CAP ROCK ENERGY CORP
S-1, 2001-01-02
Previous: MINING MILLING MANUFACTURING & MARKETING INC OF NEVADA, 10SB12G, EX-25, 2001-01-02
Next: CAP ROCK ENERGY CORP, S-1, EX-10.4, 2001-01-02





                                  UNITED STATES
                        SECURITIES AND EXCHANGE COMMISION
                             WASHINGTON, D.C. 20549

                                    FORM S-1
             REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933

                           CAP ROCK ENERGY CORPORATION
             (Exact name of Registrant as Specified in its Charter)
<TABLE>
<S>                <C>                            <C>                                    <C>

                 TEXAS                                   4911                                75-2794300
     (Stare or other jurisdiction            (Primary Standard Industrial           (IRS Employer Identification
           of incorporation)                  Classification Code Number)                      Number)
</TABLE>

                         500 West Wall Street, Suite 400
                              Midland, Texas 79701
                                 (915) 683-5422
               (Address, including zip code, and telephone number,
        including area code, of registrant's principal executive offices)

                           David W. Pruitt, President
                         500 West Wall Street, Suite 400
                              Midland, Texas 79701
                                 (915) 683-5422
          (Name and address, including zip code, and telephone number,
                   including area code, of agent for service)

                                    Copy to:
                         Ronald W. Lyon, General Counsel
                              115 S. Travis Street
                              Sherman, Texas 75090
                                 (903) 813-0377

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 to be offered on a
delayed or continuous basis pursuant to Rule 415 under the Securities Act, 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 of the earlier  effective  registration
statement for the same offering. [ ]

If this Form is a  post-effective  amendment filed pursuant to Rule 462(c) 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 number of the earlier effective registration statement for the same
offering. [ ]


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 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 COMMISSION, ACTING PURSUANT TO SAID SECTION 8(A), MAY DETERMINE.

                         Calculation of Registration Fee
<TABLE>
<S>                       <C>                    <C>                     <C>                             <C>

------------------------- ---------------------- ----------------------- ---------------------- ----------------------
  Title of Each Class                               Proposed Maximum       Proposed Maximum
    of Securities to          Amount to be              Offering               Aggregate              Amount of
     be Registered             Registered            Price Per Unit         Offering Price        Registration Fee

------------------------- ---------------------- ----------------------- ---------------------- ----------------------
------------------------- ---------------------- ----------------------- ---------------------- ----------------------
Common Stock, par value
     $.01 per share             4,725,000                $10.00               $47,250,000            $12,615.75
------------------------- ---------------------- ----------------------- ---------------------- ----------------------
</TABLE>




<PAGE>


The  information in this  prospectus is not complete and may be changed.  We may
not sell  these  securities  until the  registration  statement  filed  with the
Securities and Exchange Commission is effective.  This preliminary prospectus is
not an offer to sell these  securities and we are not  soliciting  offers to buy
these securities in any jurisdiction where the offer or sale is not permitted.

                                              Prospectus (Subject to Completion)
                                                          Issued          , 2001

                             Up to 4,725,000 Shares

                           Cap Rock Energy Corporation

                                  Common Stock

         This prospectus relates to:

o    a distribution of up to 1,575,000 shares of common stock of Cap Rock Energy
     Corporation to Eligible Interest Owners pursuant to the Conversion Plan;

o    a rescission  offer by the  Cooperative  to Eligible  Interest  Owners who,
     through their previous action or inaction, elected to receive shares of our
     common stock pursuant to the Conversion Plan; and

o    an offering of 3,150,000  additional  shares of our common stock to current
     and former  members of the  Cooperative  at an offering price of $10.00 per
     share.

         In this  prospectus,  we refer to Cap Rock  Energy  Corporation  as the
Company, and we refer to Cap Rock Electric Cooperative, Inc. as the Cooperative.
Our reference to the Conversion  Plan means the plan to convert the  Cooperative
from a  member  owned  electric  cooperative  to a  shareholder  owned  business
corporation  as approved by the members of the  Cooperative on October 20, 1998.
Our  reference  to Eligible  Interest  Owners  means the current  members of the
Cooperative  and the former members of the  Cooperative who have equity accounts
on the books of the  Cooperative,  but excludes  the current  members and former
members who have elected (or who elect by  accepting  our  rescission  offer) to
receive payment for their interests in the Cooperative in the form of reductions
on their electric  bills or in the form of cash under a Dutch Auction  conducted
by the Cooperative.

         Prior to  implementation  of the  Conversion  Plan and the  offering of
shares of our common stock pursuant to this prospectus, there has been no public
market for our common stock.  Application has been made for the quotation of our
common stock on the Nasdaq National Market under the symbol "CREC".

                                                  Per Share           Total
Initial public offering price......................$10.00            $31,500,000
Underwriter commissions......................      $                 $
Proceeds, before expenses, to the Company.......   $                 $

         See "Risk Factors" beginning on page 9 to read about factors you should
consider  before making a decision on the  rescission  offer or buying shares of
our common stock.

         Neither the Securities and Exchange Commission nor any state securities
regulator  has approved or  disapproved  these  securities or determined if this
prospectus  is accurate or  complete.  Any  representation  to the contrary is a
criminal offense.

                         The date of this prospectus is
                                  _____, 2000.



<PAGE>




         No  dealer,  salesperson  or other  person  is  authorized  to give any
information or to represent anything not contained in this prospectus.  You must
not rely on any authorized information or representations. This prospectus is an
offer to sell only the shares of our common stock offered hereby, but only under
circumstances and in jurisdictions  where it is lawful to do so. The information
contained in this prospectus is current only as of the dates thereof.





                                TABLE OF CONTENTS

                                   Prospectus
                                                 Page
--------------------------------------------------------
Where You Can Find More Information
Questions and Answers
Summary
Risk Factors
Business  .
Conversion Plan
Comparison of Rights
Federal Income Tax Consequences
Accounting Treatment
Rescission Offer
Capitalization
Selected Consolidated Financial Data
Management's Discussion and Analysis
Market and Dividend Information
Management
Certain Transactions
Ownership of Common Stock
Description of Capital Stock
Common Stock Eligible For Future Sale
Determination of Offering Price
Legal Matters
Experts
Financial Statements






                 DISCLOSURE REGARDING FORWARD-LOOKING STATEMENTS

This prospectus  contains certain statements that are  "forward-looking"  within
the meaning of Section 27A of the Securities Act of 1933, as amended and Section
21E of the Securities  Exchange Act of 1934, as amended.  All  statements  other
than  statements of  historical  fact  included in this  prospectus,  including,
without  limitation,   statements  regarding  our  future  operations,  margins,
profitability, liquidity and capital resources are forward-looking statement. In
addition,  forward-looking  statements generally can be identified by the use of
forward-looking   terminology   such  as  "may,"  "will,"   "expect,"   intend,"
"estimate,"  "anticipate," "believe," or "continue" (or the negative thereof) or
similar terminology.  Although we believe that the expectations reflected in the
forward-looking  statements are reasonable,  we can give no assurance that these
expectations will prove to have been correct. Important factors that could cause
actual  results  to  differ   materially  from  our  expectations   ("cautionary
statements")   are  disclosed   under  "Risk  Factors"  and  elsewhere  in  this
prospectus.  All  forward-looking  statements  are expressly  qualified in their
entirety by the cautionary statements.



<PAGE>


                       WHERE YOU CAN FIND MORE INFORMATION

         The Company has filed with the SEC a registration  statement  under the
Securities Act of 1933, as amended, that registers the shares of common stock to
be issued by the Company.  The  registration  statement,  including the attached
exhibits and  schedules,  contains  additional  relevant  information  about the
Company

         The Company  currently is not subject to the  information and reporting
requirements  of the Securities  Exchange Act of 1934, as amended.  You may read
and copy the  registration  statement at any of the  following  locations of the
SEC:
<TABLE>
<S>                                      <C>                                       <C>

         Public Reference Room              7 World Trade Center                Citicorp Center
         450 Fifth Street, N.W.             Suite 1300                          500 West Madison Street
         Washington, D.C. 50549             New York, NY 10048                  Suite 1400
                                                                                Chicago, IL 60661
</TABLE>

         You may also obtain copies of the  registration  statement by mail from
the Public  Reference  Section of the SEC, 450 Fifth  Street,  N.W.,  Room 1024,
Washington,  D.C.  20549,  at  prescribed  rates.  Further  information  on  the
operations  of the  SEC's  Public  Reference  Room in  Washington,  D.C.  can be
obtained by calling the SEC at 800-SEC-0330.

         The registration  statement was filed with the SEC  electronically  via
the SEC's EDGAR system.  The SEC maintains an internet  world wide web site that
contains  registration  statements,  reports  and  other  information  regarding
companies that fill materials  electronically  with the SEC. The address of that
site is http://www.sec.gov.









<PAGE>



                           QUESTIONS AND ANSWERS ABOUT
        THE CONVERSION PLAN, THE RESCISSION OFFER, AND THE STOCK OFFERING

         The  following  questions  and answers  deal with some of the  material
aspects of the Conversion Plan, the rescission offer, and the offering of shares
of our common stock.  You should read this entire  prospectus,  including  "Risk
Factors"  beginning on page 9, the  "Conversion  Plan" beginning on page 20, the
"Rescission  Offer"  beginning on page 28, and the  "Underwriting"  beginning on
page 44, for more information.

Q.   IS THE  CONVERSION TO AN INVESTOR  OWNED  ELECTRIC  UTILITY  DIFFERENT FROM
     PURCHASING STOCK?


A.   Yes.  We  are  going  to  convert  the  Cooperative  from  a  member  owned
     cooperative to a shareholder  owned business  corporation by completing the
     Conversion  Plan our members  approved on October  20, 1998  through  which
     Eligible  Interest Owners will receive up to 1,575,000 shares of our common
     stock in exchange  for their  interest in the  Cooperative.  In addition to
     implementing  the  Conversion  Plan, we are offering the current and former
     members of the  Cooperative the right to purchase  3,150,000  shares of our
     common stock at $10.00 per share.  Regardless of whether any of the current
     or former members of the Cooperative purchase shares of our common stock in
     this  offering,  the  Eligible  Interest  Owners  who  do  not  accept  our
     rescission  offer will receive up to  1,575,000  shares of our common stock
     under the Conversion Plan.

Q.   IF I AM AN ELIGIBLE INTEREST OWNER, HOW MANY SHARES OF STOCK WILL I RECEIVE
     UPON IMPLEMENTATION OF THE CONVERSION PLAN?

A.   Under the Conversion  Plan,  each Eligible  Interest Owner who is a current
     member of the  Cooperative  will  receive 10 shares of our common stock for
     its membership interest in the Cooperative and each Eligible Interest Owner
     who is either a current or former member of the Cooperative  with an equity
     account  on the  books of the  Cooperative  will  receive  one share of our
     common stock for each $10.00 in its equity  account.  No fractional  shares
     will be issued and any Eligible Interest Owner who would have been entitled
     to a fractional share will receive cash instead.

Q.   IF I AM AN ELIGIBLE  INTEREST OWNER, WHAT DO I NEED TO DO TO PARTICIPATE IN
     THE COOPERATIVE'S RESCISSION OFFER?

A.   An election form is being sent to you with this prospectus that indicates:

o    the  number  of  shares  you  are  entitled  to  receive  as  a  result  of
     implementation of the Conversion Plan;

o    the amount, if any, in your equity account on the books of the Cooperative;
     and

o    a  place  for  you to  indicate  whether  or not you  wish  to  accept  our
     rescission offer and, if so, which option (credit against electric bills or
     participation in a Dutch Auction) you wish to take.

     You  need  to indicate  on the  election form that  you  wish to accept our
     rescission offer,  stating which option you want to take, and then sign and
     return the  election  form so that it is received by us before the close of
     business on the 60th day following the date of this prospectus.  If we have
     not received  your  election  form by the close of business on the 60th day
     following the date of this prospectus,  you will be deemed to have rejected
     our  rescission  offer and we will cause your shares of our common stock to
     be issued to you.

Q.   HOW MANY SHARES OF COMMON  STOCK ARE BEING  OFFERED  FOR SALE,  AND AT WHAT
     PRICE?

A.   In addition to the  issuance  of shares of our common  stock in  connection
     with  implementation of the Conversion Plan, we are offering for sale up to
     3,150,000  shares of our  common  stock at a price of  $10.00  per share to
     current and former members of the cooperative.

Q.   WHAT  PARTICULAR  FACTORS  SHOULD I CONSIDER WHEN DECIDING  WHETHER TO TAKE
     SHARES OF COMMON STOCK UNDER THE  CONVERSION  PLAN,  ACCEPT THE  RESCISSION
     OFFER OR PARTICIPATE IN THE STOCK OFFERING BY PURCHASING SHARES?

A.   There are many  important  factors  for you to  consider  before  making an
     investment  decision.  Therefore,  you should read this  entire  prospectus
     before making your investment decision.

Q.   HOW DO I SELL MY SHARES OF COMMON STOCK?

A.   We have applied for  quotation  of our common stock on the Nasdaq  National
     Market under the symbol  "CREC".  Purchases  and sales of the shares of our
     common stock will be effected through brokers. However, there may be a wide
     spread between the bid and asked price for our stock, and we can provide no
     assurance that anyone will want to buy your shares or that you will be able
     to sell them. As to the shares of our common stock  distributed to Eligible
     Interest  Owners  under  the  Conversion  Plan  and  that are held by those
     persons until the first anniversary of the distribution of those shares, we
     will purchase any of those shares  offered to us at $10.00 per share during
     the period  commencing on the first  anniversary of the distribution of the
     shares and ending 60 days thereafter.  See "Conversion  Plan" - Purchase of
     Stock Issued Pursuant to the Conversion Plan.

Q.   WHEN IS THE DEADLINE TO PURCHASE SHARES OF OUR COMMON STOCK?

A.   We must receive a properly  signed order form with the required  payment on
     or before 12:00 p.m., Central Standard Time, on __________, 2001.

Q.   CAN THE OFFERING BE EXTENDED?

A.   Yes. If we do not receive  sufficient  orders,  we can extend the  offering
     beyond ____________,  2001. No single extension can exceed 90 days, and the
     extensions may not go beyond ___________, 2001.

Q.   HOW DO I PURCHASE SHARES OF COMMON STOCK?

A.   First, you should read this entire prospectus carefully. Then, complete and
     return the enclosed stock order and certification  form, together with your
     payment.  Orders for shares of our common  stock may be delivered in person
     to our office  during  regular  office  hours,  or by mail in the  enclosed
     envelope marked STOCK ORDER RETURN.

Q.   CAN I CHANGE MY MIND  AFTER I PLACE AN ORDER TO  PURCHASE  SHARES OF COMMON
     STOCK?

A.   No.  After we receive  your order form and  payment,  you may not cancel or
     modify your order.  However,  if we extend the offering beyond ____________
     __,  2001,  you will be able to change or cancel your order.  If you cancel
     your order, you will receive a prompt refund without interest.

Q.   HOW CAN I PAY FOR THE SHARES OF COMMON STOCK THAT I PURCHASE?

A.   You have two options:  (1) pay cash if it is delivered to us in person;  or
     (2) send us a check or money order. Please do not send cash in the mail.

Q.   WHAT  HAPPENS  IF THERE ARE NOT ENOUGH  SHARES OF COMMON  STOCK TO FILL ALL
     ORDERS?

A.   If there is an over  subscription,  then you may not  receive any or all of
     the shares you want to purchase.

Q.   WHO CAN HELP ANSWER ANY OTHER  QUESTIONS  I MAY HAVE ABOUT THE  OFFERING OF
     SHARES OF COMMON STOCK?

A.   For answers to other  questions,  we encourage you to read this prospectus.
     Questions may also be addressed to our Stock Information Center at 500 West
     Wall Street, Midland, Texas 79701, Monday through Friday, between the hours
     of 9:00 a.m.  and 4:00 p.m.,  Central  Standard  Time.  To ensure that each
     person receives a prospectus at least 48 hours prior to the expiration date
     of _______ __, 2001 in accordance  with federal law, no prospectus  will be
     mailed  any later  than  five  days  prior to  _________  __,  2001 or hand
     delivered any later than two days prior to _________ __, ______.


<PAGE>


                                     SUMMARY

         THIS SUMMARY HIGHLIGHTS  INFORMATION  CONTAINED IN OTHER PLACES IN THIS
PROSPECTUS.  THIS  SUMMARY  DOES NOT CONTAIN ALL OF THE  INFORMATION  YOU SHOULD
CONSIDER  BEFORE  MAKING AN  INVESTMENT  DECISION.  YOU  SHOULD  READ THE ENTIRE
PROSPECTUS  CAREFULLY,  INCLUDING THE "RISK  FACTORS"  SECTION AND THE FINANCIAL
STATEMENTS AND NOTES THERETO.
<TABLE>
<S>                               <C>

WHO WE ARE

We are the  shareholder  owned business  corporation  formed by the  Cooperative
under the  Conversion  Plan to acquire all of the assets and  liabilities of the
Cooperative.  Simultaneous with the distribution of up to 1,575,00 shares of our
common  stock to  Eligible  Interest  Owners  under  the  Conversion  Plan,  the
Cooperative  will be  liquidated  and we will be the  surviving  entity.  As the
successor  to the  Cooperative,  we will  be an  electric  distribution  utility
operating  initially  in  31  counties  in  Texas.  See  "Conversion  Plan"  and
"Business."

WE ARE PLANNING TO ACQUIRE OTHER ELECTRIC DISTRIBUTION COMPANIES

Our strategic  objective is to become a national electric  distribution  company
with  community-focused  local operating  divisions.  Our strategy for achieving
this objective is to expand our customer base by acquiring small to medium sized
electric distribution businesses in areas that have the potential for growth. We
have entered into agreements  with Citizens  Communications  Company  (formerly,
Citizens  Utilities  Company)  to  acquire  the  Arizona  and  Vermont  electric
distribution  businesses  of Citizens.  Those  businesses  meet our  acquisition
criteria,  but the  acquisitions are on hold because  intervening  circumstances
have made obtaining financing and regulatory  approval  uncertain.  We have also
entered  into an  agreement  with Lamar  County  Electric  Cooperative,  Inc. to
consolidate  into us,  but this  consolidation  is being  delayed as a result of
litigation  with Lamar's  current power  provider.  See "Business - Our Electric
Utility Business."

WE PARTICIPATE IN BUSINESSES OTHER THAN ELECTRIC UTILITIES

In the past we have invested in various non-regulated businesses,  including the
oil and gas  business,  the  real  estate  business  and the  propane,  fuel and
lubricant  distribution  business.  In addition,  we are  aggressively  pursuing
potential investment opportunities in the telecommunications  business. Although
our investment in these  businesses is insignificant as compared to our electric
distribution  business,  they  are,  for the most  part,  complementary  to that
business. See "Business - Our Non-Electric Utility Businesses."

OUR REASONS FOR THE CONVERSION

We believe that becoming a shareholder owned business corporation will permit us
to grow and  diversify,  improve  our  ability to raise  capital in the  future,
enable us to use stock for acquisitions if and when the opportunities  arise and
permit the former members of the  Cooperative  who will be our  shareholders  to
realize the value of their  interests in the  Company.  Our industry is changing
rapidly and we believe  that we must  convert  from a member  owned  cooperative
association to a shareholder  owned  business  corporation to be able to compete
effectively and efficiently. See "Conversion Plan - Reasons for the Conversion."


<PAGE>


WHAT ELIGIBLE INTEREST OWNERS WILL RECEIVE UNDER THE CONVERSION PLAN


Each Eligible  Interest  Owner who is a current member of the  Cooperative  will
receive 10 shares of our common stock in relation to its membership  interest in
the  Cooperative  and each  Eligible  Interest  Owner who is a current or former
member with an equity account on the books of the  Cooperative  will receive one
share of our common stock for each $10.00 in its equity account. See "Conversion
Plan - Consideration to be received in the Conversion."


SIGNIFICANT RISK FACTORS

Our revenues in the past have been largely dependent on the level of oil and gas
activity in West Texas and we need to diversify  into other areas of the country
in  order to grow.  We have  suffered  losses  in the  past  and,  while we have
implemented  changes to try to prevent  those losses from  continuing,  we could
nevertheless  suffer  losses in the  future.  We may not be able to  obtain  the
necessary  capital to purchase  all of the shares of stock  offered to us during
the "buy-back" period. See "Risk Factors."


DISSENTERS' RIGHTS

Neither   current  nor  former  members  of  the  Cooperative  are  entitled  to
dissenters'  rights with respect to the  implementation  of the Conversion Plan.
See "Conversion Plan - Dissenters' Rights."


INTERESTS OF CERTAIN PERSONS UNDER THE CONVERSION PLAN

Except for the common stock  allocated to members of the board of directors  and
officers of the  Cooperative  in their  capacity as Eligible  Interest  Holders,
neither the members of the board nor  officers of the  Cooperative  will receive
compensation  or other benefits in the  connection  with  implementation  of the
Conversion Plan. See "Conversion Plan - Reasons for the Conversion."

ACCOUNTING TREATMENT

The conversion  involves a reorganization of entities under common control,  and
the assets and  liabilities  transferred to accomplish  the  conversion  will be
accounted at historical cost in a manner similar to that in pooling of interests
accounting. See "Accounting Treatment."


HOW ARE SHARES BEING OFFERED FOR SALE

We are offering  the shares of our common stock for sale without the assistance
of an underwriter.
</TABLE>


<PAGE>


                                  RISK FACTORS

         You should read this Prospectus  carefully.  Ownership of shares of our
common stock involves certain risks. The following  factors should be considered
before  making  your  decision  whether  to accept  our  rescission  offer or to
purchase shares of our common stock in the offering.

Our  revenues are  currently  dependent,  in large part,  on oil and gas related
activity.

         A  significant  part of our revenues  have come from  customers who are
engaged in the oil and gas business in West Texas.  Over the past several years,
the depressed prices for oil and gas and the resultant  reduction in activity in
that industry in West Texas have caused our revenues to fluctuate.  In addition,
the oil  and  gas  reserves  in  West  Texas  have  been  depleting,  causing  a
potentially  permanent  reduction  in  overall  activity  in one of our  largest
operating  areas.  These factors could have a negative impact on our revenues in
the long run unless we are able to supplement our current  customer base in West
Texas  with  customers  in other  industries  and areas of the  country  through
acquisitions and other growth.

We have  suffered  operating  losses in past years and we could suffer losses in
the future.

         We have suffered  losses in each of the past three years.  These losses
have resulted primarily from:

o        Increased borrowings and higher interest rates on our debt;

o        Depressed oil and gas prices in 1998 and 1999 which have, in turn,
         caused a decrease in our revenues; and

o        Losses incurred with respect to our investments in the oil and
         gas  exploration  and  production  business (see Business- Our
         Non-Electric Utility Businesses).

     Although our  borrowings  and interest  rates remain high, we are no longer
making  our oil and gas  exploration  and  production  investments.  Oil and gas
prices have risen in 2000 and we have seen growth in our revenues from customers
in areas other than West Texas.  In addition,  we have  recently  instituted  an
interim  increase  in the rates that we charge our  customers  in our West Texas
(other than McCulloch) and our Hunt-Collin divisions,  and we are in the process
of redesigning our rate structure for deregulation.  Even with additional growth
and the changes that we have  instituted,  we could still  suffer  losses in the
future.

We may not be able to  fulfill  our  obligation  to  purchase  all of the shares
offered to us by Eligible Interest Owners.

         We have  committed,  as part of the  Conversion  Plan,  to purchase the
shares of Eligible  Interest Holders that are offered to use at $10.00 per share
commencing on the first anniversary of the distribution of the shares and ending
60 days thereafter. See "Conversion Plan - Purchase of the Stock Issued Pursuant
to the  Conversion  Plan." If all of the Eligible  Members offer their shares of
our common stock to us at that time, it would cost us $15,750,000 and it is very
possible  that we may not be able to obtain the  necessary  capital to fund this
obligation.

We will face strong competition in the electric distribution business.

         Irrespective  of  whether we  operate  as a  cooperative  or a business
corporation,  we will face strong competition in providing electric distribution
services.  This strong  competition  could have a material adverse affect on our
ability to generate the revenues necessary to be profitable.  Legislation passed
in  Texas  in 1999  will  significantly  modify  the  industry  and  potentially
introduce more  competition  into the Texas retail market  beginning  January 1,
2002. See "Business - State Deregulation." Our customers may be able to purchase
electricity  from others at prices that are less than we may be able to provide.
The level of  competition  we face is affected by several  variables,  including
price,  cost  of  energy,  alternative  energy  sources,  new  technologies  and
governmental regulations. See "Business - Competition."

We may face intense competition for acquisitions.

         The domestic power industry is undergoing  consolidation.  As a result,
we believe that significant acquisition opportunities will be available and that
we  are  likely  to  confront  significant  competition  for  those  acquisition
opportunities.  In addition, we may be unable to continue to identify attractive
acquisition  opportunities  at  favorable  prices  or,  to the  extent  that any
opportunities are identified,  we may be unable to complete the acquisitions for
financial or other reasons.

We have invested in businesses other than the electric distribution business and
some of those investments have lost money.

         We have made and are continuing to make investments in businesses other
than the  electric  distribution  business.  These  businesses  include the real
estate business,  the oil and gas business,  and the propane, fuel and lubricant
distribution  business.  In addition,  we are  aggressively  pursuing  potential
investment opportunities in the telecommunications  business. In the future, the
success of our non-electric  business  investments will depend on our ability to
adequately  analyze the risk of potential  investments and to develop strategies
and  practices to  adequately  manage  those  investments.  See  "Business - Our
Non-Electric Utility Businesses."

         We have experienced mixed results from our oil and gas investments. Our
investments  in the  oil and  gas  exploration  business  (which  has  now  been
discontinued)  have not been successful,  with losses exceeding $5.7 million due
in large part to depressed oil and gas prices in 1997 and 1998. Our  investments
in mineral  interests (which are all insignificant as compared to our electric
distribution business), on the other hand, have been successful to date.

Our electric  utility  business has grown  through  acquisitions  and our future
acquisitions may not perform as expected.

         We have  achieved a  significant part of our electric  utility  growth
through  acquisitions  and we anticipate that we will continue to grow, in large
part,  through  additional  acquisitions.  Each  acquisition  will  have its own
peculiar  characteristics and problems. We cannot provide you with any assurance
that we will be successful in transitioning new acquisitions to ownership by us,
that such  acquisitions  will  perform as expected or that the returns from such
acquisitions  will  support the  indebtedness  incurred  to acquire  them or the
capital expenditures needed to develop them. See "Business - Business Strategy."

We may not be able to raise sufficient capital to fund future  acquisitions and
projects.

         Each acquisition we may seek to acquire may require substantial capital
investment.  Continued  access to capital with acceptable  terms is necessary to
assure the success of future projects and acquisitions.  We have utilized senior
mortgage  notes and project  financing  loans to fund the  capital  expenditures
associated with  constructing and acquiring our electric utility  facilities and
related assets.  Project financing borrowings generally have been recourse to us
and are usually secured by the physical  assets,  contracts and cash flow of the
related project.  Depending on market conditions and the unique  characteristics
of individual  projects,  such financing may not be available or our traditional
providers of project financing, particularly multinational commercial banks, may
seek higher borrowing spreads and increased equity contributions.

     Our  ability to  arrange  for  financing  on either a fully  recourse  or a
substantially  non-recourse basis and the costs of such capital are dependent on
numerous factors,  including general economic and capital market conditions, the
availability  of bank credit,  investor  confidence,  the  continued  success of
current  projects and provisions of tax and securities  laws which are conducive
to raising  capital  in this  manner.  Should  future  access to capital  not be
available,  we may decide not to build new plants or acquire existing facilities
or businesses.  While a decision not to build new facilities or acquire existing
facilities  or  businesses  would not affect the  results of  operations  of our
currently operating facilities or facilities under construction, such a decision
would affect our future growth.

We have from time to time guaranteed certain obligations of our subsidiaries and
other affiliates.

         Our  lenders  or  lessors  may  also  require  us  to   guarantee   the
indebtedness of our  subsidiaries  and other  affiliates.  This would render our
general  corporate funds  vulnerable in the event of a default by the subsidiary
or other  affiliate.  Additionally,  our  mortgages  may restrict our ability to
guarantee  future  debt,  which could  adversely  affect our ability to fund our
subsidiaries and other affiliates. Our senior mortgages do not limit the ability
of our  subsidiaries  and  other  affiliates  to  incur  non-recourse  or  lease
financing for investment in new facilities.

We have  outstanding  letters  of credit  that  support  acquisitions  that,  if
presented for payment, would result in large losses.

         In  connection  with our  agreements to acquire the Arizona and Vermont
electric  distribution  businesses of Citizens  Communications  Company, we have
delivered  irrevocable  letters  of  credit  in the  amount  of  $9,550,000  and
$1,900,000,  respectively.  If  these  agreements  are  terminated  due  to  our
inability to fulfill our commitments, Citizens may have the right to present the
letters  of  credit  for full  payment.  In such  event,  we would  face  severe
pressures  for cash and possibly  incur a loss that would  eliminate  all of the
equity that we are receiving from the Cooperative.

We have a high degree of leverage.

         As the successor to the Cooperative,  we have substantial  indebtedness
that may significantly  limit our ability to meet our debt service  obligations,
to finance the acquisition and  development of additional  projects,  to compete
effectively or to operate successfully under adverse economic conditions.  As of
September 30, 2000, our total  consolidated  indebtedness was approximately $192
million,  our total consolidated  assets were approximately $222 million and our
stockholders' equity was approximately $11 million. As of September 30, 2000, we
had a consolidated  ratio of total debt  (including  current debt) to total book
capitalization of approximately 17 to 1.

         This high level of indebtedness has important consequences, including:

o    limiting  our ability to borrow  additional  amounts  for working  capital,
     capital expenditures,  debt service  requirements,  execution of our growth
     strategy, or other purposes;

o    limiting  our  ability  to use  operating  cash flow in other  areas of our
     business  because we must dedicate a substantial  portion of these funds to
     service the debt;

o    increasing  our  vulnerability  to general  adverse  economic  and industry
     conditions; and

o    limiting our ability to capitalize on business  opportunities  and to react
     to competitive pressures and adverse changes in government regulation.

         The operating and financial  restrictions and covenants in our existing
debt instruments, including the mortgages relating to our $123 million aggregate
principle amount of senior notes and our $28 million  revolving credit facility,
contain restrictive  covenants.  Among other things, these restrictions limit or
prohibit our ability to:

o    incur additional indebtedness;

o    make prepayments of indebtedness in whole or in part;

o    pay dividends;

o    make investments;

o    engage in transactions with affiliates;

o    create liens;

o    sell assets; and

o    acquire facilities or other businesses.

         As of  September  30,  2000,  we also had  consolidated  capital  lease
obligations of $29 million related to our electric transmission  facilities with
a net book value of $32  million.  Capital  lease  payments  are included in our
customer's  power bills  consistent  with  ratemaking  authority.  Capital lease
principal payments for each of the next three years are approximately $5 million
with $16 million due in 2004. The capital lease  obligations  are secured by the
transmission  facilities.  In the event we are unable to continue recovering our
capital  lease  payments from our customers or if we are unable to refinance the
$16  million  payment  due in  2004,  our  future  financial  operations  may be
negatively impacted.

         In July 2000, we executed a $15 million, three-year loan agreement with
a bank and simultaneously entered into a $15 million,  three-year loan agreement
with a third  party  secured by the third  party's  business  assets.  Both loan
agreement payments are based on a 15-year  amortization.  In the event the third
party defaults on our loan  agreement,  our future  financial  operations may be
negatively impacted, including defaults under our senior debt instruments.

         Irrespective  of  whether we  operate  as a  cooperative  or a business
corporation, we believe that our cash flow from operations,  together with other
available sources of funds,  including  borrowings under our existing  borrowing
arrangements, will be adequate to pay principal and interest on our senior notes
and other debt and to enable us to comply  with the terms of our  mortgages  and
other  debt  agreements.  If we are  unable  to  comply  with  the  terms of our
mortgages and other debt  agreements and fail to generate  sufficient  cash flow
from operations in the future,  we may be required to refinance all or a portion
of our senior notes and other debt or to obtain additional  financing.  However,
we may be unable to refinance or obtain additional financing because of our high
levels of debt and the debt  incurrence  restrictions  under our  mortgages  and
other  debt  agreements.  If  cash  flow  is  insufficient  and  refinancing  or
additional  financing is unavailable,  we may be forced to default on our senior
notes and other debt  obligations.  In the event of a default under the terms of
any of our  indebtedness,  the debt holders may  accelerate  the maturity of our
obligations, which could cause defaults under our other obligations.

We may be unable to secure additional financing in the future.

         Each of our  future  acquisitions  is  likely  to  require  substantial
capital  investment.  Our  ability  to  arrange  financing  and the  cost of the
financing are dependent upon numerous factors. These factors include:

o        general economic and capital market conditions;

o        conditions in energy markets;

o        regulatory developments;

o        credit availability from banks or other lenders;

o        investor confidence in the industry and in us;

o        the continued success of our current electric utility facilities; and

o        provisions of tax and securities laws that are conducive to raising
         capital.

         Financing may not be available to us on acceptable terms in the future.
We have financed our  acquisitions  and expansions  using a variety of leveraged
financing  structures,  primarily  consisting  of senior  secured  indebtedness,
project  financing and capital lease  obligations.  As of September 30, 2000, we
had total  consolidated  indebtedness of approximately  $192 million,  including
capital  lease  obligations  of $29 million,  short-term  lines of credit of $26
million  and a $14 million note payable.

         Each project  financing  and lease  obligation is structured so that it
will be fully paid out of cash flow provided by the facility or  facilities.  In
the event of a default  under a  financing  agreement  that we do not cure,  the
lenders or capital lease provider will generally have rights to the facility and
any related assets.  In the event of foreclosure  after a default,  we might not
retain any interest in the facility.  While we intend to utilize non-recourse or
capital lease financing when  appropriate,  market  conditions and other factors
may  prevent  similar  financing  for future  facilities.  We do not believe the
existence of project or capital lease  financing will  significantly  affect our
ability  to  continue  to borrow  funds in the  future in order to  finance  new
facilities.  However,  it is  possible  that  we may be  unable  to  obtain  the
financing   required  to  develop  our  electric  utility  facilities  on  terms
satisfactory to us.

We may have a low return on equity  following  implementation  of the Conversion
Plan.

     At September 30, 2000, the Cooperative's ratio of average equity to average
assets was 5%. Our equity position will be  significantly  increased as a result
of the Conversion  Plan and the issuance of common stock pursuant to an offering
that is anticipated to occur simultaneously with the Conversion.  On a pro forma
basis as of September 30, 2000,  assuming all of the shares  offered  hereby are
sold, our ratio of equity to assets would be  approximately  16%. Our ability to
deploy this new capital through investments in  interest-earning  assets will be
significantly  affected  by  industry  competition  for  such  investments.   We
currently anticipate that it will take time to prudently deploy such capital. As
a result,  our return on equity initially is expected to be below its historical
return on equity and may be below peer group  institutions after the Conversion.
Additionally, due to the implementation of stock-based benefit plans such as the
Stock Incentive Plan, our future compensation expense will be increased, thereby
adversely affecting our net income and return on equity.

Our return on  capital  will  decrease  and our  expenses  will  increase  after
implementation of the Conversion Plan.

         The proceeds we receive from the sale of our common stock will increase
our equity  substantially.  We expect our expenses to increase  because of costs
associated  with our  stock-based  benefit  plans  (see  "Management  - Employee
Benefit  Plans"),  and being a public  company.  Because of the increases in our
equity and  expense,  our return on capital  may  decrease  as  compared  to our
performance  in previous  years.  A lower return on capital could hurt our stock
price. See "Capitalization."

Effect of implementation of the Conversion Plan on the voting rights of members.

         Upon  completion  of the  Conversion  Plan,  the  Cooperative  will  be
liquidated  and we will be the surviving  entity.  Exclusive  voting rights with
respect to the Company will be vested in the holders of our common stock. Unless
they become  shareholders of the Company,  members of the  Cooperative  will not
have voting rights after the completion of the Conversion  Plan. See "Comparison
of Rights of Members to Rights of Shareholders."

If an active or orderly trading market does not develop,  you may not be able to
sell your shares promptly or at the desired price.

         Before the conversion is completed,  there will be no public market for
the common  stock and we cannot  control  whether  an active or orderly  trading
market will  develop or be  sustained.  We have applied to have our common stock
quoted  on the  Nasdaq  National  Market  when  the  Conversion  Plan  is  fully
implemented.  However, we cannot predict the price at which our shares of common
stock will trade on the Nasdaq National Market. We also cannot predict whether a
trading  market in our shares of common  stock will  develop or how active  that
market might become.

         If an active and orderly  trading market does not develop,  the trading
price of the shares of our common stock may fluctuate widely and the bid and ask
price of those shares might vary  significantly.  Factors such as  variations in
our financial  results or other  developments  affecting us also could cause the
market price of the shares of our common stock to  fluctuate  significantly.  In
addition,  if a number of  shareholders  attempt to sell their shares  following
full  implementation  of the  Conversion  Plan, our share price may go down. See
"Market and Dividend Information."

         In addition  to  implementation  of the  Conversion  Plan,  we are also
offering  shares of our  common  stock to  current  and  former  members  of the
Cooperative.  However,  we cannot be sure that this offering will be successful.
If the offering succeeds,  sales of a substantial number of shares of our common
stock in the public  market or the  perception  that  sales  might  occur  could
adversely  affect the market  price of the  shares of our common  stock.  If the
offering does not occur, there is no assurance that an active or orderly trading
market will develop for the shares of our common stock.

We may not be able to retain personnel who are key to our business.

         The success of our business is  dependent,  to a large  extent,  on our
ability to attract and retain key  employees,  in  particular  senior  officers.
Competition  for such  persons  is  intense.  With the  exception  of our senior
officers,  our employees are not subject to employment  contracts or non-compete
arrangements.

Possible dilutive effect of stock-based benefit plans.

         When  implemented,  the Stock  Incentive Plan will acquire a maximum of
500,000  shares of our common stock and the Employee  Stock  Purchase  Plan will
acquire a maximum of 150,000 shares, subject to annual increases,  of our common
stock,  either  through open market  purchases or the issuance of authorized but
unissued  shares of our common stock.  If the stock options and the stock awards
granted under the Stock Incentive Plan and the Employee Stock Purchase Plan were
funded with  authorized but unissued  shares,  the voting  interests of existing
shareholders at that time would be diluted at that time by 13.8%.

Anti-takeover  provisions  could discourage  takeover  attempts and decrease the
value of our shares.

     Our Articles of Incorporation provide that any shareholder, or affiliate of
a shareholder,  as defined,  holding in excess of 5% of our  outstanding  common
stock will have the  shareholder's  voting rights for the shares in excess of 5%
reduced to 1/100 per share.  The effect of this provision could be to discourage
third parties from trying to acquire us and potentially depress the price of our
common stock. See "Description of Capital Stock - Common Stock."

Electric utility industry restructuring could have a material impact on us.

         Texas has passed a law  restructuring  the  electric  utility  industry
beginning  January  1, 2002.  Many other  states  have  passed or are  currently
studying a number of proposals to deregulate  the electric  utility  industry in
their states.  The effect of this  restructuring may be to increase  competition
and reduce  profitability  for  electric  utilities.  While we believe  that the
effect of the  restructuring in Texas may provide us with some  advantages,  the
effect on us of  restructuring  in states other than Texas cannot be  predicted,
since we only operate in Texas at the present time.  However, if we subsequently
acquire  electric  distribution  businesses  outside  of  Texas,  the  effect of
restructuring  in the state where the business is located could have a material,
and possibly adverse, impact on us. See"Business - State Deregulation."

We are subject to complex government  regulation that could adversely affect our
operations.

         Irrespective  of  whether we  operate  as a  cooperative  or a business
corporation,  our  activities  will be subject to complex and stringent  energy,
environmental and other governmental laws and regulations.  The construction and
operation of electric utility facilities require numerous permits, approvals and
certificates from appropriate federal, state and local governmental agencies, as
well  as  compliance  with  environmental   protection   legislation  and  other
regulations.  While we believe that we have obtained the requisite approvals for
our existing  operations  and that our business is operated in  accordance  with
applicable  laws,  we remain  subject to a varied and  complex  body of laws and
regulations  that both  public  officials  and private  individuals  may seek to
enforce.  Existing  laws  and  regulations  may  be  revised  or  new  laws  and
regulations  may become  applicable to us that may have a negative effect on our
business  and results of  operations.  We may be unable to obtain all  necessary
licenses,  permits,  approvals  and  certificates  for  proposed  projects,  and
completed  facilities  may not comply  with all  applicable  permit  conditions,
statutes or regulations. In addition, regulatory compliance for the construction
of new  facilities  can be costly  and  time-consuming  process.  Intricate  and
changing  environmental  and  other  regulatory   requirements  may  necessitate
substantial  expenditures to obtain permits.  If a project is unable to function
as planned  due to  changing  requirements  or local  opposition,  it may create
expensive delays or significant loss of value in a project.

         Our operations in any format are potentially  subject to the provisions
of various energy laws and regulations,  including the Public Utility Regulatory
Policies Act of 1978, as amended  ("PURPA"),  the Public Utility Holding Company
Act of 1935,  as  amended  ("PUHCA"),  and  state  and  local  regulations.  See
"Business - Federal Regulation."



<PAGE>


                                    BUSINESS
Company History

         Following  completion of the Conversion  Plan, we will be the successor
in  interest  to the  Cooperative,  which  was  established  in 1939 to  provide
electric  service  to  rural  customers   throughout  West  Texas.  Through  our
predecessor,  we have operated as an electric utility over the past sixty years,
and have grown from a small West Texas provider to one now servicing over 34,000
meters in 31 counties in Texas.  In addition to the  businesses  that we own, we
manage and operate one municipal electric system in Texas. Our existing business
involves  purchasing  power from four separate  suppliers,  maintaining over 350
miles of transmission lines, and serving 25 substations.

         Over the years,  we have been  involved  in almost  every  facet of the
electric utility industry, including the transmission,  sale and distribution of
electricity.  Our current and primary focus,  however, is on the distribution of
electricity  to our  customers.  We have no  intention,  at the present time, of
getting into the power generation or transmission business, except to the extent
that we are  already  involved  in such  activities  or such  activities  may be
ancillary to any future acquisition that we may make.

         We are  currently  subject to  regulation  by the Texas Public  Utility
Commission  in the  category  of a  cooperative.  We  may  also  continue  to be
regulated in Texas as a cooperative  after the  Conversion  Plan is  implemented
(even though our ownership  structure will have changed).  See "Business - State
Deregulation."

Our Electric Utility Business

     We are an electric  distribution  company.  We purchase  electricity  under
long-term,   full   requirements   contracts  from  power   generators  such  as
Southwestern  Public Service Company,  Lower Colorado River Authority,  Electric
Clearinghouse,  Inc. and Texas New Mexico Power Company. We move the electricity
through our  distribution  system and deliver it to our  customers  at our cost,
charging for the delivery services as well as the other ancillary  services that
we provide to our customers.

         We currently provide electricity to our customers through approximately
24,000  meters in 17  counties  in the  Midland-Odessa  area of West  Texas.  In
addition,  we provide  electricity to our customers through over 6,000 meters in
and around Brady,  Texas,  and over 4,000 meters in Hunt and Collin  Counties of
North  Texas,  an area that is near the  Dallas-Fort  Worth  Metroplex.  We also
manage a municipal utility serving over 1,400 meters in and around Farmersville,
Texas.

         We believe that we must grow in order to survive in a fully deregulated
market place and,  accordingly,  we have entered into  agreements  with Citizens
Communications  Company (formerly,  Citizens Utilities Company),  to acquire its
electric  distribution  businesses in Arizona and Vermont. If these acquisitions
are completed,  these businesses  collectively are expected to cost us in excess
of $287 million.  These  acquisitions are currently on hold because  intervening
circumstances have made obtaining  financing and regulatory  approval uncertain.
In  addition,  we  have a  pending  consolidation  with  Lamar  County  Electric
Cooperative,  Inc.,  but this  consolidation  is being  delayed  because  of
litigation with Lamar's current power provider.

Our Non-Electric Utility Businesses

         Through  our  non-regulated  subsidiaries,  we have  invested  in other
businesses, including the real estate business, the oil and gas business and the
propane,  fuel  and  lubricant   distribution  business.  In  addition,  we  are
aggressively    pursuing    potential    investment    opportunities    in   the
telecommunications  business.  These  businesses  currently  are,  or  have  the
potential to become,  successful in their own right and, for the most part, they
are complementary to our electric distribution business. We believe that this is
particularly true for the telecommunications  business. See "Business - Business
Strategy."

     Our investments in the oil and gas exploration and production  business (in
which  we  are  no  longer  engaged)  have   ultimately   proven  to  have  been
unsuccessful,  with losses  exceeding 5.7 million due in large part to depressed
oil and gas prices in 1997 and 1998. Our  investments in mineral  interests,  on
the other hand,  have been successful to date.  These mineral  interests are not
significant when compared to our electric distribution  business,  but they have
provided  additional  cash flow to the  Company.  In January  2001,  our mineral
company  merged with a company  engaged in similar  business and we believe that
this merger will enhance our ability to acquire additional mineral interests.

         Our real  estate  investments  consist  primarily  of our  headquarters
building in Midland,  Texas,  as well as  easements  and  rights-of-way  for our
electric distribution and transmission facilities.  See "Business - Properties".
We also provided a loan to a company engaged in the propane,  fuel and lubricant
distribution  business  that gave us a 10% interest in that company with a right
to acquire an additional 10% interest under certain circumstances.  We have also
formed a telecommunications  subsidiary and we are aggressively pursuing several
potential investment opportunities in the telecommunications industry.

The Electric Market

     The  electric  utility  industry  is  a  $210  billion  per  year  industry
undergoing a time of severe  transition.  As the  deregulation  of this industry
continues  throughout  the United  States,  we believe  that  opportunities  for
efficient operators and customer service oriented companies will abound.

     Many electric utility  companies,  particularly  small  investor-owned  and
cooperative electric utility businesses,  will not have the size or expertise to
meet  the  demands  of a  newly  competitive  marketplace.  We  expect  that  as
competition  becomes more intense and operations become more  complicated,  more
and more small to medium sized  investor-owned and cooperative  electric utility
businesses  will  want to divest  their  electric  systems  for some of the same
reasons that our  membership  voted to convert  from a member owned  cooperative
association to a shareholder owned business corporation.

     In addition to the small to medium sized electric  utility  businesses that
may be looking to divest their  operations,  many of the larger  investor  owned
electric utilities have been cutting costs by closing service centers in smaller
communities and becoming more impersonal  with their  customers.  These electric
utilities are  concentrating  their efforts in the large urban  populations  and
some are looking to divest their holdings in rural and  less-populated  suburban
areas.

         We believe that we have the  experience to  consolidate  these small to
medium  sized  electric  distribution  businesses  and to  meet  the  management
challenges of successfully  operating these  geographically  diverse  businesses
once they have been acquired.

Business Strategy

         Our strategic  objective is to become a national electric  distribution
company  with  community-focused  local  operating  divisions  (profit  centers)
throughout  the United  States.  Our strategy for achieving this objective is to
expand  our  customer  base  by  acquiring   small  to  medium  sized   electric
distribution  businesses in areas that have the  potential  for growth.  We will
primarily  target  suburban and rural electric  utilities  businesses,  where we
believe we have an advantage because of our experience in managing and operating
geographically  separated  electric  distribution  businesses.   While  we  have
experience  in acquiring  other  cooperatives  and will  continue to try to make
acquisitions of this type in the future, we expect that our principal focus will
be other  investor-owned  distribution  businesses because they will give us the
best  opportunity  for the  growth  we  believe  will be  necessary  to  compete
effectively in a fully deregulated marketplace.

         Our strategy involves  acquiring  customers in various locations across
the United  States,  irrespective  of  whether  those  customers  may be for our
electric   distribution   business   or  in  other   businesses,   such  as  the
telecommunications business. Notwithstanding, our experience to date has been in
the electric  distribution business and it is our desire to maintain that as our
primary business.  Once deregulation comes to an area, however, we want to be in
a position to market other services to our customers.  For example,  we envision
being  able to  market  electric  distribution  services  to our  telephone  and
wireless service customers,  and visa versa. For this reason, we believe that an
aggressive campaign of mergers and acquisition by both our electric distribution
and our telecommunications businesses will help us to grow in customers and thus
put us in a position to compete effectively in a fully deregulated  marketplace.
In  addition,  we believe that this  strategy  will aid in our goal of achieving
both  weather-related and economic diversity in our customer base, both of which
are problems for any electric distribution business.

     One  aspect of our  business  strategy  is to take  advantage  of  national
legislation  created by the Public  Utility  Holding  Companies  Act of 1935, as
amended (PUHCA).  See, "Business - Federal  Regulation." PUHCA has the effect of
preventing  many of the  larger  electric  utilities  that  operate in a holding
company  format from going  across  state lines and buying  portions of electric
utilities that are not electrically  connected to them. PUHCA may be repealed in
the future,  but until that time we believe that we are one of the few companies
that can, due to the way that we are  structured,  take advantage of this window
of  opportunity.  We  are  not a  holding  company  (operating  instead  through
divisions of the same company  rather than through  separate  subsidiaries)  and
thus we are not subject to many of the  restrictions of PUHCA.  As a result,  we
believe  that we are  ideally  positioned  to  acquire  non-contiguous  electric
distribution  businesses  across  the  United  States.  If PUHCA  is  eventually
repealed,  we anticipate that our existing electric  distribution  businesses or
even the entire  Company  could  become  even more  valuable  to a  consolidator
seeking geographically diversified electric utility holdings.

     We believe that as the electric utility industry  continues to consolidate,
the  opportunity  to  acquire  other  investor-owned   distribution  businesses,
particularly  small  to  mid-size  investor-owned  utilities  in  less-populated
suburban  and rural areas,  will remain below the economic  threshold of many of
our competitors, yet still provide us with a significant opportunity to grow.

Competition

         We face strong competition in providing electric distribution services.
Many of our competitors, like TXU Electric in our West Texas operating area, are
much larger than we are and even after the Conversion Plan is implemented, they
will have  financial  resources  that are much  greater  than ours.  This strong
competition  could have a material adverse affect on our ability to generate the
revenues necessary to be profitable.

         Legislation  passed  in Texas in 1999  will  significantly  modify  the
industry and potentially introduce more competition into the Texas retail market
beginning  January 1, 2002. See "Business - Texas  Deregulation."  Our customers
may be able to purchase  electricity from others at prices that are less than we
may be able to  provide.  The  level  of  competition  is  affected  by  several
variables,  including price, the cost of energy, alternative energy sources, new
technologies and governmental regulations.

State Deregulation

         In  1999,  the  Texas  legislature   passed  and  the  governor  signed
legislation that provided for the restructuring of the electric utility industry
in the  State  of  Texas.  The  legislature  found  the  production  and sale of
electricity  is not a monopoly  warranting  regulation of rates,  operations and
services, and competitive electric markets require that, except for transmission
and distribution  services and for recovery of stranded costs, electric services
and their prices should be  determined by customer  choice and the normal forces
of competition.

         The purpose of customer choice is to create a competitive retail market
allowing each retail  customer to choose the customer's  provider of electricity
and encouraging full and fair competition to recover excess costs over market of
those assets and purchased  power  contracts.  Municipally  owned  utilities and
electric  cooperatives  are treated  differently  from other utilities under the
statute  providing  for  customer  choice.  The statute has  separate,  specific
provisions  applicable to investor owned electric utilities,  which are required
to have customer  choice in their service areas  beginning  January 1, 2002, and
municipally owned utilities and electric cooperatives,  which are able to choose
whether or not to opt into retail  competition.  These  provisions  individually
govern the transition to and establishment of a fully competitive electric power
industry for investor owned  utilities,  electric  cooperatives  and municipally
owned utilities.

         On or before  September 1, 2000,  each investor owned electric  utility
was required to separate  from its  regulated  utility  activities  its customer
energy  services  business  activities  that were  otherwise also already widely
available  in the  competitive  market.  Not later than  January  1,  2002,  the
investor owned electric utilities  operating in the state of Texas must separate
their business  activities from one another into a power generation  company,  a
retail electric provider,  and/or a transmission and distribution  utility. Each
investor  owned  electric  utility  was  required  to submit a plan  segregating
businesses,  which was subject to review by the Public Utility Commission. After
January  1,  2002,  a  transmission  and  distribution   company  may  not  sell
electricity or otherwise  participate in the market for  electricity  except for
the purpose of buying electricity to serve its own customers.

         The statute  phases in the  transition to a  restructured  market until
January 1, 2002.  An  investor  owned  electric  utility is  required to provide
retail electric service within its certificated  area and in accordance with the
electric utility's retail rate base rate tariffs in effect on September 1, 1999,
including its purchased power cost recovery factor.  Commencing January 1, 2002,
through  January 1, 2007, any  affiliated  retail  electric  provider shall make
available  to  residential  and small  commercial  customers  of its  affiliated
transmission  and  distribution  utility rates that, on a bundled basis, are six
percent  less  than the  affiliated  electric  utility's  corresponding  average
residential and small  commercial  rates that were in effect on January 1, 1999,
adjusted to reflect the fuel factor  determined as provided by the statute,  and
adjusted for any base rate reduction as stipulated to by an electric  utility in
a proceeding for which a final order had not been issued by January 1, 1999, the
so-called price to beat. Once customer choice is introduced, these utilities may
not  change  rates for  residential  and  small  commercial  customers  that are
different  from the price to beat until the earlier of 36 months or until 40% or
more of the electric  power  consumed  within the  affiliated  transmission  and
distribution  utility's  certificated  service area before the onset of customer
choice is committed to be served by nonaffiliated  retail electric providers.  A
similar restriction is set for rate changes for small commercial customers.

         The  effect  of these  regulations  is to  freeze  all  investor  owned
electric  utility rates that were in effect on September 1, 1999,  until January
1, 2002, and, upon  completion of the conversion,  to lower rates to residential
customers and small commercial customers by another six percent. If the price to
beat jeopardizes the financial  integrity of the retail electric  provider,  the
commission  is  required  to set a  price  that  shall  maintain  the  financial
integrity of the retail electric provider but in no event more than the level of
rates,  on a bundled  basis,  charged  by the  affiliated  electric  utility  on
September  1,  1999,  adjusted  for  fuel.  For the  year-end  March  31,  2000,
approximately  two-thirds  of  the  Cooperative's  revenues  were  derived  from
residential customers and small commercial customers.

         Electric  cooperatives  are not required to  participate in deregulated
markets.  Under the  separate  provision in the statute  pertaining  to electric
cooperatives,  the board of directors of the  cooperative  has the discretion to
decide  if and when the  electric  cooperative  will  provide  customer  choice.
Electric  cooperatives are not required to functionally unbundle their operating
and business  activities,  as investor owned utilities are required to do. If an
electric cooperative elects to participate in customer choice, after making that
election  all retail  customers  within  the  certificated  service  area of the
cooperative  shall have the right of customer  choice.  An electric  cooperative
that  does  not  elect to  participate  in a  deregulated  market,  however,  is
prohibited from selling electric energy at unregulated prices directly to retail
customers outside its certificated retail service area.

         The  definition of electric  cooperative  under the statute  includes a
provision that allows the Company to be treated like an electric cooperative and
therefore be able to elect whether to participate in retail competition, and, if
so,  whether  to  unbundle  its  operations.  Specifically,  the  definition  of
"electric  cooperative" includes "a successor to an electric cooperative created
before June 1, 1999, in accordance  with a conversion plan approved by a vote of
the members of the electric  cooperative,  regardless  of whether the  successor
later  purchases,  acquires,  merges with or  consolidates  with other  electric
cooperatives."  We believe that the Company is the only  investor  owned utility
that qualifies for treatment as an electric  cooperative  under this  provision.
Even as an investor owned utility, the Company has and will continue to have all
rights and privileges  associated with being an electric  cooperative  under the
statute  specifically  because  it  falls  within  the  definition  of  electric
cooperative established by the statute. Consequently, the Company will have more
options available to it than cooperatives and other investor owned utilities.

         If an electric utility  purchases,  acquires,  merges,  or consolidates
with or  acquires  50  percent  or more of the stock of an  electric  utility or
electric cooperative,  the successor utility may be subject to regulation by the
public  utility  commission.  Specifically,  the Public  Utility  Commission  is
required to regulate the successor  electric utility or electric  cooperative in
the same manner that the  commission  would regulate the entity that was subject
to  the  stricter  regulation  before  the  purchase,  acquisition,  merger,  or
consolidation.  Therefore,  if the Company is  purchased  or acquired by another
entity or merges with another  entity under  circumstances  where the Company is
not the survivor, the purchasing or acquiring entity or the surviving entity, as
the case may be,  will not be treated  like an  electric  cooperative  under the
statute.

     As a result of deregulation in Texas, the  Cooperative's board, and not the
Public Utility  Commission,  approves the rates that the Cooperative  charges to
its members.  After  implementation  of the Conversion Plan, the Company's board
will approve the rates that the Company charges to its customers.

         The effect on us of  deregulation  in states other than Texas cannot be
predicted,  since we only operate in Texas at the present time.  However,  if we
subsequently  acquire  electric  distribution  businesses  outside of Texas, the
effect of  deregulation  in the state where the business is located could have a
material, and possibly adverse, impact on us.

Federal Regulation

         Federal  legislation,  such as the public Utility Regulatory Policy Act
of 1978  ("PURPA") and, more  recently,  the National  Energy Policy Act of 1992
("Energy  Policy  Act")  and  Texas  legislation,  such  as the  public  Utility
Regulatory  Act  of  1995,  as  amended,   ("PURA")  have  significant   altered
competition in the electric utility industry.  Among other things, PURPA and the
Energy Policy Act encourage  wholesale  competition  among electric  utility and
non-utility  power  producers.  The Energy  Policy Act addresses a wide range of
energy issues and is intended to increase competition in electric generation and
broaden  access to  electric  transmission  systems.  At the state  level,  PURA
encourages greater wholesale  competition,  flexible retail pricing and requires
the Texas Public Utility  Commission  ("PUC") to report to the Texas legislature
on competition in electric markets.

         The Energy Policy Act empowers the Federal Energy Regulatory Commission
("FERC")  to  require  utilities  to  provide  transmission  facilities  for the
delivery of wholesale power from other power  producers to qualified  resellers,
such as  municipalities,  cooperatives  and other  utilities.  Our  transmission
facilities are subject to FERC regulation.

         In 1996,  FERC issued  Order No. 888 and Order No.  889.  Order No. 888
provides  for  comparable  transmission  service  between  utilities  and  their
transmission customers by requiring utilities to take transmission service under
their open access  tariffs for  wholesale  sales and  purchases and by requiring
utilities to rely on the same transmission  information that their  transmission
customers rely on to make wholesale purchases and sales. In addition,  Order No.
888 requires holding  companies to offer single system  transmission  rates. The
Registrant's transmission rates are under the exclusive jurisdiction of the FERC
while the transmission rates of most of the transmission  utilities in ERCOT the
exclusive jurisdiction of the PUC. The FERC Order No. 889 requiring transmitting
utilities to establish and operate an OASIS for the dissemination of information
regarding  available  transfer  capability  for  their  respective  transmission
systems.  The OASIS is an on-line  information  system  that  provides  the same
information  about  the  utility's   transmission  system  to  all  transmission
customers.  The Registrant utilizes and participates in the OASIS systems. Order
No. 889 also  created  standards of conduct  requiring  utilities to conduct any
wholesale power sales business  separately from their  transmission  operations.
The  standards  of conduct  are  designed  to ensure  that  utilities  and their
affiliates,  as seller of power, do not have preferential  access to information
about wholesale transmission prices and availability.

         The Public Utility Holding  Company Act of 1935, as amended  ("PUHCA"),
generally has been  construed to limit the  operations  of a registered  holding
company to a single  integrated  public  utility  system,  plus such  additional
businesses as are functionally related to such system. Among other things, PUHCA
requires  holding  companies to seek prior SEC approval  before  acquiring other
businesses or other utility assets.  Failure to structure future acquisitions by
the Company so as to avoid  becoming a holding  company under PUHCA could impede
or delay  our  efforts  to  achieve  our  strategic  and  operating  objectives.
Consequently,   we  continue  to  support  efforts  to  repeal  or  modify  this
legislation  notwithstanding  the fact that it currently  gives us a competitive
advantage. See "Business - Competition."

Properties

         Our  electric   distribution   business   consists  of  the  ownership,
management,  construction and maintenance of a distribution network in the areas
where  we  operate.  Our  distribution  network  receives  electricity  from the
transmission  grid  through  power   distribution   substation  and  distributes
electricity to end users through  approximately  91  distribution  feeders.  Our
distribution  networks consist of approximately  9,797 miles of primary overhead
primary conductors and 1,952 miles of underground  primary.  The majority of the
distribution system operates at 14.4kV.

     Our  transmission  lines  support our retail  customers  to whom we provide
electric service through the distribution  systems.  Our principal  transmission
line is a 138kV  line that is 302 miles in  length.  This  transmission  line is
located  in West  Texas and  serves  customers  in the  Midland,  Big Spring and
Colorado  City  areas.  A 69 kV line  that is  approximately  18 miles in length
serves McCulloch County.

         We also own a 50,000  square foot office  building  located at 500 West
Wall Street, Midland, Texas, that is used as our general corporate headquarters.
We occupy  approximately  25% of the  building  and the  remainder  is leased to
commercial tenants. As of September 30, 2000, the net book value of the building
and related property was $1,392,000.

Employees

     As of September 30, 2000, the Company employed 92 full-time and 9 part-time
employees, none of who were subject to any collective bargaining agreements. The
Company also has 20 individuals  that work on a regular  contract  basis.  As of
September 30, 2000, the Company had no employees.

Legal Proceedings

         The Cooperative is involved in various  litigation  matters (which,  as
successor to the Cooperative,  we will inherit),  but none of this litigation is
expected to have a material impact on the financial condition of the Cooperative
or the Company.
<PAGE>

                                 CONVERSION PLAN

General Description

         The Board of Directors of the Cooperative has unanimously approved full
implementation  of the  Conversion  Plan that was  adopted by the members of the
Cooperative at a special  meeting held on October 20, 1998. The Conversion  Plan
was approved by 99% of members who voted at the meeting or by proxy.

         The Conversion  Plan granted large  discretion  and  flexibility to the
Cooperative's  Board,  including the ability to complete the Conversion  Plan at
anytime within a period of ten years from its initial  adoption.  Implementation
of the Conversion Plan contemplates  transferring all the Cooperative's  assets,
subject to all of the liabilities of the Cooperative, to the Company in exchange
for  shares of the  common  stock of the  Company.  The Plan then  calls for the
Cooperative  to  be  liquidated  and  the  shares  of  our  common  stock  to be
distributed  to  Eligible  Interest  Owners.  Under the  Conversion  Plan,  each
Eligible  Interest  Owner will receive 10 shares of our common stock in relation
to its membership  interest in the Cooperative and each Eligible  Interest Owner
with an equity account on the books of the Cooperative  will receive on share of
our common stock for each $10.00 in its equity  account.  No  fractional  shares
will be issued and any person who would have been entitled to a fractional share
will receive cash instead.  The election  form sent to you with this  prospectus
indicates, among other things, the amount in your equity account on the books of
the  Cooperative  (provided  you have an equity  account)  and the number of the
shares you are entitled to under the Conversion Plan.

         Although the  Conversion  Plan permits the Board of the  Cooperative to
choose other  options in lieu of full  implementation  of the  Conversion  Plan,
including   unwinding  the  transaction  or  transferring   the  assets  of  the
Cooperative  to the Company and then  leasing  them back from the  Company,  the
Board has elected to proceed with full implementation of the Conversion Plan.

Background of the Conversion Plan

         As early as 1993, the Cooperative's Board of Directors,  began studying
the  possibility  of converting  the  Cooperative  from a member owned  electric
cooperative  association to a shareholder owned business  corporation as a means
of  enhancing  the value of the  investments  of the  Cooperative's  members and
former  members  with  equity  accounts on the books of the  Cooperative  and to
increase the  Cooperative's  competitive  position in the electric  distribution
business.  Among the things considered by the Cooperative's  Board were industry
trends, rapid changes in technology,  and changes in the regulatory  environment
affecting  the  electric   utility   industry   that  the  Board   believes  may
significantly increase competition in the markets that the Cooperative currently
serves.  The Board believes that the Cooperative must retain existing  customers
and  increase  the  markets  served  and  services  offered  in order to  remain
competitive  in light of such  technology  changes,  increased  competition  and
changes in the regulatory  environment.  After considering various alternatives,
the Board unanimously approved full implementation of the Conversion Plan.

 Reasons for the Conversion

         The  Cooperative's  Board  believes that the  converting  from a member
owned cooperative  association to a shareholder owned business corporation is in
the best  interests  of the  Cooperative,  its  current  members  and its former
members with equity accounts on the books of the Cooperative.  As a cooperative,
few  options for  raising  capital  have been  available.  For many  years,  the
Cooperative's  only  material  source of  equity  capital  has been the  capital
provided by its members  through a mechanism  that is the equivalent of retained
earnings. The Board believes that this lack of access to financial markets could
place us at a significant competitive disadvantage in the future. Implementation
of the Conversion  Plan will provide us with access to public capital markets to
finance our growth and to fund currently anticipated projects. In addition,  the
Board believes that being a shareholder owned business  corporation will give us
greater   flexibility  and  increased   options  in  connection  with  potential
acquisitions,  partnerships and alliances.  The Board also believes that being a
shareholder  owned  business  will  assist  us  in  becoming  a  more  effective
competitor in our markets.

         With the  deregulation of the electric utility  industry,  in Texas and
elsewhere,  the Cooperative's Board believes that we must obtain the flexibility
to pursue  investment  opportunities.  Equity and debt  capital must be invested
profitably to pursue these  activities.  Yet the Texas Electric  Cooperative Act
requires  that  the  Cooperative  operate  without  a  profit  to  its  members.
Furthermore,  that Act  requires  that the  return of  revenues  to  members  be
restricted to cash, an abatement of current  charges for  electricity  or in any
other manner determined by the Board, or in a general rate reduction to members.
The Board believes that these restrictions  reduce larger economic benefits that
may be  available  to  members  through  stock  ownership,  as well as limit the
Cooperative's ability to compete.

         The Board of Directors  also believes that full  implementation  of the
Conversion  Plan will provide  Eligible  Interest  Owners with an opportunity to
have an interest in a more flexible business organization and could provide them
an opportunity to realize the value of their investments in the Cooperative.

         In the course of reaching its decision to recommend the Conversion Plan
to the  Cooperatives'  members,  the Board  consulted  with  legal  counsel  and
financial  advisers  to the  Cooperative,  as  well as  with  management  of the
Cooperative.  Without  assigning  any  relative or specific  weights,  the Board
considered numerous factors, including but not limited to the following:

o    the changing nature of the electric industry generally;

o    the need for the Cooperative to finance growth;

o    the desirability of the Cooperative having access to public capital markets
     to potentially  provide additional  resources to promote growth and support
     operating needs;

o    the changing regulatory environment surrounding the electric industry;

o    the desirability of providing  Eligible  Interest Owners an opportunity for
     liquidity  (as well as an exit  strategy)  and the ability to recognize the
     value of their investments in the Cooperative in the future;

o    historical and current financial and economic conditions;

o    historical market prices,  reported trading volumes and dividend  histories
     of publicly traded companies in the Cooperative's industry; and

o    limitations  currently  placed on  members  with  respect  to their  equity
     interests in the Cooperative by the  Cooperative Act and the  Cooperative's
     articles of incorporation and bylaws.

         The  only  potential  material  disadvantage  of  the  Conversion  Plan
identified by the Board was the loss of the Cooperative's tax-exempt status. The
Cooperative  is exempt  from  federal  income  taxation  by  virtue  of  Section
501(c)(12) of the Internal Revenue Code, which makes the exemption  available to
irrigation cooperatives,  rural electric cooperatives and telephone cooperatives
that do not  receive  more than 15 percent  of their  revenues  from  non-member
sources. The Cooperative was able to meet this test for 1999 and prior years and
should meet it for 2000. The Board believes that  diversification and broadening
of goods and services  sold are essential to the ability of the  Cooperative  to
respond to competitive  challenges and  opportunities.  Diversification  and new
revenue  sources  would likely  include  substantial  revenues  from  non-member
sources. The Board has, therefore, discounted the loss of tax-exempt status as a
potential  disadvantage because the changes in the Cooperative's revenue sources
would likely cause the  Cooperative to lose its tax-exempt  status under Section
501(c)(12)  of the  Internal  Revenue  Code in the near  future,  regardless  of
whether or not it retains its cooperative status. As a nonexempt Cooperative, it
would be entitled to a deduction for member-sourced income allocated to members.
Therefore, a nonexempt cooperative would pay tax on non-member-sourced income at
regular corporate income tax rates. As a regular business corporation,  it would
pay tax on all of its income at  regular  corporate  income  tax  rates.  As the
Cooperative's  revenues  from  non-member  sources  increase  and the  goods and
services  offered by the Cooperative  expand into various  non-electric  utility
related  goods and  services,  the Board  believes the amount of member  sourced
income  will  decrease  relative  to total  income  and that any tax  benefit of
remaining  a  nonexempt   cooperative   would  be  outweighed  by  increases  in
administrative  costs and burdens and the  increased  flexibility  in  financing
sources. The Cooperative's Board believes,  therefore,  that the continued shift
in the  Cooperative's  revenue  sources  would  further  reduce any  benefits of
remaining a  cooperative.  The Board was unable to identify any other  potential
material disadvantages of the Conversion Plan.

         As of the date of this prospectus, the directors and executive officers
of the Cooperative, together with their respective affiliates and associates, as
a group, constituted less than one percent of the total number of members of the
Cooperative.  These persons would be entitled to receive the same  consideration
for their membership  interests and equity account balances as any other current
member  of the  Cooperative  at the  effective  time  of  implementation  of the
Conversion Plan.  Immediately  following  implementation of the Conversion Plan,
the former  directors  and  executive  officers  of the  Cooperative,  and their
respective affiliates and associates as a group, will beneficially own less than
one percent of the shares of our common stock to be issued under the  Conversion
Plan. See "Ownership of Common Stock."

         The  Cooperative  is organized and operated as a cooperative  under the
Texas  Electric  Cooperative  Act,  as  amended.  When  the  Conversion  Plan is
completed, we will operate as a shareholder owned business corporation under the
Texas Business Corporation Act, as amended,  rather than as a cooperative.  As a
shareholder  owned  business  corporation,   the  nature  of  the  shareholders'
interests in the Company will differ significantly from the interests of members
in  the  Cooperative.  See  "Comparison  of  Rights  of  Members  to  Rights  of
Shareholders."

Consideration to be received in the Conversion.

     The  Conversion  Plan provides that each Eligible  Interest  Owner who is a
current member of the Cooperative will receive 10 validly issued, fully paid and
nonassessable shares of our common stock and each Eligible Interest Owner who is
a current member or former member of the  Cooperative  with an equity account on
the  books  of the  Cooperative  immediately  prior  to the  effective  time  of
implementation  of the Conversion Plan,  receive one validly issued,  fully paid
and  nonassessable  share of our  common  stock for each  $10.00  in the  equity
account,  all  subject to payment in cash for  fractional  shares.  The  current
members of the Cooperative who elected reductions on their electric bills or who
elected to participate in a Dutch Auction saw their equity accounts increased by
$100 to reflect the amount they were being paid for their membership interests.

     We will not issue fractional  shares of our common stock in connection with
the conversion.  Eligible  Interest Owners who have equity accounts on the books
of the  Cooperative and who would otherwise be entitled to receive a fraction of
a share of our common stock in connection with  implementation of the Conversion
Plan will  receive  instead an amount of cash  determined  by  multiplying  that
fraction by $10.00.

         The  Conversion  Plan also  provides,  as an  alternative  to receiving
shares of our common  stock,  that each current  member of the  Cooperative  may
choose,  in lieu of receiving shares of our common stock and in exchange for its
interests in the Cooperative,  to have its electric bills reduced equally over a
period of 24 months in an amount  equal to the amount in his  equity  account on
the  books  of  the  Cooperative  divided  by  24.  As of  September  30,  2000,
approximately  15% of the members of the  Cooperative had chosen this option and
$3,123,000 of interests in the Cooperative  had already been eliminated  through
the reduction of electric bills.

     In addition,  the Conversion  Plan provides,  as an another  alternative to
receiving shares of our common stock or, if applicable, receiving a reduction on
electric bills, that each current and former member who has an equity account on
the books of the Cooperative may choose,  in lieu of receiving  shares of common
stock and in exchange for its  interests in the  Cooperative,  to receive a lump
sum cash payment  determined by a "Dutch  Auction"  process similar to the Dutch
Auctions conducted by the Cooperative in the past (i.e., a predetermined  amount
of cash is set aside by the Cooperative and used to pay those current and former
members offering the greatest discounts on the dollar amounts of their interests
on the  books  of the  Cooperative  until  all of the cash  set  aside  has been
utilized in this manner). As of September 30, 2000,  approximately $2,279,000 of
interests in the Cooperative had already been eliminated for $1,441,000  through
the Dutch Auction option.

           If the  Cooperative  does not have  current  addresses  for  Eligible
Interest  Owners who are former  members of the  Cooperative  and, who also have
equity  accounts,  the balance in those equity accounts will be allocated into a
Cooperative Equity Suspense Account immediately prior to the Conversion. We will
attempt to locate those Eligible  Interest Owners following  applicable laws and
regulations,  and if we are  unsuccessful,  amounts  in the  Cooperative  Equity
Suspense  Account  would be forfeited  and  reallocated  as  additional  paid-in
capital.

Purchase of the Stock Issued Pursuant to the Conversion Plan.

         As to the shares of our common stock  distributed to Eligible  Interest
Holders under the  Conversion  Plan and that are held by those persons until the
first  anniversary of the distribution of those shares,  we will purchase all of
those shares  offered to us at $10.00 per share during the period  commencing on
the first  anniversary  of the  distribution  of the  shares  and ending 60 days
thereafter. This purchase obligation does not extend to any shares of our common
stock issued pursuant to the Conversion Plan that are beneficially  owned by any
person  other  than the  member  or former  member to whom they were  originally
issued.  In  addition,  the  purchase  obligation  does not extend to any shares
offered under this  prospectus  that are not part of the shares issued under the
Conversion Plan.

Dissenters' Rights

         Neither the current nor former members of the Cooperative were entitled
to  dissenters'  rights under the Texas Electric  Cooperative  Act in connection
with the Conversion Plan.


<PAGE>
            COMPARISON OF RIGHTS OF MEMBERS TO RIGHTS OF SHAREHOLDERS


         The following  discussion  describes  certain  significant  differences
between the rights of member of a Texas electric  cooperative as compared to the
rights of shareholders of a Texas business corporation.

Members Versus Shareholders

         A  Texas  electric   cooperative   has  members,   whereas  a  business
corporation  has  shareholders.  A member of a Texas electric  cooperative has a
membership  certificate or membership  right and the membership  interest is not
transferable.   Such  membership   right  ends  when  the  member  resigns  from
membership,  is expelled from  membership or dies. A member of a Texas  electric
cooperative has only one  membership,  no matter how many meters the member has,
and is entitled to only one vote on matters on which  members must vote. A Texas
electric  cooperative is not permitted to issue voting capital stock (as opposed
to membership interests).

         The  Texas  Electric  Cooperative  Act  provides  that  each  member is
entitled  to one vote on all  matters  submitted  for member  action.  The Texas
Electric  Cooperative Act and the  Cooperative's  Articles of Incorporation  and
Bylaws require its members to purchase electric services from the Cooperative as
a condition of membership.

         A Texas  business  corporation  must  have at least one class of voting
stock.  However,  it may issue shares of stock divided into different classes or
series.  In general,  a holder of shares of voting stock is entitled to one vote
for each  share of voting  stock  that the holder  owns.  This is  significantly
different  from the law  applicable to Texas electric  cooperatives,  which,  as
discussed above, provides that each member may only have one vote, no matter how
many meters or how much equity the member might have. The general rule for Texas
electric  cooperatives  is one vote per member,  whereas the general  rule for a
Texas business corporation is one vote per share.

         An equity  account of a Texas  electric  cooperative  is the cumulative
balance of an  individual  member's  annual  allocated  portion  of margin  (the
equivalent  of net  income).  There is no  return  on the  balance  of an equity
account  and  although  it  may  be  periodically  returned  to  members  at the
cooperative's discretion, there is no requirement that it ever be distributed to
the member  except on  dissolution  of the  cooperative  to the extend funds are
available.

Transferability

         A  member  of  a  Texas  electric  cooperative  may  not  transfer  its
membership interest.  This arrangement is significantly  different from the laws
applicable to Texas business  corporations,  which generally provide that shares
of stock  in a  business  corporation  may be  freely  transferred,  unless  the
transferor has agreed to a limitation on this right or is required by applicable
laws not to transfer the stock or to transfer it only in certain circumstances.

         The  Cooperative's  Bylaws provide that equity  accounts of members can
only be assigned pursuant to written  instructions from the assignor and only to
successors in interest or successors in occupancy.

Quorum Requirements

         The Texas Electric  Cooperative Act provides that a quorum at a meeting
of members is a majority of the members present in person or by proxy unless the
Articles  of  Incorporation  provide  otherwise.  A quorum  for a meeting of the
members of the Cooperative, in accordance with its Articles of Incorporation, is
20% of the  members  present  in  person or by proxy.  The  quorum  requirements
applicable to Texas business corporations are somewhat different.  In general, a
quorum of  shareholders  in a Texas  business  corporation  is present  when the
holders of a majority of the shares  entitled to vote at the meeting are present
in person or by proxy,  although the corporation's  articles of incorporation or
bylaws  may  specify  a  different  percentage  (so long as it is  greater  than
one-third of the shares entitled to vote). Texas corporate laws do not specify a
maximum  percentage of shares or number of  shareholders  that may  constitute a
quorum.

Ability to Call Special Meetings

         Special meetings of the members of a Texas electric  cooperative may be
called  by the  president,  by the  board of  directors,  by a  majority  of the
directors,  by the members by a petition  signed by at least 10% of the members,
or by an officer or other person as provided by the articles of incorporation or
bylaws. Additionally, the Cooperative's Bylaws provide that special meetings may
be called by the Chairman of the Board or by a petition  signed by not less than
one-third of the total  membership.  Special  meetings of the  shareholders of a
Texas  business  corporation  may be  called  by the  president,  the  board  of
directors,  the  holders of not less than 10% of the shares  entitled to vote at
the meeting or any  additional  persons that are  authorized  in the articles of
incorporation to call special meetings.

Member or Shareholder Action Without a Meeting

         The Texas Electric  Cooperative  Act does not provide for member action
without a meeting.  Shareholders  of a Texas business  corporation may only take
action without a meeting upon unanimous written consent.

Dividends and Distributions

         A business  corporation  is not required to pay  dividends on shares of
its capital stock. Instead, except to the extent restricted in the corporation's
articles of  incorporation or by covenants in agreements with lenders or others,
dividends and distributions are within the discretion of the corporation's board
of directors, provided that the corporation is solvent at the time of paying the
dividend  and  that  paying  the  dividend  would  not  render  the  corporation
insolvent.  In general,  dividends and distributions may be paid only out of the
corporation's unreserved and unrestricted earned surplus.

         Texas law regarding electric cooperatives is much different.  The Texas
Electric  Cooperative Act requires that revenues be devoted first to the payment
of  operating  and  maintenance  expenses  and the  principal  and  interest  on
outstanding  obligations;  and to the  reserves  prescribed  by  the  board  for
improvement, new construction,  depreciation,  and contingencies.  To the extent
not required for these  purposes,  a cooperative may return revenues in cash, by
abatement of current charges for electricity or in another manner  prescribed by
the  board.  A  cooperative  may also  return  revenues  through a general  rate
reduction to members. Revenues returned to members must be done in proportion to
the amount of business done with each member during the applicable period.

         The  Texas  Electric  Cooperative  Act,  as well  as the  Cooperative's
Bylaws, prohibit the payment of interest or dividends on any equity furnished by
members. The Cooperative's Bylaws, however,  provide that all amounts of revenue
in excess of  operating  costs and  expenses  properly  chargeable  against  the
furnishing of electric energy are received with the  understanding  that members
furnish such amounts as equity. The Cooperative's  Bylaws provide that the board
of  directors  may retire  these  accounts in full or in part.  We plan to issue
stock pursuant to the Conversion Plan to Eligible  Interest Owners to retire the
equity  accounts that have not already been retired through one of the two other
options  available  pursuant to the  Conversion  Plan.  See  "Conversion  Plan -
Consideration to be received in the Conversion."



<PAGE>


Amendment of Governing Instruments

         A Texas electric cooperative may amend its articles of incorporation or
its  bylaws by a  majority  vote of the  members  voting at a meeting at which a
quorum is present  (provided that the number of members  actually  voting on the
amendment is  sufficient to  constitute a quorum).  However,  at least 5% of the
cooperative's members must attend the meeting in person or by proxy in order for
any valid action to be taken.

         With certain exceptions,  an amendment to the articles of incorporation
of a Texas  business  corporation  must first be adopted by a resolution  of its
board of  directors.  The  amendment  must then be adopted by the  corporation's
shareholders.  The amendment is adopted upon receiving the  affirmative  vote of
two-thirds  of the shares  entitled  to vote  thereon,  unless the  articles  of
incorporation specify a different  percentage,  but not less than a majority. If
any  class  of  shares  is  entitled  to vote as a class on the  amendment,  the
amendment is must also obtain the  percentage,  if the class is entitled to vote
as a class on the amendment,  required in the instruments establishing the class
with each class entitled to vote as a class. As described  above,  the Company's
Articles of  Incorporation  require a  two-thirds  vote to amend the Articles of
Incorporation.  Presently, the Company's Articles of Incorporation do not permit
the issuance of an additional  class of stock  without  amending the Articles of
Incorporation.

         A Texas business corporation's bylaws may be amended or repealed by the
board of directors,  unless the corporation's  articles of incorporation reserve
that power to the shareholders of the corporation.  The Company's Bylaws provide
that they may be altered,  amended or repealed at any regular or special meeting
of the board of directors by not less than a two-thirds vote.

Qualifications and Number of Directors

         A director  of a Texas  business  corporation  is not  required to be a
shareholder,   unless  the  corporation's   articles  of  incorporation  require
otherwise. A director of a Texas electric cooperative, however, must be a member
of the cooperative.  A cooperative's  board of directors may not consist of less
than three  directors.  There  generally are no minimum  limits on the number of
directors of a Texas business corporation, except as the corporation may provide
in its  articles of  incorporation  or unless the  corporation  has a classified
board of directors (in which case there must be at least nine directors).

Issuance of Stock in Series

         A Texas  electric  cooperative  cannot  issue  capital  stock.  A Texas
business  corporation  must  issue  one  class of  capital  stock  and may issue
different classes of stock.  However, a business  corporation has the additional
ability to divide any preferred or special class of stock into different series,
with different designations,  preferences, limitations and relative rights among
the various series.

Mergers And Other Major Transactions

         There  is no  provision  in the  Texas  Electric  Cooperative  Act that
provides  for a  true  merger  between  electric  cooperatives.  Texas  electric
cooperatives   may   consolidate   with  other  Texas   electric   cooperatives.
Consolidation of two electric cooperatives requires the approval of the majority
of the number present in person or by proxy.

         The  provisions of the Texas  Business  Corporation  Act  applicable to
mergers involving business  corporations are much more complex. In general,  the
principal  terms of a merger must first be approved by the board of directors of
each  corporation  that is a party to the merger.  Then the shareholders of each
corporation must approve the merger by the affirmative vote of two-thirds of the
shares  entitled to vote thereon,  unless the articles of  incorporation  or the
Texas Business  Corporation Act require a different  percentage  which cannot be
less than a majority  of the shares  entitled  to vote  thereon.  The  Company's
Articles of  Incorporation  do not change the vote required to approve a merger.
Where any class of shares is entitled to vote as a class on the merger, then the
merger is approved by that  corporation only upon receiving the affirmative vote
of the holders of a two-third of the shares of each class  entitled to vote as a
class and of the total  number of shares  entitled to vote on the merger  unless
the instrument  establishing the class specifies a different voting requirement.
The Company's  Articles of  Incorporation do not establish a series of preferred
stock.  The Company's  Articles of  Incorporation  would, in certain  instances,
reduce  the vote of certain  owners of common  stock to 1/100 of that they would
otherwise receive. See "Description of Capital Stock - Common Stock."

Dissenters' Rights

         Shareholders of a Texas business  corporation have the right to dissent
from,  and to  receive  payment  for  their  shares  in the  event  of,  certain
transactions to which the corporation is a party,  including  mergers,  sales of
all or substantially all of the corporation's assets outside the ordinary course
of  business  and  certain   amendments   to  the   corporation's   articles  of
incorporation that adversely affect the rights of the shareholders'  shares. The
right to dissent does not apply to the shareholders of a corporation surviving a
merger if the vote of the  shareholders  of the  surviving  corporation  was not
required  to approve the merger.  Members of electric  cooperatives  do not have
rights to dissent from any action under Texas law.

Indemnification and Limitation of Liability

         The  provisions  of the Texas  Business  Corporation  Act  relating  to
indemnification  and the law relating to an electric  cooperative are identical.
The Articles of Incorporation of the Cooperative provide the following:

         Directors of the Cooperative  shall not be liable to the Cooperative or
its members  for  monetary  damages  for an act or  omission  in the  Director's
capacity as a director  except that this Article does not eliminate or limit the
liability of a Director for:

(1)      a breach of a director's duty of loyalty to the Cooperative or its
         shareholders or members;

(2)      an act or omission not in good faith or that involves intentional
         misconduct or a knowing violation of the law:

(3)      a transaction  from which a director  received an improper  benefit,
         whether or not the benefit resulted from an action taken
                  with the scope of the Director's office;

(4)      an act or omission for which the liability or a Director is expressly
         provided for by statute; or

(5)      an act related to an unlawfulstock repurchase or payment of a dividend.

         The Articles of Incorporation of the Company provide the following:

         Directors  of the  Company  shall not be liable to the  Company  or its
shareholders  for  monetary  damages for an act or  omission  in the  director's
capacity as a director  except that this Article does not eliminate or limit the
liability of a director to the extent the director is found liable for:

(a)  a  breach  of a  director's  duty  of  loyalty  to the  Corporation  or its
     shareholders;

(b)  an act or omission not in good faith that  constitutes  a breach of duty of
     the  director  to  the  corporation  or an act or  omission  that  involves
     intentional misconduct or a knowing violation of the law;

(c)  a transaction from which a director received an improper  benefit,  whether
     or not the  benefit  resulted  from an action  taken  with the scope of the
     Director's office;

(d)  an act or  omission  for which the  liability  or a Director  is  expressly
     provided for by statute.

         It is intended that the Company would enter into an Indemnity Agreement
with each of its directors and executive officers effective upon  implementation
of the Conversion Plan, which may provide rights  additional to those that would
be provided by the Texas Business Corporation Act.

         Insofar as indemnification for liabilities arising under the Securities
Act may be  permitted to  directors,  officers  and  controlling  persons of the
Cooperative and the Company pursuant to the foregoing provisions,  or otherwise,
the  Cooperative  and the Company  have been  advised that in the opinion of the
Securities and Exchange Commission such indemnification is against public policy
as expressed in the Securities Act and is, therefore, unenforceable.


                         FEDERAL INCOME TAX CONSEQUENCES

         The  following  is a summary of the  federal  income  tax  consequences
resulting  from the  Conversion  Plan.  We have not  requested a private  letter
ruling  from  the  Internal  Revenue  Service  as  to  the  federal  income  tax
consequences  of the Conversion  Plan and, thus,  there can be no assurance that
the  transaction  would  constitute a tax-free  exchange for federal  income tax
purposes.

         We believe that the Conversion Plan would  constitute a  reorganization
within the meaning of Section 368(a)(1)(E) of the Code. We also believe that:

(i)               no gain or loss would be  recognized by the  Cooperative  upon
                  consummation  of the  Conversion  Plan  and the  Cooperative's
                  basis in its assets,  holding  period for its  assets,  annual
                  accounting period and accounting methods would not be affected
                  by the Conversion Plan;

(ii)              the exchange of equity accounts for common stock issuable upon
                  consummation  of  the  Conversion  Plan  would   constitute  a
                  reorganization  within the meaning of Section  368(a)(1)(E) of
                  the Code.  No gain or loss would be  recognized by the Company
                  upon the exchange,  no gain or loss would be recognized by the
                  members  upon  the  exchange  (except  to the  extent  of cash
                  received  in lieu of  fractional  shares),  the  basis  of the
                  common stock  issuable to the members would be the same as the
                  basis  of   member'   applicable   equity   account   balances
                  surrendered in the Conversion Plan;

(iii)             the exchange of membership interests for common stock issuable
                  in the Conversion Plan would constitute a reorganization  with
                  the meaning of Section  368(a)(1)(E)  of the Code.  No gain or
                  loss would be  recognized  by the Company upon the  Conversion
                  Plan,  no gain or loss would be recognized by the members upon
                  consummation  of the Conversion  Plan (except to the extent of
                  cash received in lieu of fractional shares),  and the basis of
                  the common stock  issuable to the members would be the same as
                  the basis of members membership interest.

         Our conclusion is based on a review of previously issued private letter
rulings  by  the  Internal   Revenue   Service  and  court  opinions   involving
transactions  with  similar  but  not  identical  characteristics.  Because  the
Internal Revenue Service has not previously ruled on a transaction involving the
conversion  of a  Section  501(c)(12)  cooperative,  there  is a lack of  direct
precedent  for the stated tax  treatment.  We believe,  however,  that  existing
precedent involving transactions with similar but not identical  characteristics
would, if followed,  cause the Conversion Plan to be treated as and constitute a
tax-free  exchange.  We have no  reason to  believe  that the  Internal  Revenue
Service would not follow this precedent.

     EACH  CURRENT  AND  FORMER  MEMBER  OF THE  COOPERATIVE  SHOULD  CONSULT  A
PROFESSIONAL TAX ADVISER ON THE FEDERAL, STATE AND LOCAL TAX CONSEQUENCES OF THE
CONVERSION PLAN TO SUCH PERSON OR ENTITY.


                              ACCOUNTING TREATMENT

     The Conversion  Plan will be accounted for as a capital  restructuring  for
accounting purposes.  Upon full implementation of the Conversion Plan, the value
of the  Cooperative's  assets and liabilities would be unchanged in the hands of
the  Company and no gain or loss would be recorded by the Company as a result of
implementation of the Conversion Plan.



                                RESCISSION OFFER

         For  those  current  members  of  the   Cooperative  who  elected,   by
affirmative  action  or by  inaction,  to  receive  shares of our  common  stock
pursuant to the Conversion  Plan, we are offering you the opportunity to rescind
that  election  and  to  instead  receive  payment  for  your  interests  in the
Cooperative by receiving:

1.   A reduction of your electric bills equally over a period of 24 months in an
     amount equal to $100 plus the amount, if any, in your equity account on the
     books of the Cooperative  (after inclusion of an additional amount for your
     membership interest) divided by 24; or

2.   A lump sum cash payment in an amount to be determined by your participation
     in a Dutch Auction to be conducted by the Cooperative  similar to the Dutch
     Auctions  previously  conducted by the  Cooperative in connection  with the
     Conversion Plan. See "The Conversion Plan - Consideration to be received in
     the Conversion."

         For those former members of the  Cooperative who have an equity account
on the books of the  Cooperative  and who elected,  by affirmative  action or by
inaction, to receive shares of our common stock pursuant to the Conversion Plan,
we are offering  you the  opportunity  to rescind  that  election and to instead
receive  payment in full for your  interests in the  Cooperative  by receiving a
lump sum cash payment in an amount to be determined by your  participation  in a
Dutch Auction to be conducted by the Cooperative.

         An election form is being  furnished to you with this  prospectus.  The
election form will set forth,  among other things,  the number of shares you are
entitled to receive as a result of  implementation  of the Conversion  Plan, the
amount in your equity  account on the books of the  Cooperation  and a place for
you to indicate whether or not you wish to accept our rescission offer. You will
have a period of 60 days from the date of the  prospectus to return the election
form. If we have not received your election form by the close of business on the
60th day  following  the date of this  prospectus,  you will be  deemed  to have
rejected our rescission  offer and we will cause your shares of our common stock
to be issued to you.


<PAGE>
                                 CAPITALIZATION


         The  following  table  sets  forth  the  actual  capitalization  of the
Cooperative  at September  30,  2000,  and the pro forma  capitalization  of the
Company as of  September  30,  2000,  including  the  effects  of the  following
transactions:

(1)  Conversion  of  the  Cooperative  from  a  member  owned  cooperative  to a
     shareholder owned business corporation and the issuance of 1,575,000 shares
     of the Company's  Common Stock at a tangible book value of $7.00 per share,
     net of $817,000 of stock conversion cost incurred by the Cooperative.

(2)  Sale by the  Company of  3,150,000  shares of our  common  stock at a sales
     price of $10.00 per share,  net of the  underwriters  commissions  of three
     percent  (3%) and  estimated  offering  expenses of $945,000  and  $500,000
     respectively.

     This table  should be read in  conjunction  with the  financial  statements
including notes thereto, included on pages F-1 to F-21.
<TABLE>
<CAPTION>

                                                                       September  30,  2000
                                                                           (Unaudited)
                                                                      (Amounts In Thousands)
                                                                       ----------------------
                                                                               Pro Forma
                                                                   -------------------------------
                                                                 Actual            (1)           (1) and (2)
<S>                                                             <C>               <C>              <C>

         Total Long-Term Debt                                  $158,062         $158,062          $158,062
         Current Portion of Mortgage Notes,
           Capital Leases, and Other                              8,619            8,619             8,619
         Lines of Credit                                         25,742           25,742            25,742
                                                               --------         --------          --------
                Total Debt                                      192,423          192,423           192,423

         Equities and Margins                                    11,028              -                 -

         Common Stock, $.01 par value; 50,000,000
           shares authorized, pro forma shares issued
           1,575,000 and 4,725,000, respectively                    -                 16                47
         Additional Paid In Capital                                 -             10,195            40,219
                                                              ---------         --------          --------

                Total Equity                                     11,028           10,211            40,266
                                                              ---------         --------          --------

                Total Capitalization                           $203,451         $202,634          $232,689
                                                               ========          =======           =======

</TABLE>

<PAGE>


                                    DILUTION

         The difference between the offering price per share of common stock and
the pro forma net tangible book value per share after this offering  constitutes
the dilution to investors in the offering.  Net tangible book value per share is
determined  by  dividing  the net  tangible  book  value of the  Company  (total
tangible  assets less total  liabilities) by the pro forma number of outstanding
shares of our common stock.

         The assigned value per share of the ownership interests on the books of
the  Cooperative of the Eligible  Interest  Owners is $10.00.  However,  on the
books of the Cooperative and according to the  Cooperative's  bylaws,  operating
and non-operating  losses are not allocated to the individual equity accounts of
the Eligible Interest Owners.  The net tangible book value of the Cooperative is
determined by subtracting the  accumulated  losses from the total assigned value
of the Eligible Interest Owners accounts.

         At  September  30, 2000,  the pro forma net tangible  book value of the
Company (as successor to the  Cooperative)  was  $10,211,000 or $6.48 per share,
after giving  effect to the  conversion of the  Cooperative  from a member owned
cooperative  to a shareholder  owned business  corporation.  Without taking into
account any changes in net tangible book value  attributable to operations after
September 30, 2000, other than the issuance and sale by the Company of 3,150,000
shares of common stock offered  hereby to the current and former  members of the
Cooperative,  at an  offering  price of  $10.00  per  share,  the pro  forma net
tangible  book value of the  Company as of  September  30,  2000 would have been
$40,266,000  or $8.52 per share.  This  represents an immediate  increase in net
tangible  book  value of $2.04 per  share to the  existing  shareholders  and an
immediate dilution of $1.48 per share to the shareholders  purchasing additional
shares of our common stock. The following table illustrates this dilution,  on a
per share basis (assuming implementation of the transactions described in this
prospectus):
<TABLE>
<S>                                                                              <C>              <C>

         Initial offering price of common stock                                               $10.00

         Net tangible book value as of September 30, 2000                     $6.48
         Increase in net tangible book value attributable
         to existing shareholders                                              2.04
                                                                              -----

         Pro forma net tangible book value after offering                                       8.52
                                                                                                ----

             Decrease in net tangible book value attributable
             to new purchases of stock by current and former members
             of the Cooperative                                                                $1.48
                                                                                               =====
</TABLE>

     The following table summarizes,  as of September 30, 2000, the total number
of shares of common  stock issued by the Company,  the  aggregate  consideration
paid and the average price per share for the existing  shareholders  and for the
purchases of stock by current and former members of the Cooperative:
<TABLE>
<CAPTION>

                                                                                                      Average
                                                     Shares Issued        Total Consolidation          Price
                                                     Number    Percent        Amount    Percent      Per Share
<S>                                               <C>             <C>           <C>       <C>            <C>

       Existing Shareholders:
           Assigned value                          1,575,000    33%       $15,750,000     26%          $10.00
             Unallocated losses                                            (4,722,000)                  (3.00)
                                                   ----------------        ------------------           -----
               Tangible book value                 1,575,000    33%        11,028,000     26%            7.00

        Sales of stock to the current
        and former members of the Cooperative      3,150,000    67%        31,500,000     74%           10.00
                                                   ---------   ----        ----------   -----           -----

                  Total shares                     4,725,000   100%       $42,528,000    100%           $9.00
                                                   =========   ====        ==========    ====           =====
</TABLE>
<PAGE>

                                 USE OF PROCEEDS

     We estimate that our net proceeds from the sale of the 3,150,000  shares of
common  stock  we  are  offering  to  the  current  and  former  members  of the
Cooperative  at an offering  price of $10.00 will be  approximately  $30,055,000
after deducting offering expenses.

         We  expect  to use the net  proceeds  from this  offering  for  general
corporate purposes,  including working capital. We may also use a portion of the
net proceeds from this offering for  acquisitions.  We have not  determined  the
amounts  we plan to spend on any of the uses  described  above or the  timing of
these   expenditures.   Accordingly,   our  management  will  have  considerable
discretion in the  application  of the net proceeds of this  offering.  Pending
these uses, we intend to invest the net proceeds of this offering in short-term,
interest-bearing, investment-grade securities.
<PAGE>

                      SELECTED CONSOLIDATED FINANCIAL DATA
                                 (in thousands)

         The  following  tables  set  forth  selected   consolidated   financial
statement  information for each of the years in the five-year period ended March
31, 2000 and the six months ended September 30, 1999 and 2000. The  Consolidated
Statements  of  Operations,  Balance Sheet and Cash Flows Data for and as of the
end of each of the years in the  five-year  period  ended March 31, 2000 and the
six months ended  September 30, 1999 and 2000  (unaudited)  are derived from the
Consolidated  Financial  Statements of the Cooperative.  The following  selected
consolidated  financial  data should be read in conjunction  with  "Management's
Discussion and Analysis of Financial  Condition and Results of  Operations"  and
the Consolidated  Financial Statements,  including the notes thereto,  appearing
elsewhere in the Registration Statement.
<TABLE>
<CAPTION>

                                            March 31,                                    September 30,
                                   ----------------------------------------------    --------------------
<S>                                <C>          <C>       <C>      <C>        <C>         <C>       <C>

                                      1996      1997      1998      1999      2000          1999      2000
                                     ------    ------    ------    ------    ------         ----      ----
Consolidated Statement of Operations Data:                                                    (Unaudited)
   Operating revenues                $52,065   $55,671   $59,686   $55,516   $57,083     $29,079    $36,535
   Operating expenses                 57,663    56,574    61,643    56,088    59,705      28,317     36,534
                                     -------   -------   -------   -------   -------      ------     ------
    Operating income (loss)           (5,598)     (903)   (1,957)     (572)   (2,622)        762          1
   Nonoperating income (loss)            552      (570)   (2,234)      959    (3,117)     (3,275)       120
                                   --------- ---------  --------  --------  --------      ------   --------
    Income (loss) before
     extraordinary item and
     accounting change                (5,046)   (1,473)   (4,191)      387    (5,739)     (2,513)       121
   Extraordinary item -
    Gain on extinguishment of debt       -         -         -         -           -        -           969
   Cumulative effect of
    accounting change                 (2,086)      -         -         -            -       -           -
                                    -------------------------------------------------    ------------------
    Net income (loss)                 $(7,132)  $(1,473) $(4,191)   $  387  $ (5,739)    $(2,513)    $1,090
                                     ========   ======== ========  ========  ========     =======     ======

Consolidated Balance Sheet Data:
   Utility plant, net               $152,613  $151,927  $153,921  $155,567  $169,537    $169,703   $170,576
   Total assets                      186,052   182,582   181,455   181,983   200,881     196,747    222,071
   Equity and margins                 25,833    23,836    18,899    19,245    12,659      15,902     11,028
   Long-term debt, net               124,714   120,517   126,241   125,625   140,333     132,226    158,062
   Working capital (deficit)         (22,033)  (26,932)  (27,933)  (28,344)  (38,290)    (38,233)   (39,981)

Consolidated Cash Flows:
   Net cash provided (used) by:
    Operating activities              $3,127    $4,737    $6,332    $8,674    $7,200      $5,721     $5,284
    Investing activities             (19,347)   (5,284)  (11,795)  (10,004)  (14,124)     (6,060)   (23,686)
    Financing activities              11,022     1,913     4,922     1,382     7,065         326     17,401



</TABLE>




<PAGE>


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

     The  following  discussion  and  analysis  of the  Cooperative's  financial
condition and results of operations for the years ended March 31, 1998, 1999 and
2000 and the six months ended  September  30, 1999 and 2000  (unaudited)  should
read in  conjunction  with  the  Cooperative's  audited  consolidated  financial
statements included elsewhere in this document.

OVERVIEW

         The Company is presently a wholly-owned  subsidiary of the Cooperative,
a member-owned,  tax-exempt electric  cooperative founded in 1939. On January 1,
1999,  in  conjunction  with a  corporate  restructuring  plan,  the Company was
formed. To date, the Company has produced no net income or loss.

         On the effective date of this Registration Statement, (1) substantially
all of the  Cooperative's  assets  will  be  transferred  in  exchange  for  the
Company's  Common  Stock;  (2)  the  Common  Stock  will be  distributed  to the
Cooperative's  equity  holders,  (3) the  Company  will  then  become  successor
corporation to the Cooperative and, (4) all subsequent  utility  operations will
be conducted through the Company.

         The Company does not own electric generating  facilities.  Instead, the
Company  acquires  wholesale  electric power through  long-term  electric supply
contracts with various electric suppliers. In addition to electricity sales, the
Company also provides other electric services, such as installation and repair.

         Management  believes  that not owning  electric  generating  facilities
creates a distinct competitive  advantage for the Company to purchase the lowest
cost power available for its customers.

         In addition,  to a lesser extent,  the Company owns certain interest in
oil and gas properties and real estate and other investments.

RESULTS OF OPERATIONS

Six Months Ended September 30, 2000 Compared to Six Months Ended
September 30, 1999

Net Income (Loss)

         For the six months ended September 30, 2000 ("SM 2000"), net income was
$1,090,000 compared to net loss of $2,513,000 for the six months ended September
30,  1999 ("SM  1999"),  an  improvement  of  $3,603,000.  The  improvement  was
primarily  composed  of a  $3,344,000  write-off  of an oil and  gas  investment
reported for SM 1999 and a $969,000 extraordinary gain on extinguishment of debt
offset by a $1,461,000 increase in interest costs reported for SM 2000.

Operating Revenues

         Operating revenues for SM 2000 was $36,535,000  compared to $29,079,000
for SM 1999, an increase of $7,456,000  (25.6%), of which $7,883,000 (28.4%) was
attributable to the increased electric revenues. McCulloch Electric Cooperative,
Inc. ("McCulloch"),  which was merger with the Cooperative on September 1, 1999,
reported  operating revenues of $3,591,000 and $670,000 for SM 2000 and SM 1999,
respectively.


         Average  revenue/Kwh  sold for SM 2000 and SM 1999, 8.77 cents and 8.33
cents, respectively, a 5.3% increase.

         Other revenues for SM 2000 decreased  $573,000 (47.4%) to $635,000 from
$1,208,000 for SM 1999.  This decrease was primarily due to a $828,000  decrease
in unbilled revenue.


<PAGE>


Operating Expenses

         Operating expenses for SM 2000 was $36,534,000  compared to $28,317,000
for SM 1999, an increase of  $8,217,000(29.0%),  of which $2,870,000 was related
to the operations of McCulloch.

         Purchased  power  for SM  2000  increased  by  $5,476,000  (32.8%),  to
$22,179,000  compared to $16,703,000 reported for SM 1999. The increase included
$1,981,000  related to McCulloch.  Average cost/Kwh sold for SM 2000 and SM 1999
was approximately 5.06 cents and 4.78 cents, respectively, a 5.86% increase.

         Electric  operating  margins (revenue less purchased power cost) for SM
2000 was  $13,509,000  compared  to  $11,102,000  for SM 1999,  an  increase  of
$2,407,000  (21.7%),  of  which  $910,000  was  related  to  McCulloch.  Average
margin/Kwh  sold  for SM  2000  and SM 1999  was  2.27  cents  and  2.43  cents,
respectively, a 6.58% decrease.

         Operating  and  maintenance  costs  for SM  2000  increased  $1,070,000
(38.3%),  to $3,861,000 from  $2,791,000  reported for SM 1999. The increase was
due  to a  $136,000  increase  related  to  McCulloch,  increased  salaries  and
compensation costs and higher maintenance costs.

         Administrative  and general for SM 2000 and SM 1999 was  $1,505,000 and
$1,574,000, respectively.

         Depreciation and amortization for SM 2000 increased $378,000 (15.1%) to
$2,875,000  compared to $2,497,000 for SM 1999. The increase  included  $257,000
related to McCulloch.  The remaining  increase is due to depreciation on utility
plant additions.

         Interest expense for SM 2000 was $5,104,000  compared to $3,643,000 for
SM 1999, an increase of $1,461,000  (40.1%).  The increase was due to additional
borrowings at higher  interest  rates.  As of September  30, 2000 and 1999,  the
interest rate on the  Cooperative's  variable rate  long-term  notes payable was
8.10% and 6.85%  respectively,  and the rate on the fixed rate  long-term  notes
payable was 5.99 %, respectively.

         Other  operating  expenses for SM 2000  decreased  $177,000  (37.6%) to
$294,000 from $471,000 for SM 1999. The decrease was due primarily to a $181,000
decrease in the cost to provide various electric services.

Operating Income

         Operating  income for SM 2000 decreased  $761,000 to $1,000 as compared
to a $762,000 for SM 1999. The decrease was primarily  comprised of a $2,407,000
increase in electric margins,  offset by a $1,070,000  increase in operating and
maintenance cost, a $378,000 increase in depreciation and amortization  costs, a
$1,461,000 increase in interest expense and a $396,000 decrease in other revenue
and expenses.

Other Nonoperating Transactions and Extraordinary Item

         Nonoperating  margins was  comprised  primarily of a loss of $3,344,000
write-off of an oil and gas investment for SM 1999 and an extraordinary  gain of
$969,000 on early extinguishment of debt for SM 2000.

Year Ended March 31, 2000 Compared to Year Ended March 31, 1999

Net Income (Loss)

         For the year ended March 31, 2000 ("2000") the net loss was  $5,739,000
compared to net income of $387,000 for the year ended March 31, 1999 ("1999"), a
decrease  in  earnings  of  $6,126,000.  The  decline  for  2000  was  primarily
attributable to a $988,000  increase in administrative  and general expenses,  a
$927,000  increase in depreciation and  amortization,  a $1,037,000  increase in
interest costs and a $3,344,000 write-off of an oil and gas investment.



<PAGE>


Operating Revenues

         Operating revenues for 2000 was $57,083,000 compared to $55,516,000 for
1999, an increase of $1,567,000  (2.8%), of which $3,150,000 was attributable to
the  September  1,  1999  merger  of  McCulloch   Electric   Cooperative,   Inc.
("McCulloch").  The  operating  revenue  increase  was  primarily  composed of a
$3,582,000  (7.0%) increase in electric sales, a $1,516,000  (77.3%) decrease in
gas sales and a $499,000 (20.5%) decrease in other revenues.

         Electric sales for 2000 was  $54,702,000  compared to  $51,120,000  for
1999,  an  increased  $3,582,000  (7.0%),  of which  $3,095,000  was  related to
McCulloch electric sales for the seven months ended March 31, 2000.

         Average  revenue/Kwh sold for 2000 and 1999, without McCulloch was 8.33
cents and 7.74 cents, respectively, a 7.62% increase. For the seven months ended
March 31, 2000, McCulloch's average revenue/Kwh sold was 6.61 cents.

         Gas sales and royalty income decreased  $1,516,000  (77.3%) during 2000
from  $1,961,000  reported for 1999. This decrease was due primarily to the July
1998 sale of the  Company's  gas  gathering  facilities.  Gas sales and  royalty
income for 2000 totaled  $445,000 and was related to various oil and gas royalty
interest.

         Other revenues for 2000 decreased  $499,000  (20.5%) to $1,936,000 from
$2,435,000  for 1999.  This decrease was due primarily to a $834,000  decline in
unbilled  revenue  and a $382,000  (91.8%)  increase in other  electric  service
revenue.

Operating Expenses

         Operating expenses for 2000 was $59,705,000 compared to $56,088,000 for
1999, an increase of $3,617,000  (6.4%),  of which $3,113,000 was related to the
operations of McCulloch for the seven months ended March 31, 2000.

         Purchased power for 2000 increased by $1,236,000 (3.9%), to $32,979,000
compared to  $31,743,000  reported for 1999.  The increase  included  $1,737,000
related to McCulloch.  Power costs without McCulloch for 2000 was $31,242,000, a
decrease of $501,000 (1.6%).  Average  cost/Kwh sold for 2000 and 1999,  without
McCulloch,  was approximately 4.83 cents, for both periods. For the seven months
ended March 31, 2000, McCulloch's average cost/Kwh sold was 3.29 cents.

         Electric operating margins (revenue less purchased power cost) for 2000
was  $21,723,000  compared to  $19,377,000  for 1999,  an increase of $2,346,000
(12.1%),  of which $1,358,000 was related to McCulloch.  Average margin/Kwh sold
for  2000  and  1999,  without  McCulloch,   was  2.37  cents  and  2.42  cents,
respectively.  For the seven months ended March 31,  2000,  McCulloch's  average
margin/Kwh sold was 2.62 cents.

         Operating and maintenance costs for 2000 increased $671,000 (12.4%), to
$6,083,000 from $5,412,000 reported for 1999. The increase was due to a $267,765
increase related to McCulloch,  increased  salaries and  compensation  costs and
higher maintenance costs.

         Gas purchases  decreased 100% due to the  Registrant's  sale of its gas
gathering facilities in July 1998.

         Administrative  and  general  for 2000  increased  $988,000  (25.1%) to
$4,925,000 from  $3,937,000  reported for 1999. The increase  included  $431,000
related to McCulloch.  The other increase in administrative and general expenses
were  attributable  to  computer   conversion  costs,   increased  salaries  and
compensation, and acquisition evaluations costs.

         Depreciation and  amortization  for 2000 increased  $927,000 (21.0%) to
$5,339,000  compared to  $4,412,000  for 1999.  The increase  included  $346,000
related to McCulloch.  The remaining  increase is due to depreciation on utility
plant additions.

         Interest  expense for 2000 was  $7,932,000  compared to $6,895,000  for
1999,  an  increase  of  $1,037,000  (15.0%)  of which  $92,000  was  related to
McCulloch.  The remaining  increase was due to  additional  borrowings at higher
interest  rates.  As of  March  31,  2000 and  1999,  the  interest  rate on the
Cooperative's  variable  rate  long-term  notes  payable  was  7.35%  and  5.75%
respectively,  and the rate on the fixed rate long-term notes payable was 5.99 %
for both periods.

         Other  operating  expenses  for  2000  increased  $502,000  (83.1%)  to
$1,106,000  from  $604,000 for 1999.  The increase was due primarily to $421,000
increase in cost to provide various electric services.

Operating Loss

         Operating loss for 2000 increased  $2,050,000 to $2,622,000 as compared
to a loss of $572,000 for 1999.  The decrease was  primarily  attributable  to a
$988,000  increase  in  administrative  and  general,  a  $927,000  increase  in
depreciation  and  amortization  costs and a  $1,037,000  increase  in  interest
expense.

Nonoperating Margins

         Nonoperating  margins  for  2000  decreased  $4,076,000  to a  loss  of
$3,117,000 from a gain of $959,000 reported for 1999. The decrease was primarily
the result of a $3,344,000 write-off of an oil and gas investment and a $841,000
gain reported in 1999 from the sale of the Company's gas gathering facilities.

Year Ended March 31, 1999 Compared to Year Ended March 31, 1998

Net Income (Loss)

         Net  income  for the year  ended  March 31,  1999  ("1999")  aggregated
$387,000,  an increase of  $4,578,000  (109.2%)  over the net loss of $4,191,000
reported  for the year  ended  March 31,  1998  ("1998").  The  improvement  was
primarily attributable to a $1,818,000 increase in electric margins, an $841,000
gain on sale of gas  gathering  and  marketing  subsidiaries,  and a  $2,378,000
affiliate investment impairment loss reported for 1998.

Operating Revenues

         Operating  revenues for 1999 were  $55,516,000  compared to $59,686,000
for 1998, a decline of $4,170,000  (7.0%),  of which $3,401,000 was related to a
decline in gas sales  resulting from the Company's sale of its gas gathering and
marketing subsidiaries in July 1998.

         Electric  sales for 1999  decreased  $807,000  (1.6%) to $51,120,000 as
compared to $51,927,000 for 1998. The decrease was due primarily to a decline in
commercial  electric sales resulting from the  shutting-in of electric  oilfield
production equipment due to the dramatic drop in oil prices during most of 1999.

         Average  revenue/Kwh  sold for 1999  and 1998 was 7.74  cents  and 7.89
cents, respectively, a 1.9% decline.

         Gas sales for 1999  decreased  $3,401,000  (63.4%) to  $1,961,000  from
$5,362,000  for 1998.  The decrease was due July 1998 sale of the  Company's gas
gathering facilities.

Operating Expenses

         Operating expenses for 1999 was $56,088,000 compared to $61,643,000 for
1998,  a decline of  $5,555,000  (9.0%).  The  decline  was  primarily  due to a
$2,625,000  (7.6%)  decline in  purchased  power cost and a  $3,243,000  (65.1%)
decline in gas purchases result from the sale of gas gathering facilities.

         Purchased  power  for  1999  decreased  $2,625,000  million  (7.6%)  to
$31,743,000  compared to $34,368,000 for 1998. The decrease was due primarily to
a decline in average  power cost and a 1.6% decline in sales.  Average  cost/Kwh
sold  for 1999 and 1998  was  4.83  cent and 4.94  cents,  respectively,  a 2.2%
decline.

         Gross  operating  margins  (revenue less purchased power cost) for 1999
was  $19,377,000  compared to  $17,559,000  for 1998,  an increase of $1,818,000
(10.4%).  Average  gross  operating  margin/Kwh  sold for 1999 and 1998 was 2.42
cents and 2.19 cents, respectively, a 10.5% increase.

         Operating and  maintenance  costs for 1999 were slightly  higher due to
increase salaries and other maintenance costs.

         Gas purchases  for 1999  decreased  $3,243,000  (65.1%) due to the July
1998 sale of the Company's gas gathering facilities.

         Administrative  and general increased $287,000 (7.9%) to $3,937,000 for
1999  compared to  $3,650,000  reported for 1998 period.  This  increase was due
primarily to increased salaries and compensation costs.

         Depreciation and amortization  expense for 1999 and 1998 was relatively
unchanged at $4,412,000 and $4,394,000, respectively.

         Taxes decreased $277,000 (17.0%) to $1,348,000 for 1999 from $1,625,000
for 1998. The decrease was due primarily to the sale of gas gathering facilities
during 1999.

         Interest  expense  for 1999  increased  $319,000  (4.9%) to  $6,895,000
compared to $6,576,000 for 1998 and was due primarily to increased borrowings.

         Other  expenses  decreased  $508,000  (45.7%) to $604,000 for 1999 from
$1,112,000  for  1998.  The  decrease  was  due to  the  sale  of gas  gathering
facilities during 1999.

Operating Loss

         Operating  loss  decreased by  $1,385,000  (40.8%) to $572,000 for 1999
compared  to  a  loss  of  $1,957,000  for  1998.  The  increase  was  primarily
attributable to a $1,818,000 increase in electric margins.

LIQUIDITY AND CAPITAL RESOURCES

     As of March 31, 2000, the Company has cash of $1,531,000, a working capital
deficit of  $38,290,000  (including  short-term  borrowings of  $26,179,000  and
$7,607,000 related to current portion of long-term  obligations),  and long-term
indebtedness of $140,333,000,  net of current portion. At March 31 and September
30,  2000,  the  Company's  debt  to  equity  ratio  was  14 to 1  and  17 to 1,
respectively.

     The Company's  primary  sources of liquidity are cash flows from operations
and  additional   borrowings   available  from  the  National  Rural   Utilities
Cooperative  Finance  Corporation  ("CFC").  These  borrowings  are  secured  by
substantially all of the Company's utility plant assets.  The existing long-term
debt  consists of series of loans from the CFC that impose  various  restrictive
covenants,  including  the loan  provisions  that  prohibit  the  incurrence  or
guaranty of other secured  indebtedness  and requires,  among other things,  the
maintenance of a 1.35 debt service coverage ratio and an equity of not less than
20% of total assets, as defined in the CFC Loan Agreements.

     As  discussed  in  note 4 to the  Consolidated  Financial  Statements,  the
Company has entered  into an  agreement to purchase  certain  utility  assets of
Citizens  Utility  Company for a total of $248 million,  subject to adjustments.
The  Company  has a  commitment  for $191  million in debt  financing  and it is
presently seeking additional financing to complete the purchase. There can be no
assurance that the Company will be able to successfully complete the purchase.

         In  the  event  the   Cooperative  is  converted  from  a  member-owned
tax-exempt  cooperative to a taxable utility  corporation,  the CFC indebtedness
may be subject to refinancing.  Such  refinancing may be on less favorable terms
and conditions than the existing CFC Loan Agreements.

         The Company  anticipates  that the cash flows from  operations  and the
additional  borrowings  from the CFC and other  sources will provide  sufficient
cash to enable us to meet the working capital needs,  debt service  requirements
and planned capital  expenditures for property and equipment for the foreseeable
future.

CASH FLOW DATA

Operating Activities

         During the six months ended September 30, 2000, ("SM 2000") and the six
months  ended  September  30,  1999 ("SM  1999"),  cash  provided  by  operating
activities  was  $5,284,000 and  $5,721,000,  respectively,  and net income plus
non-cash  charges  provided  operating cash flow of $5,130,000  and  $6,903,000,
respectively.  Other items that significantly  affected SM 2000 and SM 1999 cash
flow were  purchased  power  cost  under  billed for  $1,259,000  and  $976,000,
respectively,  (which  increased cash flow) and deferred charges and credits for
$1,504,000 (which reduced SM 2000 cash flow).

         During the year ended March 31, 2000 ("2000"),  cash provided operating
activities was $7,200,000.  Net income plus non-cash charges provided $7,515,000
of operating cash flow for 2000.  Other items that  significantly  affected cash
flow during the period were  purchased  power cost under  billed for  $2,189,000
(which  increased  cash flow) and  deferred  charges and credits for  $1,455,000
(which reduced cash flow).

         During the year ended March 31, 1999 (`1999"),  cash provided operating
activities was $8,674,000.  Net income plus non-cash charges provided $8,841,000
of  operating  cash flow  during the  period.  Other  items  that  significantly
affected  cash flow during this  period  were  deferred  charges and credits for
$1,150,000 (which reduced cash flow),  accounts receivable for $1,571,000 (which
increased cash flow),  and accounts  payable and accrued expenses for $1,664,000
(which reduced cash flow).

Investing Activities

         During  SM 2000 and SM 1999,  cash  used by  investing  activities  was
$23,686,000  and $6,060,000,  respectively,  an increase of $17,626,000 of which
$14,917,000  was related to a  pass-through  loan agreement with United Fuel and
Energy Corporation  ("United Fuel").  Substantially all of the utility additions
were financed with additional borrowings from CFC. The United Fuel agreement was
funded with a $15 million bank loan agreement.

         During  2000,  cash  used  by  investing  activities  was  $14,124,000,
including   $2,501,000  related  to  the  proposed  Citizens'  acquisition  and
$10,927,000  related to capital additions.  Substantially all of these additions
were financed with additional borrowings from CFC.

         During  1999,  cash  used  by  investing  activities  was  $10,004,000,
including capital additions of $11,644,000. Substantially all of these additions
were financed with  additional  borrowings  from CFC.  Included in the investing
cash flow activities were sale proceeds of $1,640,000 from the Registrant's sale
of its gas gathering facilities in 1999.

Financing Activities

         During SM 2000 and SM 1999,  cash provided by financing  activities was
$17,401,000  and $326,000,  respectively,  an increase of  $17,075,000  of which
$15,000,000  was related to a  pass-through  loan  agreement  with United  Fuel.
During SM 2000, the  Cooperative  borrowed an additional  $13,887,000 and repaid
debt totaling $9,177,000.

     During 2000,  net cash  provided by financing  activities  was  $7,065,000,
including  additional   borrowings  of  $19,749,000,   and  debt  repayments  of
$8,769,000  during the period.  In addition,  the  Cooperative  used $989,000 to
retire certain  patronage  capital  credits and $2,926,000 for  amortization  of
equity redemption credits.

         During 1999, net cash provided by financing  activities was $1,382,000,
including additional borrowings of $7,794,000 and debt repayments of $6,371,000.



INFLATION

         Due to relatively  low levels of inflation  experienced in the 2000 and
1999,  management  believes  inflation  did not have a  material  effect  on the
results during these periods.

RECENT ACCOUNTING PRONOUNCEMENTS

         The   Cooperative   has  adopted  the   following   recent   accounting
pronouncements:

o    Statement of Financial  Accounting  Standards ("SFAS") No. 130,  "Reporting
     Comprehensive  Income" establishes  standards for displaying  comprehensive
     income  and  its  components  in the  Registrant's  consolidated  financial
     statements.  The adoption of this  pronouncement  had no material effect on
     the results of operations.

o    SFAS No. 131,  "Disclosures  about  Segments of an  Enterprise  and Related
     Information"   establishes   standards  for  reporting   information  about
     operating segments in the consolidated  financial statements.  The standard
     also establishes requirements for related disclosure about the products and
     services,  geographic areas and major customers. The Cooperative operate in
     two industry segments;  electric sales and services and other.  Information
     for  each  of  these  segments  is  included  the  consolidated   financial
     statements.  The  adoption  of  this  pronouncement  had no  effect  on the
     presentation of operating results or financial position.

o    AICPA  Statement  of Position  98-5 ("SOP  98-5"),  "Reporting  on Costs of
     Start-Up  Activities"  requires  entities  to expense the costs of start-up
     activities as incurred.  SOP 98-5 broadly  defines  start-up  activities to
     include:  (i) costs that are incurred before  operations  have begun;  (ii)
     costs  incurred  after  operations  have begun but before  full  productive
     capacity  has  been  reached;  (iii)  learning  costs  and  non-  recurring
     operating losses incurred before a project is fully  operational;  and (iv)
     one-time  activities  related to opening a new facility,  introducing a new
     product or service,  conducting  business in a new  territory or with a new
     class of customer,  and initiating a new process in an existing  operation.
     The adoption of this  pronouncement  had no effect on the  presentation  of
     operating results or financial position.

         In June 2000, the Financial  Accounting Standards Board ("FASB") issued
SFAS  No.  138,  an  amendment  to SFAS  No.  133,  "Accounting  for  Derivative
Instruments  and  Hedging  Activities."  As  amended,  SFAS No. 133  establishes
accounting and reporting  standards for derivative  instruments  and for hedging
activities.  SFAS No.  133  requires  that  certain  derivative  instruments  be
recorded in the balance  sheet as either an asset or liability  measured at fair
value and that  changes in the fair value be  recognized  currently  in earnings
unless specific hedge accounting  criteria are met. The Company intends to adopt
the provisions of SFAS No. 133 on April 1, 2001.  Management  currently  expects
the  impact  of  adopting  SFAS No.  133  will be  immaterial  to the  Company's
financial  statements.  The  application  of SFAS No. 133 is still  evolving and
further  guidance  from the FASB is  expected.  When  established,  this further
guidance may have additional impact on the Company's financial statements.


                         MARKET AND DIVIDEND INFORMATION

Market Information

         No public trading market currently  exists for membership  interests in
the Cooperative or interests in member equity accounts.

         No public  trading  market  currently  exists  for shares of our common
stock.  Application  has been made for the quotation of the shares of our common
stock on the Nasdaq National Market under the symbol "CREC."

         We cannot give you any assurance  that a trading market will develop or
be  maintained  for the shares of our common stock or, if it did,  that it would
provide our shareholders a meaningful opportunity to sell their shares.

Dividend Information

         The Company has never declared or paid any cash dividends on its common
stock and we do not  anticipate  paying any cash  dividends  in the  foreseeable
future.  We intend to retain future  earnings,  if any, to finance the expansion
and development of our business.

Number of Shareholders

           As of September 30, 2000, we had one shareholder of record, which was
the Cooperative.



                                   MANAGEMENT

Directors And Executive Officers

         The  following  table  sets forth  certain  information  regarding  the
executive officers, and directors of the Company:
<TABLE>
<S>                                         <C>    <C>

         Name                               Age      Position

         David W. Pruitt                    54       President and Chief Executive Officer
         Ulen A. North, Jr.                 55       Executive Vice President
         John D. Parker                     45       Vice President and Chief Financial Officer
         Sammy C. Prough                    50      Vice President and Chief Operating Officer
         Russell E. Jones (1)               55       Chairman of the Board
         Alfred J. Schwartz (3)             72       Director and Secretary/Treasurer
         Sammie D. Buchanan (3)             57       Director
         Jerry R. Hoelscher (3)             51       Director
         Floyd L. Ritchey (3)               62       Director
         Michael D. Schaffner (2)           53       Director
         Newell W. Tate (2)                 71       Director
</TABLE>

(1)      Term expires in 2001
(2)      Term expires in 2002
(3)      Term expires in 2003

         Set forth below is a description  of the  backgrounds  of the executive
officers and directors of the Registrant.

     David  W.  Pruitt,  President  and  Chief  Executive  Officer,  joined  the
Cooperative in 1985. He was named Manager in 1987 and Chief Executive Officer in
1989.  Mr. Pruitt has been  involved in electric  cooperative  utility  business
since 1978. Mr. Pruitt also serves as Director of Panda Energy International.

         Ulen A. North,  Executive  Vice  President,  joined the  Cooperative in
1969. He was named Director of Administrative  Services in 1988, Chief Operating
Officer in 1990, and Executive Vice President in 1996.

         John D. Parker, Vice President and Chief Financial Officer,  joined the
Cooperative  in late 1990 as Director of  Finance.  In 1992,  he was named Chief
Financial  Officer.  Mr. Parker is a Certified Public  Accountant,  with several
years of accounting experience with a national accounting firm. Prior to joining
the Cooperative, he was with one of the largest cooperatives in Alaska for eight
years.

         Sam C. Prough,  Vice President and Chief  Operating  Officer,  has been
involved in all aspects of the Cooperative's  business for the past 23 years. He
was named Acting System  Manager in late 1996,  System Manager in September 1997
and Chief Operating Officer in June 1999.

     Russell E. "Rusty" Jones has served as Director  since  September  1979 and
has served as Chairman of the Board for the past 13 years.  Mr. Jones is engaged
in various agriculture businesses.

     Alfred J  Schwartz  has served as  Director  since  September  1963 and has
served as Secretary/Treasurer  for the past 25 years. Mr. Schwartz is engaged in
various agriculture businesses.

     Sammie D.  Buchanan  has served as Director  since  September  1975 and has
served as Vice  Chairman  for the last 13 years.  Mr.  Buchanan  is  engaged  in
various agriculture businesses.

     Jerry R.  Hoelscher  has  served  as  Director  since  February  1995.  Mr.
Hoelscher is engaged in various agriculture businesses.

     Floyd L. Ritchey has served as a Director  since February 1998 and prior to
that was a Director of Lone Wolf Electric  Cooperative,  Inc. for 14 years.  Mr.
Ritchey is engaged in various agriculture businesses.

     Michael D. Schaffner has served as a Director on the Corporate  Board since
October,  1999. He presently still serves on the McCulloch  Advisory Council and
prior to that was a Director on the McCulloch Electric  Cooperative,  Inc. Board
for 10 years. Mr. Schaffner is 53 years old.

     Newell W. Tate has  served  as a  Director  on the  Corporate  Board  since
September, 1986. Mr. Tate is engaged in various agriculture businesses.

Composition of Board and Committees

         The business of the Company will be managed  under the direction of its
board of directors. It is intended that the board of directors will initially be
composed of seven  directors each of whom will be independent  directors.  There
are no present  plans to have any  officer  or  employee  of the  Company or its
subsidiaries be on the board of directors of the Company.  The Company will also
establish the following standing committees:

o    Compensation  Committee.  The Compensation Committee of the Company will be
     chosen by the board of directors.  No member of the Compensation  Committee
     may be an officer of the  Company.  The  Compensation  Committee  will make
     recommendations  to the  board  of  directors  regarding  salaries  and any
     supplemental  employee  compensation of the executive officers and act upon
     management's   recommendations   for  salary  and   supplemental   employee
     compensation for all other employees.  The Compensation Committee will also
     act upon  management's  recommendations  which require director action with
     respect to all employee pension and welfare benefit plans.

o    Audit  Committee.  The Audit Committee of the Company will be chosen by the
     board of directors.  No member of the Audit  Committee may be an officer of
     the Company.  The Audit  Committee will recommend to the board of directors
     the firm of independent  certified public accountants to annually audit the
     books and  records.  The Audit  Committee  will  review  and  report on the
     activities of the independent  certified public accountants to the board of
     directors  and review and advise the board of  directors as to the adequacy
     of our system of internal accounting controls.

Director Compensation

         The compensation for our directors who are not officers or employees of
the Company will receive life insurance and health insurance coverage from us at
a cost of up to $550 per month,  reimbursement for actual out-of-pocket expenses
for  attending  meetings of the board of  directors  and Stock  Awards under our
Stock Incentive Plan of $10,000 in value of our common stock annually.



<PAGE>


Compensation of Named Executive Officers

         The follow table describes the compensation paid to our Chief Executive
Officer and two of the most highly  compensated  executive officers for services
rendered  during the last three  fiscal  year's ended March 31, 2001 (the "Named
Executive Officers")
<TABLE>
<CAPTION>

                           Summary Compensation Table
                                                                            Annual Compensation
                                                          --------------------------------------------------------
<S>                                                       <C>          <C>          <C>               <C>

                                                                                                       All Other
                  Name and Position                       Year        Salary         Bonus          Compensation
                  -----------------                       ----        ------         -----          ------------

     David W. Pruitt                                      2000       $165,481        $230,170          $68,988
President and Chief Executive Officer                     1999        155,869         123,600           55,167
                                                          1998        145,890         116,022           64,986

     Ulen A. North, Jr.                                   2000         99,256         155,026           52,042
       Executive Vice President                           1999         94,536          51,939           51,962
                                                          1998         91,180          49,641           57,608

     John D. Parker                                       2000         93,754         134,468           50,411
       Vice President and Chief Financial Officer         1999         89,936          81,101           45,539
                                                          1998         83,228          54,564           51,478

     Sammy C. Prough                                      2000         75,264          75,731           21,738
       Vice President and Chief Operating Officer         1999         67,728          18,107           22,752
                                                          1998         64,272          10,559           24,628

</TABLE>


Director and Employee Benifit Plans

         Stock  Incentive  Plan.  We have  adopted a Stock  Incentive  Plan that
provides for the granting of options to purchase common stock ("Stock Options"),
awards of common stock, both restricted and unrestricted  ("Stock Awards"),  and
certain  related  rights to eligible  officers,  employees  and directors of the
Company.  The Stock  Incentive  Plan provides for a maximum of 500,000 shares of
our common stock to be used in the granting of options and Stock Awards.  Shares
of common  stock used to satisfy such awards will be acquired by the Plan either
through open market  purchases or from authorized but unissued common stock. The
Conversion  Plan  provides that Stock  Incentive  Plan will not take effect only
upon the effective  date of a private  placement or initial  public  offering of
shares of our  common  stock  involving  the  receipt  by the  Company  of gross
proceeds of at least $5,000,000.

         Employee  Stock  Purchase  Plan.  We have  adopted  an  Employee  Stock
Purchase Plan that provides for our employees  with the  opportunity to purchase
shares of our common stock through  accumulated  payroll  deductions.  It is our
intention to have the Employee Stock Purchase Plan qualify as an "Employee Stock
Purchase  Plan"  under  Section 423 of the  Internal  Revenue  Code of 1986,  as
amended.  Each eligible  employee will be granted  options to purchase shares of
our common stock and the options will be exercised automatically and the maximum
number of full shares  subject to the options will be purchased for the eligible
employee  at  the  applicable   purchase  price  with  the  accumulated  payroll
deductions in the eligible employee's account.  The Employee Stock Purchase Plan
provides  for a maximum of 160,000  shares,  subject  to annual  increase  in an
amount to be determined by a set formula,  to be used in connection  with option
granted under the Plan.

         Director  Compensation  Plan.  We have adopted a Director  Compensation
Plan that  provides that each sitting  director will receive life  insurance and
health  insurance  coverage  from  us  at a  cost  of  up  to  $550  per  month,
reimbursement for actual  out-of-pocket  expenses for attending  meetings of the
board of directors and Stock Awards under our Stock Incentive Plan of $10,000 in
value of our common stock annually. The Director Compensation Plan also provides
that if a director who was formerly a director of the  Cooperative  resigns from
our board and becomes an advisory director,  he shall be entitled to receive the
same life  insurance and health  insurance  coverage as sitting  directors for a
period of six years plus, if he resigns from the advisory board within six years
of his resignation from our board, he shall be entitled to receive stock options
to purchase  35,000 of our shares of common  stock at the market  value of those
shares at the time of the  grant of the  options.  Under the Plan,  if a sitting
director who was formerly a director of the  Cooperative  resigns from our board
and chooses not to become an advisory director,  he shall be entitled to receive
a cash payment equal to the discounted value of the insurance  benefits he would
have otherwise  received as an advisory  director plus stock options to purchase
35,000 of our shares of common  stock at the market value of those shares at the
time of the grant of the options.


                              CERTAIN TRANSACTIONS

     On February 22, 1999, a wholly-owned  subsidiary of the Cooperative and its
six-member  board of directors  entered into a Royalty Pool Agreement  whereby a
total of 15% of the subsidiary's oil and gas royalty interests were sold at cost
to the directors.  Under the Agreement,  unsecured,  interest bearing notes were
executed by the six directors and one advisory director payable from their share
of oil and gas royalty  income.  As of September  30,  2000,  the balance of the
notes receivable due from the subsidiary's directors was $409,000. For the years
ended  March 31,  2000 and 1999,  the  directors'  share of oil and gas  royalty
income aggregated  $53,000 and $34,000,  respectively.  Four of the subsidiary's
directors also serve as directors of the Company.

                            OWNERSHIP OF COMMON STOCK

         The  following  table  sets forth  certain  information  regarding  the
beneficial  ownership  of our  common  stock  as of the  effective  date of this
prospectus by each of our directors and named executive officers,  and by all of
our directors and executive officers as a group.

         The number of shares of our  common  stock  beneficially  owned by each
directors  and executive  officer and all directors and executive  officers as a
group is based upon the number of shares  that we  estimate  each  director  and
executive  officer,  and persons and entities  affiliated with each director and
executive  officer,  will receive in their capacity as Eligible  Interest Owners
under the Conversion  Plan.  Except as otherwise  indicated  below,  each of the
persons  named in the table  will have sole  voting  and  investment  power with
respect to the shares  beneficially  owned by such person as set forth  opposite
such person's name:
<TABLE>
<CAPTION>

                                             Number                       % of Total
                                            of shares(1)        Minimum (1)     Maximum (2)
                                             ---------          -----------     -----------
<S>                                         <C>                   <C>              <C>

         Directors:
              S. D. Buchanan                      359              0.0228%          0.0076%
              Jerry Hoelscher                   2,460              0.1562%          0.0521%
              Russell Jones                     1,727              0.1097%          0.0366%
              Floyd Ritchey                        83              0.0053%          0.0018%
              Mike Schaffner                      182              0.0116%          0.0039%
              Alfred Schwartz                   4,192              0.2662%          0.0887%
              Newell Tate                       1,605              0.1019%          0.0340%
                                              -------              -------          -------
                  Total Directors              10,608              0.6737%          0.2247%
                                               ------              -------          -------
         Officers:
              David Pruitt - President/CEO          -              0.0000%          0.0000%
              Ulen North - Exec. VP                70              0.0044%          0.0015%
              John Parker - VP/CFO                 10              0.0006%          0.0002%
              Sam Prough - VP/COO                   -              0.0000%          0.0000%
                                                -----              -------          -------
                  Total Officers                   80              0.0050%          0.0017%
                                                -----              -------          -------

              Total of Directors and Officers  10,688              0.6787%          0.2264%
                                               ======              =======          =======
</TABLE>

(1) Assumes issuance only of shares allocated in Conversion Plan.

(2) Assumes issuance of all shares covered by this Prospectus.

     We believe no persons will beneficially own more than 5% of our outstanding
shares of our common stock as of the  effective  date of  implementation  of the
Conversion Plan.

Transfer Agent and Registrar

The transfer agent and registrar for the shares of our common stock will be ___

<PAGE>
                          DESCRIPTION OF CAPITAL STOCK

Common Stock

         As of September  30,  2000,  our  authorized  capital  stock  consisted
50,000,000 shares of common stock, $.01 Par Value.  After the Conversion Plan is
fully  implemented  and the offering of shares of our common stock is completed,
there will be up to 4,725,000 shares of our common stock issued and outstanding.
All shares of common stock to be issued in conjunction  with the Conversion Plan
and the offering of shares will be fully paid and nonassessable.

         Under the terms of our Articles of Incorporation,  holders of shares of
our  common  stock are  entitled  to one vote for each  share held on all matter
submitted  to a vote of  shareholders.  Holders of shares of our common stock do
not have cumulative voting rights and, accordingly,  a majority of the shares of
our common stock  entitled to vote in any election of directors may elect all of
the directors  standing for election.  Holders of shares of our common stock are
entitled to receive proportionately any such dividends declared by the our Board
of Directors, subject to certain restrictions in our loan agreements. Holders of
our shares of common stock do not have preemptive or other preferential rights.

         Upon the  liquidation,  dissolution  or winding up of the Company,  the
holders of shares of our common  stock are  entitled to receive  ratably our net
assets available after the payment of all debts and other liabilities.

         Our  Articles  of  Incorporation  provide  that  any  shareholder,   or
affiliate  of a  shareholder,  as  defined,  holding  in  excess  of  5% of our
outstanding  common  stock  will have the  shareholder's  voting  rights for the
shares in excess of 5% reduced to 1/100 per share.

Statutory Provisions Affecting Control of the Company

         The following  discussion concerns the provisions of the Texas Business
Combination Act that would affect control of the Company.

o    Control Share Acquisition Act. Under Sections 48-103-301 through 48-103-312
     of the Texas  Business  Corporation  Act (the  "Control  Share  Acquisition
     Act"),  the "control  shares" of stock acquired by an acquiring person in a
     "control Share  acquisition" that exceed certain thresholds of voting power
     do not have voting  rights  unless the holders of the other  voting  shares
     vote to grant voting rights to the acquiring  person's shares.  The Control
     Share  Acquisition  Act also  contains  other  provisions  applicable  to a
     control  share  acquisition.  A  corporation  is not subject to the Control
     Share  Acquisition  Act unless it  affirmatively  elects in its  charter or
     bylaws to be so subject.  Neither our  Articles  of  Incorporation  nor our
     Bylaws of the Company elect to be subject to the Control Share  Acquisition
     Act. Accordingly,  we are not subject to the Control Share Acquisition Act,
     unless we subsequently elects to "opt in" as provided by the Texas Business
     Corporation Act.

o    Fair Price Act. Under Sections  48-103-201  through 48-103-209 of the Texas
     Business   Corporation   Act  (the  "Fair  Price  Act"),  a  Texas  "public
     corporation"   (such  as  the  Company)  may  not  engage  in  a  "business
     combination" with an "interested shareholder" unless certain conditions are
     met. An  "interested  shareholder"  is one that (i) directly or  indirectly
     beneficially  owns 10 percent or more of the  outstanding  voting shares of
     the corporation or (ii) is an affiliate or associate of the corporation and
     at any date within the last four years was the beneficial  owner,  directly
     or indirectly, of 10 percent or more of the corporation's voting stock.

         The foregoing provisions of the Texas Business Corporation Act may have
an anti-takeover  impact and may make tender offers,  proxy contests and certain
other transactions more difficult to consummate.

<PAGE>
                      COMMON STOCK ELIGIBLE FOR FUTURE SALE

         Substantially all of the estimated 1,575,000 shares of our common stock
to be distributed to Eligible  Interest Owners and the 3,150,000  shares offered
to the current and former  members will be eligible for immediate  resale in the
public  market  without  restriction,  and  those  that  are not  the  Company's
"affiliates" within the meaning of Rule 144 under the Securities Act of 1933, as
amended,  will be able to resell their shares  immediately  in the public market
without  registration  or compliance with the time,  volume,  manner of sale and
other limitations set forth in Rule 144.


                         DETERMINATION OF OFFERING PRICE

         Prior to the  implementation of the Conversion Plan and the offering of
shares of our common stock as described in this prospectus,  there was no public
market for the shares of our common stock. The initial public offering price for
the  shares is the same as the deemed  value of the  shares of our common  stock
issued in connection with implementation of the Conversion Plan.


                                  LEGAL MATTERS

     The  validity  of the shares of our common  stock  offered  hereby  will be
passed upon for the Company by Ronald W. Lyon, Esq., Sherman, Texas.

                                     EXPERTS

         The  financial  statements  included in the  registration  statement of
which  this  prospectus  is a part have been  audited  by Arthur  Andersen  LLP,
independent  public  accountants,  as  indicated  in their  report with  respect
thereto,  and are included herein in reliance upon the authority of said firm as
experts in giving said report.


<PAGE>
                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS


PRO FORMA DATA - CAP ROCK ENERGY CORPORATION AND SUBSIDIARIES

     Pro Forma Consolidated Statement of Operations Data
         Year ended March 31, 2000                                           F-3

     Pro Forma Consolidated Balance Sheet Data
         September 30, 2000                                                  F-4

     Pro Forma Consolidated Statement of Operation Data
         Six Months ended September 30, 2000                                 F-5

     Notes to Pro Forma Consolidated Financial Data                          F-6


HISTORICAL CONSOLIDATED FINANCIAL STATEMENTS -
     CAP ROCK ELECTRIC COOPERATIVE, INC. AND SUBSIDIARIES

     Report of Independent Public Accountant                                 F-7

     Consolidated Balance Sheets
         March 31, 1999 and 2000 and September 30, 2000 (Unaudited)          F-8

     Consolidated Statements of Operations and Equities and Margins
         Years ended March 31, 1998, 1999 and 2000 and
         Six Months ended September 30, 1999 and 2000 (Unaudited)            F-9

     Consolidated Statements of Cash Flows
         Years ended March 31, 1998, 1999 and 2000 and
         Six Months ended September 30, 1999 and 2000 (Unaudited)           F-10

     Notes to Consolidated Financial Statements                             F-11


















                                       F-1

<PAGE>
                  CAP ROCK ENERGY CORPORATION AND SUBSIDIARIES
                      Pro Forma Consolidated Financial Data
                                   (Unaudited)

The unaudited pro forma  consolidated  statement of operations data for the year
ended  March 31,  2000 and the six months  ended  September  30,  2000 have been
prepared  based  on the  Cooperative's  historical  consolidated  statements  of
operations,  as adjusted to reflect the August 31, 1999 acquisition of McCulloch
Electric Cooperative,  Inc. and the issuance of 1,575,000 shares of common stock
in conjunction with the stock conversion as if such transactions had occurred on
April 1, 1999.

The unaudited pro forma consolidated balance sheet data as of September 30, 2000
has been  prepared  based on the  Cooperative's  historical  balance  sheet,  as
adjusted to reflect  the stock  conversion  of the  Cooperative's  equities  and
margins into 1,575,000 shares of common stock.

The pro forma  consolidated  statements of operations data may not be indicative
of the future  results of operations  and what the actual  results of operations
would have been had the  transactions  described  above been effective  April 1,
1999.

No  adjustments  have been made to the pro forma  financial  data to reflect the
proposed  sale of 3,175,000  shares of common  stock or the proposed  Rescission
Offer as the likelihood of such  transactions are not reasonably  assured or the
financial effects are not presently determinable.

The pro forma selected  financial  data should be read in  conjunction  with the
consolidated financial statements and notes thereto included herein.



































                                       F-2
<PAGE>
                  CAP ROCK ENERGY CORPORATION AND SUBSIDIARIES
              Pro Forma Consolidated Statements of Operations Data
                            Year ended March 31, 2000
                                   (Unaudited)
                      (In thousands, except per share data)
<TABLE>
<CAPTION>

                                                                                                            Pro
                                                                      Historical            Adjustments      Forma
<S>                                                                       <C>             <C>               <C>

OPERATING REVENUES:
    Electric sales                                                       $54,702           $2,249 (A)      $56,951
    Gas sales and royalty income                                             445              -                445
    Other                                                                  1,936               19 (A)        1,955
                                                                        --------        ---------         --------
        Total operating revenues                                          57,083            2,268           59,351
                                                                         -------          -------          -------

OPERATING EXPENSES:
    Purchased power                                                       32,979            1,430 (A)       34,409
    Operations                                                             3,642               91 (A)        3,733
    Maintenance                                                            2,441               78 (A)        2,519
    Administrative and general                                             4,925              243 (A)        5,168
    Depreciation and amortization                                          5,339              241 (A)        5,580
    Taxes                                                                  1,341               58 (A)        1,399
    Interest expense, net                                                  7,932              173 (A)        8,105
    Other                                                                  1,106                1 (A)        1,107
                                                                        --------        ---------         --------
        Total operating expenses                                          59,705            2,315           62,020
                                                                         -------           ------          -------

        OPERATING INCOME (LOSS)                                           (2,622)             (47)          (2,669)
                                                                        --------         --------          -------

NONOPERATING MARGINS:
    Interest and other income                                                227                2 (A)          229
    Write-off of investment in affiliate                                  (3,344)             -             (3,344)
                                                                        --------       ----------         --------
        Total nonoperating margins                                        (3,117)               2           (3,115)
                                                                        --------        ---------         --------

        NET INCOME (LOSS) (C)                                            $(5,739)        $    (45)         $(5,784)
                                                                         =======         ========          =======

WEIGHTED AVERAGE SHARES OUTSTANDING (B)                                                                      1,575
                                                                                                             =====

EARNINGS (LOSS) PER SHARE (B and D):
    BASIC AND DILUTED                                                                                      $(3.67)
                                                                                                           ======
</TABLE>





















         The accompanying notes to pro forma selected financial data are
                    an integral part of this financial data.
                                       F-3
<PAGE>
                  CAP ROCK ENERGY CORPORATION AND SUBSIDIARIES
                    Pro Forma Consolidated Balance Sheet Data
                               September 30, 2000
                                   (Unaudited)
                                 (In thousands)
<TABLE>
<CAPTION>

                  ASSETS                                                                                   Pro
                  ------
                                                                      Historical            Adjustments    Forma
<S>                                                                     <C>                     <C>      <C>

UTILITY PLANT                                                           $170,576    $         -           $170,576

NONUTILITY PROPERTY AND INVESTMENTS                                       30,669              -             30,669

CURRENT ASSETS:
    Cash and cash equivalents                                                530              -                530
    Accounts receivable:
        Electric sales, net                                                6,819              -              6,819
        Other                                                                167              -                167
    Other current assets                                                   1,881              -              1,881
                                                                      ----------    -------------       ----------
        Total current assets                                               9,397              -              9,397

INVESTMENT IN PROPOSED ACQUISITION                                         1,535              -              1,535
RESTRICTED CASH INVESTMENT                                                 1,900              -              1,900
DEFERRED CHARGES                                                           7,994           (817)       (B)   7,177
                                                                        ----------     ----------         --------
                                                                        $222,071       $   (817)          $221,254
                                                                        ========       ==========         ========

               EQUITIES AND LIABILITIES
EQUITIES AND MARGINS                                                   $  11,028         $(11,028)(B)      $    -

STOCKHOLDERS' EQUITY:
    Common stock, $.01 par.  Authorized 50,000,000 shares;
        pro forma shares issued 1,575,000.                                   -                 16 (B)           16
    Additional paid-in capital                                               -             10,195 (B)       10,195
                                                                   -------------          -------        ---------
        Total stockholders' equity                                        11,028           10,211           10,211
                                                                   -------------          -------        ---------

LONG-TERM DEBT:
    Mortgage notes                                                       120,120              -            120,120
    Capital lease - transmission facilities                               23,947              -             23,947
    Other                                                                 13,995                            13,995
                                                                       ---------     ------------        ---------
        Total long-term debt                                             158,062              -            158,062

CURRENT LIABILITIES:
    Current portion of:
        Mortgage notes                                                     2,965              -              2,965
        Capital leases and other                                           5,654              -              5,654
    Lines of credit                                                       25,742              -             25,742
    Accounts payable:
        Purchased power                                                    3,980              -              3,980
        Other                                                                856              -                856
    Equity redemption credits                                              3,123              -              3,123
    Equity retirement payable                                                411              -                411
    Purchased power cost subject to refund                                 3,805              -              3,805
    Accrued and other current liabilities                                  2,842              -              2,842
                                                                      ----------     ------------       ----------
        Total current liabilities                                         49,378              -             49,378

DEFERRED CREDITS                                                           3,603              -              3,603
                                                                      ----------     ------------       ----------
                                                                        $222,071        $    (817)        $221,254
                                                                        ========        =========         ========
</TABLE>


               The accompanying  notes to pro forma selected  financial data are
an integral part of this financial data.
                                       F-4


<PAGE>


                  CAP ROCK ENERGY CORPORATION AND SUBSIDIARIES
                 Pro Forma Consolidated Statements of Operations
                       Six Months ended September 30, 2000
                                   (Unaudited)
                                 (In thousands)
<TABLE>
<CAPTION>

                                                                                                           Pro
                                                                      Historical            Adjustments    Forma
<S>                                                                        <C>             <C>             <C>

OPERATING REVENUES:
    Electric sales                                                       $35,688         $    -            $35,688
    Gas sales and royalty income                                             212              -                212
    Other                                                                    635              -                635
                                                                        --------         --------        ---------
        Total operating revenues                                          36,535              -             36,535
                                                                          ------         --------          -------

OPERATING EXPENSES:
    Purchased power                                                       22,179              -             22,179
    Operations                                                             2,350              -              2,350
    Maintenance                                                            1,511              -              1,511
    Administrative and general                                             1,505              -              1,505
    Depreciation and amortization                                          2,875              -              2,875
    Taxes                                                                    716              -                716
    Interest expense, net                                                  5,104              -              5,104
    Other                                                                    294              -                294
                                                                        --------         --------         --------
        Total operating expenses                                          36,534              -             36,534
                                                                          ------         --------           ------

        OPERATING INCOME                                                       1              -                  1

INTEREST AND OTHER INCOME                                                    120              -                120
                                                                          ------          -------         --------

        INCOME BEFORE EXTRAORDINARY ITEM                                     121              -                121

EXTRAORDINARY ITEM -
    Gain on extinguishment of debt                                           969              -                969
                                                                         -------          -------         --------

        NET INCOME (C)                                                    $1,090          $   -             $1,090
                                                                          ======          =======           ======

WEIGHTED AVERAGE SHARES OUTSTANDING (B)                                                                      1,575
                                                                                                             =====

EARNINGS (LOSS) PER SHARE (B and D):
    BASIC AND DILUTED:
        Income before extraordinary item                                                                      $.07
        Extraordinary item                                                                                     .62
                                                                                                              ----

          Net income                                                                                          $.69
                                                                                                              ====
</TABLE>















               The accompanying  notes to pro forma selected  financial data are
an integral part of this financial data.
                                       F-5

<PAGE>








                  CAP ROCK ENERGY CORPORATION AND SUBSIDIARIES
                 Notes to Pro Forma Consolidated Financial Data
                                   (Unaudited)

The  following  are  pro  forma   adjustments  to  the  accompanying  pro  forma
consolidated financial data:

     (A) To record  the  August  31,  1999  acquisition  of  McCulloch  Electric
         Cooperative, Inc. as of April 1, 1999.

     (B) To record the stock conversion of equities and margins into 1,575,000
         shares of common stock.

     (C) No pro forma income tax expense adjustments have been provided due
         to the lack of a favorable  earnings  history and  utilization  of net
         operating loss carryforwards.

     (D) Pursuant  to  Statement  of  Financial   Accounting  Standards  No.128,
         "Earnings  per  Share",  basic  earnings  (loss) per share is computed
         by dividing  net  income  (loss)  available to common  stockholders by
         the weighted average number of common shares  outstanding  during the
         period. Diluted  earnings  (loss) per share is computed  by  dividing
         net income (loss) by the  weighted  average  number of common and
         common  equivalent shares  outstanding  during the period,  which
         includes  the  additional dilution  related to the exercise of stock
         options as computed  under the treasury stock method.  Because there
         were no common stock equivalents at March 31 and September 30, 2000,
         the diluted  earnings  (loss) per share was equal to basic earnings
         (loss) per share.





































                                       F-6

<PAGE>



                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS


To the Board of Directors of
Cap Rock Electric Cooperative, Inc.:

We have  audited  the  accompanying  consolidated  balance  sheets  of Cap  Rock
Electric Cooperative,  Inc. and subsidiaries (the "Cooperative") as of March 31,
1999 and  2000,  and the  related  consolidated  statements  of  operations  and
equities and  margins,  and cash flows for each of the three years in the period
ended March 31, 2000. These financial  statements are the  responsibility of the
Cooperative's  management.  Our responsibility is to express an opinion on these
financial statements based on our audits.

We conducted our audits in accordance with auditing standards generally accepted
in the United States. 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 financial position of the Cooperative as of March 31,
1999 and 2000,  and the results of its operations and its cash flows for each of
the  three  years in the  period  ended  March  31,  2000,  in  conformity  with
accounting principles generally accepted in the United States.






Dallas, Texas,
    May 26, 2000 (except with respect to the matters  discussed in Note 4, as to
      which the date is December 15, 2000)


<PAGE>


              CAP ROCK ELECTRIC COOPERATIVE, INC. AND SUBSIDIARIES
                           Consolidated Balance Sheets
                                 (In thousands)
<TABLE>
<CAPTION>


                        ASSETS                                         March 31,        March 31,       September 30,
                        ------
                                                                         1999             2000             2000
                                                                       ---------       ----------        ---------
                                                                                                        (Unaudited)
<S>                                                                        <C>              <C>             <C>

UTILITY PLANT (Note 6)                                                  $155,567         $169,537         $170,576

NONUTILITY PROPERTY AND INVESTMENTS (Note 7)                              16,107           15,790           30,669

CURRENT ASSETS:
    Cash and cash equivalents                                              1,390            1,531              530
    Accounts receivable:
        Electric sales, net                                                3,808            3,495            6,819
        Other                                                                169              523              167
    Other current assets                                                     392              453            1,881
                                                                      ----------       ----------       ----------
        Total current assets                                               5,759            6,002            9,397

INVESTMENT IN PROPOSED ACQUISITION (Note 4)                                  -                601            1,535
RESTRICTED CASH INVESTMENT (Note 20)                                         -              1,900            1,900
DEFERRED CHARGES (Note 8)                                                  4,550            7,051            7,994
                                                                      ----------       ----------       ----------

                                                                        $181,983         $200,881         $222,071
                                                                        ========         ========         ========
               EQUITIES AND LIABILITIES

EQUITIES AND MARGINS                                                   $  19,245        $  12,659        $  11,028

LONG-TERM DEBT:
    Mortgage notes (Note 9)                                               93,398          113,970          120,120
    Capital lease - transmission facilities (Note 10)                     32,102           26,256           23,947
    Other                                                                    125              107           13,995
                                                                      ----------       ----------       ----------
        Total long-term debt                                             125,625          140,333          158,062

COMMITMENTS AND CONTINGENCIES (Note 20)

CURRENT LIABILITIES:
    Current portion of:
        Mortgage notes                                                     1,965            3,059            2,965
        Capital leases and other                                           4,955            4,548            5,654
    Lines of credit (Note 11)                                             21,774           26,179           25,742
    Accounts payable:
        Purchased power                                                    2,332            2,815            3,980
        Other                                                                942              338              856
    Equity redemption credits (Note 2)                                        -             2,685            3,123
    Equity retirement payable (Note 2)                                        -                -               411
    Purchased power cost subject to refund                                   357            2,546            3,805
    Accrued and other current liabilities (Note 12)                        1,778            2,122            2,842
                                                                      ----------       ----------       ----------
        Total current liabilities                                         34,103           44,292           49,378

DEFERRED CREDITS (Note 14)                                                 3,010            3,597            3,603
                                                                      ----------       ----------       ----------

                                                                        $181,983         $200,881         $222,071
                                                                        ========         ========         ========

</TABLE>





                        The  accompanying  notes are an  integral  part of these
consolidated financial statements.


<PAGE>


              CAP ROCK ELECTRIC COOPERATIVE, INC. AND SUBSIDIARIES
         Consolidated Statements of Operations and Equities and Margins
                                 (In thousands)
<TABLE>
<CAPTION>

                                                                                                     Six months ended
                                                                     Years ended March 31,             September 30,
                                                                   -------------------------          ---------------
                                                                  1998       1999       2000         1999       2000
                                                                 ------      ----       ----         ----       ----
OPERATING REVENUES:                                                                                     (Unaudited)
<S>                                                              <C>          <C>       <C>         <C>        <C>
    Electric sales                                              $51,927    $51,120    $54,702      $27,805    $35,688
    Gas sales and royalty income                                  5,362      1,961        445           66        212
    Other                                                         2,397      2,435      1,936        1,208        635
                                                               --------   --------   --------     --------  ---------
        Total operating revenues                                 59,686     55,516     57,083       29,079     36,535
                                                                -------    -------    -------      -------    -------

OPERATING EXPENSES:
    Purchased power                                              34,368     31,743     32,979       16,703     22,179
    Operations                                                    2,978      3,081      3,642        1,600      2,350
    Maintenance                                                   1,960      2,331      2,441        1,191      1,511
    Gas purchases                                                 4,980      1,737          -         -            -
    Administrative and general                                    3,650      3,937      4,925        1,574      1,505
    Depreciation and amortization                                 4,394      4,412      5,339        2,497      2,875
    Taxes                                                         1,625      1,348      1,341          638        716
    Interest expense, net                                         6,576      6,895      7,932        3,643      5,104
    Other                                                         1,112        604      1,106          471        294
                                                               --------  ---------    --------    --------  ---------
        Total operating expenses                                 61,643     56,088     59,705       28,317     36,534
                                                                -------    -------    -------       ------    -------

        OPERATING INCOME (LOSS)                                  (1,957)      (572)    (2,622)         762          1
                                                               --------  ---------   --------     -------- ----------

NONOPERATING MARGINS:
    Interest and other income                                       144        959        227           69        120
    Equity loss and write-off of investment in affiliate         (2,378)         -     (3,344)      (3,344)       -
                                                               -------- ------------ --------     --------   --------
Total nonoperating margins                                       (2,234)       959     (3,117)      (3,275)       120
                                                               --------- ---------   --------     --------     ------

        INCOME (LOSS) BEFORE
         EXTRAORDINARY ITEM                                      (4,191)      387      (5,739)      (2,513)       121

EXTRAORDINARY ITEM -
    Gain on extinguishment of debt                                  -          -          -            -          969
                                                              --------- ----------  ---------    ---------    -------

        NET INCOME (LOSS)                                        (4,191)      387      (5,739)      (2,513)     1,090

EQUITIES AND MARGINS:
    Beginning balance                                            23,836     18,899     19,245       19,245     12,659
    Acquisition equity (Note 3)                                      -          -       5,753        5,753         -
    Equity redemption credits (Note 2)                               -          -      (5,611)      (5,579)    (2,329)
    Retirement of patronage capital                                (746)       (41)      (989)      (1,004)      (392)
                                                              --------- ----------  ---------     -------- ------------

        Ending balance                                          $18,899    $19,245    $12,659      $15,902    $11,028
                                                                =======    =======    =======      =======    =======

</TABLE>












              The accompanying notes are an integral part of these
                       consolidated financial statements.

<PAGE>


              CAP ROCK ELECTRIC COOPERATIVE, INC. AND SUBSIDIARIES
                      Consolidated Statements of Cash Flows
                                 (In thousands)
<TABLE>
<CAPTION>

                                                                                                     Six months ended
                                                                     Years ended March 31,             September 30,
                                                                   -------------------------          ---------------
                                                                  1998       1999       2000         1999       2000
                                                                 ------      ----       ----         ----       ----
                                                                                                        (Unaudited)
<S>                                                                <C>        <C>      <C>         <C>          <C>

CASH FLOWS FROM OPERATING ACTIVITIES:
    Net income (loss)                                          $ (4,191)  $    387    $(5,739)    $(2,513)     $1,090
    Adjustments to reconcile net income (loss)
      to net cash provided by operating activities:
        Depreciation and amortization                             7,956      9,273      9,910        6,072      5,009
        Gain on sale of nonutility investment                        -        (819)        -            -         -
        Equity loss and write-off of investment in affiliate      2,378        -        3,344        3,344        -
        Gain on extinguishment of debt                               -         -           -            -        (969)
        Change in:
           Deferred charges/credits                                (327)    (1,150)    (1,455)      (1,504)         6
           Accounts receivable                                      190      1,571        422         (610)    (2,968)
           Purchased power cost subject to refund                 1,572        922      2,189          976      1,259
           Other current assets                                      42         44         37         (168)      (428)
           Accounts payable and accrued expenses                 (1,288)    (1,664)      (722)         498      2,403
        Other                                                        -         110       (786)        (374)      (118)
                                                             ----------  ---------    --------     --------  --------
           Net cash provided by operating activities              6,332      8,674      7,200        5,721      5,284
                                                                -------   --------    -------       ------    -------
CASH FLOWS FROM INVESTING ACTIVITIES:
    Additions to utility plant, net                              (9,950)   (10,540)    (8,954)      (5,440)    (5,986)
    Additions to nonutility investments                          (1,845)    (1,104)    (1,973)        (620)      (756)
    Investment in proposed acquisition                               -          -        (601)          -        (934)
    Issuance of notes receivable, net                                -          -          -            -     (14,917)
    Restricted cash investment                                       -          -      (1,900)          -          -
    Other                                                            -          -        (696)          -      (1,093)
    Proceeds from sale of nonutility investment                      -        1,640        -            -          -
                                                            -----------   -------------------   ----------------------
Net cash used in investing activities                           (11,795)   (10,004)   (14,124)      (6,060)   (23,686)
                                                                -------    -------    -------      -------     ------

CASH FLOWS FROM FINANCING ACTIVITIES:
    Net borrowings under lines of credit                            947      1,577      2,005        2,372       (437)
    Proceeds from mortgage notes                                 15,000      6,217     17,744        5,432     13,887
    Proceeds from note payable                                       -          -          -            -      15,000
    Payments on mortgage notes                                   (1,579)    (1,703)    (2,467)      (1,095)    (6,862)
    Payments on other long-term debt                             (4,450)       (96)       (38)         (26)      (108)
    Payments on capital lease obligations                        (4,250)    (4,572)    (6,264)      (4,131)    (2,207)
    Amortization of equity redemption credits                        -          -      (2,926)      (1,222)    (1,891)
    Equity retirement payable                                        -          -         -            -          411
    Retirement of patronage capital                                (746)       (41)      (989)      (1,004)      (392)
                                                               --------  ---------   --------       ------   ---------
        Net cash provided by financing activities                  4,922     1,382      7,065          326     17,401
                                                               ---------   -------    -------      -------     ------

INCREASE (DECREASE) IN CASH
    AND CASH EQUIVALENTS                                           (541)        52        141          (13)    (1,001)

CASH AND CASH EQUIVALENTS:
    Beginning of year                                             1,879      1,338      1,390        1,390      1,531
                                                                -------    -------    -------       ------     ------

    End of year                                                  $1,338     $1,390     $1,531       $1,377    $   530
                                                                 ======     ======     ======       ======    =======

SUPPLEMENTAL CASH FLOW INFORMATION:
    Cash paid during the year for interest                       $6,492     $7,057     $7,842       $3,475     $5,416
                                                                 ======     ======     ======       ======     ======

</TABLE>


              The accompanying notes are an integral part of these
                       consolidated financial statements.

<PAGE>


              CAP ROCK ELECTRIC COOPERATIVE, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                          March 31, 1998, 1999 and 2000
          (Information as of September 30, 1999 and 2000 is unaudited)

1.   SUMMARY OF OPERATIONS AND SIGNIFICANT ACCOUNTING POLICIES

Cap Rock Electric  Cooperative,  Inc. (the  "Cooperative") is a transmission and
distribution  cooperative  organized in September 1939 to provide electric power
to its members. The Cooperative's  subsidiaries are engaged in providing various
electric services, oil and gas activities and miscellaneous investments.


System of Accounts

The  Cooperative's  accounting  records are  maintained in  accordance  with the
Uniform  System of  Accounts as  prescribed  by the  Federal  Energy  Regulatory
Commission ("FERC") for Class A and B electric utilities.

The Cooperative's  accounting  policies conform to generally accepted accounting
principles  as applied in the case of regulated  public  utilities in the United
States and are in accordance  with the  accounting  requirements  and ratemaking
practices of FERC.

Principles of Consolidation

The accompanying  consolidated  financial statements include the accounts of the
Cooperative,  Cap Rock Energy Corporation  ("Energy"),  CapStar  Communications,
Inc. ("CapStar"),  New West Resources, Inc. ("New West"), and New Corp Resources
Electric Cooperative, Inc. ("New Corp"), all wholly owned subsidiaries.

Effective September 1, 1999, McCulloch Electric Cooperative,  Inc. ("McCulloch")
merged into and became an operating  division of the  Cooperative  (See Note 3).
McCulloch's  operations  subsequent to the merger are included the  consolidated
financial statements.

All significant  intercompany  accounts and transactions have been eliminated in
consolidation.

Use of Estimates

The  preparation  of the  Cooperative's  consolidated  financial  statements  in
conformity with accounting  principles  generally  accepted in the United States
requires  management to make estimates and assumptions  that affect the reported
amounts in the consolidated  financial  statements.  Actual results could differ
from those estimates.

Utility Plant

Utility plant is stated at the original cost of construction, including the cost
of contracted  services,  direct labor,  materials,  and similar overhead items.
Maintenance and repairs and the  replacement and renewal of items  determined to
be less than units of property are charged to operations as incurred.

For  replacements or removals,  the original cost plus removal cost less salvage
value is charged  to  accumulated  depreciation.  The cost of  replacements  and
renewals is added to utility plant.

Contributions  in aid of  construction  are credited to the  applicable  utility
plant accounts.

The  Cooperative  has  capitalized,  as a part of  utility  plant,  the  cost of
borrowed  funds used for financing  construction.  Capitalized  interest for the
years ended March 31, 1998, 1999 and 2000 and the six months ended September 30,
1999  and  2000  was   $343,000,   $130,000,   $89,000,   $22,000  and  $88,000,
respectively.  The rate used for interest  charged to construction is a variable
rate equal to the rate on the  short-term  line of credit  with  National  Rural
Utilities Cooperative Finance Corporation ("CFC").

<PAGE>


Depreciation

Depreciation is computed on a straight-line  basis at annual  composite rates as
follows:

      Transmission  plant                                3.0 - 10.0%
      Distribution  plant                                       3.1%
      General plant:
      Structure and improvements                                2.5%
      Transportation                                     12.0 - 17.0%
      Computer equipment                                 14.3 - 20.0%
          Other                                            4.8 - 6.0%
      Nonutility plant                                    6.7 - 14.3%

Materials and Supplies

The  Cooperative  maintains  substantially  all of its  materials  and  supplies
pursuant to an inventory outsourcing arrangement.  As of March 31, 1999 and 2000
and September 30, 2000,  the  Cooperative  maintained  only a minimal  amount of
materials and supplies that are utilized for routine maintenance.

Nonutility Property and Investments

Investments  in  patronage  capital  credits  of  associated  organizations  are
accounted  for  under  the  cost  method.   Patronage  capital  from  associated
organizations   is  recorded  when   allocated  at  the  stated  amount  of  the
certificate.  For the  years  ended  March 31,  1998,  1999 and 2000 and the six
months ended  September  30, 1999 and 2000,  patronage  capital from  associated
organizations   was  $590,000,   $713,000   $692,000,   $689,000  and  $814,000,
respectively, and is included in other operating revenues.

Prior to September 30, 1997, New West owned a 32.45% common stock  investment in
an affiliate.  Effective  September 30, 1997, the affiliate  merged with another
entity and New West's  ownership  was diluted to 18.6%.  Prior to September  30,
1997,  the  Cooperative  utilized the equity  method of accounting to record its
proportionate share of the affiliate's results of operations and recorded a loss
of  $2,378,000  for the year ended March 31, 1998.  Subsequent  to September 30,
1997, the Cooperative  utilized the cost method to account for its investment in
affiliate.  Effective  August 19, 1999, the affiliate  merged again with another
entity and the affiliate common stock was effectively  canceled.  As a result of
the  common  stock  cancellation,   the  Cooperative  wrote-off  the  $3,344,000
investment in affiliate for the year ended March 31, 2000.

Cash and Cash Equivalents

The Cooperative  considers all highly liquid investments purchased with original
maturities of three months or less to be cash equivalents.

Allowance for Doubtful Accounts

The Cooperative  provides  allowances for doubtful accounts  receivable that are
estimated to be  uncollectible.  As of March 31, 1999 and 2000 and September 30,
2000, the allowance for doubtful  accounts was $200,000,  $202,000 and $125,000,
respectively. Bad debt expense for the years ended March 31, 1998, 1999 and 2000
and the six months ended  September  30, 1999 and 2000 was  $115,000,  $243,000,
$247,000, $52,000 and $72,000, respectively.

Deferred Charges

Deferred  charges  are  primarily  assets that are  expected  to benefit  future
periods and  certain  costs  that,  for  ratemaking  purposes,  are  recorded as
deferred  charges and amortized over periods allowed by regulatory  authorities.
For the years  ended  March 31,  1998,  1999 and 2000 and the six  months  ended
September 30, 1999 and 2000,  amortization  expense  related to these assets was
approximately $359,000, $300,000 $300,000, $150,000 and $150,000, respectively.



<PAGE>


Equities and Margins

The  Cooperative's  nonoperating  margins  are not  allocated.  Operating  gains
increase  patronage  capital  and losses are  charged to  available  unallocated
nonoperating margins.

For the years ended March 31, 1999 and 2000 and the six months  ended  September
30, 2000, in accordance with the Cooperative's  Conversion Plan, the Cooperative
repurchased  certain  members'  patronage  capital credit  balances  aggregating
approximately $70,000 $1,590,000,  $619,000,  respectively, at a discounted cash
price of $41,000,  $989,000  and  $411,000,  respectively.  The  difference  was
credited to the  Cooperative's  equity  accounts.  As of September 30, 2000, the
Cooperative's equity retirement payable balance was $411,000.

For the year ended March 31, 2000 and the six months ended  September  30, 2000,
in  accordance  with  the   Cooperative's   Conversion   Plan,  the  Cooperative
repurchased  certain  members'  patronage  capital credit  balances  aggregating
$5,611,000  and  $2,329,000,   respectively,  by  issuing  electric  credits  of
$5,611,000 and $2,329,000,  respectively,  to be ratably applied to the members'
electric  bills over a 24-month  period.  As of March 31, 2000 and September 30,
2000,  the  balance  of  the  equity  redemption   credits  was  $2,685,000  and
$3,123,000,  respectively,  and will be substantially amortized over next twelve
months.

Accounting for the Effects of Regulations

The rates  charged by the  Cooperative  are regulated by its Board of Directors.
The  Cooperative  prepares  its  financial  statements  in  accordance  with the
provisions  of  Statement  of Financial  Accounting  Standards  ("SFAS") No. 71,
"Accounting  for the  Effects  of  Certain  Types of  Regulations".  SFAS No. 71
requires  a cost  based,  rate-regulated  enterprise  to  reflect  the impact of
regulatory decisions in its financial statements. In certain circumstances, SFAS
No. 71 requires that certain costs and/or obligations be reflected in a deferral
account on the balance  sheet and not  reflected  in the  statement of income or
loss until matching revenues are recognized.  It is the Cooperative's  policy to
assess the  recoverability  of costs  recognized  as  regulatory  assets and the
Cooperative's  ability to continue to account for its  activities  in accordance
with SFAS No. 71, based on each regulatory  action and the criteria set forth in
SFAS No. 71.

Electric Revenues

The Cooperative  records electric revenues based on billing cycles which may not
correspond with month-end. As of March 31, 1998, 1999 and 2000 and September 30,
1999 and 2000,  the estimated  unbilled  electric  revenues  were  approximately
$1,486,000, $1,295,000 $1,329,000, $1,368,000 and $1,985,000, respectively.

Purchased Power Costs Subject to Refund

The  Cooperative's  tariffs for electric  service  include  power cost  recovery
clauses under which  electric rates charged to customers are adjusted to reflect
actual power costs  incurred.  As of March 31, 1999 and 2000 and  September  30,
2000, the  Cooperative  had purchased  power cost subject to refund of $357,000,
$2,546,000 and $3,805,000, respectively.

Income Taxes

The Cooperative and New Corp are tax-exempt organizations under Internal Revenue
Code Section 501(c)(12).

Energy,  CapStar,  and New West are taxable  organizations  for Internal Revenue
purposes and file separate federal income tax returns. For the three years ended
March 31, 2000, Energy, CapStar and New West have incurred no tax liability.

At March 31, 2000,  New West had an estimated  $17,400,000  net  operating  loss
carryforward and a $4,000,000  capital loss carryover that can be used in future
years to reduce taxable  income.  However,  as a result of unfavorable  earnings
history, the benefit of these net operating losses has not been recognized.

2.  CORPORATE RESTRUCTURING

On October 20, 1998,  the  Cooperative's  members  adopted a Conversion  Plan to
reorganize  the  Cooperative  from  a  member-owned  electric  cooperative  to a
shareholder-owned  electric utility. The Conversion Plan granted broad powers to
the Cooperative's Board of Directors,  without further action of the membership,
to engage in all  transactions  necessary to implement the Conversion Plan. Such
powers  include,  among other  things,  the ability to form and  capitalize  new
entities, transfer and/or sell assets, and purchase interests of the members and
holders of Cooperative's equity accounts.

In connection with the Conversion Plan,  effective  January 1, 1999,  Energy was
formed  as a  subsidiary  of  the  Cooperative  and  substantially  all  of  the
Cooperative's  operational  activities  were  transferred  to Energy.  Under the
Conversion  Plan,  the  Cooperative  was to  continue  in  existence  and was to
continue to provide  electricity  to its members until such time as the Board of
Directors,  at its option and without further approval or action of its members,
elected to take one of the following actions:

o    Dissolve and liquidate the  Cooperative  and  distribute  the Energy common
     stock to the Cooperative's members and holders of equity accounts, pursuant
     to a formula, and become a shareholder-owned electric utility;

o    Unwind the transaction by reacquiring the Cooperative's  assets from Energy
     and return  the Energy  common  stock and  remain a  member-owned  electric
     cooperative; or

o    Retain the share of Energy common stock and operate in a  parent-subsidiary
     relationship indefinitely.

Energy is in the process of registering shares of its common stock with the U.S.
Securities  and  Exchange  Commission  so that  they may be  distributed  to the
Cooperative's members and holders of equity accounts.

Energy's Articles of Incorporation  provide that any shareholder or affiliate of
a shareholder holding in excess of 5% of Energy's  outstanding common stock will
have its  voting  rights  for the  shares in excess of 5%  reduced  to 1/100 per
share.

In conjunction  with the Conversion  Plan,  during the year ended March 31, 2000
and the six months ended  September 30, 2000,  the  Cooperative  retired  equity
accounts aggregating  $7,196,000 and $2,948,000,  respectively,  at a discounted
cash price of  $1,070,000  and  $411,000,  respectively,  and by issuing  equity
redemption  electric credits of $5,611,000 and $2,329,000,  respectively,  to be
ratably applied to members' electric bills applied over a 24-month period. As of
September 30, 2000, the Cooperative's  equity retirement payable account balance
was $411,000 and, as of March 31, 2000 and September 30, 2000,  the  unamortized
balance  of  equity   redemption   credits  was   $2,685,000   and   $3,123,000,
respectively.

3.  ACQUISITION

On August 16, 1999, the members of McCulloch,  located in Brady, Texas, approved
a resolution to merge with and become an operating  division of the  Cooperative
effective September 1, 1999. The merger was accounted for utilizing the purchase
method of  accounting.  As of March 31 and  September  30, 2000,  the  McCulloch
acquisition cost was $367,000 and $373,000, respectively.

The following is unaudited financial  information for McCulloch as of August 31,
1999 and the results of its operations for the seven months ended March 31, 2000
(in thousands):

                                    Net utility plant                    $14,606
                                    Total assets                          15,498
                                    Equity and margins                     5,753
                                    Operating revenue                      3,150
                                    Operating income                          38
                                    Net income                               127
4.  PROPOSED CITIZENS ACQUISITIONS

On February 11, 2000, the Cooperative,  the Company and Citizens  Communications
Company,  formerly  Citizens  Utilities Company  ("Citizens"),  a publicly-owned
utility   corporation,   entered  into   Purchase  and  Sale   Agreements   (the
"Agreements") for Citizens'  electric utility  businesses in Arizona and Vermont
for $210  million and $38  million,  respectively.  The  Agreements  provide for
adjustments  to the  purchase  prices for  certain  activities  occurring  after
September 30, 1999, and these  adjustments are anticipated to add  approximately
$35  million  and $4 million to the  purchase  price for the Arizona and Vermont
businesses, respectively, through December 31, 2000.

The Company has delivered to Citizens  irrevocable  letters of credit as earnest
money  deposits  under the  Arizona  and  Vermont  Agreements  in the  amount of
$9,550,000  and  $1,900,000,  respectively.  These  letters  of  credit  are not
reflected on the  accompanying  consolidated  balance  sheets as of March 31 and
September 30, 2000 as no amounts have yet been drawn down under the terms of the
letters of credit.

As of March 31 and September 30, 2000,  the  Cooperative  has incurred  Citizens
acquisition costs of $601,000 and $1,535,000, respectively, primarily related to
legal and  administrative  costs.  These costs have been recorded on the balance
sheet as investment in proposed acquisition. Management estimates that the total
legal  and   administrative   costs  for  the  Citizens   acquisitions  will  be
approximately $3 million.

In the event the Agreements  are  terminated  due to the Company's  inability to
fulfill its commitments under the Agreements,  Citizens has the right to present
the letters of credit for full payment.  In such an event,  the related Citizens
acquisition costs and the unrefunded earnest money deposits would be immediately
charged against future operations.

The Company has obtained a commitment  from the  National  Cooperative  Services
Corporation  ("NCSC") to provide  debt  financing  in the amount of $191 million
(plus  an  addition  $37  million  for  subsequent   plant  additions)  for  the
acquisition  of  the  Arizona  business.  Management  is  currently  engaged  in
discussions with Citizens regarding  financing for the remainder of the purchase
price.  These  discussions  are currently  ongoing and there can be no assurance
that the Company will be successful in obtaining the required financing on terms
suitable to the Company.

To date, no financing  commitment  has been obtained for the  acquisition of the
Vermont business. The Vermont Agreement provides that Citizens may terminate the
Agreement if the Company does not obtain a financing commitment by May 15, 2000.
Citizens, pursuant to the specific terms of the Vermont Agreement, extended this
deadline to August 14,  2000,  but it has not  formally  extended  the  deadline
beyond that date.  It has,  however,  indicated  verbally to the Company that it
will not  exercise its right to  terminate  the Vermont  Agreement so long as it
believes  that the  Company  is  working  in good  faith to  close  the  Arizona
Agreement.

The Company has  encountered  difficulties  in  obtaining  additional  financing
commitments for the acquisition of the Arizona business. One reason for this has
been the rise in the level of interest  rates since the  Arizona  Agreement  was
signed.  Another has been the change in the  conditions of the  wholesale  power
market  for the  southwestern  United  States  that began in the summer of 2000.
Citizens has experienced an unexpected and  unprecedented  increase in the price
of the wholesale  power it purchases in Arizona.  This increase was in excess of
$50 million in 2000 and Citizens has not been allowed to recover these increased
costs to date.  Citizens  has  requested  approval  from the Arizona  regulatory
authorities  of a plan to recover  these cost  increases  over a period of three
years. There is no assurance,  however, that the Arizona regulatory  authorities
will approve Citizens' proposal or that, if approved,  the proposal will in fact
eliminate the problem for the future if the current  conditions in the wholesale
power market continue.

Citizens'  plan to recover the excess power costs from 2000 over future  periods
may  effectively  preclude  the  Company's  ability  to raise  rates to  Arizona
customers in the early years after the  acquisition  of the Arizona  business is
consummated.  Due to the  uncertainties  involving  current and future wholesale
power  costs  and the  achievability  of future  rate  increases,  no  potential
financing  source contacted by the Company to date has been willing to provide a
commitment  letter  without  assurances  that these  issues have been  favorably
resolved.

Under the terms of the  Arizona  Agreement,  closing on the  acquisition  of the
Arizona  business  is coupled  with  closing on the  acquisition  of the Vermont
business.  As a  result,  due to the  uncertainties  in  Arizona,  no  potential
financing  source has been willing to provide a commitment for Vermont until the
problems in Arizona are resolved.

The Company believes that it has sufficient defenses under the Arizona Agreement
(including the fact that the under  recovered  power cost problem is a "material
adverse  circumstance"  under the Agreement) to prevent Citizens from taking its
deposit in the event that the Arizona  Agreement  is  terminated.  However,  the
Company would nevertheless like to find a way to complete the acquisition and is
currently working  diligently to find an acceptable  solution to the impediments
to closing. Citizens has also indicated to the Company that it wants the Company
to focus on closing the  acquisition  of the Arizona  business  and that it will
work with the Company to find an acceptable way to close the  acquisition of the
Vermont  business  once the  problems  have been  resolved  with  respect to the
Arizona business.

Both  the  closings  of the  Arizona  and  Vermont  businesses  are  subject  to
regulatory approval. No filing to date has been made with the Vermont regulatory
authorities  because  no  financing  commitment  is in place.  The  Company  and
Citizens initiated the regulatory approval process in Arizona but the proceeding
has been delayed pending completion of a comprehensive financing for the Arizona
business.  The closings under the Agreements  will not occur until all state and
federal regulatory approvals have been obtained,  which could take as much as 12
months from the time the filing with the regulatory  authorities  are made. When
approved,  the transactions  will be accounted for utilizing the purchase method
of accounting.

Since the Citizens'  acquisitions have not been  consummated,  none of Citizens'
operations are included in the accompanying consolidated financial statements.

The following is unaudited financial information for the Citizens'  acquisitions
as of and for the year ended December 31, 1999 (in thousands):
                                                  Arizona          Vermont

                  Net utility plant               $173,005          $39,889
                  Operating revenue                 98,841           26,574
                  Operating income (loss)           10,837             (808)
                  Net income                         7,056              125

5.  OTHER PROPOSED ACQUISITIONS

Lamar County Electric Cooperative, Inc.

On December 14, 1999,  the members of Lamar County  Electric  Cooperative,  Inc.
("Lamar"),  located in Paris,  Texas,  approved a  resolution  to merge with and
become an operating  division of the Cooperative.  The Lamar merger is presently
suspended pending the resolution of certain legal challenges. The merger will be
accounted for utilizing the purchase  method of  accounting.  As of March 31 and
September  30,  2000,  the Lamar  deferred  acquisition  costs were  $30,000 and
$278,000,  respectively.  As the Lamar  merger has not been  finalized,  none of
Lamar's  operations  are  included in the  accompanying  consolidated  financial
statements.

The following is unaudited financial information for Lamar as of and for
the year ended December 31, 1999 (in thousands):


 Net utility plant                    $29,980
 Total assets                          33,398
 Equity and margins                    11,518
 Operating revenue                      9,751
 Operating income (loss)                 (225)
 Net income (loss)                       (581)



<PAGE>


Multimedia Development Corporation

On February 7, 2000,  New West executed an agreement to acquire all of the stock
of Multimedia  Development  Corporation  ("MDC"),  a wireless  telecommunication
entity  with  operations  in New  Mexico,  for  $12,500,000,  subject to certain
working capital adjustments. The acquisition will be financed through additional
long-term  borrowings that the Cooperative is presently attempting to secure. As
of March 31 and September 30, 2000,  the MDC  acquisition  cost was $725,000 and
$993,000,  respectively,  associated with the MDC  acquisitions.  As the closing
date for the MDC acquisition has not been finalized,  none of MDC operations are
included in the accompanying consolidated financial statements.

The following is unaudited financial information for MDC as of and for the year
 ended December 31, 1999 (in thousands):

 Net plant assets                      $6,023
 Total assets                           6,764
 Stockholders' deficit                 (6,218)
 Operating revenue                      3,510
 Operating income (loss)               (2,234)
  Net income (loss)                    (1,393)

6.  UTILITY PLANT

Utility plant as of March 31, 1999 and 2000 and September 30, 2000 consisted of
the following (in thousands):
<TABLE>
<CAPTION>

                                                                                 March 31,             September 30,
                                                                           1999           2000           2000
                                                                         ---------      ---------      ---------
                                                                                                       (Unaudited)
<S>                                                                        <C>          <C>                 <C>

         Transmission facilities                                         $  59,143      $  59,824      $  59,824
         Distribution facilities                                           138,390        163,048        168,574
         General facilities                                                 11,038         12,370         12,407
                                                                         ---------      ---------     ----------
                                                                           208,571        235,242        240,805
         Less accumulated depreciation                                      54,859         68,539         73,113
                                                                         ---------      ---------     ----------
             Total utility plant in service, net                           153,712        166,703        167,692
         Construction work in progress                                       1,855          2,834          2,884
                                                                        ----------     ----------     ----------

                                                                          $155,567       $169,537       $170,576
                                                                          ========       ========       ========
</TABLE>

All  utility  plant  assets  are  pledged  to  secure  debt  and  capital  lease
obligations.



<PAGE>


7.   NONUTILITY PROPERTY AND INVESTMENTS

Nonutility property and investments as of March 31, 2000 and 1999 and September
30, 2000 consisted of the following (in thousands):
<TABLE>
<CAPTION>

                                                                                 March 31,             September 30,
                                                                            1999           2000           2000
                                                                           -------        -------        -------
                                                                                                       (Unaudited)
<S>                                                                       <C>             <C>             <C>

    Nonutility property:
             Real estate                                                   $ 2,039        $ 2,255        $ 2,242
             Oil and gas interests                                           2,365          3,405          3,605
             Telecommunications interest                                        -             725            993
             Furniture, fixtures, and other                                     10             10             10
                                                                         ---------       --------       --------
                                                                             4,414          6,395          6,850
             Less accumulated depreciation and depletion                       757            823            854
                                                                          --------       --------       --------
                Total nonutility property                                    3,657          5,572          5,996
                                                                           -------        -------        -------
         Investments in associated organizations:
             CFC capital term certificates                                   5,981          6,274          6,375
             CFC patronage capital                                           2,147          2,201          2,293
             Texas Electric Cooperatives, Inc.
                patronage capital and bonds                                    602            846            828
             Other                                                              50            133            128
                                                                          --------       --------       --------
                Total investments in associated organizations                8,780          9,454          9,624
                                                                          --------       --------       --------

         Investment in affiliate                                             3,344            -              -
         Investment in United Fuel and Energy Corporation                      -              -              300
         Notes receivable - United Fuels and Energy Corporation                 -             -           13,917
         Other investments                                                     326            764            832
                                                                           -------        -------        -------

                                                                           $16,107        $15,790        $30,669
                                                                           =======        =======        =======
</TABLE>

8.  DEFERRED CHARGES

Deferred charges as of March 31, 1999 and 2000 and September 30, 2000 consisted
of the following (in thousands):
<TABLE>
<CAPTION>

                                                                                 March 31,             September 30,
                                                                             1999           2000          2000
                                                                            ------         ------        -------
                                                                                                       (Unaudited)
<S>                                                                         <C>              <C>           <C>

         Capital lease sinking fund                                         $2,386          4,025         $4,703
         Capital lease acquisition cost, net of amortization                 1,860          1,560          1,375
         Deferred acquisition costs                                            -              398            651
         Stock conversion costs                                                220            559            817
         Other                                                                  84            509            448
                                                                          --------        -------        -------

                                                                            $4,550         $7,051         $7,994
                                                                            ======         ======         ======

</TABLE>


<PAGE>


9.   MORTGAGE NOTES

Long-term debt as of March 31, 1999 and 2000 and September 30, 2000 consisted
of the following (in thousands):
<TABLE>
<CAPTION>

                                                                                 March 31,             September 30,
                                                                            1999          2000           2000
                                                                          --------      ---------      ---------
<S>                                                                       <C>             <C>             <C>

        CFC notes:                                                                                   (Unaudited)
             Variable rate                                                 $53,764       $ 69,783       $ 82,533
             Fixed rate notes                                               41,599         40,975         40,552
                                                                          --------       --------      ---------
                                                                            95,363        110,758        123,085
         Other variable rate notes                                             -            6,271            -
                                                                      ------------      ---------  -------------
                                                                            95,363        117,029        123,085
         Less current maturities                                             1,965          3,059          2,965
                                                                          --------      ---------      ---------

                                                                           $93,398       $113,970       $120,120
                                                                           =======       ========       ========
</TABLE>

The CFC notes have been issued in conjunction  with a Second  Restated  Mortgage
and Security  Agreement,  dated  October 24, 1995 ("Loan  Agreement").  The Loan
Agreement contains certain provisions  prohibiting the incurrence or guaranty of
other secured indebtedness.  Under the Loan Agreement, the Cooperative may elect
to pay interest on a fixed or variable  interest rate basis,  as defined.  As of
March 31 and September 30, 2000, the Cooperative was in compliance with the Loan
Agreement.

On June 23, 2000, the  Cooperative  increased its long-term  borrowing  capacity
under  the Loan  Agreement  by $21  millions,  of which $6  million  was used to
refinance certain McCulloch long-term debt, as discussed below.

As of March 31, 1999 and 2000 and September  30, 2000,  the interest rate on the
CFC  variable  rate notes was  5.75%,  7.35% and  8.10%,  respectively,  and the
weighted average interest rate on the CFC fixed rate notes was 5.99%.

Substantially  all of the CFC fixed rate  notes are  subject  to  interest  rate
repricing at the end of various periods not to exceed four years.

In the event  the  Cooperative  is  converted  from a  member-owned  tax  exempt
cooperative to a taxable  utility  corporation,  the CFC notes may be subject to
refinancing. Such refinancing may be on less favorable terms and conditions than
the existing CFC Loan Agreement.

Other  variable rate notes  pertain to McCulloch and bear interest  ranging from
2%-7.55%.  As of March 31,  2000,  the  weighted  average  interest  rate on the
McCulloch  long-term  debt was  4.24%.  On May 16,  2000,  substantially  all of
McCulloch's  long-term  debt  was  refinanced  resulting  in a gain  from  early
extinguishment  of debt of  approximately  $950,000 which will be reported as an
extraordinary  item in  fiscal  2001.  The loans  were  paid-off  from  proceeds
received from a 6-month, $6 million revolving line of credit agreement with CFC,
dated May 16, 2000, with interest payable at CFC prime rate plus 1%.

Annual  maturities  of  long-term  debt as of March 31,  2000 are as follows (in
thousands):

                           2001                                       $    3,059
                           2002                                            3,030
                           2003                                            3,144
                           2004                                            3,264
                           2005                                            3,394
                           Thereafter                                    101,138
                                                                        --------

                                                                        $117,029

Substantially  all of the  Cooperative's  long-term  notes have  maturity  dates
between 2020 and 2033.
As  discussed  in  Notes  4 and 5,  the  Cooperative  is  attempting  to  secure
additional  long-term  financing in  conjunction  with the proposed $248 million
acquisition  of certain  electric  utility  assets of Citizens  and the proposed
$12.5 million acquisition of MDC.

10.  CAPITAL LEASE OBLIGATIONS

In  connection  with  the  financing,   construction,  and  utilization  of  its
transmission line, the Cooperative has entered into agreements with Southwestern
Public  Service  Company  ("SPS"),  Metropolitan  Life  Insurance  Company ("Met
Life"), and John Hancock Leasing Corporation ("John Hancock").  The John Hancock
lease was paid in full during the year ended March 31, 2000.

The substance of the remaining  agreements includes financing  arrangements with
Met Life and a power transmission arrangement with SPS. These agreements qualify
as capital leases,  and as a result, the transmission line and substation assets
and  associated  capital lease  obligations  are reflected in the  Cooperative's
consolidated financial statements.

The costs  related  to the  transmission  line and  substation  assets are being
recovered  from members  through  power cost  billings  over a ten-year  period.
Consistent with this ratemaking treatment,  the transmission line and substation
assets are being amortized over ten years.  Principal  payments on capital lease
obligation for the years ended March 31, 1998,  1999 and 2000 was  approximately
$4,173,000,   $4,571,000  and  $4,553,000,   respectively.   The   corresponding
amortization   of  capital  lease   obligations   was  credited  to  accumulated
depreciation   and  amortization   accounts  for  the  transmission   facilities
consistent with ratemaking treatment.

Interest on the capital  lease  obligations  for the years ended March 31, 1998,
1999  and  2000  and the six  months  ended  September  30,  1999  and  2000 was
approximately  $3,200,000,  $2,837,000,  $2,400,000,  $1,276,000 and $1,049,000,
respectively,  and  is  classified  as  purchased  power  cost  consistent  with
ratemaking treatment.

Required  principal  payments for capital lease  obligations  are as follows (in
thousands):
<TABLE>
<CAPTION>

                 Years ended               Transmission
                  March 31,                 Facilities                 Other                 Total
                 -----------               ------------               -------               -------
<S>               <C>                     <C>                         <C>                 <C>

                   2001                     $  4,490                   $  58               $  4,548
                   2002                        4,800                      66                  4,866
                   2003                        5,132                      28                  5,160
                   2004                       16,324                      10                 16,334
                   2005                          -                         3                      3
                                              -------                   -----             ----------
                                             $30,746                    $165                $30,911
                                              =======                    ====               =======
</TABLE>

11.  LINES OF CREDIT

As of March 31, 2000, the Cooperative has secured revolving lines of credit with
CFC aggregating $28 million, with interest payable at CFC prime rate plus 1% and
secured by utility plant assets. As of March 31, 1999 and 2000 and September 30,
2000,  the  outstanding  balance  of  the  lines  of  credit  was  approximately
$21,774,000,  $26,179,000 and $25,742,000,  respectively, with interest rates of
5.90%,  7.55%  and  8.30%,  respectively.  The  lines of  credit  are  renewable
annually.

For the years  ended  March 31,  1998,  1999 and 2000 and the six  months  ended
September 30, 1999 and 2000,  the weighted  average  interest rate on short-term
borrowings  computed on a daily basis was 6.70%,  6.41%, 6.71%, 6.25% and 8.05%,
respectively,  and interest  expense on short-term  borrowings  was  $1,348,000,
$1,425,000, $1,620,000, $715,000 and $1,092,000, respectively.

Subsequent to March 31, 2000,  the  Cooperative  executed a 6-month,  $6 million
revolving line of credit  agreement with CFC, dated May 16, 2000,  with interest
payable at CFC prime rate plus 1%. The  proceeds  were used to pay-off  existing
McCulloch long-term debt.

In the event  the  Cooperative  is  converted  from a  member-owned  tax  exempt
cooperative to a taxable utility corporation,  the Cooperative's lines of credit
may be subject to refinancing.  Such  refinancing may be on less favorable terms
and conditions than the existing CFC Line of Credit Agreements.

12.  ACCRUED AND OTHER CURRENT LIABILITIES

Accrued and other current liabilities at March 31, 1999 and 2000 and September
 30, 2000 consisted of the following (in thousands):
<TABLE>
<CAPTION>

                                                                                 March 31,              September 30,
                                                                             1999           2000           2000
                                                                            ------         ------         ------
                                                                                                        (Unaudited)
<S>                                                                            <C>          <C>             <C>

             Accrued taxes                                                    $291          $326           $1,000
             Accrued interest                                                  449           622             731
             Accrued payroll and benefits                                      600           579             702
             Accrued insurance claims                                           -            203              -
             Accrued other                                                     100            58              -
             Accrued retirement benefits                                       174            62              62
             Customer deposits and prepayments                                 164           272             347
                                                                           -------       -------         -------

                                                                            $1,778        $2,122          $2,842
                                                                            ======        ======          ======
</TABLE>

13.  PENSION PLAN AND BENEFITS TO RETIREES

Pension Plan

The Cooperative has a defined  contribution  plan available to substantially all
employees  who have  completed one year of service and attained age 21. The cost
to provide the benefit for the years ended March 31, 1998, 1999 and 2000 and the
six months ended  September  30, 1999 and 2000 totaled  approximately  $358,000,
$374,000, $385,000, $182,000 and $200,000, respectively.

The Cooperative  provides continued major medical and life insurance coverage to
retired employees and their  dependents.  The cost to maintain such benefits for
the years ended March 31, 1998, 1999 and 2000 and the six months ended September
30, 1999 and 2000, totaled $168,000,  $160,000,  $167,000, $79,000 and $100,000,
respectively.

Postretirement Benefits Other Than Pensions

The funded status of the plan and the amounts recognized on the balance sheet as
of March 31, 1999 and 2000 are as follows (in thousands):
<TABLE>
<CAPTION>

                                                                                            1999           2000
                                                                                           ------         ------
<S>                                                                                        <C>             <C>

       Accumulated Postretirement Benefit Obligation (APBO)-
             Actives not yet eligible                                                      $1,366         $1,280
             Actives fully eligible                                                           216            181
             Retirees and dependents                                                        1,864          1,430
                                                                                          -------        -------
         Total APBO                                                                         3,446          2,891
         Plan assets at fair value                                                            -              -
                                                                                        ---------     ----------
         Accrued postretirement benefit liability                                           3,446          2,891
         Unrecognized loss from past experience different
             from that assumed and from changes in assumptions                               (997)          (352)
                                                                                          -------        -------

         Accrued postretirement benefit cost                                               $2,449         $2,539
                                                                                           ======         ======
</TABLE>

Accrued postretirement benefit cost as of September 30, 2000 was estimated to be
approximately $2,584,000.



<PAGE>


Net periodic postretirement benefit costs for the years ended March 31, 1998,
1999 and 2000 are as follows (in thousands):
<TABLE>
<S>                                                                        <C>               <C>         <C>

                                                                              1998           1999       2000
                                                                             -----          -----      ---------

         Service Cost                                                        $  77           $105           $114
         Interest Cost                                                         208            217            216
                                                                              ----           ----           ----

                                                                              $285           $322           $330
                                                                              ====           ====           ====
</TABLE>

The  assumption  used in the  calculation of the costs  presented  above were as
follows:

         Discount rate                             7.0%           6.5%    7.75%
                                                   ====           ====    =====
         Health Care Cost Trend Rates:
             Medical and dental - 7.5% in 1998, grading
             down 0.5% per year to an ultimate rate of 5% for
             all years beginning after 2003

Increasing the assumed  healthcare  cost trend rates by one percentage  point in
1998,  1999 and 2000 would increase the APBO $418,000,  $499,000,  and $384,000,
respectively,  and the aggregate of the service and interest cost  components by
$43,000, $51,000 and $47,000, respectively.

No return on plan assets was assumed in the calculation as the Cooperative holds
no specified plan assets.

14.  DEFERRED CREDITS

Deferred credits at March 31, 1999 and 2000 and September 30, 2000 consisted of
the following (in thousands):
<TABLE>
<S>                                                                       <C>            <C>               <C>

                                                                                 March 31,             September 30,
                                                                             1999          2000            2000
                                                                            ------        ------          ------
                                                                                                        (Unaudited)
             Accrued retirement benefits                                    $2,449        $2,539          $2,584
             Deferred rent income                                              207           132              94
             Deferred executive compensation                                   108           649             666
             Unclaimed capital credits                                         199           150             159
             Other                                                              47           127             100
                                                                           -------       -------        --------

                                                                            $3,010        $3,597          $3,603
                                                                            ======        ======          ======
</TABLE>

15.  SALE OF GAS GATHERING INVESTMENTS

Effective July 31, 1998, New West sold its gas gathering  subsidiaries  for cash
aggregating  $1,640,000  and  recognized  a gain on the sale of $819,000 for the
year ended March 31, 1999.

The following is condensed information for the years ended March 31, 1998 and
1999 relating to the sold subsidiaries (in thousands):
                                    1998            1999
                                   -------         -------

             Operating revenue      $5,418          $1,912
             Net income (loss)        (137)           (283)


16.  MAJOR CUSTOMERS

For the years  ended  March 31,  1998,  1999 and 2000 and the six  months  ended
September  30,  1999 and  2000,  the  Cooperative  and its  subsidiaries  had no
customer that accounted for more than 10% of operating revenues.

17.  REGULATORY MATTERS

Under the Public Regulatory Act of 1995 (the "Act"), the Cooperative has elected
not to operate under the regulatory  authority of the Public Utility  Commission
of Texas. In accordance with the Act, any changes in the Cooperative's  electric
rates must be approved by its Board of Directors.

18.  ELECTRIC DEREGULATION

On  May  27,  1999,  the  Texas  legislature  passed  a  bill  relating  to  the
restructuring  of the electric  utility industry in Texas. The bill, among other
things,  freezes  rates for most of the  investor-owned  utilities  until retail
competition  begins on January 1, 2002,  then  mandates a 6% rate  decrease  for
residential and small commercial customers. Rates will be capped for five years.
Municipally owned utilities and cooperatives may elect, but are not required, to
offer retail customer choice on or after January 1, 2002.

Under the new law,  electric  cooperatives  electing to  participate in customer
choice  shall have the right to offer  electric  energy and related  services at
unregulated prices directly to retail customers who have customer choice without
regard  to  geographical   location.   Electric  cooperatives  electing  not  to
participate in customer choice will not be permitted to offer electric energy at
unregulated  prices directly to retail  customers  outside its certified  retail
service area.

At the  present  time,  management  has  made  no  decision  as to  whether  the
Cooperative  will  offer  customer  choice  to its  retail  members  and has not
completed its assessment of the financial  impact of the new  legislation on the
Cooperative's future operations.

19.  RELATED PARTY ACTIVITY

On February 22, 1999, New West and its seven-member  board of directors  entered
into a Royalty Pool  Agreement  whereby a total of 15% of New West's oil and gas
royalty  interests  were sold at cost to the  directors.  Under  the  Agreement,
unsecured,  interest bearing notes were executed by the seven directors  payable
from their share of oil and gas royalty income. As of March 31 and September 30,
2000,  the  balance  of the notes  receivable  due from New West  directors  was
$379,000 and  $409,000.  For the years ended March 31, 1999 and 2000 and the six
months ended  September 30, 2000,  the  directors'  share of oil and gas royalty
income aggregated $2,000,  $51,000 and $38,000,  respectively.  Four of New West
directors also serve as directors for the Cooperative.

In June 1999,  the  Cooperative  entered into a Achievement  Based  Compensation
Contract  (the  "ABC  Contract")  with its  executive  officers,  directors  and
advisory  directors,  a total  of 16  individuals.  In  accordance  with the ABC
Contract,  the participants  are eligible to participate in a compensation  plan
equal to 1.5% of the total assets added to the  Cooperative  or Energy by merger
or  acquisition  since 1990. The ABC Contract  expires in 2009.  During the year
ended  March  31,  2000,  the  total  compensation  paid  to  the  ABC  Contract
participants was $513,000, including $382,000 of deferred compensation.

20.  COMMITMENTS AND CONTINGENCIES

The Cooperative purchases all of its electric power pursuant to various long and
short-term  wholesale electric power contracts.  Management believes that in the
event such contracts are not renewed,  the Cooperative's  operations will not be
severely  affected as new  contracts  can be secured at  competitive  rates with
other electric power providers.

The  Cooperative  is involved in various  litigation  matters,  none of which is
expected  to  have  a  material  impact  on  the  financial   condition  of  the
Cooperative.

As of March 31, 2000,  New West agreed to make loans totaling $15 million to two
fuel  and  lubricant   subsidiaries  of  United  Fuel  and  Energy   Corporation
("United"),  subject to securing  adequate  funding for the $15 million loan. On
July 12, 2000, New West entered into and the  Cooperative  guaranteed,  with CFC
permission, a $15 million,  three-year loan agreement with a bank. The bank loan
agreement is payable monthly based on a fifteen-year  amortization with interest
a Wall  Street  Journal  ("WSJ")  prime rate plus 1%.  Simultaneously,  New West
loaned $15 million to United with terms and conditions  substantially  identical
to the bank loan agreement,  interest at WSJ prime rate plus 1.25%,  and secured
by United's  stock.  At closing,  New West acquired a 10% interest in United for
$300,000 and may acquire an additional  10% for $300,000  based on certain terms
and conditions.

As discussed in Note 4, as of March 31 and  September  30, 2000,  in  connection
with  the  proposed  Citizens  acquisition,   the  Cooperative  has  outstanding
irrevocable  letters  of credit  issued  by the  National  Cooperative  Services
Corporation  ("NCSC"),  an affiliate of CFC, and the Bank of America ("BA"). The
NCSC letter of credit is in the amount of $9,550,000, expires on April 30, 2001,
and is secured by the Cooperative's utility plant. The BA letter of credit is in
the amount of  $1,900,000,  expires on November  15,  2001,  and is secured by a
$1,900,000 restricted cash investment,  a certificate of deposit that matures on
November  15, 2001.  Both letters of credit are payable to Citizens,  subject to
the terms and conditions set forth in the Purchase and Sale Agreement.

In addition,  the Cooperative is attempting to secure financing for the Citizens
and MDC acquisitions of $248 million and $12.5 million, respectively.

21.  SEGMENT INFORMATION

     The  Cooperative  has adopted FASB  Statement No. 131,  "Disclosures  about
Segments of a Business Enterprise and Related Information". Substantially all of
the  Cooperative's  operations are conducted  primarily in Texas and involve the
following business segments:

Utility - electric  sales and various  electric  services;  Other - oil and gas,
     real estate and other investments; and,

Corporate - general  corporate  activities  including  cash and  temporary  cash
     investments,  various  notes  receivable,   miscellaneous  investments  and
     interest expense.

Business segment  information as of and for the years ended March 31, 1998, 1999
and 2000 and for the six months ended  September  30, 1999 and 2000  (unaudited)
follows (in thousands):
<TABLE>
<S>                                          <C>                      <C>             <C>          <C>


                                               Utility              Other           Corporate         Total
                                               -------              -----           ---------         -----
         Operating revenues
             March 31, 1998                     $53,402            $5,694              $590          $59,686
             March 31, 1999                      52,500             2,303               713           55,516
             March 31, 2000                      55,737               653               693           57,083
             September 30, 1999                  28,134               256               689           29,079
             September 30, 2000                  35,296               425               814           36,535

         Net income (loss)
             March 31, 1998                       4,738            (3,086)           (5,843)          (4,191)
             March 31, 1999                       6,247               183            (6,043)             387
             March 31, 2000                       4,860            (3,585)           (7,014)          (5,739)
             September 30, 1999                   3,874            (3,501)           (2,886)          (2,513)
             September 30, 2000                   4,304               (12)           (3,202)           1,090

         Identifiable assets
             March 31, 1998                     171,659             7,646             2,150          181,455
             March 31, 1999                     172,643             6,995             2,345          181,983
             March 31, 2000                      189,732            5,569             5,580          200,881
             September 30, 1999                 189,680             4,239             2,828          196,747
             September 30, 2000                 184,387             6,292            31,342          222,071

         Capital expenditures
             March 31, 1998                       9,950             1,845               -             11,795
             March 31, 1999                      10,540             1,104               -             11,644
             March 31, 2000                       8,954             1,973               -             10,927
             September 30, 1999                   5,440               620               -              6,060
             September 30, 2000                   5,986               756               -              6,742


                                               Utility              Other           Corporate         Total
                                               -------              -----           ---------         -----
         Depreciation and amortization
             March 31, 1998                       7,731               225               -              7,956
             March 31, 1999                       9,136               137               -              9,273
             March 31, 2000                       9,846                64               -              9,910
             September 30, 1999                   6,039                33               -              6,072
             September 30, 2000                   4,977                32               -              5,009

         Interest expense, net
             March 31, 1998                         -                 -               6,576            6,576
             March 31, 1999                         -                 -               6,895            6,895
             March 31, 2000                         -                 -               7,932            7,932
             September 30, 1999                     -                 -               3,643            3,643
             September 30, 2000                     -                 -               5,104            5,104
</TABLE>






<PAGE>


                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

Item 13. Other Expenses of Issuance and Distribution

         Estimated  expenses  in  connection  with  the  implementation  of  the
Conversion Plan and the public offering by the Company of the securities offered
hereunder are as follows:

Securities and Exchange Commission Filing Fee                          $  12,615
NASD Filing Fee*                                                           5,000
Blue Sky Fees and expenses                                                10,000
Nasdaq Application and Listing Fee*                                       55,000
Accounting Fees and Expenses*                                             50,000
Legal Fees and Expenses*                                                 250,000
Printing*                                                                250,000
Fees of Transfer Agents and Registrar*                                     5,000
Miscellaneous*                                                           150,000
                                                                         -------
     Total                                                              $937,615
                                                                        ========
------------
*Estimated

Item 14. Indemnification of Officers and Directors

         Section 2.02-1 of the Texas Business Corporation Act provides generally
and in pertinent part that a Texas  corporation  may indemnify its directors and
officers  against  expenses (if the person is found liable to the corporation or
on the basis that  improper  benefit was  improperly  received by the person) or
against expenses, judgments, fines and settlements (in all other cases) actually
and  reasonably  incurred  by  them  in  connection  with  any  action,  suit or
proceeding if, in connection with the matters in issue, they acted in good faith
and in a manner they  reasonably  believed to be in, or not opposed to, the best
interests of the  corporation  and k, in  connection  with any criminal  suit or
proceeding,  if in connection with the matters in issue,  they had no reasonable
cause to believe  their  conduct was  unlawful.  Section  2.02-1 does not permit
indemnification  when the  person is found  liable for  willful  or  intentional
misconduct in the  performance  of his duty to the  Corporation.  Section 2.02-1
further  permits a Texas  corporation  to grant to its  directors  and  officers
additional  rights of  indemnification  not inconsistent with the Texas Business
Corporation Act through bylaw provisions,  agreements,  votes of shareholders or
interested directors or otherwise,  to purchase indemnity insurance on behalf of
such indemnifiable persons and to advance to such indemnifiable persons expenses
incurred in defending a suit or proceeding upon receipt of certain undertakings.

         Article Nine of the Company's Articles of Incorporation  provides that,
subject to certain  exceptions,  the  Company  shall  indemnify,  to the fullest
extent  permitted  by law,  any  person who is or was a  director  or  executive
officer of the Company or any subsidiary, and may indemnify,  subject to certain
exceptions and to the extent that the Board of Directors  deems  appropriate and
as  set  forth  in  the  Bylaws  or a  resolution,  any  person  who is or was a
non-executive  officer, or employee or agent of the Company or any subsidiary or
who is or was  serving at the  request of the  Company as a  director,  officer,
employee or agent of another corporation,  partnership,  joint venture, trust or
other  enterprise  (including  an  employee  benefit  plan)  against any and all
expenses  (including  attorney's  fees),  judgments,  fines and amounts  paid in
settlement  incurred  by such  person in  connection  with any civil,  criminal,
administrative or investigative action, suit, proceeding or claim (including any
action by or in the right of the Company or a subsidiary)  by reason of the fact
that such person is or was serving in such capacity.  In addition,  Article Nine
authorizes  the Company to purchase  insurance  for itself or any person to whom
indemnification  is or may be available  against any liability  asserted against
such person in, or arising out of, such  person's  status as director,  officer,
employee  or  agent  of  the  Company,   any  of  its  subsidiaries  or  another
corporation, partnership, joint venture, trust or other enterprise (including an
employee  benefit  plan)  which such  person is  serving  at the  request of the
Company.  Article Nine also authorizes the Company, to the extent that the Board
of Directors deems appropriate, to make advances of expenses to an indemnifiable
person upon the receipt by the Company of a written  undertaking  by such person
to repay any amounts advanced in the event that it is ultimately determined that
such person is not entitled to such indemnification.

The Bylaws of the  Registrant  provide that the Registrant  shall  indemnify its
directors and officers against expenses, judgments, fines, settlements and other
amounts  actually and  reasonably  incurred in  connection  with any  proceeding
arising by reason of such  person  being or having  been a  director  or officer
expenses  incurred  in  defending  any such  proceeding  to the  fullest  extent
permissible  under  California  law. The Bylaws also provide that the Registrant
may  indemnify  its  employees and agents for such expenses by resolution of the
Board of Directors.

Item 15. Recent Sales of Unregistered Securities

None

Item 16. Exhibits
<TABLE>
<S>                       <C>

Exhibit No.                                        Item

Exhibit 3.1               Articles of Incorporation (2)
Exhibit 3.2               Bylaws (2)
Exhibit 5.1               Opinion of Ronald W. Lyon (2)
Exhibit 10.1              Second Amendment to Transaction Documents dated November 9, 1994, between Southwestern Public Service
                          Company, the Cooperative, et. al. (2)
Exhibit 10.2              Restated Mortgage and Security Agreement dated September 21, 1988, made by and between the Cooperative and
                          National Rural Utilities Cooperative Finance Corporation (2)
Exhibit 10.3              Second Restated Mortgage and Security Agreement dated October 24, 1995, made by and between the
                          Cooperative and National Rural Utilities Cooperative Finance Corporation (2)
Exhibit 10.4              Loan Agreement dated October, 1995, between the Cooperative and National Rural Utilities Cooperative
                          Finance Corporation (1)
Exhibit 10.5              First Amendment to Loan Agreement dated as of October 28, 1997, between the Cooperative and National Rural
                          Utilities Cooperative Finance Corporation (1)
Exhibit 10.6              Loan Agreement dated as of June 23, 2000, between the Cooperative and National Rural
                          Utilities Cooperative Finance Corporation and amendment. (1)
Exhibit 10.7              Loan Agreement dated December 13, 1994, between the Cooperative and National Rural Utilities Cooperative
                          Finance Corporation (1)
Exhibit 10.8              Loan Agreement dated March 30, 1993 between the Cooperative and National Rural Utilities Cooperative
                          Finance Corporation (1)
Exhibit 10.9              Loan Agreement dated March 10, 1992 between the Cooperative and National Rural Utilities Cooperative
                          Finance Corporation (2)
Exhibit 10.10             Loan Agreement dated May 17, 1990, between the Cooperative and National Rural Utilities Cooperative
                          Finance  Corporation (2)
Exhibit 10.11             Loan Agreement dated March 22, 1990 between the Cooperative and National Rural Utilities Cooperative
                          Finance  Corporation (2)
Exhibit 10.12             Notice of Meeting Proxy Statement dated September 21, 1998 (2)
Exhibit 10.13             Irrevocable Letter of Credit dated April 30, 2001, in the amount of $9,550,000 for the benefit Citizens
                          Utilities Company (1)
Exhibit 10.14             Irrevocable Letter of Credit dated April 30, 2001, in the amount of $________ for the benefit Citizens
                          Utilities Company (2)
Exhibit 10.15             Purchase and Sale Agreement dated as of February 11, 2000 between the Company, the Cooperative and
                          Citizens  Utilities Company regarding Arizona Electric. (2)
Exhibit 10.16             Purchase and Sale Agreement dated as of February 11, 2000 between the Company, the Cooperative and
                          Citizens  Utilities Company regarding Vermont Electric. (2)
Exhibit 10.17             Power Sale Agreement dated June 7, 1999, between the Cooperative and Electric Clearinghouse, Inc. (1)
Exhibit 10.18             Wholesale Power Supply and Services Contract dated April 16, 1997 Between Texas New Mexico Power Company
                          and    the Cooperative (2)
Exhibit 10.19             Southwestern Public Service Company Wholesale Full Requirements Service Rate Schedule with the Cooperative
                          (2)
Exhibit 10.20             Ordinance of the City of Greenville, Texas Granting to the Cooperative a franchise for the transmission
                          and  distribution of electricity (2)
Exhibit 10.21             Ordinance of the City of Midland, Texas Granting to the Cooperative a franchise for the transmission and
                          distribution of electricity (2)
Exhibit 10.22             Ordinance of the City of Stanton, Texas Granting to the Cooperative a franchise for the transmission and
                          distribution of electricity (1)
Exhibit 10.23             Employment Contract between the Cooperative and David W. Pruitt (2)
Exhibit 10.24             Employment Contract between the Cooperative and John Parker (2)
Exhibit 10.25             Achievement Based Compensation Agreement dated August 28, 1994, between the Cooperative and the directors
                          (1)
Exhibit 10.26             Achievement Based Compensation Agreement dated October 27, 1992, between the Cooperative and the directors
                          (1)
Exhibit 10.27             The Cooperatives Supplemental Executive Deferred Compensation Retirement Plan (2)
Exhibit 10.28             Cap Rock Energy Corporation 2001 Stock Incentive Plan (2)
Exhibit 10.29             Cap Rock Energy Corporation 2001 Employee Stock Purchase Plan (2)
Exhibit 10.30             Equity & Membership Redemption Options (2)
Exhibit 10.31             Equity Redemption Options (2)
Exhibit 10.32             Employment Contract between the Cooperative and Ulen North (2)
Exhibit 10.33             Notice of Special meeting snd related Proxy Statement (2)
Exhibit 10.34             Loan Agreement dated March 30, 1993 between Cap Rock Electic Cooerative, Inc. and National Rural
                          Utilities Cooperative Finance Corporation, refinancing previous rates. (2)
Exhibit 10.35             Integrated Supply Agreement between Cap Rock Electric Cooperative, Inc. and Temple, Inc. (2)
Exhibit 23.1              Consent of Arthur Andersen LLP (1)
Exhibit 23.2              Consent of Ronald W. Lyon is contained in his opinion filed as Exhibit 5.1 to this registration statement.
Exhibit 27.1              Financial Data Schedule (1)
------------
(1)   Filed herewith
(2)   To be filed by amendment
</TABLE>

         Item 28. Undertakings

           The undersigned registrant hereby undertakes as follows:

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

      (2)  For  determining  any liability  under the Securities  Act, treat the
           information omitted from the form of prospectus filed as part of this
           registration  statement in reliance upon Rule 430A and contained in a
           form of  prospectus  filed by the small  business  issuer  under Rule
           424(b)(1) or (4) or 497(h) under the  Securities  Act as part of this
           Registration  Statement  as of the time the  Commission  declared  it
           effective.

      (3)  For  determining  any liability  under the Securities Act, treat each
           post-effective  amendment that contains a form of prospectus as a new
           registration statement for the securities offered in the registration
           statement,  and that  offering of the  securities at that time as the
           initial bona fide offering of those securities.


<PAGE>


                                   SIGNATURES

         In accordance  with the  requirements of the Securities Act of 1933, as
amended, the registrant certifies that it has reasonable grounds to believe that
it meets all of the  requirements  for  filing on Form S-1 and  authorizes  this
registration statement to be signed on its behalf by the undersigned,  thereunto
duly authorized, in the City of Midland, Texas on December ___, 2000.

                                                    Cap Rock Energy Corporation

                                                       By: /s/ David W. Pruitt
                                                     --------------------------
                                        David W. Pruitt, Chief Executive Officer

                                POWER OF ATTORNEY

     KNOW ALL MEN BY THESE PRESENTS,  that the person whose  signature  appears
below constitutes and appoints David W. Pruitt and John D. Parker,  and each for
them,  his true and lawful  attorney's-in-fact  and  agents,  with full power of
substitution  and  resubstitution,  for him and in his name, place and stead, in
any and all capacities  (until revoked in writing),  to sign any and all further
amendments to this Registration Statement (including  post-effective  amendments
or  registration  statements  filed  pursuant  to Rule  462(b)  relating to this
Registration Statement),  and to file same, with all exhibits thereto, and other
documents in connection therewith,  with the Securities and Exchange Commission,
granting unto such  attorneys-in-fact  and agents,  and each of them, full power
and  authority  to do and  perform  each and every act and thing  requisite  and
necessary  to be done in and about the  premises,  as fully to all  intents  and
purposes as he might or could do in person thereby  ratifying and confirming all
that said  attorneys-in-fact  and agents, and each of them, or their substitutes
may lawfully do or cause to be done by virtue hereof.

     Pursuant  to  the   requirements  of  the  Securities  Act  of  1933,  this
Registration  statement  has  been  signed  by  the  following  persons  in  the
capacities and on the dates indicated.
<TABLE>
<S>                                  <C>                                         <C>

                                                 Signature                        Title Date

         /s/ David W. Pruitt            Chief Executive Officer                   December     , 2000
         ---------------------------                                              -------------------
         David W. Pruitt


         /s/ John D. Parker             Principal Accounting and                  December     , 2000
         ---------------------------                                              -------------------
         John D. Parker                 Financial Officer



         /s/ Russell E. Jones           Director                                  December     , 2000
         ---------------------------                                              -------------------
      Russell E. Jones



         /s/ Alfred J. Schwartz         Director                                  December     , 2000
         ---------------------------                                              -------------------
      Alfred J. Schwartz



         /s/ Sammie D. Buchanan         Director                                  December     , 2000
         ---------------------------                                              -------------------
      Sammie D. Buchanan

</TABLE>


<PAGE>

<TABLE>
<S>                                     <C>                                      <C>


         /s/ Jerry R. Hoelscher         Director                                  December     , 2000
         --------------------------                                               -------------------
      Jerry R. Hoelscher



         /s/ Floyd L. Ritchey           Director                                  December     , 2000
         ---------------------------                                              -------------------
      Floyd L. Ritchey



         /s/ Michael D. Schaffner       Director                                  December     , 2000
         --------------------------                                               -------------------
      Michael D. Schaffner



         /s/ Newell W. Tate             Director                                  December     , 2000
         --------------------------                                               -------------------
      Newell W. Tate

</TABLE>


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