illinois) and a number of adjacent communities and areas. MidAmerican Energy
distributes natural gas in Cedar Rapids, Des Moines, Fort Dodge, Iowa City,
Sioux City and Waterloo, Iowa, the Quad Cities, Sioux Falls, South Dakota, and
a number of adjacent communities and areas. As of September 30, 1999,
MidAmerican Energy had approximately 655,100 retail electric customers and
627,700 retail natural gas customers.

     In addition to retail sales, MidAmerican Energy delivers electricity to
other utilities and municipalities who distribute it to end-use customers.
These sales are referred to as sales for resale. MidAmerican Energy also
transports natural gas, for a fee, through its distribution system for large
customers who have independently secured their own supply of natural gas.

     MidAmerican Energy's electric and gas operations are conducted under
franchises, certificates, permits and licenses obtained from state and local
authorities. The franchises, with various expiration dates, are typically for
25-year terms.

     MidAmerican Energy has a residential, agricultural, commercial and
diversified industrial customer group in which no single industry or customer
accounted for more than 3% of its total 1998 electric operating revenues or 3%
of its total 1998 gas operating margin. Among the primary industries served by
MidAmerican Energy are those which are concerned with the manufacturing,
processing and fabrication of food products, primary metals, real estate, farm
and other non-electrical machinery, and cement and gypsum products.

     For the year ended December 31, 1998, MidAmerican Energy derived
approximately 69% of its gross operating revenues from its regulated electric
business and 25% from its regulated gas business. For 1997 and 1996, the
corresponding percentages were 65% electric and 31% gas, and 66% electric and
32% gas, respectively.

     MidAmerican Energy's historical electric sales by customer class as a
percentage of total electric sales and MidAmerican Energy's retail electric
sales data by state as a percentage of total retail electric sales are each
shown below:


                                       56
<PAGE>

         TOTAL ELECTRIC SALES OF MIDAMERICAN ENERGY BY CUSTOMER CLASS

<TABLE>
<CAPTION>
                                       1998         1997         1996
                                    ----------   ----------   ----------
<S>                                   <C>          <C>          <C>
Residential ....................       22.2%        20.9%        21.1%
Small General Service ..........       17.5         16.5         16.2
Large General Service ..........       28.1         27.4         27.6
Other ..........................        4.4          4.4          4.5
Sales for Resale ...............       27.8         30.8         30.6
                                      -----        -----        -----
 Total .........................      100.0%       100.0%       100.0%
                                      =====        =====        =====
</TABLE>

             RETAIL ELECTRIC SALES OF MIDAMERICAN ENERGY BY STATE

<TABLE>
<CAPTION>
                              1998         1997         1996
                           ----------   ----------   ----------
<S>                          <C>          <C>          <C>
Iowa ..................       88.4%        88.6%        88.7%
Illinois ..............       10.9         10.7         10.6
South Dakota ..........        0.7          0.7          0.7
                             -----        -----        -----
 Total ................      100.0%       100.0%       100.0%
                             =====        =====        =====
</TABLE>


     In an Iowa pricing settlement approved in 1997 by the Iowa Utilities
Board, MidAmerican Energy was given permission to negotiate individual
contracts with its industrial and commercial electric customers. The negotiated
contracts have differing terms and conditions as well as prices. The contracts
range in length from five to ten years, and some have price renegotiation and
early termination provisions exercisable by either party. A vast majority of
the contracts are for terms of seven years or less, although some large
customers have agreed to 10-year contracts. Prices are set as fixed prices;
however, many contracts allow for potential price adjustments with respect to
environmental costs, government imposed public purpose programs, tax changes
and transition costs. While the contract prices are fixed, except for the
potential adjustment elements, the costs MidAmerican Energy incurs to fulfill
these contracts will vary. MidAmerican Energy presently intends to manage this
risk through hedging and other similar arrangements. On an aggregate basis, the
annual revenues under these contracts are approximately $180,000,000.

     In addition, MidAmerican Energy is precluded by the 1997 settlement
agreement from filing for an increase in its Iowa electric rates prior to 2001,
unless its annual return on common equity falls below 9%. Likewise, the other
parties to the agreement, including the Office of the Consumer Advocate, are
prohibited from seeking a reduction in MidAmerican Energy's electric rates
prior to 2001, unless the return on common equity, adjusted for the equal
sharing between shareholders and customers of earnings above a 12% return on
common equity, exceeds 14%.

     Historical gas sales, excluding transportation throughput, by customer
class as a percentage of total gas sales and by state as a percentage of total
retail gas sales are shown below:

       TOTAL REGULATED GAS SALES OF MIDAMERICAN ENERGY BY CUSTOMER CLASS

<TABLE>
<CAPTION>
                                            1998         1997         1996
                                         ----------   ----------   ----------
<S>                                        <C>          <C>          <C>
Residential .........................       59.9%        60.8%        61.1%
Small General Service ...............       32.1         33.1         33.3
Large General Service ...............        3.7          4.2          4.6
Sales for Resale and Other ..........        4.3          1.9          1.0
                                           -----        -----        -----
 Total ..............................      100.0%       100.0%       100.0%
                                           =====        =====        =====
</TABLE>

                                       57
<PAGE>

                RETAIL GAS SALES OF MIDAMERICAN ENERGY BY STATE


<TABLE>
<CAPTION>
                              1998         1997         1996
                           ----------   ----------   ----------
<S>                          <C>          <C>          <C>
Iowa ..................       79.0%        79.1%        78.0%
Illinois ..............       10.2         10.4         11.0
South Dakota ..........       10.1          9.8         10.3
Nebraska ..............        0.7          0.7          0.7
                             -----        -----        -----
 Total ................      100.0%       100.0%       100.0%
                             =====        =====        =====
</TABLE>

     There are seasonal variations in MidAmerican Energy's electric and gas
businesses which are principally related to the use of energy for air
conditioning and heating. In 1998, 40% of MidAmerican Energy's electric
revenues were reported in the months of June, July, August and September,
reflecting the use of electricity for cooling, and 54% of MidAmerican Energy's
gas revenues were reported in the months of January, February, March and
December, reflecting the use of gas for heating.


 MIDAMERICAN ENERGY'S ELECTRIC SYSTEM


     The annual hourly peak demand on MidAmerican Energy's electric system
occurs principally as a result of air conditioning use during the cooling
season. In July 1999, MidAmerican Energy recorded an hourly peak demand of
3,833 megawatts, which is 190 megawatts more than MidAmerican Energy's previous
record hourly peak of 3,643 megawatts set in 1998.



     MidAmerican Energy's accredited 1998 summer net generating capability was
4,425 megawatts. Accredited net generating capability represents the amount of
MidAmerican Energy-owned generation or generation under power purchase
contracts available to meet the requirements of MidAmerican Energy's electric
system, net of the effect of participation purchases and sales. The net
generating capability at any time may be lower than it would otherwise be due
to regulatory restrictions, fuel restrictions and generating units being
temporarily out of service for inspection, maintenance, refueling or
modifications.


     MidAmerican Energy is interconnected with Iowa utilities and utilities in
neighboring states and is involved in an electric power pooling agreement known
as the Mid-Continent Power Pool. The Power Pool is a voluntary association of
electric utilities doing business in Iowa, Minnesota, Nebraska and North Dakota
and portions of Montana, South Dakota and Wisconsin and the Canadian provinces
of Saskatchewan and Manitoba. Its membership also includes power marketers,
regulatory agencies and independent power producers. The Power Pool facilitates
operation of the regional transmission system, serves as a power and energy
market clearing house and is responsible for the safety and reliability of the
bulk electric system.


     Each Power Pool participant is required to maintain for emergency purposes
a net generating capability reserve of at least 15% above its system peak
demand. If a participant's capability reserve falls below the 15% minimum,
significant penalties could be contractually imposed by the Power Pool.
MidAmerican's reserve margin for 1998 was approximately 20%.



 THE NET GENERATING CAPACITY OWNED BY MIDAMERICAN ENERGY


     The table below sets forth the owned net operating capacity of MidAmerican
Energy's power plants as of September 30, 1999. It operates all of these plants
other than those indicated with an asterisk.


                                       58
<PAGE>



<TABLE>
<CAPTION>
                                                                          Net
                                                      Ownership     Capacity Owned
                                                     -----------   ----------------
<S>                                                     <C>         <C>
Council Bluffs Energy Center units 1 & 2 .........       100%        131 megawatts
Council Bluffs Energy Center unit 3 ..............        79%        534 megawatts
Louisa Generation Station ........................        88%        616 megawatts
Neal Generation Station units 1 & 2 ..............       100%        435 megawatts
Neal Generation Station unit 3 ...................        72%        371 megawatts
Neal Generation Station unit 4 ...................        41%        253 megawatts
Ottumwa Generation Station* ......................        52%        372 megawatts
Quad Cities Nuclear Station units 1 & 2* .........        25%        383 megawatts
Riverside Generation Station .....................       100%        135 megawatts
Combustion Turbines ..............................       100%        758 megawatts
Moline Water Power ...............................       100%          3 megawatts
                                                                   ----------------
 Total Net Generating Capacity Owned .............                 3,996 megawatts
                                                                   ================
</TABLE>


ENVIRONMENTAL MATTERS


     For information relating to MidAmerican Energy's environmental matters,
reference is made to Note B to our consolidated financial statements starting on
page F-43 of this prospectus.







                                       59
<PAGE>

LITIGATION


 COOPER LITIGATION

     MidAmerican Energy purchases one-half of the output from the Cooper
Nuclear Station, a 773 megawatt nuclear generating plant, pursuant to a long
term power purchase agreement with the Nebraska Public Power District which
expires in 2004. Cooper represents approximately 16% of the total generating
capacity available to MidAmerican Energy and provided approximately 14% of the
energy delivered to MidAmerican Energy's customers for the nine month period
ending September 30, 1999. On July 23, 1997, the Nebraska Public Power District
filed a complaint, in the United States District Court for the District of
Nebraska, naming MidAmerican Energy as the defendant and seeking declaratory
judgment as to three issues under the parties' long-term power purchase
agreement. More specifically, the Nebraska Public Power District sought a
declaratory judgment in the following respects:

   (1)   that MidAmerican Energy is obligated to pay 50% of all costs and
         expenses associated with decommissioning Cooper, and that in the event
         the Nebraska Public Power District continues to operate Cooper after
         expiration of the power purchase agreement (September 2004),
         MidAmerican Energy is not entitled to reimbursement of any
         decommissioning funds it has paid to date or will pay in the future;

   (2)   that the current method of allocating transition costs as part of the
         decommissioning cost is proper under the power purchase agreement; and


   (3)   that the current method of investing decommissioning funds is proper
         under the power purchase agreement.

     MidAmerican Energy filed its answer and contingent counterclaims. The
contingent counterclaims filed by MidAmerican Energy are generally as follows:

   (1)   that MidAmerican has no duty under the power purchase agreement to
         reimburse or pay 50% of the decommissioning costs unless conditions to
         reimbursement occur;

   (2)   that the Nebraska Public Power District has the duty to repay all
         amounts that MidAmerican Energy has prefunded for decommissioning in
         the event the Nebraska Public Power District operates the plant after
         the term of the power purchase agreement;

   (3)   that the Nebraska Public Power District is equitably estopped from
         continuing to operate the plant after the term of the power purchase
         agreement;

   (4)   that the Nebraska Public Power District has granted MidAmerican
         Energy an option to continue taking 50% of the power from the plant;

   (5)   that the term "monthly power costs" does not include costs and
         expenses associated with decommissioning the plant;

   (6)   that MidAmerican Energy has no duty to pay for nuclear fuel,
         operation and maintenance projects or capital improvements that have
         useful lives after the term of the power purchase agreement;

   (7)   that transition costs are not included in any decommissioning costs
         and expenses;

   (8)   that the Nebraska Public Power District has breached its duty to
         MidAmerican Energy in making investments of decommissioning funds;

   (9)   that reserves in named accounts are excessive and should be refunded
         to MidAmerican Energy; and

   (10)  that the Nebraska Public Power District must credit MidAmerican
         Energy for payments by MidAmerican for low-level radioactive waste
         disposal.

     On October 6, 1999, the court rendered summary judgment for the Nebraska
Public Power District on the above-mentioned issue concerning liability for
decommissioning (issue one in the first



                                       60
<PAGE>


paragraph above) and the related contingent counterclaims filed by MidAmerican
Energy (issues one, two, three and five in the second paragraph above). The
court referred all remaining issues in the case to mediation, and cancelled the
November 1999 trial date. MidAmerican Energy has appealed the court's summary
judgment ruling and will participate in mediation in an attempt to resolve the
remaining issues. MidAmerican Energy and the Nebraska Public Power District are
currently involved in discovery.

     The issues raised by the Nebraska Public Power District reflect the
current practices between it and MidAmerican Energy with respect to the Cooper
power purchase agreement. Accordingly, we do not expect that MidAmerican Energy
would incur any material costs in excess of those currently incurred under the
power purchase agreement if the Nebraska Public Power District were to prevail
on all of its claims.


 NORTH STAR STEEL COMPANY

     On December 8, 1997, North Star Steel Company, a MidAmerican Energy
electric retail customer, filed a complaint in the United States District Court
for the Southern District of Iowa naming MHC and MidAmerican Energy as
defendants. The complaint alleged that MidAmerican Energy's refusal to allow
North Star to obtain retail electric service from an unspecified alternative
energy company amounted to a violation of federal antitrust laws. North Star
sought to recover an unspecified level of damages, and to require MidAmerican
Energy to provide retail energy delivery service so that North Star could
obtain electricity from an unnamed supplier. On June 23, 1998, the court issued
an order granting summary judgment in favor of MidAmerican Energy. On July 20,
1998, North Star appealed that decision to the United States Court of Appeals
for the Eighth Circuit. On July 7, 1999, the Court of Appeals affirmed the
District Court grant of summary judgment in favor of MidAmerican Energy. On
October 5, 1999, North Star filed a petition for a writ of certiorari seeking
to have the United States Supreme Court agree to review a decision by the Court
of Appeals which had upheld a ruling by the District Court granting summary
judgment in favor of MidAmerican Energy. On December 6, 1999, the United States
Supreme Court denied the writ of certiorari requested by North Star, thus
concluding this litigation.



                                       61
<PAGE>

                                  MANAGEMENT


OUR BOARD OF MANAGERS AND EXECUTIVE OFFICERS

     Below are our current managers and executive officers and their positions
with us:

<TABLE>
<CAPTION>
 NAME                                   POSITION
 ----                                   --------
<S>                               <C>
 David L. Sokol .................. Chairman, Chief Executive Officer and Manager
 Gregory E. Abel ................. President and Chief Operating Officer
 Patrick J. Goodman .............. Vice President and Treasurer
 Steven A. McArthur .............. Vice President, Secretary and Manager
 John A. Rasmussen, Jr. .......... Vice President and General Counsel
 Delbert D. Weber ................ Independent Manager
</TABLE>

     DAVID L. SOKOL, 42, has been our Chairman and Chief Executive Officer and
Chairman of our Board of Managers since our formation in March 1999. Mr. Sokol
has been Chairman of MidAmerican Holdings since May 1994 and Chief Executive
Officer of MidAmerican Holdings since April 1993. He has served as a director
of MidAmerican Holdings since 1991. From January 1992 until October 1992, Mr.
Sokol was Chairman, Chief Executive Officer, President and a Director of JWP,
Inc. From November 1990 until February 1991, Mr. Sokol was the President and
Chief Executive Officer of Kiewit Energy Company.

     GREGORY E. ABEL, 36, has been our President and Chief Operating Officer
since our formation in March 1999. Mr. Abel joined MidAmerican Holdings in
1992. At MidAmerican Holdings he has held various executive positions including
responsibility for engineering, construction, accounting and various
administrative functions. Mr. Abel is a Chartered Accountant and from 1984 to
1992 was employed by Price Waterhouse in San Francisco, where he was
responsible for clients in the energy industry.


     PATRICK J. GOODMAN, 33, has been our Vice President and Treasurer since
August 1999. Mr. Goodman is also Senior Vice President and Chief Financial
Officer of MidAmerican Holdings. Prior to joining MidAmerican Holdings in 1995,
for more than five years prior to 1995 Mr. Goodman was a financial manager for
National Indemnity Company and a senior associate at PricewaterhouseCoopers LLP
(formerly Coopers & Lybrand L.L.P.).


     STEVEN A. MCARTHUR, 41, has been our Vice President and Secretary and a
member of our Board of Managers since our formation in March 1999. Mr. McArthur
is Senior Vice President and Secretary of MidAmerican Holdings. Mr. McArthur
joined MidAmerican Holdings in 1991. From 1988 to 1991, he was an attorney in
the Corporate Finance Group at Shearman & Sterling in San Francisco. From 1984
to 1988, Mr. McArthur was an attorney in the Corporate Finance Group at
Winthrop, Stimson, Putnam & Roberts in New York.

     JOHN A. RASMUSSEN, JR., 53, has been our Vice President and General
Counsel since March 1999. Mr. Rasmussen has also been Senior Vice President and
General Counsel of MidAmerican Holdings since March 1999, of MHC since December
1, 1996 and of MidAmerican Energy since November 1, 1996. Mr. Rasmussen served
as Group Vice President and General Counsel of MidAmerican Energy from July 1,
1995 to November 1, 1996. He served as Vice President and General Counsel of
Midwest Power Systems Inc. and Midwest Resources Inc., each a predecessor to
MidAmerican Energy, from 1990 to 1995.

     DELBERT D. WEBER, 67, has been our Independent Manager since March 1999.
Dr. Weber serves as President of the Omaha Community Foundation, a position he
assumed on September 1, 1998. He retired in July 1997 as Chancellor Emeritus,
after serving as Chancellor of the University of Nebraska at Omaha for 20
years. Dr. Weber has also served on the boards of directors of several
prominent Omaha-based charities and community organizations.


                                       62
<PAGE>


     Our articles of organization require the unanimous affirmative vote or
consent of our Board of Managers, including the Independent Manager, to do any
of the following:

     o institute bankruptcy or insolvency proceedings;

     o consent to the institution of bankruptcy or insolvency proceedings
       against us;

     o dissolve or liquidate;

     o make assignments for the benefit of creditors;

     o take other similar actions;

     o change our form of organization or jurisdiction of formation; or

     o amend various provisions of our articles of organization.

     In all of these matters, our Board of Managers will owe their fiduciary
obligations to us and our creditors.

     None of our managers or executive officers receives any compensation in
excess of $60,000 for serving in these positions.


THE DIRECTORS AND EXECUTIVE OFFICERS OF MHC AND MIDAMERICAN ENERGY

     Below are the current managers and executive officers of MHC and
MidAmerican Energy and their positions with those companies:

<TABLE>
<CAPTION>
NAME                                POSITION                              COMPANY
- ----                                --------                              -------
<S>                                <C>                                   <C>
David L. Sokol ..................   Chairman and Chief Executive          MHC/MidAmerican Energy
                                    Officer/Chairman
Gregory E. Abel .................   President/Chief Executive Officer     MHC/MidAmerican Energy
Ronald W. Stepien ...............   President                             MidAmerican Energy
Jack L. Alexander ...............   Senior Vice President                 MidAmerican Energy
Patrick J. Goodman ..............   Senior Vice President and Chief       MHC and MidAmerican
                                    Financial Officer                     Energy
Keith D. Hartje .................   Senior Vice President                 MidAmerican Energy
Steven A. McArthur ..............   Senior Vice President                 MHC and MidAmerican
                                                                          Energy
John A. Rasmussen, Jr. ..........   Senior Vice President and General     MHC and MidAmerican
                                    Counsel                               Energy
</TABLE>

     RONALD W. STEPIEN, 52, has been President of MidAmerican Energy since
November 1, 1998. Mr. Stepien served as Executive Vice President of MidAmerican
Energy from November 1, 1996 to October 31, 1998 and as Group Vice President of
MidAmerican Energy from 1995 to October 31, 1996. He served as Vice President
of Iowa-Illinois Gas and Electric Company, a predecessor company, from 1990 to
1995.


     JACK L. ALEXANDER, 51, has been Senior Vice President of MidAmerican
Energy since November 1, 1998. Mr. Alexander served as Vice President of
MidAmerican Energy from November 1, 1996 to October 31, 1998 and in various
executive and management positions with MidAmerican Energy and its predecessors
Midwest Power Systems Inc. and Midwest Resources Inc. for more than five years
prior to November 1, 1996.


     KEITH D. HARTJE, 49, has been Senior Vice President of MidAmerican Energy
since March 12, 1999 and Vice President of MidAmerican Energy from November 1,
1996 to March 12, 1999.


                                       63
<PAGE>


Mr. Hartje served in various executive and management positions with
MidAmerican Energy and its predecessors Midwest Power Systems Inc. and Midwest
Resources Inc. for more than five years prior to November 1, 1996.


     For information regarding Messrs. Sokol, Abel, Goodman, McArthur and
Rasmussen, see the description of our Board of Managers and executive officers
above.



                                       64
<PAGE>

                     OWNERSHIP OF OUR MEMBERSHIP INTERESTS

     All of our membership interests are owned by MidAmerican Holdings. As of
September 30, 1999, our total capitalization was $1,836 million. There is no
public trading market for our membership interests. None of our managers or
executive officers beneficially own any of our equity interests. MidAmerican
Holdings' common stock is publicly traded on the New York, Pacific and London
Stock Exchanges.


                         DESCRIPTION OF THE SECURITIES


     The initial securities have been and the exchange securities will be
issued under and governed by an indenture, as supplemented by a first
supplemental indenture, dated as of March 11, 1999, between us and The Bank of
New York, as trustee. The following summary of the material terms contained in
the indenture and the securities is subject to, and is qualified in its
entirety by reference to, the Trust Indenture Act of 1939, and all the
provisions of the indenture and the securities, including the definitions of
terms not defined in this prospectus. This summary does not restate the
indenture in its entirety. We urge you to read the indenture because it, and
not this description, defines your rights as holders of these securities. We
have filed copies of the indenture and the registration rights agreement as
exhibits to the registration statement that includes this prospectus.

     The form and terms of the exchange securities and the initial securities
are identical in all material respects, except that transfer restrictions and
registration rights applicable to the initial securities do not apply to the
exchange securities. The exchange securities will evidence the same debt as the
initial securities and will be governed by the same indenture.



GENERAL

     The indenture does not limit the aggregate principal amount of the debt
securities that may be issued under the indenture and provides that debt
securities may be issued from time to time in one or more series.


     The 5.85% Senior Secured Notes due 2001 and 5.85% Senior Secured Exchange
Notes due 2001 will be issued in the aggregate principal amount of $200
million. The Notes due 2001 will mature, and will be repaid at their principal
amount, on March 1, 2001.

     The 6.339% Senior Secured Notes due 2009 and 6.339% Senior Secured
Exchange Notes due 2009 will be issued in the aggregate principal amount of
$175 million. The Notes due 2009 will mature, and will be repaid at their
principal amount, on March 1, 2009.

     The 6.927% Senior Secured Bonds due 2029 and 6.927% Senior Secured
Exchange Bonds due 2029 will be issued in the aggregate principal amount of
$325 million. The Bonds due 2029 will mature, and will be repaid at their
principal amount, on March 1, 2029.

     Each security will bear interest at the relevant rate per annum stated
above from March 11, 1999, or from the most recent interest payment date to
which interest has been paid or provided for. Interest on the securities will
be payable semiannually on March 1 and September 1 of each year, commencing
September 1, 1999, to the holders of record at the close of business on the
preceding February 15 and August 15, respectively, until the relevant principal
amount has been paid or made available for payment. Interest on the securities
will be computed on the basis of a 360-day year of twelve 30-day months.

     If neither the exchange offer is consummated nor a shelf registration with
respect to the resale of the securities is declared effective by December 7,
1999, the interest rate on each series of the securities will increase by 0.50%
from and including December 7, 1999, until the consummation of an exchange
offer or the effective date of a shelf registration statement. If the exchange
offer is not consummated or the shelf registration statement is not declared
effective by March 12, 2001, this increase in interest rates will become
permanent.

     Any initial Notes due 2001 that remain outstanding after the consummation
of the exchange offer, together with all exchange Notes due 2001 issued in
connection with the exchange offer, will be



                                       65
<PAGE>


treated as a single class of securities under the indenture. Any initial Notes
due 2009 that remain outstanding after the consummation of the exchange offer,
together with all exchange Notes due 2009 issued in connection with the
exchange offer, will be treated as a single class of securities under the
indenture. Any initial Bonds due 2029 that remain outstanding after the
consummation of the exchange offer, together with all exchange Bonds due 2029
issued in connection with the exchange offer, will be treated as a single class
of securities under the indenture.


RANKING


     The securities will be our senior secured obligations ranking on an equal
basis with all our other existing and future senior obligations. The securities
will rank senior to all our existing and future subordinated indebtedness. The
securities will effectively rank junior to all indebtedness and other
liabilities, including preferred stock, of our Subsidiaries, to the extent of
the assets of the Subsidiaries. The indenture contains restrictions on our
ability and the ability of MHC to incur additional indebtedness. The indenture
contains no restrictions on the amount of additional unsecured indebtedness
which our Subsidiaries, other than MHC, may incur. In addition, the indenture
permits each of our Subsidiaries, other than MHC, to incur significant
additional amounts of secured indebtedness.

     Prior to the initial offering of the securities in March 1999, we did not
have any debt obligations. We conduct our operations predominantly through MHC,
we wholly-owned subsidiary, and substantially all of our consolidated assets
relating to operations are held by MHC and its Subsidiaries, including
MidAmerican Energy. Because we are a holding company, our rights and the rights
of our creditors, including holders of the securities, in respect of claims on
the assets of each of our Subsidiaries upon any liquidation or administration
are structurally subordinated to, and therefore will be subject to the prior
claims of, each Subsidiary's preferred stockholders and creditors, except to
the extent that we may be a creditor with recognized claims against the
Subsidiary. At September 30, 1999, MHC and its direct and indirect Subsidiaries
had total indebtedness, including preferred stock, of approximately $1.316
million, all of which would be effectively senior to the securities.

     Our ability to pay interest on the securities is, to a large extent,
dependent upon our receipt of dividends and other distributions from our direct
and indirect Subsidiaries, and from MidAmerican Energy in particular. We
believe that these payments, which will be funded by cash flows generated
through MidAmerican Energy's operations, will be sufficient to enable us to
meet all of our obligations as they become due, including our obligations under
the securities. The availability of distributions from our Subsidiaries is
subject to the satisfaction of various covenants and conditions contained in
the applicable Subsidiaries' existing and future financing documents and
utility regulatory restrictions.


COLLATERAL


     The securities will be secured by a pledge of all of the capital stock of
MHC.

     Unless there is an Event of Default, we will be able to vote, as we see
fit in our sole discretion, the pledged shares of capital stock.

     If we meet the conditions to our defeasance option or our covenant
defeasance option as described below under the caption "--Defeasance and
Covenant Defeasance," or the indenture is otherwise discharged, the lien of the
indenture on the pledged shares will terminate and the pledged shares will be
released to us without any further action by the trustee or any other person.

     The proceeds of any sale of the collateral securing the securities
following an Event of Default might not be sufficient to satisfy the payments
due on the securities. If an Event of Default occurs under the indenture, the
trustee, on behalf of the holders of the securities, in addition to any rights
or remedies available to it under the indenture, may take the actions it deems
advisable to protect and enforce its right in the collateral for the
securities, including the institution of foreclosure proceedings. The proceeds
received by the trustee from any foreclosure will be applied by the trustee,
first, to pay the expenses of foreclosure and fees and other amounts then
payable to the trustee under the indenture and, second, to pay the securities.



                                       66
<PAGE>

COVENANTS


     Except as otherwise described under the caption "--Defeasance and Covenant
Defeasance" below, for so long as any securities remain outstanding or any
amount remains unpaid on any of the securities, we will comply with the terms
of the covenants described below.


 PAYMENT OF PRINCIPAL AND INTEREST


     We will duly and punctually pay the principal of and interest on the
securities in accordance with the terms of the securities and the indenture.


 MAINTENANCE OF OFFICE OR AGENCY


     We will maintain in the Borough of Manhattan, The City of New York, (1) an
office or agency of a paying agent where the securities may be paid and notices
and demands to or upon us in respect of the securities and the indenture may be
served and (2) an office or agency of a registrar where securities may be
surrendered for registration of transfer and exchange. We will give prompt
written notice to the trustee of the location, and any change in the location,
of any office or agency. If at any time we fail to maintain any required office
or agency or fail to furnish the trustee with the address of that office or
agency, all presentations, surrenders, notices and demands may be served at the
office of the trustee.


 AVAILABLE INFORMATION


     Notwithstanding that we may not be required to be subject to the reporting
requirements of Section 13 or 15(d) of the Exchange Act, from and after the
date of effectiveness of the registration statement of which this prospectus is
a part, we will file or cause to be filed with the Securities and Exchange
Commission and provide the trustee with the information, documents and other
reports, or copies of the portions of any of the foregoing as the Securities
and Exchange Commission may by rules and regulations prescribe, with respect to
us specified in Sections 13 and 15(d) of the Exchange Act. If we are subject to
the reporting requirements of Sections 13 or 15(d) of the Exchange Act, we will
also provide the information, documents or reports described above to the
holders of the securities. Prior to the effective date of the registration
statement, we will provide, upon written request of the holders of the
securities or prospective holders of the securities who are qualified
institutional buyers and are designated by existing holders, with a copy to the
trustee, the information with respect to us as is required by Rule 144A to
enable resales of the securities to be made under Rule 144A. We also will
comply with the other provisions of Section 314(a) of the Trust Indenture Act.


 CONSOLIDATION, MERGER, CONVEYANCE, SALE OR LEASE


     We may not consolidate with or merge with or into any other person, or
convey, transfer or lease our consolidated properties and assets substantially
as an entirety, in one transaction or in a series of related transactions, to
any person, or permit any person to merge into or consolidate with us, unless:

     (1) (x) we will be the surviving or continuing person or (y) if other
   than us, the surviving or continuing person or purchaser or lessee will be
   a corporation incorporated under the laws of the United States of America,
   one of the States or the District of Columbia or Canada and expressly
   assumes by supplemental indenture our obligations under the securities and
   the indenture;

     (2) immediately after giving effect to the transaction, no Event of
   Default will have occurred and be continuing; and

     (3) we or the other surviving or continuing person, as applicable, will
   continue to have a valid, perfected, first priority interest in the
   collateral for the securities.


 LIMITATION ON DISTRIBUTIONS


     The indenture provides that we will only declare, recommend, make or pay
any Distribution to any of our shareholders if there exists no Event of Default
and no Event of Default will result from making the Distribution, and either:



                                       67
<PAGE>


     (1) at the time and as a result of that Distribution, our Leverage Ratio
   does not exceed 0.67:1 and our Interest Coverage Ratio is not less than
   2.2:1; or

     (2) if we are not in compliance with the foregoing ratios, at the time
   our senior secured long term debt rating is at least BBB, or its then
   equivalent, with Standard & Poor's and Duff & Phelps and Baa2, or its then
   equivalent, with Moody's.

     This "Limitation on Distributions" covenant will cease to be in effect if
the Rating Agencies confirm in writing that, without this covenant, our senior
secured long term debt would still be rated at least BBB+, or its then
equivalent, from each of Standard & Poor's and Duff & Phelps and Baa1, or its
then equivalent, from Moody's. If the restriction on Distributions ceases to be
in effect, we will be under no obligation to reinstate the restriction or
otherwise observe its terms if our ratings are thereafter lowered or withdrawn.


     In order to obtain the release of the restriction on Distributions, we
will deliver to the trustee written confirmation from each Rating Agency of the
ratings conditions described in the preceding paragraph.

 LIMITATION ON INDEBTEDNESS OF MIDAMERICAN FUNDING AND OF MHC

     The indenture provides that we will not incur any Indebtedness other than
(1) as part of our permitted businesses and activities described under the
caption "--Limitation on Business Activities" below and (2) other Indebtedness
incurred subsequent to receipt of written confirmation from the Rating Agencies
that the incurrence would not result in a downgrade of the existing ratings for
the securities.

     The indenture further provides that we will not permit MHC to incur any
Indebtedness other than Indebtedness outstanding on the date of original issue
of the securities under MHC's agreements then in existence and extensions of
this Indebtedness.


 LIMITATION ON LIENS


     The indenture permits us to incur unsecured indebtedness as described
above and does not in any way restrict or prevent any Subsidiary other than MHC
from incurring unsecured indebtedness. With respect to secured indebtedness,
however, the indenture provides that neither we nor any Significant Subsidiary
will issue, assume or guarantee any Indebtedness secured by a Lien upon any of
our property or assets, other than cash or cash equivalents, or any property or
assets of any Significant Subsidiary, as applicable, without effectively
providing that the outstanding securities (together with, if we so determine,
any other indebtedness or obligation then existing or thereafter created
ranking equally with the securities) will be secured equally and ratably with
(or prior to) the new Indebtedness so long as the new Indebtedness is so
secured. The foregoing restriction on Liens will not, however, apply to the
following "Permitted Liens":

     (1) Liens in existence on the date of original issue of the securities;

     (2) any Lien created or arising over any property which is acquired,
   constructed or created by us or any of our Significant Subsidiaries, but
   only if (A) the Lien secures only principal amounts (not exceeding the cost
   of the acquisition, construction or creation) raised for the purposes of
   the acquisition, construction or creation, together with any costs,
   expenses, interest and fees incurred in relation to, or a guarantee given
   in respect of, the acquisition, construction or creation, (B) the Lien is
   created or arises on or before 180 days after the completion of the
   acquisition, construction or creation and (C) the Lien is confined solely
   to the property so acquired, constructed or created;


     (3) any Lien securing amounts not more than 180 days overdue or otherwise
   being contested in good faith;


     (4) (a) rights of financial institutions to offset credit balances in
   connection with the operation of cash management programs established for
   our benefit and/or the benefit of a Significant Subsidiary or in connection
   with the issuance of letters of credit for our benefit and/or the benefit
   of a Significant Subsidiary;



                                       68
<PAGE>


       (b) any Lien securing Indebtedness of us and/or a Significant
   Subsidiary incurred in connection with the financing of accounts
   receivable;

       (c) any Lien incurred or deposits made in the ordinary course of
   business, including, but not limited to, (A) any mechanics', materialmen's,
   carriers', workmen's, vendors' and other like Liens and (B) any Liens
   securing amounts in connection with workers' compensation, unemployment
   insurance and other types of social security;

       (d) any Lien upon specific items of inventory or other goods and
   proceeds of us and/or a Significant Subsidiary securing obligations of us
   and/or a Significant Subsidiary in respect of bankers' acceptances issued
   or created to facilitate the purchase, shipment or storage of the inventory
   or other goods;

       (e) any Lien incurred or deposits made securing the performance of
   tenders, bids, leases, trade contracts (other than for borrowed money),
   statutory obligations, surety bonds, appeal bonds, government contracts,
   performance bonds, return-of-money bonds, letters of credit not securing
   borrowings and other obligations of like nature incurred in the ordinary
   course of business;

       (f) any Lien created by us or a Significant Subsidiary under or in
   connection with or arising out of any transactions or arrangements entered
   into in connection with the hedging or management of risks relating to the
   electricity or natural gas distribution industry;

       (g) any Lien constituted by a right of set off or right over a margin
   call account or any form of cash or cash collateral or any similar
   arrangement for obligations incurred in respect of Currency, Interest Rate
   or Commodity Agreements;

       (h) any Lien arising out of title retention or like provisions in
   connection with the purchase of goods and equipment in the ordinary course
   of business;

       (i) any Lien securing reimbursement obligations under letters of
   credit, guaranties and other forms of credit enhancement given in
   connection with the purchase of goods and equipment in the ordinary course
   of business; and

       (j) any Lien securing obligations under Currency, Interest Rate or
   Commodity Agreements;

     (5) Liens in favor of us or a Subsidiary;

     (6) (a) Liens on any property or assets acquired from a corporation which
   is merged with or into us or a Significant Subsidiary, or any Liens on the
   property or assets of any corporation or other entity existing at the time
   the corporation or other entity becomes a subsidiary of us and, in either
   case, is not created in anticipation of the transaction, unless the Lien
   was created to secure or provide for the payment of any part of the
   purchase price of the corporation;

       (b) any Lien on any property or assets existing at the time of
   acquisition of the property or assets and which is not created in
   anticipation of the acquisition, unless the Lien was created to secure or
   provide for the payment of any part of the purchase price of the property
   or assets; and

       (c) any Lien created or outstanding on or over any asset of any company
   which becomes a Significant Subsidiary on or after the date of the issuance
   of the securities where the Lien is created before the date on which the
   company becomes a Significant Subsidiary;

     (7) (a) Liens required by any contract, statute or regulation in order to
   permit us or a Significant Subsidiary to perform any contract or
   subcontract made by us or it with or at the request of a governmental
   entity or any department, agency or instrumentality of a governmental
   entity, or to secure partial, progress, advance or any other payments by us
   or a Significant Subsidiary to the governmental unit under the provisions
   of any contract, statute or regulation;



                                       69
<PAGE>


       (b) any Lien securing industrial revenue, development, pollution
   control or similar bonds issued by or for the benefit of us or a
   Significant Subsidiary, so long as the industrial revenue, development,
   pollution control or similar bonds do not provide recourse generally to us
   and/or the Significant Subsidiary; and

       (c) any Lien securing taxes or assessments or other applicable
   governmental charges or levies;

     (8) (a) any Lien which arises under any order of attachment, distraint or
   similar legal process arising in connection with court proceedings and any
   Lien which secures the reimbursement obligation for any bond obtained in
   connection with an appeal taken in any court proceeding, so long as the
   execution or other enforcement of the Lien arising because of the legal
   process is effectively stayed and the claims secured by the Lien are being
   contested in good faith and, if appropriate, by appropriate legal
   proceedings, and any Lien in favor of a plaintiff or defendant in any
   action before a court or tribunal as security for costs and/or expenses;
   and

       (b) any Lien arising by operation of law or by order of a court or
   tribunal or any Lien arising by an agreement of similar effect, including,
   without limitation, judgment Liens;

     (9) any extension, renewal or replacement (or successive extensions,
   renewals or replacements), as a whole or in part, of any Liens referred to
   in the foregoing clauses, for amounts not exceeding the principal amount of
   the Indebtedness secured by the Lien so extended, renewed or replaced, so
   long as the extension, renewal or replacement Lien is limited to all or a
   part of the same property or assets that were covered by the Lien extended,
   renewed or replaced, plus improvements on the property or assets;

     (10) any Lien created in connection with Project Finance Debt;

     (11) any Lien created by MidAmerican Energy that is then permitted to be
   created under the terms of its then existing mortgages and indentures on
   the terms in effect at the time of creation of the Lien;

     (12) any Lien created in connection with the securitization of some or
   all of the assets of MidAmerican Energy and the associated issuance of
   Indebtedness as authorized by applicable state or federal law in connection
   with the restructuring of jurisdictional electric or gas businesses; and

     (13) any Lien on stock created in connection with a mandatorily
   convertible or exchangeable stock or debt financing, but the financing may
   not be secured by or otherwise involve the creation of a Lien on any
   capital stock of MHC or MidAmerican Energy or any successor to MHC or
   MidAmerican Energy.

     Notwithstanding the foregoing, we and/or a Significant Subsidiary may
create Liens over any of our or their respective properties or assets so long
as the aggregate amount of Indebtedness secured by all Liens, excluding the
amount of Indebtedness secured by Liens described in clauses (1) through (13)
above, does not exceed 10% of Consolidated Net Tangible Assets in the aggregate
calculated as of the date of creation of the Liens, based upon the Consolidated
Net Tangible Assets appearing on the most recently available balance sheet for
the most recently concluded calendar quarter.


 LIMITATION ON BUSINESS ACTIVITIES


     The indenture provides that we will not enter into any business operations
other than:

       (1) the transactions contemplated by the indenture, the escrow agreement,
   the registration rights agreement and the merger agreement,

       (2) activities related to the acquisition, management and ownership of
   MHC,

       (3) entering into and performing any agreements to accomplish the
   foregoing, and

       (4) exercising any corporate powers that are incidental to or necessary,
   suitable or convenient for the accomplishment of the foregoing;


                                       70
<PAGE>


However, we may enter into additional business operations from time to time in
the future if, prior to doing so, we obtain written confirmation from the
Rating Agencies that the entering into of the new businesses will not result in
a downgrade of the existing ratings for the securities.

     The indenture further provides that we will cause our Significant
Subsidiaries to engage only in:

     (1) those types of businesses and other activities in which we or MHC or
   any of its direct or indirect subsidiaries or controlled partnerships or
   joint ventures are engaged in on the date of original issuance of the
   securities, including, without limitation, any geographic or other
   expansion of these businesses or activities, and

     (2) any other business or activity which is deemed necessary, useful or
   desirable in connection with the activities described in clause (1) above.


 OPERATIONAL COVENANTS


     The indenture contains additional affirmative covenants (which are
collectively referred to in this prospectus as the "Operational Covenants")
requiring us and our Significant Subsidiaries to:

     (1) comply with specified Project Documents (as defined in the indenture)
   and maintain all utility facilities that are operated by us or any
   Significant Subsidiary in accordance with reasonably prudent utility
   practices;

     (2) obtain and maintain necessary governmental approvals and other
   approvals and consents required in connection with all utility facilities
   which are operated by us or any Significant Subsidiaries for so long as the
   facilities remain in operation;

     (3) preserve and maintain good title or valid leasehold rights in the
   real property owned or leased by us or them from time to time and the
   personal property owned by us or them from time to time, subject to
   Permitted Liens;


     (4) comply with all applicable laws and governmental approvals;

     (5) obtain and maintain customary insurance, subject to reasonable
   availability and costs;

     (6) pay and discharge all material taxes, assessments, charges and
   claims, other than those which are the subject of a good faith contest and
   for which adequate reserves have been established; and


     (7) if a casualty or condemnation occurs in respect of facilities which
   are operated and controlled by us or our Significant Subsidiaries,
   diligently pursue all rights to compensation;

in each case subject to an exception for any noncompliance or other failure
that would not reasonably be expected to have a material adverse effect on our
ability to perform our regularly scheduled payment obligations under the
securities. The Operational Covenants will no longer be applicable to the
securities, and the failure to comply with these covenants, restrictions and
other provisions will no longer constitute a default or an Event of Default
under the indenture, following the first date upon which all of the following
three conditions exist:

     (1) MidAmerican Holdings' senior secured long-term debt securities are
   rated (x) Baa3 or better by Moody's and BBB- or better by each of Standard
   & Poor's and Duff & Phelps, or (y) if any of these rating agencies ceases
   to rate MidAmerican Holdings' senior secured long-term debt securities for
   reasons outside our control, the equivalent investment grade credit rating
   from any other "nationally recognized statistical rating organization,"
   within the meaning of Rule 15c3-1(c)(2)(vi)(F) under the Securities
   Exchange Act of 1934, selected by us as a replacement rating agency;

     (2) no Event of Default or event which with notice or passage of time
   would constitute an Event of Default exists on that date; and

     (3) MidAmerican Holdings has redeemed, repurchased or defeased, by way of
   covenant defeasance or other defeasance, all of its 9 1/2% Senior Notes due
   2006 issued under the indenture, dated as of September 20, 1996, between
   MidAmerican Holdings and IBJ Schroder Bank & Trust Company.



                                       71
<PAGE>

MODIFICATION OF THE INDENTURE


     The indenture contains provisions permitting us and the trustee to modify
the indenture or any supplemental indenture or the rights of the holders of
securities of each series to be affected with the consent of the holders of a
majority in aggregate principal amount of the then outstanding securities of
each series to be affected, subject to the same conditions described below
under the caption "--Modification or Waiver of Covenants."

     The indenture also contains provisions permitting us and the trustee to
amend the indenture by entering into one or more supplemental indentures
without the consent of the holders of any securities:

       (1) to cure any ambiguity,

       (2) to correct or supplement any provision in the indenture which may be
   defective or inconsistent with any other provision in the indenture,

       (3) to evidence the merger of us or the replacement of the trustee, and

       (4) to make any other changes that do not materially adversely affect the
   rights of any holders of securities.


EVENTS OF DEFAULT


     An Event of Default with respect to the securities is defined in the
indenture as:

       (1) default for 30 days in the payment of any interest on the
   securities;

       (2) default for three days in the payment of principal of or any premium
   on the securities at maturity, upon redemption, upon required purchase,
   upon acceleration or otherwise;

       (3) material default in the performance, or breach, of any of our
   material covenants or obligations in the indenture (which does not include,
   among other things, the Operational Covenants) and continuance of the
   material default or breach for a period of 90 days after written notice
   specifying the default is given to us by the trustee or to us and the
   trustee by the holders of at least a majority in aggregate principal amount
   of the securities;

       (4) default in the performance, or breach, of any of the Operational
   Covenants (if then effective) which would reasonably be expected to result
   in a material adverse effect on our financial condition and the financial
   condition of our Subsidiaries, taken as a whole, and continuance of the
   default or breach for a period of 90 days after written notice specifying
   the default is given to us by the trustee or to us and the trustee by the
   holders of at least a majority in aggregate principal amount of the
   securities, subject to various cure and ratings confirmation exceptions in
   the case of defaults involving the Project Document covenants;


       (5) the trustee fails to have a perfected security interest in the
   pledged capital stock of MHC for a period of 10 days;


       (6) default in the payment of:

          o the principal of any bond, debenture, note or other evidence of
            indebtedness for money borrowed; or

          o any mortgage, indenture or instrument under which there may be
            issued or by which there may be secured or evidenced any
            Indebtedness for Borrowed Money incurred by us or any Significant
            Subsidiary that is not Project Finance Debt and which provides for
            recourse generally to us;

         if:

          o the unpaid principal exceeds $75,000,000 when it becomes due and
            payable, whether at maturity, upon redemption or acceleration or
            otherwise; and



                                       72
<PAGE>


          o the default continues unremedied or unwaived for more than 30
            business days and the time for payment has not been expressly
            extended; and

       (7) any of the following occurs:

          o we or any of our Significant Subsidiaries fail generally to pay our
            or its debts as they become due, or admit in writing our or its
            inability to pay our or its debts generally;

          o the making of a general assignment for the benefit of our or our
            Significant Subsidiaries' creditors;

          o the institution of any proceeding by or against us or a Significant
            Subsidiary which does either of the following and which is not
            dismissed within 180 days:

             o seeks to adjudicate us or the Significant Subsidiary bankrupt or
               insolvent, or

             o seeks a liquidation, winding up, reorganization, arrangement,
               adjustment, protection, relief or composition (in each case,
               other than a solvent liquidation, winding up, reorganization,
               arrangement, adjustment, protection, relief or composition) of
               us or the Significant Subsidiary or our or its debts under any
               law relating to bankruptcy, insolvency, reorganization,
               moratorium or relief of debtors;

          o the entry of an order for relief or appointment of an
            administrator, receiver, trustee, intervenor or other similar
            official for us or a Significant Subsidiary or for any substantial
            part of our or its property; or

          o the taking of any action by us or a Significant Subsidiary to
            authorize or consent to any of the actions described in this
            subparagraph (7).

     We will give the trustee notice by facsimile or other written
communication satisfactory to the trustee of any Event of Default within five
days after the occurrence of that Event of Default becoming known to us, and of
the measures we are taking to remedy that Event of Default.

     If an Event of Default with respect to the securities occurs and
continues, either the trustee or the relevant percentage of holders described
in (x) or (y) below may declare the principal amount of the securities, and any
interest accrued thereon, to be due and payable immediately:

     (x)  holders of at least 33% in aggregate principal amount of the
          securities in the case of an Event of Default described in clause
          (1) or (2) under "Events of Default" above; or

     (y)  the holders of a majority in aggregate principal amount of the
          securities in the case of any other Event of Default.

     At any time after a declaration of acceleration has been made, but before
a judgment or decree for payment of money has been obtained, if all Events of
Default have been cured or waived (other than the non-payment of principal of
the securities which has become due solely by reason of the declaration of
acceleration), then the holders of a majority in aggregate principal amount of
the outstanding securities may, by written notice to us and to the trustee,
rescind and annul the declaration and its consequences on behalf of all of the
holders. However, no rescission or annulment will extend to or affect any
subsequent default or impair any right consequent on any subsequent default.

     No holder of the securities of a series will have any right to institute
any proceeding, judicial or otherwise, with respect to the indenture, or for
the appointment of a receiver or trustee, or for any other remedy under the
indenture, unless:

     (a) the holder has previously given written notice to the trustee of a
   continuing Event of Default with respect to the securities;

     (b) the holders of not less than 33% or a majority, as applicable, in
   principal amount of the securities has made written request to the trustee
   to institute proceedings in respect of the Event of Default in its own name
   as trustee;



                                       73
<PAGE>


        (c) the holder or holders have offered the trustee indemnity
     satisfactory to the trustee against the costs, expenses and liabilities to
     be incurred in compliance with the request;

        (d) the trustee, for 90 days after its receipt of the notice, request
     and offer of indemnity, has failed to institute any proceeding; and

        (e) no direction inconsistent with the written request has been given to
     the trustee during that 90-day period by the holders of a majority in
     principal amount of the outstanding securities.

     As noted above, actions to be taken by the holders of the securities with
respect to an Event of Default, including giving notice to us and the trustee
of an Event of Default, declaring an acceleration of the securities, rescinding
a declaration of acceleration, exercising remedies with respect to the
collateral for the securities and instituting and controlling proceedings
following an Event of Default, may be taken by the holders of the specified
percentages of the aggregate principal amount of securities outstanding. For
purposes of voting on modifications to the indenture or supplemental indentures
or the rights of holders of the securities, the consent of a majority in
aggregate principal amount of the outstanding securities of each series to be
affected is required. For these purposes, each of the Notes due 2001, the Notes
due 2009 and the Bonds due 2029 will be treated as a separate series of
securities under the indenture. However, as a result of voting together as one
class with respect to matters involving an Event of Default, holders of one or
two series of the securities will likely be able to control the actions taken
with respect to an Event of Default without obtaining the consent of holders of
the other series of securities.


OPTIONAL REDEMPTION

 GENERAL

     The securities of each series will be redeemable in whole or in part, at
our option at any time, at a redemption price equal to the greater of:

       (1) 100% of the principal amount of the series of securities being
redeemed; or

     (2) the sum of the present values of the remaining scheduled payments of
   principal of and interest on the series of securities being redeemed
   discounted to the date of redemption on a semiannual basis (assuming a
   360-day year consisting of twelve 30-day months) at a discount rate equal
   to (x) the Treasury Yield, in the case of the Notes due 2001, (y) the
   Treasury Yield plus 15 basis points, in the case of the Notes due 2009, and
   (z) the Treasury Yield plus 25 basis points, in the case of the Bonds due
   2029,

plus, for (1) or (2) above, whichever is applicable, accrued interest on the
securities to be redeemed to the date of redemption.

     Notice of redemption will be given not less than 30 days nor more than 60
days prior to the date of redemption. If fewer than all the securities are to
be redeemed, selection of securities of a series for redemption will be made by
the trustee in any manner the trustee deems fair and appropriate.

     Unless we default in payment of the Redemption Price (as defined below),
from and after the redemption date, the securities or portions of securities
called for redemption will cease to bear interest, and the holders of those
securities will have no right in respect of those securities except the right
to receive the applicable Redemption Price.


 OPTIONAL REDEMPTION PROVISIONS

     Under the procedures described above, the price payable upon the optional
redemption at any time of a security (the "Redemption Price") is determined by
calculating the present value (the "Present Value") at the time of redemption
of each remaining payment of principal of or interest on the security to be
redeemed and then totaling those Present Values. If the sum of those Present
Values is equal to or less than 100% of the principal amount of the security to
be redeemed, the



                                       74
<PAGE>


Redemption Price of the security will be 100% of its principal amount
(redemption at par). If the sum of those Present Values is greater than 100% of
the principal amount of the security, the Redemption Price of the security will
be the greater amount (redemption at a premium). In no event may a security be
redeemed optionally at less than 100% of its principal amount.

     The Present Value at any time of a payment of principal of or interest on
a security is calculated by applying to the payment the discount rate (the
"Discount Rate") applicable to the payment. The Discount Rate applicable at any
time to a payment of principal of or interest on a security equals the
equivalent yield to maturity at that time of a fixed rate United States
treasury security having a maturity comparable to the maturity of the subject
payment plus 0 basis points (in the case of the Notes due 2001), 15 basis
points (in the case of the Notes due 2009) and 25 basis points (in the case of
the Bonds due 2029), with the yield being calculated on the basis of the
interest rate borne by the applicable United States treasury security and the
price at that time of the treasury security. The United States treasury
security employed in the calculation of a Discount Rate as well as the price
and equivalent yield to maturity of the relevant treasury security will be
selected or determined by an independent investment banking institution of
international standing appointed by us.

     Whether the sum of the Present Values of the remaining payments of
principal of and interest on a security to be redeemed optionally will or will
not exceed 100% of its principal amount and, accordingly, whether the security
will be redeemed at par or at a premium will depend on the Discount Rate used
to calculate the Present Values. The Discount Rate, in turn, will depend upon
the equivalent yield to maturity of the treasury security used in the
calculation of the Discount Rate, which yield will itself depend on the
interest rate borne by, and the price of, the relevant treasury security. While
the interest rate borne by the relevant treasury security is fixed, the price
of the relevant treasury security tends to vary with interest rate levels
prevailing from time to time. In general, if at a particular time the
prevailing level of interest rates for a newly issued United States treasury
security having a maturity comparable to that of the treasury security used in
the calculation of the Discount Rate is higher than the level of interest rates
for newly issued United States treasury securities having a maturity comparable
to the relevant treasury security prevailing at the time the relevant treasury
security was issued, the price of the relevant treasury security will be lower
than its issue price. Conversely, if at a particular time the prevailing level
of interest rates for a newly issued United States treasury security having a
maturity comparable to that of the treasury security used in the calculation of
the Discount Rate is lower than the level of interest rates prevailing for
newly issued United States treasury securities having a maturity comparable to
the relevant treasury security at the time the relevant treasury security was
issued, the price of the relevant treasury security will be higher than its
issue price.

     Because the equivalent yield to maturity on the treasury security used in
the calculation of the Discount Rate depends on the interest rate it bears and
its price, an increase or a decrease in the level of interest rates for newly
issued United States treasury securities with a maturity comparable to that of
the relevant treasury security above or below the levels of interest rates for
newly issued United States treasury securities having a maturity comparable to
the relevant treasury security prevailing at the time of issue of the relevant
treasury security will generally result in an increase or a decrease,
respectively, in the Discount Rate used to determine the Present Value of a
payment of principal of or interest on a security. An increase or a decrease in
the Discount Rate, and therefore an increase or a decrease in the levels of
interest rates for newly issued United States treasury securities having a
maturity comparable to the relevant treasury security, will result in a
decrease or an increase, respectively, of the Present Value of a payment of
principal of or interest on a security. In other words, the Redemption Price
varies inversely with the levels of interest rates for newly issued United
States treasury securities having a maturity comparable to the Comparable
Treasury Issue. As noted above, however, if the sum of the Present Values of
the remaining payments of principal of and interest on a security proposed to
be redeemed is less than its principal amount, the security may only be
redeemed at par.



                                       75
<PAGE>


DEFEASANCE AND COVENANT DEFEASANCE

    We, at our option, may elect:

    o to be discharged from any and all obligations in respect of a series of
      securities ("Defeasance"), except for the obligations to, among other
      things, register the transfer or exchange of the securities of that
      Series, replace stolen, lost or mutilated securities, maintain paying
      agencies, hold moneys for payment in trust and pay when due all principal
      and interest solely out of moneys held in trust; or

    o not to comply with covenants ("Covenant Defeasance") contained in the
      indenture with respect to a series of securities described above under
      the captions "Consolidation, Merger, Conveyance, Sale or Lease",
      "Limitation on Distributions", "Limitation on Indebtedness of MidAmerican
      Funding and MHC", "Limitation on Liens", "Limitation on Business
      Activities" and "Operational Covenants";

     if, in either case, we irrevocably deposit with the trustee, as trust
funds in trust specifically pledged as security for, and dedicated solely to,
the benefit of the holder or holders of the securities of that series:

   (1) money;

   (2) U.S. Government Obligations which through the payment of interest and
       principal in accordance with their terms will provide, not later than
       one day before the due date of any payment, money; or

   (3) a combination of money and the U.S. Government Obligations described
       in clause (2);

     in each case in an amount sufficient, in the opinion of a nationally
recognized firm of independent accountants, to pay and discharge the principal
of and premium and interest on the outstanding securities of that series (x) on
the dates payments are due in accordance with the terms of the securities of
that series, or (y) if we have designated a redemption date as described in the
next paragraph, to and including the redemption date so designated by us.

     Other conditions precedent to effecting Defeasance or Covenant Defeasance
include:

     (1) that the securities will not be delisted by any securities exchange
   on which they are then traded as a result of the deposit of trust funds in
   trust;

     (2) no Event of Default, or event which with notice or lapse of time
   would become an Event of Default (including by reason of the deposit), with
   respect to the securities of the series to be defeased will exist and be
   continuing on the date of the deposit; and

     (3) the Defeasance or Covenant Defeasance will not result in the breach
   or violation of, or constitute a default under, any other material
   agreement or instrument by which we are bound.

     Of these options, we are required to deliver to the trustee:

     (a) an opinion of independent counsel of recognized standing to the
   effect that the holders will not recognize income, gain or loss for United
   States federal income tax purposes as a result of the defeasance deposit,
   which in the case of Defeasance must be based on a change in law or a
   ruling by the United States Internal Revenue Service, and

     (b) an officer's certificate as to compliance with all conditions
   precedent provided for in the indenture relating to the satisfaction and
   discharge of the securities of the series to be defeased.

     If we wish to deposit or cause to be deposited money or U.S. Government
Obligations to pay or discharge the principal of and interest, if any, on the
outstanding securities of a series to and including a redemption date on which
all of the outstanding securities of that series are to be redeemed, the
redemption date will be irrevocably designated by a board resolution delivered
to the trustee on or before the date of deposit of the money or U.S. Government
Obligations, and the board resolution will be accompanied by an irrevocable
request from us that the trustee give notice of the redemption in our name and
at our expense not less than 30 nor more than 60 days prior to the redemption
date in accordance with the indenture.



                                       76
<PAGE>


     If the trustee or the paying agent is unable to apply any moneys deposited
in trust to effect a Defeasance or Covenant Defeasance by reason of any order
or judgment of any court or governmental authority enjoining, restraining or
otherwise prohibiting this application, then any obligations from which we had
been discharged or released will be revived and reinstated as though no deposit
of moneys in trust had occurred, until the time as the trustee or paying agent
is permitted so to apply all of the moneys deposited in trust.

MODIFICATION OR WAIVER OF COVENANTS

     We may omit in any particular instance to comply with any term, provision
or condition in the indenture with respect to the securities of a series if
before the time for compliance the holders of at least a majority in aggregate
principal amount of the outstanding securities of that series, by act of those
holders, either modify the covenant or waive compliance in that specific
instance or generally waive compliance with the particular term, provision or
condition. However, no modification will, without the consent of each holder of
securities of that series:

     (1) change the stated maturity upon which the principal of or the
   interest on the securities of that series is due and payable;

     (2) reduce the principal amount or redemption price of the securities of
   that series or the rate of interest on the securities of that series;

     (3) change any place of payment or the currency in which the securities
   of that series or any premium or the interest on the securities of that
   series is payable;

     (4) impair the right to institute suit for the enforcement of any payment
   on or after the stated maturity of those securities (or, in the case of
   redemption, on or after the redemption date for those securities); or

     (5) reduce the percentage in principal amount of the outstanding
   securities of that series, the consent of holders of which is required for
   any waiver of compliance with covenants contained in the indenture or
   defaults under the indenture and their consequences.

The securities owned by us or any of our affiliates will be deemed not to be
outstanding for, among other purposes, consenting to any of the modifications
described above.


TRANSFER

     The securities will be issued in registered form and will be transferable
only upon the surrender of the securities being transferred for registration of
transfer. We may require payment of a sum sufficient to cover any tax,
assessment or other governmental charge payable in connection with transfers
and exchanges of securities.


CONCERNING THE TRUSTEE

     The Bank of New York, as successor to IBJ Whitehall Bank & Trust Company,
is the trustee under the indenture and has been appointed by us as registrar
and paying agent with respect to the securities.


GOVERNING LAW

     The indenture and the securities will be governed by, and construed in
accordance with, the laws of the State of New York, without giving effect to
applicable principles of conflicts of law to the extent that the application of
the law of another jurisdiction would be required by those principles.



                                       77
<PAGE>

BOOK-ENTRY, DELIVERY AND FORM

 GENERAL


     Except as described below, the securities will be issued in the form of
one or more fully registered securities in global form. The global securities
will be deposited with, or on behalf of, The Depository Trust Company and
registered in the name of The Depository Trust Company or its nominee.
Securities sold to "institutional accredited investors," as defined in Rule
501(a)(1), (2), (3) or (7) under the Securities Act, will be delivered as
definitive fully registered certificates.

     Upon issuance of the global securities, DTC or its nominee will credit, on
its book-entry registration and transfer system, the principal amount of
securities sold to qualified institutional buyers under Rule 144A represented
by the global securities to the account of institutions that have accounts with
DTC or its nominee participants and Euroclear will credit on its book-entry
registration and transfer system the number of securities sold to non-U.S.
persons in offshore transactions in reliance on Regulation S under the
Securities Act also represented by global securities to the account of
institutions that have accounts with Euroclear or its nominee participants.
Ownership of beneficial interests in the global securities will be limited to
DTC and Euroclear participants or persons that may hold interests through DTC
and Euroclear participants. Ownership of beneficial interests in the global
securities will be shown on, and the transfer of that ownership will be
effected only through, records maintained by DTC or its nominee (with respect
to the DTC and Euroclear participants' interests) for the global securities, or
by DTC and Euroclear participants or persons that hold interests through DTC
and Euroclear participants (with respect to beneficial interests of persons
other than DTC and Euroclear participants). The laws of some jurisdictions may
require that purchasers of securities take physical delivery of those
securities in definitive form. These laws may impair the ability to transfer or
pledge beneficial interests in the global securities.

     So long as DTC or its nominee is the registered holder of any global
securities, DTC or its nominee, as the case may be, will be considered the sole
legal owner of the securities represented by the global securities for all
purposes under the indenture and the securities. Except as described below,
owners of beneficial interests in global securities will not be entitled to
have those global securities registered in their names, will not receive or be
entitled to receive physical delivery in exchange for those global securities
and will not be considered to be the owners or holders of those global
securities for any purpose under the indenture or the securities. We understand
that under existing industry practice, if an owner of a beneficial interest in
a global security desires to take any action that DTC, as the holder of that
global security, is entitled to take, DTC would authorize the DTC and Euroclear
participants to take the action, and that the DTC and Euroclear participants
would authorize beneficial owners owning through the DTC and Euroclear
participants to take the action or would otherwise act upon the instructions of
beneficial owners owning through them.

     We will make available to the trustee by the applicable interest payment
date or maturity date any payment of principal or interest due on the
securities. As soon as practicable thereafter, the trustee will make payments
to DTC or its nominee, as the case may be, as the registered owner of the
global securities representing the securities in accordance with existing
arrangements between the trustee and DTC.

     We expect that DTC or its nominee, upon receipt of any payment of
principal or interest in respect of the global securities, will credit
immediately the accounts of the related DTC and Euroclear participants with
payments in amounts proportionate to their respective beneficial interests in
the principal amount of the global securities as shown on the records of DTC.
We also expect that payments by DTC and Euroclear participants to owners of
beneficial interests in the global securities held through the DTC and
Euroclear participants will be governed by standing instructions and customary
practices, as is now the case with securities held for the accounts of
customers in bearer form or registered in "street name," and will be the
responsibility of the DTC and Euroclear participants.

     None of us, the trustee or any payment agent for the global securities
will have any responsibility or liability for any aspect of the records
relating to or payments made on account of beneficial



                                       78
<PAGE>


ownership interests in any of the global securities or for maintaining,
supervising or reviewing any records relating to these beneficial ownership
interests or for other aspects of the relationship between DTC and its
participants or the relationship between these participants and the owners of
beneficial interests in the global securities owning through the DTC
participants.

     Unless and until exchanged in whole or in part for securities in
definitive form in accordance with the terms of the securities, the global
securities may not be transferred except as a whole by DTC to a nominee of DTC
or by a nominee of DTC to DTC or another nominee of DTC or by DTC or any
nominee of DTC to a successor of DTC or a nominee of the successor.

     Although DTC has agreed to the foregoing procedures in order to facilitate
transfers of interests in the global securities among its participants, it is
under no obligation to perform or continue to perform these procedures, and the
procedures may be discontinued at any time. Neither the trustee nor we will
have any responsibility for the performance by DTC or its participants or
indirect participants of their respective obligations under the rules and
procedures governing their operations. We and the trustee may conclusively rely
on, and will be protected in relying on, instructions from DTC for all
purposes.


 CERTIFICATED NOTES

     Securities that are originally issued to institutional "accredited
investors" who are not qualified institutional buyers will be issued in
certificated form.


     The global securities will be exchangeable for corresponding certificated
securities registered in the name of persons other than DTC or its nominee only
if:

     (1) DTC notifies us that it is unwilling or unable to continue as
   Depositary for any of the global securities or at any time ceases to be a
   clearing agency registered under the Exchange Act;

     (2) there occurs and continues an Event of Default with respect to the
   applicable securities; or

     (3) we execute and deliver to the trustee an order that the global
   securities will be so exchangeable.

Any certificated securities will be issued only in fully registered form, and
will be issued without coupons in denominations of $1,000 and integral
multiples of $1,000. Any certificated securities issued will be registered in
the names and in the denominations requested by DTC.


 THE CLEARING SYSTEM


     DTC has advised us as follows: DTC is limited-purpose trust company
organized under the laws of the State of New York, a member of the Federal
Reserve System, a "clearing corporation" within the meaning of the New York
Uniform Commercial Code, and "a clearing agency" registered under Section 17A
of the Exchange Act. DTC was created to hold securities of institutions that
have accounts with DTC and to facilitate the clearance and settlement of
securities transactions among its participants in those securities through
electronic book-entry changes in accounts of these participants, thereby
eliminating the need for physical movement of securities certificates. DTC's
participants include securities brokers and dealers, banks, trust companies,
clearing corporations and other similar organizations. Access to DTC's
book-entry system is also available to others including banks, brokers, dealers
and trust companies that clear through or maintain a custodial relationship
with a participant, whether directly or indirectly.

DEFINITIONS OF TERMS USED IN THE INDENTURE


     The following is a summary of some of the defined terms used in the
indenture. We refer you to the indenture for the full definition of all these
terms, as well as any other terms used in this prospectus for which no
definition is provided.


     "Capitalized Lease Obligations" means all lease obligations of us and our
Subsidiaries which, under GAAP, are or will be required to be capitalized, in
each case taken at the amount of the lease obligations accounted for as
indebtedness in conformity with GAAP.



                                       79
<PAGE>


     "Comparable Treasury Issue" means, in the case of the Notes due 2001, the
Notes due 2009 and the Bonds due 2029, the United States Treasury security
selected by an independent investment banking institution of international
standing appointed by us as having a maturity comparable to the remaining term
of the securities to be redeemed that would be utilized, at the time of
selection and in accordance with customary financial practice, in pricing new
issues of corporate debt securities of comparable maturity to the remaining
term of the securities to be redeemed.

     "Comparable Treasury Price" means, with respect to any redemption date,
(1) the average of the bid and asked prices for the Comparable Treasury Issue
(expressed in each case as a percentage of its principal amount) on the third
business day preceding the redemption date, as set forth in the daily
statistical release (or any successor release) published by the Federal Reserve
Bank of New York and designated "Composite 3:30 p.m. Quotations for U.S.
Government securities" or (2) if that release (or any successor release) is not
published or does not contain the appropriate prices on that business day, the
Reference Treasury Dealer Quotation for the redemption date.

     "Consolidated Current Liabilities" means the consolidated current
liabilities of us and our Subsidiaries, but excluding the current portion of
long term Indebtedness which would otherwise be included in long term
Indebtedness, as determined on a consolidated basis in accordance with GAAP.

     "Consolidated Debt" means, at any time, the sum of the aggregate
outstanding principal amount of all Indebtedness for Borrowed Money (including,
without limitation, the principal component of Capitalized Lease Obligations,
but excluding Currency, Interest Rate or Commodity Agreements and all
Consolidated Current Liabilities and Project Finance Debt) of us and our
Subsidiaries, as determined on a consolidated basis in conformity with GAAP.

     "Consolidated EBITDA" means, for any period, the sum of the following
amounts for the period, determined on a consolidated basis in conformity with
GAAP:

     (1) our Consolidated Net Operating Income;

     (2) our Consolidated Interest Expense;

     (3) our income taxes and deferred taxes, other than income taxes (either
   positive or negative) attributable to extraordinary and non-recurring gains
   or losses or sales of assets;

     (4) our depreciation expense;

     (5) our amortization expense; and

     (6) all other non-cash items reducing our Consolidated Net Operating
   Income, less all non-cash items increasing our Consolidated Net Operating
   Income, all as determined on a consolidated basis in conformity with GAAP.

     However, to the extent that we have any Subsidiary that is not a
wholly-owned Subsidiary, Consolidated EBITDA will be reduced by an amount equal
to:

     (a) that Subsidiary's Consolidated Net Operating Income, multiplied by

     (b) the quotient of:

         (x) the number of shares of outstanding common stock of that
       Subsidiary not owned on the last day of the period by us or any of our
       Subsidiaries, divided by

         (y) the total number of shares of outstanding common stock of the
       Subsidiary on the last day of the period.

     "Consolidated Interest Expense" means, for any period, clause (1) below
minus clause (2) below:

     (1) the aggregate amount of the following which is paid, accrued or
   scheduled to be paid or accrued by us and each of our Subsidiaries during
   the relevant period:

          o interest in respect of Indebtedness for Borrowed Money, including
            (x) amortization of original issue discount on any Indebtedness and
            the interest portion of any deferred



                                       80
<PAGE>


            payment obligation, calculated in accordance with the effective
            interest method of accounting, but excluding (y) the interest of
            any Subsidiary whose net operating income (or loss) is excluded
            from the calculation of Consolidated Net Operating Income as
            described in clause (2) of the definition of Consolidated Net
            Operating Income, to the extent the net operating income (or loss)
            of the Subsidiary is excluded;

          o all commissions, discounts and other fees and charges owed with
            respect to bankers' acceptance financing;

          o the net costs associated with Interest Rate Agreements; and

          o all but the principal component of rentals in respect of
            Capitalized Lease Obligations.

       (2) consolidated interest income.

     However, to the extent that we have any Subsidiary that is not a
wholly-owned Subsidiary, Consolidated Interest Expense will be reduced by an
amount equal to (x) the interest expense of that Subsidiary multiplied by (y)
the quotient of clause (A) below divided by clause (B) below:

     (A) the number of shares of outstanding common stock of the Subsidiary
   not owned on the last day of the relevant period by us or any of our
   Subsidiaries;

     (B) the total number of shares of outstanding common stock of the
   Subsidiary on the last day of the relevant period.

     "Consolidated Net Operating Income" means, for any period, the aggregate
of the net operating income (or loss) of us and our Subsidiaries for the
applicable period, as determined on a consolidated basis in conformity with
GAAP. However, the following items will be excluded from any calculation of
Consolidated Net Operating Income:

     (1) the net operating income (or loss) of any person (other than a
   Subsidiary) in which any other person has a joint interest, except to the
   extent of the amount of dividends or other distributions actually paid to
   us or another one of our Subsidiaries during the applicable period;

     (2) the net operating income (or loss) of any Subsidiary to the extent
   that the declaration or payment of dividends or similar distributions by
   the Subsidiary of the net operating income is not at the time permitted by
   the operation of the terms of its charter or any agreement, instrument,
   judgment, decree, order, statute, rule or governmental regulation or
   license; and

     (3) all extraordinary gains and extraordinary losses.

     "Consolidated Net Tangible Assets" means at any time, the total of all
assets (including revaluations of assets as a result of commercial appraisals,
price level restatement or otherwise) appearing on the most recently available
consolidated balance sheet of us and our Subsidiaries (so long as the balance
sheet is of a date not more than 60 days prior to the record date for any
Distribution) prepared in accordance with GAAP, net of applicable reserves and
deductions, but excluding goodwill, trade names, trademarks, patents,
unamortized debt discount and all other like intangible assets (which term will
not be construed to include the revaluations), less the aggregate of the
Consolidated Current Liabilities of us appearing on our balance sheet.

     "Currency, Interest Rate or Commodity Agreements" means an agreement or
transaction involving any currency, interest rate or energy price or volumetric
swap, cap or collar arrangement, forward exchange transaction, option, warrant,
forward rate agreement, futures contract or other derivative instrument of any
kind for the hedging or management of foreign exchange, interest rate or energy
price or volumetric risks, it is being understood, for purposes of this
definition, that the term "energy" shall include, without limitation, coal,
gas, oil and electricity.

     "Distribution" means any dividend, distribution or payment (including by
way of redemption, repurchase, retirement, return or repayment) in respect of
shares of our capital stock.


                                       81
<PAGE>


   "Excluded Subsidiary" means any of our Subsidiaries:

     (1) in respect of which neither we nor any of our Subsidiaries (other
   than another Excluded Subsidiary) has undertaken any legal obligation to
   give any guarantee for the benefit of the holders of any Indebtedness for
   Borrowed Money (other than to us or one of our Subsidiaries) other than in
   respect of any statutory obligation and the Subsidiaries of which are all
   Excluded Subsidiaries; and

     (2) which has been designated as an Excluded Subsidiary by us by written
   notice to the trustee.

     We may give written notice to the trustee at any time that any Excluded
Subsidiary is no longer an Excluded Subsidiary whereupon it will cease to be an
Excluded Subsidiary.

     "Incur" means, with respect to any Indebtedness, to incur, create, issue,
assume or guarantee the subject Indebtedness.

     "Indebtedness" means, with respect to us or any of any our Subsidiaries at
any date of determination:

     (1) all Indebtedness for Borrowed Money;

     (2) all obligations in respect of letters of credit or other similar
   instruments, including reimbursement obligations;

     (3) all obligations to pay the deferred and unpaid purchase price of
   property or services, which purchase price is due more than six months
   after the date of placing the property in service or taking delivery and
   title to the property or the completion of the services, except trade
   payables;

     (4) all Capitalized Lease Obligations;

     (5) all indebtedness of other persons secured by a mortgage, charge,
   lien, pledge or other security interest on any asset of us or any of our
   Subsidiaries, whether or not the indebtedness is assumed. The amount of
   this Indebtedness will be the lesser of (A) the fair market value of the
   subject asset at the date of determination and (B) the amount of the
   secured indebtedness;

     (6) all indebtedness of other persons of the types specified in the
   preceding clauses (1) through (5), to the extent the indebtedness is
   guaranteed by us or any of our Subsidiaries; and

     (7) to the extent not otherwise included in this definition, obligations
   under Currency, Interest Rate or Commodity Agreements.

The amount of Indebtedness at any date will be the current outstanding balance
of all unconditional obligations as described above and, upon the occurrence of
the contingency giving rise to the obligation, the current maximum liability of
any contingent obligations of the types specified in the preceding clauses (1)
through (7). However, the amount outstanding at any time of any Indebtedness
issued with original issue discount is the face amount of the Indebtedness less
the current remaining unamortized portion of the original issue discount of the
Indebtedness as determined in conformity with GAAP.

     "Indebtedness For Borrowed Money" means any indebtedness, whether being
principal, premium, interest or other amounts, for:

     (1) money borrowed;

     (2) payment obligations under or in respect of any trade acceptance or
   trade acceptance credit; or

     (3) any notes, bonds, debentures, debenture stock, loan stock or other
   debt securities offered, issued or distributed whether by way of public
   offer, private placement, acquisition consideration or otherwise and
   whether issued for cash or in whole or in part for a consideration other
   than cash;



                                       82
<PAGE>


However, the term "Indebtedness for Borrowed Money" will exclude:

     (a) any indebtedness relating to any accounts receivable securitizations;

     (b) any Indebtedness of the type permitted to be secured by Liens
   described in clause (13) under the caption "--Limitation on Liens"
   appearing earlier in this prospectus;

     (c) any trust preferred securities or related debt or guaranties which
   are issued and outstanding on the date of original issue of the securities
   or any extension, renewal or replacement (or successive extensions,
   renewals or replacements), as a whole or in part, of any of these existing
   trust preferred securities or related debt or guaranties, for amounts not
   exceeding the principal amount or liquidation preference of the trust
   preferred securities or related debt or guaranties so extended, renewed or
   replaced; and

     (d) any trust preferred securities or related debt or guaranties issued
   in replacement or in connection with a refinancing of any preferred
   securities or preferred stock which is issued and outstanding on the date
   of original issue of the securities, for amounts not exceeding the
   liquidation preference of the preferred securities or preferred stock so
   replaced or refinanced.


     "Independent Manager" means an individual who is not, at time of his or
her appointment or any time thereafter, and was not at any time during the
preceding five years:


     (1) a direct or indirect legal or beneficial owner of any shares of the
   capital stock of, or membership interests in, us, MidAmerican Holdings or
   any of MidAmerican Holdings' subsidiaries, except that an Independent
   Manager may own shares of the capital stock of, or membership interests in,
   MidAmerican Holdings or any of its direct or indirect subsidiaries having a
   value, at all times during which the subject person is the Independent
   Manager, not exceeding 1% of that person's assets;

     (2) a director, officer, employee, manager, trustee, partner, affiliate,
   family member, major supplier, major contractor or major creditor of us or
   of any of our affiliates (except solely by virtue of serving as our
   Independent Manager); or

     (3) a person who, directly or indirectly, controls (except solely by
   virtue of serving as our Independent Manager) (A) us, (B) any of our
   affiliates or (C) any person or entity described in clause (2) above.

The term "major supplier" means a person or entity to which we or our
affiliates, as applicable, has outstanding indebtedness for borrowed money in a
sum sufficiently large as would reasonably be expected to influence the
judgment of the proposed Independent Manager adversely to the interests of us
and our creditors. The term "major contractor" means a person or entity that
has contracts with us in a sum sufficiently large as would reasonably be
expected to influence the judgment of the proposed Independent Manager
adversely to the interests of us and our creditors. The term "major creditor"
means a person or entity to which we or our affiliates, as applicable, has
outstanding indebtedness for borrowed money in a sum sufficiently large as
would reasonably be expected to influence the judgment of the proposed
Independent Manager adversely to the interests of us or our other creditors.
The term "family member" means any child, stepchild, grandchild, parent,
grandparent, spouse, sibling, niece, nephew, mother-in-law, father-in-law,
son-in-law, daughter-in-law, brother-in-law or sister-in-law, and includes
adoptive relationships. The term "affiliate" means any person or entity
controlling, controlled by, or under common control with us, whether by virtue
of the holding of voting securities, the election of members of our board of
managers or another governing body or otherwise.

     "Interest Coverage Ratio" means, with respect to us on the record date for
any Distribution, the ratio of (1) the aggregate amount of our Consolidated
EBITDA for the four fiscal quarters for which financial information is
available immediately prior to the record date to (2) the aggregate
Consolidated Interest Expense during that four fiscal quarters.

     "Investments" in any person means any loan or advance to, any net payment
on a guarantee of, any acquisition of capital stock, equity interest,
obligation or other security of, or capital contribution or other investment
in, that person. Investments exclude advances to customers and suppliers in the
ordinary course of business.



                                       83
<PAGE>


     "Leverage Ratio" means the ratio of Consolidated Debt to Total Capital,
calculated on the basis of our most recently available consolidated balance
sheet (so long as the balance sheet is as of a date not more than 60 days prior
to the record date for any Distribution) prepared in accordance with GAAP.

     "Lien" means any mortgage, lien, pledge, security interest or other
encumbrance. However, the term "Lien" does not mean any easements,
rights-of-way, restrictions and other similar encumbrances and encumbrances
consisting of zoning restrictions, leases, subleases, restrictions on the use
of property or defects in the title to property.


     "Project Finance Debt" means:

     (1) any Indebtedness to finance or refinance the ownership, acquisition,
development, design, engineering, procurement, construction, servicing,
management and/or operation of any project or asset which is incurred by an
Excluded Subsidiary;


     (2) any Indebtedness to finance or refinance the ownership, acquisition,
development, design, engineering, procurement, construction, servicing,
management and/or operation of any project or asset in respect of which the
person or persons to whom the Indebtedness is or may be owed by the relevant
borrower (whether or not the borrower is us or one of our Subsidiaries) has or
have no recourse whatsoever to us or our Subsidiaries (other than an Excluded
Subsidiary) for the repayment of the Indebtedness other than:

     (a) recourse to us and/or one or more of our Subsidiaries for amounts
   limited to the cash flow or net cash flow (other than historic cash flow or
   historic net cash flow) from, or ownership interests or other investments
   in, the relevant project or asset; and/or

     (b) recourse to us and/or one or more of our Subsidiaries for the purpose
   only of enabling amounts to be claimed in respect of the Indebtedness in an
   enforcement of any encumbrance given by us and/or one or more of our
   Subsidiaries over the relevant project or asset or the income, cash flow or
   other proceeds deriving therefrom (or given by any shareholder or the like,
   or other investor in, the borrower or in the owner of the project or asset
   over its shares or the like in the capital of, or other investment in, the
   borrower or in the owner of the project or asset) to secure the
   Indebtedness, so long as the extent of recourse to us and/or one or more of
   our Subsidiaries is limited solely to the amount of any recoveries made on
   the enforcement; and/or

     (c) recourse to the borrower generally, or directly or indirectly to us
   and/or one or more of our Subsidiaries, under any form of assurance,
   indemnity, undertaking or support, which recourse is limited to a claim for
   damages (other than liquidated damages and damages required to be
   calculated in a specified way) for breach of an obligation (not being a
   payment obligation or an obligation to procure payment by another or an
   indemnity in respect of a payment obligation or any obligation to comply or
   to procure compliance by another with any financial ratios or other tests
   of financial condition) by the person against which recourse is available;
   and

     (3) any Indebtedness which is issued by MidAmerican Realty Services
Company other than any Indebtedness incurred after the Effective Date which is
guaranteed by us, MHC or MidAmerican Energy.

     "Rating Agency" means (1) Standard & Poor's, (2) Moody's and (3) Duff &
Phelps, and any of their respective Subsidiaries or successors, or, in any
case, if any of these rating agencies ceases to rate any series of securities
for reasons outside our control, any other "nationally recognized statistical
rating organization" (within the meaning of Rule 15c3-l(c)(2)(vi)(F) under the
securities Exchange Act of 1934, as amended) selected by us as a replacement
Rating Agency.

     "Reference Treasury Dealer" means a primary United States government
securities dealer in New York City appointed by us.

     "Reference Treasury Dealer Quotation" means, with respect to the Reference
Treasury Dealer and any redemption date, the average, as determined by us, of
the bid and asked prices for the Comparable Treasury Issue (expressed in each
case as a percentage of its principal amount and quoted in writing to us by the
Reference Treasury Dealer at 5:00 p.m. on the third business day preceding the
redemption date).



                                       84
<PAGE>


     "Significant Subsidiary" means, at any particular time, any of our
Subsidiaries whose gross assets or gross revenues (having regard to our direct
and/or indirect beneficial interest in the shares, or the like, of that
Subsidiary) represent at least 25% of our consolidated gross assets or, as the
case may be, our consolidated gross revenues.

     "Subsidiary" means, with respect to any specified person, any corporation,
association, partnership, limited liability company or other business entity of
which 50% or more of the total voting power of shares of capital stock or other
interests (including partnership interests) entitled (without regard to the
occurrence of any contingency) to vote in the election of directors, managers
or trustees of the business entity is at the time owned, directly or
indirectly, by (1) the specified person, (2) that person and one or more
Subsidiaries of that person or (3) one or more Subsidiaries of that person.

     "Total Capital" of any person is defined to mean, as of any date, the sum
of (a) Indebtedness for Borrowed Money, (b) consolidated stockholder's equity
of that person and its consolidated Subsidiaries (excluding any preferred stock
in stockholder's equity) and (c) preferred stock and trust preferred securities
or related debt or guaranties of that person and its consolidated Subsidiaries.

     "Treasury Yield" means, with respect to any redemption date, the rate per
annum equal to the semiannual equivalent yield to maturity of the Comparable
Treasury Issue, assuming a price for the Comparable Treasury Issue (expressed
as a percentage of its principal amount) equal to the Comparable Treasury Price
for the redemption date.

     "U.S. Government Obligation" means:

     (1) any security which is (a) a direct obligation of the United States for
the payment of which the full faith and credit of the United States is pledged
or (b) an obligation of a person controlled or supervised by and acting as an
agency or instrumentality of the United States the payment of which is
unconditionally guaranteed as a full faith and credit obligation by the United
States, which, in each case, is not callable or redeemable at the option of the
issuer of the security; and

     (2) any depositary receipt issued by a bank (as defined in the Securities
Act) as custodian with respect to any security specified in clause (1) above
and held by that bank for the account of the holder of the depositary receipt
or with respect to any specific payment of principal of or interest on that
type of security held by a bank (as defined in the Securities Act), so long as,
except as required by law, the custodian is not authorized to make any
deduction from the amount payable to the holder of the depository receipt from
any amount received by the custodian in respect of the U.S. Government
Obligation or the specific payment of interest on or principal of the U.S.
Government Obligation evidenced by the depository receipt.



                                       85
<PAGE>

                             PLAN OF DISTRIBUTION


     Each broker-dealer that receives exchange securities for its own account
as a result of market-making activities or other trading activities in
connection with the exchange offer must acknowledge that it will deliver a
prospectus in connection with any resale of the exchange securities. This
prospectus, as it may be amended or supplemented from time to time, may be used
by participating broker-dealers during the period referred to below in
connection with resales of exchange securities received in exchange for initial
securities if the initial securities were acquired by the participating
broker-dealers for their own accounts as a result of their market-making or
other trading activities. We have agreed that this prospectus, as it may be
amended or supplemented from time to time, may be used by a participating
broker-dealer in connection with resales of exchange securities for a period
ending 120 days after the registration statement of which this prospectus is a
part has been declared effective (subject to extension) or, if earlier, when
all exchange Securities have been disposed of by the participating
broker-dealer.

     We will not receive any proceeds from the issuance of the exchange
securities offered by this prospectus. Exchange securities received by
broker-dealers for their own accounts in connection with the exchange offer may
be sold from time to time in one or more transactions in the over-the-counter
market, in negotiated transactions, through the writing of options on the
exchange securities or a combination of these methods of resale, at market
prices prevailing at the time of resale, at prices related to prevailing market
prices or at negotiated prices. Any resale may be made directly to purchasers
or to or through brokers or dealers and/or the purchasers of any exchange
securities. Any broker-dealer that resells exchange securities that were
received by it for its own account in connection with the exchange offer and
any broker-dealer that participates in a distribution of exchange securities
may be deemed to be an "underwriter" within the meaning of the securities Act,
and any profit on any resale of exchange securities and any commissions or
concessions received by any of those persons may be deemed to be underwriting
compensation under the Securities Act. The letter of transmittal states that by
acknowledging that it will deliver, and by delivering, a prospectus, a
broker-dealer will not be deemed to admit that it is a "underwriter" within the
meaning of the Securities Act.



                                       86
<PAGE>

                UNITED STATES FEDERAL INCOME TAX CONSIDERATIONS
                           FOR UNITED STATES HOLDERS


     The following discussion is the opinion of Latham & Watkins, our counsel,
as to the material federal income tax consequences expected to result to you if
you exchange your initial securities for exchange securities in the exchange
offer. This opinion is based on:

      o  the facts described in the registration statement of which this
         prospectus is a part;

      o  the Internal Revenue Code of 1986, as amended;

      o  current, temporary and proposed treasury regulations promulgated under
         the Internal Revenue Code;

      o  the legislative history of the Internal Revenue Code;

      o  current administrative interpretations and practices of the Internal
         Revenue Service; and

      o  court decisions.

all as of the date of this prospectus. In addition, the administrative
interpretations and practices of the Internal Revenue Service include its
practices and policies as expressed in private letter rulings that are not
binding on the Internal Revenue Service, except with respect to the particular
taxpayers who requested and received those rulings. Future legislation,
treasury regulations, administrative interpretations and practices and/or court
decisions may adversely affect, perhaps retroactively, the tax considerations
contained in this discussion. Any change could apply retroactively to
transactions preceding the date of the change. The tax considerations contained
in this discussion may be challenged by the Internal Revenue Service and may
not be sustained by a court if challenged by the Internal Revenue Service, and
we have not requested, and do not plan to request, any rulings from the
Internal Revenue Service concerning the tax treatment of the exchange of
initial securities for exchange securities.

     Some holders may be subject to special rules not discussed below,
including, without limitation:

      o  insurance companies;

      o  financial institutions or broker-dealers;

      o  tax-exempt organizations;

      o  stockholders holding securities as part of a conversion transaction, or
         a hedge or hedging transaction or as a position in a straddle for tax
         purposes;

      o  foreign corporations or partnerships; and

      o  persons who are not citizens or residents of the United States.

YOU SHOULD CONSULT YOUR TAX ADVISOR AS TO THE PARTICULAR TAX CONSEQUENCES OF
EXCHANGING INITIAL SECURITIES FOR EXCHANGE SECURITIES, INCLUDING THE
APPLICABILITY AND EFFECT OF ANY STATE, LOCAL OR FOREIGN LAWS.

     The exchange of initial securities for exchange securities will be treated
as a "non-event" for federal income tax purposes, because the exchange
securities will not be considered to differ materially in kind or extent from
the initial securities. Therefore, no material federal income tax consequences
will result to you from exchanging initial securities for exchange securities.



                                       87
<PAGE>

                                 LEGAL MATTERS


     The validity of the exchange securities will be passed upon for us by
Latham & Watkins, 885 Third Avenue, Suite 1000, New York, New York 10022.



                                    EXPERTS


     Our consolidated financial statements as of December 31, 1998 and 1997,
and the related consolidated statements of operations and cash flows for each
of the three years in the period ended December 31, 1998, included in this
prospectus have been audited by PricewaterhouseCoopers LLP, independent
auditors, as stated in their report appearing in this prospectus, and are
included in reliance upon the report of such firm given upon their authority as
experts in accounting and auditing.

     Our consolidated balance sheet and statement of capitalization as of
September 30, 1999 included in this prospectus have been audited by Deloitte &
Touche LLP, independent auditors, as stated in their report appearing in this
prospectus, and are included in reliance upon the reports of such firm given
upon their authority as experts in accounting and auditing.

     With respect to the unaudited interim financial information of MidAmerican
Energy for the periods ended March 31, 1999, June 30, 1999 and September 30,
1999 which are incorporated in this prospectus by reference, Deloitte & Touche
LLP have applied limited procedures in accordance with professional standards
for a review of such information. However, as stated in their reports included
in the MidAmerican Energy Quarterly Reports on Form 10-Q for the quarters ended
March 31, 1999, June 30, 1999 and September 30, 1999 and incorporated by
reference in this prospectus, they did not audit and they do not express an
opinion on that interim financial information. Accordingly, the degree of
reliance on their reports on that information should be restricted in light of
the limited nature of the review procedures applied. Deloitte & Touche LLP are
not subject to the liability provisions of Section 11 of the Securities Act of
1933 for their reports on the unaudited interim financial information because
those reports are not "reports" or a "part" of the registration statement
prepared or certified by an accountant within the meaning of Sections 7 and 11
of the Act.



                          INCORPORATION BY REFERENCE

     This prospectus incorporates documents by reference which are not
presented in, or delivered with, this prospectus. We will provide without
charge copies (without exhibits, except those specifically incorporated by
reference) of these documents to each person to whom this prospectus has been
delivered upon request.

     The following documents, previously filed by MidAmerican Energy with the
Securities and Exchange Commission under the Exchange Act (File No. 1-11505),
are hereby incorporated by reference:

     1. Annual Report on Form 10-K for the year ended December 31, 1998;

     2. Quarterly Reports on Form 10-Q for the quarters ended March 31, 1999,
June 30, 1999 and September 30, 1999.

     3. Current Report on Form 8-K dated March 12, 1999.

     The information regarding MidAmerican Energy contained in this prospectus
should be read together with the information in the documents incorporated by
reference. Any statement contained in a document incorporated by reference will
be deemed to be modified or superseded for purposes of this prospectus to the
extent that a statement contained in this prospectus modifies or supersedes the
statement in the document incorporated by reference. Any statement so modified
or superseded will not be deemed, except as so modified or superseded, to be a
part of this prospectus.


                      WHERE YOU CAN FIND MORE INFORMATION

     We have filed a registration statement on Form S-4 with the Securities and
Exchange Commission under the Securities Act with respect to our offering of
the exchange securities. This prospectus does not contain all of the
information in the registration statement. You will find additional information




                                       88
<PAGE>


about us and the exchange securities in the registration statement. Any
statement made in this prospectus concerning the provisions of legal documents
are not necessarily complete and you should read the documents that are filed
as exhibits to the registration statement.

     We are subject to the informational requirements of the Exchange Act and
file periodic reports, registration statements, proxy statements and other
information with the Securities and Exchange Commission. You may inspect and
copy the registration statement, including exhibits, and our periodic reports,
registration statements, proxy statements and other information we file with
the Securities and Exchange Commission at the Public Reference Section of the
Securities and Exchange Commission at Room 1024, Judiciary Plaza, 450 Fifth
Street, N.W., Washington, D.C. 20549, and at the regional offices of the
Securities and Exchange Commission located at Seven World Trade Center, 13th
Floor, New York, New York 10048 and 500 West Madison Street, Suite 1400,
Chicago, Illinois 60661. Copies of these materials can be obtained from the
Public Reference Section of the Securities and Exchange Commission at Room
1024, Judiciary Plaza, 450 Fifth Street, N.W., Washington, D.C. 20549 at
prescribed rates. The Securities and Exchange Commission maintains a web site
that contains reports, proxy and information statements and other materials
that are filed through the Securities and Exchange Commission's Electronic Data
Gathering, Analysis and Retrieval (EDGAR) system. This Web site can be accessed
at http://www.sec.gov.



                                       89
<PAGE>

                         INDEX TO FINANCIAL STATEMENTS


<TABLE>
<CAPTION>
                                                                            PAGE
                                                                            ----
<S>                                                                          <C>
MHC INC.
Consolidated Statements of Income
 For the Years Ended December 31, 1998, 1997 and 1996 ....................   F-2
Consolidated Statements of Comprehensive Income
 For the Years Ended December 31, 1998, 1997 and 1996 ....................   F-3
Consolidated Balance Sheets
 As of December 31, 1998 and 1997 ........................................   F-4
Consolidated Statements of Cash Flows
 For the Years Ended December 31, 1998, 1997 and 1996 ....................   F-5
Consolidated Statements of Capitalization
 As of December 31, 1998 and 1997 ........................................   F-7
Consolidated Statements of Retained Earnings
 For the Years Ended December 31, 1998, 1997 and 1996 ....................   F-8
Notes to Consolidated Financial Statements ...............................   F-9
Report of Independent Accountants ........................................   F-38
MIDAMERICAN FUNDING, LLC AND MHC INC. (PREDECESSOR)
Interim Consolidated Statements of Income
 For the nine months ended September 30, 1999 and 1998 ...................   F-39
Interim Consolidated Statements of Comprehensive Income
 For the nine months ended September 30, 1999 and 1998 ...................   F-40
Interim Consolidated Statements of Cash Flows
 For the nine months ended September 30, 1999 and 1998 ...................   F-42
Notes to Interim Consolidated Financial Statements .......................   F-43
Consolidated Balance Sheet as of September 30, 1999 ......................   F-49
Consolidated Statement of Capitalization as of September 30, 1999 ........   F-50
Notes to Consolidated Financial Statements ...............................   F-52
Report of Independent Accountants ........................................   F-68
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL INFORMATION .........   F-69
</TABLE>


                                      F-1
<PAGE>

                                   MHC INC.
                       CONSOLIDATED STATEMENTS OF INCOME
                   (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)



<TABLE>
<CAPTION>
                                                                     YEARS ENDED DECEMBER 31
                                                            -----------------------------------------
                                                                 1998          1997          1996
                                                            ------------- ------------- -------------
<S>                                                         <C>           <C>           <C>
OPERATING REVENUES
Regulated electric ........................................  $1,169,810    $1,126,300    $1,099,008
Regulated gas .............................................     429,870       536,306       536,753
Nonregulated ..............................................     176,244       306,931       275,443
                                                             ----------    ----------    ----------
                                                              1,775,924     1,969,537     1,911,204
                                                             ----------    ----------    ----------
OPERATING EXPENSES
Regulated:
 Cost of fuel, energy and capacity ........................     225,736       235,760       234,317
 Cost of gas sold .........................................     243,451       346,016       345,014
 Other operating expenses .................................     470,328       438,007       358,579
 Maintenance ..............................................     110,387       100,543        91,131
 Depreciation and amortization ............................     182,211       170,540       164,592
 Property and other taxes .................................      87,276        90,651        81,715
                                                             ----------    ----------    ----------
                                                              1,319,389     1,381,517     1,275,348
                                                             ----------    ----------    ----------
Nonregulated:
 Cost of sales ............................................     144,417       276,711       249,453
 Other ....................................................      40,706        34,583        37,004
                                                             ----------    ----------    ----------
                                                                185,123       311,294       286,457
                                                             ----------    ----------    ----------
 Total operating expenses .................................   1,504,512     1,692,811     1,561,805
                                                             ----------    ----------    ----------
OPERATING INCOME ..........................................     271,412       276,726       349,399
                                                             ----------    ----------    ----------
NON-OPERATING INCOME
Interest income ...........................................       9,262         5,318         4,012
Dividend income ...........................................      10,251        13,792        16,985
Realized gains and losses on securities, net ..............      11,204         7,798         1,895
Other, net ................................................       5,096        15,891        (9,781)
                                                             ----------    ----------    ----------
                                                                 35,813        42,799        13,111
                                                             ----------    ----------    ----------
FIXED CHARGES
Interest on long-term debt ................................      80,908        89,898       102,909
Other interest expense ....................................      12,682        10,034        10,941
Preferred dividends of subsidiaries .......................      12,932        14,468        10,689
Allowance for borrowed funds ..............................      (3,377)       (2,597)       (4,212)
                                                                103,145       111,803       120,327
                                                             ----------    ----------    ----------
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES .....     204,080       207,722       242,183
INCOME TAXES ..............................................      76,926        68,390        98,422
                                                             ----------    ----------    ----------
INCOME FROM CONTINUING OPERATIONS .........................     127,154       139,332       143,761
                                                             ----------    ----------    ----------
DISCONTINUED OPERATIONS
Income (Loss) from operations (net of income taxes) .......       4,164          (118)        2,117
Loss on disposal (net of income taxes) ....................           -        (4,110)      (14,832)
                                                             ----------    ----------    ----------
                                                                  4,164        (4,228)      (12,715)
                                                             ----------    ----------    ----------
NET INCOME ................................................  $  131,318    $  135,104    $  131,046
                                                             ==========    ==========    ==========
AVERAGE COMMON SHARES OUTSTANDING .........................      94,038        98,058       100,752
EARNINGS PER COMMON SHARE -- BASIC:
Continuing operations .....................................  $     1.35    $     1.42    $     1.43
Discontinued operations ...................................        0.05         (0.04)        (0.13)
                                                             ----------    ----------    ----------
Earnings per average common share .........................  $     1.40    $     1.38    $     1.30
                                                             ==========    ==========    ==========
EARNINGS PER COMMON SHARE -- DILUTED:
Continuing operations .....................................  $     1.35    $     1.42    $     1.43
Discontinued operations ...................................        0.04         (0.04)        (0.13)
                                                             ----------    ----------    ----------
Earnings per average common share .........................  $     1.39    $     1.38    $     1.30
                                                             ==========    ==========    ==========
DIVIDENDS DECLARED PER SHARE ..............................  $     1.20    $     1.20    $     1.20
                                                             ==========    ==========    ==========
</TABLE>

       The accompanying notes are an integral part of these statements.

                                      F-2
<PAGE>


                                   MHC INC.
                CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
                                (IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                        YEARS ENDED DECEMBER 31
                                                                ---------------------------------------
                                                                    1998          1997          1996
                                                                -----------   -----------   -----------
<S>                                                             <C>           <C>           <C>
NET INCOME ..................................................    $ 131,318     $135,104      $131,046
                                                                 ---------     --------      --------
OTHER COMPREHENSIVE INCOME, NET
Unrealized gains (losses) on securities:
Unrealized holding gains (losses) during period .............      (14,743)     223,927         1,501
 Less reclassification adjustment for realized gains (losses)
   reflected in net income during period ....................       11,204        7,787        (4,612)
                                                                 ---------     --------      --------
                                                                   (25,947)     216,140         6,113
Income tax expense (benefit) ................................       (9,002)      75,567         2,468
                                                                 ---------     --------      --------
 Other comprehensive income (loss), net .....................      (16,945)     140,573         3,645
                                                                 ---------     --------      --------
COMPREHENSIVE INCOME ........................................    $ 114,373     $275,677      $134,691
                                                                 =========     ========      ========
</TABLE>

       The accompanying notes are an integral part of these statements.

                                      F-3
<PAGE>


                                   MHC INC.
                          CONSOLIDATED BALANCE SHEETS
                                (IN THOUSANDS)


<TABLE>
<CAPTION>
                                                                                AS OF DECEMBER 31
                                                                          -----------------------------
                                                                               1998            1997
                                                                          -------------   -------------
<S>                                                                       <C>             <C>
ASSETS
UTILITY PLANT
Electric ..............................................................    $4,255,058      $4,084,920
Gas ...................................................................       786,169         756,874
                                                                           ----------      ----------
                                                                            5,041,227       4,841,794
Less accumulated depreciation and amortization ........................     2,426,564       2,275,099
                                                                           ----------      ----------
                                                                            2,614,663       2,566,695
Construction work in progress .........................................        26,369          55,418
                                                                           ----------      ----------
                                                                            2,641,032       2,622,113
                                                                           ----------      ----------
POWER PURCHASE CONTRACT ...............................................       150,401         173,107
                                                                           ----------      ----------
CURRENT ASSETS
Cash and cash equivalents .............................................         6,107          10,468
Receivables, less reserves of $503 and $347, respectively..............       181,817         207,471
Inventories ...........................................................        94,771          86,091
Prepaid taxes .........................................................        22,889              --
Other .................................................................        17,541          18,452
                                                                           ----------      ----------
                                                                              323,125         322,482
                                                                           ----------      ----------
INVESTMENTS AND NONREGULATED PROPERTY, NET ............................       762,060         799,524
                                                                           ----------      ----------
INVESTMENT IN DISCONTINUED OPERATIONS .................................        43,907              --
                                                                           ----------      ----------
OTHER ASSETS ..........................................................       323,811         360,865
                                                                           ----------      ----------
TOTAL ASSETS ..........................................................    $4,244,336      $4,278,091
                                                                           ==========      ==========
CAPITALIZATION AND LIABILITIES
CAPITALIZATION
Common shareholders' equity ...........................................    $1,200,950      $1,301,286
MidAmerican Energy preferred securities, not subject to mandatory
 redemption ...........................................................        31,759          31,763
Preferred securities, subject to mandatory redemption:
 MidAmerican Energy preferred securities ..............................        50,000          50,000
 MidAmerican Energy-obligated preferred securities of subsidiary trust
   holding solely MidAmerican Energy junior subordinated debentures ...       100,000         100,000
Long-term debt (excluding current portion) ............................       939,553       1,034,211
                                                                           ----------      ----------
                                                                            2,322,262       2,517,260
                                                                           ----------      ----------
CURRENT LIABILITIES
Notes payable .........................................................       339,826         138,054
Current portion of long-term debt .....................................       105,995         144,558
Current portion of power purchase contract ............................        15,034          14,361
Accounts payable ......................................................       167,348         145,855
Taxes accrued .........................................................       107,332          92,629
Interest accrued ......................................................        15,533          22,355
Other .................................................................        51,316          43,641
                                                                           ----------      ----------
                                                                              802,384         601,453
                                                                           ----------      ----------
OTHER LIABILITIES
Power purchase contract ...............................................        68,093          83,143
Deferred income taxes .................................................       733,448         756,920
Investment tax credit .................................................        77,421          83,127
Other .................................................................       240,728         236,188
                                                                           ----------      ----------
                                                                            1,119,690       1,159,378
                                                                           ----------      ----------
TOTAL CAPITALIZATION AND LIABILITIES ..................................    $4,244,336      $4,278,091
                                                                           ==========      ==========
</TABLE>


       The accompanying notes are an integral part of these statements.

                                      F-4
<PAGE>


                                   MHC INC.
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                (IN THOUSANDS)


<TABLE>
<CAPTION>
                                                                                     YEARS ENDED DECEMBER 31
                                                                       ---------------------------------------------------
                                                                             1998              1997              1996
                                                                       ---------------   ---------------   ---------------
<S>                                                                    <C>               <C>               <C>
NET CASH FLOWS FROM OPERATING ACTIVITIES
Net income .........................................................     $ 131,318         $ 135,104        $    131,046
 (Income)/loss from discontinued operations ........................        (4,164)            4,228              12,715
                                                                         ---------         ---------        ------------
 Income from continuing operations .................................       127,154           139,332             143,761
Adjustments to reconcile net income to net cash provided:
 Depreciation and amortization .....................................       200,920           197,454             190,511
 Net decrease in deferred income taxes and investment tax
   credit, net .....................................................       (24,800)          (71,191)             (7,894)
 Amortization of other assets ......................................        40,264            33,761              20,541
 Gain on sale of securities, assets and other investments ..........       (24,629)           (9,996)            (10,132)
 Other-than-temporary decline in value of investments ..............           273             3,795              15,566
 Cash inflows (outflows) of accounts receivable securitization .....       (10,000)           70,000                  --
 Impact of changes in working capital, net of effects from
   discontinued operations .........................................        42,046            32,973             (53,752)
 Other .............................................................       (17,092)           (3,883)             22,786
                                                                         ---------         ---------        ------------
   Net cash provided by continuing operations ......................       334,136           392,245             321,387
                                                                         ---------         ---------        ------------
NET CASH FLOWS FROM INVESTING ACTIVITIES
Utility construction expenditures ..................................      (193,354)         (166,932)           (154,198)
Quad Cities Nuclear Power Station decommissioning trust fund........       (11,409)           (9,819)             (8,607)
Deferred energy efficiency expenditures ............................            --           (12,258)            (20,390)
Nonregulated capital expenditures ..................................       (45,466)          (14,066)            (55,788)
Purchase of securities
 Available for sale ................................................      (142,963)         (159,190)           (198,947)
 Held to maturity ..................................................          (361)             (580)                 --
Proceeds from sale of securities
 Available for sale ................................................       213,563           180,570             238,988
 Held to maturity ..................................................         3,896               320               4,302
Proceeds from sale of assets and other investments .................        38,162            57,433              33,285
Other investing activities, net ....................................        (3,618)           (1,360)              8,308
                                                                         ---------         ---------        ------------
   Net cash provided (used) ........................................      (141,550)         (125,882)           (153,047)
                                                                         ---------         ---------        ------------
NET CASH FLOWS FROM FINANCING ACTIVITIES
Common dividends paid ..............................................      (113,144)         (117,605)           (120,770)
Issuance of long-term debt, net of issuance cost ...................       158,414                --              99,500
Retirement of long-term debt, including reacquisition cost .........      (302,477)         (122,300)           (136,616)
Reacquisition of preferred shares ..................................            (4)               (6)            (58,176)
Reacquisition of common shares .....................................      (101,765)          (96,618)                 --
Issuance of preferred shares, net of issuance cost .................            --                --              96,850
Increase in MidAmerican Capital Company
 unsecured revolving credit facility ...............................        51,000             7,900           1,218,100
Repayment of MidAmerican Capital Company unsecured
 revolving credit facility .........................................       (16,400)         (182,400)         (1,173,600)
Net increase (decrease) in notes payable ...........................       167,172           (23,936)            (22,810)
                                                                         ---------         ---------        ------------
   Net cash used ...................................................      (157,204)         (534,965)            (97,522)
                                                                         ---------         ---------        ------------
NET CASH FLOWS FROM DISCONTINUED OPERATIONS
 Proceeds from sales of discontinued operations ....................            --           202,045              15,300
 Investments in discontinued operations.............................       (37,990)               --                  --
 Operating activities ..............................................        (1,753)          (20,724)            (21,284)
                                                                         ---------         ---------        ------------
   Net cash provided (used) ........................................       (39,743)          181,321              (5,984)
                                                                         ---------         ---------        ------------
</TABLE>



        The accompanying notes are an integral part of these statements.


                                      F-5
<PAGE>



                                   MHC INC.
               CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)
                                (IN THOUSANDS)



<TABLE>
<CAPTION>
                                                                          YEARS ENDED DECEMBER 31
                                                                 -----------------------------------------
                                                                     1998            1997          1996
                                                                 ------------   -------------   ----------
<S>                                                              <C>            <C>             <C>
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS .........     $ (4,361)      $ (87,281)     $ 64,834
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR ...............       10,468          97,749        32,915
                                                                   --------       ---------      --------
CASH AND CASH EQUIVALENTS AT END OF YEAR .....................     $  6,107       $  10,468      $ 97,749
                                                                   ========       =========      ========
ADDITIONAL CASH FLOW INFORMATION:
Interest paid, net of amounts capitalized ....................     $ 90,801       $  96,805      $107,179
                                                                   ========       =========      ========
Income taxes paid ............................................     $100,917       $ 130,521      $ 85,894
                                                                   ========       =========      ========
</TABLE>


       The accompanying notes are an integral part of these statements.

                                      F-6
<PAGE>

                                   MHC INC.
                   CONSOLIDATED STATEMENTS OF CAPITALIZATION
                     (IN THOUSANDS, EXCEPT SHARE AMOUNTS)



<TABLE>
<CAPTION>
                                                                                    AS OF DECEMBER 31
                                                                  -----------------------------------------------------
                                                                            1998                        1997
                                                                  -------------------------   -------------------------
<S>                                                              <C>                <C>      <C>                <C>
COMMON SHAREHOLDERS' EQUITY
Common shares, no par; 350,000,000 shares authorized;
 91,201,582 and 95,300,882 shares outstanding,
 respectively .................................................   $ 724,778                   $ 753,873
Retained earnings .............................................     355,000                     409,296
Accumulated other comprehensive income, net ...................     121,172                     138,117
                                                                  ---------                   ---------
                                                                  1,200,950          51.7%    1,301,286          51.7%
                                                                  ---------          ----     ---------          ----
MIDAMERICAN ENERGY PREFERRED SECURITIES (100,000,000 SHARES
 AUTHORIZED)
 Cumulative shares outstanding not subject to mandatory
 redemption:
 $3.30 Series, 49,451 and 49,481 shares, respectively .........       4,945                       4,948
 $3.75 Series, 38,305 and 38,310 shares, respectively .........       3,831                       3,831
 $3.90 Series, 32,630 shares ..................................       3,263                       3,263
 $4.20 Series, 47,362 and 47,369 shares, respectively .........       4,736                       4,737
 $4.35 Series, 49,945 .........................................       4,994                       4,994
 $4.40 Series, 50,000 shares ..................................       5,000                       5,000
 $4.80 Series, 49,898 shares...................................       4,990                       4,990
                                                                  ---------                   ---------
                                                                     31,759           1.4%       31,763           1.2%
                                                                  ---------          ----     ---------          ----
Cumulative shares outstanding; subject to mandatory
 redemption:
 $5.25 Series, 100,000 shares .................................      10,000                      10,000
 $7.80 Series, 400,000 shares..................................      40,000                      40,000
                                                                  ---------                   ---------
                                                                     50,000           2.1%       50,000           2.0%
                                                                  ---------          ----     ---------          ----
MIDAMERICAN ENERGY-OBLIGATED PREFERRED SECURITIES
MidAmerican Energy-obligated mandatorily redeemable
 cumulative preferred securities of subsidiary trust
 holding solely MidAmerican Energy junior subordinated
 debentures:
 7.98% Series, 4,000,000 shares ...............................     100,000           4.3%      100,000           4.0%
                                                                  ---------          ----     ---------          ----
LONG-TERM DEBT
MidAmerican Energy mortgage bonds:
 7.875% Series, due 1999 ......................................          --                      60,000
 6% Series, due 2000 ..........................................      35,000                      35,000
 6.75% Series, due 2000 .......................................      75,000                      75,000
 7.125% Series, due 2003 ......................................     100,000                     100,000
 7.70% Series, due 2004 .......................................      55,630                      55,630
 7% Series, due 2005 ..........................................      90,500                      90,500
 7.375% Series, due 2008 ......................................      75,000                      75,000
 8% Series, due 2022 ..........................................          --                      50,000
 7.45% Series, due 2023 .......................................       6,940                       6,940
 8.125% Series, due 2023 ......................................          --                     100,000
 6.95% Series, due 2025 .......................................      12,500                      12,500
MidAmerican Energy pollution control revenue obligations:
 5.15% to 5.75% Series, due periodically through 2003 .........       7,704                       8,064
 5.95% Series, due 2023 (secured by general mortgage
   bonds) .....................................................      29,030                      29,030
</TABLE>


       The accompanying notes are an integral part of these statements.

                                      F-7
<PAGE>


                                   MHC INC.
                   CONSOLIDATED STATEMENTS OF CAPITALIZATION
                     (IN THOUSANDS, EXCEPT SHARE AMOUNTS)

<TABLE>
<CAPTION>
                                                                                AS OF DECEMBER 31
                                                             --------------------------------------------------------
                                                                        1998                          1997
                                                             ---------------------------   --------------------------
<S>                                                           <C>               <C>        <C>               <C>
LONG-TERM DEBT (CONTINUED)
 Variable rate series -
   Due 2016 and 2017, 3.7% ...............................     $   37,600                   $   37,600
   Due 2023 (secured by general mortgage bonds, 3.7%).....         28,295                       28,295
   Due 2023, 3.7% ........................................          6,850                        6,850
   Due 2024, 3.7% ........................................         34,900                       34,900
   Due 2025, 3.7% ........................................         12,750                       12,750
MidAmerican Energy notes:
 8.75% Series, due 2002 ..................................            240                          240
 6.5% Series, due 2001 ...................................        100,000                      100,000
 6.375% Series, due 2006 .................................        160,000                           --
 6.4% Series, due 2003 through 2007 ......................          2,000                        2,000
Obligation under capital lease ...........................          1,539                        2,104
Unamortized debt premium and discount, net ...............         (1,925)                      (3,192)
                                                               ----------                   ----------
   Total utility .........................................        869,553                      919,211
                                                               ----------                   ----------
Nonregulated subsidiaries notes:
 7.76% Series, due 1999 ..................................             --                       45,000
 8.52% Series, due 2000 through 2002 .....................         70,000                       70,000
                                                               ----------                   ----------
   Total nonregulated subsidiaries .......................         70,000                      115,000
                                                               ----------                   ----------
                                                                  939,553         40.5%      1,034,211         41.1%
                                                               ----------        -----      ----------        -----
TOTAL CAPITALIZATION .....................................     $2,322,262        100.0%     $2,517,260        100.0%
                                                               ==========        =====      ==========        =====
</TABLE>

                                   MHC INC.
                 CONSOLIDATED STATEMENTS OF RETAINED EARNINGS
                   (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

<TABLE>
<CAPTION>
                                                                YEARS ENDED DECEMBER 31
                                                        ---------------------------------------
                                                            1998          1997          1996
                                                        -----------   -----------   -----------
<S>                                                     <C>           <C>           <C>
BEGINNING OF YEAR ...................................    $409,296      $440,971      $430,589
                                                         --------      --------      --------
NET INCOME ..........................................     131,318       135,104       131,046
                                                         --------      --------      --------
DEDUCT (ADD):
Loss on repurchase of common shares .................      72,470        49,174            --
Dividends declared on common shares of $1.20.........     113,144       117,605       120,770
Other ...............................................          --            --          (106)
                                                         --------      --------      --------
                                                          185,614       166,779       120,664
                                                         --------      --------      --------
END OF YEAR .........................................    $355,000      $409,296      $440,971
                                                         ========      ========      ========
</TABLE>

       The accompanying notes are an integral part of these statements.

                                      F-8
<PAGE>


                                   MHC INC.
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

     (A) COMPANY STRUCTURE:

     MHC Inc., formerly known as MidAmerican Energy Holdings Company, is a
holding company for MidAmerican Energy Company, MidAmerican Capital Company,
Midwest Capital Group, Inc. and MidAmerican Realty Services Company. Effective
March 12, 1999, MHC is a wholly owned subsidiary of MidAmerican Funding LLC,
which in turn is a wholly owned subsidiary of MidAmerican Energy Holdings
Company, formerly known as CalEnergy Company, Inc. Prior to December 1, 1996,
MidAmerican held the capital stock of MidAmerican Capital and Midwest Capital.
Effective December 1, 1996, each share of MidAmerican common stock was exchanged
for one share of Holdings common stock. As part of the transaction, MidAmerican
distributed the capital stock of MidAmerican Capital and Midwest Capital to
Holdings.

     (B) CONSOLIDATION POLICY AND PREPARATION OF FINANCIAL STATEMENTS:

     The accompanying Consolidated Financial Statements include MHC and its
subsidiaries. For 1998, some of the nonregulated operations of MidAmerican
Energy, which were previously included in Other, Net in the income statements,
are presented in nonregulated operations lines. Prior year amounts have been
reclassified accordingly. Amounts related to MidAmerican Realty are reflected as
discontinued operations. (Refer to Note 25). All significant intercompany
transactions have been eliminated.


     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 liabilities at the date of the financial statements
and the reported amounts of revenues and expenses during the reporting period.
Actual results may differ from those estimates.

     (C) REGULATION:

     MidAmerican Energy's utility operations are subject to the regulation of
the Iowa Utilities Board, the Illinois Commerce Commission, the South
Dakota Public Utilities Commission, and the Federal Energy Regulatory Commission
(FERC). MidAmerican's accounting policies and the accompanying Consolidated
Financial Statements conform to generally accepted accounting principles
applicable to rate-regulated enterprises and reflect the effects of the
ratemaking process.

     Statement of Financial Accounting Standards (SFAS) No. 71 sets forth
accounting principles for operations that are regulated and meet criteria set
forth in SFAS 71. For operations that meet the criteria, SFAS 71 allows, among
other things, the deferral of costs that would otherwise be expensed when
incurred. A possible consequence of the changes in the utility industry is the
discontinued applicability of SFAS 71. The majority of MidAmerican's electric
and gas utility operations currently meet the criteria of SFAS 71, but its
applicability is periodically reexamined. On December 16, 1997, MidAmerican's
generation operations serving Illinois were no longer subject to the provisions
of SFAS 71 due to passage of industry restructuring legislation in Illinois.
Thus, in 1997, MidAmerican was required to write off the regulatory assets and
liabilities from its balance sheet related to its Illinois generation
operations. The net amount of these write-offs was not material. If other
portions of its utility operations no longer meet the criteria of SFAS 71,
MidAmerican could be required to write off the related regulatory assets and
liabilities from its balance sheet and thus, a material adjustment to earnings
in that period could result. The following regulatory assets, primarily
included in Other



                                      F-9
<PAGE>

                                   MHC INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


Assets in the Consolidated Balance Sheets, represent probable future revenue to
MidAmerican Energy because these costs are expected to be recovered in charges
to utility customers (in thousands).


<TABLE>
<CAPTION>
                                                          1998          1997
                                                      -----------   -----------
<S>                                                   <C>           <C>
   Deferred income taxes ..........................    $148,036      $143,851
   Energy efficiency costs ........................      74,509       111,471
   Debt refinancing costs .........................      40,233        34,923
   FERC Order 636 transition costs ................          --         9,279
   Environmental costs ............................      23,427        20,417
   Enrichment facilities decommissioning ..........       8,659         8,781
   Unamortized costs of retired plant .............       3,537         5,771
   Other ..........................................       7,088         4,796
                                                       --------      --------
     Total ........................................    $305,489      $339,289
                                                       ========      ========
</TABLE>

     A return is generally not earned on the regulatory assets in setting
rates, but the amortization of the assets is recoverable over periods ranging
from one year up to the remaining life of MidAmerican Energy's plant in service.


     (D) REVENUE RECOGNITION:

     Revenues are recorded as services are rendered to customers. MidAmerican
Energy records unbilled revenues, and related energy costs, representing the
estimated amount customers will be billed for services rendered between the
meter-reading dates in a particular month and the end of that month. Accrued
unbilled revenues were $79.8 million and $80.2 million at December 31, 1998 and
1997, respectively, and are included in Receivables on the Consolidated Balance
Sheets.

     MidAmerican Energy's Illinois and South Dakota jurisdictional sales, or
approximately 12% of total retail electric sales, and the majority of its total
retail gas sales are subject to adjustment clauses. These clauses allow
MidAmerican Energy to adjust the amounts charged for electric and gas service as
the costs of gas, fuel for generation or purchased power change. The costs
recovered in revenues through use of the adjustment clauses are charged to
expense in the same period.


     (E) DEPRECIATION AND AMORTIZATION:


     MidAmerican Energy's provisions for depreciation and amortization for its
utility operations are based on straight-line composite rates. The average
depreciation and amortization rates for the years ended December 31 were as
follows:


<TABLE>
<CAPTION>
                             1998        1997        1996
                          ---------   ---------   ---------
  <S>                       <C>         <C>         <C>
   Electric ..........       3.9%        3.8%        3.8%
   Gas ...............       3.4%        3.4%        3.7%
</TABLE>

     Utility plant is stated at original cost which includes overhead costs,
administrative costs and an allowance for funds used during construction.


     The cost of repairs and minor replacements is charged to maintenance
expense. Property additions and major property replacements are charged to plant
accounts. The cost of depreciable units of utility plant retired or disposed of
in the normal course of business is eliminated from the utility plant accounts
and such cost, plus net removal cost, is charged to accumulated depreciation. An
allowance for the estimated annual decommissioning costs of the Quad Cities
Nuclear Power Station equal to the level of funding is included in depreciation
expense. See Note 4(e) for additional information regarding decommissioning
costs.



                                      F-10
<PAGE>


                                   MHC INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

     (F) INVESTMENTS AND NONREGULATED PROPERTY, NET:

     Investments, managed primarily through MHC's nonregulated subsidiaries,
and nonregulated property, net include the following amounts as of December 31
(in thousands):
<TABLE>
<CAPTION>
                                                      1998          1997
                                                   -----------   -----------
<S>                                                <C>           <C>
   Marketable securities .......................    $393,554      $467,207
   Equipment leases ............................      72,068        73,928
   Nuclear decommissioning trust fund ..........     116,973        93,251
   Energy projects .............................      17,891        21,180
   Special-purpose funds .......................       9,069        10,057
   Real estate .................................      42,413        42,424
   Corporate owned life insurance ..............      43,945        33,471
   Coal transportation property ................      12,538        14,516
   Communications ..............................      19,750        10,000
   Security ....................................       9,664         8,551
   Other .......................................      24,195        24,939
                                                    --------      --------
     Total .....................................    $762,060      $799,524
                                                    ========      ========
</TABLE>



     Marketable securities generally consist of preferred stocks, common stocks
and mutual funds held by MidAmerican Capital. Investments in marketable
securities classified as available-for-sale are reported at fair value (see
Note (14)) with net unrealized gains and losses reported as a net of tax amount
in Common Shareholders' Equity until realized. Investments in marketable
securities that are classified as held-to-maturity are reported at amortized
cost. An other-than-temporary decline in the value of a marketable security is
recognized through a write-down of the investment to earnings.

     Investments held by the nuclear decommissioning trust fund for the Quad
Cities Station units are classified as available-for-sale and are reported at
fair value with net unrealized gains and losses reported as adjustments to the
accumulated provision for nuclear decommissioning.

     (G) CONSOLIDATED STATEMENTS OF CASH FLOWS:

     MHC considers all cash and highly liquid debt instruments purchased with a
remaining maturity of three months or less to be cash and cash equivalents for
purposes of the Consolidated Statements of Cash Flows.

     Net cash provided (used) from changes in working capital, net of effects
from discontinued operations was as follows (in thousands):


<TABLE>
<CAPTION>
                                              1998           1997            1996
                                          ------------   ------------   -------------
  <S>                                     <C>            <C>             <C>
   Receivables ........................    $  35,654      $  34,544       $ (84,802)
   Inventories ........................       (8,680)         4,773          (5,629)
   Prepaid taxes ......................      (22,889)            --              --
   Other current assets ...............          911         (7,421)          6,732
   Accounts payable ...................       21,493        (23,950)         47,751
   Taxes accrued ......................       14,703         10,375             356
   Interest accrued ...................       (6,821)        (6,158)         (2,122)
   Other current liabilities ..........        7,675         20,810         (16,038)
                                           ---------      ---------       ---------
     Total ............................    $  42,046      $  32,973       $ (53,752)
                                           =========      =========       =========
</TABLE>



                                      F-11
<PAGE>

                                   MHC INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

     (H) ACCOUNTING FOR LONG-TERM POWER PURCHASE CONTRACT:


     Under a long-term power purchase contract with Nebraska Public Power
District, expiring in 2004, MidAmerican Energy purchases one-half of the output
of the 778-megawatt Cooper Nuclear Station (Cooper). The Consolidated Balance
Sheets include a liability for MidAmerican Energy's fixed obligation to pay 50%
of the Nebraska Public Power District's Nuclear Facility Revenue Bonds and other
fixed liabilities. A like amount representing MidAmerican Energy's right to
purchase power is shown as an asset.

     Cooper capital improvement costs prior to 1997, including carrying costs,
were deferred in accordance with then applicable rate regulation and are being
amortized and recovered in rates over either a five-year period or the term of
the Nebraska Public Power District contract. Beginning July 11, 1997, the Iowa
portion of capital improvement costs is recovered currently from customers and
is expensed as incurred. MidAmerican Energy began charging the remaining Cooper
capital improvement costs to expense for jurisdictions other than Iowa as
incurred in January 1997.

     The fuel cost portion of the power purchase contract is included in Cost of
Fuel, Energy and Capacity on the Consolidated Statements of Income. All other
costs MidAmerican Energy incurs in relation to its long-term power purchase
contract with Nebraska Public Power District are included in Other Operating
Expenses on the Consolidated Statements of Income.

     See Notes 4(d), 4(e) and 4(f) for additional information regarding the
power purchase contract.

     (I) ACCOUNTING FOR DERIVATIVES:

       1) Preferred Stock Hedge Instruments:


     MHC is exposed to market value risk from changes in interest rates for
fixed rate sinking fund preferred and perpetual preferred stocks (fixed rate
preferred stocks) included in Investments on the Consolidated Balance Sheets.
MHC reviews the interest rate sensitivity of these securities and purchases put
options on U.S. Treasury securities (put options) to reduce interest rate risk
on preferred stocks. MHC does not purchase or sell put options for speculative
purposes. MHC's intent is to substantially offset any change in market value of
the fixed rate preferred stocks due to a change in interest rates with a change
in market value of the put options.

     The preferred stocks are publicly traded securities and, as such, changes
in their fair value are reported, net of income taxes, as a part of Accumulated
Other Comprehensive Income, Net in shareholders' equity. Unrealized gains and
losses on the associated put options are included in the determination of the
fair value of the preferred stocks. The fair value of the put options,
including unrealized gains and losses, included in the determination of the
fair value of the preferred securities as of December 31, 1998 and 1997, was
$2.9 million and $1.9 million, respectively. Realized gains and losses on the
put options are included in Realized Gains and Losses on Securities, Net in the
Consolidated Statements of Income in the period the underlying hedged fixed
rate preferred stocks are sold. At December 31, 1998 and 1997, MHC held put
options with a notional value of $89.1 million and $98.2 million, respectively.


       2) Gas Futures Contracts and Swaps:

     MHC uses gas futures contracts and swap contracts to reduce the volatility
in the price of natural gas purchased to meet the needs of its customers.
Investments in natural gas futures contracts, which total $0.3 million and $1.6
million as of December 31, 1998 and 1997, respectively, are included in
Receivables on the Consolidated Balance Sheets. Gains and losses on gas futures
contracts that qualify for hedge accounting are deferred and reflected as
adjustments to the carrying value of the hedged item or included in Other
Assets on the Consolidated Balance Sheets until the underlying physical
transaction is recorded if the instrument is used to hedge an anticipated
future transaction. The net gain or loss on gas futures contracts is included
in the determination of income in the same period as the expense for the
physical delivery of the natural gas. Realized gains and losses on gas



                                      F-12
<PAGE>

                                   MHC INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


futures contracts and the net amounts exchanged or accrued under the natural
gas swap contracts are included in Cost of Gas Sold or Nonregulated Costs of
Sales consistent with the expense for the physical commodity. Deferred net
gains (losses) related to MHC's gas futures contracts are $(1.9) million and
$(0.4) million as of December 31, 1998 and 1997, respectively.

     MHC periodically evaluates the effectiveness of its natural gas hedging
programs. If a high degree of correlation between prices for the hedging
instruments and prices for the physical delivery is not achieved, the contracts
are recorded at fair value and the gains or losses are included in the
determination of income. At December 31 MHC held the following hedging
instruments:


<TABLE>
<CAPTION>
                                                              1998                             1997
                                                -------------------------------- --------------------------------
                                                 NOTIONAL VOLUME   MARKET VALUE   NOTIONAL VOLUMES   MARKET VALUE
                                                     (MMBTU)        (PER MMBTU)        (MMBTU)       (PER MMBTU)
                                                ----------------- -------------- ------------------ -------------
<S>                                                <C>              <C>         <C>                   <C>
Natural Gas Futures (Long) ....................      6,970,000       $ 1.857     3,670,000             $ 2.385
Natural Gas Futures (Short) ...................      7,320,000       $ 1.854     1,670,000             $ 2.302
Natural Gas Swaps (Variable to Fixed) .........     16,322,181                   7,200,052
Natural Gas Swaps (Fixed to Variable) .........                                  2,497,400
 Weighted Average Variable Price ..............                      $ 1.922                           $ 2.535
 Weighted Average Fixed Price .................                      $ 2.098                           $ 2.631
</TABLE>


       3) New Accounting Pronouncement:


     In June 1998, the Financial Accounting Standards Board (FASB) issued SFAS
133, "Accounting for Derivative Instruments and Hedging Activities," which
established accounting and reporting standards for derivative instruments and
for hedging activities. SFAS 133 is effective for MHC on January 1, 2000. SFAS
133 requires an entity to recognize all of its derivatives as either assets or
liabilities in its statement of financial position and measure those
instruments at fair value. If the conditions specified in SFAS 133 are met,
those instruments may be designated as hedges. Changes in the value of hedge
instruments would not impact earnings, except to the extent that the instrument
is not perfectly effective as a hedge. An entity that elects to apply hedge
accounting is required to establish at the inception of the hedge the method it
will use in assessing the effectiveness of the derivative. MHC is in the
process of evaluating the impact of this accounting pronouncement.


     (J) GOODWILL:


     MHC's Consolidated Balance Sheets include goodwill related to various
acquisitions. The following schedule summarizes the goodwill, net of
accumulated amortization, remaining on the Consolidated Balance Sheets as of
December 31 (in thousands):



<TABLE>
<CAPTION>
                                                AMORTIZATION
                                                   PERIOD         1998         1997
                                               -------------   ----------   ----------
  <S>                                          <C>             <C>          <C>
   Natural gas utility operations ..........    27.2 years      $13,925      $14,723
   Natural gas marketing companies .........     15 years         3,736        4,107
   Security companies ......................     25 years         8,816        7,763
                                                                -------      -------
                                                                $26,477      $26,593
                                                                =======      =======
</TABLE>



     Goodwill is amortized using the straight-line method. Amortization expense
included in MHC's Consolidated Statements of Income totaled $1.5 million, $1.4
million and $1.1 million for 1998, 1997 and 1996, respectively. Goodwill
relating to natural gas utility operations is recoverable in rates.


     (K) DETAIL OF OTHER COMPREHENSIVE INCOME - INCOME TAXES:


     For fiscal years beginning after December 15, 1997, full sets of
general-purpose financial statements are required to display comprehensive
income and its components in a financial statement that is displayed with the
same prominence as the other financial statements. Comprehensive income refers,
in general, to changes in MHC's equity, except those resulting from
transactions with



                                      F-13
<PAGE>



                                   MHC INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


shareholders. "Unrealized holding gains (losses)" reflects the overall increase
(decrease) in the market value of marketable securities held by MHC as
available-for-sale. The "reclassification adjustment" removes any gains
(losses) that have been realized from sales of those securities and reflected
in MHC's Net Income. The following table shows the income tax expense or
benefit related to each component (in thousands):


<TABLE>
<CAPTION>
                                                           1998           1997          1996
                                                      -------------   -----------   -----------
<S>                                                    <C>            <C>           <C>
Unrealized holding gains (losses) during period
 Before income taxes ..............................     $ (14,743)     $ 223,927     $  1,501
 Income tax (expense)/benefit .....................         5,081        (78,289)        (525)
                                                        ---------      ---------     --------
                                                           (9,662)       145,638          976
                                                        ---------      ---------     --------
Less reclassification adjustment for realized gains
 (losses) reflected in net income during period
 Before income taxes ..............................        11,204          7,787       (4,612)
 Income tax (expense)/benefit .....................        (3,921)        (2,722)       1,943
                                                        ---------      ---------     --------
                                                            7,283          5,065       (2,669)
                                                        ---------      ---------     --------
Other Comprehensive Income ........................     $ (16,945)     $ 140,573     $  3,645
                                                        =========      =========     ========
</TABLE>

(2) LONG-TERM DEBT:


     MHC's sinking fund requirements and maturities of long-term debt for 1999
through 2003 are $106 million, $134 million, $125 million, $25 million and $105
million, respectively.

     MidAmerican Energy's Variable Rate Pollution Control Revenue Obligations
bear interest at rates that are periodically established through remarketing of
the bonds in the short-term tax-exempt market. MidAmerican Energy, at its
option, may change the mode of interest calculation for these bonds by selecting
from among several alternative floating or fixed rate modes. The interest rate
shown in the Consolidated Statements of Capitalization is the weighted average
interest rate as of December 31, 1998 and 1997. MidAmerican Energy maintains
dedicated revolving credit facility agreements or renewable lines of credit to
provide liquidity for holders of these issues.

     Substantially all of the former Iowa-Illinois Gas and Electric Company, a
predecessor company, utility property and franchises, and substantially all of
the former Midwest Power Systems Inc., a predecessor company, electric utility
property in Iowa, or approximately 80% of gross utility plant, is pledged to
secure mortgage bonds.


(3) JOINTLY OWNED UTILITY PLANT:

     Under joint plant ownership agreements with other utilities, MidAmerican
Energy had undivided interests at December 31, 1998, in jointly owned generating
plants as shown in the table below.

     The dollar amounts below represent MidAmerican Energy's share in each
jointly owned unit. Each participant has provided financing for its share of
each unit. Operating Expenses on the Consolidated Statements of Income include
MidAmerican Energy's share of the expenses of these units (dollars in millions).

<TABLE>
<CAPTION>
                                        NUCLEAR                               COAL FIRED
                                     -------------   -------------------------------------------------------------
                                                                    COUNCIL
                                      QUAD CITIES       NEAL        BLUFFS        NEAL       OTTUMWA      LOUISA
                                         UNITS          UNITS        UNIT         UNIT         UNIT        UNIT
                                        NO.1 & 2        NO. 3        NO. 3        NO. 4       NO. 1        NO. 1
                                     -------------   ----------   ----------   ----------   ---------   ----------
<S>                                    <C>           <C>          <C>          <C>          <C>         <C>
In service date ..................         1972          1975         1978         1979         1981        1983
Utility plant in service .........      $   242       $   127      $   298      $   161      $   210     $   530
Accumulated depreciation .........      $    98       $    82      $   175      $    92      $   109     $   252
Unit capacity-MW .................        1,529           515          675          624          716         700
Percent ownership ................         25.0%         72.0%        79.1%        40.6%        52.0%       88.0%
</TABLE>




                                      F-14
<PAGE>



                                   MHC INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(4) COMMITMENTS AND CONTINGENCIES:

     (A) CAPITAL EXPENDITURES:


     Utility construction expenditures for 1999 are estimated to be $194
million, including $9 million for Quad Cities Station nuclear fuel.
Nonregulated capital expenditures depend upon the availability of investment
opportunities and other factors. During 1999, these expenditures are estimated
to be approximately $9 million.

     (B) MANUFACTURED GAS PLANT FACILITIES:

     The United States Environmental Protection Agency (EPA) and the state
environmental agencies have determined that contaminated wastes remaining at
decommissioned manufactured gas plant facilities may pose a threat to the
public health or the environment if such contaminants are in sufficient
quantities and at such concentrations as to warrant remedial action.

     MidAmerican Energy is evaluating 27 properties which were, at one time,
sites of gas manufacturing plants in which it may be a potentially responsible
party. The purpose of these evaluations is to determine whether waste materials
are present, whether such materials constitute an environmental or health risk,
and whether MidAmerican Energy has any responsibility for remedial action.
MidAmerican Energy is currently conducting field investigations at eighteen
sites and has conducted interim removal actions at six of the eighteen sites. In
addition, MidAmerican Energy has completed investigations and removals at four
sites. MidAmerican Energy is continuing to evaluate several of the sites to
determine the future liability, if any, for conducting site investigations or
other site activity.

     MidAmerican Energy estimates the range of possible costs for investigation,
remediation and monitoring for the sites discussed above to be $21 million to
$69 million. MidAmerican Energy's estimate of the probable cost for these sites
as of September 30, 1999 was $29 million. The estimate consists of $3 million
for investigation costs, $10 million for remediation costs, $14 million for
monitoring costs and $2 million for closure and administrative costs. This
estimate has been recorded as a liability and a regulatory asset for future
recovery. MHC projects that these amounts will be paid or incurred over the next
10 years.

     The estimate of probable remediation costs is established on a site
specific basis. The costs are accumulated in a three-step process. First, a
determination is made as to whether MidAmerican Energy has potential legal
liability for the site and whether information exists to indicate that
contaminated wastes remain at the site. If so, the costs of performing a
preliminary investigation and the costs of removing known contaminated soil are
accrued. As the investigation is performed and if it is determined remedial
action is required, the best estimate of remedial costs is accrued. If
necessary, the estimate is revised when a consent order is issued. The estimated
recorded liabilities for these properties include incremental direct costs of
the remediation effort, costs for future monitoring at sites and costs of
compensation to employees for time expected to be spent directly on the
remediation effort. The estimated recorded liabilities for these properties are
based upon preliminary data. Thus, actual costs could vary significantly from
the estimates. The estimate could change materially based on facts and
circumstances derived from site investigations, changes in required remedial
action and changes in technology relating to remedial alternatives. In addition,
insurance recoveries for some or all of the costs may be possible, but the
liabilities recorded have not been reduced by any estimate of such recoveries.

     The Illinois Commerce Commission has approved the use of a tariff rider
which permits recovery of the actual costs of litigation, investigation and
remediation relating to former manufactured gas plant sites. MidAmerican
Energy's present rates in Iowa provide for a fixed annual recovery of
manufactured gas plant costs. MidAmerican Energy intends to pursue recovery of
the remediation costs from other potentially responsible parties and its
insurance carriers.


                                      F-15
<PAGE>

                                   MHC INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


     Although the timing of potential incurred costs and recovery of such costs
in rates may affect the results of operations in individual periods, management
believes that the outcome of these issues will not have a material adverse
effect on MidAmerican's financial position or results of operations.


     (C) CLEAN AIR ACT:




     On July 18, 1997, the EPA adopted revisions to the National Ambient Air
Quality Standards for ozone and a new standard for fine particulate matter.
Based on data to be obtained from monitors located throughout each state, the
EPA will determine which states have areas that do not meet the air quality
standards (i.e., areas that are classified as nonattainment). If a state has
area(s) classified as nonattainment area(s), the state is required to submit a
State Implementation Plan specifying how it will reach attainment of the
standards through emission reductions or other means. In August 1998, the Iowa
Environmental Protection Commission adopted by reference the National Ambient
Air Quality Standards for ozone and fine particulate matter.

     In May 1999, the United States District Court of Appeals for the District
of Columbia Circuit remanded the standards adopted in July 1997 back to the EPA
indicating the EPA had not expressed sufficient justification for the basis of
establishing the standards and ruling that the EPA has exceeded its
constitutionally-delegated authority in setting the standards. The EPA's appeal
of the court's ruling to the full panel of the United States District Court of
Appeals for the District of Columbia was denied. As a result of the court's
initial decision and the current status of the standards, the impact of any new
standards on MidAmerican Energy is currently unknown. If the EPA successfully
appeals the court's decision, however, and the new standards are implemented,
then MidAmerican Energy's fossil fuel generating stations may be subject to
emission reductions if the stations are located in nonattainment areas. As part
of an overall state plan to achieve attainment of the standards, MidAmerican
Energy could be required to install control equipment on its fossil fuel
generating stations or decrease the number of hours during whch these stations
operate. The degree to which MidAmerican Energy may be required to install
control equipment or decrease operating hours under a nonattainment scenario
will be determined by the state's assessment of MidAmerican Energy's relative
contribution, along with other emission sources, to the nonattainment status.
The installation of control equipment would result in increased costs to
MidAmerican Energy. A decrease in the number of hours during which the affected
stations operate would decrease the revenues of MidAmerican Energy. An increase
in costs incurred by MidAmerican Energy or a decrease in the revenues earned by
MidAmerican Energy would decrease the amount of funds MidAmerican Energy has
available to make distributions to MidAmerican Funding. This decrease would
have a corresponding decrease in the amount of funds available to MidAmerican
Funding to make payments on the securities.

     (D) LONG-TERM POWER PURCHASE CONTRACT:


     Payments to the Nebraska Public Power District cover one-half of the fixed
and operating costs of Cooper (excluding depreciation but including debt
service) and MidAmerican Energy's share of nuclear fuel cost (including nuclear
fuel disposal) based on energy delivered. The debt service portion is
approximately $1.5 million per month for 1999 and is not contingent upon the
plant being in service. In addition, MidAmerican Energy pays one-half of the
Nebraska Public Power District's decommissioning funding related to Cooper.

     The debt amortization and Department of Energy (DOE) enrichment plant
decontamination and decommissioning component of MidAmerican Energy's payments
to the Nebraska Public Power District were $14.4 million, $13.8 million and
$14.5 million and the net interest component was $2.9 million, $3.8 million and
$3.6 million each for the years 1998, 1997 and 1996, respectively.

     MidAmerican Energy's payments for the debt principal portion of the power
purchase contract obligation and the DOE enrichment plant decontamination and
decommissioning payments are $15.0 million, $15.8 million, $16.6 million, $17.4
million and $18.3 million for 1999 through 2003, respectively.



                                      F-16
<PAGE>


                                   MHC INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


     (E) DECOMMISSIONING COSTS:

     Based on site-specific decommissioning studies that include
decontamination, dismantling, site restoration and dry fuel storage cost,
MidAmerican Energy's share of expected decommissioning costs for Cooper and Quad
Cities Station, in 1998 dollars, is $256 million and $242 million,
respectively. In Illinois, nuclear decommissioning costs are included in
customer billings through a mechanism that permits annual adjustments. These
costs are reflected as base rates in Iowa tariffs.

     For purposes of developing a decommissioning funding plan for Cooper, the
Nebraska Public Power District assumes that decommissioning costs will escalate
at an annual rate of 4.0%. Although Cooper's operating license expires in 2014,
the funding plan assumes decommissioning will start in 2004, the anticipated
plant shutdown date.

     As of December 31, 1998, MidAmerican Energy's share of funds set aside by
the Nebraska Public Power District in internal and external accounts for
decommissioning was $97.5 million. In addition, the funding plan also assumes
various funds and reserves currently held to satisfy the Nebraska Public Power
District bond resolution requirements will be available for plant
decommissioning costs after the bonds are retired in early 2004. The funding
schedule assumes a long-term return on funds in the trust of 6.75% annually.
Certain funds will be required to be invested on a short-term basis when
decommissioning begins and are assumed to earn at a rate of 4.0% annually. The
Nebraska Public Power District is recognizing decommissioning costs over the
life of the power sales contract. MidAmerican Energy makes payments to the
Nebraska Public Power District related to decommissioning Cooper. These payments
are included in MidAmerican Energy's power purchase costs. The Cooper
decommissioning component of MidAmerican Energy's payments to the Nebraska
Public Power District was $7.9 million, $11.3 million and $9.9 million for the
years 1998, 1997, and 1996, respectively, and is included in Other Operating
Expenses in the Consolidated Statements of Income. Earnings from the internal
and external trust funds, which are recognized by the Nebraska Public Power
District as the owner of the plant, are tax exempt and serve to reduce future
funding requirements.


     External trusts have been established for the investment of funds for
decommissioning the Quad Cities Station. The total accrued balance as of
December 31, 1998, was $117.0 million and is included in Other Liabilities and a
like amount is reflected in Investments and represents the fair value of the
assets held in the trusts.

     MidAmerican Energy's provision for depreciation included costs for Quad
Cities Station nuclear decommissioning of $11.4 million, $9.8 million and $8.6
million for 1998, 1997 and 1996, respectively. The provision charged to expense
is equal to the funding that is being collected in rates. The decommissioning
funding component of MidAmerican Energy's Illinois and Iowa tariffs assumes
decommissioning costs, related to the Quad Cities Station, will escalate at an
annual rate of 4.9% and the assumed annual return on funds in the trust is 6.9%.
Earnings, net of investment fees, on the assets in the trust fund were $1.7
million, $4.5 million and $3.2 million for 1998, 1997 and 1996, respectively.
See Note (14) for information regarding unrealized gains and losses.

     (F) NUCLEAR INSURANCE:

     MidAmerican Energy maintains financial protection against catastrophic loss
associated with its interest in Quad Cities Station and Cooper through a
combination of insurance purchased by the Nebraska Public Power District (the
owner and operator of Cooper) and ComEd (the joint owner and operator of Quad
Cities Station), insurance purchased directly by MidAmerican Energy, and the
mandatory industry-wide loss funding mechanism afforded under the Price-Anderson
Amendments Act of 1988. The general types of coverage are: nuclear liability,
property coverage and nuclear worker liability.

     The Nebraska Public Power District and ComEd each purchase nuclear
liability insurance for Cooper and Quad Cities Station, respectively, in the
maximum available amount of $200 million. In


                                      F-17
<PAGE>

                                   MHC INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


accordance with the Price-Anderson Amendments Act of 1988, excess liability
protection above that amount is provided by a mandatory industry-wide program
under which the licensees of nuclear generating facilities could be assessed for
liability incurred due to a serious nuclear incident at any commercial nuclear
reactor in the United States. Currently, MidAmerican Energy's aggregate maximum
potential share of an assessment for Cooper and Quad Cities Station combined is
$88.1 million per incident, payable in installments not to exceed $10 million
annually.

     The property coverage provides for property damage, stabilization and
decontamination of the facility, disposal of the decontaminated material and
premature decommissioning. For Quad Cities Station, ComEd purchases primary and
excess property insurance protection for the combined interests in Quad Cities,
with coverage limits totaling $2.1 billion. For Cooper, MidAmerican Energy and
the Nebraska Public Power District separately purchase primary and excess
property insurance protection for their respective obligations, with coverage
limits of $1.375 billion each. This structure provides that both MidAmerican
Energy and the Nebraska Public Power District are covered for their respective
50% obligation in the event of a loss totaling up to $2.75 billion. MidAmerican
Energy also directly purchases extra expense/business interruption coverage for
its share of replacement power and/or other extra expenses in the event of a
covered accidental outage at Cooper or Quad Cities Station. The coverages
purchased directly by MidAmerican Energy, and the property coverages purchased
by ComEd, which includes the interests of MidAmerican Energy, are underwritten
by an industry mutual insurance company and contain provisions for retrospective
premium assessments should two or more full policy-limit losses occur in one
policy year. Currently, the maximum retrospective amounts that could be assessed
against MidAmerican Energy from industry mutual policies for its obligations
associated with Cooper and Quad Cities Station combined, total $11.2 million.

     The master nuclear worker liability coverage, which is purchased by the
Nebraska Public Power District and ComEd for Cooper and Quad Cities Station,
respectively, is an industry-wide guaranteed-cost policy with an aggregate
limit of $200 million for the nuclear industry as a whole, which is in effect
to cover tort claims of workers in nuclear-related industries as a result of
radiation exposure.

     (G) COAL AND NATURAL GAS CONTRACT COMMITMENTS:


     MidAmerican Energy has entered into supply and related transportation
contracts for its fossil fueled generating stations. The contracts, with
expiration dates ranging from 1999 to 2003, require minimum payments of $110.2
million, $75.8 million, $28.0 million, $8.1 million and $2.6 million for the
years 1999 through 2003, respectively. MHC expects to supplement these coal
contracts with spot market purchases to fulfill its future fossil fuel needs.

     MidAmerican Energy has entered into various natural gas supply and
transportation contracts for its utility operations. The minimum commitments
under these contracts are $57.4 million, $40.1 million, $33.3 million, $18.7
million and $13.7 million for the years 1999 through 2003, respectively, and
$60.7 million for the total of the years thereafter.


     (H) OPERATING LEASE COMMITMENTS:


     MHC has entered into various operating lease agreements covering
facilities, computer and transportation equipment. Rental payments on operating
leases were $23.7 million for 1998, $20.8 million for 1997, and $21.3 million
for 1996. The approximate future minimum annual commitments under all operating
leases are $13.6 million, $12.0 million, $7.4 million, $5.7 million and $3.9
million for the years 1999 through 2003, respectively, and $9.7 million for the
total of the years thereafter.



                                      F-18
<PAGE>



                                   MHC INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(5) COMMON SHAREHOLDERS' EQUITY:

     Common shares outstanding changed during the years ended December 31 as
shown in the table below (in thousands):

<TABLE>
<CAPTION>
                                               1998                    1997                    1996
                                      ----------------------- ----------------------- ----------------------
                                         AMOUNT      SHARES      AMOUNT      SHARES      AMOUNT     SHARES
                                      ----------- ----------- ----------- ----------- ----------- ----------
<S>                                   <C>         <C>         <C>         <C>         <C>         <C>
Balance, beginning of year ..........  $ 753,873     95,301    $ 801,431    100,752    $801,227    100,752
Changes due to:
 Repurchase of common shares ........    (29,295)    (4,099)     (47,444)    (5,451)         --         --
 Stock options ......................       (168)        --          210         --         623         --
 Capital stock expense ..............        368         --         (289)        --        (419)        --
 Other ..............................         --         --          (35)        --          --         --
                                       ---------     ------    ---------    -------    --------    -------
Balance, end of year ................  $ 724,778     91,202    $ 753,873     95,301    $801,431    100,752
                                       =========     ======    =========    =======    ========    =======
</TABLE>

(6) RETIREMENT PLANS:


     MHC has primarily noncontributory defined benefit pension plans covering
substantially all employees. Benefits under the plans are based on
participants' compensation, years of service and age at retirement. Funding is
based upon the actuarially determined costs of the plans and the requirements
of the Internal Revenue Code and the Employee Retirement Income Security Act.
MidAmerican has been allowed to recover funding contributions in rates.

     MHC currently provides health care and life insurance (postretirement)
benefits for retired employees. Under the plans, substantially all of MHC's
employees may become eligible for these benefits if they reach retirement age
while working for MHC. However, MHC retains the right to change these benefits
anytime at its discretion. MHC expenses postretirement benefit costs on
an accrual basis and includes provisions for these costs in rates.

     MHC also maintains noncontributory, nonqualified supplemental executive
retirement plans for active and retired participants.


     Net periodic pension, supplemental retirement and postretirement benefit
costs includes the following components for the years ended December 31 (in
thousands):

<TABLE>
<CAPTION>
                                                          PENSION COST                            POSTRETIREMENT COST
                                           ------------------------------------------   ---------------------------------------
                                               1998           1997           1996           1998          1997          1996
                                           ------------   ------------   ------------   -----------   -----------   -----------
<S>                                        <C>            <C>            <C>            <C>           <C>           <C>
Service cost ...........................    $  11,284      $  10,092      $  12,323      $  3,558      $  2,680      $  2,118
Interest cost ..........................       29,941         29,623         31,109         9,344         8,822         8,341
Expected return on plan assets .........      (42,578)       (37,617)       (33,635)       (3,651)       (2,573)       (1,895)
Amortization of net transition
 obligation ............................       (2,591)        (2,591)        (2,591)        5,291         5,291         5,291
Amortization of prior service cost .....        1,871          1,871          3,183           650           650            --
Amortization of prior year (gain)
 loss ..................................       (2,802)        (1,797)           806            --          (298)           --
Regulatory deferral of incurred
 cost ..................................           --          5,423            568            --         4,888         5,112
                                            ---------      ---------      ---------      --------      --------      --------
Net periodic (benefit) cost ............    $  (4,875)     $   5,004      $  11,763      $ 15,192      $ 19,460      $ 18,967
                                            =========      =========      =========      ========      ========      ========
</TABLE>

     The pension plan assets are in external trusts and are comprised of
corporate equity securities, United States government debt, corporate bonds,
and insurance contracts. Postretirement benefit plans


                                      F-19
<PAGE>

                                   MHC INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

assets are in external trusts and are comprised primarily of corporate equity
securities, corporate bonds, money market investment accounts and municipal
bonds.

     Although the supplemental executive retirement plans had no assets as of
December 31, 1998, MHC had Rabbi trusts which held corporate-owned life
insurance to provide funding for the future cash requirements. Because these
plans are nonqualified, the fair value of these assets is not included in the
following table. The cash value of the life insurance policies was $27.2
million and $21.5 million at December 31, 1998 and 1997, respectively.

     The projected benefit obligation and accumulated benefit obligation for
the supplemental executive plans were $55.1 million and $49.9 million,
respectively, as of December 31, 1998, and $48.6 million and $40.3 million,
respectively, as of December 31, 1997.


                                      F-20
<PAGE>

                                   MHC INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

     The following table presents a reconciliation of the beginning and ending
balances of the benefit obligation, fair value of plan assets and the funded
status of the aforementioned plans to the net amounts recognized in MHC's
Consolidated Balance Sheets as of December 31 (dollars in thousands):


<TABLE>
<CAPTION>
                                                                PENSION BENEFITS           POSTRETIREMENT BENEFITS
                                                         ------------------------------   -------------------------
                                                              1998            1997            1998          1997
                                                         -------------   --------------   -----------   -----------
<S>                                                      <C>              <C>             <C>           <C>
Reconciliation of benefit obligation:
Benefit obligation at beginning of year ..............    $  430,043       $  428,713      $ 127,347     $ 116,505
Service cost .........................................        11,285           10,091          3,558         2,680
Interest cost ........................................        29,941           29,623          9,344         8,822
Participant contributions ............................           127              125          1,404         1,704
Plan amendments ......................................            --          (16,211)       (21,607)        8,927
Actuarial (gain) loss ................................        15,793            8,088          9,463        (3,025)
Benefits paid ........................................       (30,714)         (30,386)        (9,321)       (8,266)
                                                          ----------       ----------      ---------     ---------
 Benefit obligation at end of year ...................       456,475          430,043        120,188       127,347
                                                          ----------       ----------      ---------     ---------
Reconciliation of the fair value of plan assets:
Fair value of plan assets at beginning of year . .....       483,668          427,828         52,174        36,783
Employer contributions ...............................         3,445            6,362         10,095        19,668
Participant contributions ............................           127              125          1,404         1,704
Actual return on plan assets .........................        67,982           79,739          8,741         2,285
Benefits paid ........................................       (30,714)         (30,386)        (9,321)       (8,266)
                                                          ----------       ----------      ---------     ---------
 Fair value of plan assets at end of year ............       524,508          483,668         63,093        52,174
                                                          ----------       ----------      ---------     ---------
Funded status ........................................        68,033           53,625        (57,095)      (75,173)
Unrecognized net loss (gain) .........................      (101,860)         (95,051)        (6,873)      (11,248)
Unrecognized prior service cost ......................        19,868           21,739          2,555         8,277
Unrecognized net transition obligation (asset) .......       (13,748)         (16,339)        57,543        79,370
                                                          ----------       ----------      ---------     ---------
 Net amount recognized in MHC's
   Consolidated Balance sheets .......................    $  (27,707)      $  (36,026)     $  (3,870)    $   1,226
                                                          ==========       ==========      =========     =========
Amounts recognized in the Consolidated
 Balance Sheets of MHC consist of:
Prepaid benefit cost .................................    $    4,350       $       --      $      --     $   1,226
Accrued benefit liability ............................       (49,874)         (47,591)        (3,870)           --
Intangible asset .....................................        17,817           11,565             --            --
                                                          ----------       ----------      ---------     ---------
 Net amount recognized ...............................    $  (27,707)      $  (36,026)     $  (3,870)    $   1,226
                                                          ==========       ==========      =========     =========
</TABLE>

<TABLE>
<CAPTION>
                                                                              PENSION AND
                                                                             POSTRETIREMENT
                                                                              ASSUMPTIONS
                                                                         ----------------------
                                                                            1998         1997
                                                                         ----------   ---------
<S>                                                                         <C>          <C>
Assumptions used were:
Discount rate ........................................................       6.75%        7.0%
Rate of increase in compensation levels ..............................        5.0%        5.0%
Weighted average expected long-term rate of return on assets .........        9.0%        9.0%
</TABLE>

                                      F-21
<PAGE>

                                   MHC INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

     The postretirement plan was amended on January 1, 1999, increasing the
retiree co-payment for prescription drugs. This decrease in benefit obligation
is reflected for December 31, 1998.

     For purposes of calculating the postretirement benefit obligation, it is
assumed health care costs for covered individuals prior to age 65 will increase
by 8.4% in 1999 and that the rate of increase thereafter will decline by 1.0%
annually to an ultimate rate of 5.25% by the year 2003. For covered individuals
age 65 and older, it is assumed health care costs will increase by 6.0% in 1999
and 5.5% in 2000.

     If the assumed health care trend rates used to measure the expected cost
of benefits covered by the plans were increased by 1.0%, the total service and
interest cost for 1998 would increase by $2.4 million, and the postretirement
benefit obligation at December 31, 1998, would increase by $18.3 million. If
the assumed health care trend rates were to decrease by 1.0%, the total service
and interest cost for 1998 would decrease by $1.9 million and the
postretirement benefit obligation at December 31, 1998, would decrease by $15.3
million.

     MHC sponsors defined contribution pension plans (401(k) plans) covering
substantially all employees. MHC's contributions vary depending on the plan,
but are based primarily on each participant's level of contribution and cannot
exceed the maximum allowable for tax purposes. MHC's total contributions were
$5.6 million, $4.6 million and $4.4 million for 1998, 1997 and 1996,
respectively.


(7) STOCK-BASED COMPENSATION PLANS:

     MHC has stock-based compensation arrangements for employees and directors
as described below. MHC accounts for these plans under Accounting Principles
Board Opinion No. 25 and the related interpretations. The total compensation
cost recognized in income for stock-based compensation awards was $0.3 million,
$1.3 million, and $0.6 million for 1998, 1997, and 1996, respectively. Had MHC
used Statement of Accounting Standards No. 123, "Accounting for Stock-Based
Compensation" (SFAS 123), pro-forma net income for common stock would be $130.9
million, $135.3 million, and $130.9 million, while earnings per share would be
$1.39, $1.38, and $1.30 for the years ended 1998, 1997, and 1996 respectively.

     Stock options and performance share awards have been granted under the
MidAmerican Energy Company 1995 Long-Term Incentive Plan (the Plan). Up to four
million shares are authorized to be granted under the Plan.

     Stock Options--Under the Plan, the Board of Directors granted options to
purchase shares of MHC's common stock (the Options) at the fair market value of
the shares on the date of the grant. The options granted in 1998 and 1997 vest
over a 3-year period at a rate of 33.3% per year and options granted in 1995
and 1996 vest over a 4-year period at a rate of 25% per year. Under the plan,



                                      F-22
<PAGE>

                                   MHC INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

all options expire ten years after the date of grant. Stock option activity for
1998, 1997, and 1996 is summarized as follows:

<TABLE>
<CAPTION>
                                                1998                         1997                       1996
                                      -------------------------   --------------------------   -----------------------
                                                      WEIGHTED                     WEIGHTED                  WEIGHTED
                                                       AVERAGE                      AVERAGE                  AVERAGE
                                                      EXERCISE                     EXERCISE                  EXERCISE
                                         NUMBER         PRICE         NUMBER         PRICE       NUMBER       PRICE
                                      ------------   ----------   -------------   ----------   ---------   -----------
<S>                                     <C>          <C>            <C>           <C>          <C>          <C>
Outstanding, beginning of year.....      566,666      $ 15.12         800,000      $ 14.66      700,000      $ 14.50
Granted ...........................      289,000      $ 25.25          46,666      $ 17.36      100,000      $ 15.75
Exercised .........................      (70,000)     $ 14.50        (165,000)     $ 14.58           --           --
Forfeited .........................      (10,000)     $ 17.38        (115,000)     $ 14.93           --           --
                                         -------      -------        --------      -------      -------      -------
Outstanding, end of year ..........      775,666      $ 18.72         566,666      $ 15.12      800,000      $ 14.66
                                         =======      =======        ========      =======      =======      =======
Exercisable, end of year ..........      369,710      $ 14.70         315,000      $ 14.54      175,000      $ 14.50
                                         =======      =======        ========      =======      =======      =======
Weighted average fair value of
 options granted during year ......                   $  3.21                      $  1.66                   $  1.48
</TABLE>

     The fair value of the options granted were estimated as of the date of the
grant using the Black-Scholes option pricing model. The model assumed:

<TABLE>
<CAPTION>
                                       1998             1997             1996
                                  --------------   --------------   --------------
<S>                                 <C>              <C>              <C>
Dividend rate per share ..........   $ 1.20           $ 1.20           $ 1.20
Expected volatility ..............   17.52%           16.55%           17.62%
Expected life ....................   10 Years         10 Years         10 Years
Risk free interest rate ..........    5.27%            6.14%            6.53%
</TABLE>

     The options outstanding at December 31, 1998, have an exercise price range
of $14.50 to $25.25, with a weighted average contractual life of 8.27 years.

     Performance Shares--Under the Plan, participants were granted contingent
shares of MHC common stock. The shares are contingent upon the attainment of
specified performance measures within a 3-year performance period, over which
compensation cost is recognized. During the performance period, the participant
is entitled to receive dividends and vote the stock. The stock is vested upon
achievement of the performance measures. If the specified criteria is not met
within the 3-year performance period, the shares are forfeited. The following
table provides information regarding contingent performance incentive shares
granted under the Plan:


<TABLE>
<CAPTION>
                                                             1998            1997            1996
                                                        -------------   -------------   -------------
<S>                                                      <C>             <C>             <C>
Number of performance shares granted ................        77,441          77,105          68,189
Fair value at date of grant (in thousands) ..........     $   1,645       $   1,335       $   1,176
Weighted average per share amount ...................     $ 21.2372       $ 17.3125       $ 17.2500
End of performance period ...........................       6/30/01         6/30/00         6/30/99
</TABLE>

     In addition, MHC granted 1,200 restricted shares to each non-employee
director in 1998 and 800 restricted shares to each non-employee director in
1997 and 1996, respectively. Non-employee directors are restricted from
disposing of granted shares until they cease to be a director of MHC. The
following table provides information regarding the directors restricted shares
granted under the Plan.


<TABLE>
<CAPTION>
                                                             1998            1997            1996
                                                        -------------   -------------   -------------
<S>                                                      <C>             <C>             <C>
Number of shares granted ............................        14,400          11,200          12,000
Fair value at date of grant (in thousands) ..........     $     295       $     194       $     207
Weighted average price per share amounts . ..........     $ 20.4658       $ 17.3125       $ 17.2500
</TABLE>



                                      F-23
<PAGE>



                                   MHC INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


     Employee Stock Ownership Plan--Employees of MHC are allowed to purchase
MHC stock up to the lesser of 15% of their annual compensation or $25,000 at a
15% discount. The number of shares acquired by employees under the plan were
146,299, 140,943, and 150,899 in 1998, 1997 and 1996, respectively. MHC
acquired shares in the open market for this plan. Participants who purchase
shares under the Plan are required to hold purchased shares for 180 days.


(8) SHORT-TERM BORROWING:

     Interim financing of working capital needs and the construction program
may be obtained from the sale of commercial paper or short-term borrowing from
banks. Information regarding short-term debt follows (dollars in thousands):

<TABLE>
<CAPTION>
                                                                     1998            1997            1996
                                                                -------------   -------------   -------------
<S>                                                              <C>             <C>             <C>
Balance at year-end .........................................     $ 339,826       $ 138,054       $ 161,990
Weighted average interest rate on year-end balance ..........           6.0%            5.9%            5.4%
Average daily amount outstanding during the year ............     $ 187,466       $ 117,482       $ 151,318
Weighted average interest rate on average daily
 amount outstanding during the year .........................           5.6%            5.7%            5.5%
</TABLE>


     MidAmerican Energy has authority from FERC to issue short-term debt in the
form of commercial paper and bank notes aggregating $400 million. As of December
31, 1998, MidAmerican Energy had a $250 million revolving credit facility and
lines of credit totaling $90 million and MHC had lines of credit totaling $145
million. MidAmerican Energy's commercial paper borrowings are supported by the
revolving credit facility and the line of credit. As of December 31, 1998,
commercial paper and bank notes totaled $206.2 million and $99.1 million for
MidAmerican Energy and MHC, respectively.


     MidAmerican Capital has two unsecured revolving credit facility agreements
totaling $114 million which mature March 31, 1999. Borrowings under these
agreements may be on a fixed rate, floating rate or competitive bid rate basis.
As of December 31, 1998, $34.6 million was borrowed under these facilities. All
subsidiary long-term borrowings outstanding at December 31, 1998, are without
recourse to MHC.

(9) RATE MATTERS:


     As a result of a negotiated settlement in Illinois, MidAmerican Energy
reduced its Illinois electric service rates by annual amounts of $13.1 million
and $2.4 million, effective November 3, 1996, and June 1, 1997, respectively.
MidAmerican Energy implemented an additional $0.9 million annual rate reduction
for its Illinois residential customers, effective August 1, 1998, in connection
with Illinois' electric utility restructuring law.

     On June 27, 1997, the IUB approved a March 1997 settlement agreement
between MidAmerican Energy, the Iowa Office of Consumer Advocate (OCA) and other
parties. Four major components of the settlement and their status are as
follows:


     1) On an annualized basis, prices for residential customers were reduced
$8.5 million, $10.0 million and $5.0 million effective November 1, 1996, July
11, 1997, and June 1, 1998, respectively, for a total annual decrease of $23.5
million.


     2) Prices for industrial customers were reduced by $6 million annually and
prices for commercial customers were reduced by $4 million annually. MidAmerican
Energy was given permission to implement these reductions through a retail
access pilot project, negotiated individual contracts and tariffed rate
reductions. On January 1, 1999, MidAmerican Energy reduced base rates for
selected non-contract commercial customers by approximately $1.5 million
annually, subject to Iowa Utilities



                                      F-24
<PAGE>

                                   MHC INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


Board approval. Additionally, MidAmerican Energy will make a one-time refund for
reductions that were not in place by the June 1, 1998, deadline. The remainder
of the commercial and industrial price reductions were achieved through
negotiated contracts and a retail access pilot project.

     The negotiated contracts have differing terms and conditions as well as
prices. The contracts range in length from five to ten years, and some have
price renegotiation and early termination provisions exercisable by either
party. The vast majority of the contracts are for terms of seven years or less,
although, some large customers have agreed to 10-year contracts. Prices are set
as fixed prices; however, many contracts allow for potential price adjustments
with respect to environmental costs, government imposed public purpose
programs, tax changes, and transition costs. While the contract prices are
fixed (except for the potential adjustment elements), the costs MidAmerican
Energy incurs to fulfill these contracts will vary. On an aggregate basis the
annual revenues under contract are approximately $180 million.

     3) The Iowa energy adjustment clause was eliminated. Prior to July 11,
1997, MidAmerican collected fuel costs from Iowa customers on a current basis
through the energy adjustment clause, and thus, fuel costs had little impact on
net income. Since then, base rates for Iowa customers include a factor for
recovery of a representative level of fuel costs. If the actual per-unit fuel
cost varies from that factor, pre-tax earnings are affected. The fuel cost
factor was to be reviewed in February 1999 and adjusted prospectively if the
actual 1998 fuel cost per unit varied by more than 15% above or below the
factor included in base rates. Based on 1998 actual fuel costs, MidAmerican
Energy will reduce the fuel cost recovery factor in 1999 base rates. The
estimated annual reduction in revenues associated with this adjustment is $1.1
million.

     4) If MidAmerican Energy's annual Iowa electric jurisdictional return on
common equity exceeds 12%, an equal sharing between customers and shareholders
of earnings above the 12% level begins; if it exceeds 14%, two-thirds of
MidAmerican Energy's share of those earnings will be used for accelerated
recovery of regulatory assets. The agreement precludes MidAmerican Energy from
filing for increased rates prior to 2001 unless the return on common equity
falls below 9%. Other parties signing the agreement are prohibited from filing
for reduced rates prior to 2001 unless the return on common equity, after
reflecting credits to customers, exceeds 14%.

     Under a restructuring law enacted in 1997, a similar sharing mechanism is
in place for Illinois operations. Two-year average returns on common equity
greater than a two-year average benchmark will trigger an equal sharing of
earnings on the excess. The benchmark is a calculation of average 30-year
Treasury Bond rates plus 5.5% for 1998 and 1999 and 6.5% for 2000 through 2004.
The initial calculation, due March 31, 2000, will be based on 1998 and 1999
results.

(10) DISCONTINUED OPERATIONS:


     In the third quarter of 1996, MHC announced the discontinuation of
nonstrategic businesses in support of its strategy of becoming the leading
regional energy and complementary services provider. In November of 1996, MHC
signed a definitive agreement with KCS Energy, Inc. to sell an oil and gas
exploration and development subsidiary and completed the sale on January 3,
1997. MHC recorded an after-tax loss of $7.1 million for the disposition in
1996 and an additional $0.9 million in 1997. In October 1997, MHC sold its
subsidiary that developed and operated a computerized information system
facilitating the real-time exchange of power in the electric industry. MHC
recorded a $4.0 million estimated after-tax loss on disposal in the third
quarter of 1996 and an additional $3.2 million in September 1997. In addition,
in the third quarter of 1996 MHC received a final settlement from the sale of a
coal mining subsidiary. The final settlement included reacquisition by the
buyer of preferred equity issued to MidAmerican Energy and the settlement of
reclamation obligations. MidAmerican Energy recorded an after-tax loss on
disposal of $3.3 million for the transaction in September 1996, representing
the after-tax difference between proceeds received and the carrying value of
the assets.



                                      F-25
<PAGE>

                                   MHC INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


     Proceeds received from the disposition of the oil and gas subsidiary
included $210 million in cash and 870,000 warrants, after a stock split in
1997, to purchase KCS Energy common stock. The warrants were valued at $6
million using a Black-Scholes pricing model. Proceeds received from the
disposition of the subsidiary that operates a computerized information system
for the exchange of power in the electric industry included an unsecured note
receivable for $0.7 million and warrants to purchase twenty percent of the
acquirer which have been valued at zero. Proceeds received from the disposition
of the coal mining subsidiary settlement were $15 million.

     On October 6, 1999, MHC distributed its holding in the capital stock of
MidAmerican Realty to MidAmerican Energy Holdings Company. The operations are
the result of several acquisitions beginning in May 1998. Refer to Note (22),
"Acquisitions."


     Revenues from discontinued activities, as well as the results of
operations and the estimated loss on the disposal of discontinued operations
for the years ended December 31 are as follows (in thousands):

<TABLE>
<CAPTION>
                                                  1998           1997             1996
                                              -----------   --------------   --------------
<S>                                           <C>            <C>              <C>
Operating Revenues ........................    $164,226       $       --       $  233,952
                                               ========       ==========       ==========
Income from Operations
Income (loss) before income taxes .........    $  7,251       $     (200)      $    1,638
Income tax benefit (expense) ..............      (3,087)              82              479
                                               --------       ----------       ----------
Income (loss) from Operations .............    $  4,164       $     (118)      $    2,117
                                               ========       ==========       ==========
Loss on Disposal
Income (loss) before income taxes .........    $     --       $  (10,106)      $    9,047
Income tax benefit (expense) ..............          --            5,996          (23,879)
                                               --------       ----------       ----------
Loss on disposal ..........................    $     --       $   (4,110)      $  (14,832)
                                               ========       ==========       ==========
</TABLE>


     The income tax expense recognized on the disposal for 1996 significantly
exceeds the amount of income generated from the disposal of the segment due to
book/tax basis differences associated with the stock of the companies disposed.
The deferred income taxes associated with these differences were recorded in
the deferred tax accounts of the companies sold and were therefore reflected in
the book basis of the companies.

     Investment in Discontinued Operations on the balance sheet is made up of
the following at December 31, 1998 (in thousands):



<TABLE>
 <S>                            <C>
  Cash ......................    $   3,114
  Receivables ...............       30,010
  Property ..................       20,311
  Other assets ..............       80,656
  Long-term debt ............      (36,953)
  Notes payable .............      (25,435)
  Other liabilities .........      (27,796)
                                 ---------
                                 $  43,907
</TABLE>


(11) CONCENTRATION OF CREDIT RISK:


     MHC's electric utility operations serve 565,000 customers in Iowa, 85,000
customers in western Illinois and 3,000 customers in southeastern South Dakota.
MHC's gas utility operations serve 489,000



                                      F-26
<PAGE>

                                   MHC INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

customers in Iowa, 65,000 customers in western Illinois, 64,000 customers in
southeastern South Dakota and 4,000 customers in northeastern Nebraska. The
largest communities served by MHC are the Iowa and Illinois Quad-Cities; Des
Moines, Sioux City, Cedar Rapids, Waterloo, Iowa City and Council Bluffs, Iowa;
and Sioux Falls, South Dakota. MHC's utility operations grant unsecured credit
to customers, substantially all of whom are local businesses and residents. As
of December 31, 1998, billed receivables from MHC's utility customers totaled
$20.1 million.


     As described in Note 18, billed receivables related to utility services
have been sold to a wholly owned unconsolidated subsidiary.

     MidAmerican Capital has investments in preferred stocks of companies in
the utility industry. As of December 31, 1998, the total cost of these
investments was $54 million and they were valued at $57 million on the Balance
Sheet. MidAmerican Capital has an investment in the common stock of McLeodUSA
Incorporated, the total cost of which was $44 million at December 31, 1998 and
was valued at $239 million on the Balance Sheet.

     MidAmerican Capital has entered into leveraged lease agreements with
companies in the airline industry. As of December 31, 1998, the receivables
under these agreements totaled $33 million.

(12) PREFERRED SHARES:

     The $5.25 Series Preferred Shares, which were not redeemable prior to
November 1, 1998, for any purpose, are subject to mandatory redemption on
November 1, 2003 at $100 per share. The $7.80 Series Preferred Shares have
sinking fund requirements under which 66,600 shares will be redeemed at $100
per share each May 1, beginning in 2001 through May 1, 2006.

     The total outstanding cumulative preferred stock of MidAmerican Energy not
subject to mandatory redemption requirements may be redeemed at the option of
MidAmerican Energy at prices which, in the aggregate, total $32.2 million. The
aggregate total the holders of all preferred stock outstanding at December 31,
1998, are entitled to upon involuntary bankruptcy is $181.8 million plus accrued
dividends. Annual dividend requirements for all preferred stock outstanding at
December 31, 1998, total $12.9 million.

     During 1996, MidAmerican Energy redeemed all shares of the $1.7375 Series
of preferred stock. The redemptions were made at a premium, which resulted in a
charge to net income of $1.6 million.


(13) SEGMENT INFORMATION:

     In 1998, MHC adopted SFAS 131, "Disclosures About Segments of an
Enterprise and Related Information."

     MHC has two reportable operating segments: electric and gas. The electric
segment derives most of its revenue from retail sales of regulated electricity
to residential, commercial and industrial customers, and sales to other
utilities; whereas the gas segment derives most of its revenue from retail
sales of regulated natural gas to residential, commercial and industrial
customers. The gas segment also earns significant revenues by transporting gas
owned by others through its distribution systems. Pricing for electric and gas
sales are established separately by regulated agencies; therefore, management
also reviews each segment separately to make decisions regarding allocation of
resources and in evaluating performance. Common operating costs, interest
income, interest expense, income tax expense, and equity in the net loss of
investees are allocated to each segment.



                                      F-27
<PAGE>

                                   MHC INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


     The following tables provide MHC information on an operating segment basis
as of and for the years ended December 31 (in thousands):

SEGMENT PROFIT INFORMATION



<TABLE>
<CAPTION>
                                                                                NONREGULATED     INTERSEGMENT     CONSOLIDATED
                                                    ELECTRIC         GAS        AND OTHER(A)     ELIMINATIONS        TOTALS
                                                 -------------   -----------   --------------   --------------   -------------
<S>                                              <C>             <C>           <C>              <C>              <C>
1998
 Revenues ....................................     1,169,810       429,870         176,244                         1,755,924
 Depreciation and amortization ...............       156,546        25,665           3,086          (3,086)          182,211
 Interest income .............................         4,945         1,169           3,148                             9,262
 Interest expense ............................        66,784        14,011           9,418                            90,213
 Income tax expense ..........................        75,831          (800)          1,895                            76,926
 Equity in the net loss of investees .........          (219)          (45)          6,039                             5,775
 Net income ..................................       109,539          (435)         22,760            (546)          131,318
1997
 Revenues ....................................     1,126,300       536,306         306,931                         1,969,537
 Depreciation and amortization ...............       145,931        24,609           3,436          (3,436)          170,540
 Interest income .............................         1,820           501           2,997                             5,318
 Interest expense ............................        71,138        14,412          11,785                            97,335
 Income tax expense ..........................        64,017         9,698          (5,325)                           68,390
 Equity in the net loss of investees .........          (161)          (32)          1,273                             1,080
 Net income ..................................       101,534        14,177          19,784            (391)          135,104
1996
 Revenues ....................................     1,099,008       536,753         275,443                         1,911,204
 Depreciation and amortization ...............       140,939        23,653           4,854          (4,854)          164,592
 Interest income .............................         1,360           237           2,415                             4,012
 Interest expense ............................        72,484        13,580          23,574                           109,638
 Income tax expense ..........................        90,544        20,023         (12,145)                           98,422
 Equity in the net loss of investees .........            --            --           2,510                             2,510
 Net income ..................................       119,583        28,460         (16,997)             --           131,046
SEGMENT ASSET INFORMATION
1998
 Total assets ................................     2,891,646       670,862         681,828                         4,244,336
 Capital expenditures ........................       158,596        34,758          45,466                           238,820
 Investment in equity method
   investments ...............................         1,388           256          10,171                            11,815
1997
 Total assets ................................     2,833,256       681,649         763,186                         4,278,091
 Capital expenditures ........................       128,544        38,388          14,066                           180,998
 Investment in equity method
   investments ...............................         1,292           615          10,212                            12,119
1996
 Total assets ................................     3,031,287       730,575         759,986                         4,521,848
 Capital expenditures ........................       116,243        37,955          55,788                           209,986
 Investment in equity method
   investments ...............................            --            --          17,613                            17,613
</TABLE>


- ----------
(a) "Nonregulated and Other" consists of MidAmerican Capital, Midwest Capital,
    CBEC Railway and other nonregulated operations and holding company net
    loss and corporate assets.


                                      F-28
<PAGE>

                                   MHC INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


     Dividend income related to MHC common stock held by MidAmerican Capital of
$0.5 and $0.4 million for 1998 and 1997, respectively, is included in
Nonregulated and Other Net Income above but has been eliminated in Net Income
in the Consolidated Statements of Income. In addition, a realized gain of $4.2
million from MidAmerican Capital's sale of the common stock to MHC in 1998 has
also been eliminated in Net Income in the Consolidated Statements of Income.


(14) FAIR VALUE OF FINANCIAL INSTRUMENTS:

     The following methods and assumptions were used to estimate the fair value
of each class of financial instruments. Tariffs for MHC's utility services are
established based on historical cost ratemaking. Therefore, the impact of any
realized gains or losses related to financial instruments applicable to MHC's
utility operations is dependent on the treatment authorized under future
ratemaking proceedings.

     Cash and cash equivalents--The carrying amount approximates fair value due
to the short maturity of these instruments.

     Quad Cities Station nuclear decommissioning trust fund--Fair value is
based on quoted market prices of the investments held by the fund.

     Marketable securities--Fair value is based on quoted market prices.

     Debt securities--Fair value is based on the discounted value of the future
cash flows expected to be received from these investments.

     Equity investments carried at cost--Fair value is based on an estimate of
MHC's share of partnership equity, offers from unrelated third parties or the
discounted value of the future cash flows expected to be received from these
investments.

     Notes payable--Fair value is estimated to be the carrying amount due to
the short maturity of these issues.

     Preferred shares--Fair value of preferred shares with mandatory redemption
provisions is estimated based on the quoted market prices for similar issues.

     Long-term debt--Fair value of long-term debt is estimated based on the
quoted market prices for the same or similar issues or on the current rates
offered to MHC for debt of the same remaining maturities.

     Preferred Stock Hedge Instruments--Fair value is determined using quoted
market prices. See note 1(i) for additional discussion of fair value.

     Gas Futures Contracts and Swaps--Fair value of the futures contracts are
based on quoted market prices and generally have maturities of one year or
less. The fair value of the swaps is estimated based on quotes from the market
makers of these instruments and represents the estimated amounts that MHC would
expect to receive or pay to terminate the agreements. See note 1(i) for
additional discussion of fair value.



                                      F-29
<PAGE>

                                   MHC INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


     The following table presents the carrying amount and estimated fair value
of the named financial instruments as of December 31 (in thousands):



<TABLE>
<CAPTION>
                                                                     1998                            1997
                                                         -----------------------------   -----------------------------
                                                            CARRYING          FAIR          CARRYING          FAIR
                                                             AMOUNT          VALUE           AMOUNT          VALUE
                                                         -------------   -------------   -------------   -------------
<S>                                                      <C>             <C>             <C>             <C>
Financial Instruments Owned by MHC:
 Equity investments carried at cost ..................    $   27,464      $   27,372      $   29,707      $   32,209
Financial Instruments Issued by MHC:
 MidAmerican preferred securities; subject to
   mandatory redemption ..............................    $   50,000      $   53,317      $   50,000      $   53,650
 MidAmerican-obligated preferred securities;
   subject to mandatory redemption ...................    $  100,000      $  102,500      $  100,000      $  104,250
 Long-term debt, including current portion . .........    $1,045,548      $1,088,650      $1,178,769      $1,214,951
</TABLE>


     The amortized cost, gross unrealized gain and losses and estimated fair
value of investments in debt and equity securities at December 31 are as
follows (in thousands):

<TABLE>
<CAPTION>
                                                                   1998
                                        -----------------------------------------------------------
                                         AMORTIZED     UNREALIZED       UNREALIZED          FAIR
                                            COST          GAINS           LOSSES           VALUE
                                        -----------   ------------   ----------------   -----------
<S>                                     <C>           <C>            <C>                <C>
Available-for-sale:
 Equity securities ..................    $225,836       $214,927        $ (15,789)       $424,974
 Municipal bonds ....................      28,645          2,037                 (8)       30,674
 U.S. Government securities .........      15,411          1,410               --          16,821
 Corporate securities ...............      28,051            698                 (4)       28,745
 Cash equivalents ...................       6,470             --               --           6,470
                                         --------       --------        -----------      --------
                                         $304,413       $219,072        $ (15,801)       $507,684
                                         ========       ========        ===========      ========
Held-to-maturity:
 Mandatorily redeemable preferred
 securities .........................    $  2,843       $     --        $      --        $  2,843
 Debt securities ....................      11,837             --               --          11,837
                                         --------       --------        -----------      --------
                                         $ 14,680       $     --        $      --        $ 14,680
                                         ========       ========        ===========      ========
</TABLE>


<TABLE>
<CAPTION>
                                                                    1997
                                         -----------------------------------------------------------
                                          AMORTIZED     UNREALIZED       UNREALIZED          FAIR
                                             COST          GAINS           LOSSES           VALUE
                                         -----------   ------------   ----------------   -----------
<S>                                      <C>           <C>            <C>                <C>
Available-for-sale:
 Equity securities ...................    $257,316       $226,747        $ (10,522)       $473,541
 Municipal bonds .....................      35,217          2,116                 (1)       37,332
 U. S. Government securities .........      18,753            800                 (4)       19,549
 Corporate securities ................      13,579            222                 (3)       13,798
 Cash equivalents ....................       9,862             --               --           9,862
                                          --------       --------        -----------      --------
                                          $334,727       $229,885        $ (10,530)       $554,082
                                          ========       ========        ===========      ========
Held-to-maturity:
 Mandatorily redeemable preferred
  securities .........................    $  6,376       $     --        $      --        $  6,376
 Debt securities .....................       4,567            345               --           4,912
                                          --------       --------        -----------      --------
                                          $ 10,943       $    345        $      --        $ 11,288
                                          ========       ========        ===========      ========
</TABLE>

                                      F-30
<PAGE>

                                   MHC INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


     At December 31, 1998, the debt securities held by MHC had the following
maturities (in thousands):



<TABLE>
<CAPTION>
                                 AVAILABLE FOR SALE         HELD TO MATURITY
                               -----------------------   -----------------------
                                AMORTIZED       FAIR      AMORTIZED       FAIR
                                   COST        VALUE         COST        VALUE
                               -----------   ---------   -----------   ---------
<S>                             <C>          <C>           <C>         <C>
Within 1 year ..............     $ 1,397      $ 1,397       $9,757      $9,757
1 through 5 years ..........      21,793       22,852           11          11
5 through 10 years .........      14,595       15,820        2,069       2,069
Over 10 years ..............      34,322       36,171           --          --
</TABLE>



     The proceeds and the gross realized gains and losses on the disposition of
investments, determined by specific identification, held by MHC for the years
ended December 31, are as follows (in thousands):



<TABLE>
<CAPTION>
                                       1998          1997          1996
                                   -----------   -----------   -----------
<S>                                <C>           <C>           <C>
Proceeds from sales ............    $ 246,838     $211,691      $247,396
Gross realized gains ...........       27,973       14,320        10,237
Gross realized losses ..........      (14,199)      (6,480)       (7,950)
</TABLE>



     During 1996, MHC sold a portion of its held-to-maturity securities due to
a significant deterioration in the issuer's credit worthiness. These securities
had a carrying value of $4.8 million and proceeds from the sale were $4.3
million.


(15) INCOME TAX EXPENSE:

     Income tax expense from continuing operations includes the following for
the years ended December 31 (in thousands):

<TABLE>
<CAPTION>
                                           1998           1997          1996
                                       ------------   ------------   ----------
<S>                                    <C>            <C>            <C>
Current
 Federal ...........................    $  80,837      $  91,627      $ 80,165
 State .............................       20,736         21,619        22,100
                                        ---------      ---------      --------
                                          101,573        113,246       102,265
                                        ---------      ---------      --------
Deferred
 Federal ...........................      (11,861)       (29,257)        2,627
 State .............................       (5,633)        (8,242)         (264)
                                        ---------      ---------      --------
                                          (17,494)       (37,499)        2,363
                                        ---------      ---------      --------
Investment tax credit, net .........       (7,153)        (7,357)       (6,206)
                                        ---------      ---------      --------
Total ..............................    $  76,926      $  68,390      $ 98,422
                                        =========      =========      ========
</TABLE>



                                      F-31
<PAGE>

                                   MHC INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

     Included in Deferred Income Taxes in the Consolidated Balance Sheets as of
December 31 are deferred tax assets and deferred tax liabilities as follows (in
thousands):

<TABLE>
<CAPTION>
                                                               1998          1997
                                                           ------------   ----------
<S>                                                         <C>           <C>
Deferred tax assets related to:
 Investment tax credits ................................     $ 52,139      $ 55,998
 Unrealized losses .....................................        7,391         7,880
 Pensions ..............................................       15,677        17,339
 Nuclear reserves and decommissioning ..................       17,715        15,287
 Other .................................................        5,360         6,464
                                                             --------      --------
  Total ................................................     $ 98,282      $102,968
                                                             ========      ========
Deferred tax liabilities related to:
 Depreciable property ..................................     $496,295      $504,594
 Income taxes recoverable through future rates .........      198,364       197,877
 Unrealized gains ......................................       75,070        81,501
 Energy efficiency .....................................       27,186        40,902
 Reacquired debt .......................................       16,385        15,346
 FERC Order 636 ........................................         (941)        2,857
 Other .................................................       19,371        16,811
                                                             --------      --------
  Total ................................................     $831,730      $859,888
                                                             ========      ========
</TABLE>

     The following table is a reconciliation between the effective income tax
rate, before preferred stock dividends of a subsidiary trust, indicated by the
Consolidated Statements of Income and the statutory federal income tax rate for
the years ended December 31:

<TABLE>
<CAPTION>
                                                                    1998        1997        1996
                                                                 ---------   ---------   ---------
<S>                                                                <C>         <C>         <C>
Effective federal and state income tax rate ..................      36%         31%         39%
Amortization of investment tax credit ........................       3           3           2
State income tax, net of federal income tax benefit ..........      (5)         (4)         (6)
Dividends received deduction .................................       2           2           2
Other ........................................................      (1)          3          (2)
Statutory federal income tax rate ............................      35%         35%         35%
</TABLE>

(16) INVENTORIES:

     Inventories include the following amounts as of December 31 (in
thousands):

<TABLE>
<CAPTION>
                                                        1998         1997
                                                     ----------   ----------
<S>                                                  <C>          <C>
Materials and supplies, at average cost ..........    $30,914      $31,425
Coal stocks, at average cost .....................     22,266       14,225
Gas in storage, at LIFO cost .....................     37,306       35,430
Fuel oil, at average cost ........................      1,294        2,344
Other ............................................      2,991        2,667
  Total ..........................................    $94,771      $86,091
</TABLE>

     At December 31, 1998 prices, the current cost of gas in storage was $43.0
million.

                                      F-32
<PAGE>

                                   MHC INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(17) MIDAMERICAN ENERGY-OBLIGATED MANDATORILY REDEEMABLE PREFERRED SECURITIES
     OF MIDAMERICAN ENERGY FINANCING I:

     In December 1996, MidAmerican Energy Financing I (the Trust), a wholly
owned statutory business trust of MidAmerican Energy, issued 4,000,000 shares of
7.98% Series MidAmerican Energy-obligated mandatorily redeemable preferred
securities (the Preferred securities). The sole assets of the Trust are $103.1
million of MidAmerican Energy 7.98% Series A Debentures due 2045 (the
Debentures). There is a full and unconditional guarantee by MidAmerican Energy
of the Trust's obligations under the Preferred securities. MidAmerican Energy
has the right to defer payments of interest on the Debentures by extending the
interest payment period for up to 20 consecutive quarters. If interest payments
on the Debentures are deferred, distributions on the Preferred securities will
also be deferred. During any deferral, distributions will continue to accrue
with interest thereon, and MidAmerican Energy may not declare or pay any
dividend or other distribution on, or redeem or purchase, any of its capital
stock.

     The Debentures may be redeemed by MidAmerican Energy on or after December
18, 2001, or at an earlier time if there is more than an insubstantial risk that
interest paid on the Debentures will not be deductible for federal income tax
purposes. If the Debentures, or a portion of the Debentures, are redeemed, the
Trust must redeem a like amount of the Preferred securities. If a termination
of the Trust occurs, the Trust will distribute to the holders of the Preferred
securities a like amount of the Debentures unless the distribution is
determined not to be practicable. If a determination is made, the holders of
the Preferred securities will be entitled to receive, out of the assets of the
trust after satisfaction of its liabilities, a liquidation amount of $25 for
each Preferred Security held plus accrued and unpaid distributions.

(18) SALE OF ACCOUNTS RECEIVABLE:


     In 1997 MidAmerican Energy entered into a revolving agreement, which
expires in 2002, to sell all of its right, title and interest in the majority of
its billed accounts receivable to MidAmerican Energy Funding Corporation
(Funding Corp.), a special purpose entity established to purchase accounts
receivable from MidAmerican Energy. Funding Corp. in turn has sold receivable
interests to outside investors. In consideration of the sale, MidAmerican Energy
received $70 million in cash and the remaining balance in the form of a
subordinated note from Funding Corp. In 1998, the revolving balance was reduced
to $60 million due to a decline in accounts receivable available for sale. The
agreement is structured as a true sale under which the creditors of Funding
Corp. will be entitled to be satisfied out of the assets of Funding Corp. prior
to any value being returned to MidAmerican Energy or its creditors and, as such,
the accounts receivable sold are not reflected on MHC's Consolidated Balance
Sheets. At December 31, 1998, $97.4 million of accounts receivable, net of
reserves, was sold under the agreement.







                                      F-33
<PAGE>

                                   MHC INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(19) EARNINGS PER SHARE

     Reconciliation for the Income and Shares of the Basic and Diluted per
share computations for income from continuing operations for the years ended
December 31 are as follows (in thousands, except per share amounts):


<TABLE>
<CAPTION>
                                                              1998                                  1997
                                              ------------------------------------   -----------------------------------
                                                                        PER SHARE                              PER SHARE
                                                 INCOME      SHARES       AMOUNT        INCOME      SHARES      AMOUNT
                                              -----------   --------   -----------   -----------   --------   ----------
<S>                                           <C>           <C>         <C>          <C>           <C>         <C>
Income from Continuing Operations .........    $127,154                               $139,332
                                               --------                               --------
Basic EPS
Income Available to Common
 Shareholders .............................    $127,154      94,038      $ 1.35       $139,332      98,058      $ 1.42
Effect of Dilutive Stock Options ..........          --         171                         --         107
                                               --------      ------                   --------      ------
Diluted EPS
Income Available to Common
 Shareholders .............................    $127,154      94,209      $ 1.35       $139,332      98,165      $ 1.42
                                               ========      ======      ======       ========      ======      ======
</TABLE>



<TABLE>
<CAPTION>
                                                                    1996
                                                    ------------------------------------
                                                                               PER SHARE
                                                       INCOME       SHARES      AMOUNT
                                                    -----------   ---------   ----------
<S>                                                 <C>           <C>         <C>
Income from Continuing Operations ...............    $143,761
                                                     --------
Basic EPS
Income Available to Common Shareholders .........    $143,761      100,752      $ 1.43
                                                                                ======
Effect of Dilutive Stock Options ................          --           89
                                                     --------      -------
Diluted EPS
Income Available to Common Shareholders .........    $143,761      100,841      $ 1.43
                                                     ========      =======      ======
</TABLE>


                                      F-34
<PAGE>

                                   MHC INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(20) UNAUDITED QUARTERLY OPERATING RESULTS:

<TABLE>
<CAPTION>
                                                                                   1998
                                                       ------------------------------------------------------------
                                                        1ST QUARTER     2ND QUARTER     3RD QUARTER     4TH QUARTER
                                                       -------------   -------------   -------------   ------------
                                                                 (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
<S>                                                     <C>             <C>             <C>             <C>
Operating revenues .................................     $ 488,148       $ 389,352       $ 455,964       $442,460
Operating income ...................................        77,285          52,210         105,877         36,040
Income from continuing operations ..................        38,733          19,326          49,046         20,049
Income (loss) from discontinued operations .........            --           1,674           4,576         (2,086)
Earnings on common stock ...........................        38,733          21,000          53,622         17,963
Earnings per average common share and
 earnings per average common share assuming
 dilution:
Income from continuing operations ..................     $    0.41       $    0.20       $    0.52       $   0.21
Income (loss) from discontinued operations .........            --            0.02            0.05          (0.02)
                                                         ---------       ---------       ---------       --------
                                                         $    0.41       $    0.22       $    0.57       $   0.19
                                                         =========       =========       =========       ========
</TABLE>

<TABLE>
<CAPTION>
                                                                                   1997
                                                       ------------------------------------------------------------
                                                        1ST QUARTER     2ND QUARTER     3RD QUARTER     4TH QUARTER
                                                       -------------   -------------   -------------   ------------
                                                                 (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
<S>                                                     <C>             <C>             <C>             <C>
Operating revenues .................................     $589,045        $ 395,580       $446,207        $538,705
Operating income ...................................       78,487           57,442         99,315          41,482
Income from continuing operations ..................       34,174           24,176         49,705          31,277
Income (loss)from discontinued operations ..........         (234)             408         (2,793)         (1,609)
Earnings on common stock ...........................       33,940           24,584         46,912          29,668
Earnings per average common share and
 Earnings per average common share assuming
   dilution:
Income from continuing operations ..................     $   0.34        $    0.24       $   0.51        $   0.33
Income (loss) from discontinued operations .........           --             0.01          (0.03)          (0.02)
                                                         --------        ---------       --------        --------
                                                         $   0.34        $    0.25       $   0.48        $   0.31
                                                         ========        =========       ========        ========
</TABLE>

     The quarterly data reflect seasonal variations common in the utility
industry.

                                      F-35
<PAGE>

                                   MHC INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(21) OTHER INFORMATION:

     Non-Operating--Other, Net, as shown on the Consolidated Statements of
Income includes the following for the years ended December 31 (in thousands):


<TABLE>
<CAPTION>
                                                                1998         1997           1996
                                                            -----------   ----------   -------------
<S>                                                         <C>           <C>          <C>
Gain on sale of assets, net .............................    $  7,409      $ 10,213      $     974
Discount on sold receivables ............................      (8,716)         (439)            --
Subservice fee from Funding Corp ........................       1,714           153             --
Merger costs ............................................      (4,243)           --         (8,689)
Income from equity method investments ...................       3,765         1,273          2,510
Special purpose fund income .............................       2,088         1,989          3,301
Other-than-temporary declines in value of
 investments and other assets ...........................          --        (3,443)       (15,566)
Energy efficiency carrying charges ......................         197         4,993          3,255
Gain on sale of cushion gas .............................          --           855          3,182
Gain (loss) on reacquisition of long-term debt ..........          --          (923)         1,105
Nebraska Public Power District settlement ...............          --         2,248             --
Other ...................................................       2,882        (1,028)           147
                                                             --------      --------      ---------
Total ...................................................    $  5,096      $ 15,891      $  (9,781)
                                                             ========      ========      =========
</TABLE>



(22) ACQUISITIONS AND DISPOSITIONS:

     In 1998, MHC established MidAmerican Realty as a holding company for its
real estate brokerage operations. MHC, through MidAmerican Realty, then
acquired several real estate brokerage operations and related businesses.

     MHC purchased all of the outstanding capital stock of the following
companies: Iowa Realty Co. Inc., Edina Financial Services, Inc., Home Real
Estate Company of Omaha and CBS Real Estate Company. Additionally, MHC
purchased all assets of J.C. Nichols Residential, Inc. and Nebraska Land Title
& Abstract Company. The aggregate cost of these acquisitions was $108 million.

     Each acquisition was accounted for as a purchase business combination. All
identifiable assets acquired and liabilities assumed were assigned a portion of
the acquisition price equal to their fair value at the date of acquisition.
MHC's Consolidated Income Statements reflect the results of operations of the
acquired businesses from the date of their respective acquisition dates, which
range from May 27, 1998, through September 1, 1998, except for a minor
acquisition in December 1998.

     In November 1998, a subsidiary of MHC sold 425,000 shares of its holdings
in McLeodUSA common stock. Proceeds from the sale totaled $14.0 million and a
$9.1 million gain was realized which is reflected in Realized gains and losses
on securities, net on the Consolidated Statements of Income. Other gains on the
sale of nonregulated investments during 1998 totaled $6.6 million and are
included in Other, net on the Consolidated Statements of Income. These gains
include the sale of MHC's interest in a small trust company, the sale of
railcars, and gains from the sale of a venture capital fund.

     In 1997 MHC sold its interest in its railcar management and repair
businesses. Proceeds from these sales totaled $7.5 million, resulting in a $1.6
million gain which is reflected in Other, net on the Consolidated Statements of
Income.

     As discussed in Note (10), MHC distributed its holding in the capital
stock of MidAmerican Realty to MidAmerican Energy Holdings Company in October
1999 and has reflected these operations as discontinued operations.



                                      F-36
<PAGE>

                                   MHC INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(23) SUBSEQUENT EVENTS (UNAUDITED):

     On August 11, 1998, a definitive merger agreement was entered into between
MHC and CalEnergy Company, Inc. (CalEnergy), a global provider of energy
services. On March 12, 1999, the merger transaction was completed, and MHC
became an indirect wholly owned subsidiary of CalEnergy, which subsequently
changed its name to MidAmerican Energy Holdings Company. In accordance with the
merger agreement, each outstanding share of MHC's common stock was converted to
the right to receive $27.15 in cash.

     On October 25, 1999, an investor group including Berkshire Hathaway, Inc.
reached a definitive agreement to acquire the new MidAmerican Energy Holdings
Company for $35.05 per share in cash, along with the assumption of debt.
Berkshire will invest approximately $1.25 billion in common stock and a
non-dividend-paying convertible preferred stock of the surviving corporation,
giving Berkshire an approximate 75% interest in MHC's parent on a fully diluted
basis. Berkshire will also invest $800 million in trust preferred securities.
The other investors, who in total will invest approximately $300 million are
Walter Scott, former chairman of Peter Kiewit Sons' Inc. and a Board Member of
the new MidAmerican Energy Holdings Company, and David L. Sokol, the Chairman
and Chief Executive Officer of the same.






                                      F-37
<PAGE>

                       REPORT OF INDEPENDENT ACCOUNTANTS

To MHC Inc. and Subsidiaries:

We have audited the accompanying consolidated financial statements of MHC Inc.
(formerly MidAmerican Energy Holdings Company) and subsidiaries listed in the
accompanying index on page 1. These financial statements are the responsibility
of the MHC Inc.'s management. Our responsibility is to express an opinion on
these financial statements based on our audits.

We conducted our audits 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 audits provide a reasonable basis
for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the consolidated financial position of MHC Inc. and
subsidiaries as of December 31, 1998 and 1997, and the consolidated results of
their operations and their cash flows for each of the three years in the period
ended December 31, 1998, in conformity with generally accepted accounting
principles.


                                        /s/ PricewaterhouseCoopers LLP
                                        -----------------------------
                                        PricewaterhouseCoopers LLP


Kansas City, Missouri
January 22, 1999, except with respect to the
    third paragraph in Note (10) and related
    information, as to which the date is
    October 6, 1999.


                                      F-38
<PAGE>

                           MIDAMERICAN FUNDING, LLC

                   INTERIM CONSOLIDATED STATEMENTS OF INCOME
                   (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
                                  (UNAUDITED)


<TABLE>
<CAPTION>
                                                        MIDAMERICAN FUNDING         MHC (PREDECESSOR)
                                                       --------------------- --------------------------------
                                                           MARCH 12, 1999     JANUARY 1, 1999    NINE MONTHS
                                                              THROUGH             THROUGH           ENDED
                                                           SEPTEMBER 30,         MARCH 11,      SEPTEMBER 30,
                                                                1999                1999            1998
                                                       --------------------- ----------------- --------------
<S>                                                         <C>                 <C>             <C>
OPERATING REVENUES
Regulated electric ...................................       $685,376            $ 208,963       $  907,440
Regulated gas ........................................        164,967              139,564          303,644
Nonregulated .........................................         93,231               34,539          122,380
                                                             --------            ---------       ----------
                                                              943,574              383,066        1,333,464
                                                             --------            ---------       ----------
OPERATING EXPENSES
Regulated:
 Cost of fuel, energy and capacity ...................        125,396               40,232          174,190
 Cost of gas sold ....................................         85,019               79,910          171,096
 Other operating expenses ............................        232,420               93,940          343,072
 Maintenance .........................................         67,138               18,302           82,509
 Depreciation and amortization .......................        107,535               39,417          132,560
 Property and other taxes ............................         42,785               15,758           66,213
                                                             --------            ---------       ----------
                                                              660,293              287,559          969,640
                                                             --------            ---------       ----------
Nonregulated:
 Cost of sales .......................................         79,348               30,188          105,460
 Other ...............................................         37,070                6,421           22,992
                                                             --------            ---------       ----------
                                                              116,418               36,609          128,452
                                                             --------            ---------       ----------
 Total operating expenses ............................        776,711              324,168        1,098,092
                                                             --------            ---------       ----------
OPERATING INCOME .....................................        166,863               58,898          235,372
                                                             --------            ---------       ----------
NON-OPERATING INCOME
Interest income ......................................         14,638                1,411            7,517
Dividend income ......................................          3,159                1,331            7,792
Realized gains and losses on securities, net .........         78,066               15,214             (230)
Other, net ...........................................           (445)             (18,133)           4,466
                                                             --------            ---------       ----------
                                                               95,418                 (177)          19,545
                                                             --------            ---------       ----------
FIXED CHARGES
Interest on long-term debt ...........................         65,174               14,814           61,617
Other interest expense ...............................          5,486                3,145            9,073
Preferred dividends of subsidiaries ..................          6,327                2,831            9,699
Allowance for borrowed funds .........................           (682)                (235)          (2,749)
                                                             --------            ---------       ----------
                                                               76,305               20,555           77,640
                                                             --------            ---------       ----------
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME
 TAXES ...............................................        185,976               38,166          177,277
INCOME TAXES .........................................         77,348               21,377           70,172
                                                             --------            ---------       ----------
INCOME FROM CONTINUING OPERATIONS ....................        108,628               16,789          107,105
INCOME FROM DISCONTINUED OPERATIONS ..................         11,258                  421            6,250
                                                             --------            ---------       ----------
NET INCOME ...........................................       $119,886            $  17,210       $  113,355
                                                             ========            =========       ==========
</TABLE>


       The accompanying notes are an integral part of these statements.

                                      F-39
<PAGE>

                           MIDAMERICAN FUNDING, LLC

            INTERIM CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
                          (IN THOUSANDS) (UNAUDITED)

<TABLE>
<CAPTION>
                                                                    MIDAMERICAN
                                                                       FUNDING            MHC (PREDECESSOR)
                                                                  ---------------- --------------------------------
                                                                   MARCH 12, 1999   JANUARY 1, 1999    NINE MONTHS
                                                                       THROUGH          THROUGH           ENDED
                                                                    SEPTEMBER 30,      MARCH 11,      SEPTEMBER 30,
                                                                        1999              1999            1998
                                                                  ---------------- ----------------- --------------
<S>                                                                  <C>               <C>            <C>
NET INCOME ......................................................     $119,886          $17,210        $ 113,355
                                                                      --------          -------        ---------
OTHER COMPREHENSIVE INCOME, NET
Unrealized gains (losses) on securities:
 Unrealized holding gains (losses) during period ................       80,252           79,236          (88,982)
 Less reclassification adjustment for realized gains (losses)
   reflected in net income during period ........................       78,066           15,214             (230)
                                                                      --------          -------        ---------
                                                                         2,186           64,022          (88,752)
Income tax expense (benefit) ....................................          450           22,408          (30,981)
                                                                      --------          -------        ---------
 Other comprehensive income (loss), net .........................        1,736           41,614          (57,771)
                                                                      --------          -------        ---------
COMPREHENSIVE INCOME ............................................     $121,622          $58,824        $  55,584
                                                                      ========          =======        =========
</TABLE>


       The accompanying notes are an integral part of these statements.


                                      F-40
<PAGE>


                           MIDAMERICAN FUNDING, LLC

                 INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS
                          (IN THOUSANDS) (UNAUDITED)
<TABLE>
<CAPTION>
                                                                       MIDAMERICAN
                                                                          FUNDING            MHC (PREDECESSOR)
                                                                     ---------------- --------------------------------
                                                                      MARCH 12, 1999   JANUARY 1, 1999    NINE MONTHS
                                                                          THROUGH          THROUGH           ENDED
                                                                       SEPTEMBER 30,      MARCH 11,      SEPTEMBER 30,
                                                                           1999              1999            1998
                                                                     ---------------- ----------------- --------------
<S>                                                                   <C>               <C>              <C>
NET CASH FLOWS FROM OPERATING ACTIVITIES
Net income .........................................................   $    119,886      $   17,210       $ 113,355
 Income from discontinued operations ...............................        (11,258)           (421)         (6,250)
                                                                       ------------      ----------       ----------
 Income from continuing operations .................................        108,628          16,789         107,105
Adjustments to reconcile net income to net cash provided:
 Depreciation and amortization .....................................        123,050          40,329         149,014
 Net increase (decrease) in deferred income taxes and
   investment tax credit, net ......................................        (99,036)          1,228         (14,539)
 Amortization of other assets ......................................         25,503           8,053          30,336
 Gain on sale of securities, assets and other investments ..........        (79,191)        (15,478)         (6,346)
 Other-than-temporary decline in value of investments ..............             --              --             110
 Cash inflows (outflows) of accounts receivable securitization .....         (4,357)         10,000              --
 Impact of changes in working capital, net of effects from
   discontinued operations .........................................        (59,477)         41,707          (7,521)
 Other .............................................................         32,391          (3,822)          2,945
                                                                       ------------      ----------       ----------
   Net cash provided by continuing operations ......................         47,511          98,806         261,104
                                                                       ------------      ----------       ----------
NET CASH FLOWS FROM INVESTING ACTIVITIES
Utility construction expenditures ..................................        (99,072)        (16,924)       (114,225)
Quad Cities Nuclear Power Station decommissioning trust fund .......         (6,089)         (2,188)         (8,533)
Nonregulated capital expenditures ..................................        (15,913)         (6,058)        (39,482)
Purchase of assets and long term investments .......................           (788)           (140)             --
Purchase of securities
 Available for sale ................................................        (62,015)        (12,307)       (133,754)
 Held to maturity ..................................................             --              --            (313)
Proceeds from sale of securities
 Available for sale ................................................        447,988          72,468         145,872
 Held to maturity ..................................................             --           2,984           3,879
Proceeds from sale of assets and other investments .................          2,116           1,097          28,842
Purchase of MHC ....................................................     (2,441,962)             --              --
Other investing activities, net ....................................          5,063          (1,044)           (467)
                                                                       ------------      ----------       ----------
 Net cash provided (used) ..........................................     (2,170,672)         37,888        (118,181)
                                                                       ------------      ----------       ----------
NET CASH FLOWS FROM FINANCING ACTIVITIES
Common dividends paid ..............................................             --         (31,598)        (85,029)
Issuance of long-term debt, net of issuance cost ...................        702,969             167         158,440
Retirement of long-term debt, including reacquisition cost .........           (735)           (127)       (233,304)
Reacquisition of preferred shares ..................................             --              --              (4)
Reacquisition of common shares .....................................             --         (50,629)        (25,597)
Equity contribution of parent ......................................      1,708,913              --              --
Notes receivable from affiliate ....................................        (88,295)             --              --
Repayment of MidAmerican Capital Company unsecured
 revolving credit facility .........................................             --         (34,600)             --
Net increase (decrease) in notes payable ...........................       (200,837)        (15,274)         72,167
                                                                       ------------      ----------       -----------
 Net cash provided (used) ..........................................      2,122,015        (132,061)       (113,327)
                                                                       ------------      ----------       -----------
NET CASH FLOWS FROM DISCONTINUED OPERATIONS
 Investment in discontinued operations .............................         (7,751)             --         (28,990)
 Operating activities ..............................................         10,548            (493)             --
                                                                       ------------      ----------       -----------
   Net cash provided (used) ........................................          2,797            (493)        (28,990)
                                                                       ------------      ----------       -----------
NET INCREASE IN CASH AND CASH EQUIVALENTS ..........................          1,651           4,140             606
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR .....................             --           6,107          10,468
                                                                       ------------      ----------       -----------
CASH AND CASH EQUIVALENTS AT END OF YEAR ...........................   $      1,651      $   10,247       $  11,074
                                                                       ============      ==========       ===========
ADDITIONAL CASH FLOW INFORMATION:
Interest paid, net of amounts capitalized ..........................   $     60,767      $   15,458       $  66,754
                                                                       ============      ==========       ===========
Income taxes paid ..................................................   $    156,478      $    8,401       $  58,411
                                                                       ============      ==========       ===========
</TABLE>
        The accompanying notes are an integral part of these statements.




                                      F-41
<PAGE>


                           MIDAMERICAN FUNDING, LLC

               NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS

A. GENERAL:

     MidAmerican Funding, LLC (MidAmerican Funding) is an Iowa limited
liability company and a direct wholly owned subsidiary of MidAmerican Energy
Holdings Company. MidAmerican Funding's direct wholly owned subsidiary is MHC
Inc. (MHC), a public utility holding company. MHC's principal subsidiary is
MidAmerican Energy Company (MidAmerican), a public utility with electric and
natural gas operations.

     The current corporate structure is the result of a merger transaction
completed on March 12, 1999, involving MHC (formerly MidAmerican Energy
Holdings Company) and CalEnergy Company, Inc. (CalEnergy). CalEnergy, through a
reincorporation transaction, was renamed MidAmerican Energy Holdings Company
(Holdings). Holdings is an exempt public utility holding company headquartered
in Des Moines, Iowa.

     In conjunction with the transaction, MidAmerican Funding paid $27.15 in
cash for each outstanding share of MHC common stock for a total of
approximately $2.42 billion in a merger in which MHC became a direct wholly
owned subsidiary of MidAmerican Funding. The MidAmerican Merger has been
accounted for as a purchase business combination and as such the results of
operations of MidAmerican Funding include the results of MHC beginning March
12, 1999. The purchase price has been allocated to assets acquired and
liabilities assumed based on preliminary valuations and MidAmerican Funding is
awaiting final valuations. MidAmerican Funding recorded goodwill of
approximately $1.5 billion which is being amortized using the straight line
method over a 40 year period.

     On March 11, 1999, MidAmerican Funding issued $200 million of 5.85% Senior
Secured Notes due 2001, $175 million of 6.339% Senior Secured Notes due 2009,
and $325 million of 6.927% Senior Secured Bonds due 2029. The proceeds from the
offering were used to complete the MidAmerican Merger. MidAmerican Funding
received approximately $13.6 million from three separate rate swap arrangements
of $125 million each, which effectively locked in interest rates for $375
million, two months prior to the offering. MidAmerican Funding also incurred
$7.0 million of underwriter discounts and other offering costs. The net amount
of the rate swap arrangements and the offering costs are being amortized using
the effective interest method over the life of each of the three tranches.

     The Notes due 2001 mature on March 1, 2001, the Notes due 2009 mature on
March 1, 2009 and the Bonds due 2029 mature on March 1, 2029. All of the Notes
and Bonds are secured by a pledge of the common stock of MHC. The Notes and
Bonds:

     o  are the direct senior secured obligations of MidAmerican Funding;

     o  rank on an equal basis with all of MidAmerican Funding's other existing
        and future senior obligations;

     o  rank senior to all of MidAmerican Funding's existing and future
        subordinated indebtedness; and

     o  effectively rank junior to all indebtedness and other liabilities,
        including preferred stock, of the direct and indirect subsidiaries of
        MidAmerican Funding, to the extent of the assets of these subsidiaries.

     MidAmerican Funding may redeem any series of the Notes and Bonds in whole
or in part at any time at a redemption price equal to the sum of:

     o  the greater of the following:

       (1) 100% of the principal amount of the series of the Notes or Bonds
being redeemed, and


                                      F-42
<PAGE>

                           MIDAMERICAN FUNDING, LLC

         NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

     (2) the sum of the present values of the remaining scheduled payments of
   principal of and interest on the series of Notes or Bonds being redeemed,
   discounted to the date of redemption on a semiannual basis at the treasury
   yield plus (x) 15 basis points in the case of the Notes due 2009, or (y) 25
   basis points in the case of the Bonds due 2029, plus

     o  accrued and unpaid interest on the Notes or Bonds being redeemed to the
        date of redemption.

     MidAmerican Funding uses distributions that it receives from its
subsidiaries to make payments on the Notes and Bonds. These subsidiaries must
make payments on their own indebtedness before making distributions to
MidAmerican Funding. The distributions are also subject to utility regulatory
restrictions agreed to by MidAmerican in March 1999 whereby it committed to the
Iowa Utilities Board to use commercially reasonable efforts to maintain an
investment grade rating on its long-term debt and to maintain its common equity
level above 42% of total capitalization unless circumstances beyond its control
result in the common equity level decreasing to below 39% of total
capitalization. MHC must seek the approval of the Iowa Utilities Board of a
reasonable utility capital structure if MidAmerican Energy's common equity level
decreases below 42% of total capitalization, unless the decrease is beyond the
control of MHC. MHC is also required to seek the approval of the Iowa Utilities
Board if MidAmerican Energy's equity level decreases to below 39%, even if the
decrease is due to circumstances beyond the control of MHC.

     Unaudited pro forma consolidated revenue and net income of MidAmerican
Funding and MHC for the nine months ended September 30, 1999 and 1998, as if
the acquisition had occurred at the beginning of the year after giving effect
to pro forma adjustments related to the acquisition, including the senior
secured notes and bonds, were $1.33 billion and $142.2 million respectively,
compared to $1.33 billion and $85.5 million respectively, for the same period
last year.

     The interim consolidated financial statements included in this prospectus
have been prepared by MidAmerican Funding, without audit, under the rules and
regulations of the Securities and Exchange Commission. Some of the information
and disclosures which is normally included in financial statements prepared in
accordance with generally accepted accounting principles have been condensed or
omitted in accordance with these rules and regulations. In the opinion of
MidAmerican Funding, all adjustments (consisting of normal recurring
adjustments) have been made to present fairly the financial position, the
results of operations and the changes in cash flows for the periods presented.
The financial statements reflect operations of MidAmerican Funding's real
estate brokerage subsidiary as discontinued operations. Refer to Note H for
further information. Prior year amounts have been reclassified to a basis
consistent with the current year presentation. All significant intercompany
transactions have been eliminated. Although MidAmerican Funding believes that
the disclosures are adequate to make the information presented not misleading,
it is suggested that these financial statements be read in conjunction with the
audited consolidated financial statements of MHC and the notes to the financial
statements included elsewhere in this registration statement.

B.  ENVIRONMENTAL MATTERS:


     (1) MANUFACTURED GAS PLANT FACILITIES--

     The United States Environmental Protection Agency (EPA) and the state
environmental agencies have determined that contaminated wastes remaining at
decommissioned manufactured gas plant facilities may pose a threat to the
public health or the environment if these contaminants are in sufficient
quantities and at sufficient concentrations as to warrant remedial action.

     MidAmerican is evaluating 27 properties which were, at one time, sites of
gas manufacturing plants in which it may be a potentially responsible party.
The purpose of these evaluations is to determine whether waste materials are
present, whether such materials constitute an environmental or


                                      F-43
<PAGE>

                           MIDAMERICAN FUNDING, LLC

         NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


health risk, and whether MidAmerican has any responsibility for remedial action.
MidAmerican is currently conducting field investigations at eighteen sites and
has conducted interim removal actions at six of the eighteen sites. In addition,
MidAmerican has completed investigations and removals at four sites. MidAmerican
is continuing to evaluate several of the sites to determine the future
liability, if any, for conducting site investigations or other site activity.

     MidAmerican Energy estimates the range of possible costs for investigation,
remediation and monitoring for the sites discussed above to be $21 million to
$69 million. MidAmerican Energy's estimate of the probable total cost for these
sites as of September 30, 1999 was $29 million. The estimate consists of $3
million for investigation costs, $10 million for remediation costs, $14 million
for monitoring costs and $2 million for closure and administrative costs. This
estimate has been recorded as a liability and a regulatory asset for future
recovery. MidAmerican Funding projects that these amounts will be paid or
incurred over the next 10 years.

     The estimate of probable remediation costs is established on a site
specific basis. The costs are accumulated in a three-step process. First, a
determination is made as to whether MidAmerican Energy has potential legal
liability for the site and whether information exists to indicate that
contaminated wastes remain at the site. If so, the costs of performing a
preliminary investigation and the costs of removing known contaminated soil are
accrued. As the investigation is performed and if it is determined remedial
action is required, the best estimate of remedial costs is accrued. If
necessary, the estimate is revised when a consent order is issued. The estimated
recorded liabilities for these properties include incremental direct costs of
the remediation effort, costs for future monitoring at sites and costs of
compensation to employees for time expected to be spent directly on the
remediation effort. The estimated recorded liabilities for these properties are
based upon preliminary data. Thus, actual costs could vary significantly from
the estimates. The estimate could change materially based on facts and
circumstances derived from site investigations, changes in required remedial
action and changes in technology relating to remedial alternatives. In addition,
insurance recoveries for some or all of the costs may be possible, but the
liabilities recorded have not been reduced by any estimate of such recoveries.

     The Illinois Commerce Commission has approved the use of a tariff rider
which permits recovery of the actual costs of litigation, investigation and
remediation relating to former manufactured gas plant sites. MidAmerican
Energy's present rates in Iowa provide for a fixed annual recovery of
manufactured gas plant costs. MidAmerican Energy intends to pursue recovery of
the remediation costs from other potentially responsible parties and its
insurance carriers.

     Although the timing of potential incurred costs and recovery of such costs
in rates may affect the results of operations in individual periods, management
believes that the outcome of these issues will not have a material adverse
effect on MidAmerican Energy's financial position or results of operations.


     (2) CLEAN AIR ACT--




     On July 18, 1997, the EPA adopted revisions to the National Ambient Air
Quality Standards for ozone and a new standard for fine particulate matter.
Based on data to be obtained from monitors located throughout each state, the
EPA will determine which states have areas that do not meet the air quality
standards (i.e., areas that are classified as nonattainment). If a state has
area(s) classified as nonattainment area(s), the state is required to submit a
State Implementation Plan specifying how it will reach attainment of the
standards through emission reductions or other means.

     In May 1999, the United States District Court of Appeals for the District
of Columbia Circuit remanded the standards adopted in July 1997 back to the EPA
indicating the EPA had not expressed sufficient justification for the basis of
establishing the standards and ruling that the EPA has exceeded its
constitutionally-delegated authority in setting the standards. The EPA's appeal
of the court's ruling

                                      F-44
<PAGE>

                           MIDAMERICAN FUNDING, LLC

         NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


to the full panel of the United States District Court of Appeals for the
District of Columbia was denied. As a result of the court's initial decision and
the current status of the standards, the impact of any new standards on
MidAmerican Energy is currently unknown. If the EPA successfully appeals the
court's decision, however, and the new standards are implemented, then
MidAmerican Energy's fossil fuel generating stations may be subject to emission
reductions if the stations are located in nonattainment areas. As part of an
overall state plan to achieve attainment of the standards, MidAmerican Energy
could be required to install control equipment on its fossil fuel generating
stations or decrease the number of hours during whch these stations operate. The
degree to which MidAmerican Energy may be required to install control equipment
or decrease operating hours under a nonattainment scenario will be determined by
the state's assessment of MidAmerican Energy's relative contribution, along with
other emission sources, to the nonattainment status. The installation of control
equipment would result in increased costs to MidAmerican Energy. A decrease in
the number of hours during which the affected stations operate would decrease
the revenues of MidAmerican Energy. An increase in costs incurred by MidAmerican
Energy or a decrease in the revenues earned by MidAmerican Energy would decrease
the amount of funds MidAmerican Energy has available to make distributions to
MidAmerican Funding. This decrease would have a corresponding decrease in the
amount of funds available to MidAmerican Funding to make payments on the
securities.


C.  RATE MATTERS:

     (1) ELECTRIC--

     In Iowa on June 1, 1998, prices for electric residential customers were
reduced by an amount which will have a $5.0 million annual impact on revenues.
The decrease was the last of three for Iowa residential customers as a result
of a 1997 settlement agreement.

     Through several steps from mid-1997 to the end of 1998, electric prices
for Iowa industrial customers were reduced by an amount which will have a $6
million annual impact on revenues, and electric prices for Iowa commercial
customers were reduced by an amount which will have a $4 million annual impact
on revenues. The reductions were achieved through a retail access pilot
project, negotiated individual electric contracts and a $1.5 million tariffed
rate reduction for selected non-contract commercial customers.

     The negotiated electric contracts have differing terms and conditions as
well as prices. The contracts range in length from five to ten years, and some
have price renegotiation and early termination provisions exercisable by either
party. The vast majority of the contracts are for terms of seven years or less,
although, some large customers have agreed to ten-year contracts. Prices are
set as fixed prices; however, many contracts allow for potential price
adjustments with respect to environmental costs, government imposed public
purpose programs, tax changes, and transition costs. While the contract prices
are fixed (except for the potential adjustment elements), the costs MidAmerican
incurs to fulfill these contracts will vary. On an aggregate basis the annual
revenues under contract are approximately $180 million.

     Under a 1997 pricing plan settlement agreement, if MidAmerican's annual
Iowa electric jurisdictional return on common equity exceeds 12%, then earnings
above the 12% level will be shared equally between customers and MidAmerican;
if the return on common equity exceeds 14%, two-thirds of MidAmerican's share
of those earnings above the 14% level will be used for accelerated recovery of
regulatory assets. The 1997 pricing plan settlement agreement precludes
MidAmerican from filing for increased rates prior to 2001 unless the return on
common equity falls below 9%. Other parties signing the agreement are
prohibited from filing for reduced rates prior to 2001 unless the return on



                                      F-45
<PAGE>

                           MIDAMERICAN FUNDING, LLC

         NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


common equity after reflecting credits to customers, exceeds 14%. On April 14,
1999, the Iowa Utilities Board (IUB) approved, subject to additional refund,
MidAmerican's 1998 return on common equity calculation. During the second
quarter of 1999, MidAmerican refunded $2.2 million to its Iowa non-contract
customers related to the return on common equity calculation for 1998, $1.4
million and $0.8 million of which was expensed in 1999 and 1998, respectively.

     Under an Illinois restructuring law enacted in 1997, a similar sharing
mechanism is in place for MidAmerican's Illinois electric operations. Two-year
average returns on common equity greater than a two-year average benchmark will
trigger an equal sharing of earnings on the excess. The benchmark is a
calculation of average 30-year Treasury Bond rates plus 5.5% for 1998 and 1999.
Legislation passed in July 1999 increases the benchmark for 2000 through 2004 to
8.5% above the 30-year Treasury bond rate. The initial calculation, which is
still being defined and is due March 31, 2000, will be based on 1998 and 1999
results.


     (2) GAS--

     In October 1998, MidAmerican made a filing with the IUB requesting a rate
increase for its Iowa retail gas customers. An interim rate increase of
approximately $6.7 million annually was approved by the IUB on January 22,
1999, effective immediately. On April 23, 1999, the IUB issued an order
approving a settlement agreement between MidAmerican, the Iowa Office of
Consumer Advocate (OCA) and other parties which provides for an annual increase
of $13.9 million. The new rates were implemented May 27, 1999.

     In November 1998, MidAmerican filed with the South Dakota Public Utilities
Commission (SDPUC) requesting a rate increase for its South Dakota retail gas
customers. The SDPUC, on April 23, 1999, issued an order approving a rate
increase of $2.4 million annually, effective May 1, 1999.


D. ACCOUNTING FOR THE EFFECTS OF REGULATION:

     MidAmerican's utility operations are subject to the regulation of the IUB,
the ICC, the SDPUC, and the Federal Energy Regulatory Commission (FERC).
MidAmerican's accounting policies and the accompanying Consolidated Financial
Statements conform to generally accepted accounting principles applicable to
rate-regulated enterprises and reflect the effects of the ratemaking process.

     Statement of Financial Accounting Standards (SFAS) No. 71 sets forth
accounting principles for operations that are regulated and meet criteria
specified in SFAS 71. For operations that meet the criteria, SFAS 71 allows,
among other things, the deferral of costs that would otherwise be expensed when
incurred. A possible consequence of the changes in the utility industry is the
discontinued applicability of SFAS 71. The majority of MidAmerican's electric
and gas utility operations currently meet the criteria of SFAS 71, but its
applicability is periodically reexamined. On December 16, 1997, MidAmerican's
generation operations serving Illinois were no longer subject to the provisions
of SFAS 71 due to passage of industry restructuring legislation in Illinois.
Thus in 1997, MidAmerican was required to write off the regulatory assets and
liabilities from its balance sheet related to its Illinois generation
operations. The net amount of these write-offs was not material. If other
portions of its utility operations no longer meet the criteria of SFAS 71,
MidAmerican could be required to write off the related regulatory assets and
liabilities from its balance sheet and thus, a material adjustment to earnings
in that period could result.

E.  MIDAMERICAN-OBLIGATED MANDATORILY REDEEMABLE PREFERRED SECURITIES:

     The MidAmerican Obligated Mandatorily Redeemable Preferred Securities of
Subsidiary Trust Holding Solely MidAmerican Junior Subordinated Debentures
included in the Consolidated Balance Sheets were issued by MidAmerican Energy
Financing I (the Trust), a wholly owned statutory business trust of
MidAmerican. The sole assets of the Trust are $103.1 million of MidAmerican
7.98% Series A Debentures due 2045.




                                      F-46
<PAGE>

                           MIDAMERICAN FUNDING, LLC

         NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

F.  SEGMENT INFORMATION:

     MidAmerican Funding has two reportable operating segments: electric and
gas. The electric segment derives most of its revenue from retail sales of
regulated electricity to residential, commercial, and industrial customers and
sales to other utilities; whereas the gas segment derives most of its revenue
from retail sales of regulated natural gas to residential, commercial, and
industrial customers. The gas segment also earns significant revenues by
transporting gas owned by others through its distribution systems. Pricing for
electric and gas sales are established separately by regulatory agencies;
therefore, management also reviews each segment separately to make decisions
regarding allocation of resources and to evaluate performance. Common operating
costs are allocated to each segment.

     The following tables provide MidAmerican information on an operating
segment basis (in thousands):



<TABLE>
<CAPTION>
                                                      MIDAMERICAN
                                                        FUNDING                      MHC
                                                   ----------------   ----------------------------------
                                                    MARCH 12, 1999     JANUARY 1, 1999      NINE MONTHS
                                                        THROUGH            THROUGH             ENDED
                                                     SEPTEMBER 30,        MARCH 11,        SEPTEMBER 30,
                                                         1999                1999              1998
                                                   ----------------   -----------------   --------------
<S>                                                <C>                   <C>                <C>
Electric:
 Revenues ......................................    $  685,376            $208,963           $907,440
 Operating income ..............................       198,249              38,886            233,638
Gas:
 Revenues ......................................       164,967             139,564            303,644
 Operating income (loss) .......................        (8,199)             22,082              6,269
Nonregulated and other (a):
 Revenues ......................................        93,231              34,539            122,380
 Operating income (loss) .......................       (23,187)             (2,070)            (4,535)

                                                     SEPTEMBER 30,
                                                         1999
                                                     -------------
Total Assets:
 Electric ......................................    $  2,685,075
 Gas ...........................................         657,934
 Nonregulated and other (a) ....................       1,876,278
 Investment in discontinued operations .........          53,283
</TABLE>


(a) "Nonregulated and other" consists of MidAmerican Capital, Midwest Capital,
CBEC Railway and other nonregulated MidAmerican activities, and holding company
net loss and corporate assets.

G.  DETAIL OF OTHER COMPREHENSIVE INCOME--INCOME TAXES:

     Comprehensive income refers, in general, to changes in MidAmerican
Funding's equity, except those resulting from transactions with shareholders.
"Unrealized holding gains (losses)" reflects the overall increase (decrease) in
the market value of marketable securities held by MidAmerican Funding as
available-for-sale. The "reclassification adjustment" removes any gains
(losses) that have been realized from sales of those securities and reflected
in MidAmerican Funding's Net Income. The following table shows the income tax
expense or benefit related to each component (in thousands):




                                      F-47
<PAGE>

                           MIDAMERICAN FUNDING, LLC

         NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

<TABLE>
<CAPTION>
                                                         MIDAMERICAN
                                                           FUNDING                      MHC
                                                      ----------------   ----------------------------------
                                                       MARCH 12, 1999     JANUARY 1, 1999      NINE MONTHS
                                                           THROUGH            THROUGH             ENDED
                                                        SEPTEMBER 30,        MARCH 11,        SEPTEMBER 30,
                                                            1999                1999              1998
                                                      ----------------   -----------------   --------------
<S>                                                     <C>                 <C>               <C>
Unrealized holding gains (losses) during period,
 Before income taxes ..............................      $  80,252           $  79,236         $  (88,982)
 Income tax (expense)/benefit .....................        (31,504)            (27,733)            31,061
                                                         ---------           ---------         ----------
                                                            48,748              51,503            (57,921)
                                                         ---------           ---------         ----------
Less reclassification adjustment for realized gains
 (losses) reflected in net income during period
 Before income taxes ..............................         78,066              15,214               (230)
 Income tax (expense)/benefit .....................        (31,054)             (5,325)                80
                                                         ---------           ---------         ----------
                                                            47,012               9,889               (150)
                                                         ---------           ---------         ----------
Other Comprehensive Income ........................      $   1,736           $  41,614         $  (57,771)
                                                         =========           =========         ==========
</TABLE>

H.  DISCONTINUED OPERATIONS:


     On October 6, 1999, MidAmerican Funding distributed its investment in the
capital stock of its real estate brokerage subsidiary to Holdings, MidAmerican
Funding's parent. Accordingly, the financial statements reflect those
operations as discontinued operations. The operations are the result of several
acquisitions beginning in May 1998. Revenues from discontinued operations, as
well as the results of these operations are as follows (in thousands):



<TABLE>
<CAPTION>
                                          MIDAMERICAN
                                            FUNDING                      MHC
                                       ----------------   ----------------------------------
                                        MARCH 12, 1999     JANUARY 1, 1999      NINE MONTHS
                                            THROUGH            THROUGH             ENDED
                                         SEPTEMBER 30,        MARCH 11,        SEPTEMBER 30,
                                             1999                1999              1998
                                       ----------------   -----------------   --------------
<S>                                       <C>                 <C>                <C>
OPERATING REVENUES .................       $254,901            $58,047            $87,770
                                           ========            =======            =======
INCOME FROM OPERATIONS
Income before income taxes .........       $ 19,025            $   648            $10,699
Income tax expenses ................          7,767                227              4,449
                                           --------            -------            -------
                                           $ 11,258            $   421            $ 6,250
                                           ========            =======            =======
</TABLE>



I.  REALIZED GAINS AND LOSSES ON SECURITIES, NET:

     In May 1999, MidAmerican Funding sold most of its investment in the common
stock of McLeodUSA, Inc. Realized gains and losses on securities, net, reflects
a $78.2 million gain on the sale of 6,741,116 shares in the March 12, 1999
through September 30, 1999 period. Income taxes on the transaction totaled
$31.1 million, resulting in an after-tax gain of $47.1 million.


J.  SUBSEQUENT EVENT:

     On October 25, 1999, an investor group including Berkshire Hathaway, Inc.
(Berkshire) reached a definitive agreement to acquire MidAmerican Energy
Holdings Company for $35.05 per share in cash, along with the assumption of
debt. Berkshire will invest approximately $1.25 billion in common stock and a
non-dividend-paying convertible preferred stock of the surviving corporation,
giving Berkshire an approximate 75% interest in Holdings, on a fully diluted
basis. Berkshire will also invest $800 million in trust preferred securities.
The other investors, who in total will invest approximately $300 million are
Walter Scott, former chairman of Peter Kiewit Sons' Inc. and a board member of
Holdings, and David L. Sokol, the Chairman and Chief Executive Officer of
Holdings.



                                      F-48
<PAGE>


              MIDAMERICAN FUNDING, LLC CONSOLIDATED BALANCE SHEET
                                 (IN THOUSANDS)


<TABLE>
<CAPTION>
                                                                                AS OF SEPTEMBER 30, 1999
                                                                               -------------------------
<S>                                                                                  <C>
ASSETS
UTILITY PLANT:
Electric .....................................................................        $ 2,038,514
Gas ..........................................................................            477,745
                                                                                      -----------
                                                                                        2,516,259
Less accumulated depreciation and amortization ...............................             69,171
                                                                                      -----------
                                                                                        2,447,088
Construction work in progress ................................................             31,330
                                                                                      -----------
                                                                                        2,478,418
                                                                                      -----------
POWER PURCHASE CONTRACT ......................................................            102,677
                                                                                      -----------
CURRENT ASSETS:
Cash and cash equivalents ....................................................              1,651
Receivables ..................................................................            136,025
Inventories ..................................................................            109,180
Prepaid taxes ................................................................             22,889
Other ........................................................................             16,837
                                                                                      -----------
                                                                                          286,582
INVESTMENTS AND NONREGULATED PROPERTY, NET ...................................            586,532
INVESTMENT IN DISCONTINUED OPERATIONS ........................................             53,283
EXCESS OF COST OVER FAIR VALUE OF NET ASSETS ACQUIRED, NET ...................          1,477,440
OTHER ASSETS .................................................................            287,638
                                                                                      -----------
TOTAL ASSETS .................................................................        $ 5,272,570
                                                                                      ===========
CAPITALIZATION AND LIABILITIES
CAPITALIZATION:
Member's equity...............................................................        $ 1,836,163
MidAmerican Energy preferred securities, not subject to mandatory redemption .             31,759
Preferred securities, subject to mandatory redemption:
 MidAmerican Energy preferred securities .....................................             50,000
 MidAmerican Energy-obligated preferred securities of subsidiary trust
   holding solely MidAmerican Energy junior subordinated debentures ..........            101,598
Long-term debt (excluding current portion) ...................................          1,532,425
                                                                                      -----------
                                                                                        3,551,945
                                                                                      -----------
CURRENT LIABILITIES:
Notes payable ................................................................             89,115
Current portion of long-term debt ............................................            215,635
Current portion of power purchase contract ...................................             15,034
Accounts payable .............................................................            182,895
Taxes accrued ................................................................             97,167
Interest accrued .............................................................             21,921
Other ........................................................................             62,288
                                                                                      -----------
                                                                                          684,055
                                                                                      -----------
OTHER LIABILITIES:
Power purchase contract ......................................................             68,093
Deferred income taxes ........................................................            553,851
Investment tax credit ........................................................             73,173
Other ........................................................................            341,453
                                                                                      -----------
                                                                                        1,028,570
                                                                                      -----------
Total capitalization and liabilities .........................................        $ 5,272,570
                                                                                      ===========
</TABLE>



                See notes to consolidated financial statements.


                                      F-49
<PAGE>


                   MIDAMERICAN FUNDING, LLC AND SUBSIDIARIES
                   CONSOLIDATED STATEMENT OF CAPITALIZATION
                      (IN THOUSANDS, EXCEPT SHARE AMOUNTS)


<TABLE>
<CAPTION>
                                                                           AS OF SEPTEMBER 30, 1999
                                                                          ---------------------------
<S>                                                                       <C>                 <C>
MEMBER'S EQUITY:
Paid-in capital .......................................................    $ 1,716,612
Retained earnings .....................................................        119,887
Accumulated other comprehensive income, net ...........................           (336)
                                                                           -----------
                                                                             1,836,163         51.7%
                                                                           -----------         ----
MIDAMERICAN ENERGY PREFERRED SECURITIES (100,000,000 SHARES AUTHORIZED)
 Cumulative shares outstanding not subject to mandatory redemption:
 $3.30 Series, 49,451 shares...........................................          4,945
 $3.75 Series, 38,305 shares...........................................          3,831
 $3.90 Series, 32,630 shares ..........................................          4,736
 $4.20 Series, 47,362 shares...........................................          3,263
 $4.35 Series, 49,945 shares...........................................          4,994
 $4.40 Series, 50,000 shares...........................................          5,000
 $4.80 Series, 49,898 shares...........................................          4,990
                                                                           -----------
                                                                                31,759          0.9%
                                                                           -----------         ----
Cumulative Shares Outstanding; Subject to Mandatory Redemption:
 $5.25 Series, 100,000 shares..........................................         10,000
 $7.80 Series, 400,000 shares..........................................         40,000
                                                                           -----------
                                                                                50,000          1.4%
                                                                           -----------         ----
MIDAMERICAN ENERGY-OBLIGATED PREFERRED SECURITIES:
MidAmerican Energy-obligated mandatorily redeemable cumulative
 preferred securities of subsidiary trust holding solely MidAmerican
 Energy junior subordinated debentures:
 7.98% Series, 4,000,000 shares .......................................        101,598          2.9%
                                                                           -----------         ----
LONG TERM DEBT
MidAmerican Energy mortgage bonds:
 7.125% Series, due 2003 ..............................................        100,000
 7.70% Series, due 2004 ...............................................         55,630
 7% Series, due 2005 ..................................................         90,500
 7.375% Series, due 2008 ..............................................         75,000
 7.45% Series, due 2023 ...............................................          6,940
 6.95% Series, due 2025 ...............................................         12,500
MidAmerican Energy pollution control revenue obligations:
 5.15% to 5.75% Series, due periodically through 2003 .................          7,200
 5.95% Series, due 2023 (secured by general mortgage bonds) ...........         29,030
 Variable rate series:
   Due 2016 and 2017, 3.7% ............................................         37,600
   Due 2023 (secured by general mortgage bonds, 3.7%) .................         28,295
   Due 2023, 3.7% .....................................................          6,850
   Due 2024, 3.7% .....................................................         34,900
   Due 2025, 3.7% .....................................................         12,750
</TABLE>



                See notes to consolidated financial statements.




                                      F-50
<PAGE>


                   MIDAMERICAN FUNDING, LLC AND SUBSIDIARIES
                   CONSOLIDATED STATEMENT OF CAPITALIZATION
                      (IN THOUSANDS, EXCEPT SHARE AMOUNTS)


<TABLE>
<CAPTION>
                                                         AS OF SEPTEMBER 30, 1999
                                                       ----------------------------
<S>                                                     <C>                <C>
LONG-TERM DEBT (CONTINUED)
MidAmerican Energy notes:
 8.75% Series, due 2002 ............................             240
 6.5% Series, due 2001 .............................         100,000
 6.375% Series, due 2006 ...........................         160,000
 6.4% Series, due 2003 through 2007 ................           2,000
Obligation under capital lease .....................           1,844
Unamortized debt premium and discount, net .........          (1,596)
                                                             -------
   Total utility ...................................         759,683
                                                             -------
Nonregulated subsidiaries notes:
 8.52% Series, due 2000 through 2002 ...............          70,000
                                                             -------
   Total nonregulated subsidiaries .................          70,000
                                                             -------
MidAmerican Funding Parent Debt ....................
 5.85% Senior Secured Notes due 2001 ...............         200,000
 6.339% Senior Secured Notes due 2009 ..............         175,000
 6.927% Senior Secured Notes due 2029 ..............         325,000
 Fair value adjustments to subsidiary debt .........           2,742
                                                             -------
   Total MidAmerican Funding Parent ................         702,742
                                                             -------
                                                           1,532,425         43.1%
                                                           ---------        -----
TOTAL CAPITALIZATION ...............................     $ 3,551,945        100.0%
                                                         ===========        =====
</TABLE>



                See notes to consolidated financial statements.


                                      F-51
<PAGE>


                   MIDAMERICAN FUNDING, LLC AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                            AS OF SEPTEMBER 30, 1999

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     COMPANY STRUCTURE -- MidAmerican Funding, LLC is an Iowa limited liability
company and a direct wholly-owned subsidiary of MidAmerican Energy Holdings
Company. MidAmerican Funding's direct wholly-owned subsidiary is MHC Inc., a
public utility holding company. MHC's principal subsidiary is MidAmerican Energy
Company, a public utility with electric and natural gas operations. Other
significant wholly-owned subsidiaries of MHC include MidAmerican Capital,
Midwest Capital and MidAmerican Realty.

     The current corporate structure is the result of a merger transaction
completed on March 12, 1999, involving MHC (formerly MidAmerican Energy
Holdings Company) and CalEnergy Company, Inc. CalEnergy, through a
reincorporation transaction, was renamed MidAmerican Energy Holdings Company.
MidAmerican Holdings is an exempt public utility holding company headquartered
in Des Moines, Iowa.

     On March 11, 1999, MidAmerican Funding, a wholly-owned subsidiary of
MidAmerican Holdings, issued $200 million of 5.85% Senior Secured Notes due
2001, $175 million of 6.339% Senior Secured Notes due 2009, and $325 million of
6.925% Senior Secured Bonds due 2029. The proceeds from the offering were used
to complete the merger.

     In conjunction with the transaction, MidAmerican Funding paid $27.15 in
cash for each outstanding share of MHC common stock for a total of
approximately $2.42 billion in a merger pursuant to which MHC became a direct
wholly-owned subsidiary of MidAmerican Funding. The merger has been accounted
for as a purchase business combination. The purchase price has been allocated
to assets acquired and liabilities assumed based on preliminary valuations and
MidAmerican Funding is awaiting final valuations. The final purchase price
allocation report has not yet been completed; however, MidAmerican Funding does
not anticipate any material changes based on currently available information.
MidAmerican Funding recorded the estimated excess of cost over fair value of
net assets acquired of approximately $1.5 billion which is being amortized
using the straight-line method over a 40 year period.

     CONSOLIDATION POLICY AND PREPARATION OF FINANCIAL STATEMENTS -- The
accompanying consolidated financial statements includes MidAmerican Funding and
its subsidiaries. All significant intercompany balances and transactions have
been eliminated.

     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 liabilities at the date of the financial statements
and the reported amounts of revenues and expenses during the reporting period.
Actual results may differ from those estimates.

     REGULATION -- MidAmerican Energy's utility operations are subject to the
regulation of the Iowa Utilities Board (IUB), the Illinois Commerce Commission
(ICC), the South Dakota Public Utilities Commission, and the Federal Energy
Regulatory Commission (FERC). MidAmerican Energy's accounting policies and the
accompanying Consolidated Financial Statements conform to generally accepted
accounting principles applicable to rate-regulated enterprises and reflect the
effects of the ratemaking process.

     Statement of Financial Accounting Standards (SFAS) No. 71 sets forth
accounting principles for operations that are regulated and meet certain
criteria. For operations that meet the criteria, SFAS 71 allows, among other
things, the deferral of costs that would otherwise be expensed when incurred. A
possible consequence of the changes in the utility industry is the discontinued
applicability of SFAS 71. The majority of MidAmerican Energy's electric and gas
utility operations currently meet the criteria of SFAS 71, but its applicability
is periodically reexamined. On December 16, 1997,



                                      F-52
<PAGE>

                   MIDAMERICAN FUNDING, LLC AND SUBSIDIARIES
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                           AS OF SEPTEMBER 30, 1999


MidAmerican Energy's generation operations serving Illinois were no longer
subject to the provisions of SFAS 71 due to passage of industry restructuring
legislation in Illinois. Thus, in 1997, MidAmerican Energy was required to write
off the regulatory assets and liabilities from its balance sheet related to its
Illinois generation operations. The net amount of such write-offs was not
material. If other portions of its utility operations no longer meet the
criteria of SFAS 71, MidAmerican Energy could be required to write off the
related regulatory assets and liabilities from its balance sheet and thus, a
material adjustment to earnings in that period could result. The following
regulatory assets, primarily included in Other Assets in the Consolidated
Balance Sheet, represent probable future revenue to MidAmerican Energy because
these costs are expected to be recovered in charges to utility customers (in
thousands):



<TABLE>
<CAPTION>
                                                   SEPTEMBER 30,
                                                       1999
                                                  --------------
<S>                                                 <C>
Deferred income taxes .........................      $ 148,036
Energy efficiency costs .......................         47,891
Debt refinancing costs ........................         36,043
Environmental costs ...........................         28,874
Enrichment facilities decommissioning .........          7,976
Unamortized costs of retired plant ............          1,862
Other .........................................          2,841
                                                     ---------
 Total ........................................      $ 273,523
                                                     =========
</TABLE>



     DEPRECIATION AND AMORTIZATION -- MidAmerican Energy's provisions for
depreciation and amortization for its utility operations are based on
straight-line composite rates. Utility plant is stated at original cost which
includes overhead costs, administrative costs and capitalized interest.

     The cost of repairs and minor replacements is charged to maintenance
expense. Property additions and major property replacements are charged to
plant accounts. The cost of depreciable units of utility plant retired or
disposed of in the normal course of business is eliminated from the utility
plant accounts and such cost, plus net removal cost, is charged to accumulated
depreciation.

     INVESTMENTS AND NONREGULATED PROPERTY, NET -- Investments and nonregulated
property, net include the following amounts (in thousands):


<TABLE>
<CAPTION>
                                                            SEPTEMBER 30,
                                                                1999
                                                           --------------
<S>                                                          <C>
Marketable securities ..................................      $ 100,178
Notes with MidAmerican Energy Holdings Company .........        172,842
Equipment leases .......................................         49,629
Nuclear decommissioning trust fund .....................        133,536
Energy projects ........................................          9,938
Special-purpose funds ..................................          9,731
Real estate ............................................         12,655
Corporate owned life insurance .........................         59,238
Coal transportation property ...........................         11,175
Communications .........................................          9,750
Other ..................................................         17,860
                                                              ---------
 Total .................................................      $ 586,532
                                                              =========
</TABLE>



     Marketable securities generally consist of preferred stocks, common stocks
and mutual funds held by MidAmerican Capital, a non-regulated subsidiary of
MidAmerican Funding. Investments in



                                      F-53
<PAGE>

                   MIDAMERICAN FUNDING, LLC AND SUBSIDIARIES
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                           AS OF SEPTEMBER 30, 1999



marketable securities classified as available-for-sale are reported at fair
value (see Note 13) with net unrealized gains and losses reported as a net of
tax amount in Common Shareholder's Equity until realized. Investments in
marketable securities that are classified as held-to-maturity are reported at
amortized cost. An other-than-temporary decline in the value of a marketable
security is recognized through a write-down of the investment to earnings.

     Investments held by the nuclear decommissioning trust fund for the Quad
Cities Station are classified as available-for-sale and are reported at fair
value with net unrealized gains and losses reported as adjustments to the
accumulated provision for nuclear decommissioning.

     ACCOUNTING FOR LONG-TERM POWER PURCHASE CONTRACT -- Under a long-term
power purchase contract with Nebraska Public Power District, expiring in 2004,
MidAmerican Energy purchases one-half of the output of the 778-megawatt Cooper
Nuclear Station (Cooper). The consolidated balance sheet at September 30, 1999
includes a liability for MidAmerican Energy's fixed obligation to pay 50% of
Nebraska Public Power District's Nuclear Facility Revenue Bonds and other fixed
liabilities. A like amount representing MidAmerican Energy's right to purchase
power is shown as an asset.

     Cooper capital improvement costs prior to 1997, including carrying costs,
were deferred in accordance with then applicable rate regulation and are being
amortized and recovered in rates over either a five-year period or the term of
the Nebraska Public Power District contract. Beginning July 11, 1997, the Iowa
portion of capital improvement costs is recovered currently from customers and
is expensed as incurred. MidAmerican Energy began charging the remaining Cooper
capital improvement costs to expense for jurisdictions other than Iowa as
incurred in January 1997.

     See Note 4 for additional information regarding the power purchase
contract.

 ACCOUNTING FOR DERIVATIVES:

     Preferred Stock Hedge Instruments -- MidAmerican Funding is exposed to
market value risk from changes in interest rates for certain fixed rate sinking
fund preferred and perpetual preferred stocks (fixed rate preferred stocks)
included in investments on the consolidated balance sheet at September 30,
1999. MidAmerican Funding reviews the interest rate sensitivity of these
securities and purchases put options on U.S. Treasury securities (put options)
to reduce interest rate risk on preferred stocks. MidAmerican Funding does not
purchase or sell put options for speculative purposes. MidAmerican Funding's
intent is to substantially offset any change in market value of the fixed rate
preferred stocks due to a change in interest rates with a change in market
value of the put options.

     The preferred stocks are publicly traded securities and, as such, changes
in their fair value are reported, net of income taxes, as a part of Accumulated
Other Comprehensive Income, Net in Member's Equity. Unrealized gains and losses
on the associated put options are included in the determination of the fair
value of the preferred stocks. The fair value of the put options, including
unrealized gains and losses, included in the determination of the fair value of
the preferred securities as of September 30, 1999, was $2.8 million. At
September 30, 1999, MidAmerican Funding held put options with a notional value
of $72.9 million.

     Gas Futures Contracts and Swaps -- MidAmerican Funding uses gas futures
contracts and swap contracts to reduce the volatility in the price of natural
gas purchased to meet the needs of its customers. Investments in natural gas
futures contracts, which total $0.7 million as of September 30, 1999 are
included in receivables on the consolidated balance sheet. Gains and losses on
gas futures contracts that qualify for hedge accounting are deferred and
reflected as adjustments to the carrying value of the hedged item or included
in Other Assets on the Consolidated Balance Sheet until the underlying physical
transaction is recorded if the instrument is used to hedge an anticipated
future transaction. Deferred net gains (losses) related to MidAmerican
Funding's gas futures contracts are $(0.6) million as of September 30, 1999.


                                      F-54
<PAGE>

                   MIDAMERICAN FUNDING, LLC AND SUBSIDIARIES
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                           AS OF SEPTEMBER 30, 1999

     MidAmerican Funding periodically evaluates the effectiveness of its
natural gas hedging programs. If a high degree of correlation between prices
for the hedging instruments and prices for the physical delivery is not
achieved, the contracts are recorded at fair value and the gains or losses are
included in the determination of income. At September 30, 1999, MidAmerican
Funding held the following hedging instruments:



<TABLE>
<CAPTION>
                                                                   WEIGHTED
                                                    NOTIONAL       AVERAGE
                                                     VOLUME      MARKET VALUE
                                                    (MMBTU)      (PER MMBTU)
                                                  -----------   -------------
<S>                                              <C>             <C>
Natural Gas Futures (Long) ....................   7,640,000       $  2.716
Natural Gas Futures (Short) ...................   7,590,000       $  2.715
Natural Gas Swaps (Variable to Fixed) .........   3,318,000
 Weighted average variable price ..............                   $  2.782
 Weighted average fixed price .................                   $  2.432
</TABLE>



     New Accounting Pronouncement -- In June 1998, the Financial Accounting
Standards Board (FASB) issued SFAS 133, Accounting for Derivative Instruments
and Hedging Activities, which established accounting and reporting standards
for derivative instruments and for hedging activities. SFAS 133 is effective
for MidAmerican Funding on January 1, 2001. SFAS 133 requires an entity to
recognize all of its derivatives as either assets or liabilities in its
statement of financial position and measure those instruments at fair value. If
the conditions specified in SFAS 133 are met, those instruments may be
designated as hedges. Changes in the value of hedge instruments would not impact
earnings, except to the extent that the instrument is not perfectly effective as
a hedge. An entity that elects to apply hedge accounting is required to
establish at the inception of the hedge the method it will use in assessing the
effectiveness of the derivative. MidAmerican Funding is in the process of
evaluating the impact of this accounting pronouncement.


     DETAIL OF ACCUMULATED OTHER COMPREHENSIVE INCOME, NET -- Comprehensive
income refers, in general, to changes in MidAmerican Funding's equity, except
those resulting from transactions with shareholders. "Unrealized holding gains
(losses)" reflects the overall increase (decrease) in the market value of
marketable securities held by MidAmerican Funding as available-for-sale.



<TABLE>
<CAPTION>
                                                    SEPTEMBER 30, 1999
                                                         (000'S)
                                                   -------------------
<S>                                                     <C>
Unrealized holding gains (losses):
 Before income taxes ...........................         $  (517)
 Income tax (expense)/benefit ..................             181
                                                         -------
Accumulated other comprehensive income .........         $  (336)
                                                         =======
</TABLE>



2. LONG-TERM DEBT

     MidAmerican Funding's sinking fund requirements and maturities of
long-term debt for the remainder of 1999 through 2004 are $105.0 million,
$133.8 million, $324.8 million, $25.0 million, $105.3 million and $55.6
million, respectively.



                                      F-55
<PAGE>


                   MIDAMERICAN FUNDING, LLC AND SUBSIDIARIES
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                           AS OF SEPTEMBER 30, 1999

     MidAmerican Energy's Variable Rate Pollution Control Revenue Obligations
bear interest at rates that are periodically established through remarketing of
the bonds in the short-term tax-exempt market. MidAmerican Energy at its option,
may change the mode of interest calculation for these bonds by selecting from
among several alternative floating or fixed rate modes. The interest rate shown
in the Consolidated Statements of Capitalization is the weighted average
interest rate as of September 30, 1999. MidAmerican Energy maintains dedicated
revolving credit facility agreements or renewable lines of credit to provide
liquidity for holders of these issues.

     Substantially all of the former Iowa-Illinois Gas and Electric Company, a
predecessor company, utility property and franchises, and substantially all of
the former Midwest Power Systems Inc., a predecessor company, electric utility
property in Iowa, or approximately 80% of gross utility plant, is pledged to
secure mortgage bonds.

3. JOINTLY OWNED UTILITY PLANT

     Under joint plant ownership agreements with other utilities, MidAmerican
Energy had undivided interests at September 30, 1999, in jointly owned
generating plants as shown in the table below.

     The dollar amounts below represent MidAmerican Energy's share in each
jointly owned unit. Each participant has provided financing for its share of
each unit.


<TABLE>
<CAPTION>
                                        NUCLEAR                               COAL FIRED
                                     -------------   -------------------------------------------------------------
                                                                    COUNCIL
                                      QUAD CITIES       NEAL        BLUFFS        NEAL       OTTUMWA      LOUISA
                                         UNITS          UNIT         UNIT         UNIT         UNIT        UNIT
                                       NO. 1 & 2        NO. 3        NO. 3        NO. 4       NO. 1        NO. 1
                                     -------------   ----------   ----------   ----------   ---------   ----------
<S>                                    <C>           <C>          <C>          <C>          <C>         <C>
In service date ..................         1972          1975         1978         1979         1981        1983
Utility plant in service .........      $   244       $   124      $   299      $   161      $   212     $   535
Accumulated depreciation .........      $   105       $    82      $   183      $    96      $   114     $   264
Unit capacity-MW .................        1,523           515          675          630          708         700
Percent ownership ................         25.0%         72.0%        79.1%        40.6%        52.0%       88.0%
</TABLE>



4. COMMITMENTS AND CONTINGENCIES

     CAPITAL EXPENDITURES -- Utility construction expenditures for the
remainder of 1999 and for 2000 are estimated to be $78 million and $210
million, respectively, including $19 million for Quad Cities Station nuclear
fuel for 2000. Nonregulated capital expenditures depend upon the availability
of investment opportunities and other factors. During 2000, these expenditures
are estimated to be approximately $4 million.

     MANUFACTURED GAS PLANT FACILITIES -- The United States Environmental
Protection Agency (EPA) and the state environmental agencies have determined
that contaminated wastes remaining at decommissioned manufactured gas plant
facilities may pose a threat to the public health or the environment if such
contaminants are in sufficient quantities and at such concentrations as to
warrant remedial action.

     MidAmerican Energy is evaluating 27 properties which were, at one time,
sites of gas manufacturing plants in which it may be a potentially responsible
party. The purpose of these evaluations is to determine whether waste materials
are present, whether such materials constitute an environmental or health risk,
and whether MidAmerican Energy has any responsibility for remedial action.
MidAmerican Energy is currently conducting field investigations at eighteen
sites and has conducted interim removal actions at six of the eighteen sites.
In addition, MidAmerican Energy has completed investigations and removals at
four sites. MidAmerican Energy is continuing to evaluate several of the sites
to determine the future liability, if any, for conducting site investigations
or other site activity.



                                      F-56
<PAGE>

                   MIDAMERICAN FUNDING, LLC AND SUBSIDIARIES
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                           AS OF SEPTEMBER 30, 1999


     MidAmerican Energy estimates the range of possible costs for
investigation, remediation and monitoring for the sites discussed above to be
$21 million to $69 million. MidAmerican Energy's estimate of the probable cost
for these sites as of September 30, 1999 was $29 million. The estimate consists
of $3 million for investigation costs, $10 million for remediation costs, $14
million for monitoring costs and $2 million for closure and administrative
costs. This estimate has been recorded as a liability and a regulatory asset
for future recovery. MHC projects that these amounts will be paid or incurred
over the next 10 years.

     The estimate of probable remediation costs is established on a site
specific basis. The costs are accumulated in a three-step process. First, a
determination is made as to whether MidAmerican Energy has potential legal
liability for the site and whether information exists to indicate that
contaminated wastes remain at the site. If so, the costs of performing a
preliminary investigation and the costs of removing known contaminated soil are
accrued. As the investigation is performed and if it is determined remedial
action is required, the best estimate of remediation costs is accrued. If
necessary, the estimate is revised when a consent order is issued. The
estimated recorded liabilities for these properties include incremental direct
costs of the remediation effort, costs for future monitoring at sites and costs
of compensation to employees for time expected to be spent directly on the
remediation effort. The estimated recorded liabilities for these properties are
based upon preliminary data. Thus, actual costs could vary significantly from
the estimates. The estimate could change materially based on facts and
circumstances derived from site investigations, changes in required remedial
action and changes in technology relating to remedial alternatives. In
addition, insurance recoveries for some or all of the costs may be possible,
but the liabilities recorded have not been reduced by any estimate of such
recoveries.

     The Illinois Commerce Commission has approved the use of a tariff rider
which permits recovery of the actual costs of litigation, investigation and
remediation relating to former manufactured gas plant sites. MidAmerican
Energy's present rates in Iowa provide for a fixed annual recovery of
manufactured gas plant costs. MidAmerican Energy intends to pursue recovery of
the remediation costs from other potentially responsible parties and its
insurance carriers.

     CLEAN AIR ACT -- On July 18, 1997, the EPA adopted revisions to the
National Ambient Air Quality Standards for ozone and a new standard for fine
particulate matter. Based on data to be obtained from monitors located
throughout each state, the EPA will determine which states have areas that do
not meet the air quality standards (i.e., areas that are classified as
nonattainment). If a state has area(s) classified as nonattainment area(s), the
state is required to submit a State Implementation Plan specifying how it will
reach attainment of the standards through emission reductions or other means.
In August 1998, the Iowa Environmental Protection Commission adopted by
reference the National Ambient Air Quality Standards for ozone and fine
particulate matter.

     In May 1999, the United States District Court of Appeals for the District
of Columbia Circuit remanded the standards adopted in July 1997 back to the EPA
indicating the EPA had not expressed sufficient justification for the basis of
establishing the standards and ruling that the EPA has exceeded its
constitutionally-delegated authority in setting the standards. The EPA's appeal
of the court's ruling to the full panel of the United States District Court of
Appeals for the District of Columbia was denied. As a result of the court's
initial decision and the current status of the standards, the impact of any new
standards on MidAmerican Energy is currently unknown. If the EPA successfully
appeals the court's decision, however, and the new standards are implemented,
then MidAmerican Energy's fossil fuel generating stations may be subject to
emission reductions if the stations are located in nonattainment areas. As part
of an overall state plan to achieve attainment of the standards, MidAmerican
Energy could be required to install control equipment on its fossil fuel
generating stations or decrease the number of hours during whch these stations
operate. The degree to which MidAmerican Energy may be required to install
control equipment or decrease operating hours under



                                      F-57
<PAGE>

                   MIDAMERICAN FUNDING, LLC AND SUBSIDIARIES
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                           AS OF SEPTEMBER 30, 1999



a nonattainment scenario will be determined by the state's assessment of
MidAmerican Energy's relative contribution, along with other emission sources,
to the nonattainment status. The installation of control equipment would result
in increased costs to MidAmerican Energy. A decrease in the number of hours
during which the affected stations operate would decrease the revenues of
MidAmerican Energy. An increase in costs incurred by MidAmerican Energy or a
decrease in the revenues earned by MidAmerican Energy would decrease the amount
of funds MidAmerican Energy has available to make distributions to MidAmerican
Funding. This decrease would have a corresponding decrease in the amount of
funds available to MidAmerican Funding to make payments on the securities.

     LONG-TERM POWER PURCHASE CONTRACT -- Payments to Nebraska Public Power
District cover one-half of the fixed and operating costs of Cooper (excluding
depreciation but including debt service) and MidAmerican Energy's share of
nuclear fuel cost (including nuclear fuel disposal) based on energy delivered.
The debt service portion is approximately $1.5 million per month for 1999 and
is not contingent upon the plant being in service. In addition, MidAmerican
Energy pays one-half of Nebraska Public Power District's decommissioning
funding related to Cooper.

     MidAmerican Energy's payments for the debt principal portion of the power
purchase contract obligation and the DOE enrichment plant decontamination and
decommissioning payments are $3.8 million, $15.8 million, $16.6 million, $17.4
million, $18.3 million and $-0- million for the remainder of 1999 through 2004,
respectively.

     DECOMMISSIONING COSTS -- Based on site-specific decommissioning studies
that include decontamination, dismantling, site restoration and spent fuel
storage cost, MidAmerican Energy's share of expected decommissioning costs for
Cooper and Quad Cities Station, in 1998 dollars, is $256 million and $242
million, respectively. In Illinois, nuclear decommissioning costs are included
in customer billings through a mechanism that permits annual adjustments. These
costs are reflected in base rates in Iowa tariffs.

     For purposes of developing a decommissioning funding plan for Cooper,
Nebraska Public Power District assumes that decommissioning costs will escalate
at an annual rate of 4.0%. Although Cooper's operating license expires in 2014,
the funding plan assumes decommissioning will start in 2004, the anticipated
plant shutdown date.

     As of September 30, 1999, MidAmerican Energy's share of funds set aside by
Nebraska Public Power District in internal and external accounts for
decommissioning was $106 million. In addition, the funding plan also assumes
various funds and reserves currently held to satisfy Nebraska Public Power
District bond resolution requirements will be available for plant
decommissioning costs after the bonds are retired in early 2004. The funding
schedule assumes a long-term return on funds in the trust of 6.75% annually.
Certain funds will be required to be invested on a short-term basis when
decommissioning begins and are assumed to earn at a rate of 4.0% annually.

     External trusts have been established for the investment of funds for
decommissioning the Quad Cities Station. As of September 30, 1999 the fair
value of the assets held in the trusts was $133.5 million and is included in
Investments on the consolidated balance sheet. A like amount is reflected in
Other Liabilities on the consolidated balance sheet.

     NUCLEAR INSURANCE -- MidAmerican Energy maintains financial protection
against catastrophic loss associated with its interest in Quad Cities Station
and Cooper through a combination of insurance purchased by Nebraska Public
Power District (the owner and operator of Cooper) and Commonwealth Edison
(the joint owner and operator of Quad Cities Station), insurance purchased
directly by MidAmerican Energy, and the mandatory industry-wide loss funding
mechanism afforded under the Price-Anderson Amendments Act of 1988. The general
types of coverage are: nuclear liability, property coverage and nuclear worker
liability.



                                      F-58
<PAGE>

                   MIDAMERICAN FUNDING, LLC AND SUBSIDIARIES
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                           AS OF SEPTEMBER 30, 1999


     Nebraska Public Power District and ComEd each purchase nuclear liability
insurance for Cooper and Quad Cities Station, respectively, in the maximum
available amount of $200 million. In accordance with the Price-Anderson
Amendments Act of 1988, excess liability protection above that
amount is provided by a mandatory industry-wide program under which the
licensees of nuclear generating facilities could be assessed for liability
incurred due to a serious nuclear incident at any commercial nuclear reactor in
the United States. Currently, MidAmerican Energy's aggregate maximum potential
share of such an assessment for Cooper and Quad Cities Station combined is
$88.1 million per incident, payable in installments not to exceed $10 million
annually.

     The property coverage provides for property damage, stabilization and
decontamination of the facility, disposal of the decontaminated material and
premature decommissioning. For Quad Cities Station, Commonwealth Edison
purchases primary and excess property insurance protection for the combined
interests in Quad Cities, with coverage limits totaling $2.1 billion. For
Cooper, MidAmerican Energy and Nebraska Public Power District separately
purchase primary and excess property insurance protection for their respective
obligations, with coverage limits of $1.375 billion each. This structure
provides that both MidAmerican Energy and Nebraska Public Power District are
covered for their respective 50% obligation in the event of a loss totaling up
to $2.75 billion. MidAmerican Energy also directly purchases extra
expense/business interruption coverage for its share of replacement power and/or
other extra expenses in the event of a covered accidental outage at Cooper or
Quad Cities Station. The coverages purchased directly by MidAmerican Energy, and
the property coverages purchased by Commonwealth Edison, which includes the
interests of MidAmerican Energy, are underwritten by an industry mutual
insurance company and contain provisions for retrospective premium assessments
should two or more full policy-limit losses occur in one policy year. Currently,
the maximum retrospective amounts that could be assessed against MidAmerican
Energy from industry mutual policies for its obligations associated with Cooper
and Quad Cities Station combined, total $11.2 million.

     The master nuclear worker liability coverage, which is purchased by
Nebraska Public Power District and Commonwealth Edison for Cooper and Quad
Cities Station, respectively, is an industry-wide guaranteed-cost policy with an
aggregate limit of $200 million for the nuclear industry as a whole, which is in
effect to cover tort claims of workers in nuclear-related industries as a result
of radiation exposure.

     COAL AND NATURAL GAS CONTRACT COMMITMENTS -- MidAmerican Energy has
entered into supply and related transportation contracts for its fossil fueled
generating stations. The contracts, with expiration dates ranging from 1999 to
2003, require minimum payments of $32.6 million, $116.4 million, $29.6 million,
$9.7 million, $2.6 million and $0 million for the remainder of 1999 through
2004, respectively. MidAmerican Energy expects to supplement these coal
contracts with spot market purchases to fulfill its future fossil fuel needs.

     MidAmerican Energy has entered into various natural gas supply and
transportation contracts for its utility operations. The minimum commitments
under these contracts are $51.9 million, $131.8 million, $76.4 million, $55.2
million, $43.2 million and $24.4 million for the remainder of 1999 through
2004, respectively, and $72.8 million for the total of the years thereafter.

     OPERATING LEASE COMMITMENTS -- MidAmerican Funding has entered into
various operating lease agreements covering facilities, computer and
transportation equipment. The approximate future minimum annual commitments
under all operating leases are $3.5 million, $12.1 million, $7.3 million, $5.3
million, $3.8 million and $1.9 million for the remainder of 1999 through 2004,
respectively, and $5.3 million for the total of the years thereafter.


5. RETIREMENT PLANS

     MidAmerican Funding has primarily noncontributory defined benefit pension
plans covering substantially all employees. Benefits under the plans are based
on participants' compensation, years of



                                      F-59
<PAGE>

                   MIDAMERICAN FUNDING, LLC AND SUBSIDIARIES
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                           AS OF SEPTEMBER 30, 1999

service and age at retirement. Funding is based upon the actuarially determined
costs of the plans and the requirements of the Internal Revenue Code and the
Employee Retirement Income Security Act. MidAmerican Funding has been allowed to
recover funding contributions in rates.

     MidAmerican Funding currently provides certain health care and life
insurance (postretirement) benefits for retired employees. Under the plans,
substantially all of MidAmerican Funding's employees may become eligible for
these benefits if they reach retirement age while working for MidAmerican
Funding. However, MidAmerican Funding retains the right to change these
benefits anytime at its discretion. MidAmerican Energy is recovering
postretirement benefit costs on an accrual basis in rates.

     MidAmerican Funding also maintains noncontributory, nonqualified
supplemental executive retirement plans for active and retired participants.

     The pension plan assets are in external trusts and are comprised of
corporate equity securities, United States government debt, corporate bonds,
and insurance contracts. Postretirement benefit plans assets are in external
trusts and are comprised primarily of corporate equity securities, corporate
bonds, money market investment accounts and municipal bonds.

     Although the supplemental executive retirement plans had no assets as of
September 30, 1999, MidAmerican Funding had Rabbi trusts which held
corporate-owned life insurance policies to provide funding for the future cash
requirements. Because these plans are nonqualified, the fair value of these
assets is not included in the following table. The cash value of the life
insurance policies was $59.2 million at September 30, 1999.

     The projected benefit obligation and accumulated benefit obligation for
the supplemental executive plans were $73.2 million and $64.0 million,
respectively, as of September 30, 1999.

     The following table presents a reconciliation of the funded status of the
aforementioned plans to the net amounts recognized in MidAmerican Funding's
consolidated balance sheet as of September 30, 1999 (dollars in thousands):



<TABLE>
<CAPTION>
                                                                            PENSION       POSTRETIREMENT
                                                                            BENEFITS         BENEFITS
                                                                         -------------   ---------------
<S>                                                                      <C>              <C>
Funded status ........................................................    $   69,772       $  (43,709)
Unrecognized net loss (gain) .........................................      (114,969)         (17,014)
Unrecognized prior service cost ......................................        28,143            2,393
Unrecognized net transition obligation (asset) .......................       (11,804)          54,460
                                                                          ----------       ----------
   Net amount recognized in MHC's consolidated balance sheet .........       (28,858)          (3,870)
                                                                          ----------       ----------
Amounts recognized in the consolidated balance sheet of MHC
 consists of:
 Prepaid benefit cost ................................................    $   13,842       $       --
 Accrued benefit liability ...........................................       (42,700)          (3,870)
 Additional minimum liability ........................................       (21,300)              --
 Intangible asset ....................................................        21,300               --
                                                                          ----------       ----------
Net amount recognized ................................................    $  (28,858)      $   (3,870)
                                                                          ==========       ==========
</TABLE>


                                      F-60
<PAGE>

                   MIDAMERICAN FUNDING, LLC AND SUBSIDIARIES
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                           AS OF SEPTEMBER 30, 1999


<TABLE>
<CAPTION>
                                                                            PENSION AND
                                                                           POSTRETIREMENT
                                                                            ASSUMPTIONS
                                                                          ---------------
<S>                                                                            <C>
Assumptions used were:
 Discount rate ........................................................         7.25%
 Rate of increase in compensation levels -- Qualified Plan ............         5.00%
 Rate of increase in compensation levels -- Nonqualified Plan .........         6.50%
 Weighted average expected long-term rate of return on assets .........         9.00%
</TABLE>



     The postretirement plan was amended on January 1, 1999, increasing the
retiree co-payment for prescription drugs.

     For purposes of calculating the postretirement benefit obligation, it is
assumed health care costs for covered individuals prior to age 65 will increase
by 8.4% in 1999 and that the rate of increase thereafter will decline by 1.0%
annually to an ultimate rate of 5.25% by the year 2003. For covered individuals
age 65 and older, it is assumed health care costs will increase by 6.0% in 1999
and 5.5% in 2000.

     If the assumed health care trend rates used to measure the expected cost
of benefits covered by the plans were increased by 1.0%, the postretirement
benefit obligation at September 30, 1999, would increase by $18.3 million. If
the assumed health care trend rates were to decrease by 1.0%, the
postretirement benefit obligation at September 30, 1999, would decrease by
$15.4 million.

6. SHORT-TERM BORROWING

     Interim financing of working capital needs and the construction program
may be obtained from the sale of commercial paper or short-term borrowing from
banks. Information regarding short-term debt follows (dollars in thousands):



<TABLE>
<CAPTION>
                                                                          SEPTEMBER 30,
                                                                              1999
                                                                         --------------
<S>                                                                       <C>
Balance at September 30, 1999 ........................................     $  89,115
Weighted average interest rate on September 30, 1999 balance .........           5.4%
</TABLE>



     MidAmerican Energy has authority from FERC to issue short-term debt in the
form of commercial paper and bank notes aggregating $400 million. As of
September 30, 1999, MidAmerican Energy had a $250 million revolving credit
facility and lines of credit totaling $5 million and MHC had lines of credit
totaling $44 million. MidAmerican Energy's commercial paper borrowings are
supported by the revolving credit facility and the line of credit.

     All subsidiary long-term borrowings outstanding at September 30, 1999, are
without recourse to MidAmerican Funding.

7. RATE MATTERS

 ELECTRIC

     In Iowa on June 1, 1998, prices for electric residential customers were
reduced by an amount which will have a $5.0 million annual impact on revenues.
The decrease was the last of three for Iowa residential customers as a result
of a 1997 settlement agreement.

     Through several steps from mid-1997 to the end of 1998, electric prices
for Iowa industrial customers were reduced by an amount which will have a $6
million annual impact on revenues, and


                                      F-61
<PAGE>


                   MIDAMERICAN FUNDING, LLC AND SUBSIDIARIES
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                           AS OF SEPTEMBER 30, 1999


electric prices for Iowa commercial customers were reduced by an amount which
will have a $4 million annual impact on revenues. The reductions were achieved
through a retail access pilot project, negotiated individual electric contracts
and a $1.5 million tariffed rate reduction for selected non-contract commercial
customers.

     The negotiated electric contracts have differing terms and conditions as
well as prices. The contracts range in length from five to ten years, and some
have price renegotiation and early termination provisions exercisable by either
party. The vast majority of the contracts are for terms of seven years or less,
although, some large customers have agreed to ten-year contracts. Prices are
set as fixed prices; however, many contracts allow for potential price
adjustments with respect to environmental costs, government imposed public
purpose programs, tax changes, and transition costs. While the contract prices
are fixed (except for the potential adjustment elements), the costs MidAmerican
Energy incurs to fulfill these contracts will vary. On an aggregate basis the
annual revenues under contract are approximately $180 million.

     If MidAmerican Energy's annual Iowa electric jurisdictional return on
common equity exceeds 12%, then earnings above the 12% level will be shared
equally between customers and MidAmerican Energy; if the return on common
equity exceeds 14%, two-thirds of MidAmerican Energy's share of those earnings
above the 14% level will be used for accelerated recovery of regulatory assets.
The 1997 pricing plan settlement agreement precludes MidAmerican Energy from
filing for increased rates prior to 2001 unless the return on common equity
falls below 9%. Other parties signing the agreement are prohibited from filing
for reduced rates prior to 2001 unless the return on common equity after
reflecting credits to customers, exceeds 14%. On April 14, 1999, the Iowa
Utilities Board (IUB) approved, subject to additional refund, MidAmerican
Energy's 1998 return on common equity calculation. During the second quarter of
1999, MidAmerican Energy refunded $2.2 million to its Iowa non-contract
customers related to the return on common equity calculation for 1998, $1.4
million and $0.8 million of which was expensed in 1999 and 1998, respectively.

     Under an Illinois restructuring law enacted in 1997, a similar sharing
mechanism is in place for MidAmerican Energy's Illinois electric operations.
Two-year average returns on common equity greater than a two-year average
benchmark will trigger an equal sharing of earnings on the excess. The
benchmark is a calculation of average 30-year Treasury Bond rates plus 5.5% for
1998 and 1999. Legislation passed in July 1999 increases the benchmark for 2000
through 2004 to 8.5% above the 30-year Treasury bond rate. The initial
calculation, which is still being defined and is due March 31, 2000, will be
based on 1998 and 1999 results.

 GAS

     In October 1998, MidAmerican Energy made a filing with the Iowa Utilities
Board requesting a rate increase for its Iowa retail gas customers. An interim
rate increase of approximately $6.7 million annually was approved by the Iowa
Utilities Board on January 22, 1999, effective immediately. On April 23, 1999,
the Iowa Utilities Board issued an order approving a settlement agreement
between MidAmerican Energy, the Iowa Office of Consumer Advocate and other
parties which provides for an annual increase of $13.9 million. The new rates
were implemented May 27, 1999.

     In November 1998, MidAmerican Energy filed with the South Dakota Public
Utilities Commission requesting a rate increase for its South Dakota retail gas
customers. The South Dakota Public Utilities Commission, on April 23, 1999,
issued an order approving a rate increase of $2.4 million annually, effective
May 1, 1999.

     As a result of a negotiated settlement in Illinois, MidAmerican Energy
reduced its Illinois electric service rates by annual amounts of $13.1 million
and $2.4 million, effective November 3, 1996, and June 1, 1997, respectively.
MidAmerican Energy implemented an additional $0.9 million annual rate reduction
for its Illinois residential customers, effective August 1, 1998, in connection
with Illinois' electric utility restructuring law.


                                      F-62
<PAGE>

                   MIDAMERICAN FUNDING, LLC AND SUBSIDIARIES
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                           AS OF SEPTEMBER 30, 1999


8. DISCONTINUED OPERATIONS

     In October 1999, MidAmerican Funding distributed its holding in the
capital stock of MidAmerican Realty to MidAmerican Energy Holdings Company,
MidAmerican Funding's parent. The operations are the result of several
acquisitions beginning in May 1998. Refer to Note 18, "Acquisitions."


9. CONCENTRATION OF CREDIT RISK

     MidAmerican Energy's electric utility operations serve 565,000 customers
in Iowa, 85,000 customers in western Illinois and 3,000 customers in
southeastern South Dakota. MidAmerican Energy's gas utility operations serve
489,000 customers in Iowa, 65,000 customers in western Illinois, 64,000
customers in southeastern South Dakota and 4,000 customers in northeastern
Nebraska. The largest communities served by MidAmerican Energy are the Iowa and
Illinois Quad-Cities; Des Moines, Sioux City, Cedar Rapids, Waterloo, Iowa City
and Council Bluffs, Iowa; and Sioux Falls, South Dakota. MidAmerican Energy's
utility operations grant unsecured credit to customers, substantially all of
whom are local businesses and residents. As of September 30, 1999, billed
receivables from MidAmerican Energy's utility customers totaled $14.1 million.
As described in
Note 17, billed receivables related to utility services have been sold to a
wholly owned unconsolidated subsidiary.

     MidAmerican Capital has investments in preferred stocks of companies in
the utility industry. As of September 30, 1999, the total cost of these
investments was $36.0 million and they were valued at $35 million on the
consolidated balance sheet.

     MidAmerican Capital has entered into leveraged lease agreements with
companies in the airline industry. As of September 30, 1999, the receivables
under these agreements totaled $28.7 million.


10. PREFERRED SHARES

     The $5.25 Series Preferred Shares, which were not redeemable prior to
November 1, 1998, for any purpose, are subject to mandatory redemption on
November 1, 2003 at $100 per share. The $7.80 Series Preferred Shares have
sinking fund requirements under which 66,600 shares will be redeemed at $100
per share each May 1, beginning in 2001 through May 1, 2006.

     The total outstanding cumulative preferred stock of MidAmerican Energy not
subject to mandatory redemption requirements may be redeemed at the option of
MidAmerican Funding at prices which, in the aggregate, total $32.6 million. The
aggregate total the holders of all preferred stock outstanding at September 30,
1999, are entitled to upon involuntary bankruptcy is $181.8 million plus
accrued dividends. Annual dividend requirements for all preferred stock
outstanding at September 30, 1999, total $12.9 million.


11. SEGMENT INFORMATION

     MidAmerican Funding has two reportable operating segments: electric and
gas. The electric segment derives most of its revenue from retail sales of
regulated electricity to residential, commercial and industrial customers, and
sales to other utilities; whereas the gas segment derives most of its revenue
from retail sales of regulated natural gas to residential, commercial and
industrial customers. The gas segment also earns significant revenues by
transporting gas owned by others through its distribution systems. Pricing for
electric and gas sales are established separately by regulated agencies;
therefore, management also reviews each segment separately to make decisions
regarding allocation of resources and in evaluating performance. Common
operating costs, interest income, interest expense, income tax expense, and
equity in the net loss of investees are allocated to each segment.



                                      F-63
<PAGE>
                   MIDAMERICAN FUNDING, LLC AND SUBSIDIARIES
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                           AS OF SEPTEMBER 30, 1999


     The following table provides certain MidAmerican Funding information on an
operating segment basis as of September 30, 1999 (in thousands):



<TABLE>
<S>                                                         <C>
SEGMENT ASSET INFORMATION:
Electric:
 Total assets ...........................................    $ 2,865,075
 Capital expenditures ...................................         78,322
 Investment in equity method investments ................          2,238
Gas:
 Total assets ...........................................        649,934
 Capital expenditures ...................................         18,745
 Investment in equity method investments ................            426
Nonregulated and Other (a):
 Total assets ...........................................      1,876,278
 Capital expenditures ...................................          5,461
 Investment in equity method investments ................         11,272
 Investment in discontinued operations (Note 9) .........         53,283
</TABLE>


- ----------
(a)  "Nonregulated and Other" consists of MidAmerican Capital, Midwest Capital,
     CBEC Railway and other nonregulated operations and holding company
     corporate assets.

12. FAIR VALUE OF FINANCIAL INSTRUMENTS

     The following methods and assumptions were used to estimate the fair value
of each class of financial instruments. Tariffs for MidAmerican Energy's
utility services are established based on historical cost ratemaking.
Therefore, the impact of any realized gains or losses related to financial
instruments applicable to MidAmerican Energy's utility operations is dependent
on the treatment authorized under future ratemaking proceedings.

     CASH AND CASH EQUIVALENTS -- The carrying amount approximates fair value
due to the short maturity of these instruments.

     QUAD CITIES STATION NUCLEAR DECOMMISSIONING TRUST FUND -- Fair value is
based on quoted market prices of the investments held by the fund.

     MARKETABLE SECURITIES -- Fair value is based on quoted market prices.

     DEBT SECURITIES -- Fair value is based on the discounted value of the
future cash flows expected to be received from these investments.

     EQUITY INVESTMENTS CARRIED AT COST -- Fair value is based on an estimate
of MidAmerican Funding's share of partnership equity, offers from unrelated
third parties or the discounted value of the future cash flows expected to be
received from these investments.

     NOTES PAYABLE -- Fair value is estimated to be the carrying amount due to
the short maturity of these issues.

     PREFERRED SHARES -- Fair value of preferred shares with mandatory
redemption provisions is estimated based on quoted market prices for similar
issues.

     LONG-TERM DEBT -- Fair value of long-term debt is estimated based on the
quoted market prices for the same or similar issues or on the current rates
offered to MidAmerican Funding for debt of the same remaining maturities.



                                      F-64
<PAGE>


                   MIDAMERICAN FUNDING, LLC AND SUBSIDIARIES
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                           AS OF SEPTEMBER 30, 1999


     PREFERRED STOCK HEDGE INSTRUMENTS -- Fair value is determined using quoted
market prices. See Note 1 for additional discussion of fair value.

     GAS FUTURES CONTRACTS AND SWAPS -- Fair value of the futures contracts are
based on quoted market prices and generally have maturities of one year or
less. The fair value of the swaps is estimated based on quotes from the market
makers of these instruments and represents the estimated amounts that
MidAmerican Funding would expect to receive or pay to terminate the agreements.
See Note 1 for additional discussion of fair value.

     The following table presents the carrying amount and estimated fair value
of certain financial instruments as of September 30, 1999 (in thousands):



<TABLE>
<CAPTION>
                                                                       CARRYING           FAIR
                                                                        AMOUNT            VALUE
                                                                    --------------   --------------
<S>                                                                 <C>              <C>
Financial instruments owned by MidAmerican Funding:
 Equity investments carried at cost .............................    $     6,366      $     6,366
Financial instruments issued by MidAmerican Funding:
 MidAmerican Energy preferred securities; subject to mandatory
   redemption ...................................................    $    50,000      $    50,839
 MidAmerican Energy-obligated preferred securities; subject to
   mandatory redemption .........................................    $   101,598      $    95,760
 Long-term debt, including current portion ......................    $ 1,748,060      $ 1,699,759
</TABLE>



     The amortized cost, gross unrealized gain and losses and estimated fair
value of investments in debt and equity securities at September 30, 1999 are as
follows (in thousands):



<TABLE>
<CAPTION>
                                        AMORTIZED        FAIR
                                           COST          VALUE
                                       -----------   ------------
<S>                                    <C>           <C>
Available-for-sale:
Equity securities ..................    $ 148,731     $ 165,476
Municipal bonds ....................       28,129        28,845
U.S. Government securities .........       13,918        13,970
Corporate securities ...............       15,096        14,654
Cash equivalents ...................        7,772         7,772
                                        ---------     ---------
                                        $ 213,646     $ 230,717
                                        =========     =========
Held-to-maturity:
Debt securities ....................    $  11,832     $  11,832
                                        ---------     ---------
                                        $ 225,478     $ 242,549
                                        =========     =========
</TABLE>


                                      F-65

<PAGE>

                   MIDAMERICAN FUNDING, LLC AND SUBSIDIARIES
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                           AS OF SEPTEMBER 30, 1999


     At September 30, 1999, the debt securities held by MidAmerican Funding had
the following maturities (in thousands):



<TABLE>
<CAPTION>
                                 AVAILABLE FOR SALE         HELD TO MATURITY
                               -----------------------   -----------------------
                                AMORTIZED       FAIR      AMORTIZED       FAIR
                                   COST        VALUE         COST        VALUE
                               -----------   ---------   -----------   ---------
<S>                             <C>          <C>           <C>         <C>
Within 1 year ..............     $ 4,406      $ 4,423       $9,755      $9,755
1 through 5 years ..........      29,359       29,785            8           8
5 through 10 years .........       6,311        6,524        2,069       2,069
Over 10 years ..............      17,067       16,737           --          --
</TABLE>


13. DEFERRED INCOME TAXES

     Included in deferred income taxes in the consolidated balance sheet as of
September 30, 1999 are deferred tax assets and deferred tax liabilities as
follows (in thousands):



<TABLE>
<S>                                                        <C>
Deferred tax assets related to:
 Investment tax credits ................................    $  52,139
 Unrealized losses .....................................       16,618
 Pensions ..............................................       15,677
 Discontinued operations ...............................        8,440
 Nuclear reserves and decommissioning ..................       17,715
 Other .................................................       15,747
                                                            ---------
   Total ...............................................    $ 126,336
                                                            =========
Deferred tax liabilities related to:
 Depreciable property ..................................    $ 420,590
 Income taxes recoverable through future rates .........      198,364
 Demand side management ................................       27,186
 Reacquired debt .......................................       15,745
 Partnership investments ...............................        9,004
 Unrealized gains ......................................        9,299
                                                            ---------
   Total ...............................................    $ 680,188
                                                            =========
</TABLE>



14. INVENTORIES

     Inventories include the following amounts as of September 30, 1999 (in
thousands):



<TABLE>
<S>                                                 <C>
Materials and supplies, at average cost .........    $  30,295
Coal stocks, at average cost ....................       26,331
Gas in storage, at LIFO cost ....................       47,212
Fuel oil, at average cost .......................        2,210
Other ...........................................        3,132
                                                     ---------
 Total ..........................................    $ 109,180
                                                     =========
</TABLE>



15. MIDAMERICAN ENERGY-OBLIGATED MANDATORILY REDEEMABLE PREFERRED
     SECURITIES OF MIDAMERICAN ENERGY FINANCING I

     In December 1996, MidAmerican Energy Financing I (the Trust), a wholly
owned statutory business trust of MidAmerican, issued 4,000,000 shares of 7.98%
Series MidAmerican


                                      F-66
<PAGE>

                   MIDAMERICAN FUNDING, LLC AND SUBSIDIARIES
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                           AS OF SEPTEMBER 30, 1999


Energy-obligated mandatorily redeemable preferred securities (the Preferred
Securities). The sole assets of the Trust are $103.1 million of MidAmerican
Energy 7.98% Series A Debentures due 2045 (the Debentures). There is a full and
unconditional guarantee by MidAmerican Energy of the Trust's obligations under
the Preferred Securities. MidAmerican Energy has the right to defer payments of
interest on the Debentures by extending the interest payment period for up to
20 consecutive quarters. If interest payments on the Debentures are deferred,
distributions on the Preferred Securities will also be deferred. During any
deferral, distributions will continue to accrue with interest thereon, and
MidAmerican Energy may not declare or pay any dividend or other distribution
on, or redeem or purchase, any of its capital stock.

     The Debentures may be redeemed by MidAmerican Energy on or after December
18, 2001, or at an earlier time if there is more than an insubstantial risk
that interest paid on the Debentures will not be deductible for federal income
tax purposes. If the Debentures, or a portion of the Debentures, are redeemed,
the Trust must redeem a like amount of the Preferred Securities. If a
termination of the Trust occurs, the Trust will distribute to the holders of
the Preferred Securities a like amount of the Debentures unless the
distribution is determined not to be practicable. If a determination is made,
the holders of the Preferred Securities will be entitled to receive, out of the
assets of the trust after satisfaction of its liabilities, a liquidation amount
of $25 for each Preferred Security held plus accrued and unpaid distributions.


16. SALE OF ACCOUNTS RECEIVABLE

     In 1997 MidAmerican Energy entered into a revolving agreement, which
expires in 2002, to sell all of its right, title and interest in the majority
of its billed accounts receivable to MidAmerican Energy Funding Corporation
(Funding Corp.), a special purpose entity established to purchase accounts
receivable from MidAmerican Energy. At September 30, 1999, $98.4 million of
accounts receivable, net of reserves, was sold under the agreement.


17. ACQUISITIONS

     In 1998, MidAmerican Funding established MidAmerican Realty as a holding
company for its real estate brokerage operations. MidAmerican Funding, through
MidAmerican Realty, then acquired several real estate brokerage operations and
related businesses.

     As discussed in Note 9, MidAmerican Funding distributed its holding in the
capital stock of MidAmerican Realty to MidAmerican Energy Holdings Company in
October 1999 and has reflected the net assets and liabilities related to
MidAmerican Realty as investment in discontinued operations in the accompanying
consolidated balance sheet as of September 30, 1999.


18. SUBSEQUENT EVENTS

     On October 25, 1999, an investor group including Berkshire Hathaway, Inc.
(Berkshire) reached a definitive agreement to acquire MidAmerican Energy
Holdings Company for $35.05 per share in cash, along with the assumption of
debt. Berkshire will invest approximately $1.25 billion in common stock and a
non-dividend-paying convertible preferred stock of the surviving corporation,
giving Berkshire an approximate 75% interest in MidAmerican Funding's parent on
a fully diluted basis. Berkshire will also invest $800 million in trust
preferred securities. The other investors, who in total will invest
approximately $300 million are Walter Scott, former chairman of Peter Kiewit
Sons' Inc. and a Board Member of MidAmerican Energy Holdings Company, and David
L. Sokol, the Chairman and Chief Executive Officer of the same.


                                      F-67
<PAGE>


                        INDEPENDENT ACCOUNTANTS' REPORT


To MidAmerican Funding, LLC and subsidiaries:


We have audited the accompanying consolidated balance sheet and statement of
capitalization as of September 30, 1999 of MidAmerican Funding, LLC and
subsidiaries. These financial statements are the responsibility of MidAmerican
Funding'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, such financial statements present fairly, in all material
respects, the consolidated financial position of MidAmerican Funding, LLC and
subsidiaries as of September 30, 1999, in conformity with generally accepted
accounting principles.




DELOITTE & TOUCHE LLP
Des Moines, Iowa
December 16, 1999




                                      F-68
<PAGE>


       UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL INFORMATION


     On March 12, 1999, MidAmerican Funding paid $27.15 in cash for each
outstanding share of MHC common stock for a total of approximately $2.42
billion in a merger pursuant to which MHC became a direct wholly-owned
subsidiary of MidAmerican Funding. The MidAmerican Merger has been accounted
for as a purchase business combination. The purchase price has been allocated
to assets acquired and liabilities assumed based on preliminary valuations and
MidAmerican Funding is awaiting final valuations. MidAmerican Funding recorded
goodwill of approximately $1.5 billion which is being amortized using the
straight line method over a 40 year period. On March 11, 1999, MidAmerican
Funding issued $200 million of 5.85% Senior Secured Notes due 2001, $175
million of 6.339% Senior Secured Notes due 2009, and $325 million of 6.927%
Senior Secured Bonds due 2029. The proceeds from the offering of these Notes
and Bonds were used to complete the MidAmerican Merger.

     The following unaudited pro forma condensed consolidated financial
statements are based on the historical consolidated financial statements of
MidAmerican Funding and MHC, combined and adjusted to give effect on a pro
forma basis to the Offering and on a pro forma as adjusted basis to the
Offering and the MidAmerican Merger and the transactions contemplated thereby,
as described in the notes to the financial statements. MidAmerican Funding had
no results of operations prior to the Offering and the MidAmerican Merger.
These statements should be read in conjunction with the historical financial
statements and notes of MHC which are included and incorporated by reference in
this registration statement. See "Incorporation by Reference."

     The unaudited pro forma condensed consolidated statements of income for
the year ended December 31, 1998, and for the nine months ended September 30,
1999, present the results of operations for MidAmerican Funding as if the
Offering and the MidAmerican Merger had occurred on January 1, 1998. In
addition, the statements of income do not reflect discontinued operations. A
pro forma balance sheet is not required as of September 30, 1999, since both
the Offering and the MidAmerican Merger are reflected in the historical balance
sheet of MidAmerican Funding as of that date which is included elsewhere in
this registration statement.

     The pro forma adjustments are estimates based upon information currently
available and related assumptions that management believes are reasonable under
the circumstances. MidAmerican Funding's actual consolidated financial
statements reflect the effects of the MidAmerican Merger on and after the
effective time of the MidAmerican Merger rather than the dates indicated above.
The unaudited pro forma condensed consolidated financial statements neither
purport to represent what the combined results of operations or financial
condition actually would have been had the MidAmerican Merger and related
transactions in fact occurred on the assumed dates, nor to project MidAmerican
Funding's results of operations and financial position for any future period.



                                      F-69
<PAGE>

        UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF INCOME
                 FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1999
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)


<TABLE>
<CAPTION>
                                                          MIDAMERICAN          MHC
                                                            FUNDING       (PREDECESSOR)
                                                       ---------------- ----------------
                                                        MARCH 12, 1999   JANUARY 1, 1999
                                                            THROUGH          THROUGH          OFFERING
                                                         SEPTEMBER 30,      MARCH 11,        AND MERGER
                                                             1999             1999          ADJUSTMENTS    PRO FORMA
                                                       ---------------- ---------------- ----------------- ---------
                                                           (NOTE 1)         (NOTE 2)      (NOTES 3, 4 & 5)
<S>                                                       <C>             <C>               <C>           <C>
OPERATING REVENUES
Regulated electric ...................................     $685,376        $ 208,963         $     --      $ 894,339
Regulated gas ........................................      164,967          139,564               --        304,531
Nonregulated .........................................       93,231           34,539               --        127,770
                                                           --------        ---------         --------      ---------
                                                            943,574          383,066               --      1,326,640
                                                           --------        ---------         --------      ---------
OPERATING EXPENSES
Regulated:
 Cost of fuel, energy and capacity ...................      125,396           40,232             (759)       164,869
 Cost of gas sold ....................................       85,019           79,910               --        164,929
 Other operating expenses ............................      232,420           93,940             (124)       326,236
 Maintenance .........................................       67,138           18,302               --         85,440
 Depreciation and amortization .......................      107,535           39,417               --        146,952
 Property and other taxes ............................       42,785           15,758               --         58,543
                                                           --------        ---------         --------      ---------
                                                            660,293          287,559             (883)       946,969
                                                           --------        ---------         --------      ---------
Nonregulated:
 Cost of sales .......................................       79,348           30,188             (345)       109,191
 Other ...............................................       37,070            6,421            7,264         50,755
                                                           --------        ---------         --------      ---------
                                                            116,418           36,609            6,919        159,946
                                                           --------        ---------         --------      ---------
 Total operating expenses ............................      776,711          324,168            6,036      1,106,915
                                                           --------        ---------         --------      ---------
OPERATING INCOME .....................................      166,863           58,898           (6,036)       219,725
                                                           --------        ---------         --------      ---------
NON-OPERATING INCOME
Interest income ......................................       14,638            1,411               --         16,049
Dividend income ......................................        3,159            1,331               --          4,490
Realized gains and losses on securities, net .........       78,066           15,214               --         93,280
Other, net ...........................................         (445)         (18,133)          19,552            974
                                                           --------        ---------         --------      ---------
                                                             95,418             (177)          19,552        114,793
                                                           --------        ---------         --------      ---------
FIXED CHARGES
Interest on long-term debt ...........................       65,174           14,814            8,046         88,034
Other interest expense ...............................        5,486            3,145               --          8,631
Preferred dividends of subsidiaries ..................        6,327            2,831              543          9,701
Allowance for borrowed funds .........................         (682)            (235)              --           (917)
                                                           --------        ---------         --------      ---------
                                                             76,305           20,555            8,589        105,449
                                                           --------        ---------         --------      ---------
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME
 TAXES ...............................................      185,976           38,166            4,927        229,069
INCOME TAXES .........................................       77,348           21,377             (190)        98,535
                                                           --------        ---------         --------      ---------
INCOME FROM CONTINUING OPERATIONS ....................     $108,628        $  16,789         $  5,117      $ 130,534
                                                           ========        =========         ========      =========
</TABLE>


 See Notes to Unaudited Pro Forma Condensed Consolidated Financial Statements.

                                      F-70
<PAGE>

        UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF INCOME
                     FOR THE YEAR ENDED DECEMBER 31, 1998
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)


<TABLE>
<CAPTION>
                                                                        PRO FORMA
                                                        MIDAMERICAN       AFTER           MHC           MERGER
                                                          FUNDING       OFFERING     (PREDECESSOR)    ADJUSTMENTS    PRO FORMA
                                                       ------------- -------------- --------------- -------------- -------------
                                                                        (NOTE 3)        (NOTE 2)     (NOTES 4 & 5)
<S>                                                        <C>        <C>            <C>             <C>           <C>
OPERATING REVENUES
Regulated electric ...................................      $--        $       --     $1,169,810      $       --    $1,169,810
Regulated gas ........................................       --                --        429,870              --       429,870
Nonregulated .........................................       --                --        176,244              --       176,244
                                                            ---        ----------     ----------      ----------    ----------
                                                             --                --      1,775,924              --     1,775,924
                                                            ---        ----------     ----------      ----------    ----------
OPERATING EXPENSES
Regulated:
 Cost of fuel, energy and capacity ...................       --                --        225,736          (3,828)      221,908
 Cost of gas sold ....................................       --                --        243,451              --       243,451
 Other operating expenses ............................       --                --        470,328            (625)      469,703
 Maintenance .........................................       --                --        110,387              --       110,387
 Depreciation and amortization .......................       --                --        182,211              --       182,211
 Property and other taxes ............................       --                --         87,276              --        87,276
                                                            ---        ----------     ----------      ----------    ----------
                                                             --                --      1,319,389          (4,453)    1,314,936
                                                            ---        ----------     ----------      ----------    ----------
Nonregulated:
 Cost of sales .......................................       --                --        144,417          (1,757)      142,660
 Other ...............................................       --                --         40,706          36,569        77,275
                                                            ---        ----------     ----------      ----------    ----------
                                                             --                --        185,123          34,812       219,935
                                                                       ----------     ----------      ----------    ----------
 Total operating expenses ............................       --                --      1,504,512          30,359     1,534,871
                                                            ---        ----------     ----------      ----------    ----------
OPERATING INCOME .....................................       --                --        271,412         (30,359)      241,053
                                                            ---        ----------     ----------      ----------    ----------
NON-OPERATING INCOME
Interest income ......................................       --                --          9,262              --         9,262
Dividend income ......................................       --                --         10,251              --        10,251
Realized gains and losses on securities, net .........       --                --         11,204              --        11,204
Other, net ...........................................       --                --          5,096           6,105        11,201
                                                            ---        ----------     ----------      ----------    ----------
                                                             --                --         35,813           6,105        41,918
                                                            ---        ----------     ----------      ----------    ----------
FIXED CHARGES
Interest on long-term debt ...........................       --            44,100         80,908          (2,613)      122,395
Other interest expense ...............................       --                --         12,682              --        12,682
Preferred dividends of subsidiaries ..................       --                --         12,932              --        12,932
Allowance for borrowed funds .........................       --                --         (3,377)             --        (3,377)
                                                            ---        ----------     ----------      ----------    ----------
                                                             --            44,100        103,145          (2,613)      144,632
                                                            ---        ----------     ----------      ----------    ----------
INCOME FROM CONTINUING OPERATIONS BEFORE
 INCOME TAXES ........................................       --           (44,100)       204,080         (21,641)      138,339
INCOME TAXES .........................................       --           (17,640)        76,926           4,421        63,707
                                                            ---        ----------     ----------      ----------    ----------
INCOME FROM CONTINUING OPERATIONS ....................      $--        $  (26,460)    $  127,154      $  (26,062)   $   74,632
                                                            ===        ==========     ==========      ==========    ==========
</TABLE>


 See Notes to Unaudited Pro Forma Condensed Consolidated Financial Statements.

                                      F-71
<PAGE>

                         NOTES TO UNAUDITED PRO FORMA
                  CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


1. Reflects the historical results of MidAmerican Funding subsequent to the
   MidAmerican Merger.

2.  Reflects the historical results of MHC prior to the MidAmerican merger.


3. Immediately prior to the MidAmerican Merger, MidAmerican Funding issued $700
   million of senior secured debt, in three tranches, at a weighted average
   interest rate of 6.5%. MidAmerican Funding received $13.6 million from
   three separate rate swap arrangements of $125 million each, which locked in
   interest rates for the two months prior to the offering. MidAmerican
   Funding also incurred $7.0 million of underwriter discounts and other
   offering costs. The net amount of the rate swap arrangements and the
   offering costs are being amortized on the effective interest method over
   the life of each of the three tranches.


4.  On March 12, 1999, MidAmerican Funding purchased MHC for $2,439.8 million,
   including transaction costs. The transaction was accounted for as a
   purchase business combination. The pro forma statements of income reflect
   amortization of balance sheet adjustments made to reflect the effect of the
   MidAmerican Merger on MHC's assets and liabilities. Adjustments made to the
   assets and liabilities were as follows (in thousands):



<TABLE>
<S>                                                                          <C>
   Goodwill ..............................................................    $1,477,440
   Other current assets ..................................................       (16,674)
   Power purchase contract ...............................................       (34,295)
   Other non-current assets ..............................................      (217,340)
   Other non-current liabilities .........................................       (61,034)
   Long-term debt ........................................................        (5,782)
   Deferred taxes ........................................................       120,038
   MidAmerican-obligated preferred securities of subsidiary trust ........          (543)
                                                                              ----------
                                                                              $1,261,810
                                                                              ==========
</TABLE>



   A. The adjustment to power purchase contract was to reflect MHC's
      long-term power purchase contract at fair value based on the estimated
      market prices for similar purchases with similar remaining maturities.
      The power purchase contract adjustment is specifically amortized over the
      life of the contract, which ends in 2004, and is reflected in other
      operating expenses.

   B. The adjustment to other non-current assets was to reflect the fair
      value of MHC's investments in Quad Cities Nuclear Power Station, real
      estate and other similar investments. The adjustment for the Quad Cities
      Nuclear Power Station will be amortized over the remaining life of the
      plant. The adjustment for the real estate is specifically amortized based
      on the projected cash flows over 15 years of the expected real estate
      development and is reflected in non-regulated cost of sales. The other
      investments are amortized either on a straight-line basis or specifically
      over the projected cash flows of the investment and are reflected in
      other non-operating income, net.

   C. The other non-current liabilities adjustment was to reflect MHC's
      compensation obligations and to reflect MHC's long-term fuel contracts at
      fair value based on the estimated market prices for similar purchases
      with similar remaining maturities. The adjustment for MHC's long-term
      fuel contracts is specifically amortized over the remaining life of those
      contracts, ending in 2002 and is reflected in cost of fuel.


   D. Goodwill is amortized using the straight line method over 40 years and
      is reflected in nonregulated other operating expenses.

   E. Other purchase accounting adjustments are being amortized using the
      straight line or other applicable method over the remaining estimated
      lives of the related assets and liabilities.


   F. Income tax expense for the effects of the pro forma adjustments which
      affect taxable income is at an effective rate of 40%. Amortization of
      goodwill and non-deductible merger costs do not affect taxable income.

5. Other, net includes an adjustment to add back MHC merger transaction costs
   incurred by MHC totaling $19.2 million for the period from January 1, 1999
   to March 11, 1999, and $4.2 million for the year ended December 31, 1998.



                                      F-72
<PAGE>

                  CONTACT INFORMATION FOR THE EXCHANGE AGENT


<TABLE>
       <S>                                     <C>
        By Registered or Certified Mail         By Hand Delivery:
          or Overnight Delivery
           The Bank of New York               The Bank of New York
            101 Barclay Street                 101 Barclay Street
            New York, New York 10286        New York, New York 10286
            Attention: Mary Lagumina        Attention: Mary Lagumina

                               By Facsimile
                    (for Eligible Institutions Only):
                              (212) 815-5915
                            For Information or
                        Confirmation by Telephone:
                              (212) 815-5783
</TABLE>


<PAGE>

                                    PART II


                  INFORMATION NOT REQUIRED IN THE PROSPECTUS


ITEM 20. INDEMNIFICATION OF DIRECTORS AND OFFICERS


     MidAmerican Funding, LLC, an Iowa limited liability company, is organized
under the Limited Liability Company Act of the State of Iowa, and, under
Section 242 of the Act and in accordance with the limitations set forth in the
Act, its Articles of Organization provide for the indemnification of any person
against expenses (including attorneys' fees), judgments, fines and amounts paid
in settlement actually and reasonably incurred by him in connection with any
threatened, pending or completed action, suit or proceeding in which that
person is made a party by reason of his being or having been a manager, officer
or employee of MidAmerican Funding, LLC. The Operating Agreement of MidAmerican
Funding, LLC, dated as of March 9, 1999, by MidAmerican Energy Holdings Company
(formerly CalEnergy Company, Inc.), provides for indemnification of the
managers, officers and employees of MidAmerican Funding, LLC to the full extent
permitted by the Articles of Organization and the Limited Liability Company
Act.

     MidAmerican Energy Holdings Company maintains an insurance policy
providing for indemnification of the officers and directors of its subsidiaries
against liabilities and expenses incurred by any of them in stated proceedings
and under stated conditions.


ITEM 21. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

     (a) Exhibits


<TABLE>
<CAPTION>
EXHIBIT NO.                            DESCRIPTION OF EXHIBIT
- --- -------                           ------------------------
 <S>         <C>
  3.1*        Articles of Organization of MidAmerican Funding, LLC
  3.2*        Operating Agreement of MidAmerican Funding, LLC
  4.1*        Indenture, dated as of March 11, 1999, by and between MidAmerican Funding, LLC and
              IBJ Whitehall Bank & Trust Company, as Trustee
  4.2*        First Supplemental Indenture, dated as of March 11, 1999, by and between MidAmerican
              Funding, LLC and IBJ Whitehall Bank & Trust Company, as Trustee
  4.3*        Form of Specimen Certificate of 5.85% Senior Secured Exchange Note due 2001
  4.4*        Form of Specimen Certificate of 6.339% Senior Secured Exchange Note due 2009
  4.5*        Form of Specimen Certificate of 6.927% Senior Secured Exchange Bond due 2029
  4.6*        Registration Rights Agreement, dated March 9, 1999, by and among MidAmerican
              Funding, LLC, Credit Suisse First Boston Corporation, Lehman Brothers, Inc., Goldman
              Sachs & Co. and Merrill Lynch & Co.
  5.1         Opinion of Latham & Watkins regarding the validity of the exchange Securities
 10.1         Power Sales Contract between Iowa Power Inc. and Nebraska Public Power District, dated
              September 22, 1967 (Filed as Exhibit 4-C-2 to Iowa Power Inc.'s Registration Statement,
              Registration No. 2-27681)
 10.2         Amendments No. 1 and 2 to Power Sales Contract between Iowa Power Inc. and Nebraska
              Public Power District (Filed as Exhibit 4-C-2a to Iowa Power Inc.'s Registration Statement,
              Registration No. 2-35624)
 10.3         Amendment No. 3 dated August 31, 1970, to the Power Sales Contract between Iowa
              Power Inc. and Nebraska Public Power District, dated September 22, 1967 (Filed as
              Exhibit 5-C-2-b to Iowa Power Inc.'s Registration Statement, Registration No. 2-42191)
</TABLE>


                                      II-1
<PAGE>



<TABLE>
<CAPTION>
EXHIBIT NO.                           DESCRIPTION OF EXHIBIT
- -----------                          ------------------------
 <S>         <C>
  10.4        Amendment No. 4 dated March 28, 1974 to the Power Sales Contract between Iowa Power
              Inc. and Nebraska Public Power District, dated September 22, 1967 (Filed as
              Exhibit 5-C-2-c to Iowa Power Inc.'s Registration Statement, Registration No. 2-51540)
  10.5        Amendment No. 5 dated September 2, 1997 to the Power Sales Contract between Iowa
              Power Inc. and Nebraska Public Power District, dated September 22, 1967 (Filed as
              Exhibit 10.2 to MidAmerican Holdings' and MidAmerican Energy's respective Quarterly
              Reports on combined Form 10-Q for the quarter ended September 30, 1997, Commission
              File Nos. 1-12459 and 1-11505, respectively)
  10.6        Iowa Utilities Board Settlement Agreement among MidAmerican Energy Company, Office
              of Consumer Advocate, Iowa Energy Consumers, Aluminum Company of America, Deere
              & Company, Cargill Inc., U.S. Gypsum Company, Interstate Power Company and IES
              Utilities, Inc.
  12.1        Computation of Ratio of Earnings to Fixed Charges
  15.1        Awareness Letter from Deloitte & Touche LLP
    21*       Subsidiaries of MidAmerican Funding, LLC
  23.1        Consent of Latham & Watkins (included in their opinion filed as Exhibit 5.1)
  23.2        Consent of PricewaterhouseCoopers LLP
  23.3        Consent of Deloitte & Touche LLP
  25.1*       Statement of Eligibility and Qualification (Form T-1) under the Trust Indenture Act of
              1939 of The Bank of New York
  27.1*       Financial Data Schedule
  99.1*       Form of Letter of Transmittal to tender 5.85% Senior Secured Notes due 2001, 6.339%
              Senior Secured Notes due 2009 and 6.927% Senior Secured Bonds due 2029 of
              MidAmerican Funding, LLC
  99.2*       Form of Letter to Registered Holders and DTC Participants from MidAmerican Funding,
              LLC regarding the exchange offer
  99.3*       Form of Instruction to Registered Holder or DTC Participant from Beneficial Owner of
              5.85% Senior Secured Notes due 2001, 6.339% Senior Secured Notes due 2009 and/or
              6.927% Senior Secured Bonds due 2029 of MidAmerican Funding, LLC
  99.4*       Form of Letter to Clients from Registered Holder or DTC Participant regarding the
              exchange offer
  99.5*       Form of Notice of Guaranteed Delivery
</TABLE>



- ----------
*     Filed as an exhibit to MidAmerican Funding, LLC's Registration Statement
      filed with the Securities and Exchange Commission on November 8, 1999.


     (b) Financial Statement Schedules


     Schedule II -- Valuation and Qualifying Accounts

     All other financial statement schedules are not included because the
required information is inapplicable or is presented in the financial
statements or the notes to the financial statements.


ITEM 22. UNDERTAKINGS

     The undersigned registrant hereby undertakes:

     (1) to file, during any period in which offers or sales are being made, a
post-effective amendment to this registration statement:


                                      II-2
<PAGE>

     (i) to include any prospectus required by section 10(a)(3) of the
   Securities Act;

     (ii) to reflect in the prospectus any facts or events arising after the
   effective date of the registration statement (or the most recent
   post-effective amendment thereof) which, individually or in the aggregate,
   represent a fundamental change in the information set forth in the
   registration statement. Notwithstanding the foregoing, any increase or
   decrease in volume of securities offered (if the total dollar value of
   securities offered would not exceed that which was registered) and any
   deviation from the low or high end of the estimated maximum offering range
   may be reflected in the form of prospectus filed with the Securities and
   Exchange Commission pursuant to Rule 424(b) if, in the aggregate, the
   changes in volume and price represent no more than 20% change in the
   maximum aggregate offering price set forth in the "Calculation of
   Registration Fee" table in the effective registration statement;

     (iii) to include any material information with respect to the plan of
   distribution not previously disclosed in the registration statement or any
   material change to such information in the registration statement;

     (2) that, for the purpose of determining any liability under the
Securities Act, each such post-effective amendment shall be deemed to be a new
registration statement relating to the securities offered therein, and the
offering of such securities at that time shall be deemed to be the initial bona
fide offering thereof;

     (3) to remove from registration by means of a post-effective amendment any
of the securities being registered which remain unsold at the termination of
the offering.

     The undersigned registrant hereby undertake to supply by means of a
post-effective amendment all information concerning a transaction, and the
company being acquired involved therein, that was not the subject of and
included in the registration statement when it became effective.

     The undersigned registrant hereby undertakes as follows: prior to any
public reoffering of the securities registered hereunder through use of a
prospectus which is a part of this registration statement, by any person or
party who is deemed to be an underwriter within the meaning of Rule 145(c),
such reoffering prospectus will contain the information called for by the
applicable registration form with respect to reofferings by persons who may be
deemed underwriters, in addition to the information called for by the other
Items of the application form.

     The undersigned registrant hereby undertakes that every prospectus (i)
that is filed pursuant to the immediately preceding paragraph or (ii) that
purports to meet the requirements of Section l0(a)(3) of the Securities Act of
1933 and is used in connection with an offering of securities subject to Rule
415, will be filed as a part of an amendment to the registration statement and
will not be used until such amendment is effective, and that, for purposes of
determining any liability under the Securities Act of 1933, each such
post-effective amendment will be deemed to be a new registration statement
relating to the securities offered therein, and the offering of such securities
at that time will be deemed to be the initial bona fide offering thereof.

     Insofar as indemnification for liabilities arising under the Securities
Act may be permitted to directors, officers and controlling persons of the
registrant pursuant to the foregoing provisions, or otherwise, the registrant
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 registrant of expenses incurred
or paid by a director, officer or controlling person of the registrant 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 registrant 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 the issue.

     The undersigned registrant hereby undertakes to file an application of the
purpose of determining the eligibility of the trustee to act under subsection
(a) of section 310 of the Trust Indenture Act in accordance with the rules and
regulations prescribed by the Securities and Exchange Commission under section
305(b)(2) of the Trust Indenture Act.


                                      II-3
<PAGE>

                                  SIGNATURES


     Pursuant to the requirements of the Securities Act of 1933, as amended,
the registrant has duly caused this Amendment No. 1 to be signed on its behalf
by the undersigned, thereunto duly authorized, in the City of Omaha, State of
Nebraska, on December 16, 1999.




                                        MIDAMERICAN FUNDING, LLC




                                        By: /s/ Steven A. McArthur
                                            ---------------------------------
                                        Name: Steven A. McArthur
                                        Title: Vice President and Secretary



     Pursuant to the requirements of the Securities Act of 1933, this Amendment
No. 1 has been signed by the following persons in the capacities, as of the
dates indicated.





<TABLE>
Signature                     Title                               Date
- ---------                     -----                               ----
<S>                           <C>                                 <C>

            *                 Chairman and Chief Executive        December 16, 1999
- -------------------------     Officer; Manager
       David L. Sokol


            *                 Vice President                      December 16, 1999
- -------------------------     (principal financial officer and
      Patrick J. Goodman      principal accounting officer)



 /s/ Steven A. McArthur       Vice President and Secretary;       December 16, 1999
- -------------------------     Manager
     Steven A. McArthur



*By /s/ Steven A. McArthur
- --------------------------
        Attorney-In-Fact
</TABLE>





                                      II-4
<PAGE>


                                                                     SCHEDULE II

                                   MHC INC.
                CONSOLIDATED VALUATION AND QUALIFYING ACCOUNTS
                  FOR THE THREE YEARS ENDED DECEMBER 31, 1998
                                (IN THOUSANDS)



<TABLE>
<CAPTION>
COLUMN A                                   COLUMN B       COLUMN C      COLUMN D      COLUMN E
- --------                                 ------------   -----------   ------------   ---------
                                          BALANCE AT     ADDITIONS                    BALANCE
                                           BEGINNING      CHARGED                      AT END
DESCRIPTION                                 OF YEAR      TO INCOME     DEDUCTIONS     OF YEAR
- -----------                              ------------   -----------   ------------   ---------
<S>                                        <C>            <C>          <C>           <C>
Reserves Deducted From Assets To Which
 They Apply:
Reserve for uncollectible accounts
 receivable:
 Year ended 1998 .....................      $  347         $7,088       $ (6,932)     $  503
                                            ======         ======       ========      ======
 Year ended 1997 .....................      $2,093         $7,683       $ (9,429)     $  347
                                            ======         ======       ========      ======
 Year ended 1996 .....................      $2,296         $6,145       $ (6,348)     $2,093
                                            ======         ======       ========      ======
Reserves Not Deducted From Assets (1):
 Year ended 1998 .....................      $6,257         $1,148       $ (2,717)     $4,688
                                            ======         ======       ========      ======
 Year ended 1997 .....................      $4,267         $3,971       $ (1,981)     $6,257
                                            ======         ======       ========      ======
 Year ended 1996 .....................      $3,177         $2,683       $ (1,593)     $4,267
                                            ======         ======       ========      ======
</TABLE>



- ----------
(1)   Reserves not deducted from assets include estimated liabilities for
      losses retained by MHC for workers compensation, public liability and
      property damage claims.



                                      S-1




<PAGE>
                                EXHIBIT INDEX

<TABLE>
<CAPTION>
  EXHIBIT NO.                                        DESCRIPTION                                       PAGE NO.
- ---------------  ---------------------------------------------------------------------------------- ------------
<S>              <C>                                                                                <C>
       3.1*      Articles of Organization of MidAmerican Funding, LLC
       3.2*      Operating Agreement of MidAmerican Funding, LLC
       4.1*      Indenture, dated as of March 11, 1999, by and between MidAmerican Funding, LLC and
                 IBJ Whitehall Bank & Trust Company, as Trustee
       4.2*      First Supplemental Indenture, dated as of March 11, 1999, by and between
                 MidAmerican Funding, LLC and IBJ Whitehall Bank & Trust Company, as Trustee
       4.3*      Form of Specimen Certificate of 5.85% Senior Secured Exchange Note due 2001
       4.4*      Form of Specimen Certificate of 6.339% Senior Secured Exchange Note due 2009
       4.5*      Form of Specimen Certificate of 6.927% Senior Secured Exchange Bond due 2029
       4.6*      Registration Rights Agreement, dated March 9, 1999, by and among MidAmerican
                 Funding, LLC, Credit Suisse First Boston Corporation, Lehman Brothers, Inc.,
                 Goldman Sachs & Co. and Merrill Lynch & Co.
       5.1       Opinion of Latham & Watkins regarding the validity of the exchange Securities
      10.1       Power Sales Contract between Iowa Power Inc. and Nebraska Public Power District,
                 dated September 22, 1967 (Filed as Exhibit 4-C-2 to Iowa Power Inc.'s Registration
                 Statement, Registration No. 2-27681)
      10.2       Amendments No. 1 and 2 to Power Sales Contract between Iowa Power Inc. and
                 Nebraska Public Power District (Filed as Exhibit 4-C-2a to Iowa Power Inc.'s
                 Registration Statement, Registration No. 2-35624)
      10.3       Amendment No. 3 dated August 31, 1970, to the Power Sales Contract between Iowa
                 Power Inc. and Nebraska Public Power District, dated September 22, 1967 (Filed as
                 Exhibit 5-C-2-b to Iowa Power Inc.'s Registration Statement, Registration No.
                 2-42191)
      10.4       Amendment No. 4 dated March 28, 1974 to the Power Sales Contract between Iowa
                 Power Inc. and Nebraska Public Power District, dated September 22, 1967 (Filed as
                 Exhibit 5-C-2-c to Iowa Power Inc.'s Registration Statement, Registration No.
                 2-51540)
      10.5       Amendment No. 5 dated September 2, 1997 to the Power Sales Contract between Iowa
                 Power Inc. and Nebraska Public Power District, dated September 22, 1967 (Filed as
                 Exhibit 10.2 to MidAmerican Holdings' and MidAmerican Energy's respective
                 Quarterly Reports on combined Form 10-Q for the quarter ended September 30, 1997,
                 Commission File Nos. 1-12459 and 1-11505, respectively)
      10.6       Iowa Utilities Board Settlement Agreement among MidAmerican Energy Company, Office
                 of Consumer Advocate, Iowa Energy Consumers, Aluminum Company of America, Deere &
                 Company, Cargill Inc., U.S. Gypsum Company, Interstate Power Company and IES
                 Utilities, Inc.
      12.1       Computation of Ratio of Earnings to Fixed Charges
      15.1       Awareness Letter from Deloitte & Touche LLP
      21*        Subsidiaries of MidAmerican Funding, LLC
<PAGE>
  EXHIBIT NO.                                        DESCRIPTION                                       PAGE NO.
- ---------------  ----------------------------------------------------------------------------------  ------------
      23.1       Consent of Latham & Watkins (included in their opinion filed as Exhibit 5.1)
      23.2       Consent of PricewaterhouseCoopers LLP
      23.3       Consent of Deloitte & Touche LLP
      25.1*      Statement of Eligibility and Qualification (Form T-1) under the Trust Indenture
                 Act of 1939 of The Bank of New York
      27.1*      Financial Data Schedule
      99.1*      Form of Letter of Transmittal to tender 5.85% Senior Secured Notes due 2001,
                 6.339% Senior Secured Notes due 2009 and 6.927% Senior Secured Bonds due 2029 of
                 MidAmerican Funding, LLC
      99.2*      Form of Letter to Registered Holders and DTC Participants from MidAmerican
                 Funding, LLC regarding the exchange offer
      99.3*      Form of Instruction to Registered Holder or DTC Participant from Beneficial Owner
                 of 5.85% Senior Secured Notes due 2001, 6.339% Senior Secured Notes due 2009
                 and/or 6.927% Senior Secured Bonds due 2029 of MidAmerican Funding, LLC
      99.4*      Form of Letter to Clients from Registered Holder or DTC Participant regarding the
                 exchange offer
      99.5*      Form of Notice of Guaranteed Delivery
</TABLE>

- ------------
*   Filed as an exhibit to MidAmerican Funding, LLC's Registration Statement
    filed with the Securities and Exchange Commission on November 8, 1999.




<PAGE>

                         [LATHAM & WATKINS LETTERHEAD]



                                December 16, 1999


                                                                     EXHIBIT 5.1

MidAmerican Funding, LLC
666 Grand Avenue
Des Moines, Iowa 50303

                  Re:      Registration Statement on Form S-4;
                           $700,000,000 Aggregate Principal
                           Amount of Senior Secured Notes and Bonds

Ladies and Gentlemen:

                  In connection with the registration of (i) $200,000,000 5.85%
Senior Secured Exchange Notes due 2001 (the "2001 Securities"), (ii) $175,000,00
6.339% Senior Secured Exchange Notes due 2009 (the "2009 Securities") and (iii)
$325,000,000 6.927% Senior Secured Exchange Bonds due 2029 (the "2029
Securities" and, collectively with the 2001 Securities and the 2009 Securities,
the "Securities") by MidAmerican Funding, LLC, an Iowa limited liability company
(the "Registrant"), under the Securities Act of 1933, as amended, on Form S-4
filed with the Securities and Exchange Commission (the "Commission") on November
8, 1999, as amended by Amendment No. 1 thereto filed with the Commission on
December 16, 1999 (the "Registration Statement"), you have requested our opinion
with respect to the matters set forth below.

                  In our capacity as your special counsel, we have made such
legal and factual examinations and inquiries as we have deemed necessary or
appropriate for purposes of this opinion.

                  In our examination, we have assumed the genuineness of all
signatures, the authenticity of all documents submitted to us as originals, and
the conformity to authentic original documents of all documents submitted to us
as copies. As to facts material to the opinions, statements and assumptions
expressed herein, we have, with your consent, relied upon

<PAGE>
MidAmerican Finding, LLC
Page 2


oral or written statements and representations of officers and other
representatives of the Registrant and others.

                  We are opining herein as to the effect on the subject
transaction only of the internal laws of the State of New York, including
statutory and reported decisional law thereunder, and we express no opinion with
respect to the applicability thereto, or the effect thereon, of the laws of any
other jurisdiction or as to any matters of municipal law or the laws of any
local agencies within any state.

                  Capitalized terms used herein without definition have the
meanings assigned to them in the Registration Statement.

                  Subject to the foregoing and the other matters set forth
herein, it is our opinion that as of the date hereof:

                  When the Securities have been duly executed, issued,
authenticated and delivered by or on behalf of the Registrant, the Securities
will constitute legally valid and binding obligations of the Registrant,
enforceable against the Registrant in accordance with their terms.

                  The opinions rendered in the preceding paragraph are subject
to the following exceptions, limitations and qualifications: (i) the effect of
bankruptcy, insolvency, reorganization, moratorium, fraudulent conveyance or
other similar laws now or hereafter in effect relating to or affecting the
rights and remedies of creditors; and (ii) the effect of general principles of
equity, whether enforcement is considered in a proceeding in equity or law, and
the discretion of the court before which any proceeding therefor may be brought.

                  To the extent that the obligations of the Registrant under the
Indenture may be dependent upon such matters, we assume for purposes of this
opinion that: (i) each of the Registrant and the Trustee (a) is duly organized,
validly existing and in good standing under the laws of its jurisdiction of
organization, (b) has the requisite organizational and legal power and authority
to perform its obligations under the Indenture and the Securities, (c) is duly
qualified to engage in the activities contemplated by the Indenture and (d) has
duly authorized, executed and delivered the Indenture; (ii) the Securities have
been duly authorized by all necessary limited liability company action of the
Registrant; (iii) the Indenture is the legally valid, binding and enforceable
obligation of the Trustee, enforceable against the Trustee in accordance with
its terms; and (iv) the Trustee is in compliance, generally and with respect to
acting as a trustee under the Indenture, with all applicable laws and
regulations. We have also assumed, with your
<PAGE>
MidAmerican Finding, LLC
Page 3


consent, that the choice of law provisions in the Indenture would be enforced by
any court in which enforcement thereof might be sought.

                  We consent to your filing this opinion as an exhibit to the
Registration Statement and to the reference to our firm contained under the
heading "Legal Matters" in the Prospectus.




                                             Very truly yours,

                                             /s/ Latham & Watkins
                                             -------------------------------
                                                 Latham & Watkins



<PAGE>


                                                                    Settlement C


                                 STATE OF IOWA
                              IOWA UTILITIES BOARD

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

IN RE:                         )        DOCKET NO. APP-96-1 AND
                               )                   RPU-96-8
MIDAMERICAN ENERGY COMPANY     )                   (CONSOLIDATED)
- -------------------------------------------------------------------------------

                              SETTLEMENT AGREEMENT

                            ARTICLE I - INTRODUCTION


                  On June 4, 1996, MidAmerican Energy Company (MidAmerican)
filed with the Iowa Utilities Board (Board) an "Application for Adoption of
Market-Based Pricing Proposal." In its filing, MidAmerican requested Board
approval of certain waivers, procedures, elimination of the energy adjustment
clause (EAC), and a series of six price reductions primarily for the residential
customer class totaling approximately $20 million annually. The Board docketed
the filing, identified as Docket No. APP-96-1, and set a procedural schedule.

                  On August 1, 1996, the Consumer Advocate Division of the
Department of Justice (OCA) filed a petition pursuant to Iowa Code
(Section)476.3 (1995) to reduce MidAmerican's electric rates by approximately
$100 million.

                  During its November 1996 billing cycle, MidAmerican reduced
its rates by $8,698,806 annually in the following rate classes and amounts:
South Industrial/Large General Service - $214,246; East Residential -
$2,352,988; and South Residential -

<PAGE>



$6,131,572. In addition, MidAmerican provided its North Residential customer
class with a one time $10 bill credit ($1,359,300) during the same billing
month.

                  By order entered September 6, 1996, the Board consolidated the
two proceedings. Interventions were granted to Deere & Company, Aluminum
Company of America, Izaak Walton League of America, Iowa Energy Consumers, Iowa
Industrial Intervenors, Interstate Power Company, IES Utilities, Inc.,
Utilicorp United Inc., Iowa Association of Municipal Utilities, Iowa Community
Action Association, Iowa Citizen Action Network, Cargill, Inc., and United
States Gypsum Company. Numerous parties have filed statements or testimony and
sponsored evidence in the Consolidated Dockets.

                              ARTICLE II - PURPOSE


                  This Settlement Agreement has been prepared and executed by
the signatories hereto for the purpose of resolving all issues among the
signatories except for the issue of whether MidAmerican should be authorized to
create and show separately on utility bills a Public Programs Charge for (1)
electric energy efficiency expenditures and deferrals pursuant to Section
476.6(19) of the Iowa Code; (2) alternate energy production purchases required
by Section 476.43 of the Code; (3) alternate energy revolving loan fund payments
required by Section 476.46 of the Code; and (4) new taxes or mandated
expenditures.

                  This Settlement Agreement is applicable only to Docket Nos.
APP-96-1 and RPU-96-8. This Settlement Agreement supersedes the Stipulation
Regarding 1995 Income Tax

                                    -Page 2-


<PAGE>



Expense filed by MidAmerican and the OCA with the Board in these Dockets. This
Settlement Agreement does not supersede the agreement between MidAmerican's
predecessor, Midwest Power Systems, and OCA dated October 20, 1994, a copy of
which is attached hereto as Appendix I.

                  In consideration of the mutual agreements hereinafter set
forth, the signatories stipulate as follows:

RATES

1.       The initial reduction (approximately $8.5 million annually for certain
         residential customers and approximately $200,000 annually for certain
         industrial customers), already implemented in the November 1996 billing
         cycle, will be applied retroactively to August 1, 1996. Interest at a
         15.37% annual rate will apply to the refund amounts from August 1996 to
         the month the refund occurs. No interest will be paid on the
         approximate $1.35 million credit previously provided to North system
         residential customers. There will be no reallocation of the initial
         reduction among customers or classes.

2.       An additional base rate reduction of $25 million shall be made as
         follows:

<TABLE>
<CAPTION>


               CLASS                                      AMOUNT                      EFFECTIVE DATE
               -----                                      ------                      --------------
        <S>                                           <C>                   <C>


         Residential                                   $10 million           Consumption on and after approval of
                                                                             settlement
         Residential                                   $ 5 million           Consumption on and after
                                                                             June 1, 1998
         Commercial/Small General Service              $ 4 million                          *
         Industrial/Large General Service              $ 6 million                          *


</TABLE>

         -------------
         *These amounts shall be utilized for customer savings/price reductions
         in pilot projects such as unbundled pricing/retail access or in
         negotiated individual contract prices for customers within the class.
         To the extent that by June 1, 1998 the Board has approved a pilot
         project or projects, if any, for the class that, in combination with
         individually negotiated rate reductions, will not utilize the full
         amount of the rate

                                    -Page 3-


<PAGE>


         reduction amount, the remaining rate reduction amount shall be applied
         as an annual base rate reduction for the class to be effective June 1,
         1998.

         The signatories agree that there will be no pilot project required for
         the residential class before December 31, 2000.

         MidAmerican may, at its option, propose pilot projects or negotiate
         individual contracts with customers that collectively exceed the
         amounts in the table above. MidAmerican shall not attempt at any time
         to recover from other retail customers any reduction in electric
         revenues caused by any pilot project approved between the date of this
         Settlement Agreement and June 1, 1998. With respect to any reduction in
         electric revenues resulting from any pilot project approved between
         June 1, 1998 and December 31, 2000, MidAmerican may only seek to
         recover such revenue reductions from other customers within the same
         class eligible for the pilot project. With respect to any revenue
         reduction resulting from additional negotiated individual contracts,
         MidAmerican may only seek to recover the revenue reduction in
         accordance with paragraph 1 of the section titled "Waiver" of this
         Article II.

         MidAmerican may allocate the rate reductions within a given class in
         such a manner as will reduce price disparity for comparable service
         within the given class. The tariffs for the $10 million residential
         rate reduction to be effective upon Board approval of this Settlement
         Agreement are attached hereto as Appendix II. The tariffs in Appendix
         II do not include any of the costs that would be recovered through a
         Public Programs Charge and do not include the EAC factors discussed in
         paragraph 3 below. The tariffs do include the initial charge for the
         Cooper Nuclear Station cost tracking mechanism discussed in paragraph 4
         below. Proposed tariffs for the June 1, 1998 residential rate reduction
         and any June 1, 1998 commercial or industrial rate reduction as
         discussed above shall be provided to the parties by February 1, 1998.

3.       MidAmerican will eliminate the EAC on or prior to July 1, 1997. Base
         rates for energy shall be increased at the time of the EAC elimination
         by a roll-in factor. The factor applicable to former Iowa-Illinois
         customers shall be 0.8650 cents per kilowatt-hour and the factor
         applicable to former Midwest Power Systems customers shall be 0.9151
         cents per kilowatt hour.

         On February 1, 1999, MidAmerican will file with the Board the
         calculation of calendar year 1998 costs per kWh (1998 roll-in factor)
         that would have been eligible for EAC recovery if the EAC had remained
         in effect. If the calculated 1998 roll-in factor, calculated consistent
         with the method the 0.8650 cents per kilowatt hour was


                                    -Page 4-

<PAGE>


         calculated in MidAmerican's filing in Docket No. APP-96-1, is less than
         0.7353 cents per kWh (i.e., less than 85% of 0.8650 cents per kWh),
         base rates shall be reduced by the difference between the 1998 roll-in
         factor and 0.7353 cents per kWh. If the calculated 1998 roll-in factor
         exceeds 0.9948 cents per kWh (i.e., 115% of 0.8650 cents per kWh), base
         rates shall be increased by the difference between the 1998 roll-in
         factor and 0.9948 cents per kWh. Any adjustment shall be effective
         prospectively from March 1, 1999. The methodology for normalizing the
         1998 nuclear refueling outage costs is attached hereto as Appendix III.

         The EAC or any portion thereof may only be reinstated with Board
         approval. With the exception of revenues associated with required
         energy efficiency expenditures, alternate energy production payments
         and alternate energy loan fund assessments, all revenues associated
         with costs that would have been recovered through the EAC shall be
         included in the calculation of revenues for the purpose of the sharing
         mechanism of paragraph 5.

4.       The cost tracking mechanism for capital additions for Cooper Nuclear
         Station for 1997 and beyond, outlined in OCA witness Fuhrman's rebuttal
         testimony at pages 44 through 46, will be implemented. However,
         MidAmerican will be allowed to earn both a return of and a return on
         capital additions at Cooper Nuclear Station that occur from January 1,
         1996 through the effective date of implementation of the tracking
         mechanism. MidAmerican will not include in the costs recovered through
         the tracking mechanism the following three types of costs: (1) AFUDC on
         1996 and January through May 1997 construction expenditures; (2)
         construction work-in-progress (CWIP) as of May 1997; and (3) AFUDC on
         CWIP. MidAmerican shall be allowed to include the foregoing costs in
         the calculation of the jurisdictional returns on common equity, as
         referenced in paragraph 5 below.

         The amounts recovered through the cost tracking mechanism shall be
         allocated among classes using the "average and excess" methodology, as
         applied to other non-fuel expenses at Cooper Nuclear Station. The
         tariffs for the cost tracking mechanism are attached hereto as Appendix
         IV. OCA reserves the right to object to any unreasonable charges
         proposed or assessed under the tracker.

5.       In the event MidAmerican earns more than a 12% return on common equity
         on jurisdictional electric operations in calendar year 1997, 1998, 1999
         or 2000, 50% of any revenues in excess of the 12% earned return on
         common equity shall be credited to non-contract customers prior to
         April 1 of the following year. The credit amount shall be allocated
         among the residential, commercial/small general service and

                                    -Page 5-


<PAGE>

         industrial/large general service classes to provide an equal percentage
         bill credit per class.

         MidAmerican shall use two-thirds of the revenues it retains above a 14%
         return on common equity on jurisdictional electric operations in 1997,
         1998, 1999 or 2000 to accelerate the recovery of regulatory assets
         involving, first, D.O.E. Fees and, second, Debt Refinancing Costs.

         Except as provided in paragraph 3 and except to recover the costs of
         energy efficiency expenditures and deferrals pursuant to Section
         476.6(19) of the Code, alternate energy production purchases required
         by Section 476.43 of the Code, alternate energy revolving loan fund
         payments required by Section 476.46 of the Code and new taxes or
         mandated expenditures, MidAmerican commits not to seek an increase in
         its electric prices before December 31, 2000, unless its jurisdictional
         return on common equity on electric operations in any 12-month period
         falls below 9%. MidAmerican can continue to file for and recover energy
         efficiency costs as approved by the Board.

         The signatories commit not to request commencement of a rate reduction
         proceeding against MidAmerican prior to December 31, 2000 unless
         MidAmerican's jurisdictional return on common equity on electric
         operations exceeds 14% after reflecting the credits to customers
         provided for in this paragraph 5.

         After December 31, 2000, any signatory may file with the Board for an
         increase or decrease in MidAmerican's rates.

         The methodology to be used to calculate the jurisdictional returns on
         common equity on electric operations is attached hereto as Appendix V.
         Results for 1997 and 1998 shall first be adjusted to assume a full year
         of the rate reductions provided for in paragraph 2 above.

         The above sharing arrangement shall be a pilot project only and is
         limited solely to this proceeding.

WAIVERS

1.       The signatories to the Settlement Agreement support a waiver for
         MidAmerican of subsections 20.14(2), 20.14(3), 20.14(4)"d" and
         20.14(5) of the Board's flexible pricing rules. MidAmerican shall be
         able to negotiate non-standard prices, terms and

                                    -Page 6-


<PAGE>


         conditions of service with any customer based upon the cost of serving
         that customer, subject to the restrictions of this paragraph. A
         negotiated price, term or condition need not be filed with the Board
         before it becomes effective, but MidAmerican must continue to comply
         with the reporting requirements of subsections 20.14(4)"a", "b" and "c"
         of the Board's rules. MidAmerican shall not agree to a price, except
         for competitive reasons, below its expected short run marginal cost of
         serving the customer unless the Board approves. MidAmerican shall not
         be required to offer the same price, term or condition to another
         customer simply because the customer makes the same end product or
         offers the same service. Upon the written joint notification of
         MidAmerican and the customer filed with the Board prior to the
         effective date of the contract, the negotiated contractual provisions:
         (1) can be for a term exceeding five years; and/or (2) shall be treated
         as confidential information. MidAmerican shall not attempt at any time
         to recover from the other retail customers any reduction in electric
         revenues caused by non-standard prices, terms and conditions of service
         negotiated with a customer in a contract executed between January 1,
         1997 and June 1, 1998. With respect to a contract with a customer for
         non-standard prices, terms and conditions executed between June 1, 1998
         and December 31, 2000, MidAmerican may only seek to recover any
         associated revenue reduction from other customers within the same rate
         class as the customer negotiating the contract.

         The flexible pricing arrangement as set forth in this paragraph shall
         be a pilot project only and is limited solely to this proceeding.

2.       The signatories to this Settlement Agreement support a procedure before
         the Board by which tariffs filed by MidAmerican that are optional for
         customers shall be allowed to become effective immediately upon filing
         with the Board. The signatories agree that unbundled pricing tariffs
         and a retail wheeling/direct access pilot project could be subject to
         suspension at the Board's discretion for no more than six months. The
         Board shall have the full authority to investigate the tariff option
         filings and to fashion appropriate remedies within its statutory
         authority at the conclusion of its investigation. MidAmerican agrees
         that it will not protest a decision by the Board to order appropriate
         refunds in those cases in which the Board determines it to be in the
         public interest; however, such refunds shall be without interest in
         recognition of the optional and consensual nature of the tariffs.
         MidAmerican shall not be required to reduce other rates, charges or
         prices to reflect anticipated revenues from the optional tariffs.

                                    -Page 7-


<PAGE>


BUY-THROUGH OPTION

                  MidAmerican and any interested signatories to this Settlement
Agreement will collaborate to develop a buy-through option for customers served
under interruptible electric tariffs. The signatories agree to cooperate to
obtain Iowa Utilities Board approval and any approvals for such buy-through
option required by the Board, other regulators, and the MidContinent Area Power
Pool. Any revenue loss shall be recovered, if at all, from participating
customers or from a portion of the $6 million industrial and $4 million
commercial flexible rate and pilot project amounts. The OCA's participation in
the development of the buy-through option tariff shall not be construed to
preclude it from submitting testimony challenging those parts of the tariff with
which it disagrees when the tariff is filed with the Board or other regulatory
agency.

MARKET ACCESS SERVICE PILOT

                  MidAmerican will engage in good faith negotiations with the
signatories to develop a Market Access Service Pilot for industrial/large
general service customers. The pilot will be optional for industrial customers.
All signatories will cooperate to achieve the objective of filing the Market
Access Service Pilot within 90 days from the effective date of the final Board
order in Consolidated Docket Nos. APP-96-1 and RPU-96-8. Unless otherwise agreed
to by the signatories, the Market Access Service Pilot will comport with the
outline in Appendix VI, attached hereto. The OCA's participation in the
development of the Market


                                    -Page 8-
<PAGE>

Access Service Pilot shall not be construed to prelude it from submitting
testimony challenging those parts of the Pilot with which it disagrees when the
Pilot is filed with the Board or other regulatory agency.

                  MidAmerican agrees that it will not seek to recover from
residential or commercial/small general service customers any reduction in
revenues associated with the Market Access Service Pilot.

                           ARTICLE III - JOINT MOTION

                  Upon execution of this Settlement Agreement, the signatories
shall file the same with the Board, together with a joint motion requesting that
the Board accept the Settlement Agreement for the purpose of these Consolidated
Dockets, without condition or modification.

                        ARTICLE IV - CONDITION PRECEDENT

                  This Settlement Agreement shall not become effective unless
and until the Board accepts the same in its entirety without condition or
modification.

                      ARTICLE V - PRIVILEGE AND LIMITATION

                  This Settlement Agreement is made pursuant to Iowa Code
(section)17A.10 and 199I.A.C. (section)7.2(11). The Settlement Agreement shall
become binding upon the signatories upon its execution; provided, however, that
if this Settlement Agreement does not become effective in accordance with
Article IV above, it shall be null, void and privileged. This Settlement


                                    -Page 9-

<PAGE>
Agreement is intended to relate only to the specific matters referred to herein.
No signatory waives any claim or right which it may otherwise have with respect
to any matter not expressly provided for herein. No signatory shall be deemed
to have approved, accepted, agreed or consented to any ratemaking principle,
any method of cost of service determination, or any method of cost allocation
underlying the provisions of this Settlement Agreement or be prejudiced or
bound thereby in any other current or future proceeding before any agency. No
signatory shall directly or indirectly refer to this Settlement Agreement as
precedent in any other current or future proceeding before the Board.


             ARTICLE VI - PROCEDURE APPLICABLE TO UNRESOLVED ISSUE

                  The unresolved issue of whether MidAmerican should be
authorized to create and show separately on utility bills a Public Programs
Charge shall continue to be litigated on a schedule established by the Board. In
the event the Board does not approve the Public Programs Charge for MidAmerican,
the signatories agree that MidAmerican may seek approval of an alternative,
contemporaneous, cost-tracking recovery mechanism for (1) electric energy
efficiency expenditures and deferrals (including interruptible rate credits)
pursuant to Section 476.6(19) of the Iowa Code; (2) alternate energy production
purchases required by Section 476.43 of the Code; (3) alternate energy revolving
loan fund payments required by Section 476.46 of the Code; and (4) new taxes or
mandated expenditures.

                                   -Page 10-
<PAGE>


                            ARTICLE VII - EXECUTION

                  To facilitate and expedite execution, the Settlement Agreement
has been executed by the signatories in multiple conformed copies which, when
the original signature pages are consolidated into a single document, shall
constitute a fully-executed document binding upon all the signatories to be
filed with the Iowa Utilities Board.

                                   -Page 11-
<PAGE>



MIDAMERICAN ENERGY COMPANY

By:  /s/ Brent E. Gale
     _______________________________________
     Brent E. Gale
     Vice President-Law & Regulatory Affairs
     One RiverCenter Place
     106 East Second Street
     P.O. Box 4350
     Davenport, Iowa  52808
     319/333-8010












                                   -Page 12-



<PAGE>

OFFICE OF CONSUMER ADVOCATE

By:  /s/ James R. Maret
     ______________________________
     James R. Maret
     Leo J. Steffen, Attorney
     Ben Stead, Attorney
     Ronald Polle, Attorney
     Lucas State Office Building
     Des Moines, Iowa 50319
     515/281-5984














                                   -Page 13-

<PAGE>


Signature page to "Settlement Agreement C" in Docket Nos. APP-96-1 and RPU-96-8,
In Re: MidAmerican Energy Company executed on February 26, 1997.

IOWA ENERGY CONSUMERS

By  /s/ Michael R. May
    __________________________________
    Michael R. May
    Suite 935 - Two Ruan Center
    601 Locust Street
    Des Moines, Iowa 50309















                                   -Page 14-





<PAGE>

                              SETTLEMENT AGREEMENT


ALUMINUM COMPANY OF AMERICA

By  /s/ Richard P. Noland
    _____________________________
    Richard P. Noland
    David I. Adelman
    Sutherland, Asbill & Brennan
    111 Congress Avenue
    Twenty-Third Floor
    Austin, Texas 78701-3350

    William H. Penniman
    Glen S. Howard
    Sutherland, Asbill & Brennan
    1275 Pennsylvania Avenue, N.W.
    Washington, D.C. 20004-2404

    Coralyn Benhart, Esq.
    1501 Alcoa Building
    Pittsburgh, Pennsylvania 15219

    Robert H. Gallagher
    Wells, Gallagher, Roeder & Millage
    1989 Spruce Hills Drive
    Bettendorf, Iowa 52722





                                   -Page 15-

<PAGE>

DEERE & COMPANY

By  /s/ Kathleen R. Gibson
    _______________________________
    Kathleen R. Gibson
    Deere & Company
    John Deere Road
    Moline, Illinois 61265
















                                   -Page 16-

<PAGE>


CARGILL INC.

By  /s/ M. Moelle
    ________________________________
for Ronald L. Laumbach
    15407 McGinty Road West
    Wayzata, Minnesota 55391-2399


















                                   -Page 17-

<PAGE>


                              SETTLEMENT AGREEMENT


U.S. GYPSUM COMPANY

By  /s/ Richard P. Noland
    ________________________________
    Richard P. Noland
    David I. Adelman
    Sutherland, Asbill & Brennan
    111 Congress Avenue
    Twenty-Third Floor
    Austin, Texas 78701-3350

















                                   -Page 18-
<PAGE>


INTERSTATE POWER COMPANY

By  /s/ Christopher B. Clark
    _______________________________
    Christopher B. Clark
    1000 Main Street
    P.O. Box 769
    Dubuque, Iowa 52004-0769











                                   -Page 19-


<PAGE>

IES UTILITIES, INC.

By  /s/ Jonathan Rogoff
    ________________________________
    Jonathan Rogoff
    200 First Street, S.E.
    P.O. Box 351
    Cedar Rapids, Iowa 52406















                                   -Page 20-




<PAGE>


                                                                    EXHIBIT 12.1

                            MIDAMERICAN FUNDING, LLC
          COMPUTATION OF PRO FORMA RATIOS OF EARNINGS TO FIXED CHARGES
                                 (IN THOUSANDS)
                                  (UNAUDITED)


<TABLE>
<CAPTION>
                                                                            PRO FORMA
                                                             ----------------------------------------
                                                               YEAR ENDED           NINE MONTHS ENDED
                                                             DEC. 31, 1998            SEPT. 30, 1999
                                                             -------------          -----------------
<S>                                                          <C>                    <C>
Income from continuing operations                              $ 74,632                  $130,534
Pre-tax (gain) loss of less than 50% owned persons                 (720)                     (365)
                                                              ---------                  --------
                                                                 73,912                   130,169
                                                              ---------                  --------
Add (Deduct):
Total income taxes                                               63,707                    98,535
Interest on long-term debt                                      122,395                    88,034
Other interest charges                                           12,682                     8,631
Preferred stock dividends of subsidiary                           4,952                     3,716
Preferred stock dividends of subsidiary trust                     7,980                     5,985
Interest on leases                                                  212                       136
                                                              ---------                  --------
                                                                211,928                   205,037
                                                              ---------                  --------
    EARNINGS AVAILABLE FOR FIXED CHARGES                        285,840                   335,206
                                                              ---------                  --------
Fixed Charges:
Interest on long-term debt                                      122,395                    88,034
Other interest charges                                           12,682                     8,631
Preferred stock dividends of subsidiary trust                     7,980                     5,985
Interest on leases                                                  212                       136
                                                              ---------                  --------
    Subtotal                                                    143,269                   102,786
                                                              ---------                  --------

Preferred stock dividends of subsidiary                           4,952                     3,716
Ratio of net income before income taxes to net income            1.8005                    1.7340
                                                              ---------                  --------
Preferred stock dividend requirements before income tax           8,916                     6,443
                                                              ---------                  --------
     FIXED CHARGES                                            $ 152,185                  $109,229
                                                              ---------                  --------
RATIO OF EARNINGS TO FIXED CHARGES                                  1.9                       3.1
                                                              =========                  ========
</TABLE>

<PAGE>

                                                                    EXHIBIT 15.1

December 16, 1999

MidAmerican Funding, LLC
666 Grand Avenue
Des Moines, Iowa 50303

We have made a review, in accordance with standards established by the American
Institute of Certified Public Accountants, of the unaudited interim financial
information of MidAmerican Energy Company for the periods ended March 31, 1999,
June 30, 1999 and September 30, 1999, as indicated in our reports dated April
28, 1999, July 23, 1999 and October 25, 1999, respectively, because we did not
perform an audit, we expressed no opinion on that information.

We are aware that our reports referred to above, which were included in
MidAmerican Energy Company's Quarterly Reports on Form 10-Q for the quarters
ended March 31, 1999, June 30, 1999 and September 30, 1999, are being used in
this Registration Statement.

We are also aware that the aforementioned reports, pursuant to Rule 436(c) under
the Securities Act of 1933, are not considered a part of the Registration
Statement prepared or certified by an accountant or a report prepared or
certified by an accountant within the meaning of Sections 7 and 11 of that Act.

DELOITTE & TOUCHE LLP



<PAGE>



                                                                    Exhibit 23.2

                       CONSENT OF INDEPENDENT ACCOUNTANTS

We hereby consent to the use in this Registration Statement of MidAmerican
Funding, LLC on Form S-4 of our report dated January 22, 1999, except with the
respect to paragraph three in Note (10) and the related information, as to which
the date is October 6, 1999, relating to the financial statements of MHC Inc.
(formerly MidAmerican Energy Holdings Company) which appear in such Registration
Statement.

We also consent to the incorporation by reference in this Registration Statement
of MidAmerican Funding, LLC on Form S-4 of our report dated January 22, 1999,
except with respect to Note (1) (a), as to which the date is March 12, 1999, on
our audits of the consolidated financial statements and financial statement
schedule of MidAmerican Energy Company and subsidiaries as of December 31, 1998
and 1997 and for the years ended December 31, 1998, 1997 and 1996, which report
is included in the Annual Report on Form 10-K incorporated by reference in this
Form S-4.

We also consent to the reference to us under the heading "Experts" in such
Registration Statement.



Kansas City, Missouri                          /s/ PricewaterhouseCoopers LLP
                                             ----------------------------------
December 16, 1999                                  PricewaterhouseCoopers LLP



<PAGE>

                                                                    EXHIBIT 23.3



INDEPENDENT AUDITORS' CONSENT

We consent to the inclusion in this Registration Statement of MidAmerican
Funding, LLC on Form S-4 of our report dated December 16, 1999, on the
consolidated balance sheet and statement of capitalization as of September 30,
1999 and to the reference to us under the heading "Experts" in the Prospectus,
which is part of this Registration Statement.

/s/ Deloitte & Touche LLP

Des Moines, Iowa
December 16, 1999



















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